FWP 1 n1195_anxa1-x5.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206677-23
     

 

 

     
 

 WFCM 2018-C43 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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(1) Cross Collateralized and Cross Defaulted Loan Flag Address City State Zip Code General Property Type Specific Property Type Year
Built		 Year
Renovated		 Number of Units(2) Unit of Measure(2) Cut-off Date Balance Per Unit/SF(5)(6)
1 Moffett Towers II - Building 2 Barclays Bank PLC   905 11th Avenue Sunnyvale CA 94089 Office Suburban 2017   362,563 Sq. Ft. 455
2 Airport Business Center WFB   17751-18103 Sky Park Circle and 17775-17801 Main Street Irvine CA 92614 Industrial Flex 1969 2005 1,170,571 Sq. Ft. 128
3 The SoCal Portfolio Barclays Bank PLC   Various Various CA Various Various Various Various Various 2,194,425 Sq. Ft. 104
3.01 Aliso Viejo Commerce Center Barclays Bank PLC   27782-27832 Aliso Creek Road Aliso Viejo CA 92656 Retail Unanchored 1989   65,107 Sq. Ft.  
3.02 Transpark Commerce Barclays Bank PLC   2910-2990 Inland Empire Boulevard Ontario CA 91764 Office Suburban 1984   204,099 Sq. Ft.  
3.03 Wimbledon Barclays Bank PLC   12276-12550 Hesperia Road Victorville CA 92395 Mixed Use Office/Retail 1987   123,948 Sq. Ft.  
3.04 Palmdale Place Barclays Bank PLC   2211-2361 & 2301 East Palmdale Boulevard Palmdale CA 93550 Mixed Use Retail/Education 1985   129,294 Sq. Ft.  
3.05 Sierra Gateway Barclays Bank PLC   39959 & 40015 Sierra Highway Palmdale CA 93550 Office Suburban 1991   133,851 Sq. Ft.  
3.06 Fresno Industrial Center Barclays Bank PLC   720 East North Avenue & 2904-2998 South Angus Avenue Fresno CA 93725 Industrial Warehouse Distribution 1989   265,898 Sq. Ft.  
3.07 Upland Freeway Barclays Bank PLC   1348-1438 West 7th Street Upland CA 91786 Retail Unanchored 1987   116,061 Sq. Ft.  
3.08 Commerce Corporate Center Barclays Bank PLC   5800 South Eastern Avenue Commerce CA 90040 Office Suburban 1974 2017 68,513 Sq. Ft.  
3.09 Moreno Valley Barclays Bank PLC   23880-23962 Alessandro Boulevard Moreno Valley CA 92553 Mixed Use Office/Retail 1986   111,060 Sq. Ft.  
3.10 Airport One Office Park Barclays Bank PLC   4403 East Donald Douglas Drive Long Beach CA 90808 Office Suburban 1988 2006 88,284 Sq. Ft.  
3.11 Colton Courtyard Barclays Bank PLC   1200-1230, 1260-1300 and 1320-1350 East Washington Street Colton CA 92324 Retail Anchored 1989   122,082 Sq. Ft.  
3.12 The Abbey Center Barclays Bank PLC   340, 400 & 490 Farrell Drive Palm Springs CA 92262 Office Suburban 1982   67,335 Sq. Ft.  
3.13 Upland Commerce Center Barclays Bank PLC   1379 and 1383-1399 East Foothill Boulevard Upland CA 91786 Retail Anchored 1986 2006 47,677 Sq. Ft.  
3.14 Diamond Bar Barclays Bank PLC   23525-23555 Palomino Drive Diamond Bar CA 91765 Retail Unanchored 1980   20,528 Sq. Ft.  
3.15 Atlantic Plaza Barclays Bank PLC   5166-5190 Atlantic Avenue Long Beach CA 90805 Retail Unanchored 1968 2017 32,728 Sq. Ft.  
3.16 Ming Office Park Barclays Bank PLC   5500 Ming Avenue Bakersfield CA 93309 Office Suburban 1981 2015 117,924 Sq. Ft.  
3.17 10th Street Commerce Center Barclays Bank PLC   44204-44276 10th Street West Lancaster CA 93534 Retail Anchored 1980   96,589 Sq. Ft.  
3.18 Cityview Plaza Barclays Bank PLC   12361-12465 Lewis Street Garden Grove CA 92840 Office Suburban 1984   148,271 Sq. Ft.  
3.19 Garden Grove Town Center Barclays Bank PLC   9918 West Katella Avenue and 11021 Brookhurst Street Garden Grove CA 92840 Retail Shadow Anchored 1987   12,610 Sq. Ft.  
3.20 30th Street Commerce Center Barclays Bank PLC   3005 East Palmdale Boulevard Palmdale CA 93550 Retail Unanchored 1987   33,020 Sq. Ft.  
3.21 Mt. Vernon Commerce Center Barclays Bank PLC   851 South Mount Vernon Avenue Colton CA 92324 Industrial Flex 1989   29,600 Sq. Ft.  
3.22 Anaheim Stadium Industrial Barclays Bank PLC   2419 & 2423 East Winston Road and 1321 & 1341 Sunkist Street Anaheim CA 92806 Industrial Flex 1981   89,931 Sq. Ft.  
3.23 25th Street Commerce Center Barclays Bank PLC   2501-2505 East Palmdale Boulevard Palmdale CA 93550 Retail Unanchored 1989   17,488 Sq. Ft.  
3.24 Fresno Airport Barclays Bank PLC   1901-1991 North Gateway Boulevard Fresno CA 93727 Office Suburban 1980   52,527 Sq. Ft.  
4 Southpoint Office Center Barclays Bank PLC   1600, 1650 and 1700 West 82nd Street Bloomington MN 55420 Office Suburban 1984 2016 366,808 Sq. Ft. 101
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC   Various Various Various Various Various Various Various Various 257,355 Sq. Ft. 139
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC   2987 Watson Boulevard Warner Robins GA 31093 Retail Single Tenant 2005   55,000 Sq. Ft.  
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC   4616 South Bishop Street Chicago IL 60609 Office Medical 2016   10,277 Sq. Ft.  
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC   1008 Center Point Place Franklin TN 37064 Retail Single Tenant 2003   13,650 Sq. Ft.  
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC   1615 Northwest 13th Street Gainesville FL 32609 Retail Single Tenant 1997   13,905 Sq. Ft.  
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC   15111 Wallisville Road Houston TX 77049 Retail Single Tenant 2000   15,120 Sq. Ft.  
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC   3090 East Franklin Boulevard Gastonia NC 28056 Retail Single Tenant 2007   5,069 Sq. Ft.  
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC   1915 Maple Avenue Southwest Rome GA 30161 Retail Single Tenant 1998   10,167 Sq. Ft.  
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC   5350 East State Street Rockford IL 61108 Retail Single Tenant 1991 2017 14,860 Sq. Ft.  
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC   2701 Evans Mill Road Lithonia GA 30337 Office Medical 2005   7,740 Sq. Ft.  
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC   5372 Doniphan Drive El Paso TX 79932 Retail Single Tenant 1975 2017 11,250 Sq. Ft.  
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC   441 Dayton Avenue Xenia OH 45385 Retail Single Tenant 2016   10,566 Sq. Ft.  
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC   4336 Knights Station Road Lakeland FL 33810 Retail Single Tenant 2017   9,026 Sq. Ft.  
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC   541 Stewarts Ferry Pike Nashville TN 37214 Retail Single Tenant 2013   12,406 Sq. Ft.  
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC   1854 South Maple Avenue Fairborn OH 45324 Retail Single Tenant 2016   9,100 Sq. Ft.  
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC   411 South Broadway Street Johnson City TN 37601 Retail Single Tenant 2014   9,026 Sq. Ft.  
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC   6906 Mableton Parkway Mableton GA 30126 Retail Single Tenant 2017   9,026 Sq. Ft.  
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC   4000 Salem Avenue Trotwood OH 45406 Retail Single Tenant 2016   7,489 Sq. Ft.  
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC   1205 North Fairfield Road Beavercreek OH 45432 Retail Single Tenant 2016   6,895 Sq. Ft.  
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC   855 Lake Avenue Woodstock IL 60098 Retail Single Tenant 1984 2017 8,657 Sq. Ft.  
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC   3515 Lutheran Way San Angelo TX 76904 Retail Single Tenant 2016   9,100 Sq. Ft.  
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC   6807 Highway 36 South Rosenberg TX 77471 Retail Single Tenant 2016   9,026 Sq. Ft.  
6 Houston Distribution Center Barclays Bank PLC   1800 North Mason Road Katy TX 77449 Industrial Warehouse Distribution 1973, 2000-2005   1,500,596 Sq. Ft. 56
7 Apple Campus 3 WFB   222 North Wolfe Road Sunnyvale CA 94085 Office Suburban 2017   882,657 Sq. Ft. 385
8 Walmart Supercenter Houston RMF   5405 South Rice Avenue Houston TX 77081 Retail Single Tenant 2015   177,514 Sq. Ft. 149
9 35 Waterview Boulevard WFB   35 Waterview Boulevard Parsippany NJ 07054 Office Suburban 1990   172,498 Sq. Ft. 128
10 FedEx Distribution Center WFB   6840 Pontius Road Groveport OH 43125 Industrial Warehouse 2013   305,250 Sq. Ft. 69
11 Riverside and Rialto Industrial Portfolio BSPRT   Various Various CA Various Industrial Flex Various   407,112 Sq. Ft. 52
11.01 Riverside Industrial BSPRT   12155 Magnolia Circle Riverside CA 92503 Industrial Flex 1973   317,512 Sq. Ft.  
11.02 Rialto Industrial BSPRT   2016 South Lilac Avenue Rialto CA 92376 Industrial Flex 1959   89,600 Sq. Ft.  
12 Albany Capital Self Storage Portfolio RMF   Various Various Various Various Self Storage Self Storage Various   237,275 Sq. Ft. 89
12.01 Prime Altamont (Rotterdam) RMF   1110 Altamont Avenue Schenectady NY 12303 Self Storage Self Storage 1999   74,500 Sq. Ft.  
12.02 Prime Pittsfield RMF   901 Crane Avenue Pittsfield MA 01201 Self Storage Self Storage 2005   52,050 Sq. Ft.  
12.03 Prime Cohoes RMF   50 Oliver Street Cohoes NY 12047 Self Storage Self Storage 1990   59,350 Sq. Ft.  
12.04 Prime Albany (Central Ave) RMF   1025 Central Avenue Albany NY 11205 Self Storage Self Storage 1960   51,375 Sq. Ft.  
13 Forest Office Park WFB   1610 Forest Avenue; 1604 and 1606 Santa Rosa Road; 8004 Franklin Farms Drive; 1602 Rolling Hills Drive Richmond VA 23229 Office Suburban 1975   229,065 Sq. Ft. 79
14 Connecticut Industrial Portfolio BSPRT   Various Meriden CT 06450 Industrial Various Various   568,084 Sq. Ft. 30
14.01 550 Research Parkway BSPRT   550 Research Parkway Meriden CT 06450 Industrial Manufacturing/Warehouse 1968   326,751 Sq. Ft.  
14.02 160 Corporate Court BSPRT   160 Corporate Court Meriden CT 06450 Industrial Warehouse Distribution 1987   241,333 Sq. Ft.  
15 Galleria Oaks Barclays Bank PLC   13376 North Research Boulevard Austin TX 78750 Retail Unanchored 1989   98,522 Sq. Ft. 162
16 Brookstone Crossing BSPRT   2010 Curtis Drive Northeast Atlanta GA 30319 Multifamily Garden 1964 2017 199 Units 75,377
17 Corvac Composites Portfolio WFB   Various Various Various Various Industrial Manufacturing Various Various 514,462 Sq. Ft. 26
17.01 4450 36th Street WFB   4450 36th Street Southeast Kentwood MI 49512 Industrial Manufacturing 1964 1984 182,102 Sq. Ft.  
17.02 1025 North Washington Street WFB   1025 North Washington Street Greenfield OH 45123 Industrial Manufacturing 1963   174,860 Sq. Ft.  
17.03 390 Industrial Drive North WFB   390 Industrial Drive North Morgantown KY 42261 Industrial Manufacturing 1989   93,750 Sq. Ft.  
17.04 223 Industrial Drive South WFB   223 Industrial Drive South Morgantown KY 42261 Industrial Manufacturing 1980 1989 63,750 Sq. Ft.  
18 Oxford Alabama Hotel Portfolio BSPRT   Various Oxford AL 36203 Hospitality Limited Service Various 2016 173 Rooms 74,997
18.01 Courtyard Anniston Oxford by Marriott BSPRT   289 Colonial Drive Oxford AL 36203 Hospitality Limited Service 2007 2016 92 Rooms  
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT   143 Colonial Drive Oxford AL 36203 Hospitality Limited Service 1998 2016 81 Rooms  
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC   Various El Paso TX Various Multifamily Garden Various 2016 393 Units 32,826
19.01 Villa Sierra Apartment Homes Barclays Bank PLC   2435 McKinley Avenue El Paso TX 79930 Multifamily Garden 1969 2016 243 Units  
19.02 Wyndchase Apartment Homes Barclays Bank PLC   1601 McRae Boulevard El Paso TX 79925 Multifamily Garden 1970 2016 150 Units  
20 WestRock Industrial WFB   2626 South Maple Avenue Fresno CA 93725 Industrial Warehouse 1962 2018 502,300 Sq. Ft. 21
21 Hilton Garden Inn Yuma Pivot Point WFB   200 and 310 North Madison Avenue Yuma AZ 85364 Hospitality Limited Service 2009   150 Rooms 66,566
22 Mill Creek WFB   3260 & 3264 Buford Drive Buford GA 30519 Retail Anchored 2001   36,358 Sq. Ft. 269
23 930 Harvest Drive Barclays Bank PLC   930 Harvest Drive Blue Bell PA 19422 Office Suburban 1991 2012 121,994 Sq. Ft. 79
24 Fairfield Inn & Suites - Willow Grove CIIICM   2440 Maryland Road Willow Grove PA 19090 Hospitality Limited Service 2016   108 Rooms 79,771
25 2900 Westchester WFB   2900 Westchester Avenue Purchase NY 10577 Office Suburban 1981 1996 95,157 Sq. Ft. 89
26 Twin Oaks Shopping Center CIIICM   2717 Eastern Boulevard Montgomery AL 36117 Retail Anchored 1984 2013 97,189 Sq. Ft. 83
27 Lakeville and Marina WFB   2080 Lakeville Highway Petaluma CA 94954 Mixed Use Office/Industrial 1999   72,157 Sq. Ft. 110
28 ACG Conlon MHC Portfolio V RMF   Various Various Various Various Manufactured Housing Community Manufactured Housing Community Various   349 Pads 21,891
28.01 Sleepy Hollow MHC RMF   2833 NC-87 Graham NC 27253 Manufactured Housing Community Manufactured Housing Community 1984   98 Pads  
28.02 Maple Creek MHC RMF   800 South Main Street Greer SC 29650 Manufactured Housing Community Manufactured Housing Community 1992   78 Pads  
28.03 Pinebrook MHC RMF   100 Daytona Drive Spartanburg SC 29303 Manufactured Housing Community Manufactured Housing Community 1964   93 Pads  
28.04 Old Pendleton MHC RMF   100 Denise Road Powdersville SC 29642 Manufactured Housing Community Manufactured Housing Community 1997   80 Pads  
29 2222-2226 Cleveland Avenue Barclays Bank PLC   2222-2226 Cleveland Avenue Santa Rosa CA 95403 Retail Anchored 1963 2007 49,990 Sq. Ft. 151
30 Wichita MHP Portfolio BSPRT   Various Wichita KS 67216 Manufactured Housing Community Manufactured Housing Community Various   499 Pads 14,429
30.01 River Oaks MHP BSPRT   5445 South Hydraulic Avenue Wichita KS 67216 Manufactured Housing Community Manufactured Housing Community 1990   277 Pads  
30.02 Lamp Lighter MHP BSPRT   2320 East MacArthur Road Wichita KS 67216 Manufactured Housing Community Manufactured Housing Community 1988   222 Pads  
31 Ascension Crossing Shopping Center WFB   1831 & 1861 Brown Boulevard; 2455 & 2475 Ascension Boulevard Arlington TX 76006 Retail Anchored 1985 2005 90,118 Sq. Ft. 79
32 Arizona MHC Portfolio II BSPRT   Various Various AZ Various Manufactured Housing Community Manufactured Housing Community Various   279 Pads 22,612
32.01 Desert Royal BSPRT   661 East 32nd Street Yuma AZ 85365 Manufactured Housing Community Manufactured Housing Community 1950   92 Pads  
32.02 Los Ranchitos BSPRT   5475 South Country Club Road Tucson AZ 85706 Manufactured Housing Community Manufactured Housing Community 1978   62 Pads  
32.03 Downtown BSPRT   201 South Norris Avenue Tucson AZ 85719 Manufactured Housing Community Manufactured Housing Community 1957   58 Pads  
32.04 Black Mountain Estates BSPRT   4121 West Tetakusim Road Tucson AZ 85746 Manufactured Housing Community Manufactured Housing Community 1983   34 Pads  
32.05 Covered Wagon BSPRT   3730 East Lee Street Tucson AZ 85716 Manufactured Housing Community Manufactured Housing Community 1953   33 Pads  
33 Holiday Inn Express - Waldorf CIIICM   11370 Days Court Waldorf MD 20603 Hospitality Limited Service 1987 2018 91 Rooms 68,571
34 All Seasons Mobile Home Park RMF   2300 State Route 14 Deerfield OH 44411 Manufactured Housing Community Manufactured Housing Community 1970   203 Pads 30,501
35 8000 Jarvis Avenue Barclays Bank PLC   8000 Jarvis Avenue Newark CA 94560 Office Suburban 2002   49,580 Sq. Ft. 123
36 Newport News Flex Portfolio WFB   300, 310, 311, 320, 321, 322, 330 Ed Wright Lane; 309 Bell King Road Newport News VA 23606 Industrial Flex 1999   154,799 Sq. Ft. 36
37 Comfort Inn - Blythewood RMF   436 McNulty Street Blythewood SC 29016 Hospitality Limited Service 1999 2015 75 Rooms 70,000
38 Holiday Inn Express Greenville Airport WFB   2681 Dry Pocket Road Greer SC 29650 Hospitality Limited Service 1994   83 Rooms 59,794
39 M2i Retail RMF   1011-1071 Market Street San Diego CA 92101 Retail Unanchored 2005   12,947 Sq. Ft. 375
40 Elliot Medical Complex CIIICM   1018 North Mound Street Nacogdoches TX 75961 Office Medical 1986   22,656 Sq. Ft. 206
41 Hayward Industrial Park - CA WFB   1930-1932 West Winton Avenue Hayward CA 94545 Industrial Flex 1973   78,427 Sq. Ft. 58
42 Front Range MHP Portfolio CIIICM   Various Various CO Various Manufactured Housing Community Manufactured Housing Community Various   104 Pads 39,183
42.01 Pleasant View Estates CIIICM   15150 South Golden Road Golden CO 80401 Manufactured Housing Community Manufactured Housing Community 1967   54 Pads  
42.02 Suburban Estates CIIICM   16431 East Colfax Avenue Aurora CO 80011 Manufactured Housing Community Manufactured Housing Community 1970   50 Pads  
43 Metropolitan Medical Complex Barclays Bank PLC   13650, 13670 and 13710 Metropolis Avenue Fort Myers FL 33912 Office Medical 1995   33,797 Sq. Ft. 118
44 SSA MHP Portfolio CIIICM   Various Various Various Various Manufactured Housing Community Manufactured Housing Community Various   235 Pads 15,798
44.01 Bellevue MHP CIIICM   23951 15 Mile Road Bellevue MI 49021 Manufactured Housing Community Manufactured Housing Community 1970   76 Pads  
44.02 Edgewood MHP CIIICM   3834 Dayton Springfield Road Springfield OH 45502 Manufactured Housing Community Manufactured Housing Community 1965   55 Pads  
44.03 Camelot South MHP CIIICM   3402 OH-109 Delta OH 43515 Manufactured Housing Community Manufactured Housing Community 1966   50 Pads  
44.04 Valley View MHP CIIICM   2507 North Fifth Street Quincy IL 62305 Manufactured Housing Community Manufactured Housing Community 1960   54 Pads  
45 Parklane and North Dohr Apartments CIIICM   Various Various NY Various Multifamily Garden Various 2014 87 Units 40,758
45.01 North Dohr Apartments CIIICM   1230 - 1248 Latta Road Greece NY 14612 Multifamily Garden 1972 2014 50 Units  
45.02 Parklane Apartments CIIICM   2475 Saint Paul Boulevard Irondequoit NY 14617 Multifamily Garden 1968 2014 37 Units  
46 Vero Beach Retail Portfolio CIIICM   Various Vero Beach FL Various Retail Unanchored Various   42,474 Sq. Ft. 82
46.01 The Shops of Vero Beach CIIICM   703-725 17th Street Vero Beach FL 32960 Retail Unanchored 1988   24,000 Sq. Ft.  
46.02 Tropic Square Shopping Center CIIICM   600 6th Avenue Vero Beach FL 32962 Retail Unanchored 1974   18,474 Sq. Ft.  
47 College MHC CIIICM   6160 South 6th Street Milwaukee WI 53221 Manufactured Housing Community Manufactured Housing Community 1949 2015 132 Pads 25,000
48 Hays Mobile Home Parks CIIICM   700 East 6th Street; 122 Burgundy Lane; 1500 West 27th Street Hays KS 67601 Manufactured Housing Community Manufactured Housing Community 1963   267 Pads 11,851
49 Shoppes of Crossroads Commons CIIICM   120-148 Crossroads Drive Plover WI 54467 Retail Shadow Anchored 2006   14,336 Sq. Ft. 215
50 Branson Self Storage CIIICM   1174 State Highway T; 1385 Bee Creek Road; 4081 East Highway 76; 4329 Highway 176; 10772 East Highway 76 Branson, Merriam Woods, Kirbyville, & Forsyth MO 65616 Self Storage Self Storage 1997   120,769 Sq. Ft. 25
51 Lynchburg MHP Portfolio CIIICM   Various Various VA Various Manufactured Housing Community Manufactured Housing Community 1965   160 Pads 18,125
51.01 Briarwood MHP CIIICM   3 Spark Lane Rustburg VA 24550 Manufactured Housing Community Manufactured Housing Community 1965   62 Pads  
51.02 Buffalo Creek MHP CIIICM   1 Big Horn Drive Evington VA 24550 Manufactured Housing Community Manufactured Housing Community 1965   57 Pads  
51.03 Coolwell MHP CIIICM   101 Hampshire Drive Monroe VA 24574 Manufactured Housing Community Manufactured Housing Community 1965   41 Pads  
52 Bonnet Lake MHP CIIICM   2825 FL-17 Avon Park FL 33825 Manufactured Housing Community Manufactured Housing Community 1987   125 Pads 22,320
53 Emerald Hills Shopping Center CIIICM   75 South Sutton Road Streamwood IL 60107 Retail Unanchored 2000   20,604 Sq. Ft. 131
54 D&B Storage CIIICM   1245 McNamara Road Crescent City CA 95531 Self Storage Self Storage 1995 2017 54,364 Sq. Ft. 50
55 Tallahatchie Self Storage CIIICM   400 Park Plaza Drive New Albany MS 38652 Self Storage Self Storage 2000   86,400 Sq. Ft. 30
56 Greenbriar Apartments RMF   1815 Rivermont Avenue Lynchburg VA 24503 Multifamily Garden 1961   80 Units 32,500
57 Hammondell MHP CIIICM   5601 Cypress Gardens Road Winter Haven FL 33884 Manufactured Housing Community Manufactured Housing Community 1976   114 Pads 21,500
58 Colorado Self Storage CIIICM   3132 Mallard Drive Colorado Springs CO 80910 Self Storage Self Storage 1983   38,724 Sq. Ft. 60
59 Handy Self Storage CIIICM   2045 Coronado Parkway Thornton CO 80229 Self Storage Self Storage 2002   32,213 Sq. Ft. 68
60 Marshfield MHP CIIICM   2215 South Maple Avenue Marshfield WI 54449 Manufactured Housing Community Manufactured Housing Community 1960 2017 190 Pads 10,870
61 Rancier Mini Storage WFB   1003 North 38th Street Killeen TX 76543 Self Storage Self Storage 1985   47,794 Sq. Ft. 41
62 O’Reilly Auto Parts - Miami, FL WFB   19870 Southwest 127th Avenue Miami FL 33177 Retail Single Tenant 2017   7,225 Sq. Ft. 224
63 Badger MHP CIIICM   6405 South 27th Street Franklin WI 53132 Manufactured Housing Community Manufactured Housing Community 1955   54 Pads 26,238

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Original Balance ($) Cut-off Date Balance ($) % of Aggregate
Cut-off Date
Balance		 Maturity Date or ARD Balloon Payment ($) ARD Loan Origination Date First Pay Date Last IO Pay Date First P&I Pay Date Maturity Date or Anticipated Repayment Date ARD Loan Maturity Date Gross Mortgage Rate
1 Moffett Towers II - Building 2 Barclays Bank PLC 54,000,000 54,000,000 7.5% 48,682,259 N 11/16/2017 1/6/2018 12/6/2022 1/6/2023 12/6/2027   3.61890%
2 Airport Business Center WFB 50,000,000 50,000,000 6.8% 50,000,000 N 1/24/2018 3/7/2018 2/7/2028   2/7/2028   4.37500%
3 The SoCal Portfolio Barclays Bank PLC 45,000,000 45,000,000 6.1% 41,428,825 N 2/6/2018 3/6/2018 2/6/2023 3/6/2023 2/6/2028   4.89000%
3.01 Aliso Viejo Commerce Center Barclays Bank PLC 5,448,236 5,448,236 0.7%                  
3.02 Transpark Commerce Barclays Bank PLC 4,934,346 4,934,346 0.7%                  
3.03 Wimbledon Barclays Bank PLC 4,362,673 4,362,673 0.6%                  
3.04 Palmdale Place Barclays Bank PLC 3,189,054 3,189,054 0.4%                  
3.05 Sierra Gateway Barclays Bank PLC 2,904,492 2,904,492 0.4%                  
3.06 Fresno Industrial Center Barclays Bank PLC 2,747,492 2,747,492 0.4%                  
3.07 Upland Freeway Barclays Bank PLC 2,557,705 2,557,705 0.3%                  
3.08 Commerce Corporate Center Barclays Bank PLC 2,551,243 2,551,243 0.3%                  
3.09 Moreno Valley Barclays Bank PLC 2,236,286 2,236,286 0.3%                  
3.10 Airport One Office Park Barclays Bank PLC 2,236,212 2,236,212 0.3%                  
3.11 Colton Courtyard Barclays Bank PLC 1,447,533 1,447,533 0.2%                  
3.12 The Abbey Center Barclays Bank PLC 1,421,654 1,421,654 0.2%                  
3.13 Upland Commerce Center Barclays Bank PLC 1,350,054 1,350,054 0.2%                  
3.14 Diamond Bar Barclays Bank PLC 1,305,059 1,305,059 0.2%                  
3.15 Atlantic Plaza Barclays Bank PLC 1,177,497 1,177,497 0.2%                  
3.16 Ming Office Park Barclays Bank PLC 1,089,693 1,089,693 0.1%                  
3.17 10th Street Commerce Center Barclays Bank PLC 964,199 964,199 0.1%                  
3.18 Cityview Plaza Barclays Bank PLC 883,123 883,123 0.1%                  
3.19 Garden Grove Town Center Barclays Bank PLC 687,409 687,409 0.1%                  
3.20 30th Street Commerce Center Barclays Bank PLC 368,144 368,144 0.1%                  
3.21 Mt. Vernon Commerce Center Barclays Bank PLC 344,317 344,317 0.0%                  
3.22 Anaheim Stadium Industrial Barclays Bank PLC 343,437 343,437 0.0%                  
3.23 25th Street Commerce Center Barclays Bank PLC 253,895 253,895 0.0%                  
3.24 Fresno Airport Barclays Bank PLC 196,249 196,249 0.0%                  
4 Southpoint Office Center Barclays Bank PLC 37,200,000 37,200,000 5.1% 31,602,241 N 1/19/2018 3/6/2018 2/6/2020 3/6/2020 2/6/2028   4.30500%
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 35,840,000 35,840,000 4.9% 35,840,000 N 12/21/2017 2/6/2018 1/6/2028   1/6/2028   4.05330%
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC 4,440,000 4,440,000 0.6%                  
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC 3,260,000 3,260,000 0.4%                  
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC 3,020,000 3,020,000 0.4%                  
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC 2,992,481 2,992,481 0.4%                  
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC 2,800,000 2,800,000 0.4%                  
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC 2,090,000 2,090,000 0.3%                  
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC 1,790,000 1,790,000 0.2%                  
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC 1,500,000 1,500,000 0.2%                  
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC 1,420,000 1,420,000 0.2%                  
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC 1,400,000 1,400,000 0.2%                  
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC 1,380,000 1,380,000 0.2%                  
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC 1,190,000 1,190,000 0.2%                  
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC 1,170,000 1,170,000 0.2%                  
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC 1,037,122 1,037,122 0.1%                  
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC 985,000 985,000 0.1%                  
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC 960,000 960,000 0.1%                  
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC 950,000 950,000 0.1%                  
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC 929,718 929,718 0.1%                  
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC 900,000 900,000 0.1%                  
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC 880,000 880,000 0.1%                  
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC 745,679 745,679 0.1%                  
6 Houston Distribution Center Barclays Bank PLC 35,000,000 34,949,034 4.8% 28,899,410 N 1/22/2018 3/1/2018   3/1/2018 2/1/2028   5.14100%
7 Apple Campus 3 WFB 30,000,000 30,000,000 4.1% 30,000,000 Y 12/14/2017 2/6/2018 1/6/2028   1/6/2028 4/6/2031 3.36498%
8 Walmart Supercenter Houston RMF 26,500,000 26,500,000 3.6% 26,500,000 N 2/14/2018 4/6/2018 3/6/2028   3/6/2028   4.44000%
9 35 Waterview Boulevard WFB 22,000,000 22,000,000 3.0% 18,505,350 N 2/15/2018 4/11/2018 3/11/2019 4/11/2019 3/11/2028   4.86500%
10 FedEx Distribution Center WFB 21,100,000 21,100,000 2.9% 21,100,000 N 2/23/2018 4/11/2018 3/11/2028   3/11/2028   4.76000%
11 Riverside and Rialto Industrial Portfolio BSPRT 21,000,000 21,000,000 2.9% 21,000,000 N 2/9/2018 4/6/2018 3/6/2028   3/6/2028   4.99000%
11.01 Riverside Industrial BSPRT 17,700,000 17,700,000 2.4%                  
11.02 Rialto Industrial BSPRT 3,300,000 3,300,000 0.4%                  
12 Albany Capital Self Storage Portfolio RMF 21,000,000 21,000,000 2.9% 18,228,483 N 1/31/2018 3/6/2018 2/6/2020 3/6/2020 2/6/2028   5.13000%
12.01 Prime Altamont (Rotterdam) RMF 5,900,000 5,900,000 0.8%                  
12.02 Prime Pittsfield RMF 5,150,000 5,150,000 0.7%                  
12.03 Prime Cohoes RMF 5,150,000 5,150,000 0.7%                  
12.04 Prime Albany (Central Ave) RMF 4,800,000 4,800,000 0.7%                  
13 Forest Office Park WFB 18,000,000 18,000,000 2.5% 18,000,000 N 12/28/2017 2/11/2018 1/11/2028   1/11/2028   4.21000%
14 Connecticut Industrial Portfolio BSPRT 16,850,000 16,850,000 2.3% 14,878,432 N 2/16/2018 4/6/2018 3/6/2021 4/6/2021 3/6/2028   4.88000%
14.01 550 Research Parkway BSPRT 9,200,000 9,200,000 1.3%                  
14.02 160 Corporate Court BSPRT 7,650,000 7,650,000 1.0%                  
15 Galleria Oaks Barclays Bank PLC 16,000,000 15,976,437 2.2% 13,168,142 N 1/31/2018 3/6/2018   3/6/2018 2/6/2028   5.04000%
16 Brookstone Crossing BSPRT 15,000,000 15,000,000 2.0% 12,978,638 N 12/19/2017 2/6/2018 1/6/2020 2/6/2020 1/6/2028   5.00000%
17 Corvac Composites Portfolio WFB 13,330,000 13,330,000 1.8% 12,262,132 Y 2/22/2018 4/11/2018 3/11/2023 4/11/2023 3/11/2028 3/11/2034 4.82000%
17.01 4450 36th Street WFB 5,400,000 5,400,000 0.7%                  
17.02 1025 North Washington Street WFB 4,320,000 4,320,000 0.6%                  
17.03 390 Industrial Drive North WFB 2,280,000 2,280,000 0.3%                  
17.04 223 Industrial Drive South WFB 1,330,000 1,330,000 0.2%                  
18 Oxford Alabama Hotel Portfolio BSPRT 13,000,000 12,974,508 1.8% 9,709,948 N 1/22/2018 3/6/2018   3/6/2018 2/6/2028   4.98000%
18.01 Courtyard Anniston Oxford by Marriott BSPRT 6,800,000 6,786,666 0.9%                  
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT 6,200,000 6,187,842 0.8%                  
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 12,900,650 12,900,650 1.8% 12,900,650 N 1/30/2018 3/6/2018 2/6/2028   2/6/2028   3.85100%
19.01 Villa Sierra Apartment Homes Barclays Bank PLC 7,740,390 7,740,390 1.1%                  
19.02 Wyndchase Apartment Homes Barclays Bank PLC 5,160,260 5,160,260 0.7%                  
20 WestRock Industrial WFB 10,500,000 10,500,000 1.4% 8,654,263 N 2/21/2018 4/11/2018   4/11/2018 3/11/2028   5.07000%
21 Hilton Garden Inn Yuma Pivot Point WFB 10,000,000 9,984,919 1.4% 8,173,570 N 2/2/2018 3/11/2018   3/11/2018 2/11/2028   4.83000%
22 Mill Creek WFB 9,769,000 9,769,000 1.3% 8,415,446 N 1/17/2018 3/11/2018 2/11/2020 3/11/2020 2/11/2028   4.83000%
23 930 Harvest Drive Barclays Bank PLC 9,600,000 9,600,000 1.3% 7,839,753 N 2/12/2018 4/6/2018   4/6/2018 3/6/2028   4.79000%
24 Fairfield Inn & Suites - Willow Grove CIIICM 8,700,000 8,615,217 1.2% 5,490,421 N 10/19/2017 12/11/2017   12/11/2017 11/11/2027   5.04000%
25 2900 Westchester WFB 8,500,000 8,487,283 1.2% 6,963,627 N 2/2/2018 3/11/2018   3/11/2018 2/11/2028   4.90000%
26 Twin Oaks Shopping Center CIIICM 8,025,000 8,025,000 1.1% 7,025,273 N 2/14/2018 4/11/2018 3/11/2020 4/11/2020 3/11/2028   5.47000%
27 Lakeville and Marina WFB 7,930,000 7,930,000 1.1% 6,790,681 N 12/19/2017 2/11/2018 1/11/2020 2/11/2020 1/11/2028   4.60000%
28 ACG Conlon MHC Portfolio V RMF 7,640,000 7,640,000 1.0% 6,696,261 N 2/14/2018 4/6/2018 3/6/2020 4/6/2020 3/6/2028   5.52000%
28.01 Sleepy Hollow MHC RMF 2,120,000 2,120,000 0.3%                  
28.02 Maple Creek MHC RMF 2,070,000 2,070,000 0.3%                  
28.03 Pinebrook MHC RMF 1,890,000 1,890,000 0.3%                  
28.04 Old Pendleton MHC RMF 1,560,000 1,560,000 0.2%                  
29 2222-2226 Cleveland Avenue Barclays Bank PLC 7,535,000 7,535,000 1.0% 7,535,000 N 12/14/2017 2/6/2018 1/6/2028   1/6/2028   3.86300%
30 Wichita MHP Portfolio BSPRT 7,200,000 7,200,000 1.0% 6,354,695 N 9/28/2017 11/6/2017 10/6/2020 11/6/2020 10/6/2027   4.87000%
30.01 River Oaks MHP BSPRT 4,060,000 4,060,000 0.6%                  
30.02 Lamp Lighter MHP BSPRT 3,140,000 3,140,000 0.4%                  
31 Ascension Crossing Shopping Center WFB 7,155,000 7,155,000 1.0% 6,268,820 N 12/5/2017 1/11/2018 12/11/2020 1/11/2021 12/11/2027   4.54500%
32 Arizona MHC Portfolio II BSPRT 6,331,000 6,308,670 0.9% 4,724,021 N 12/13/2017 2/6/2018   2/6/2018 1/6/2028   4.95000%
32.01 Desert Royal BSPRT 2,275,000 2,266,976 0.3%                  
32.02 Los Ranchitos BSPRT 1,371,500 1,366,663 0.2%                  
32.03 Downtown BSPRT 1,189,500 1,185,305 0.2%                  
32.04 Black Mountain Estates BSPRT 780,000 777,249 0.1%                  
32.05 Covered Wagon BSPRT 715,000 712,478 0.1%                  
33 Holiday Inn Express - Waldorf CIIICM 6,240,000 6,240,000 0.9% 5,230,063 N 2/20/2018 4/11/2018   4/11/2018 3/11/2028   5.60000%
34 All Seasons Mobile Home Park RMF 6,200,000 6,191,625 0.8% 5,231,388 N 2/2/2018 3/6/2018   3/6/2018 2/6/2028   5.84000%
35 8000 Jarvis Avenue Barclays Bank PLC 6,100,000 6,100,000 0.8% 6,100,000 N 2/5/2018 3/6/2018 2/6/2028   2/6/2028   4.48300%
36 Newport News Flex Portfolio WFB 5,590,000 5,581,904 0.8% 4,622,900 N 2/6/2018 3/11/2018   3/11/2018 2/11/2028   5.19000%
37 Comfort Inn - Blythewood RMF 5,250,000 5,250,000 0.7% 4,025,327 N 2/16/2018 4/6/2018   4/6/2018 3/6/2028   5.70000%
38 Holiday Inn Express Greenville Airport WFB 4,970,000 4,962,889 0.7% 4,603,608 N 1/22/2018 3/11/2018   3/11/2018 2/11/2023   5.30000%
39 M2i Retail RMF 4,850,000 4,850,000 0.7% 4,518,077 N 1/30/2018 3/6/2018 2/6/2023 3/6/2023 2/6/2028   5.70000%
40 Elliot Medical Complex CIIICM 4,668,000 4,668,000 0.6% 3,968,099 N 2/16/2018 4/11/2018 3/11/2019 4/11/2019 3/11/2028   5.23000%
41 Hayward Industrial Park - CA WFB 4,550,000 4,550,000 0.6% 3,970,937 N 1/16/2018 3/11/2018 2/11/2021 3/11/2021 2/11/2028   4.38000%
42 Front Range MHP Portfolio CIIICM 4,075,000 4,075,000 0.6% 3,415,857 N 11/14/2017 1/11/2018 6/11/2018 7/11/2018 12/11/2027   5.19000%
42.01 Pleasant View Estates CIIICM 2,104,000 2,104,000 0.3%                  
42.02 Suburban Estates CIIICM 1,971,000 1,971,000 0.3%                  
43 Metropolitan Medical Complex Barclays Bank PLC 4,000,000 4,000,000 0.5% 4,000,000 N 2/8/2018 3/6/2018 2/6/2028   2/6/2028   4.76000%
44 SSA MHP Portfolio CIIICM 3,712,500 3,712,500 0.5% 3,125,924 N 2/20/2018 4/11/2018   4/11/2018 3/11/2028   5.75000%
44.01 Bellevue MHP CIIICM 1,334,000 1,334,000 0.2%                  
44.02 Edgewood MHP CIIICM 882,000 882,000 0.1%                  
44.03 Camelot South MHP CIIICM 797,500 797,500 0.1%                  
44.04 Valley View MHP CIIICM 699,000 699,000 0.1%                  
45 Parklane and North Dohr Apartments CIIICM 3,575,000 3,545,975 0.5% 2,945,718 N 8/1/2017 9/11/2017   9/11/2017 8/11/2027   5.07000%
45.01 North Dohr Apartments CIIICM 2,103,000 2,085,926 0.3%                  
45.02 Parklane Apartments CIIICM 1,472,000 1,460,049 0.2%                  
46 Vero Beach Retail Portfolio CIIICM 3,500,000 3,500,000 0.5% 2,907,990 N 2/16/2018 4/11/2018   4/11/2018 3/11/2028   5.32000%
46.01 The Shops of Vero Beach CIIICM 2,228,000 2,228,000 0.3%                  
46.02 Tropic Square Shopping Center CIIICM 1,272,000 1,272,000 0.2%                  
47 College MHC CIIICM 3,300,000 3,300,000 0.4% 2,859,460 N 2/8/2018 3/11/2018 2/11/2020 3/11/2020 2/11/2028   5.06000%
48 Hays Mobile Home Parks CIIICM 3,175,000 3,164,297 0.4% 2,642,025 N 11/16/2017 1/11/2018   1/11/2018 12/11/2027   5.38000%
49 Shoppes of Crossroads Commons CIIICM 3,100,000 3,084,876 0.4% 2,544,100 N 11/1/2017 12/11/2017   12/11/2017 11/11/2027   4.95000%
50 Branson Self Storage CIIICM 3,000,000 3,000,000 0.4% 2,508,245 N 2/21/2018 4/11/2018   4/11/2018 3/11/2028   5.52000%
51 Lynchburg MHP Portfolio CIIICM 2,900,000 2,900,000 0.4% 2,466,129 N 1/26/2018 3/11/2018 2/11/2019 3/11/2019 2/11/2028   5.26000%
51.01 Briarwood MHP CIIICM 1,124,000 1,124,000 0.2%                  
51.02 Buffalo Creek MHP CIIICM 1,033,000 1,033,000 0.1%                  
51.03 Coolwell MHP CIIICM 743,000 743,000 0.1%                  
52 Bonnet Lake MHP CIIICM 2,790,000 2,790,000 0.4% 2,417,685 N 12/21/2017 2/11/2018 1/11/2020 2/11/2020 1/11/2028   5.06000%
53 Emerald Hills Shopping Center CIIICM 2,700,000 2,700,000 0.4% 2,259,519 N 2/16/2018 4/11/2018   4/11/2018 3/11/2028   5.55000%
54 D&B Storage CIIICM 2,700,000 2,693,508 0.4% 2,244,441 N 12/19/2017 2/11/2018   2/11/2018 1/11/2028   5.35000%
55 Tallahatchie Self Storage CIIICM 2,625,000 2,618,574 0.4% 2,174,514 N 1/10/2018 2/11/2018   2/11/2018 1/11/2028   5.24000%
56 Greenbriar Apartments RMF 2,600,000 2,600,000 0.4% 2,225,586 N 2/12/2018 4/6/2018   4/6/2018 3/6/2028   6.31000%
57 Hammondell MHP CIIICM 2,451,000 2,451,000 0.3% 2,123,923 N 12/21/2017 2/11/2018 1/11/2020 2/11/2020 1/11/2028   5.06000%
58 Colorado Self Storage CIIICM 2,319,000 2,319,000 0.3% 1,997,284 N 12/11/2017 1/11/2018 11/11/2019 12/11/2019 12/11/2027   4.90000%
59 Handy Self Storage CIIICM 2,181,000 2,181,000 0.3% 1,882,399 N 12/11/2017 1/11/2018 12/11/2019 1/11/2020 12/11/2027   4.90000%
60 Marshfield MHP CIIICM 2,070,000 2,065,207 0.3% 1,925,158 N 12/20/2017 2/11/2018   2/11/2018 1/11/2023   5.58000%
61 Rancier Mini Storage WFB 1,950,000 1,950,000 0.3% 1,636,643 N 11/28/2017 1/11/2018 12/11/2018 1/11/2019 12/11/2027   4.80000%
62 O’Reilly Auto Parts - Miami, FL WFB 1,618,500 1,616,084 0.2% 1,326,829 N 2/1/2018 3/11/2018   3/11/2018 2/11/2028   4.92000%
63 Badger MHP CIIICM 1,425,000 1,416,828 0.2% 1,177,559 N 9/21/2017 11/11/2017   11/11/2017 10/11/2027   5.16000%

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Trust Advisor Fee Certificate Administrator Fee Rate Servicing Fee CREFC® IP Royalty License Fee Rate Asset Representations Reviewer Fee Rate Net Mortgage Rate Interest Accrual Method Monthly P&I Payment ($) Amortization Type Interest Accrual Method During IO Original Term to Maturity or ARD (Mos.) Remaining Term to Maturity or ARD (Mos.)
1 Moffett Towers II - Building 2 Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 3.60033% Actual/360 246,082.34 Interest-only, Amortizing Balloon Actual/360 120 117
2 Airport Business Center WFB 0.00000% 0.01010% 0.00500% 0.00050% 0.00042% 4.35898% Actual/360 184,823.50 Interest-only, Balloon Actual/360 120 119
3 The SoCal Portfolio Barclays Bank PLC 0.00000% 0.01010% 0.00500% 0.00050% 0.00042% 4.87398% Actual/360 238,553.58 Interest-only, Amortizing Balloon Actual/360 120 119
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                        
3.02 Transpark Commerce Barclays Bank PLC                        
3.03 Wimbledon Barclays Bank PLC                        
3.04 Palmdale Place Barclays Bank PLC                        
3.05 Sierra Gateway Barclays Bank PLC                        
3.06 Fresno Industrial Center Barclays Bank PLC                        
3.07 Upland Freeway Barclays Bank PLC                        
3.08 Commerce Corporate Center Barclays Bank PLC                        
3.09 Moreno Valley Barclays Bank PLC                        
3.10 Airport One Office Park Barclays Bank PLC                        
3.11 Colton Courtyard Barclays Bank PLC                        
3.12 The Abbey Center Barclays Bank PLC                        
3.13 Upland Commerce Center Barclays Bank PLC                        
3.14 Diamond Bar Barclays Bank PLC                        
3.15 Atlantic Plaza Barclays Bank PLC                        
3.16 Ming Office Park Barclays Bank PLC                        
3.17 10th Street Commerce Center Barclays Bank PLC                        
3.18 Cityview Plaza Barclays Bank PLC                        
3.19 Garden Grove Town Center Barclays Bank PLC                        
3.20 30th Street Commerce Center Barclays Bank PLC                        
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                        
3.22 Anaheim Stadium Industrial Barclays Bank PLC                        
3.23 25th Street Commerce Center Barclays Bank PLC                        
3.24 Fresno Airport Barclays Bank PLC                        
4 Southpoint Office Center Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.28643% Actual/360 184,201.41 Interest-only, Amortizing Balloon Actual/360 120 119
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 0.00255% 0.01010% 0.03250% 0.00050% 0.00042% 4.00723% Actual/360 122,739.93 Interest-only, Balloon Actual/360 120 118
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                        
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                        
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                        
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                        
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                        
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                        
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                        
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                        
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                        
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                        
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                        
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                        
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                        
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                        
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                        
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                        
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                        
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                        
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                        
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                        
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                        
6 Houston Distribution Center Barclays Bank PLC 0.00000% 0.01010% 0.00375% 0.00050% 0.00042% 5.12623% Actual/360 190,915.15 Amortizing Balloon   120 119
7 Apple Campus 3 WFB 0.00000% 0.01010% 0.00500% 0.00050% 0.00042% 3.34896% Actual/360 85,292.85 Interest-only, ARD Actual/360 120 118
8 Walmart Supercenter Houston RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.42143% Actual/360 99,411.81 Interest-only, Balloon Actual/360 120 120
9 35 Waterview Boulevard WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.84643% Actual/360 116,292.31 Interest-only, Amortizing Balloon Actual/360 120 120
10 FedEx Distribution Center WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.74143% Actual/360 84,859.12 Interest-only, Balloon Actual/360 120 120
11 Riverside and Rialto Industrial Portfolio BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.97143% Actual/360 88,537.85 Interest-only, Balloon Actual/360 120 120
11.01 Riverside Industrial BSPRT                        
11.02 Rialto Industrial BSPRT                        
12 Albany Capital Self Storage Portfolio RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.11143% Actual/360 114,406.88 Interest-only, Amortizing Balloon Actual/360 120 119
12.01 Prime Altamont (Rotterdam) RMF                        
12.02 Prime Pittsfield RMF                        
12.03 Prime Cohoes RMF                        
12.04 Prime Albany (Central Ave) RMF                        
13 Forest Office Park WFB 0.00255% 0.01010% 0.03500% 0.00050% 0.00042% 4.16143% Actual/360 64,027.08 Interest-only, Balloon Actual/360 120 118
14 Connecticut Industrial Portfolio BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.86143% Actual/360 89,222.73 Interest-only, Amortizing Balloon Actual/360 120 120
14.01 550 Research Parkway BSPRT                        
14.02 160 Corporate Court BSPRT                        
15 Galleria Oaks Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.02143% Actual/360 86,283.03 Amortizing Balloon   120 119
16 Brookstone Crossing BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.98143% Actual/360 80,523.24 Interest-only, Amortizing Balloon Actual/360 120 118
17 Corvac Composites Portfolio WFB 0.00255% 0.01010% 0.03500% 0.00050% 0.00042% 4.77143% Actual/360 70,099.13 Interest-only, Amortizing ARD Actual/360 120 120
17.01 4450 36th Street WFB                        
17.02 1025 North Washington Street WFB                        
17.03 390 Industrial Drive North WFB                        
17.04 223 Industrial Drive South WFB                        
18 Oxford Alabama Hotel Portfolio BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.96143% Actual/360 75,845.30 Amortizing Balloon   120 119
18.01 Courtyard Anniston Oxford by Marriott BSPRT                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 0.00255% 0.01010% 0.05250% 0.00050% 0.00042% 3.78493% Actual/360 41,975.34 Interest-only, Balloon Actual/360 120 119
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC                        
20 WestRock Industrial WFB 0.00255% 0.01010% 0.03500% 0.00050% 0.00042% 5.02143% Actual/360 56,816.32 Amortizing Balloon   120 120
21 Hilton Garden Inn Yuma Pivot Point WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.81143% Actual/360 52,648.02 Amortizing Balloon   120 119
22 Mill Creek WFB 0.00255% 0.01010% 0.05250% 0.00050% 0.00042% 4.76393% Actual/360 51,431.85 Interest-only, Amortizing Balloon Actual/360 120 119
23 930 Harvest Drive Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.77143% Actual/360 50,309.86 Amortizing Balloon   120 120
24 Fairfield Inn & Suites - Willow Grove CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.02143% Actual/360 57,608.57 Amortizing Balloon   120 116
25 2900 Westchester WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.88143% Actual/360 45,111.77 Amortizing Balloon   120 119
26 Twin Oaks Shopping Center CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.45143% Actual/360 45,414.13 Interest-only, Amortizing Balloon Actual/360 120 120
27 Lakeville and Marina WFB 0.00255% 0.01010% 0.03500% 0.00050% 0.00042% 4.55143% Actual/360 40,652.70 Interest-only, Amortizing Balloon Actual/360 120 118
28 ACG Conlon MHC Portfolio V RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.50143% Actual/360 43,475.00 Interest-only, Amortizing Balloon Actual/360 120 120
28.01 Sleepy Hollow MHC RMF                        
28.02 Maple Creek MHC RMF                        
28.03 Pinebrook MHC RMF                        
28.04 Old Pendleton MHC RMF                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 3.84443% Actual/360 24,593.32 Interest-only, Balloon Actual/360 120 118
30 Wichita MHP Portfolio BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.85143% Actual/360 38,081.14 Interest-only, Amortizing Balloon Actual/360 120 115
30.01 River Oaks MHP BSPRT                        
30.02 Lamp Lighter MHP BSPRT                        
31 Ascension Crossing Shopping Center WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.52643% Actual/360 36,444.89 Interest-only, Amortizing Balloon Actual/360 120 117
32 Arizona MHC Portfolio II BSPRT 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.93143% Actual/360 36,826.20 Amortizing Balloon   120 118
32.01 Desert Royal BSPRT                        
32.02 Los Ranchitos BSPRT                        
32.03 Downtown BSPRT                        
32.04 Black Mountain Estates BSPRT                        
32.05 Covered Wagon BSPRT                        
33 Holiday Inn Express - Waldorf CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.58143% Actual/360 35,822.53 Amortizing Balloon   120 120
34 All Seasons Mobile Home Park RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.82143% Actual/360 36,536.77 Amortizing Balloon   120 119
35 8000 Jarvis Avenue Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.46443% Actual/360 23,105.09 Interest-only, Balloon Actual/360 120 119
36 Newport News Flex Portfolio WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.17143% Actual/360 30,660.78 Amortizing Balloon   120 119
37 Comfort Inn - Blythewood RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.68143% Actual/360 32,869.64 Amortizing Balloon   120 120
38 Holiday Inn Express Greenville Airport WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.28143% Actual/360 27,598.64 Amortizing Balloon   60 59
39 M2i Retail RMF 0.00255% 0.01010% 0.06250% 0.00050% 0.00042% 5.62393% Actual/360 28,149.42 Interest-only, Amortizing Balloon Actual/360 120 119
40 Elliot Medical Complex CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.21143% Actual/360 25,719.07 Interest-only, Amortizing Balloon Actual/360 120 120
41 Hayward Industrial Park - CA WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.36143% Actual/360 22,730.90 Interest-only, Amortizing Balloon Actual/360 120 119
42 Front Range MHP Portfolio CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.17143% Actual/360 22,351.10 Interest-only, Amortizing Balloon Actual/360 120 117
42.01 Pleasant View Estates CIIICM                        
42.02 Suburban Estates CIIICM                        
43 Metropolitan Medical Complex Barclays Bank PLC 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.74143% Actual/360 16,087.04 Interest-only, Balloon Actual/360 120 119
44 SSA MHP Portfolio CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.73143% Actual/360 21,665.14 Amortizing Balloon   120 120
44.01 Bellevue MHP CIIICM                        
44.02 Edgewood MHP CIIICM                        
44.03 Camelot South MHP CIIICM                        
44.04 Valley View MHP CIIICM                        
45 Parklane and North Dohr Apartments CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.05143% Actual/360 19,344.61 Amortizing Balloon   120 113
45.01 North Dohr Apartments CIIICM                        
45.02 Parklane Apartments CIIICM                        
46 Vero Beach Retail Portfolio CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.30143% Actual/360 19,479.16 Amortizing Balloon   120 120
46.01 The Shops of Vero Beach CIIICM                        
46.02 Tropic Square Shopping Center CIIICM                        
47 College MHC CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.04143% Actual/360 17,836.32 Interest-only, Amortizing Balloon Actual/360 120 119
48 Hays Mobile Home Parks CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.36143% Actual/360 17,788.98 Amortizing Balloon   120 117
49 Shoppes of Crossroads Commons CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.93143% Actual/360 16,546.87 Amortizing Balloon   120 116
50 Branson Self Storage CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.50143% Actual/360 17,071.33 Amortizing Balloon   120 120
51 Lynchburg MHP Portfolio CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.24143% Actual/360 16,031.87 Interest-only, Amortizing Balloon Actual/360 120 119
51.01 Briarwood MHP CIIICM                        
51.02 Buffalo Creek MHP CIIICM                        
51.03 Coolwell MHP CIIICM                        
52 Bonnet Lake MHP CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.04143% Actual/360 15,079.80 Interest-only, Amortizing Balloon Actual/360 120 118
53 Emerald Hills Shopping Center CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.53143% Actual/360 15,415.11 Amortizing Balloon   120 120
54 D&B Storage CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.33143% Actual/360 15,077.17 Amortizing Balloon   120 118
55 Tallahatchie Self Storage CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.22143% Actual/360 14,479.09 Amortizing Balloon   120 118
56 Greenbriar Apartments RMF 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 6.29143% Actual/360 16,110.24 Amortizing Balloon   120 120
57 Hammondell MHP CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.04143% Actual/360 13,247.52 Interest-only, Amortizing Balloon Actual/360 120 118
58 Colorado Self Storage CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.88143% Actual/360 12,307.55 Interest-only, Amortizing Balloon Actual/360 120 117
59 Handy Self Storage CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.88143% Actual/360 11,575.15 Interest-only, Amortizing Balloon Actual/360 120 117
60 Marshfield MHP CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.56143% Actual/360 11,857.34 Amortizing Balloon   60 58
61 Rancier Mini Storage WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.78143% Actual/360 10,230.97 Interest-only, Amortizing Balloon Actual/360 120 117
62 O’Reilly Auto Parts - Miami, FL WFB 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 4.90143% Actual/360 8,609.50 Amortizing Balloon   120 119
63 Badger MHP CIIICM 0.00255% 0.01010% 0.00500% 0.00050% 0.00042% 5.14143% Actual/360 7,789.66 Amortizing Balloon   120 115

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Original IO
Period (Mos.)		 Remaining IO
Period (Mos.)		 Original Amort Term (Mos.) Remaining Amort Term (Mos.) Seasoning Prepayment Provisions Grace Period Default (Days)(3) Grace Period Late (Days) Appraised Value ($)(4) Appraisal Date Coop -Rental Value  Coop - LTV as Rental
1 Moffett Towers II - Building 2 Barclays Bank PLC 60 57 360 360 3 L(27),D(86),O(7) 0 0 351,000,000 10/18/2017    
2 Airport Business Center WFB 120 119 0 0 1 L(25),D(91),O(4) 0 0 244,600,000 12/13/2017    
3 The SoCal Portfolio Barclays Bank PLC 60 59 360 360 1 L(25),D(89),O(6) 0 0 386,140,000 Various    
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                 39,500,000 12/8/2017    
3.02 Transpark Commerce Barclays Bank PLC                 35,300,000 11/30/2017    
3.03 Wimbledon Barclays Bank PLC                 30,700,000 11/29/2017    
3.04 Palmdale Place Barclays Bank PLC                 31,700,000 11/29/2017    
3.05 Sierra Gateway Barclays Bank PLC                 23,000,000 11/29/2017    
3.06 Fresno Industrial Center Barclays Bank PLC                 19,400,000 12/5/2017    
3.07 Upland Freeway Barclays Bank PLC                 21,100,000 12/8/2017    
3.08 Commerce Corporate Center Barclays Bank PLC                 18,700,000 12/6/2017    
3.09 Moreno Valley Barclays Bank PLC                 16,100,000 11/30/2017    
3.10 Airport One Office Park Barclays Bank PLC                 16,100,000 12/7/2017    
3.11 Colton Courtyard Barclays Bank PLC                 20,300,000 11/30/2017    
3.12 The Abbey Center Barclays Bank PLC                 10,800,000 12/1/2017    
3.13 Upland Commerce Center Barclays Bank PLC                 12,000,000 12/8/2017    
3.14 Diamond Bar Barclays Bank PLC                 9,170,000 11/25/2017    
3.15 Atlantic Plaza Barclays Bank PLC                 8,650,000 11/23/2017    
3.16 Ming Office Park Barclays Bank PLC                 18,100,000 12/5/2017    
3.17 10th Street Commerce Center Barclays Bank PLC                 18,900,000 11/29/2017    
3.18 Cityview Plaza Barclays Bank PLC                 8,850,000 12/6/2017    
3.19 Garden Grove Town Center Barclays Bank PLC                 4,770,000 12/8/2017    
3.20 30th Street Commerce Center Barclays Bank PLC                 7,130,000 11/30/2017    
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                 3,420,000 12/9/2017    
3.22 Anaheim Stadium Industrial Barclays Bank PLC                 3,360,000 12/4/2017    
3.23 25th Street Commerce Center Barclays Bank PLC                 4,320,000 11/30/2017    
3.24 Fresno Airport Barclays Bank PLC                 4,770,000 12/5/2017    
4 Southpoint Office Center Barclays Bank PLC 24 23 360 360 1 L(25),D(91),O(4) 0 0 50,000,000 11/7/2017    
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 120 118 0 0 2 L(26),D(90),O(4) 0 0 59,040,000 Various    
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                 7,250,000 12/5/2017    
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                 5,300,000 12/1/2017    
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                 5,075,000 12/2/2017    
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                 5,220,000 11/24/2017    
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                 4,550,000 11/29/2017    
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                 3,550,000 10/19/2017    
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                 2,900,000 11/30/2017    
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                 2,400,000 12/5/2017    
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                 2,250,000 11/21/2017    
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                 2,250,000 12/1/2017    
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                 2,085,000 10/19/2017    
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                 1,980,000 10/22/2017    
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                 1,920,000 11/26/2017    
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                 1,620,000 10/19/2017    
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                 1,410,000 12/1/2017    
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                 1,540,000 11/17/2017    
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                 1,365,000 10/19/2017    
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                 2,075,000 11/13/2017    
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                 1,450,000 11/27/2017    
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                 1,360,000 12/1/2017    
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                 1,490,000 12/2/2017    
6 Houston Distribution Center Barclays Bank PLC 0 0 360 359 1 L(25),GRTR 1% or YM(91),O(4) 0 0 144,000,000 10/17/2017    
7 Apple Campus 3 WFB 120 118 0 0 2 L(26),D(87),O(7) 0 0 773,600,000 6/1/2019    
8 Walmart Supercenter Houston RMF 120 120 0 0 0 L(24),D(92),O(4) 0 0 42,670,000 2/8/2018    
9 35 Waterview Boulevard WFB 12 12 360 360 0 L(24),D(92),O(4) 0 0 30,300,000 11/27/2017    
10 FedEx Distribution Center WFB 120 120 0 0 0 L(24),D(89),O(7) 0 0 31,700,000 1/23/2018    
11 Riverside and Rialto Industrial Portfolio BSPRT 120 120 0 0 0 L(24),D(92),O(4) 0 0 37,450,000 10/30/2017    
11.01 Riverside Industrial BSPRT                 30,000,000 10/30/2017    
11.02 Rialto Industrial BSPRT                 7,450,000 10/30/2017    
12 Albany Capital Self Storage Portfolio RMF 24 23 360 360 1 L(25),D(91),O(4) 0 0 33,440,000 12/21/2017    
12.01 Prime Altamont (Rotterdam) RMF                 8,930,000 12/21/2017    
12.02 Prime Pittsfield RMF                 7,380,000 12/21/2017    
12.03 Prime Cohoes RMF                 7,360,000 12/21/2017    
12.04 Prime Albany (Central Ave) RMF                 7,200,000 12/21/2017    
13 Forest Office Park WFB 120 118 0 0 2 L(26),D(90),O(4) 0 5 28,600,000 12/11/2017    
14 Connecticut Industrial Portfolio BSPRT 36 36 360 360 0 L(24),D(92),O(4) 0 0 26,900,000 12/13/2017    
14.01 550 Research Parkway BSPRT                 15,000,000 12/13/2017    
14.02 160 Corporate Court BSPRT                 11,900,000 12/13/2017    
15 Galleria Oaks Barclays Bank PLC 0 0 360 359 1 L(25),D(88),O(7) 0 0 23,000,000 9/6/2017    
16 Brookstone Crossing BSPRT 24 22 360 360 2 L(26),D(90),O(4) 0 0 22,200,000 12/6/2017    
17 Corvac Composites Portfolio WFB 60 60 360 360 0 L(24),GRTR 1% or YM(92),O(4) 0 5 20,800,000 Various    
17.01 4450 36th Street WFB                 8,500,000 1/4/2018    
17.02 1025 North Washington Street WFB                 6,600,000 12/28/2017    
17.03 390 Industrial Drive North WFB                 3,600,000 1/4/2018    
17.04 223 Industrial Drive South WFB                 2,100,000 1/4/2018    
18 Oxford Alabama Hotel Portfolio BSPRT 0 0 300 299 1 L(25),D(89),O(6) 0 0 21,300,000 12/12/2017    
18.01 Courtyard Anniston Oxford by Marriott BSPRT                 11,800,000 12/12/2017    
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                 9,500,000 12/12/2017    
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 120 119 0 0 1 L(25),D(91),O(4) 0 0 21,300,000 12/21/2017    
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                 12,600,000 12/21/2017    
19.02 Wyndchase Apartment Homes Barclays Bank PLC                 8,700,000 12/21/2017    
20 WestRock Industrial WFB 0 0 360 360 0 L(24),D(92),O(4) 0 0 22,200,000 2/1/2018    
21 Hilton Garden Inn Yuma Pivot Point WFB 0 0 360 359 1 L(25),D(91),O(4) 0 0 18,900,000 12/1/2017    
22 Mill Creek WFB 24 23 360 360 1 L(25),D(91),O(4) 0 0 13,800,000 12/15/2017    
23 930 Harvest Drive Barclays Bank PLC 0 0 360 360 0 L(24),D(92),O(4) 0 0 15,800,000 12/22/2017    
24 Fairfield Inn & Suites - Willow Grove CIIICM 0 0 240 236 4 L(28),D(89),O(3) 0 0 15,000,000 9/6/2017    
25 2900 Westchester WFB 0 0 360 359 1 L(25),D(91),O(4) 0 0 12,700,000 12/13/2017    
26 Twin Oaks Shopping Center CIIICM 24 24 360 360 0 L(24),D(90),O(6) 0 0 10,700,000 11/15/2017    
27 Lakeville and Marina WFB 24 22 360 360 2 L(26),D(89),O(5) 0 0 11,900,000 11/8/2017    
28 ACG Conlon MHC Portfolio V RMF 24 24 360 360 0 L(24),D(92),O(4) 0 0 10,550,000 1/2/2018    
28.01 Sleepy Hollow MHC RMF                 2,990,000 1/2/2018    
28.02 Maple Creek MHC RMF                 2,800,000 1/2/2018    
28.03 Pinebrook MHC RMF                 2,520,000 1/2/2018    
28.04 Old Pendleton MHC RMF                 2,240,000 1/2/2018    
29 2222-2226 Cleveland Avenue Barclays Bank PLC 120 118 0 0 2 L(26),D(90),O(4) 0 0 16,400,000 11/15/2017    
30 Wichita MHP Portfolio BSPRT 36 31 360 360 5 L(29),GRTR 1% or YM(87),O(4) 0 0 14,490,000 8/23/2017    
30.01 River Oaks MHP BSPRT                 8,170,000 8/23/2017    
30.02 Lamp Lighter MHP BSPRT                 6,320,000 8/23/2017    
31 Ascension Crossing Shopping Center WFB 36 33 360 360 3 L(27),GRTR 1% or YM or D(86),O(7) 0 0 10,800,000 10/11/2017    
32 Arizona MHC Portfolio II BSPRT 0 0 300 298 2 L(26),D(90),O(4) 0 0 9,740,000 Various    
32.01 Desert Royal BSPRT                 3,500,000 10/11/2017    
32.02 Los Ranchitos BSPRT                 2,110,000 10/12/2017    
32.03 Downtown BSPRT                 1,830,000 10/12/2017    
32.04 Black Mountain Estates BSPRT                 1,200,000 10/12/2017    
32.05 Covered Wagon BSPRT                 1,100,000 10/12/2017    
33 Holiday Inn Express - Waldorf CIIICM 0 0 360 360 0 L(24),D(93),O(3) 0 0 9,100,000 11/27/2017    
34 All Seasons Mobile Home Park RMF 0 0 360 359 1 L(25),D(91),O(4) 0 0 9,700,000 12/27/2017    
35 8000 Jarvis Avenue Barclays Bank PLC 120 119 0 0 1 L(25),D(90),O(5) 0 0 12,570,000 12/22/2017    
36 Newport News Flex Portfolio WFB 0 0 360 359 1 L(25),D(91),O(4) 0 0 8,900,000 10/12/2017    
37 Comfort Inn - Blythewood RMF 0 0 300 300 0 L(24),D(92),O(4) 0 0 8,100,000 1/5/2018    
38 Holiday Inn Express Greenville Airport WFB 0 0 360 359 1 L(25),D(31),O(4) 0 0 7,300,000 12/7/2018    
39 M2i Retail RMF 60 59 360 360 1 L(25),D(91),O(4) 0 0 8,100,000 12/18/2017    
40 Elliot Medical Complex CIIICM 12 12 360 360 0 L(24),D(93),O(3) 0 0 7,800,000 12/20/2017    
41 Hayward Industrial Park - CA WFB 36 35 360 360 1 L(25),D(91),O(4) 0 0 10,400,000 11/14/2017    
42 Front Range MHP Portfolio CIIICM 6 3 360 360 3 L(27),D(90),O(3) 0 0 6,470,000 7/19/2017    
42.01 Pleasant View Estates CIIICM                 3,340,000 7/19/2017    
42.02 Suburban Estates CIIICM                 3,130,000 7/19/2017    
43 Metropolitan Medical Complex Barclays Bank PLC 120 119 0 0 1 L(25),D(91),O(4) 0 0 6,800,000 12/11/2017    
44 SSA MHP Portfolio CIIICM 0 0 360 360 0 L(24),D(93),O(3) 0 0 5,260,000 Various    
44.01 Bellevue MHP CIIICM                 1,890,000 12/18/2017    
44.02 Edgewood MHP CIIICM                 1,250,000 8/31/2017    
44.03 Camelot South MHP CIIICM                 1,130,000 12/18/2017    
44.04 Valley View MHP CIIICM                 990,000 12/14/2017    
45 Parklane and North Dohr Apartments CIIICM 0 0 360 353 7 L(31),D(86),O(3) 0 0 5,100,000 7/6/2017    
45.01 North Dohr Apartments CIIICM                 3,000,000 7/6/2017    
45.02 Parklane Apartments CIIICM                 2,100,000 7/6/2017    
46 Vero Beach Retail Portfolio CIIICM 0 0 360 360 0 L(24),D(92),O(4) 0 0 6,330,000 12/7/2017    
46.01 The Shops of Vero Beach CIIICM                 4,030,000 12/7/2017    
46.02 Tropic Square Shopping Center CIIICM                 2,300,000 12/7/2017    
47 College MHC CIIICM 24 23 360 360 1 L(25),D(92),O(3) 0 0 4,450,000 1/9/2018    
48 Hays Mobile Home Parks CIIICM 0 0 360 357 3 L(27),D(89),O(4) 0 0 4,690,000 8/23/2017    
49 Shoppes of Crossroads Commons CIIICM 0 0 360 356 4 L(28),D(89),O(3) 0 0 4,490,000 8/5/2017    
50 Branson Self Storage CIIICM 0 0 360 360 0 L(24),GRTR 1% or YM(95),O(1) 0 0 4,180,000 12/14/2017    
51 Lynchburg MHP Portfolio CIIICM 12 11 360 360 1 L(25),D(92),O(3) 0 0 4,000,000 12/14/2017    
51.01 Briarwood MHP CIIICM                 1,550,000 12/14/2017    
51.02 Buffalo Creek MHP CIIICM                 1,425,000 12/14/2017    
51.03 Coolwell MHP CIIICM                 1,025,000 12/14/2017    
52 Bonnet Lake MHP CIIICM 24 22 360 360 2 L(26),D(91),O(3) 0 0 5,480,000 11/2/2017    
53 Emerald Hills Shopping Center CIIICM 0 0 360 360 0 L(24),D(93),O(3) 0 0 4,280,000 11/2/2017    
54 D&B Storage CIIICM 0 0 360 358 2 L(26),D(91),O(3) 0 0 4,110,000 11/3/2017    
55 Tallahatchie Self Storage CIIICM 0 0 360 358 2 L(26),D(91),O(3) 0 0 4,630,000 10/30/2017    
56 Greenbriar Apartments RMF 0 0 360 360 0 L(24),D(92),O(4) 0 0 4,150,000 11/29/2017    
57 Hammondell MHP CIIICM 24 22 360 360 2 L(26),D(91),O(3) 0 0 4,390,000 11/2/2017    
58 Colorado Self Storage CIIICM 23 20 360 360 3 L(27),D(90),O(3) 0 0 3,720,000 11/7/2017    
59 Handy Self Storage CIIICM 24 21 360 360 3 L(27),D(90),O(3) 0 0 3,340,000 11/7/2017    
60 Marshfield MHP CIIICM 0 0 360 358 2 L(26),D(31),O(3) 0 0 3,100,000 8/4/2017    
61 Rancier Mini Storage WFB 12 9 360 360 3 L(27),D(89),O(4) 0 0 2,790,000 9/6/2017    
62 O’Reilly Auto Parts - Miami, FL WFB 0 0 360 359 1 L(25),D(91),O(4) 0 0 2,670,000 11/28/2017    
63 Badger MHP CIIICM 0 0 360 355 5 L(29),D(88),O(3) 0 0 2,260,000 8/17/2017    

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) Coop - Unsold Percent  Coop - Sponsor Units  Coop - Investor Units  Coop - Units Coop - Sponsor Carry Coop - Committed Secondary Debt U/W NOI
DSCR (x)(5)(6)		 U/W NCF
DSCR (x)(5)(6)		 Cut-off Date LTV Ratio(4)(5)(6) LTV Ratio at Maturity or ARD(4)(5)(6) Cut-off Date U/W NOI Debt Yield(5)(6) Cut-off Date U/W NCF Debt Yield(5)(6)
1 Moffett Towers II - Building 2 Barclays Bank PLC             2.18 2.08 47.0% 42.4% 11.9% 11.4%
2 Airport Business Center WFB             2.20 2.12 61.3% 61.3% 9.8% 9.4%
3 The SoCal Portfolio Barclays Bank PLC             1.60 1.48 59.4% 54.7% 10.2% 9.4%
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                        
3.02 Transpark Commerce Barclays Bank PLC                        
3.03 Wimbledon Barclays Bank PLC                        
3.04 Palmdale Place Barclays Bank PLC                        
3.05 Sierra Gateway Barclays Bank PLC                        
3.06 Fresno Industrial Center Barclays Bank PLC                        
3.07 Upland Freeway Barclays Bank PLC                        
3.08 Commerce Corporate Center Barclays Bank PLC                        
3.09 Moreno Valley Barclays Bank PLC                        
3.10 Airport One Office Park Barclays Bank PLC                        
3.11 Colton Courtyard Barclays Bank PLC                        
3.12 The Abbey Center Barclays Bank PLC                        
3.13 Upland Commerce Center Barclays Bank PLC                        
3.14 Diamond Bar Barclays Bank PLC                        
3.15 Atlantic Plaza Barclays Bank PLC                        
3.16 Ming Office Park Barclays Bank PLC                        
3.17 10th Street Commerce Center Barclays Bank PLC                        
3.18 Cityview Plaza Barclays Bank PLC                        
3.19 Garden Grove Town Center Barclays Bank PLC                        
3.20 30th Street Commerce Center Barclays Bank PLC                        
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                        
3.22 Anaheim Stadium Industrial Barclays Bank PLC                        
3.23 25th Street Commerce Center Barclays Bank PLC                        
3.24 Fresno Airport Barclays Bank PLC                        
4 Southpoint Office Center Barclays Bank PLC             2.09 1.82 74.4% 63.2% 12.4% 10.8%
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC             2.42 2.37 60.7% 60.7% 9.9% 9.8%
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                        
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                        
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                        
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                        
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                        
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                        
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                        
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                        
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                        
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                        
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                        
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                        
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                        
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                        
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                        
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                        
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                        
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                        
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                        
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                        
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                        
6 Houston Distribution Center Barclays Bank PLC             1.61 1.44 58.2% 48.2% 10.6% 9.4%
7 Apple Campus 3 WFB             3.57 3.55 44.0% 44.0% 12.2% 12.1%
8 Walmart Supercenter Houston RMF             1.77 1.74 62.1% 62.1% 8.0% 7.9%
9 35 Waterview Boulevard WFB             1.90 1.75 72.6% 61.1% 12.0% 11.1%
10 FedEx Distribution Center WFB             1.86 1.77 66.6% 66.6% 9.0% 8.6%
11 Riverside and Rialto Industrial Portfolio BSPRT             2.10 1.85 56.1% 56.1% 10.6% 9.4%
11.01 Riverside Industrial BSPRT                        
11.02 Rialto Industrial BSPRT                        
12 Albany Capital Self Storage Portfolio RMF             1.40 1.37 62.8% 54.5% 9.2% 9.0%
12.01 Prime Altamont (Rotterdam) RMF                        
12.02 Prime Pittsfield RMF                        
12.03 Prime Cohoes RMF                        
12.04 Prime Albany (Central Ave) RMF                        
13 Forest Office Park WFB             3.11 2.68 62.9% 62.9% 13.3% 11.4%
14 Connecticut Industrial Portfolio BSPRT             1.96 1.69 62.6% 55.3% 12.4% 10.8%
14.01 550 Research Parkway BSPRT                        
14.02 160 Corporate Court BSPRT                        
15 Galleria Oaks Barclays Bank PLC             1.41 1.33 69.5% 57.3% 9.2% 8.6%
16 Brookstone Crossing BSPRT             1.49 1.44 67.6% 58.5% 9.6% 9.3%
17 Corvac Composites Portfolio WFB             1.93 1.73 64.1% 59.0% 12.2% 10.9%
17.01 4450 36th Street WFB                        
17.02 1025 North Washington Street WFB                        
17.03 390 Industrial Drive North WFB                        
17.04 223 Industrial Drive South WFB                        
18 Oxford Alabama Hotel Portfolio BSPRT             1.88 1.68 60.9% 45.6% 13.2% 11.8%
18.01 Courtyard Anniston Oxford by Marriott BSPRT                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC             2.99 2.85 60.6% 60.6% 11.7% 11.1%
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC                        
20 WestRock Industrial WFB             2.03 1.82 47.3% 39.0% 13.2% 11.8%
21 Hilton Garden Inn Yuma Pivot Point WFB             3.04 2.67 52.8% 43.2% 19.3% 16.9%
22 Mill Creek WFB             1.44 1.40 70.8% 61.0% 9.1% 8.9%
23 930 Harvest Drive Barclays Bank PLC             2.03 1.74 60.8% 49.6% 12.8% 11.0%
24 Fairfield Inn & Suites - Willow Grove CIIICM             1.76 1.59 57.4% 36.6% 14.1% 12.7%
25 2900 Westchester WFB             1.97 1.76 66.8% 54.8% 12.6% 11.2%
26 Twin Oaks Shopping Center CIIICM             1.54 1.34 75.0% 65.7% 10.4% 9.1%
27 Lakeville and Marina WFB             1.65 1.53 66.6% 57.1% 10.1% 9.4%
28 ACG Conlon MHC Portfolio V RMF             1.39 1.36 72.4% 63.5% 9.5% 9.3%
28.01 Sleepy Hollow MHC RMF                        
28.02 Maple Creek MHC RMF                        
28.03 Pinebrook MHC RMF                        
28.04 Old Pendleton MHC RMF                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC             3.84 3.65 45.9% 45.9% 15.1% 14.3%
30 Wichita MHP Portfolio BSPRT             1.75 1.70 49.7% 43.9% 11.1% 10.8%
30.01 River Oaks MHP BSPRT                        
30.02 Lamp Lighter MHP BSPRT                        
31 Ascension Crossing Shopping Center WFB             1.82 1.64 66.3% 58.0% 11.1% 10.0%
32 Arizona MHC Portfolio II BSPRT             1.67 1.64 64.8% 48.5% 11.7% 11.5%
32.01 Desert Royal BSPRT                        
32.02 Los Ranchitos BSPRT                        
32.03 Downtown BSPRT                        
32.04 Black Mountain Estates BSPRT                        
32.05 Covered Wagon BSPRT                        
33 Holiday Inn Express - Waldorf CIIICM             1.93 1.70 68.6% 57.5% 13.3% 11.7%
34 All Seasons Mobile Home Park RMF             1.37 1.35 63.8% 53.9% 9.7% 9.6%
35 8000 Jarvis Avenue Barclays Bank PLC             2.97 2.46 48.5% 48.5% 13.5% 11.2%
36 Newport News Flex Portfolio WFB             2.22 1.95 62.7% 51.9% 14.7% 12.8%
37 Comfort Inn - Blythewood RMF             2.02 1.81 64.8% 49.7% 15.2% 13.6%
38 Holiday Inn Express Greenville Airport WFB             2.17 1.88 68.0% 63.1% 14.5% 12.6%
39 M2i Retail RMF             1.28 1.25 59.9% 55.8% 8.9% 8.7%
40 Elliot Medical Complex CIIICM             1.37 1.30 59.8% 50.9% 9.1% 8.6%
41 Hayward Industrial Park - CA WFB             2.08 1.86 43.8% 38.2% 12.5% 11.2%
42 Front Range MHP Portfolio CIIICM             1.46 1.44 63.0% 52.8% 9.6% 9.5%
42.01 Pleasant View Estates CIIICM                        
42.02 Suburban Estates CIIICM                        
43 Metropolitan Medical Complex Barclays Bank PLC             2.24 2.02 58.8% 58.8% 10.8% 9.7%
44 SSA MHP Portfolio CIIICM             1.67 1.62 70.6% 59.4% 11.7% 11.4%
44.01 Bellevue MHP CIIICM                        
44.02 Edgewood MHP CIIICM                        
44.03 Camelot South MHP CIIICM                        
44.04 Valley View MHP CIIICM                        
45 Parklane and North Dohr Apartments CIIICM             1.40 1.30 69.5% 57.8% 9.2% 8.5%
45.01 North Dohr Apartments CIIICM                        
45.02 Parklane Apartments CIIICM                        
46 Vero Beach Retail Portfolio CIIICM             1.70 1.51 55.3% 45.9% 11.3% 10.1%
46.01 The Shops of Vero Beach CIIICM                        
46.02 Tropic Square Shopping Center CIIICM                        
47 College MHC CIIICM             1.82 1.78 74.2% 64.3% 11.8% 11.6%
48 Hays Mobile Home Parks CIIICM             1.40 1.34 67.5% 56.3% 9.5% 9.0%
49 Shoppes of Crossroads Commons CIIICM             1.57 1.41 68.7% 56.7% 10.1% 9.1%
50 Branson Self Storage CIIICM             1.47 1.38 69.4% 57.6% 10.4% 9.8%
51 Lynchburg MHP Portfolio CIIICM             1.35 1.31 72.5% 61.7% 9.0% 8.7%
51.01 Briarwood MHP CIIICM                        
51.02 Buffalo Creek MHP CIIICM                        
51.03 Coolwell MHP CIIICM                        
52 Bonnet Lake MHP CIIICM             1.69 1.64 50.9% 44.1% 10.9% 10.6%
53 Emerald Hills Shopping Center CIIICM             1.58 1.39 63.1% 52.8% 10.8% 9.5%
54 D&B Storage CIIICM             1.40 1.35 65.5% 54.6% 9.4% 9.1%
55 Tallahatchie Self Storage CIIICM             1.65 1.60 56.6% 47.0% 11.0% 10.6%
56 Greenbriar Apartments RMF             1.51 1.41 62.7% 53.6% 11.3% 10.5%
57 Hammondell MHP CIIICM             1.70 1.64 55.8% 48.4% 11.0% 10.7%
58 Colorado Self Storage CIIICM             1.54 1.50 62.3% 53.7% 9.8% 9.5%
59 Handy Self Storage CIIICM             1.51 1.47 65.3% 56.4% 9.6% 9.4%
60 Marshfield MHP CIIICM             1.62 1.55 66.6% 62.1% 11.1% 10.7%
61 Rancier Mini Storage WFB             1.52 1.46 69.9% 58.7% 9.6% 9.2%
62 O’Reilly Auto Parts - Miami, FL WFB             1.28 1.27 60.5% 49.7% 8.2% 8.1%
63 Badger MHP CIIICM             1.72 1.69 62.7% 52.1% 11.3% 11.2%

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) U/W
Revenues ($) (2)(7)(9)		 U/W
Expenses ($)		 U/W Net Operating Income ($) U/W
Replacement ($)		 U/W
TI/LC ($)(12)		 U/W
Net Cash Flow ($)		 Occupancy Rate(2)(7) Occupancy as-of Date U/W Hotel ADR U/W Hotel RevPAR Most Recent Period Most Recent Revenues ($)
1 Moffett Towers II - Building 2 Barclays Bank PLC 22,525,092 2,840,101 19,684,992 72,513 806,820 18,805,659 100.0% 12/1/2017     NAV NAV
2 Airport Business Center WFB 18,889,349 4,222,532 14,666,817 257,526 292,643 14,116,649 96.8% 1/31/2018     TTM 10/31/2017 17,917,090
3 The SoCal Portfolio Barclays Bank PLC 35,466,096 12,079,824 23,386,272 424,815 1,376,463 21,584,994 83.8% 1/31/2018     TTM 10/31/2017 31,784,832
3.01 Aliso Viejo Commerce Center Barclays Bank PLC 2,464,353 481,250 1,983,103 15,626 70,878 1,896,599 89.7% 1/31/2018     TTM 10/31/2017 2,536,649
3.02 Transpark Commerce Barclays Bank PLC 3,372,820 1,268,714 2,104,106 35,300 93,416 1,975,390 74.4% 1/31/2018     TTM 10/31/2017 2,281,463
3.03 Wimbledon Barclays Bank PLC 2,804,638 504,979 2,299,660 20,967 140,534 2,138,158 94.7% 1/31/2018     TTM 10/31/2017 2,381,434
3.04 Palmdale Place Barclays Bank PLC 2,622,564 665,612 1,956,952 31,031 55,215 1,870,706 89.1% 1/31/2018     TTM 10/31/2017 2,360,179
3.05 Sierra Gateway Barclays Bank PLC 2,294,646 804,865 1,489,781 25,432 84,832 1,379,517 76.6% 1/31/2018     TTM 10/31/2017 2,171,049
3.06 Fresno Industrial Center Barclays Bank PLC 1,466,559 303,115 1,163,444 16,718 57,972 1,088,754 97.2% 1/31/2018     TTM 10/31/2017 1,428,501
3.07 Upland Freeway Barclays Bank PLC 1,969,593 470,879 1,498,714 18,671 76,371 1,403,672 94.4% 1/31/2018     TTM 10/31/2017 1,880,742
3.08 Commerce Corporate Center Barclays Bank PLC 1,733,773 521,217 1,212,555 16,443 133,633 1,062,479 93.1% 1/31/2018     TTM 10/31/2017 838,710
3.09 Moreno Valley Barclays Bank PLC 1,580,201 424,315 1,155,886 8,951 39,765 1,107,170 94.0% 1/31/2018     TTM 10/31/2017 1,548,144
3.10 Airport One Office Park Barclays Bank PLC 1,673,535 400,010 1,273,525 19,422 103,766 1,150,337 100.0% 1/31/2018     TTM 10/31/2017 1,036,907
3.11 Colton Courtyard Barclays Bank PLC 1,337,589 449,824 887,766 16,473 52,667 818,625 65.2% 1/31/2018     TTM 10/31/2017 1,056,116
3.12 The Abbey Center Barclays Bank PLC 1,262,203 602,307 659,896 24,241 31,625 604,031 86.5% 1/31/2018     TTM 10/31/2017 1,198,508
3.13 Upland Commerce Center Barclays Bank PLC 899,488 237,383 662,105 13,350 32,900 615,856 86.0% 1/31/2018     TTM 10/31/2017 852,842
3.14 Diamond Bar Barclays Bank PLC 711,219 123,560 587,659 3,260 14,922 569,477 100.0% 1/31/2018     TTM 10/31/2017 741,338
3.15 Atlantic Plaza Barclays Bank PLC 666,343 127,691 538,652 10,473 25,161 503,018 100.0% 1/31/2018     TTM 10/31/2017 623,595
3.16 Ming Office Park Barclays Bank PLC 1,525,372 958,436 566,936 28,302 64,874 473,760 56.5% 1/31/2018     TTM 10/31/2017 2,031,985
3.17 10th Street Commerce Center Barclays Bank PLC 986,164 383,805 602,359 27,045 33,257 542,057 52.3% 1/31/2018     TTM 10/31/2017 1,281,965
3.18 Cityview Plaza Barclays Bank PLC 3,270,894 1,847,718 1,423,175 22,921 132,896 1,267,358 96.4% 1/31/2018     TTM 10/31/2017 2,778,422
3.19 Garden Grove Town Center Barclays Bank PLC 353,105 69,857 283,248 5,801 10,977 266,471 100.0% 1/31/2018     TTM 10/31/2017 217,235
3.20 30th Street Commerce Center Barclays Bank PLC 364,886 148,945 215,941 13,538 11,835 190,568 49.5% 1/31/2018     TTM 10/31/2017 343,177
3.21 Mt. Vernon Commerce Center Barclays Bank PLC 325,981 115,869 210,112 4,438 12,559 193,115 77.8% 1/31/2018     TTM 10/31/2017 290,763
3.22 Anaheim Stadium Industrial Barclays Bank PLC 1,139,019 784,210 354,809 20,684 71,613 262,511 100.0% 1/31/2018     TTM 10/31/2017 1,140,994
3.23 25th Street Commerce Center Barclays Bank PLC 249,591 97,398 152,193 6,820 7,926 137,447 58.8% 1/31/2018     TTM 10/31/2017 245,034
3.24 Fresno Airport Barclays Bank PLC 391,561 287,864 103,697 18,910 16,868 67,919 47.0% 1/31/2018     TTM 10/31/2017 519,080
4 Southpoint Office Center Barclays Bank PLC 8,850,791 4,234,206 4,616,585 73,362 523,725 4,019,499 91.5% 11/1/2017     TTM 10/31/2017 8,879,247
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 4,035,673 476,309 3,559,364 25,228 37,712 3,496,424 100.0% 3/1/2018     NAV NAV
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC 449,310 14,444 434,866 8,250 26,813 399,803 100.0% 3/1/2018     NAV NAV
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC 406,109 56,353 349,756 1,542 0 348,214 100.0% 3/1/2018     NAV NAV
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC 288,800 5,776 283,024 0 11,353 271,671 100.0% 3/1/2018     NAV NAV
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC 305,221 6,482 298,739 2,086 11,885 284,768 100.0% 3/1/2018     NAV NAV
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC 289,004 6,137 282,867 2,268 11,756 268,843 100.0% 3/1/2018     NAV NAV
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC 231,468 35,382 196,086 760 6,739 188,587 100.0% 3/1/2018     NAV NAV
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC 182,696 19,444 163,252 1,525 0 161,727 100.0% 3/1/2018     NAV NAV
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC 148,200 2,964 145,236 0 7,943 137,293 100.0% 3/1/2018     NAV NAV
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC 148,027 5,573 142,455 4,721 0 137,733 100.0% 3/1/2018     NAV NAV
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC 149,349 20,208 129,141 1,688 0 127,454 100.0% 3/1/2018     NAV NAV
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC 183,588 48,672 134,916 0 0 134,916 100.0% 3/1/2018     NAV NAV
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC 125,086 3,807 121,278 0 0 121,278 100.0% 3/1/2018     NAV NAV
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC 139,155 24,665 114,490 0 6,457 108,033 100.0% 3/1/2018     NAV NAV
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC 145,029 40,226 104,803 0 0 104,803 100.0% 3/1/2018     NAV NAV
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC 98,311 9,623 88,688 0 0 88,688 100.0% 3/1/2018     NAV NAV
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC 102,268 5,313 96,955 1,354 0 95,601 100.0% 3/1/2018     NAV NAV
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC 151,072 63,521 87,551 0 0 87,551 100.0% 3/1/2018     NAV NAV
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC 203,697 81,294 122,402 1,034 0 121,368 100.0% 3/1/2018     NAV NAV
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC 90,630 1,813 88,817 0 4,766 84,052 100.0% 3/1/2018     NAV NAV
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC 104,299 21,276 83,023 0 0 83,023 100.0% 3/1/2018     NAV NAV
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC 94,354 3,336 91,018 0 0 91,018 100.0% 3/1/2018     NAV NAV
6 Houston Distribution Center Barclays Bank PLC 9,141,820 274,255 8,867,565 375,149 600,238 7,892,178 100.0% 3/1/2018     Actual 2017 9,193,964
7 Apple Campus 3 WFB 46,190,545 4,804,932 41,385,613 176,531 0 41,209,082 100.0% 3/1/2018     NAV NAV
8 Walmart Supercenter Houston RMF 3,347,667 1,239,654 2,108,013 26,627 0 2,081,386 100.0% 3/1/2018     TTM 12/31/2017 2,100,000
9 35 Waterview Boulevard WFB 4,210,919 1,565,174 2,645,745 34,500 163,017 2,448,228 95.7% 11/10/2017     TTM 10/31/2017 4,360,460
10 FedEx Distribution Center WFB 2,229,886 339,324 1,890,562 30,525 54,230 1,805,807 100.0% 3/1/2018     NAV NAV
11 Riverside and Rialto Industrial Portfolio BSPRT 2,864,906 629,570 2,235,337 56,587 210,172 1,968,578 95.8% Various     Actual 2017 2,606,742
11.01 Riverside Industrial BSPRT 2,386,106 550,957 1,835,149 47,627 143,373 1,644,149 94.6% 1/1/2018     Actual 2017 2,123,192
11.02 Rialto Industrial BSPRT 478,800 78,612 400,188 8,960 66,799 324,429 100.0% 3/1/2018     Actual 2017 483,550
12 Albany Capital Self Storage Portfolio RMF 2,888,009 965,580 1,922,430 35,591 0 1,886,838 92.6% 12/26/2017     Actual 2017 2,929,018
12.01 Prime Altamont (Rotterdam) RMF 854,083 313,709 540,374 11,175 0 529,199 93.3% 12/26/2017     Actual 2017 854,083
12.02 Prime Pittsfield RMF 708,512 239,799 468,714 7,808 0 460,906 94.5% 12/26/2017     Actual 2017 708,676
12.03 Prime Cohoes RMF 664,130 192,617 471,513 8,903 0 462,611 95.5% 12/26/2017     Actual 2017 664,130
12.04 Prime Albany (Central Ave) RMF 661,284 219,455 441,829 7,706 0 434,123 86.2% 12/26/2017     Actual 2017 702,129
13 Forest Office Park WFB 3,914,464 1,528,599 2,385,864 54,976 273,720 2,057,169 93.9% 12/27/2017     Actual 2017 3,851,828
14 Connecticut Industrial Portfolio BSPRT 2,749,723 653,327 2,096,396 56,808 227,234 1,812,354 100.0% Various     Annualized 9 12/31/2017 2,746,511
14.01 550 Research Parkway BSPRT 1,732,468 598,513 1,133,955 32,675 130,700 970,580 100.0% 1/1/2018     Annualized 9 12/31/2017 1,696,572
14.02 160 Corporate Court BSPRT 1,017,255 54,814 962,441 24,133 96,534 841,775 100.0% 3/1/2018     Annualized 9 12/31/2017 1,049,939
15 Galleria Oaks Barclays Bank PLC 2,020,834 642,697 1,378,137 14,778 69,623 1,293,736 85.3% 10/31/2017     Actual 2017 1,944,280
16 Brookstone Crossing BSPRT 2,505,355 1,064,806 1,440,549 49,750 0 1,390,799 97.5% 11/15/2017     TTM 10/31/2017 2,425,409
17 Corvac Composites Portfolio WFB 1,677,657 50,330 1,627,327 77,169 96,156 1,454,001 100.0% 3/1/2018     NAV NAV
17.01 4450 36th Street WFB 677,489 20,325 657,164 27,315 28,683 601,166 100.0% 3/1/2018     NAV NAV
17.02 1025 North Washington Street WFB 546,504 16,395 530,109 26,229 36,031 467,849 100.0% 3/1/2018     NAV NAV
17.03 390 Industrial Drive North WFB 283,970 8,519 275,451 14,063 19,080 242,307 100.0% 3/1/2018     NAV NAV
17.04 223 Industrial Drive South WFB 169,694 5,091 164,603 9,563 12,362 142,679 100.0% 3/1/2018     NAV NAV
18 Oxford Alabama Hotel Portfolio BSPRT 4,597,255 2,884,836 1,712,419 183,890 0 1,528,529 75.8% 12/31/2017 95 69 Actual 2017 4,764,727
18.01 Courtyard Anniston Oxford by Marriott BSPRT 2,539,600 1,655,473 884,127 101,584 0 782,543 73.6% 12/31/2017 98 70 Actual 2017 2,625,931
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT 2,057,655 1,229,363 828,293 82,306 0 745,987 78.3% 12/31/2017 90 68 Actual 2017 2,138,796
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 3,535,164 2,031,520 1,503,644 66,787 0 1,436,857 96.4% Various     TTM 12/31/2017 3,437,317
19.01 Villa Sierra Apartment Homes Barclays Bank PLC 2,151,512 1,281,151 870,361 40,237 0 830,124 97.1% 1/12/2018     TTM 12/31/2017 2,082,312
19.02 Wyndchase Apartment Homes Barclays Bank PLC 1,383,652 750,369 633,283 26,550 0 606,733 95.3% 1/23/2018     TTM 12/31/2017 1,355,005
20 WestRock Industrial WFB 1,875,395 492,538 1,382,857 50,230 91,703 1,240,925 100.0% 3/1/2018     Actual 2017 1,242,960
21 Hilton Garden Inn Yuma Pivot Point WFB 5,873,526 3,950,829 1,922,697 234,941 0 1,687,756 79.2% 12/31/2017 113 90 Actual 2017 5,873,526
22 Mill Creek WFB 1,240,092 352,986 887,105 12,725 7,849 866,530 95.7% 12/31/2017     Actual 2017 1,179,969
23 930 Harvest Drive Barclays Bank PLC 2,081,997 855,942 1,226,055 24,399 149,624 1,052,033 82.9% 1/19/2018     TTM 11/30/2017 1,760,015
24 Fairfield Inn & Suites - Willow Grove CIIICM 2,922,658 1,707,641 1,215,017 116,906 0 1,098,111 65.8% 10/31/2017 112 74 TTM 10/31/2017 2,922,658
25 2900 Westchester WFB 2,203,450 1,134,953 1,068,496 19,031 95,157 954,308 92.7% 1/24/2018     Actual 2017 2,072,111
26 Twin Oaks Shopping Center CIIICM 1,038,622 201,893 836,729 14,578 91,686 730,465 96.8% 10/17/2017     Annualized 9 9/30/2017 1,160,369
27 Lakeville and Marina WFB 1,174,794 369,989 804,805 20,926 36,079 747,801 100.0% 12/1/2017     Actual 2017 868,443
28 ACG Conlon MHC Portfolio V RMF 1,169,585 444,048 725,537 16,801 0 708,736 88.3% 1/9/2018     TTM 11/30/2017 1,154,414
28.01 Sleepy Hollow MHC RMF 317,860 106,709 211,151 4,900 0 206,251 96.9% 1/9/2018     TTM 11/30/2017 317,887
28.02 Maple Creek MHC RMF 287,720 94,426 193,293 3,744 0 189,549 97.4% 1/9/2018     TTM 11/30/2017 288,297
28.03 Pinebrook MHC RMF 328,984 160,878 168,106 4,557 0 163,549 86.0% 1/9/2018     TTM 11/30/2017 317,670
28.04 Old Pendleton MHC RMF 235,021 82,034 152,986 3,600 0 149,386 71.3% 1/9/2018     TTM 11/30/2017 230,560
29 2222-2226 Cleveland Avenue Barclays Bank PLC 1,447,381 312,974 1,134,407 9,498 46,569 1,078,341 100.0% 12/10/2017     TTM 9/30/2017 1,258,471
30 Wichita MHP Portfolio BSPRT 1,642,828 842,175 800,654 24,950 0 775,704 95.4% 8/1/2017     TTM 7/31/2017 1,625,628
30.01 River Oaks MHP BSPRT 905,204 455,443 449,762 13,850 0 435,912 93.5% 8/1/2017     TTM 7/31/2017 874,917
30.02 Lamp Lighter MHP BSPRT 737,624 386,732 350,892 11,100 0 339,792 97.7% 8/1/2017     TTM 7/31/2017 750,710
31 Ascension Crossing Shopping Center WFB 1,107,316 313,358 793,957 33,344 45,059 715,555 96.6% 12/18/2017     TTM 11/30/2017 959,395
32 Arizona MHC Portfolio II BSPRT 1,205,047 467,056 737,991 13,950 0 724,041 85.3% 1/1/2018     Actual 2017 1,234,078
32.01 Desert Royal BSPRT 384,790 99,491 285,298 4,600 0 280,698 93.5% 1/1/2018     Actual 2017 408,909
32.02 Los Ranchitos BSPRT 305,691 151,358 154,333 3,100 0 151,233 87.1% 1/1/2018     Actual 2017 305,691
32.03 Downtown BSPRT 211,436 96,293 115,143 2,900 0 112,243 74.1% 1/1/2018     Actual 2017 211,946
32.04 Black Mountain Estates BSPRT 140,642 43,803 96,839 1,700 0 95,139 79.4% 1/1/2018     Actual 2017 141,117
32.05 Covered Wagon BSPRT 162,488 76,111 86,377 1,650 0 84,727 84.8% 1/1/2018     Actual 2017 166,415
33 Holiday Inn Express - Waldorf CIIICM 2,462,709 1,633,448 829,261 98,508 0 730,753 77.8% 11/30/2017 96 72 TTM 11/30/2017 2,555,962
34 All Seasons Mobile Home Park RMF 814,025 212,764 601,261 8,323 0 592,938 98.0% 1/10/2018     TTM 12/31/2017 823,875
35 8000 Jarvis Avenue Barclays Bank PLC 1,361,102 536,610 824,492 11,899 129,776 682,817 90.1% 12/22/2017     TTM 11/30/2017 879,720
36 Newport News Flex Portfolio WFB 1,218,405 400,514 817,891 23,220 77,430 717,241 92.4% 1/19/2018     TTM 11/30/2017 1,204,861
37 Comfort Inn - Blythewood RMF 2,000,269 1,204,682 795,587 80,011 0 715,576 83.6% 12/31/2017 93 70 TTM 12/31/2017 2,020,946
38 Holiday Inn Express Greenville Airport WFB 2,411,625 1,691,842 719,783 96,465 0 623,318 77.7% 12/31/2017 101 79 Actual 2017 2,411,625
39 M2i Retail RMF 590,581 157,357 433,224 1,942 10,358 420,925 100.0% 1/26/2018     TTM 11/30/2017 467,514
40 Elliot Medical Complex CIIICM 435,838 13,075 422,763 3,398 18,125 401,239 100.0% 3/1/2018     NAV NAV
41 Hayward Industrial Park - CA WFB 771,636 204,897 566,740 23,528 35,292 507,919 100.0% 12/14/2017     Actual 2017 770,508
42 Front Range MHP Portfolio CIIICM 694,742 304,274 390,468 5,278 0 385,190 100.0% 10/31/2017     TTM 9/30/2017 697,032
42.01 Pleasant View Estates CIIICM 371,022 168,960 202,062 2,778 0 199,285 100.0% 10/31/2017     TTM 9/30/2017 371,022
42.02 Suburban Estates CIIICM 323,720 135,315 188,405 2,500 0 185,905 100.0% 10/31/2017     TTM 9/30/2017 326,010
43 Metropolitan Medical Complex Barclays Bank PLC 602,535 169,312 433,223 7,097 36,554 389,572 86.9% 1/9/2018     TTM 11/30/2017 590,354
44 SSA MHP Portfolio CIIICM 709,610 276,214 433,396 11,750 0 421,646 90.6% Various     TTM 11/30/2017 737,223
44.01 Bellevue MHP CIIICM 244,287 92,839 151,448 3,800 0 147,648 88.2% 1/1/2018     TTM 11/30/2017 260,544
44.02 Edgewood MHP CIIICM 166,155 61,617 104,538 2,750 0 101,788 100.0% 9/30/2017     TTM 11/30/2017 184,705
44.03 Camelot South MHP CIIICM 176,663 84,585 92,078 2,500 0 89,578 84.0% 9/1/2017     TTM 11/30/2017 166,286
44.04 Valley View MHP CIIICM 122,504 37,173 85,331 2,700 0 82,631 90.7% 1/8/2018     TTM 11/30/2017 125,688
45 Parklane and North Dohr Apartments CIIICM 700,688 375,340 325,348 24,413 0 300,935 94.3% 11/30/2017     TTM 10/31/2017 714,987
45.01 North Dohr Apartments CIIICM 412,837 219,188 193,650 13,350 0 180,300 96.0% 11/30/2017     TTM 10/31/2017 416,375
45.02 Parklane Apartments CIIICM 287,851 156,152 131,699 11,063 0 120,636 91.9% 11/30/2017     TTM 10/31/2017 298,612
46 Vero Beach Retail Portfolio CIIICM 598,648 201,942 396,706 6,371 38,445 351,890 86.5% 12/1/2017     TTM 10/31/2017 449,654
46.01 The Shops of Vero Beach CIIICM 422,466 120,100 302,366 3,600 19,608 279,158 91.7% 12/1/2017     TTM 10/31/2017 307,978
46.02 Tropic Square Shopping Center CIIICM 176,181 81,841 94,340 2,771 18,837 72,732 79.8% 12/1/2017     TTM 10/31/2017 141,677
47 College MHC CIIICM 720,688 332,091 388,597 6,600 0 381,997 90.9% 12/31/2017     TTM 11/30/2017 729,538
48 Hays Mobile Home Parks CIIICM 631,471 332,167 299,304 13,350 0 285,954 82.4% 11/30/2017     TTM 10/31/2017 621,487
49 Shoppes of Crossroads Commons CIIICM 461,008 149,416 311,591 2,150 29,586 279,854 100.0% 12/31/2017     TTM 11/30/2017 482,569
50 Branson Self Storage CIIICM 494,778 193,247 301,530 18,115 0 283,415 76.4% 12/31/2017     Actual 2017 495,508
51 Lynchburg MHP Portfolio CIIICM 418,861 159,104 259,757 8,000 0 251,757 93.1% 1/26/2018     Actual 2017 418,861
51.01 Briarwood MHP CIIICM NAV NAV NAV NAV NAV NAV 95.2% 1/26/2018     NAV NAV
51.02 Buffalo Creek MHP CIIICM NAV NAV NAV NAV NAV NAV 94.7% 1/26/2018     NAV NAV
51.03 Coolwell MHP CIIICM NAV NAV NAV NAV NAV NAV 87.8% 1/26/2018     NAV NAV
52 Bonnet Lake MHP CIIICM 576,286 271,153 305,133 8,800 0 296,333 100.0% 12/1/2017     TTM 10/31/2017 576,286
53 Emerald Hills Shopping Center CIIICM 596,281 304,049 292,232 3,033 31,975 257,225 100.0% 12/31/2017     Actual 2017 620,290
54 D&B Storage CIIICM 432,068 178,286 253,783 8,698 0 245,084 98.5% 10/31/2017     Annualized 6 11/30/2017 427,728
55 Tallahatchie Self Storage CIIICM 423,224 136,296 286,928 8,703 0 278,225 95.8% 10/4/2017     Annualized 6 10/31/2017 437,086
56 Greenbriar Apartments RMF 488,923 196,049 292,874 20,000 0 272,874 91.3% 12/31/2017     TTM 12/31/2017 419,679
57 Hammondell MHP CIIICM 599,695 330,078 269,617 8,150 0 261,467 96.5% 11/6/2017     TTM 10/31/2017 599,695
58 Colorado Self Storage CIIICM 352,336 125,379 226,957 5,809 0 221,149 90.5% 10/31/2017     TTM 10/31/2017 354,073
59 Handy Self Storage CIIICM 335,029 125,611 209,418 4,816 0 204,602 91.1% 12/4/2017     TTM 11/30/2017 332,649
60 Marshfield MHP CIIICM 531,732 301,627 230,104 9,550 0 220,554 77.4% 12/4/2017     TTM 10/31/2017 536,610
61 Rancier Mini Storage WFB 318,175 131,732 186,443 6,980 0 179,463 91.0% 12/31/2017     Actual 2017 307,444
62 O’Reilly Auto Parts - Miami, FL WFB 136,774 4,841 131,933 723 0 131,211 100.0% 3/1/2018     NAV NAV
63 Badger MHP CIIICM 279,392 118,672 160,720 2,650 0 158,070 96.3% 8/1/2017     TTM 10/31/2017 279,392

 

 

 

 

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

 

Mortgage Loan Number Property Name Mortgage Loan Seller(1) 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 ($) Second Most Recent NOI ($) Second Most Recent Capital Expenditures Second Most Recent NCF ($) Second Most Recent Hotel ADR Second Most Recent Hotel RevPAR Third Most Recent Period
1 Moffett Towers II - Building 2 Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
2 Airport Business Center WFB 4,281,428 13,635,662 0 13,635,662     Actual 2016 17,146,711 4,242,336 12,904,375 0 12,904,375     Actual 2015
3 The SoCal Portfolio Barclays Bank PLC 11,711,634 20,073,198 0 20,073,198     Actual 2016 30,439,450 11,369,926 19,069,525 0 19,069,525     Actual 2015
3.01 Aliso Viejo Commerce Center Barclays Bank PLC 464,007 2,072,642 0 2,072,642     Actual 2016 2,490,455 510,586 1,979,869 0 1,979,869     Actual 2015
3.02 Transpark Commerce Barclays Bank PLC 1,199,788 1,081,675 0 1,081,675     Actual 2016 2,128,832 1,143,929 984,903 0 984,903     Actual 2015
3.03 Wimbledon Barclays Bank PLC 498,563 1,882,871 0 1,882,871     Actual 2016 2,222,338 458,772 1,763,566 0 1,763,566     Actual 2015
3.04 Palmdale Place Barclays Bank PLC 599,408 1,760,771 0 1,760,771     Actual 2016 1,375,260 473,786 901,474 0 901,474     Actual 2015
3.05 Sierra Gateway Barclays Bank PLC 807,092 1,363,957 0 1,363,957     Actual 2016 2,037,192 822,187 1,215,005 0 1,215,005     Actual 2015
3.06 Fresno Industrial Center Barclays Bank PLC 364,912 1,063,589 0 1,063,589     Actual 2016 1,242,948 283,395 959,553 0 959,553     Actual 2015
3.07 Upland Freeway Barclays Bank PLC 473,469 1,407,273 0 1,407,273     Actual 2016 1,726,150 468,446 1,257,705 0 1,257,705     Actual 2015
3.08 Commerce Corporate Center Barclays Bank PLC 480,834 357,876 0 357,876     Actual 2016 807,770 436,712 371,058 0 371,058     Actual 2015
3.09 Moreno Valley Barclays Bank PLC 481,443 1,066,701 0 1,066,701     Actual 2016 1,440,971 450,920 990,051 0 990,051     Actual 2015
3.10 Airport One Office Park Barclays Bank PLC 338,745 698,162 0 698,162     Actual 2016 1,357,746 347,144 1,010,602 0 1,010,602     Actual 2015
3.11 Colton Courtyard Barclays Bank PLC 447,969 608,147 0 608,147     Actual 2016 1,043,636 423,883 619,753 0 619,753     Actual 2015
3.12 The Abbey Center Barclays Bank PLC 588,532 609,976 0 609,976     Actual 2016 1,238,617 585,276 653,341 0 653,341     Actual 2015
3.13 Upland Commerce Center Barclays Bank PLC 235,462 617,380 0 617,380     Actual 2016 756,277 233,290 522,987 0 522,987     Actual 2015
3.14 Diamond Bar Barclays Bank PLC 119,307 622,031 0 622,031     Actual 2016 684,401 113,730 570,671 0 570,671     Actual 2015
3.15 Atlantic Plaza Barclays Bank PLC 160,608 462,987 0 462,987     Actual 2016 631,999 131,315 500,684 0 500,684     Actual 2015
3.16 Ming Office Park Barclays Bank PLC 916,024 1,115,961 0 1,115,961     Actual 2016 2,386,820 960,318 1,426,502 0 1,426,502     Actual 2015
3.17 10th Street Commerce Center Barclays Bank PLC 365,811 916,154 0 916,154     Actual 2016 1,173,763 427,853 745,910 0 745,910     Actual 2015
3.18 Cityview Plaza Barclays Bank PLC 1,719,815 1,058,607 0 1,058,607     Actual 2016 2,768,146 1,673,222 1,094,924 0 1,094,924     Actual 2015
3.19 Garden Grove Town Center Barclays Bank PLC 84,564 132,671 0 132,671     Actual 2016 330,385 62,505 267,880 0 267,880     Actual 2015
3.20 30th Street Commerce Center Barclays Bank PLC 145,083 198,094 0 198,094     Actual 2016 326,969 142,971 183,998 0 183,998     Actual 2015
3.21 Mt. Vernon Commerce Center Barclays Bank PLC 119,542 171,221 0 171,221     Actual 2016 297,736 126,448 171,288 0 171,288     Actual 2015
3.22 Anaheim Stadium Industrial Barclays Bank PLC 702,044 438,950 0 438,950     Actual 2016 1,143,895 708,558 435,337 0 435,337     Actual 2015
3.23 25th Street Commerce Center Barclays Bank PLC 89,725 155,309 0 155,309     Actual 2016 338,358 83,857 254,501 0 254,501     Actual 2015
3.24 Fresno Airport Barclays Bank PLC 308,884 210,196 0 210,196     Actual 2016 488,786 300,824 187,962 0 187,962     Actual 2015
4 Southpoint Office Center Barclays Bank PLC 4,361,525 4,517,722 0 4,517,722     Actual 2016 8,853,360 4,484,874 4,368,486 0 4,368,486     Actual 2015
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
6 Houston Distribution Center Barclays Bank PLC 33,691 9,160,273 0 9,160,273     Actual 2016 9,058,093 41,626 9,016,467 0 9,016,467     Actual 2015
7 Apple Campus 3 WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
8 Walmart Supercenter Houston RMF 0 2,100,000 0 2,100,000     Actual 2016 2,100,000 0 2,100,000 0 2,100,000     Actual 2015
9 35 Waterview Boulevard WFB 1,521,618 2,838,842 0 2,838,842     Actual 2016 4,464,133 1,528,831 2,935,302 0 2,935,302     Actual 2015
10 FedEx Distribution Center WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
11 Riverside and Rialto Industrial Portfolio BSPRT 675,916 1,930,827 0 1,930,827     Actual 2016 2,498,025 625,101 1,872,924 0 1,872,924     NAV
11.01 Riverside Industrial BSPRT 600,675 1,522,518 0 1,522,518     Actual 2016 2,052,075 540,387 1,511,688 0 1,511,688     NAV
11.02 Rialto Industrial BSPRT 75,241 408,309 0 408,309     Actual 2016 445,950 84,714 361,236 0 361,236     NAV
12 Albany Capital Self Storage Portfolio RMF 979,412 1,949,606 0 1,949,606     Annualized 10 12/31/2016 2,729,563 961,394 1,768,169 0 1,768,169     Actual 2015
12.01 Prime Altamont (Rotterdam) RMF 317,840 536,243 0 536,243     Annualized 10 12/31/2016 802,909 301,840 501,070 0 501,070     Actual 2015
12.02 Prime Pittsfield RMF 243,718 464,958 0 464,958     Annualized 10 12/31/2016 658,375 232,282 426,094 0 426,094     Actual 2015
12.03 Prime Cohoes RMF 194,773 469,357 0 469,357     Annualized 10 12/31/2016 592,940 200,260 392,681 0 392,681     Actual 2015
12.04 Prime Albany (Central Ave) RMF 223,081 479,048 0 479,048     Annualized 10 12/31/2016 658,375 232,282 426,094 0 426,094     Actual 2015
13 Forest Office Park WFB 1,520,787 2,331,041 0 2,331,041     Actual 2016 3,670,756 1,330,284 2,340,472 0 2,340,472     Actual 2015
14 Connecticut Industrial Portfolio BSPRT 664,950 2,081,562 0 2,081,562     Actual 2016 2,249,165 630,415 1,618,750 0 1,618,750     Actual 2015
14.01 550 Research Parkway BSPRT 565,670 1,130,903 0 1,130,903     Actual 2016 1,155,369 555,691 599,677 0 599,677     Actual 2015
14.02 160 Corporate Court BSPRT 99,280 950,659 0 950,659     Actual 2016 1,093,797 74,724 1,019,073 0 1,019,073     Actual 2015
15 Galleria Oaks Barclays Bank PLC 644,269 1,300,011 0 1,300,011     Actual 2016 1,754,907 627,929 1,126,978 0 1,126,978     Actual 2015
16 Brookstone Crossing BSPRT 1,067,680 1,357,729 49,750 1,307,979     Actual 2016 2,395,370 1,026,497 1,368,873 49,750 1,319,123     NAV
17 Corvac Composites Portfolio WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
17.01 4450 36th Street WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
17.02 1025 North Washington Street WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
17.03 390 Industrial Drive North WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
17.04 223 Industrial Drive South WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
18 Oxford Alabama Hotel Portfolio BSPRT 2,927,528 1,837,199 190,589 1,646,610 95 72 Actual 2016 3,844,672 2,725,380 1,119,292 153,787 965,505 91 58 Actual 2015
18.01 Courtyard Anniston Oxford by Marriott BSPRT 1,653,969 971,962 105,037 866,925 98 72 Actual 2016 2,144,616 1,544,323 600,293 85,785 514,508 94 59 Actual 2015
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT 1,273,559 865,237 85,552 779,685 91 71 Actual 2016 1,700,056 1,181,057 519,000 67,964 451,036 86 57 Actual 2015
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 2,002,021 1,435,295 0 1,435,295     Actual 2016 3,314,468 1,883,800 1,430,668 0 1,430,668     Actual 2015
19.01 Villa Sierra Apartment Homes Barclays Bank PLC 1,271,231 811,080 0 811,080     Actual 2016 2,016,863 1,190,256 826,607 0 826,607     Actual 2015
19.02 Wyndchase Apartment Homes Barclays Bank PLC 730,790 624,215 0 624,215     Actual 2016 1,297,605 693,544 604,060 0 604,060     Actual 2015
20 WestRock Industrial WFB 301,289 941,671 0 941,671     Actual 2016 1,042,920 275,105 767,815 0 767,815     NAV
21 Hilton Garden Inn Yuma Pivot Point WFB 3,506,570 2,366,957 0 2,366,957 113 90 Actual 2016 5,139,109 3,337,053 1,802,056 0 1,802,056 103 79 Actual 2015
22 Mill Creek WFB 279,719 900,250 0 900,250     Actual 2016 1,168,960 274,014 894,946 0 894,946     Actual 2015
23 930 Harvest Drive Barclays Bank PLC 821,767 938,248 0 938,248     Actual 2016 1,164,926 837,313 327,613 0 327,613     Actual 2015
24 Fairfield Inn & Suites - Willow Grove CIIICM 1,569,417 1,353,241 116,480 1,236,761 112 74 NAV NAV NAV NAV NAV NAV NAV NAV NAV
25 2900 Westchester WFB 1,070,149 1,001,962 0 1,001,962     Actual 2016 1,864,557 1,134,580 729,977 0 729,977     Actual 2015
26 Twin Oaks Shopping Center CIIICM 135,149 1,025,220 16,463 1,008,757     Actual 2016 1,071,725 205,467 866,258 17,691 848,567     Actual 2015
27 Lakeville and Marina WFB 375,386 493,057 0 493,057     Actual 2016 697,767 364,432 333,335 0 333,335     Actual 2015
28 ACG Conlon MHC Portfolio V RMF 412,412 742,002 0 742,002     Actual 2016 1,111,357 402,330 709,027 0 709,027     NAV
28.01 Sleepy Hollow MHC RMF 91,720 226,166 0 226,166     Actual 2016 306,956 79,066 227,890 0 227,890     NAV
28.02 Maple Creek MHC RMF 84,100 204,197 0 204,197     Actual 2016 277,340 83,639 193,701 0 193,701     NAV
28.03 Pinebrook MHC RMF 159,677 157,993 0 157,993     Actual 2016 305,490 162,729 142,760 0 142,760     NAV
28.04 Old Pendleton MHC RMF 76,915 153,645 0 153,645     Actual 2016 221,570 76,896 144,675 0 144,675     NAV
29 2222-2226 Cleveland Avenue Barclays Bank PLC 201,445 1,057,026 0 1,057,026     Actual 2016 1,300,682 194,684 1,105,998 0 1,105,998     Actual 2015
30 Wichita MHP Portfolio BSPRT 895,203 730,425 0 730,425     Actual 2016 1,565,821 894,347 671,474 0 671,474     Actual 2015
30.01 River Oaks MHP BSPRT 396,920 477,997 0 477,997     Actual 2016 837,561 396,907 440,655 0 440,655     Actual 2015
30.02 Lamp Lighter MHP BSPRT 498,283 252,428 0 252,428     Actual 2016 728,259 497,440 230,819 0 230,819     Actual 2015
31 Ascension Crossing Shopping Center WFB 294,319 665,076 0 665,076     Actual 2016 897,799 274,125 623,673 0 623,673     Actual 2015
32 Arizona MHC Portfolio II BSPRT 446,952 787,126 13,950 773,176     Actual 2016 1,103,078 399,754 703,324 13,950 689,374     Actual 2015
32.01 Desert Royal BSPRT 115,525 293,384 0 293,384     Actual 2016 374,404 94,035 280,369 0 280,369     Actual 2015
32.02 Los Ranchitos BSPRT 131,275 174,416 0 174,416     Actual 2016 270,333 121,574 148,759 0 148,759     Actual 2015
32.03 Downtown BSPRT 83,606 128,340 0 128,340     Actual 2016 183,291 77,110 106,181 0 106,181     Actual 2015
32.04 Black Mountain Estates BSPRT 46,298 94,818 0 94,818     Actual 2016 135,335 42,953 92,382 0 92,382     Actual 2015
32.05 Covered Wagon BSPRT 70,248 96,167 0 96,167     Actual 2016 139,715 64,082 75,633 0 75,633     Actual 2015
33 Holiday Inn Express - Waldorf CIIICM 1,632,992 922,970 0 922,970 96 75 Actual 2016 2,471,053 1,592,590 878,463 0 878,463 87 73 Actual 2015
34 All Seasons Mobile Home Park RMF 198,707 625,168 0 625,168     Actual 2016 550,860 185,997 364,863 0 364,863     NAV
35 8000 Jarvis Avenue Barclays Bank PLC 413,376 466,344 0 466,344     Actual 2016 362,140 350,464 11,676 0 11,676     Actual 2015
36 Newport News Flex Portfolio WFB 423,514 781,347 0 781,347     Actual 2016 1,193,193 390,031 803,162 0 803,162     Actual 2015
37 Comfort Inn - Blythewood RMF 1,147,447 873,499 80,838 792,661 85 71 Actual 2016 2,032,109 1,172,113 859,996 81,284 778,711 95 71 Actual 2015
38 Holiday Inn Express Greenville Airport WFB 1,647,404 764,220 0 764,220 101 79 Actual 2016 2,221,240 1,598,906 622,334 0 622,334 105 73 Annualized 6 12/31/2015
39 M2i Retail RMF 121,536 345,978 0 345,978     Actual 2016 425,614 145,516 280,098 0 280,098     Actual 2015
40 Elliot Medical Complex CIIICM NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
41 Hayward Industrial Park - CA WFB 217,866 552,641 0 552,641     Actual 2016 683,951 186,857 497,094 0 497,094     Actual 2015
42 Front Range MHP Portfolio CIIICM 297,999 399,033 0 399,033     Actual 2016 698,630 293,180 405,450 0 405,450     Actual 2015
42.01 Pleasant View Estates CIIICM 166,042 204,980 0 204,980     Actual 2016 388,596 149,839 238,757 0 238,757     Actual 2015
42.02 Suburban Estates CIIICM 131,957 194,053 0 194,053     Actual 2016 310,034 143,341 166,693 0 166,693     Actual 2015
43 Metropolitan Medical Complex Barclays Bank PLC 169,970 420,384 0 420,384     Actual 2016 574,267 170,000 404,267 0 404,267     Actual 2015
44 SSA MHP Portfolio CIIICM 246,319 490,904 0 490,904     Actual 2016 693,176 246,275 446,901 0 446,901     Actual 2015
44.01 Bellevue MHP CIIICM 95,171 165,373 0 165,373     Actual 2016 246,212 95,361 150,851 0 150,851     Actual 2015
44.02 Edgewood MHP CIIICM 49,976 134,729 0 134,729     Actual 2016 166,308 47,014 119,294 0 119,294     Actual 2015
44.03 Camelot South MHP CIIICM 79,494 86,792 0 86,792     Actual 2016 158,958 82,359 76,599 0 76,599     Actual 2015
44.04 Valley View MHP CIIICM 21,679 104,010 0 104,010     Actual 2016 121,698 21,541 100,157 0 100,157     Actual 2015
45 Parklane and North Dohr Apartments CIIICM 305,156 409,831 0 409,831     Actual 2016 703,487 397,095 306,392 0 306,392     Actual 2015
45.01 North Dohr Apartments CIIICM 176,952 239,423 0 239,423     Actual 2016 410,398 221,995 188,403 0 188,403     Actual 2015
45.02 Parklane Apartments CIIICM 128,204 170,408 0 170,408     Actual 2016 293,090 175,101 117,989 0 117,989     Actual 2015
46 Vero Beach Retail Portfolio CIIICM 162,846 286,809 0 286,809     Actual 2016 389,185 186,339 202,846 0 202,846     Actual 2015
46.01 The Shops of Vero Beach CIIICM 99,790 208,187 0 208,187     Actual 2016 304,523 107,918 196,605 0 196,605     Actual 2015
46.02 Tropic Square Shopping Center CIIICM 63,055 78,622 0 78,622     Actual 2016 84,662 78,421 6,241 0 6,241     Actual 2015
47 College MHC CIIICM 327,303 402,235 0 402,235     Actual 2016 746,908 313,841 433,067 0 433,067     Actual 2015
48 Hays Mobile Home Parks CIIICM 271,236 350,251 0 350,251     Actual 2016 586,090 270,644 315,447 0 315,447     Actual 2015
49 Shoppes of Crossroads Commons CIIICM 151,082 331,487 0 331,487     Actual 2016 485,072 144,755 340,317 0 340,317     Actual 2015
50 Branson Self Storage CIIICM 179,202 316,305 0 316,305     NAV NAV NAV NAV NAV NAV     NAV
51 Lynchburg MHP Portfolio CIIICM 145,104 273,756 0 273,756     Actual 2016 385,088 165,799 219,289 0 219,289     Actual 2015
51.01 Briarwood MHP CIIICM NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
51.02 Buffalo Creek MHP CIIICM NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
51.03 Coolwell MHP CIIICM NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
52 Bonnet Lake MHP CIIICM 272,506 303,780 0 303,780     Actual 2016 563,498 245,209 318,289 0 318,289     Actual 2015
53 Emerald Hills Shopping Center CIIICM 246,665 373,625 0 373,625     Actual 2016 559,461 243,560 315,901 0 315,901     Actual 2015
54 D&B Storage CIIICM 125,166 302,562 0 302,562     TTM 11/30/2017 419,619 128,756 290,864 0 290,864     Actual 2016
55 Tallahatchie Self Storage CIIICM 103,464 333,622 8,600 325,022     TTM 10/31/2017 398,458 111,415 287,043 0 287,043     Actual 2016
56 Greenbriar Apartments RMF 168,304 251,375 0 251,375     Actual 2016 354,642 197,859 156,783 0 156,783     Actual 2015
57 Hammondell MHP CIIICM 321,563 278,132 0 278,132     Actual 2016 573,321 299,537 273,785 0 273,785     Actual 2015
58 Colorado Self Storage CIIICM 117,542 236,531 0 236,531     Actual 2016 341,907 101,543 240,364 0 240,364     Actual 2015
59 Handy Self Storage CIIICM 96,291 236,358 0 236,358     Actual 2016 343,767 97,458 246,309 0 246,309     Actual 2015
60 Marshfield MHP CIIICM 282,598 254,012 0 254,012     Actual 2016 502,143 266,668 235,475 0 235,475     Actual 2015
61 Rancier Mini Storage WFB 94,029 213,415 0 213,415     Actual 2016 297,521 90,646 206,875 0 206,875     Actual 2015
62 O’Reilly Auto Parts - Miami, FL WFB NAV NAV NAV NAV     NAV NAV NAV NAV NAV NAV     NAV
63 Badger MHP CIIICM 108,298 171,095 0 171,095     Actual 2016 276,739 109,384 167,355 0 167,355     Actual 2015

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) Third Most Recent Revenues ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent Capital Expenditures Third Most Recent NCF ($) Third Most Recent Hotel ADR Third Most Recent Hotel RevPAR Master Lease (Y/N) Largest Tenant Name(2)(7)(8)(9) Largest Tenant Sq. Ft. Largest
Tenant
% of NRA		 Largest Tenant Exp. Date                                                                                                
1 Moffett Towers II - Building 2 Barclays Bank PLC NAV NAV NAV NAV NAV     N Amazon 362,563 100.0% 4/30/2028                                                                                                
2 Airport Business Center WFB 16,334,076 4,180,929 12,153,147 0 12,153,147     N American Pacific Printers College, Inc. 21,240 1.8% 2/28/2019                                                                                                
3 The SoCal Portfolio Barclays Bank PLC 28,601,263 11,097,951 17,503,312 0 17,503,312     N Various Various Various Various                                                                                                
3.01 Aliso Viejo Commerce Center Barclays Bank PLC 2,127,327 492,573 1,634,754 0 1,634,754     N Tony Pepperoni Pizzeria 5,518 8.5% 10/31/2025                                                                                                
3.02 Transpark Commerce Barclays Bank PLC 1,990,150 1,160,112 830,039 0 830,039     N County of San Bernardino 34,469 16.9% 9/30/2024                                                                                                
3.03 Wimbledon Barclays Bank PLC 2,053,299 456,756 1,596,543 0 1,596,543     N Heritage Victor Valley Medical Group 41,875 33.8% 9/30/2024                                                                                                
3.04 Palmdale Place Barclays Bank PLC 1,300,312 395,935 904,377 0 904,377     N Antelope Valley Community College District 50,720 39.2% 10/31/2046                                                                                                
3.05 Sierra Gateway Barclays Bank PLC 1,924,473 736,684 1,187,789 0 1,187,789     N Dept of Children & Family Svc 49,500 37.0% 2/29/2020                                                                                                
3.06 Fresno Industrial Center Barclays Bank PLC 830,259 247,333 582,926 0 582,926     N Candor-AGS, Inc. 125,183 47.1% 5/31/2020                                                                                                
3.07 Upland Freeway Barclays Bank PLC 1,546,844 435,164 1,111,680 0 1,111,680     N Sit ‘n Sleep 13,222 11.4% 1/31/2019                                                                                                
3.08 Commerce Corporate Center Barclays Bank PLC 846,095 389,793 456,302 0 456,302     N Bank of America 13,312 19.4% 9/30/2018                                                                                                
3.09 Moreno Valley Barclays Bank PLC 1,381,818 442,957 938,861 0 938,861     N Goodyear Tire 6,467 5.8% 5/31/2018                                                                                                
3.10 Airport One Office Park Barclays Bank PLC 1,492,640 354,919 1,137,721 0 1,137,721     N The Capital Group Companies 88,284 100.0% 4/30/2025                                                                                                
3.11 Colton Courtyard Barclays Bank PLC 933,371 413,811 519,560 0 519,560     N Mor Furniture for Less, Inc. 26,802 22.0% 12/31/2027                                                                                                
3.12 The Abbey Center Barclays Bank PLC 1,186,133 581,918 604,215 0 604,215     N Jewish FAM SVC Of The Desert 4,301 6.4% 1/31/2023                                                                                                
3.13 Upland Commerce Center Barclays Bank PLC 729,243 223,764 505,479 0 505,479     N Salon Success Academy 15,780 33.1% 12/31/2025                                                                                                
3.14 Diamond Bar Barclays Bank PLC 617,608 117,787 499,821 0 499,821     N Montessori Academy 7,590 37.0% 9/30/2026                                                                                                
3.15 Atlantic Plaza Barclays Bank PLC 599,363 120,846 478,517 0 478,517     N Tarzana Treatment Center, Inc. 10,857 33.2% 4/30/2026                                                                                                
3.16 Ming Office Park Barclays Bank PLC 2,351,764 996,639 1,355,125 0 1,355,125     N Stantec Consulting Svcs, Inc. 25,203 21.4% 3/31/2023                                                                                                
3.17 10th Street Commerce Center Barclays Bank PLC 1,323,754 478,444 845,310 0 845,310     N The Whole Wheatery 12,068 12.5% 11/30/2025                                                                                                
3.18 Cityview Plaza Barclays Bank PLC 2,503,879 1,663,111 840,768 0 840,768     N The Abbey Management Co., LLC 11,822 8.0% 5/31/2020                                                                                                
3.19 Garden Grove Town Center Barclays Bank PLC 334,699 48,759 285,940 0 285,940     N Kitchen Depot 5,400 42.8% 11/30/2024                                                                                                
3.20 30th Street Commerce Center Barclays Bank PLC 407,527 123,206 284,321 0 284,321     N B-1 Liquor 2,500 7.6% 12/31/2022                                                                                                
3.21 Mt. Vernon Commerce Center Barclays Bank PLC 270,045 140,619 129,426 0 129,426     N Mojave River Academy 9,590 32.4% 5/31/2019                                                                                                
3.22 Anaheim Stadium Industrial Barclays Bank PLC 1,029,048 697,145 331,903 0 331,903     N Labeltronix, LLC 46,611 51.8% 1/31/2019                                                                                                
3.23 25th Street Commerce Center Barclays Bank PLC 348,762 75,579 273,183 0 273,183     N Siam Market 3,300 18.9% 6/30/2023                                                                                                
3.24 Fresno Airport Barclays Bank PLC 472,850 304,097 168,754 0 168,754     N Tamiyasu, Smith, Horn, & Braun 5,350 10.2% 4/30/2021                                                                                                
4 Southpoint Office Center Barclays Bank PLC 8,671,137 4,538,695 4,132,442 0 4,132,442     N Wells Fargo Bank 66,832 18.2% 10/31/2020                                                                                                
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC NAV NAV NAV NAV NAV     N Various Various Various Various                                                                                                
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC NAV NAV NAV NAV NAV     N Hobby Lobby 55,000 100.0% 2/28/2027                                                                                                
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC NAV NAV NAV NAV NAV     N Fresenius Medical Care 10,277 100.0% 10/18/2031                                                                                                
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC NAV NAV NAV NAV NAV     N Walgreens 13,650 100.0% 7/31/2028                                                                                                
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC NAV NAV NAV NAV NAV     N Walgreens 13,905 100.0% 7/31/2027                                                                                                
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC NAV NAV NAV NAV NAV     N Walgreens 15,120 100.0% 5/1/2027                                                                                                
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC NAV NAV NAV NAV NAV     N Verizon Wireless 5,069 100.0% 1/31/2028                                                                                                
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC NAV NAV NAV NAV NAV     N CVS Pharmacy 10,167 100.0% 9/30/2037                                                                                                
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC NAV NAV NAV NAV NAV     N Napa Auto Parts 14,860 100.0% 12/31/2037                                                                                                
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC NAV NAV NAV NAV NAV     N Fresenius Medical Care 7,740 100.0% 11/30/2032                                                                                                
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC NAV NAV NAV NAV NAV     N Advance Auto Parts 11,250 100.0% 12/31/2032                                                                                                
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 10,566 100.0% 8/31/2031                                                                                                
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 9/30/2032                                                                                                
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 12,406 100.0% 1/31/2028                                                                                                
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 6/30/2031                                                                                                
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 9/30/2029                                                                                                
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 9/30/2032                                                                                                
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 7,489 100.0% 8/31/2031                                                                                                
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC NAV NAV NAV NAV NAV     N Advance Auto Parts 6,895 100.0% 8/31/2031                                                                                                
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC NAV NAV NAV NAV NAV     N Napa Auto Parts 8,657 100.0% 12/31/2037                                                                                                
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,100 100.0% 4/30/2031                                                                                                
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC NAV NAV NAV NAV NAV     N Dollar General 9,026 100.0% 4/30/2031                                                                                                
6 Houston Distribution Center Barclays Bank PLC 8,924,229 22,724 8,901,505 0 8,901,505     N Academy Sports 1,500,596 100.0% 1/31/2027                                                                                                
7 Apple Campus 3 WFB NAV NAV NAV NAV NAV     N Apple 882,657 100.0% 2/28/2031                                                                                                
8 Walmart Supercenter Houston RMF 982,258 0 982,258 0 982,258     N Walmart Supercenter 177,514 100.0% 7/12/2035                                                                                                
9 35 Waterview Boulevard WFB 4,184,661 1,554,696 2,629,965 0 2,629,965     N SunChemical 66,065 38.3% 12/31/2029                                                                                                
10 FedEx Distribution Center WFB NAV NAV NAV NAV NAV     N FedEx Ground Package System, Inc. 305,250 100.0% 8/31/2027                                                                                                
11 Riverside and Rialto Industrial Portfolio BSPRT NAV NAV NAV NAV NAV     N Various Various Various Various                                                                                                
11.01 Riverside Industrial BSPRT NAV NAV NAV NAV NAV     N Pacific Consolidated 31,624 10.0% 11/30/2023                                                                                                
11.02 Rialto Industrial BSPRT NAV NAV NAV NAV NAV     N United Pipe and Steel Corp 89,600 100.0% 2/28/2031                                                                                                
12 Albany Capital Self Storage Portfolio RMF 2,720,984 958,592 1,762,391 0 1,762,391     N                                                                                                        
12.01 Prime Altamont (Rotterdam) RMF 788,761 301,675 487,086 0 487,086     N                                                                                                        
12.02 Prime Pittsfield RMF 635,818 264,707 371,112 0 371,112     N                                                                                                        
12.03 Prime Cohoes RMF 593,158 205,926 387,232 0 387,232     N                                                                                                        
12.04 Prime Albany (Central Ave) RMF 703,247 186,285 516,962 0 516,962     N                                                                                                        
13 Forest Office Park WFB 3,112,637 1,356,981 1,755,656 0 1,755,656     N Commonwealth of VA 127,983 55.9% 6/30/2025                                                                                                
14 Connecticut Industrial Portfolio BSPRT 2,052,483 668,194 1,384,289 0 1,384,289     N Various Various Various Various                                                                                                
14.01 550 Research Parkway BSPRT 945,973 600,451 345,521 0 345,521     N Medline Industries, Inc. 200,000 61.2% 4/30/2020                                                                                                
14.02 160 Corporate Court BSPRT 1,106,510 67,742 1,038,768 0 1,038,768     N Bob’s (Sports Direct) 241,333 100.0% 2/17/2023                                                                                                
15 Galleria Oaks Barclays Bank PLC 1,599,485 470,349 1,129,136 0 1,129,136     N North Austin Bingo 10,113 10.3% 1/31/2028                                                                                                
16 Brookstone Crossing BSPRT NAV NAV NAV NAV NAV     N                                                                                                        
17 Corvac Composites Portfolio WFB NAV NAV NAV NAV NAV     N Corvac Composites, L.L.C. 514,462 100.0% 6/30/2037                                                                                                
17.01 4450 36th Street WFB NAV NAV NAV NAV NAV     N Corvac Composites, L.L.C. 182,102 100.0% 6/30/2037                                                                                                
17.02 1025 North Washington Street WFB NAV NAV NAV NAV NAV     N Corvac Composites, L.L.C. 174,860 100.0% 6/30/2037                                                                                                
17.03 390 Industrial Drive North WFB NAV NAV NAV NAV NAV     N Corvac Composites, L.L.C. 93,750 100.0% 6/30/2037                                                                                                
17.04 223 Industrial Drive South WFB NAV NAV NAV NAV NAV     N Corvac Composites, L.L.C. 63,750 100.0% 6/30/2037                                                                                                
18 Oxford Alabama Hotel Portfolio BSPRT 3,182,980 2,257,485 925,496 127,319 798,176 87 52 N                                                                                                        
18.01 Courtyard Anniston Oxford by Marriott BSPRT 1,704,079 1,236,424 467,655 68,163 399,492 90 51 N                                                                                                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT 1,478,902 1,021,062 457,840 59,156 398,684 85 54 N                                                                                                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 3,292,575 1,842,880 1,449,694 0 1,449,694     N                                                                                                        
19.01 Villa Sierra Apartment Homes Barclays Bank PLC 2,013,384 1,166,795 846,589 0 846,589     N                                                                                                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC 1,279,191 676,085 603,105 0 603,105     N                                                                                                        
20 WestRock Industrial WFB NAV NAV NAV NAV NAV     N WestRock CP, LLC 502,300 100.0% 8/31/2024                                                                                                
21 Hilton Garden Inn Yuma Pivot Point WFB 5,096,487 3,794,594 1,301,893 0 1,301,893 99 74 N                                                                                                        
22 Mill Creek WFB 1,108,141 263,416 844,725 0 844,725     N Petco Animal Supplies 13,600 37.4% 1/31/2027                                                                                                
23 930 Harvest Drive Barclays Bank PLC 761,553 698,083 63,470 0 63,470     N Company Voice 43,059 35.3% 12/14/2022                                                                                                
24 Fairfield Inn & Suites - Willow Grove CIIICM NAV NAV NAV NAV NAV NAV NAV N                                                                                                        
25 2900 Westchester WFB 1,851,581 1,067,679 783,902 0 783,902     N Arrow Electronics, Inc. 11,120 11.7% 2/1/2019                                                                                                
26 Twin Oaks Shopping Center CIIICM 1,009,359 164,476 844,883 7,692 837,191     N TJ Maxx 36,793 37.9% 5/31/2027                                                                                                
27 Lakeville and Marina WFB 1,280,806 335,073 945,733 0 945,733     N Miyoko’s Kitchen Inc. 28,636 39.7% 7/31/2027                                                                                                
28 ACG Conlon MHC Portfolio V RMF NAV NAV NAV NAV NAV     N                                                                                                        
28.01 Sleepy Hollow MHC RMF NAV NAV NAV NAV NAV     N                                                                                                        
28.02 Maple Creek MHC RMF NAV NAV NAV NAV NAV     N                                                                                                        
28.03 Pinebrook MHC RMF NAV NAV NAV NAV NAV     N                                                                                                        
28.04 Old Pendleton MHC RMF NAV NAV NAV NAV NAV     N                                                                                                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC 1,273,594 183,332 1,090,262 0 1,090,262     N TJ Maxx 29,602 59.2% 10/31/2027                                                                                                
30 Wichita MHP Portfolio BSPRT 1,536,900 774,759 762,141 0 762,141     N                                                                                                        
30.01 River Oaks MHP BSPRT 819,059 336,573 482,485 0 482,485     N                                                                                                        
30.02 Lamp Lighter MHP BSPRT 717,841 438,186 279,655 0 279,655     N                                                                                                        
31 Ascension Crossing Shopping Center WFB 920,815 269,854 650,960 0 650,960     N Kroger 45,528 50.5% 11/30/2020                                                                                                
32 Arizona MHC Portfolio II BSPRT 924,275 353,329 570,946 13,950 556,996     N                                                                                                        
32.01 Desert Royal BSPRT 314,789 77,000 237,789 0 237,789     N                                                                                                        
32.02 Los Ranchitos BSPRT 229,908 110,108 119,800 0 119,800     N                                                                                                        
32.03 Downtown BSPRT 178,636 75,284 103,352 0 103,352     N                                                                                                        
32.04 Black Mountain Estates BSPRT 114,609 38,272 76,337 0 76,337     N                                                                                                        
32.05 Covered Wagon BSPRT 86,333 52,665 33,668 0 33,668     N                                                                                                        
33 Holiday Inn Express - Waldorf CIIICM 2,065,415 1,471,065 594,350 0 594,350 85 60 N                                                                                                        
34 All Seasons Mobile Home Park RMF NAV NAV NAV NAV NAV     N                                                                                                        
35 8000 Jarvis Avenue Barclays Bank PLC 757,133 324,885 432,248 0 432,248     N DeVry University (Adtalem Global Education Inc.) 12,778 25.8% 7/31/2024                                                                                                
36 Newport News Flex Portfolio WFB 1,217,105 401,910 815,195 0 815,195     N Daily Press                                                  21,964 14.2% 10/31/2019                                                                                                
37 Comfort Inn - Blythewood RMF 1,664,646 1,012,226 652,420 66,586 585,834 87 61 N                                                                                                        
38 Holiday Inn Express Greenville Airport WFB 2,261,011 1,501,161 759,851 0 759,851 109 74 N                                                                                                        
39 M2i Retail RMF 482,270 130,709 351,561 0 351,561     N Jerome’s 3,163 24.4% 4/30/2022                                                                                                
40 Elliot Medical Complex CIIICM NAV NAV NAV NAV NAV     N Nacogdoches County Hospital District 22,656 100.0% 12/14/2031                                                                                                
41 Hayward Industrial Park - CA WFB 687,217 172,031 515,185 0 515,185     N Mauro Ferreira 11,538 14.7% 8/31/2019                                                                                                
42 Front Range MHP Portfolio CIIICM 683,234 297,967 385,267 0 385,267     N                                                                                                        
42.01 Pleasant View Estates CIIICM 375,986 171,320 204,666 0 204,666     N                                                                                                        
42.02 Suburban Estates CIIICM 307,248 126,647 180,601 0 180,601     N                                                                                                        
43 Metropolitan Medical Complex Barclays Bank PLC 637,752 157,384 480,368 0 480,368     N Island Coast Pediatrics 5,311 15.7% 12/31/2020                                                                                                
44 SSA MHP Portfolio CIIICM 636,609 219,051 417,558 0 417,558     Y                                                                                                        
44.01 Bellevue MHP CIIICM 220,060 69,623 150,437 0 150,437     Y                                                                                                        
44.02 Edgewood MHP CIIICM 165,580 45,735 119,845 0 119,845     Y                                                                                                        
44.03 Camelot South MHP CIIICM 154,709 81,237 73,472 0 73,472     Y                                                                                                        
44.04 Valley View MHP CIIICM 96,260 22,455 73,805 0 73,805     Y                                                                                                        
45 Parklane and North Dohr Apartments CIIICM 681,645 375,182 306,463 0 306,463     N                                                                                                        
45.01 North Dohr Apartments CIIICM 385,090 209,474 175,616 0 175,616     N                                                                                                        
45.02 Parklane Apartments CIIICM 296,555 165,708 130,846 0 130,846     N                                                                                                        
46 Vero Beach Retail Portfolio CIIICM 297,169 169,001 128,168 0 128,168     N Various Various Various Various                                                                                                
46.01 The Shops of Vero Beach CIIICM 262,794 107,852 154,942 0 154,942     N Sumo House, Inc 4,000 16.7% 7/31/2019                                                                                                
46.02 Tropic Square Shopping Center CIIICM 34,375 61,149 -26,774 0 -26,774     N Durango Amusements 3,528 19.1% 6/30/2018                                                                                                
47 College MHC CIIICM 595,222 335,687 259,535 0 259,535     Y                                                                                                        
48 Hays Mobile Home Parks CIIICM 604,939 283,379 321,560 0 321,560     Y                                                                                                        
49 Shoppes of Crossroads Commons CIIICM 486,702 146,380 340,322 0 340,322     N US Cellular 2,368 16.5% 9/30/2021                                                                                                
50 Branson Self Storage CIIICM NAV NAV NAV NAV NAV     N                                                                                                        
51 Lynchburg MHP Portfolio CIIICM 380,231 164,448 215,783 0 215,783     Y                                                                                                        
51.01 Briarwood MHP CIIICM NAV NAV NAV NAV NAV     Y                                                                                                        
51.02 Buffalo Creek MHP CIIICM NAV NAV NAV NAV NAV     Y                                                                                                        
51.03 Coolwell MHP CIIICM NAV NAV NAV NAV NAV     Y                                                                                                        
52 Bonnet Lake MHP CIIICM 505,116 231,213 273,903 0 273,903     N                                                                                                        
53 Emerald Hills Shopping Center CIIICM 543,057 245,599 297,458 0 297,458     N Sakuma’s Japanese Restaurant 2,539 12.3% 6/30/2022                                                                                                
54 D&B Storage CIIICM 363,945 104,549 259,396 0 259,396     N                                                                                                        
55 Tallahatchie Self Storage CIIICM 320,775 113,456 207,319 0 207,319     N                                                                                                        
56 Greenbriar Apartments RMF 358,045 164,329 193,716 0 193,716     N                                                                                                        
57 Hammondell MHP CIIICM 527,864 289,556 238,308 0 238,308     N                                                                                                        
58 Colorado Self Storage CIIICM 337,909 139,191 198,718 0 198,718     N                                                                                                        
59 Handy Self Storage CIIICM 324,758 103,099 221,659 0 221,659     N                                                                                                        
60 Marshfield MHP CIIICM 517,738 252,765 264,973 0 264,973     Y                                                                                                        
61 Rancier Mini Storage WFB 313,785 103,279 210,507 0 210,507     N                                                                                                        
62 O’Reilly Auto Parts - Miami, FL WFB NAV NAV NAV NAV NAV     N O’Reilly Automotive Stores, Inc. 7,225 100.0% 10/1/2037                                                                                                
63 Badger MHP CIIICM 268,558 107,488 161,070 0 161,070     N                                                                                                        

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) 2nd Largest Tenant Name(7)(9) 2nd Largest Tenant Sq. Ft. 2nd Largest
Tenant
% of NRA		 2nd Largest Tenant Exp. Date 3rd Largest Tenant Name(7)(8)(9) 3rd Largest Tenant Sq. Ft. 3rd Largest
Tenant
% of NRA		 3rd Largest Tenant Exp. Date 4th Largest Tenant Name(7)(8) 4th Largest Tenant Sq. Ft. 4th Largest
Tenant
% of NRA		 4th Largest Tenant Exp. Date                                                                                                
1 Moffett Towers II - Building 2 Barclays Bank PLC                                                                                                                        
2 Airport Business Center WFB Just Food For Dogs, LLC 18,142 1.5% 6/30/2028 PAS MRO, INC. 13,817 1.2% 5/31/2018 AIDS Services Foundation 12,520 1.1% 4/30/2021                                                                                                
3 The SoCal Portfolio Barclays Bank PLC Various Various Various Various Various Various Various Various Various Various Various Various                                                                                                
3.01 Aliso Viejo Commerce Center Barclays Bank PLC Trusted Tire & Service 5,280 8.1% 3/31/2025 Big O Tires, LLC 3,925 6.0% 7/31/2023 Aliso Foreign Car 3,740 5.7% 12/31/2022                                                                                                
3.02 Transpark Commerce Barclays Bank PLC FCA US, LLC 27,965 13.7% 7/31/2028 Xerox Corporation 8,090 4.0% 1/31/2022 L. Humphreys, M. Humphreys and Behavioral Autism Therapies, LLC 5,576 2.7% 5/31/2019                                                                                                
3.03 Wimbledon Barclays Bank PLC Desert Valley Medical Group 14,636 11.8% 6/30/2021 St. Joseph Heritage Healthcare 13,610 11.0% 1/31/2020 RadNet Management, Inc. 8,176 6.6% 11/30/2022                                                                                                
3.04 Palmdale Place Barclays Bank PLC CDC 9,809 7.6% 8/31/2022 Dept. of Mental Health 9,255 7.2% MTM Women, Infants & Children 7,000 5.4% 3/31/2018                                                                                                
3.05 Sierra Gateway Barclays Bank PLC GSA (United States of America) 8,892 6.6% 1/14/2019 BAE Systems Tech. Solutions 8,525 6.4% 4/30/2019 GSA (USA Army Corp of Engineers) 4,996 3.7% 5/16/2025                                                                                                
3.06 Fresno Industrial Center Barclays Bank PLC Baker Distributing Co., LLC 50,107 18.8% 8/31/2023 Little Raymond’s Print Shop 25,493 9.6% 11/30/2018 Amarr Company Inc. 12,500 4.7% 7/31/2020                                                                                                
3.07 Upland Freeway Barclays Bank PLC SWAAD of India 12,814 11.0% 2/28/2025 Lamps Plus 11,120 9.6% 12/31/2018 GSA (United States of America) 9,666 8.3% 1/31/2022                                                                                                
3.08 Commerce Corporate Center Barclays Bank PLC PIA-SC Insurance Services, Inc 12,924 18.9% 11/30/2021 RGN-Commerce I, LLC 12,924 18.9% 2/29/2028 MJIC, Inc. 8,850 12.9% 12/31/2023                                                                                                
3.09 Moreno Valley Barclays Bank PLC Iglesia Rios De Agua Viva - MV 6,100 5.5% 9/30/2018 Pulido’s Wheels and Tires 5,967 5.4% 11/30/2022 Payless Auto Care 4,550 4.1% 3/31/2025                                                                                                
3.10 Airport One Office Park Barclays Bank PLC                                                                                                                        
3.11 Colton Courtyard Barclays Bank PLC Goodwill Industries of So. CA 13,000 10.6% 5/31/2021 Tire Guys 6,208 5.1% 10/31/2020 Hand Car Wash USA 4,000 3.3% 1/31/2020                                                                                                
3.12 The Abbey Center Barclays Bank PLC Karl T. Anderson 3,241 4.8% 3/31/2019 Lawyers Title Company 3,013 4.5% 12/31/2021 West Dermatology and Surgery Medical Group 2,875 4.3% 3/31/2019                                                                                                
3.13 Upland Commerce Center Barclays Bank PLC Dollar Tree 12,883 27.0% 1/31/2022 Quest Diagnostics 3,316 7.0% 4/30/2020 Gia Monae 2,996 6.3% 4/30/2024                                                                                                
3.14 Diamond Bar Barclays Bank PLC Blooming Bay, Inc. 5,200 25.3% 8/31/2024 Red Dragon Karate 2,325 11.3% 8/31/2022 Intiraymi Restaurant 1,190 5.8% 2/28/2021                                                                                                
3.15 Atlantic Plaza Barclays Bank PLC Kim’s Beauty Supply 5,756 17.6% 1/31/2020 The City of Long Beach 4,079 12.5% 1/15/2021 Laundromat 2,870 8.8% 6/30/2027                                                                                                
3.16 Ming Office Park Barclays Bank PLC Ordiz Melby Architects, Inc. 5,255 4.5% 7/31/2018 Insight Enviro. Consultants, Inc. 4,418 3.7% 11/30/2019 Swanson Engineering 3,690 3.1% 7/31/2019                                                                                                
3.17 10th Street Commerce Center Barclays Bank PLC Edwards Federal Credit Union 8,520 8.8% 12/31/2020 Medrano’s Restaurant 7,010 7.3% 6/30/2022 Texas Cattle Company 6,480 6.7% 3/31/2024                                                                                                
3.18 Cityview Plaza Barclays Bank PLC Co-Sales Company 5,386 3.6% 12/31/2022 CARD 4,739 3.2% 5/31/2020 Behavioral Support Partnership 4,528 3.1% 11/30/2022                                                                                                
3.19 Garden Grove Town Center Barclays Bank PLC Orange County Medical Management 4,850 38.5% 3/31/2022 Los Cotijas Mexican Grill 2,360 18.7% 8/31/2020                                                                                                        
3.20 30th Street Commerce Center Barclays Bank PLC Palmdale Premier Dental Care 2,160 6.5% 7/31/2018 Emely’s Store Water & More 1,660 5.0% 3/31/2020 Amer. Medical Response 1,420 4.3% 7/31/2021                                                                                                
3.21 Mt. Vernon Commerce Center Barclays Bank PLC Heritage Bible Church 4,081 13.8% 2/28/2023 In Roads Creative Programs 3,508 11.9% 7/31/2022 Child ADVS of San Bernardino 2,910 9.8% 6/30/2020                                                                                                
3.22 Anaheim Stadium Industrial Barclays Bank PLC Block Tops, Inc. 17,280 19.2% 3/31/2020 Dept. of Food & Agriculture 14,040 15.6% 12/31/2018 Optical Science Company 12,000 13.3% 2/28/2023                                                                                                
3.23 25th Street Commerce Center Barclays Bank PLC Palm Plaza Pet Hospital, LLC 2,588 14.8% 4/30/2021 Shandra’s Thai Cuisine 2,200 12.6% 7/31/2023 Shears By Friends Beauty Salon 2,200 12.6% 11/30/2025                                                                                                
3.24 Fresno Airport Barclays Bank PLC GSA (United States of America) 3,000 5.7% 8/5/2021 Briggs Field Services, Inc. 2,668 5.1% 2/28/2018 Fresno Yosemite Health Care 2,600 4.9% 5/31/2021                                                                                                
4 Southpoint Office Center Barclays Bank PLC United Bankers Bank 41,709 11.4% 12/31/2025 Health Fitness Corporation 30,101 8.2% 5/31/2020 UMB Financial Corporation 17,978 4.9% 05/31/2019                                                                                                
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC                                                                                                                        
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                                                                                                                        
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                                                                                                                        
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                                                                                                                        
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                                                                                                                        
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                                                                                                                        
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                                                                                                                        
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                                                                                                                        
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                                                                                                                        
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                                                                                                                        
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                                                                                                                        
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                                                                                                                        
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                                                                                                                        
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                                                                                                                        
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                                                                                                                        
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                                                                                                                        
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                                                                                                                        
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                                                                                                                        
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                                                                                                                        
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                                                                                                                        
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                                                                                                                        
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                                                                                                                        
6 Houston Distribution Center Barclays Bank PLC                                                                                                                        
7 Apple Campus 3 WFB                                                                                                                        
8 Walmart Supercenter Houston RMF                                                                                                                        
9 35 Waterview Boulevard WFB ICC Lowe Pace 20,310 11.8% 5/31/2022 Kline & Company 12,090 7.0% 10/31/2018 Citrix Systems 10,518 6.1% 11/30/2022                                                                                                
10 FedEx Distribution Center WFB                                                                                                                        
11 Riverside and Rialto Industrial Portfolio BSPRT Various Various Various Various Various Various Various Various Various Various Various Various                                                                                                
11.01 Riverside Industrial BSPRT Vie Logistics, Inc. 30,421 9.6% 10/31/2018 Independent Masonry 21,764 6.9% 12/31/2019 Bay Area Traffic Solutions, Inc 21,402 6.7% 5/31/2021                                                                                                
11.02 Rialto Industrial BSPRT                                                                                                                        
12 Albany Capital Self Storage Portfolio RMF                                                                                                                        
12.01 Prime Altamont (Rotterdam) RMF                                                                                                                        
12.02 Prime Pittsfield RMF                                                                                                                        
12.03 Prime Cohoes RMF                                                                                                                        
12.04 Prime Albany (Central Ave) RMF                                                                                                                        
13 Forest Office Park WFB USDA 48,787 21.3% 7/31/2033 Sentara Healthcare System 19,791 8.6% 2/29/2024 CSX Transportation 6,219 2.7% 5/31/2019                                                                                                
14 Connecticut Industrial Portfolio BSPRT Various Various Various Various                                                                                                                
14.01 550 Research Parkway BSPRT Fosdick Fulfillment Corp. 126,751 38.8% 12/31/2019                                                                                                                
14.02 160 Corporate Court BSPRT                                                                                                                        
15 Galleria Oaks Barclays Bank PLC WellMed Medical Management, Inc 10,000 10.2% 9/30/2023 Discount Tire Co. 6,892 7.0% 8/31/2019 AAA Texas, LLC 6,006 6.1% 4/30/2019                                                                                                
16 Brookstone Crossing BSPRT                                                                                                                        
17 Corvac Composites Portfolio WFB                                                                                                                        
17.01 4450 36th Street WFB                                                                                                                        
17.02 1025 North Washington Street WFB                                                                                                                        
17.03 390 Industrial Drive North WFB                                                                                                                        
17.04 223 Industrial Drive South WFB                                                                                                                        
18 Oxford Alabama Hotel Portfolio BSPRT                                                                                                                        
18.01 Courtyard Anniston Oxford by Marriott BSPRT                                                                                                                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                                                                                                                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC                                                                                                                        
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                                                                                                                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC                                                                                                                        
20 WestRock Industrial WFB                                                                                                                        
21 Hilton Garden Inn Yuma Pivot Point WFB                                                                                                                        
22 Mill Creek WFB Sushi Niko Niko 4,800 13.2% 9/30/2025 3M Mattress, LLC 4,000 11.0% 11/30/2018 New Balance Atlanta 3,440 9.5% 5/31/2020                                                                                                
23 930 Harvest Drive Barclays Bank PLC Wells Fargo 18,033 14.8% 8/31/2020 Star Medical 10,959 9.0% 7/31/2022 Kencrest Services 7,049 5.8% 03/31/2027                                                                                                
24 Fairfield Inn & Suites - Willow Grove CIIICM                                                                                                                        
25 2900 Westchester WFB Cassin Cassin & Joseph LLP 9,226 9.7% 12/1/2025 Distribution Srvcs of America 6,400 6.7% 9/1/2023 Dynamic Mechanical Contractors 4,549 4.8% 10/1/2022                                                                                                
26 Twin Oaks Shopping Center CIIICM Party City 19,117 19.7% 12/31/2023 Dollar General 8,640 8.9% 7/31/2021 Bedzzz Express 4,920 5.1% 7/31/2021                                                                                                
27 Lakeville and Marina WFB Tomales Bay Foods Inc. 24,000 33.3% 3/31/2022 The Legacy Alliance Inc. 19,521 27.1% 1/31/2021                                                                                                        
28 ACG Conlon MHC Portfolio V RMF                                                                                                                        
28.01 Sleepy Hollow MHC RMF                                                                                                                        
28.02 Maple Creek MHC RMF                                                                                                                        
28.03 Pinebrook MHC RMF                                                                                                                        
28.04 Old Pendleton MHC RMF                                                                                                                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC Staples 20,388 40.8% 9/30/2022                                                                                                                
30 Wichita MHP Portfolio BSPRT                                                                                                                        
30.01 River Oaks MHP BSPRT                                                                                                                        
30.02 Lamp Lighter MHP BSPRT                                                                                                                        
31 Ascension Crossing Shopping Center WFB Uptown Beauty Supply 6,190 6.9% 1/31/2020 Tarrant Laundry 5,310 5.9% 10/31/2027 Inspired to Live 5,250 5.8% 10/31/2022                                                                                                
32 Arizona MHC Portfolio II BSPRT                                                                                                                        
32.01 Desert Royal BSPRT                                                                                                                        
32.02 Los Ranchitos BSPRT                                                                                                                        
32.03 Downtown BSPRT                                                                                                                        
32.04 Black Mountain Estates BSPRT                                                                                                                        
32.05 Covered Wagon BSPRT                                                                                                                        
33 Holiday Inn Express - Waldorf CIIICM                                                                                                                        
34 All Seasons Mobile Home Park RMF                                                                                                                        
35 8000 Jarvis Avenue Barclays Bank PLC Revitas, Inc. 10,632 21.4% 3/15/2020 Regulatory Professionals 7,213 14.5% 10/31/2020 Massingham & Associates 5,639 11.4% 2/28/2023                                                                                                
36 Newport News Flex Portfolio WFB Carrier Sales & Distribution                            12,740 8.2% 2/28/2023 Jeff’s Flowers                                                            8,250 5.3% 10/31/2021 UTZ Quality Foods, Inc. 7,500 4.8% 8/31/2020                                                                                                
37 Comfort Inn - Blythewood RMF                                                                                                                        
38 Holiday Inn Express Greenville Airport WFB                                                                                                                        
39 M2i Retail RMF Earthwise Pet Supply 1,959 15.1% 11/30/2019 Starbucks 1,916 14.8% 3/31/2026 UPS Store 1,446 11.2% 10/31/2022                                                                                                
40 Elliot Medical Complex CIIICM                                                                                                                        
41 Hayward Industrial Park - CA WFB Myers Towing 8,634 11.0% 8/31/2019 Excelsior Incense 5,773 7.4% 6/30/2018 ProLine Window Coverings 5,757 7.3% 4/30/2020                                                                                                
42 Front Range MHP Portfolio CIIICM                                                                                                                        
42.01 Pleasant View Estates CIIICM                                                                                                                        
42.02 Suburban Estates CIIICM                                                                                                                        
43 Metropolitan Medical Complex Barclays Bank PLC Sports Specialty & Rehab 3,812 11.3% 12/31/2025 Orthotic & Prosthetic Center of St. Petersburg 2,875 8.5% 12/31/2022 Clinical Psychology Associates, Inc. 2,842 8.4% 03/31/2022                                                                                                
44 SSA MHP Portfolio CIIICM                                                                                                                        
44.01 Bellevue MHP CIIICM                                                                                                                        
44.02 Edgewood MHP CIIICM                                                                                                                        
44.03 Camelot South MHP CIIICM                                                                                                                        
44.04 Valley View MHP CIIICM                                                                                                                        
45 Parklane and North Dohr Apartments CIIICM                                                                                                                        
45.01 North Dohr Apartments CIIICM                                                                                                                        
45.02 Parklane Apartments CIIICM                                                                                                                        
46 Vero Beach Retail Portfolio CIIICM Various Various Various Various Various Various Various Various Various Various Various Various                                                                                                
46.01 The Shops of Vero Beach CIIICM Beauty & Massage Institute 4,000 16.7% 7/31/2019 Golf Vero, LLC 4,000 16.7% 11/30/2022 Bright Kids of Indian River, LLC 2,000 8.3% 10/31/2022                                                                                                
46.02 Tropic Square Shopping Center CIIICM Cindi’s Pet Store 3,225 17.5% 6/30/2027 Garcia Mexican Store 2,400 13.0% 9/30/2021 Metro PCS 1,930 10.4% 2/29/2020                                                                                                
47 College MHC CIIICM                                                                                                                        
48 Hays Mobile Home Parks CIIICM                                                                                                                        
49 Shoppes of Crossroads Commons CIIICM Starbucks Corporation 1,800 12.6% 2/28/2027 GameStop, Inc. 1,800 12.6% 3/31/2020 OneMain Financial Services, Inc. 1,600 11.2% 9/30/2021                                                                                                
50 Branson Self Storage CIIICM                                                                                                                        
51 Lynchburg MHP Portfolio CIIICM                                                                                                                        
51.01 Briarwood MHP CIIICM                                                                                                                        
51.02 Buffalo Creek MHP CIIICM                                                                                                                        
51.03 Coolwell MHP CIIICM                                                                                                                        
52 Bonnet Lake MHP CIIICM                                                                                                                        
53 Emerald Hills Shopping Center CIIICM No Tan Lines, LTD 2,054 10.0% 10/31/2018 Rosin Optical Company 1,984 9.6% 6/30/2021 Salon Bella Vita 1,736 8.4% 8/31/2018                                                                                                
54 D&B Storage CIIICM                                                                                                                        
55 Tallahatchie Self Storage CIIICM                                                                                                                        
56 Greenbriar Apartments RMF                                                                                                                        
57 Hammondell MHP CIIICM                                                                                                                        
58 Colorado Self Storage CIIICM                                                                                                                        
59 Handy Self Storage CIIICM                                                                                                                        
60 Marshfield MHP CIIICM                                                                                                                        
61 Rancier Mini Storage WFB                                                                                                                        
62 O’Reilly Auto Parts - Miami, FL WFB                                                                                                                        
63 Badger MHP CIIICM                                                                                                                        

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) 5th Largest Tenant Name(7) 5th Largest Tenant Sq. Ft. 5th Largest
Tenant
% of NRA		 5th Largest Tenant Exp. Date Engineering Report Date Environmental Report Date (Phase I) Environmental Report Date (Phase II) Seismic Report Date Seismic PML % Seismic Insurance Required  (Y/N) Terrorism Insurance (Y/N) Loan Purpose                                                                                                
1 Moffett Towers II - Building 2 Barclays Bank PLC         10/20/2017 10/19/2017   10/18/2017 3.0% N Y Refinance                                                                                                
2 Airport Business Center WFB Steven Enterprises, Inc. 10,539 0.9% 5/31/2020 12/22/2017 1/18/2018   12/22/2017 8.0% N Y Refinance                                                                                                
3 The SoCal Portfolio Barclays Bank PLC Various Various Various Various 12/8/2017 Various   Various Various N Y Refinance                                                                                                
3.01 Aliso Viejo Commerce Center Barclays Bank PLC Mission Auto Service 3,520 5.4% 8/31/2023 12/8/2017 12/15/2017   12/8/2017 10.0% N Y                                                                                                  
3.02 Transpark Commerce Barclays Bank PLC National Holistic Institute, Inc. 5,218 2.6% 8/31/2024 12/8/2017 12/7/2017   12/8/2017 15.0% N Y                                                                                                  
3.03 Wimbledon Barclays Bank PLC El Dorado Broadcasters LLC 4,568 3.7% 4/30/2021 12/8/2017 12/8/2017   12/8/2017 11.0% N Y                                                                                                  
3.04 Palmdale Place Barclays Bank PLC Kai’s Justice Learning Academy 6,245 4.8% 3/31/2023 12/8/2017 12/11/2017   12/8/2017 9.0% N Y                                                                                                  
3.05 Sierra Gateway Barclays Bank PLC Montrose Travel 4,880 3.6% 2/28/2019 12/8/2017 12/8/2017   12/8/2017 19.0% N Y                                                                                                  
3.06 Fresno Industrial Center Barclays Bank PLC San Joaquin Stairs, Inc. 12,500 4.7% 10/31/2022 12/8/2017 12/8/2017   12/8/2017 9.0% N Y                                                                                                  
3.07 Upland Freeway Barclays Bank PLC Kelly Paper Company 8,264 7.1% 11/30/2018 12/8/2017 12/8/2017   12/8/2017 13.0% N Y                                                                                                  
3.08 Commerce Corporate Center Barclays Bank PLC Pride Intermodal Inc. 3,977 5.8% 7/31/2023 12/8/2017 12/8/2017   12/8/2017 16.0% N Y                                                                                                  
3.09 Moreno Valley Barclays Bank PLC El Surtidor Candy & Supplies 4,080 3.7% 10/31/2021 12/8/2017 12/15/2017   12/8/2017 16.0% N Y                                                                                                  
3.10 Airport One Office Park Barclays Bank PLC         12/8/2017 12/11/2017   12/8/2017 11.0% N Y                                                                                                  
3.11 Colton Courtyard Barclays Bank PLC The Abbey Management Co 3,715 3.0% 5/31/2018 12/8/2017 12/15/2017   12/8/2017 18.0% N Y                                                                                                  
3.12 The Abbey Center Barclays Bank PLC Southern Cal Desert Retina 2,726 4.0% 8/31/2020 12/8/2017 12/8/2017   12/8/2017 13.0% N Y                                                                                                  
3.13 Upland Commerce Center Barclays Bank PLC 3D Nail 2,617 5.5% 4/30/2024 12/8/2017 12/8/2017   12/8/2017 15.0% N Y                                                                                                  
3.14 Diamond Bar Barclays Bank PLC State Farm Insurance 1,130 5.5% 5/31/2021 12/8/2017 12/14/2017   12/8/2017 12.0% N Y                                                                                                  
3.15 Atlantic Plaza Barclays Bank PLC Mother’s Nutritional Center, Inc. 2,158 6.6% 2/28/2023 12/8/2017 12/8/2017   12/8/2017 19.0% N Y                                                                                                  
3.16 Ming Office Park Barclays Bank PLC Dr. Raul Mendoza 3,370 2.9% 11/30/2020 12/8/2017 12/8/2017   12/8/2017 11.0% N Y                                                                                                  
3.17 10th Street Commerce Center Barclays Bank PLC Round Table Pizza 3,000 3.1% 12/31/2021 12/8/2017 12/15/2017   12/8/2017 10.0% N Y                                                                                                  
3.18 Cityview Plaza Barclays Bank PLC Favorday 4,281 2.9% 4/30/2022 12/8/2017 12/6/2017   12/8/2017 11.0% N Y                                                                                                  
3.19 Garden Grove Town Center Barclays Bank PLC         12/8/2017 12/6/2017   12/8/2017 14.0% N Y                                                                                                  
3.20 30th Street Commerce Center Barclays Bank PLC Louie’s Cleaners 1,400 4.2% 10/31/2018 12/8/2017 12/15/2017   12/8/2017 15.0% N Y                                                                                                  
3.21 Mt. Vernon Commerce Center Barclays Bank PLC New Life Center Christian Church 1,911 6.5% 7/31/2022 12/8/2017 12/8/2017   12/8/2017 16.0% N Y                                                                                                  
3.22 Anaheim Stadium Industrial Barclays Bank PLC         12/8/2017 12/6/2017   12/8/2017 15.0% N Y                                                                                                  
3.23 25th Street Commerce Center Barclays Bank PLC         12/8/2017 12/6/2017   12/8/2017 15.0% N Y                                                                                                  
3.24 Fresno Airport Barclays Bank PLC Silver Air, LLC 1,641 3.1% 2/28/2020 12/8/2017 12/8/2017   12/8/2017 3.0% N Y                                                                                                  
4 Southpoint Office Center Barclays Bank PLC Ecologic Analytics, LLC 17,294 4.7% 11/30/2019 11/10/2017 11/10/2017       N Y Acquisition                                                                                                
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC         Various Various Various     N Y Acquisition                                                                                                
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC         12/1/2017 12/1/2017       N Y                                                                                                  
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC         11/28/2017 12/5/2017       N Y                                                                                                  
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC         12/1/2017 12/1/2017       N Y                                                                                                  
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC         11/22/2017 11/22/2017       N Y                                                                                                  
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC         11/16/2017 11/17/2017       N Y                                                                                                  
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC         10/18/2017 10/23/2017       N Y                                                                                                  
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC         12/14/2017 12/14/2017       N Y                                                                                                  
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC         12/13/2017 11/8/2017       N Y                                                                                                  
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC         12/14/2017 12/14/2017       N Y                                                                                                  
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC         12/6/2017 12/6/2017       N Y                                                                                                  
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC         10/31/2017 10/31/2017       N Y                                                                                                  
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC         10/19/2017 10/30/2017       N Y                                                                                                  
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC         11/29/2017 12/1/2017       N Y                                                                                                  
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC         10/31/2017 10/31/2017       N Y                                                                                                  
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC         12/4/2017 12/13/2017       N Y                                                                                                  
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC         11/15/2017 11/9/2017       N Y                                                                                                  
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC         11/1/2017 11/1/2017       N Y                                                                                                  
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC         10/18/2017 10/30/2017 12/8/2017     N Y                                                                                                  
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC         12/6/2017 11/29/2017       N Y                                                                                                  
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC         10/30/2017 11/1/2017       N Y                                                                                                  
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC         11/1/2017 10/31/2017       N Y                                                                                                  
6 Houston Distribution Center Barclays Bank PLC         10/23/2017 10/23/2017       N Y Recapitalization                                                                                                
7 Apple Campus 3 WFB         11/20/2017 11/20/2017   11/20/2017 10.0% N Y Refinance                                                                                                
8 Walmart Supercenter Houston RMF         2/12/2018 2/12/2018       N Y Recapitalization                                                                                                
9 35 Waterview Boulevard WFB Bio-Rad Laboratories 7,034 4.1% 11/30/2021 7/20/2017 7/21/2017       N Y Acquisition                                                                                                
10 FedEx Distribution Center WFB         12/28/2017 1/29/2018       N Y Acquisition                                                                                                
11 Riverside and Rialto Industrial Portfolio BSPRT Various Various Various Various Various Various   Various Various N Y Recapitalization                                                                                                
11.01 Riverside Industrial BSPRT CalCor, LLC 11,546 3.6% 7/31/2021 11/14/2017 11/14/2017   11/14/2017 16.0% N Y                                                                                                  
11.02 Rialto Industrial BSPRT         11/10/2017 11/10/2017   11/10/2017 13.0% N Y                                                                                                  
12 Albany Capital Self Storage Portfolio RMF         1/3/2018 1/3/2018       N Y Refinance                                                                                                
12.01 Prime Altamont (Rotterdam) RMF         1/3/2018 1/3/2018       N Y                                                                                                  
12.02 Prime Pittsfield RMF         1/3/2018 1/3/2018       N Y                                                                                                  
12.03 Prime Cohoes RMF         1/3/2018 1/3/2018       N Y                                                                                                  
12.04 Prime Albany (Central Ave) RMF         1/3/2018 1/3/2018       N Y                                                                                                  
13 Forest Office Park WFB Encompass Home Health 4,032 1.8% 2/28/2022 12/13/2017 12/15/2017       N Y Refinance                                                                                                
14 Connecticut Industrial Portfolio BSPRT         1/4/2018 1/4/2018       N Y Acquisition                                                                                                
14.01 550 Research Parkway BSPRT         1/4/2018 1/4/2018       N Y                                                                                                  
14.02 160 Corporate Court BSPRT         1/4/2018 1/4/2018       N Y                                                                                                  
15 Galleria Oaks Barclays Bank PLC Texas Card House 5,473 5.6% 5/31/2022 9/20/2017 9/21/2017       N Y Refinance                                                                                                
16 Brookstone Crossing BSPRT         12/14/2017 12/13/2017       N Y Acquisition                                                                                                
17 Corvac Composites Portfolio WFB         Various Various       N Y Acquisition                                                                                                
17.01 4450 36th Street WFB         12/28/2017 5/24/2017       N Y                                                                                                  
17.02 1025 North Washington Street WFB         12/28/2017 5/26/2017       N Y                                                                                                  
17.03 390 Industrial Drive North WFB         12/29/2017 5/25/2017       N Y                                                                                                  
17.04 223 Industrial Drive South WFB         12/29/2017 5/26/2017       N Y                                                                                                  
18 Oxford Alabama Hotel Portfolio BSPRT         12/22/2017 12/22/2017       N Y Refinance                                                                                                
18.01 Courtyard Anniston Oxford by Marriott BSPRT         12/22/2017 12/22/2017       N Y                                                                                                  
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT         12/22/2017 12/22/2017       N Y                                                                                                  
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC         1/2/2018 1/2/2018       N Y Acquisition                                                                                                
19.01 Villa Sierra Apartment Homes Barclays Bank PLC         1/2/2018 1/2/2018       N Y                                                                                                  
19.02 Wyndchase Apartment Homes Barclays Bank PLC         1/2/2018 1/2/2018       N Y                                                                                                  
20 WestRock Industrial WFB         12/12/2017 12/12/2017   12/12/2017 12.0% N Y Acquisition                                                                                                
21 Hilton Garden Inn Yuma Pivot Point WFB         10/25/2017 10/27/2017   10/31/2017 5.0% N Y Refinance                                                                                                
22 Mill Creek WFB Buford Optics, LLC 2,400 6.6% 3/31/2021 12/8/2017 12/14/2017       N Y Acquisition                                                                                                
23 930 Harvest Drive Barclays Bank PLC Elevate Healthcare Marketing 6,527 5.4% 07/31/2022 1/10/2018 1/8/2018       N Y Refinance                                                                                                
24 Fairfield Inn & Suites - Willow Grove CIIICM         9/13/2017 9/13/2017       N Y Refinance                                                                                                
25 2900 Westchester WFB Cancer Support Team, Inc. 3,802 4.0% 11/1/2019 12/26/2017 12/26/2017       N Y Refinance                                                                                                
26 Twin Oaks Shopping Center CIIICM Catherines 4,457 4.6% 1/31/2027 12/4/2017 1/22/2018       N Y Acquisition                                                                                                
27 Lakeville and Marina WFB         11/10/2017 11/10/2017   11/10/2017 16.0% N Y Refinance                                                                                                
28 ACG Conlon MHC Portfolio V RMF         12/27/2017 12/27/2017       N Y Acquisition/Refinance                                                                                                
28.01 Sleepy Hollow MHC RMF         12/27/2017 12/27/2017       N Y                                                                                                  
28.02 Maple Creek MHC RMF         12/27/2017 12/27/2017       N Y                                                                                                  
28.03 Pinebrook MHC RMF         12/27/2017 12/27/2017       N Y                                                                                                  
28.04 Old Pendleton MHC RMF         12/27/2017 12/27/2017       N Y                                                                                                  
29 2222-2226 Cleveland Avenue Barclays Bank PLC         10/26/2017 10/26/2017   10/26/2017 15.0% N Y Acquisition                                                                                                
30 Wichita MHP Portfolio BSPRT         Various 8/29/2017       N Y Acquisition                                                                                                
30.01 River Oaks MHP BSPRT         8/25/2017 8/29/2017       N Y                                                                                                  
30.02 Lamp Lighter MHP BSPRT         8/29/2017 8/29/2017       N Y                                                                                                  
31 Ascension Crossing Shopping Center WFB Fit Body Boot Camp 3,859 4.3% 1/31/2024 10/13/2017 10/13/2017       N Y Refinance                                                                                                
32 Arizona MHC Portfolio II BSPRT         Various 10/23/2017   Various Various N Y Refinance                                                                                                
32.01 Desert Royal BSPRT         11/9/2017 10/23/2017   10/23/2017 4.0% N Y                                                                                                  
32.02 Los Ranchitos BSPRT         10/23/2017 10/23/2017       N Y                                                                                                  
32.03 Downtown BSPRT         10/24/2017 10/23/2017       N Y                                                                                                  
32.04 Black Mountain Estates BSPRT         10/23/2017 10/23/2017       N Y                                                                                                  
32.05 Covered Wagon BSPRT         10/23/2017 10/23/2017       N Y                                                                                                  
33 Holiday Inn Express - Waldorf CIIICM         12/6/2017 12/6/2017       N Y Acquisition                                                                                                
34 All Seasons Mobile Home Park RMF         1/5/2018 1/5/2018       N Y Refinance                                                                                                
35 8000 Jarvis Avenue Barclays Bank PLC CS Pharmasciences 4,518 9.1% 3/31/2025 1/9/2018 1/9/2018   1/8/2018 16.0% N Y Recapitalization                                                                                                
36 Newport News Flex Portfolio WFB Rainbow 7,268 4.7% 4/30/2021 10/18/2017 10/18/2017       N Y Acquisition                                                                                                
37 Comfort Inn - Blythewood RMF         1/18/2018 1/18/2018       N Y Refinance                                                                                                
38 Holiday Inn Express Greenville Airport WFB         12/14/2017 12/5/2017       N Y Refinance                                                                                                
39 M2i Retail RMF CityMark Realty 1,227 9.5% 10/31/2031 1/2/2018 1/3/2018   1/2/2018 7.0% N Y Refinance                                                                                                
40 Elliot Medical Complex CIIICM         2/7/2018 1/11/2018       N Y Refinance                                                                                                
41 Hayward Industrial Park - CA WFB Houseware House Inc. 5,751 7.3% 5/31/2018 11/28/2017 12/7/2017   11/28/2017 19.0% N Y Refinance                                                                                                
42 Front Range MHP Portfolio CIIICM         7/26/2017 Various       N Y Refinance                                                                                                
42.01 Pleasant View Estates CIIICM         7/26/2017 7/27/2017       N Y                                                                                                  
42.02 Suburban Estates CIIICM         7/26/2017 7/26/2017       N Y                                                                                                  
43 Metropolitan Medical Complex Barclays Bank PLC Dr. Hendry 2,412 7.1% 12/31/2020 12/14/2017 12/18/2017       N Y Refinance                                                                                                
44 SSA MHP Portfolio CIIICM         Various Various       N Y Acquisition                                                                                                
44.01 Bellevue MHP CIIICM         12/21/2017 12/21/2017       N Y                                                                                                  
44.02 Edgewood MHP CIIICM         8/28/2017 8/28/2017       N Y                                                                                                  
44.03 Camelot South MHP CIIICM         12/21/2017 12/21/2017       N Y                                                                                                  
44.04 Valley View MHP CIIICM         12/20/2017 12/21/2017       N Y                                                                                                  
45 Parklane and North Dohr Apartments CIIICM         7/14/2017 7/14/2017       N Y Refinance                                                                                                
45.01 North Dohr Apartments CIIICM         7/14/2017 7/14/2017       N Y                                                                                                  
45.02 Parklane Apartments CIIICM         7/14/2017 7/14/2017       N Y                                                                                                  
46 Vero Beach Retail Portfolio CIIICM Various Various Various Various 12/21/2017 Various       N Y Refinance                                                                                                
46.01 The Shops of Vero Beach CIIICM A Butcher Shoppe & A Bit More 2,000 8.3% 7/31/2019 12/21/2017 12/25/2017       N Y                                                                                                  
46.02 Tropic Square Shopping Center CIIICM Kutz Barbershop 1,075 5.8% 12/31/2020 12/21/2017 12/22/2017       N Y                                                                                                  
47 College MHC CIIICM         1/11/2018 1/11/2018       N Y Acquisition                                                                                                
48 Hays Mobile Home Parks CIIICM         9/11/2017 9/11/2017       N Y Acquisition                                                                                                
49 Shoppes of Crossroads Commons CIIICM Sweet Frog 1,500 10.5% 6/30/2023 9/5/2017 9/5/2017       N Y Refinance                                                                                                
50 Branson Self Storage CIIICM         1/26/2018 1/26/2018       N Y Refinance                                                                                                
51 Lynchburg MHP Portfolio CIIICM         12/18/2017 12/18/2017       N Y Acquisition                                                                                                
51.01 Briarwood MHP CIIICM         12/18/2017 12/18/2017       N Y                                                                                                  
51.02 Buffalo Creek MHP CIIICM         12/18/2017 12/18/2017       N Y                                                                                                  
51.03 Coolwell MHP CIIICM         12/18/2017 12/18/2017       N Y                                                                                                  
52 Bonnet Lake MHP CIIICM         11/9/2017 11/9/2017       N Y Refinance                                                                                                
53 Emerald Hills Shopping Center CIIICM Pita BBQ 1,674 8.1% 6/30/2021 10/13/2017 11/7/2017       N Y Refinance                                                                                                
54 D&B Storage CIIICM         11/14/2017 11/14/2017   11/14/2017 11.0% N Y Refinance                                                                                                
55 Tallahatchie Self Storage CIIICM         11/27/2017 11/27/2017       N Y Refinance                                                                                                
56 Greenbriar Apartments RMF         12/15/2017 12/15/2017       N Y Refinance                                                                                                
57 Hammondell MHP CIIICM         11/9/2017 11/9/2017       N Y Refinance                                                                                                
58 Colorado Self Storage CIIICM         11/16/2017 11/16/2017       N Y Refinance                                                                                                
59 Handy Self Storage CIIICM         11/16/2017 11/16/2017       N Y Acquisition                                                                                                
60 Marshfield MHP CIIICM         8/29/2017 8/15/2017       N Y Acquisition                                                                                                
61 Rancier Mini Storage WFB         9/13/2017 9/15/2017 11/21/2017     N Y Acquisition                                                                                                
62 O’Reilly Auto Parts - Miami, FL WFB         11/28/2017         N N Acquisition                                                                                                
63 Badger MHP CIIICM         8/29/2017 8/29/2017       N Y Acquisition                                                                                                

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) Engineering Escrow / Deferred Maintenance ($)(4) Tax Escrow (Initial) Monthly Tax Escrow ($) Tax Escrow - Cash or LoC Tax Escrow - LoC Counterparty Insurance Escrow (Initial) Monthly Insurance Escrow ($) Insurance Escrow - Cash or LoC Insurance Escrow - LoC Counterparty Upfront Replacement Reserve ($) Monthly Replacement Reserve ($)(11) Replacement Reserve Cap ($)                                                                                                
1 Moffett Towers II - Building 2 Barclays Bank PLC 0 0 111,859 Cash   0 Springing     0 0 0                                                                                                
2 Airport Business Center WFB 0 52,146 52,144 Cash   31,883 17,474 Cash   0 21,418 525,000                                                                                                
3 The SoCal Portfolio Barclays Bank PLC 977,151 0 219,172     0 Springing     0 35,400 1,000,000                                                                                                
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                                                                                                                        
3.02 Transpark Commerce Barclays Bank PLC                                                                                                                        
3.03 Wimbledon Barclays Bank PLC                                                                                                                        
3.04 Palmdale Place Barclays Bank PLC                                                                                                                        
3.05 Sierra Gateway Barclays Bank PLC                                                                                                                        
3.06 Fresno Industrial Center Barclays Bank PLC                                                                                                                        
3.07 Upland Freeway Barclays Bank PLC                                                                                                                        
3.08 Commerce Corporate Center Barclays Bank PLC                                                                                                                        
3.09 Moreno Valley Barclays Bank PLC                                                                                                                        
3.10 Airport One Office Park Barclays Bank PLC                                                                                                                        
3.11 Colton Courtyard Barclays Bank PLC                                                                                                                        
3.12 The Abbey Center Barclays Bank PLC                                                                                                                        
3.13 Upland Commerce Center Barclays Bank PLC                                                                                                                        
3.14 Diamond Bar Barclays Bank PLC                                                                                                                        
3.15 Atlantic Plaza Barclays Bank PLC                                                                                                                        
3.16 Ming Office Park Barclays Bank PLC                                                                                                                        
3.17 10th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.18 Cityview Plaza Barclays Bank PLC                                                                                                                        
3.19 Garden Grove Town Center Barclays Bank PLC                                                                                                                        
3.20 30th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                                                                                                                        
3.22 Anaheim Stadium Industrial Barclays Bank PLC                                                                                                                        
3.23 25th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.24 Fresno Airport Barclays Bank PLC                                                                                                                        
4 Southpoint Office Center Barclays Bank PLC 0 393,930 131,310 Cash   0 Springing     1,000,000 6,113 0                                                                                                
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 56,584 90,618 16,962 Cash   0 Springing     232,887 1,725 0                                                                                                
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                                                                                                                        
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                                                                                                                        
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                                                                                                                        
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                                                                                                                        
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                                                                                                                        
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                                                                                                                        
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                                                                                                                        
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                                                                                                                        
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                                                                                                                        
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                                                                                                                        
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                                                                                                                        
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                                                                                                                        
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                                                                                                                        
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                                                                                                                        
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                                                                                                                        
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                                                                                                                        
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                                                                                                                        
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                                                                                                                        
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                                                                                                                        
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                                                                                                                        
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                                                                                                                        
6 Houston Distribution Center Barclays Bank PLC 0 0 Springing     0 Springing     0 31,262 0                                                                                                
7 Apple Campus 3 WFB 0 0 249,368 Cash   0 Springing     0 Springing 0                                                                                                
8 Walmart Supercenter Houston RMF 0 0 Springing     0 Springing     0 0 0                                                                                                
9 35 Waterview Boulevard WFB 24,563 85,267 42,635 Cash   0 Springing     0 2,875 0                                                                                                
10 FedEx Distribution Center WFB 0 33,793 10,500 Cash   0 Springing     0 2,500; Springing 60,000                                                                                                
11 Riverside and Rialto Industrial Portfolio BSPRT 50,940 0 20,834 Cash   6,919 1,730 Cash   0 4,716 0                                                                                                
11.01 Riverside Industrial BSPRT                                                                                                                        
11.02 Rialto Industrial BSPRT                                                                                                                        
12 Albany Capital Self Storage Portfolio RMF 33,685 87,143 27,664 Cash   8,527 1,353 Cash   0 2,966 0                                                                                                
12.01 Prime Altamont (Rotterdam) RMF                                                                                                                        
12.02 Prime Pittsfield RMF                                                                                                                        
12.03 Prime Cohoes RMF                                                                                                                        
12.04 Prime Albany (Central Ave) RMF                                                                                                                        
13 Forest Office Park WFB 0 32,019 16,009 Cash   0 Springing     0 4,581 0                                                                                                
14 Connecticut Industrial Portfolio BSPRT 86,125 0 24,417 Cash   36,005 4,001 Cash   0 4,734 0                                                                                                
14.01 550 Research Parkway BSPRT                                                                                                                        
14.02 160 Corporate Court BSPRT                                                                                                                        
15 Galleria Oaks Barclays Bank PLC 35,181 60,571 30,285 Cash   0 Springing     59,000 1,232 73,892                                                                                                
16 Brookstone Crossing BSPRT 0 93,075 23,269 Cash   43,541 4,838 Cash   1,000,000 4,146 250,000                                                                                                
17 Corvac Composites Portfolio WFB 0 0 Springing     0 Springing     0 Springing 0                                                                                                
17.01 4450 36th Street WFB                                                                                                                        
17.02 1025 North Washington Street WFB                                                                                                                        
17.03 390 Industrial Drive North WFB                                                                                                                        
17.04 223 Industrial Drive South WFB                                                                                                                        
18 Oxford Alabama Hotel Portfolio BSPRT 17,750 66,167 11,028 Cash   20,393 4,079 Cash   0 1/12th of 4% of greater of gross revenue in prior year or projected gross revenue 675,000                                                                                                
18.01 Courtyard Anniston Oxford by Marriott BSPRT                                                                                                                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                                                                                                                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 21,438 43,137 43,137 Cash   91,495 8,318 Cash   1,555,308 8,188 0                                                                                                
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                                                                                                                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC                                                                                                                        
20 WestRock Industrial WFB 69,000 8,217 8,217 Cash   0 Springing     0 4,186; Springing 150,690                                                                                                
21 Hilton Garden Inn Yuma Pivot Point WFB 0 0 Springing     0 Springing     0 19,204 0                                                                                                
22 Mill Creek WFB 0 50,875 10,175 Cash   0 Springing     0 1,060 0                                                                                                
23 930 Harvest Drive Barclays Bank PLC 3,750 158,633 19,026 Cash   16,956 1,541 Cash   0 2,033 0                                                                                                
24 Fairfield Inn & Suites - Willow Grove CIIICM 0 19,139 19,139 Cash   24,033 3,004 Cash   4,803 Months 1-12: 1/12th of 2% of prior year’s gross income / Months 13 - 24: 1/12th of 3% of prior year’s gross income / Months 25 and thereafter: 1/12th of 4% of prior year’s gross income 0                                                                                                
25 2900 Westchester WFB 533,438 27,181 27,181 Cash   0 Springing     0 $3,569 Years 1-5; $1,586 Years 6-10 0                                                                                                
26 Twin Oaks Shopping Center CIIICM 250,000 23,977 5,994 Cash   2,564 2,564 Cash   1,215 1,215 0                                                                                                
27 Lakeville and Marina WFB 0 44,076 11,019 Cash   11,860 1,186 Cash   0 1,744 0                                                                                                
28 ACG Conlon MHC Portfolio V RMF 19,125 23,699 7,523 Cash   23,286 2,218 Cash   0 1,400 0                                                                                                
28.01 Sleepy Hollow MHC RMF                                                                                                                        
28.02 Maple Creek MHC RMF                                                                                                                        
28.03 Pinebrook MHC RMF                                                                                                                        
28.04 Old Pendleton MHC RMF                                                                                                                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC 0 0 7,325 Cash   2,199 2,199 Cash   0 0 0                                                                                                
30 Wichita MHP Portfolio BSPRT 6,250 67,800 11,300 Cash   7,524 3,762 Cash   2,079 2,079 74,850                                                                                                
30.01 River Oaks MHP BSPRT                                                                                                                        
30.02 Lamp Lighter MHP BSPRT                                                                                                                        
31 Ascension Crossing Shopping Center WFB 39,688 14,026 14,026 Cash   0 Springing     0 2,778; Springing 66,688                                                                                                
32 Arizona MHC Portfolio II BSPRT 6,050 4,217 4,217 Cash   3,252 1,626 Cash   0 1,163 0                                                                                                
32.01 Desert Royal BSPRT                                                                                                                        
32.02 Los Ranchitos BSPRT                                                                                                                        
32.03 Downtown BSPRT                                                                                                                        
32.04 Black Mountain Estates BSPRT                                                                                                                        
32.05 Covered Wagon BSPRT                                                                                                                        
33 Holiday Inn Express - Waldorf CIIICM 0 15,450 3,863 Cash   4,761 2,381 Cash   0 Month 13 and on: 1/12th of 4.0% of the actual annual gross income from the prior year, but in no event shall the monthly replacement reserve be less than $4,104.52 0                                                                                                
34 All Seasons Mobile Home Park RMF 36,484 0 2,775 Cash   1,946 1,946 Cash   0 694 0                                                                                                
35 8000 Jarvis Avenue Barclays Bank PLC 0 0 Springing     0 Springing     0 0 0                                                                                                
36 Newport News Flex Portfolio WFB 0 38,571 12,857 Cash   0 Springing     0 2,581 0                                                                                                
37 Comfort Inn - Blythewood RMF 3,375 23,480 7,454 Cash   14,947 1,582 Cash   0 6,668 0                                                                                                
38 Holiday Inn Express Greenville Airport WFB 17,300 13,040 6,522 Cash   0 Springing     0 3,987 0                                                                                                
39 M2i Retail RMF 0 41,521 7,909 Cash   773 368 Cash   0 162 0                                                                                                
40 Elliot Medical Complex CIIICM 313 0 Springing     0 Springing     283 283 0                                                                                                
41 Hayward Industrial Park - CA WFB 0 0 7,282 Cash   0 Springing     0 Springing 0                                                                                                
42 Front Range MHP Portfolio CIIICM 61,563 11,152 1,859 Cash   1,372 1,372 Cash   440 440 26,389                                                                                                
42.01 Pleasant View Estates CIIICM                                                                                                                        
42.02 Suburban Estates CIIICM                                                                                                                        
43 Metropolitan Medical Complex Barclays Bank PLC 18,688 15,667 5,222 Cash   5,516 1,839 Cash   0 591 0                                                                                                
44 SSA MHP Portfolio CIIICM 34,708 19,896 3,979 Cash   1,979 660 Cash   979 979 0                                                                                                
44.01 Bellevue MHP CIIICM                                                                                                                        
44.02 Edgewood MHP CIIICM                                                                                                                        
44.03 Camelot South MHP CIIICM                                                                                                                        
44.04 Valley View MHP CIIICM                                                                                                                        
45 Parklane and North Dohr Apartments CIIICM 41,625 68,583 9,798 Cash   13,951 1,744 Cash   2,037 2,037 0                                                                                                
45.01 North Dohr Apartments CIIICM                                                                                                                        
45.02 Parklane Apartments CIIICM                                                                                                                        
46 Vero Beach Retail Portfolio CIIICM 125,000 17,188 4,297 Cash   3,094 3,094 Cash   531 531 0                                                                                                
46.01 The Shops of Vero Beach CIIICM                                                                                                                        
46.02 Tropic Square Shopping Center CIIICM                                                                                                                        
47 College MHC CIIICM 8,010 9,597 4,798 Cash   530 530 Cash   246 246 0                                                                                                
48 Hays Mobile Home Parks CIIICM 51,000 4,700 2,350 Cash   5,983 2,991 Cash   1,113 1,113 0                                                                                                
49 Shoppes of Crossroads Commons CIIICM 0 24,731 6,183 Cash   1,809 226 Cash   179 179 7,500                                                                                                
50 Branson Self Storage CIIICM 0 9,340 2,335 Cash   10,098 1,443 Cash   1,510 1,510 0                                                                                                
51 Lynchburg MHP Portfolio CIIICM 85,313 2,286 762 Cash   1,523 762 Cash   667 667 0                                                                                                
51.01 Briarwood MHP CIIICM                                                                                                                        
51.02 Buffalo Creek MHP CIIICM                                                                                                                        
51.03 Coolwell MHP CIIICM                                                                                                                        
52 Bonnet Lake MHP CIIICM 313 8,947 2,982 Cash   2,497 1,249 Cash   733 733 0                                                                                                
53 Emerald Hills Shopping Center CIIICM 18,750 35,392 17,696 Cash   861 861 Cash   253 253 0                                                                                                
54 D&B Storage CIIICM 35,583 6,747 1,687 Cash   7,241 2,414 Cash   725 725 0                                                                                                
55 Tallahatchie Self Storage CIIICM 7,500 9,753 1,626 Cash   4,165 694 Cash   725 725 0                                                                                                
56 Greenbriar Apartments RMF 51,044 0 2,521 Cash   12,490 991 Cash   100,000 1,667 0                                                                                                
57 Hammondell MHP CIIICM 7,938 10,781 3,594 Cash   8,012 1,602 Cash   679 679 0                                                                                                
58 Colorado Self Storage CIIICM 625 9,863 1,644 Cash   2,501 625 Cash   484 484 17,424                                                                                                
59 Handy Self Storage CIIICM 5,875 10,994 2,749 Cash   931 931 Cash   401 401 14,448                                                                                                
60 Marshfield MHP CIIICM 362,813 2,322 2,322 Cash   2,069 690 Cash   796 796 0                                                                                                
61 Rancier Mini Storage WFB 0 1,713 1,713 Cash   2,742 1,371 Cash   0 582 0                                                                                                
62 O’Reilly Auto Parts - Miami, FL WFB 0 0 Springing     0 Springing     0 Springing 0                                                                                                
63 Badger MHP CIIICM 52,175 31,833 3,537 Cash   410 410 Cash   225 225 0                                                                                                

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) Replacement Reserve Escrow - Cash or LoC Replacement Reserve Escrow - LoC Counterparty Upfront TI/LC Reserve ($)(4)(12) Monthly TI/LC Reserve ($)(4)(12) TI/LC Reserve Cap ($) TI/LC Escrow - Cash or LoC TI/LC Escrow - LoC Counterparty Debt Service Escrow (Initial) ($) Debt Service Escrow (Monthly) ($) Debt Service Escrow - Cash or LoC Debt Service Escrow - LoC Counterparty Other Escrow I Reserve Description                                                                                                
1 Moffett Towers II - Building 2 Barclays Bank PLC     0 0 0     1,000,000 0 Cash   Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337)                                                                                                
2 Airport Business Center WFB Cash   0 73,015 0 Cash   0 0                                                                                                      
3 The SoCal Portfolio Barclays Bank PLC Cash   8,000,000 228,586 (i) 5,000,000 through and including 2/6/2023 payment date; (ii) 2,000,000 from and after 3/6/2023 payment date Cash   0 0     Outstanding TI/LC Obligations ($1,559,061); Free Rent Reserve ($1,107,960)                                                                                                
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                                                                                                                        
3.02 Transpark Commerce Barclays Bank PLC                                                                                                                        
3.03 Wimbledon Barclays Bank PLC                                                                                                                        
3.04 Palmdale Place Barclays Bank PLC                                                                                                                        
3.05 Sierra Gateway Barclays Bank PLC                                                                                                                        
3.06 Fresno Industrial Center Barclays Bank PLC                                                                                                                        
3.07 Upland Freeway Barclays Bank PLC                                                                                                                        
3.08 Commerce Corporate Center Barclays Bank PLC                                                                                                                        
3.09 Moreno Valley Barclays Bank PLC                                                                                                                        
3.10 Airport One Office Park Barclays Bank PLC                                                                                                                        
3.11 Colton Courtyard Barclays Bank PLC                                                                                                                        
3.12 The Abbey Center Barclays Bank PLC                                                                                                                        
3.13 Upland Commerce Center Barclays Bank PLC                                                                                                                        
3.14 Diamond Bar Barclays Bank PLC                                                                                                                        
3.15 Atlantic Plaza Barclays Bank PLC                                                                                                                        
3.16 Ming Office Park Barclays Bank PLC                                                                                                                        
3.17 10th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.18 Cityview Plaza Barclays Bank PLC                                                                                                                        
3.19 Garden Grove Town Center Barclays Bank PLC                                                                                                                        
3.20 30th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                                                                                                                        
3.22 Anaheim Stadium Industrial Barclays Bank PLC                                                                                                                        
3.23 25th Street Commerce Center Barclays Bank PLC                                                                                                                        
3.24 Fresno Airport Barclays Bank PLC                                                                                                                        
4 Southpoint Office Center Barclays Bank PLC Cash   337,072 30,567 1,100,000 Cash   0 0                                                                                                      
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC Cash   500,000 Springing 0 Cash   0 0     Gastonia Property REA Reserve                                                                                                
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                                                                                                                        
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                                                                                                                        
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                                                                                                                        
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                                                                                                                        
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                                                                                                                        
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                                                                                                                        
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                                                                                                                        
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                                                                                                                        
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                                                                                                                        
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                                                                                                                        
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                                                                                                                        
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                                                                                                                        
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                                                                                                                        
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                                                                                                                        
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                                                                                                                        
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                                                                                                                        
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                                                                                                                        
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                                                                                                                        
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                                                                                                                        
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                                                                                                                        
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                                                                                                                        
6 Houston Distribution Center Barclays Bank PLC Cash   0 50,020 0 Cash   0 0                                                                                                      
7 Apple Campus 3 WFB     2,979,839 0 0 Cash   0 0     Rent Concession Reserve                                                                                                
8 Walmart Supercenter Houston RMF     0 0 0     0 0     Contingency Funds                                                                                                
9 35 Waterview Boulevard WFB Cash   500,000 21,562 517,494 Cash   0 0     Rent Concession Reserve                                                                                                
10 FedEx Distribution Center WFB Cash   0 0 0     0 0                                                                                                      
11 Riverside and Rialto Industrial Portfolio BSPRT Cash   250,000 16,963 0 Cash   0 0                                                                                                      
11.01 Riverside Industrial BSPRT                                                                                                                        
11.02 Rialto Industrial BSPRT                                                                                                                        
12 Albany Capital Self Storage Portfolio RMF Cash   0 0 0     0 0                                                                                                      
12.01 Prime Altamont (Rotterdam) RMF                                                                                                                        
12.02 Prime Pittsfield RMF                                                                                                                        
12.03 Prime Cohoes RMF                                                                                                                        
12.04 Prime Albany (Central Ave) RMF                                                                                                                        
13 Forest Office Park WFB Cash   0 9,544; Springing 687,000 Cash   0 0     Existing TI/LC Reserve                                                                                                
14 Connecticut Industrial Portfolio BSPRT Cash   0 18,936 900,000 Cash   0 0     Ongoing Environmental Remediation ($239,531); CT Transfer - Envrionmental Reserve ($250,000); Outstanding TI Allowances - Bob’s ($241,333); Outstanding TI Allowances - Fosdick ($94,241)                                                                                                
14.01 550 Research Parkway BSPRT                                                                                                                        
14.02 160 Corporate Court BSPRT                                                                                                                        
15 Galleria Oaks Barclays Bank PLC Cash   0 7,389 266,009 Cash   0 0                                                                                                      
16 Brookstone Crossing BSPRT Cash   0 0 0     0 0                                                                                                      
17 Corvac Composites Portfolio WFB     0 0 0     0 0                                                                                                      
17.01 4450 36th Street WFB                                                                                                                        
17.02 1025 North Washington Street WFB                                                                                                                        
17.03 390 Industrial Drive North WFB                                                                                                                        
17.04 223 Industrial Drive South WFB                                                                                                                        
18 Oxford Alabama Hotel Portfolio BSPRT Cash   0 0 0     0 0     CY Lobby Reserve                                                                                                
18.01 Courtyard Anniston Oxford by Marriott BSPRT                                                                                                                        
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                                                                                                                        
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC Cash   0 0 0     0 0                                                                                                      
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                                                                                                                        
19.02 Wyndchase Apartment Homes Barclays Bank PLC                                                                                                                        
20 WestRock Industrial WFB Cash   0 14,650 0 Cash   0 0     Existing TI/LC Reserve                                                                                                
21 Hilton Garden Inn Yuma Pivot Point WFB Cash   0 0 0     0 0     PIP Reserve; Seasonality Reserve                                                                                                
22 Mill Creek WFB Cash   150,000 4,167 150,000 Cash   0 0     Petco Reserve                                                                                                
23 930 Harvest Drive Barclays Bank PLC Cash   0 10,166 600,000 Cash   0 0                                                                                                      
24 Fairfield Inn & Suites - Willow Grove CIIICM Cash   0 0 0 Cash   0 0     Seasonality Reserve                                                                                                
25 2900 Westchester WFB Cash   315,000 8,351 315,000 Cash   0 0                                                                                                      
26 Twin Oaks Shopping Center CIIICM Cash   200,000 4,621 200,000 Cash   0 0                                                                                                      
27 Lakeville and Marina WFB Cash   0 7,997 191,938 Cash   0 0     Springing Legacy Reserve ($428,000) /Springing Miyoko’s Reserve ($413,000) /Springing Tomales Reserve ($327,000)                                                                                                
28 ACG Conlon MHC Portfolio V RMF Cash   0 0 0     0 0     Borrower Owned Home Titling Reserve                                                                                                
28.01 Sleepy Hollow MHC RMF                                                                                                                        
28.02 Maple Creek MHC RMF                                                                                                                        
28.03 Pinebrook MHC RMF                                                                                                                        
28.04 Old Pendleton MHC RMF                                                                                                                        
29 2222-2226 Cleveland Avenue Barclays Bank PLC     0 0 0     0 0                                                                                                      
30 Wichita MHP Portfolio BSPRT Cash   0 0 0     0 0                                                                                                      
30.01 River Oaks MHP BSPRT                                                                                                                        
30.02 Lamp Lighter MHP BSPRT                                                                                                                        
31 Ascension Crossing Shopping Center WFB Cash   0 $5,257 when the balances is less than $126,168; $1,752 otherwise 189,248 Cash   0 0                                                                                                      
32 Arizona MHC Portfolio II BSPRT Cash   0 0 0     0 0     DSCR Trigger Reserve                                                                                                
32.01 Desert Royal BSPRT                                                                                                                        
32.02 Los Ranchitos BSPRT                                                                                                                        
32.03 Downtown BSPRT                                                                                                                        
32.04 Black Mountain Estates BSPRT                                                                                                                        
32.05 Covered Wagon BSPRT                                                                                                                        
33 Holiday Inn Express - Waldorf CIIICM Cash   0 0 0     0 0     Seasonality Reserve                                                                                                
34 All Seasons Mobile Home Park RMF Cash   0 0 0     0 0     Borrower Owned Home Titling Reserve                                                                                                
35 8000 Jarvis Avenue Barclays Bank PLC     0 Springing 0     0 0                                                                                                      
36 Newport News Flex Portfolio WFB Cash   100,000 5,807 200,000 Cash   0 0                                                                                                      
37 Comfort Inn - Blythewood RMF Cash   0 0 0     0 0                                                                                                      
38 Holiday Inn Express Greenville Airport WFB Cash   0 0 0     0 0     PIP Reserve                                                                                                
39 M2i Retail RMF Cash   0 1,295 0 Cash   0 0     Earthwise Funds                                                                                                
40 Elliot Medical Complex CIIICM Cash   45,000 Springing 0     0 0                                                                                                      
41 Hayward Industrial Park - CA WFB     50,000 2,287; Springing 50,000 Cash   0 0                                                                                                      
42 Front Range MHP Portfolio CIIICM Cash   0 0 0     0 0     Capital Improvement Reserve                                                                                                
42.01 Pleasant View Estates CIIICM                                                                                                                        
42.02 Suburban Estates CIIICM                                                                                                                        
43 Metropolitan Medical Complex Barclays Bank PLC Cash   0 4,225 150,000 Cash   0 0                                                                                                      
44 SSA MHP Portfolio CIIICM Cash   0 0 0     0 0                                                                                                      
44.01 Bellevue MHP CIIICM                                                                                                                        
44.02 Edgewood MHP CIIICM                                                                                                                        
44.03 Camelot South MHP CIIICM                                                                                                                        
44.04 Valley View MHP CIIICM                                                                                                                        
45 Parklane and North Dohr Apartments CIIICM Cash   0 0 0     0 0                                                                                                      
45.01 North Dohr Apartments CIIICM                                                                                                                        
45.02 Parklane Apartments CIIICM                                                                                                                        
46 Vero Beach Retail Portfolio CIIICM Cash   250,000 3,200 200,000 Cash   0 0                                                                                                      
46.01 The Shops of Vero Beach CIIICM                                                                                                                        
46.02 Tropic Square Shopping Center CIIICM                                                                                                                        
47 College MHC CIIICM Cash   0 0 0     0 0     Capital Improvement Reserve                                                                                                
48 Hays Mobile Home Parks CIIICM Cash   0 0 0     0 0                                                                                                      
49 Shoppes of Crossroads Commons CIIICM Cash   2,466 2,466 50,000 Cash   0 0                                                                                                      
50 Branson Self Storage CIIICM Cash   0 0 0     0 0                                                                                                      
51 Lynchburg MHP Portfolio CIIICM Cash   0 0 0     0 0                                                                                                      
51.01 Briarwood MHP CIIICM                                                                                                                        
51.02 Buffalo Creek MHP CIIICM                                                                                                                        
51.03 Coolwell MHP CIIICM                                                                                                                        
52 Bonnet Lake MHP CIIICM Cash   0 0 0     0 0     Seasonality Reserve                                                                                                
53 Emerald Hills Shopping Center CIIICM Cash   50,000 2,664 127,900 Cash   0 0                                                                                                      
54 D&B Storage CIIICM Cash   0 0 0     0 0                                                                                                      
55 Tallahatchie Self Storage CIIICM Cash   0 0 0     0 0                                                                                                      
56 Greenbriar Apartments RMF Cash   0 0 0     0 0                                                                                                      
57 Hammondell MHP CIIICM Cash   0 0 0     0 0     Seasonality Reserve                                                                                                
58 Colorado Self Storage CIIICM Cash   0 0 0     0 0                                                                                                      
59 Handy Self Storage CIIICM Cash   0 0 0     0 0                                                                                                      
60 Marshfield MHP CIIICM Cash   0 0 0     0 0     Home Purchase Reserve                                                                                                
61 Rancier Mini Storage WFB Cash   0 0 0     0 0                                                                                                      
62 O’Reilly Auto Parts - Miami, FL WFB     0 Springing 0     0 0                                                                                                      
63 Badger MHP CIIICM Cash   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(1) Other Escrow I (Initial) ($) Other Escrow I (Monthly) ($)(13) Other Escrow I Cap ($) Other Escrow I Escrow - Cash or LoC Other  Escrow I - LoC Counterparty Other Escrow II Reserve Description Other Escrow II (Initial) ($)(4) Other Escrow II (Monthly) ($)(14) Other Escrow II Cap ($) Other Escrow II Escrow - Cash or LoC Other  Escrow II - LoC Counterparty Holdback(4)(5) Ownership Interest Ground Lease Initial Expiration Date Annual Ground Rent Payment                                                                                          
1 Moffett Towers II - Building 2 Barclays Bank PLC 27,765,832 Springing 0 Cash   Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4) 2,986,310 Springing 0 Cash     Fee                                                                                              
2 Airport Business Center WFB 0 0 0       0 0 0       Fee                                                                                              
3 The SoCal Portfolio Barclays Bank PLC 2,667,021 0 0 Cash   Ground Lease Enhancement Reserve ($1,000,000); Ground Lease Reserve ($219,743.33) 1,219,743 109,872; Springing 6,250,000 Cash     Various Various Various                                                                                          
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.02 Transpark Commerce Barclays Bank PLC                         Fee                                                                                              
3.03 Wimbledon Barclays Bank PLC                         Fee                                                                                              
3.04 Palmdale Place Barclays Bank PLC                         Fee and Leasehold 3/31/2052 $90,000                                                                                          
3.05 Sierra Gateway Barclays Bank PLC                         Fee                                                                                              
3.06 Fresno Industrial Center Barclays Bank PLC                         Fee                                                                                              
3.07 Upland Freeway Barclays Bank PLC                         Fee                                                                                              
3.08 Commerce Corporate Center Barclays Bank PLC                         Fee                                                                                              
3.09 Moreno Valley Barclays Bank PLC                         Fee                                                                                              
3.10 Airport One Office Park Barclays Bank PLC                         Leasehold 1/12/2040 $186,200                                                                                          
3.11 Colton Courtyard Barclays Bank PLC                         Fee                                                                                              
3.12 The Abbey Center Barclays Bank PLC                         Fee                                                                                              
3.13 Upland Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.14 Diamond Bar Barclays Bank PLC                         Fee                                                                                              
3.15 Atlantic Plaza Barclays Bank PLC                         Fee                                                                                              
3.16 Ming Office Park Barclays Bank PLC                         Fee                                                                                              
3.17 10th Street Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.18 Cityview Plaza Barclays Bank PLC                         Leasehold 9/30/2035 $564,250                                                                                          
3.19 Garden Grove Town Center Barclays Bank PLC                         Fee                                                                                              
3.20 30th Street Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.22 Anaheim Stadium Industrial Barclays Bank PLC                         Leasehold 4/30/2034 $476,206                                                                                          
3.23 25th Street Commerce Center Barclays Bank PLC                         Fee                                                                                              
3.24 Fresno Airport Barclays Bank PLC                         Fee                                                                                              
4 Southpoint Office Center Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC 40,000 0 0 Cash     0 0 0       Fee                                                                                              
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                         Fee                                                                                              
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                         Fee                                                                                              
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                         Fee                                                                                              
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                         Fee                                                                                              
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                         Fee                                                                                              
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                         Fee                                                                                              
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                         Fee                                                                                              
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                         Fee                                                                                              
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                         Fee                                                                                              
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                         Fee                                                                                              
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                         Fee                                                                                              
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                         Fee                                                                                              
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                         Fee                                                                                              
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                         Fee                                                                                              
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                         Fee                                                                                              
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                         Fee                                                                                              
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                         Fee                                                                                              
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                         Fee                                                                                              
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                         Fee                                                                                              
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                         Fee                                                                                              
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                         Fee                                                                                              
6 Houston Distribution Center Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
7 Apple Campus 3 WFB 42,706,326 0 0 Cash   Punchlist Reserve 93,750 Springing 0 Cash     Fee                                                                                              
8 Walmart Supercenter Houston RMF 60,000 Springing 0 Cash     0 0 0       Fee                                                                                              
9 35 Waterview Boulevard WFB 156,504 0 0 Cash   Tenant Specific TILC Reserve 1,091,397 0 0 Cash     Fee                                                                                              
10 FedEx Distribution Center WFB 0 0 0       0 0 0       Fee                                                                                              
11 Riverside and Rialto Industrial Portfolio BSPRT 0 0 0       0 0 0       Fee                                                                                              
11.01 Riverside Industrial BSPRT                         Fee                                                                                              
11.02 Rialto Industrial BSPRT                         Fee                                                                                              
12 Albany Capital Self Storage Portfolio RMF 0 0 0       0 0 0       Fee                                                                                              
12.01 Prime Altamont (Rotterdam) RMF                         Fee                                                                                              
12.02 Prime Pittsfield RMF                         Fee                                                                                              
12.03 Prime Cohoes RMF                         Fee                                                                                              
12.04 Prime Albany (Central Ave) RMF                         Fee                                                                                              
13 Forest Office Park WFB 1,089,296 0 0 Cash   COVA TILC Reserve 0 $47,722 commencing in July 2021 1,700,000 Cash     Fee                                                                                              
14 Connecticut Industrial Portfolio BSPRT 825,105 0 0 Cash   Fosdick Reserve 0 Springing 0       Fee                                                                                              
14.01 550 Research Parkway BSPRT                         Fee                                                                                              
14.02 160 Corporate Court BSPRT                         Fee                                                                                              
15 Galleria Oaks Barclays Bank PLC 0 0 0       0 0 0     925,000 Fee                                                                                              
16 Brookstone Crossing BSPRT 0 0 0       0 0 0       Fee                                                                                              
17 Corvac Composites Portfolio WFB 0 0 0       0 0 0       Fee                                                                                              
17.01 4450 36th Street WFB                         Fee                                                                                              
17.02 1025 North Washington Street WFB                         Fee                                                                                              
17.03 390 Industrial Drive North WFB                         Fee                                                                                              
17.04 223 Industrial Drive South WFB                         Fee                                                                                              
18 Oxford Alabama Hotel Portfolio BSPRT 250,000 0 0 LoC Branch Banking and Trust Company Seasonality Reserve; PIP Reserve 0 10,453; Springing 0 Cash     Fee                                                                                              
18.01 Courtyard Anniston Oxford by Marriott BSPRT                         Fee                                                                                              
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                         Fee                                                                                              
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                         Fee                                                                                              
19.02 Wyndchase Apartment Homes Barclays Bank PLC                         Fee                                                                                              
20 WestRock Industrial WFB 266,525 0 0 Cash     0 0 0       Fee                                                                                              
21 Hilton Garden Inn Yuma Pivot Point WFB 0 Springing 0     Ground Rent Reserve ($61,500); Internet Upgrade Reserve ($37,674) 99,174 Ground Rent Reserve ($20,500) 0 Cash     Leasehold 6/15/2055 $0                                                                                          
22 Mill Creek WFB 200,000 Springing 0 Cash     0 0 0       Fee                                                                                              
23 930 Harvest Drive Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
24 Fairfield Inn & Suites - Willow Grove CIIICM 47,000 Springing 47,000 Cash     0 0 0       Fee                                                                                              
25 2900 Westchester WFB 0 0 0       0 0 0       Fee                                                                                              
26 Twin Oaks Shopping Center CIIICM 0 0 0       0 0 0       Fee                                                                                              
27 Lakeville and Marina WFB 0 Springing 0       0 0 0       Fee                                                                                              
28 ACG Conlon MHC Portfolio V RMF 3,640 0 0 Cash     0 0 0       Fee                                                                                              
28.01 Sleepy Hollow MHC RMF                         Fee                                                                                              
28.02 Maple Creek MHC RMF                         Fee                                                                                              
28.03 Pinebrook MHC RMF                         Fee                                                                                              
28.04 Old Pendleton MHC RMF                         Fee                                                                                              
29 2222-2226 Cleveland Avenue Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
30 Wichita MHP Portfolio BSPRT 0 0 0       0 0 0       Fee                                                                                              
30.01 River Oaks MHP BSPRT                         Fee                                                                                              
30.02 Lamp Lighter MHP BSPRT                         Fee                                                                                              
31 Ascension Crossing Shopping Center WFB 0 0 0       0 0 0       Fee                                                                                              
32 Arizona MHC Portfolio II BSPRT 0 Springing 0       0 0 0       Fee                                                                                              
32.01 Desert Royal BSPRT                         Fee                                                                                              
32.02 Los Ranchitos BSPRT                         Fee                                                                                              
32.03 Downtown BSPRT                         Fee                                                                                              
32.04 Black Mountain Estates BSPRT                         Fee                                                                                              
32.05 Covered Wagon BSPRT                         Fee                                                                                              
33 Holiday Inn Express - Waldorf CIIICM 4,750 6,535 57,000 Cash   PIP Reserve 677,800 0 0 Cash     Fee                                                                                              
34 All Seasons Mobile Home Park RMF 1,680 0 0 Cash   Borrower Owned Home Purchase Reserve 0 $10,000 for 1st 12 months; $5,000 thereafter 600,000 Cash     Fee                                                                                              
35 8000 Jarvis Avenue Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
36 Newport News Flex Portfolio WFB 0 0 0       0 0 0       Fee                                                                                              
37 Comfort Inn - Blythewood RMF 0 0 0       0 0 0       Fee                                                                                              
38 Holiday Inn Express Greenville Airport WFB 824,300 Springing 0 Cash     0 0 0       Fee                                                                                              
39 M2i Retail RMF 10,077 0 0 Cash     0 0 0       Fee                                                                                              
40 Elliot Medical Complex CIIICM 0 0 0       0 0 0       Fee                                                                                              
41 Hayward Industrial Park - CA WFB 0 0 0       0 0 0       Fee                                                                                              
42 Front Range MHP Portfolio CIIICM 193,437 0 0 Cash     0 0 0       Fee                                                                                              
42.01 Pleasant View Estates CIIICM                         Fee                                                                                              
42.02 Suburban Estates CIIICM                         Fee                                                                                              
43 Metropolitan Medical Complex Barclays Bank PLC 0 0 0       0 0 0       Fee                                                                                              
44 SSA MHP Portfolio CIIICM 0 0 0       0 0 0       Fee                                                                                              
44.01 Bellevue MHP CIIICM                         Fee                                                                                              
44.02 Edgewood MHP CIIICM                         Fee                                                                                              
44.03 Camelot South MHP CIIICM                         Fee                                                                                              
44.04 Valley View MHP CIIICM                         Fee                                                                                              
45 Parklane and North Dohr Apartments CIIICM 0 0 0       0 0 0       Fee                                                                                              
45.01 North Dohr Apartments CIIICM                         Fee                                                                                              
45.02 Parklane Apartments CIIICM                         Fee                                                                                              
46 Vero Beach Retail Portfolio CIIICM 0 0 0       0 0 0       Fee                                                                                              
46.01 The Shops of Vero Beach CIIICM                         Fee                                                                                              
46.02 Tropic Square Shopping Center CIIICM                         Fee                                                                                              
47 College MHC CIIICM 45,000 0 0 Cash     0 0 0       Fee                                                                                              
48 Hays Mobile Home Parks CIIICM 0 0 0       0 0 0       Fee                                                                                              
49 Shoppes of Crossroads Commons CIIICM 0 0 0       0 0 0       Fee                                                                                              
50 Branson Self Storage CIIICM 0 0 0       0 0 0     100,000 Fee                                                                                              
51 Lynchburg MHP Portfolio CIIICM 0 0 0       0 0 0       Fee                                                                                              
51.01 Briarwood MHP CIIICM                         Fee                                                                                              
51.02 Buffalo Creek MHP CIIICM                         Fee                                                                                              
51.03 Coolwell MHP CIIICM                         Fee                                                                                              
52 Bonnet Lake MHP CIIICM 12,000 Springing 0 Cash     0 0 0       Fee                                                                                              
53 Emerald Hills Shopping Center CIIICM 0 0 0       0 0 0       Fee                                                                                              
54 D&B Storage CIIICM 0 0 0       0 0 0       Fee                                                                                              
55 Tallahatchie Self Storage CIIICM 0 0 0       0 0 0       Fee                                                                                              
56 Greenbriar Apartments RMF 0 0 0       0 0 0       Fee                                                                                              
57 Hammondell MHP CIIICM 25,000 Springing 0 Cash     0 0 0       Fee                                                                                              
58 Colorado Self Storage CIIICM 0 0 0       0 0 0       Fee                                                                                              
59 Handy Self Storage CIIICM 0 0 0       0 0 0       Fee                                                                                              
60 Marshfield MHP CIIICM 78,000 5,875 125,000 Cash     0 0 0       Fee                                                                                              
61 Rancier Mini Storage WFB 0 0 0       0 0 0       Fee                                                                                              
62 O’Reilly Auto Parts - Miami, FL WFB 0 0 0       0 0 0       Fee                                                                                              
63 Badger MHP CIIICM 0 0 0       0 0 0       Fee                                                                                              

 

 

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES  
                                                                                                                             
Mortgage Loan Number Property Name Mortgage Loan Seller(1) Annual Ground Rent Increases Lockbox(10) Whole Loan Cut-off Date Balance ($) Whole Loan Debt Service ($) Subordinate Secured Debt Original Balance ($) Subordinate Secured Debt Cut-off Date Balance ($) Whole Loan U/W NOI DSCR (x) Whole Loan U/W NCF DSCR (x) Whole Loan Cut-off Date LTV Ratio Whole Loan Cut-off Date U/W NOI Debt Yield Whole Loan Cut-off Date U/W NCF Debt Yield Mezzanine Debt Cut-off Date Balance($) Sponsor Affiliated Sponsors Mortgage Loan Number                                                                                          
1 Moffett Towers II - Building 2 Barclays Bank PLC   Hard/Upfront Cash Management                   105,000,000 The Jay Paul Company Y - Group 1 1                                                                                          
2 Airport Business Center WFB   Hard/Upfront Cash Management                   20,000,000 DK Properties, L.P.   2                                                                                          
3 The SoCal Portfolio Barclays Bank PLC Various Hard/Springing Cash Management                     The Abbey Company   3                                                                                          
3.01 Aliso Viejo Commerce Center Barclays Bank PLC                             3.01                                                                                          
3.02 Transpark Commerce Barclays Bank PLC                             3.02                                                                                          
3.03 Wimbledon Barclays Bank PLC                             3.03                                                                                          
3.04 Palmdale Place Barclays Bank PLC For fiscal year ending March 2019, the annual rent will be equal to $91,800; For fiscal year ending March 2020, the annual rent will be equal to $93,636; For fiscal year ending March 2021, the annual rent will be equal to $95,509; For fiscal year ending March 2022, the annual rent will be equal to $97,419.  After March 31, 2022, the annual rent will be based on the fair market rental rate.                           3.04                                                                                          
3.05 Sierra Gateway Barclays Bank PLC                             3.05                                                                                          
3.06 Fresno Industrial Center Barclays Bank PLC                             3.06                                                                                          
3.07 Upland Freeway Barclays Bank PLC                             3.07                                                                                          
3.08 Commerce Corporate Center Barclays Bank PLC                             3.08                                                                                          
3.09 Moreno Valley Barclays Bank PLC                             3.09                                                                                          
3.10 Airport One Office Park Barclays Bank PLC Rent adjustments to commence in January 2021, January 2026, January 2031, January 2036 and January 2041; rent adjustment will be equal to fair market land value rent adjustments                           3.10                                                                                          
3.11 Colton Courtyard Barclays Bank PLC                             3.11                                                                                          
3.12 The Abbey Center Barclays Bank PLC                             3.12                                                                                          
3.13 Upland Commerce Center Barclays Bank PLC                             3.13                                                                                          
3.14 Diamond Bar Barclays Bank PLC                             3.14                                                                                          
3.15 Atlantic Plaza Barclays Bank PLC                             3.15                                                                                          
3.16 Ming Office Park Barclays Bank PLC                             3.16                                                                                          
3.17 10th Street Commerce Center Barclays Bank PLC                             3.17                                                                                          
3.18 Cityview Plaza Barclays Bank PLC CPI upward adjustments every 5th year of the lease commencing on the first day of the 6th day of the lease                           3.18                                                                                          
3.19 Garden Grove Town Center Barclays Bank PLC                             3.19                                                                                          
3.20 30th Street Commerce Center Barclays Bank PLC                             3.20                                                                                          
3.21 Mt. Vernon Commerce Center Barclays Bank PLC                             3.21                                                                                          
3.22 Anaheim Stadium Industrial Barclays Bank PLC Rent adjustments to commence in April 2024 in an amount equal to a 9.75% yield of the fair market value.                           3.22                                                                                          
3.23 25th Street Commerce Center Barclays Bank PLC                             3.23                                                                                          
3.24 Fresno Airport Barclays Bank PLC                             3.24                                                                                          
4 Southpoint Office Center Barclays Bank PLC   Springing                     Felton Properties, Inc.   4                                                                                          
5 ExchangeRight Net Leased Portfolio #19 Barclays Bank PLC   Hard/Springing Cash Management                     ExchangeRight Real Estate Y - Group 2 5                                                                                          
5.01 Hobby Lobby - Warner Robins (Watson), GA Barclays Bank PLC                             5.01                                                                                          
5.02 Fresenius Medical Care - Chicago (Bishop), IL Barclays Bank PLC                             5.02                                                                                          
5.03 Walgreens - Franklin (Center), TN Barclays Bank PLC                             5.03                                                                                          
5.04 Walgreens - Gainesville (13th), FL Barclays Bank PLC                             5.04                                                                                          
5.05 Walgreens - Houston (Wallisville), TX Barclays Bank PLC                             5.05                                                                                          
5.06 Verizon Wireless - Gastonia (Franklin), NC Barclays Bank PLC                             5.06                                                                                          
5.07 CVS Pharmacy - Rome (Maple), GA Barclays Bank PLC                             5.07                                                                                          
5.08 Napa Auto Parts - Rockford (State), IL Barclays Bank PLC                             5.08                                                                                          
5.09 Fresenius Medical Care - Lithonia (Evans), GA Barclays Bank PLC                             5.09                                                                                          
5.10 Advance Auto Parts - El Paso (Doniphan), TX Barclays Bank PLC                             5.10                                                                                          
5.11 Dollar General - Xenia (Dayton), OH Barclays Bank PLC                             5.11                                                                                          
5.12 Dollar General - Lakeland (Knights), FL Barclays Bank PLC                             5.12                                                                                          
5.13 Dollar General - Nashville (Stewarts), TN Barclays Bank PLC                             5.13                                                                                          
5.14 Dollar General - Fairborn (Maple), OH Barclays Bank PLC                             5.14                                                                                          
5.15 Dollar General - Johnson City (Broadway), TN Barclays Bank PLC                             5.15                                                                                          
5.16 Dollar General - Mableton (Mableton), GA Barclays Bank PLC                             5.16                                                                                          
5.17 Dollar General - Trotwood (Salem), OH Barclays Bank PLC                             5.17                                                                                          
5.18 Advance Auto Parts - Beavercreek (Fairfield), OH Barclays Bank PLC                             5.18                                                                                          
5.19 Napa Auto Parts - Woodstock (Lake), IL Barclays Bank PLC                             5.19                                                                                          
5.20 Dollar General - San Angelo (Lutheran), TX Barclays Bank PLC                             5.20                                                                                          
5.21 Dollar General - Rosenberg (Highway 36), TX Barclays Bank PLC                             5.21                                                                                          
6 Houston Distribution Center Barclays Bank PLC   Hard/Springing Cash Management                     Spirit Realty, L.P.   6                                                                                          
7 Apple Campus 3 WFB   Hard/Upfront Cash Management                   235,000,000 Paul Guarantor LLC Y - Group 1 7                                                                                          
8 Walmart Supercenter Houston RMF   Springing                     Midway Risknet Partners I, L. P.   8                                                                                          
9 35 Waterview Boulevard WFB   Hard/Springing Cash Management                     Joseph Popack   9                                                                                          
10 FedEx Distribution Center WFB   Hard/Upfront Cash Management                     Paul M. Zeller   10                                                                                          
11 Riverside and Rialto Industrial Portfolio BSPRT   Hard/Springing Cash Management                     DT Grat JMT, LLC   11                                                                                          
11.01 Riverside Industrial BSPRT                             11.01                                                                                          
11.02 Rialto Industrial BSPRT                             11.02                                                                                          
12 Albany Capital Self Storage Portfolio RMF   Springing                     Robert Moser; Prime Storage Fund I, LLC   12                                                                                          
12.01 Prime Altamont (Rotterdam) RMF                             12.01                                                                                          
12.02 Prime Pittsfield RMF                             12.02                                                                                          
12.03 Prime Cohoes RMF                             12.03                                                                                          
12.04 Prime Albany (Central Ave) RMF                             12.04                                                                                          
13 Forest Office Park WFB   Springing                     Allen C. De Olazarra   13                                                                                          
14 Connecticut Industrial Portfolio BSPRT   Springing                     Sky Management Services LLC   14                                                                                          
14.01 550 Research Parkway BSPRT                             14.01                                                                                          
14.02 160 Corporate Court BSPRT                             14.02                                                                                          
15 Galleria Oaks Barclays Bank PLC   Hard/Springing Cash Management                     World Class Capital Group   15                                                                                          
16 Brookstone Crossing BSPRT   None                     Gideon Levy   16                                                                                          
17 Corvac Composites Portfolio WFB   Hard/Upfront Cash Management                     AG Net Lease III Corp.; AG Net Lease III (SO) Corp.   17                                                                                          
17.01 4450 36th Street WFB                             17.01                                                                                          
17.02 1025 North Washington Street WFB                             17.02                                                                                          
17.03 390 Industrial Drive North WFB                             17.03                                                                                          
17.04 223 Industrial Drive South WFB                             17.04                                                                                          
18 Oxford Alabama Hotel Portfolio BSPRT   Springing                     Chander P. Bhateja   18                                                                                          
18.01 Courtyard Anniston Oxford by Marriott BSPRT                             18.01                                                                                          
18.02 Fairfield Inn & Suites Anniston Oxford BSPRT                             18.02                                                                                          
19 Villa Sierra & Wyndchase Apartments Barclays Bank PLC   Springing                     ExchangeRight Real Estate Y - Group 2 19                                                                                          
19.01 Villa Sierra Apartment Homes Barclays Bank PLC                             19.01                                                                                          
19.02 Wyndchase Apartment Homes Barclays Bank PLC                             19.02                                                                                          
20 WestRock Industrial WFB   Hard/Upfront Cash Management                     Moris Benbenist   20                                                                                          
21 Hilton Garden Inn Yuma Pivot Point WFB See rent schedule increases in the Ground Lease Springing                     Mitesh R. Kalthia   21                                                                                          
22 Mill Creek WFB   None                     Michael D. Reynolds   22                                                                                          
23 930 Harvest Drive Barclays Bank PLC   Hard/Springing Cash Management                     Balashine Capital, LP   23                                                                                          
24 Fairfield Inn & Suites - Willow Grove CIIICM   Springing                     Ajesh Patel   24                                                                                          
25 2900 Westchester WFB   None                     Angelo Silveri   25                                                                                          
26 Twin Oaks Shopping Center CIIICM   Springing                     Daniel Abramson   26                                                                                          
27 Lakeville and Marina WFB   Springing                     Lakeville White LLC; Lakeville Frazer LLC; Lakeville Amerivine LLC; Lakeville Heck LLC; Lakeville Wheeler LLC; Matthew T. White; Matthew White Family Trust Dated March 1, 2002   27                                                                                          
28 ACG Conlon MHC Portfolio V RMF   Springing                     Michael Conlon   28                                                                                          
28.01 Sleepy Hollow MHC RMF                             28.01                                                                                          
28.02 Maple Creek MHC RMF                             28.02                                                                                          
28.03 Pinebrook MHC RMF                             28.03                                                                                          
28.04 Old Pendleton MHC RMF                             28.04                                                                                          
29 2222-2226 Cleveland Avenue Barclays Bank PLC   Springing                     Josh Jensen   29                                                                                          
30 Wichita MHP Portfolio BSPRT   Springing                     Bradley Johnson; Jefferson Lilly Y - Group 3 30                                                                                          
30.01 River Oaks MHP BSPRT                             30.01                                                                                          
30.02 Lamp Lighter MHP BSPRT                             30.02                                                                                          
31 Ascension Crossing Shopping Center WFB   Springing                     Jeffrey Seltzer   31                                                                                          
32 Arizona MHC Portfolio II BSPRT   Springing                     Jason Kaplan   32                                                                                          
32.01 Desert Royal BSPRT                             32.01                                                                                          
32.02 Los Ranchitos BSPRT                             32.02                                                                                          
32.03 Downtown BSPRT                             32.03                                                                                          
32.04 Black Mountain Estates BSPRT                             32.04                                                                                          
32.05 Covered Wagon BSPRT                             32.05                                                                                          
33 Holiday Inn Express - Waldorf CIIICM   Springing                     Ashni Goel; Madhu Kopparapu   33                                                                                          
34 All Seasons Mobile Home Park RMF   Springing                     Vincent J. Naska; Jacob A. Wilhite; David E. Daywalt   34                                                                                          
35 8000 Jarvis Avenue Barclays Bank PLC   Hard/Springing Cash Management                     Time Equities, Inc.   35                                                                                          
36 Newport News Flex Portfolio WFB   None                     Union Investment Company of Newport News, VA.   36                                                                                          
37 Comfort Inn - Blythewood RMF   Hard/Springing Cash Management                     Hitesh N. Jani   37                                                                                          
38 Holiday Inn Express Greenville Airport WFB   Springing                     Leslie Ng; Paul Nussbaum   38                                                                                          
39 M2i Retail RMF   Springing                     Richard V. Gustafson; Russell C. Haley; Vince Hoenigman   39                                                                                          
40 Elliot Medical Complex CIIICM   Springing                     Gary G. Habeeb; Gary G. Habeeb as trustee of the Habeeb Family Irrevocable Trust dated 12/6/2016   40                                                                                          
41 Hayward Industrial Park - CA WFB   None                     Michael S. Peiser; J. Virginia Peiser   41                                                                                          
42 Front Range MHP Portfolio CIIICM   Springing                     Joy Rasmussen; Brent Richards Y - Group 4 42                                                                                          
42.01 Pleasant View Estates CIIICM                             42.01                                                                                          
42.02 Suburban Estates CIIICM                             42.02                                                                                          
43 Metropolitan Medical Complex Barclays Bank PLC   Springing                     Ted L. Barr; Joseph G. Greulich   43                                                                                          
44 SSA MHP Portfolio CIIICM   Springing                     Michael Calin; S. John Whitehill; Jennifer A. Satler and J. Michael Sabatini, trustees of the John G. Shively Credit Shelter Trust   44                                                                                          
44.01 Bellevue MHP CIIICM                             44.01                                                                                          
44.02 Edgewood MHP CIIICM                             44.02                                                                                          
44.03 Camelot South MHP CIIICM                             44.03                                                                                          
44.04 Valley View MHP CIIICM                             44.04                                                                                          
45 Parklane and North Dohr Apartments CIIICM   Springing                     Richard J. Chiarenza   45                                                                                          
45.01 North Dohr Apartments CIIICM                             45.01                                                                                          
45.02 Parklane Apartments CIIICM                             45.02                                                                                          
46 Vero Beach Retail Portfolio CIIICM   Springing                     Jody H. Grass, individually and as Trustee of the 2007 Thatch Palm Trust   46                                                                                          
46.01 The Shops of Vero Beach CIIICM                             46.01                                                                                          
46.02 Tropic Square Shopping Center CIIICM                             46.02                                                                                          
47 College MHC CIIICM   Springing                     Satish Atluri; Indira Garapati   47                                                                                          
48 Hays Mobile Home Parks CIIICM   Springing                     Ben Braband; Jennifer Braband; Geoffrey Rosenhain   48                                                                                          
49 Shoppes of Crossroads Commons CIIICM   Springing                     Shashikant P. Patel   49                                                                                          
50 Branson Self Storage CIIICM   Springing                     Alexander Turik; Nikita Turik   50                                                                                          
51 Lynchburg MHP Portfolio CIIICM   Springing                     John A. Boord   51                                                                                          
51.01 Briarwood MHP CIIICM                             51.01                                                                                          
51.02 Buffalo Creek MHP CIIICM                             51.02                                                                                          
51.03 Coolwell MHP CIIICM                             51.03                                                                                          
52 Bonnet Lake MHP CIIICM   Springing                     Charles Henry Evans Y - Group 5 52                                                                                          
53 Emerald Hills Shopping Center CIIICM   Springing                     George Koufos; Malisa Jackson   53                                                                                          
54 D&B Storage CIIICM   Springing                     Matthew Ricciardella   54                                                                                          
55 Tallahatchie Self Storage CIIICM   Springing                     John R. Young; Innes T. Mcintyre, III   55                                                                                          
56 Greenbriar Apartments RMF   Springing                     Purcell George Conway; Cheryl Chisley Conway   56                                                                                          
57 Hammondell MHP CIIICM   Springing                     Charles Henry Evans Y - Group 5 57                                                                                          
58 Colorado Self Storage CIIICM   Springing                     Joy Rasmussen Y - Group 4 58                                                                                          
59 Handy Self Storage CIIICM   Springing                     Joy Rasmussen Y - Group 4 59                                                                                          
60 Marshfield MHP CIIICM   Springing                     Brad Johnson; Jefferson Lilly; Bryce Robertson; Kevin Dhillon; Daniella Dhillon Y -  Group 3 60                                                                                          
61 Rancier Mini Storage WFB   None                     Steven Weinstock; Daniella Weinstock   61                                                                                          
62 O’Reilly Auto Parts - Miami, FL WFB   Springing                     Jack F. Adler, Jr.   62                                                                                          
63 Badger MHP CIIICM   Springing                     Jason P. Janda and Courtney S. Janda; Trustees of the Jason and Courtney Revocable Trust   63                                                                                          

 

 

 

 

FOOTNOTES TO ANNEX A-1

 

  See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
                           
(1) “Barclays” denotes Barclays Bank PLC, “WFB” denotes Wells Fargo Bank, National Association, “BSPRT” denotes BSPRT Finance, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC and “RMF” denotes Rialto Mortgage Finance, LLC.
   
(2) For mortgage loan #1 (Moffett Towers II – Building 2), the Number of Units includes 350,633 square feet of office space in the Moffett Towers II - Building 2 property and 11,930 square feet of amenities space allocated to the Moffett Towers II - Building 2 property leased by the largest tenant, based on a specified 20.0% share in the common elements of the greater Moffett Towers II campus.
   
  For mortgage loan #42 (Front Range MHP Portfolio), the Number of Units includes four RV pads at Suburban Estates MHP and six RV sites, one apartment unit and one single family residence at Pleasant View Estates MHP.
   
  For mortgage loan #52 (Bonnet Lake MHP), the Number of Units does not include 50 seasonal RV pads, which account for less than 15% of U/W Revenues. The Occupancy Rate reflects the occupancy excluding the transient RV sites.
   
  For mortgage loan #57 (Hammondell MHP), the Number of Units does not include 49 seasonal RV pads, which account for less than 20% of U/W Revenues, but includes the two apartment units at the Mortgaged Property. The Occupancy Rate reflects the occupancy excluding the transient RV sites, but including the 2 apartment units.
   
(3) For mortgage loan #16 (Brookstone Crossing), the Grace Period Default (Days) is five business days and subject to the following conditions: (i) the grace period is used no more than once in a twelve-month period, and (ii) the grace period may not be used more than twice during the term of the mortgage loan.
                           
(4) For mortgage loan #1 (Moffett Towers II – Building 2), the Appraised Value assumes an escrow account was established for outstanding tenant improvements, leasing commissions and free rent.  Reserves totalling $27,765,832 were taken at closing, representing the outstanding tenant improvements, leasing commissions and free rent.
   
  For mortgage loan #3 (The SoCal Portfolio - Ming Office Park), the Appraised Value of the mortgaged property assumes that Stantec Consulting Svcs, Inc. (“Stantec”) renews its lease expiring on March 31, 2018 of 52,041 square feet at the mortgaged property on substantially similar terms as the existing lease. Stantec has executed a renewal of its lease through March 31, 2023 for 25,203 square feet of the related mortgaged property.
   
  For mortgage loan #7 (Apple Campus 3), the Appraised Value assumes all outstanding free rent and leasing commissions have been paid and tenant improvements have been completed.  All outstanding free rent, tenant improvements and leasing commissions have been reserved.  The appraised value assuming the outstanding free rent and leasing commissions have not been paid and tenant improvements have not been completed is $624,600,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $624,600,000 appraised value are 54.4% and 54.4%, respectively.
   
  For mortgage loan #9 (35 Waterview Boulevard), the Appraised Value assumes all outstanding free rent and leasing commissions have been paid.  All outstanding free rent, tenant improvements and leasing commissions have been reserved.  The appraised value assuming the outstanding free rent and leasing commissions have not been paid is $29,800,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $29,800,000 appraised value are 73.8% and 62.1%, respectively.
   
  For mortgage loan #12 (Albany Capital Self Storage Portfolio), the Appraised Value reflects a portfolio level appraisal, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio.  The Appraised Value assuming no portfolio level diversity premium is $30,870,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the $30,870,000 value are 68.0% and 59.0%, respectively.
   
  For mortgage loan #33 (Holiday Inn Express - Waldorf), the Appraised Value reflects an appraised value on a “hypothetical as-complete” basis, which assumes the anticipated completion of the planned work associated with a property improvement plan. At origination, the related borrower deposited $677,800 into a PIP reserve, which represents 100% of the estimated cost of such property improvement plan. The appraised value assuming the property improvement plan has not been completed is $8,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming an appraised value of $8,500,000 are 73.4% and 61.5%, respectively.
   
  For mortgage loan #56 (Greenbriar Apartments), the Appraised Value assumes that six unrenovated units at the property have been renovated and stabilized on the “as is” date of value; the borrower intends to invest approximately $72,000 to repair those six units. At origination, the lender escrowed $100,000 for such renovations. The Appraised Value assuming the renovation has not been completed is $4,050,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming an appraised value of $4,050,000 are 64.2% and 55.0%, respectively.
   
(5) For mortgage loan #15 (Galleria Oaks), all LTV and Cut-off Date Balance per Unit/SF figures are calculated assuming the full loan amount of $16,000,000. All DSCR and Debt Yield figures are calculated based on the loan amount net of the Holdback of $925,000 that was deposited into escrow by the related borrower on the origination date. The Holdback can be disbursed to the related borrower in whole or in part, subject to the satisfaction of certain conditions of the loan documents, including: (i) no event of default is continuing; (ii) the debt service coverage ratio, as calculated under the loan documents, is not less than 1.40x on the date of such disbursement; (iii) the debt yield, as calculated under the loan documents, is not less than 8.75% on the date such disbursement; (iv) if a disbursement of the Holdback funds will be used for purposes other than the payment of tenant improvement and leasing commission costs, then for the six month period preceding the date of disbursement, the property is required to be at least 90% leased to tenants which are in possession of their respective spaces and are not in default under their respective leases; (v) the borrower will not have the right to request release of more than $200,000 for the payment of tenant improvement and leasing commission costs and (vi) the borrower’s request for the disbursement of the Earnout Reserve funds must be in writing and the borrower will not have the right to request a release of funds more than two times prior to July 31, 2020. Any remaining If the Holdback funds that have has not been released by July 31, 2020 will be applied by the lender to pay down the mortgage loan, accompanied by the applicable prepayment yield maintenance premium to be paid by the borrower.   Without regard to the Holdback, the Cut-off Date U/W NOI DSCR, Cut-off Date U/W NCF DSCR, Cut-off Date U/W NOI Debt Yield and Cut-off Date U/W NCF Debt Yield would be 1.33x, 1.25x, 8.6%, and 8.1%, respectively.

 

 

 

 

  For mortgage loan #50 (Branson Self Storage), all LTVs and Debt Yields are calculated based on the applicable principal balance net of the Holdback of $100,000.  The Holdback can be disbursed in whole, or but not in part, provided that the following conditions, amongst others, are satisfied by March 11, 2021: the debt yield is not less than 10.25% and the debt service coverage ratio is not less than 1.30x.  If such conditions have not been satisfied by March 11, 2021, the lender shall apply the unreleased proceeds to pay down the Mortgage Loan, accompanied by the applicable prepayment premium to be paid by the borrower.  Assuming the Holdback balance is not applied to reduce the applicable balance of the Mortgage Loan, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Cut-off Date U/W NOI Debt Yield and Cut-off Date U/W NCF Debt Yield would be 71.8%, 60.0%, 10.1%, and 9.4%, respectively.
   
(6) For mortgage loan #1 (Moffett Towers II – Building 2), the mortgage loan represents Note A-1, one of four pari passu notes, which have a combined Cut-off Date Balance of $165,000,000. Notes A-2, A-3 and A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Moffett Towers II – Building 2 Whole Loan”). Note A-1 represents a controlling interest in the Moffett Towers II – Building 2 Whole Loan.
   
  For mortgage loan #2 (Airport Business Center), the mortgage loan represents Note A-2, one of three pari passu notes, which have a combined Cut-off Date Balance of $150,000,000.  Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Airport Business Center Whole Loan”). Note A-2 represents a non-controlling interest in the Airport Business Center Whole Loan.
   
  For mortgage loan #3 (The SoCal Portfolio), the mortgage loan represents represents Note A-2-1, one of six pari passu notes, which have a combined Cut-off Date Balance of $229,300,000. Notes A-1-1, A-1-2, A-1-3, A-1-4 and A-2-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-1, A-1-2, A-1-3, A-1-4, A-2-1 and A-2-2 in the aggregate (the “The SoCal Portfolio Whole Loan”). Note A-2-1 represents a non-controlling interest in the The SoCal Portfolio Whole Loan.
   
  For mortgage loan #6 (Houston Distribution Center), the mortgage loan represents Note A-3, one of three pari passu notes, which have a combined Cut-off Date Balance of $83,877,682. Notes A-1 an A-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Houston Distribution Center Whole Loan”). Note A-3 represents a non-controlling interest in the Houston Distribution Center Whole Loan.
   
  For mortgage loan #7 (Apple Campus 3), the mortgage loan represents Note A-2, one of five pari passu notes, which have a combined Cut-off Date Balance of $340,000,000.  Notes A-1, A-3, A-4 and A-5 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4 and A-5 in the aggregate (the “Apple Campus 3 Whole Loan”). Note A-2 represents a non-controlling interest in the Apple Campus 3 Whole Loan.
   
(7) In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.
   
  For mortgage loan #1 (Moffett Towers II - Building 2), the sole tenant (362,563 square feet), representing 100.0% of net rentable square feet, has abated rent through April 2018 for 350,633 square feet of office space and abated rent through July 2018 for 47,718 square feet of amenities space. An $8,332,337 reserve was taken at closing representing the outstanding rent abatement.
   
  For mortgage loan #2 (Airport Business Center), the second largest tenant (18,142 square feet), representing 1.5% of net rentable square feet, has free rent through June 2018.
   
  For mortgage loan #6 (Houston Distribution Center), the sole tenant (1,500,596 square feet), representing 100.0% of net rentable square feet, is owned by Kohlberg Kravis Roberts & Co. L.P., the B-piece buyer of the WFCM 2018-C43 transaction.
   
  For mortgage loan #7 (Apple Campus 3), the sole tenant (882,657 square feet), representing 100.0% of net rentable square feet, has taken possession, but is currently building out its space and has abated rent through May 2019.  All outstanding free rent, tenant improvements and leasing commissions were reserved for at closing.
   
  For mortgage loan #31 (Ascension Crossing Shopping Center), the third largest tenant (5,310 square feet), representing 5.9% of net rentable square feet, has free rent in April 2018 and from August through October 2027.  
   
  For mortgage loan #35 (8000 Jarvis Avenue), the second largest tenant (10,632 square feet), representing 21.4% of net rentable square feet, subleases 10,632 square feet to one tenant for a total annual base rent of $255,168 ($24.00 per square foot).  The sublease is coterminous with the second largest tenant’s lease expiring on March 15, 2020.
   
  For mortgage loan #36 (Newport News Flex Portfolio), the second largest tenant (12,740 square feet), representing 8.2% of net rentable square feet, has free rent in March 2018.  U/W Revenues do not include the free rent.
   
  For mortgage loan #39 (M2i Retail), the second largest tenant (1,959 square feet), representing 15.1% of net rentable square feet, has free rent in November of 2018, which has been reserved for at closing in the amount of $5,352.
   
(8) For mortgage loan #2 (Airport Business Center), the largest tenant (21,240 square feet), representing 1.8% of net rentable square feet, has multiple leases that expire as follows: 14,400 square feet expiring 2/28/2019, 4,800 square feet expiring 1/31/2019 and 2,040 square feet that are month-to-month. The third largest tenant (13,817 square feet), representing 1.2% of net rentable square feet, has multiple leases that expire as follows: 11,192 square feet expiring 5/31/2018 and 2,625 square feet expiring 1/31/2020. The fourth largest tenant (12,520 square feet), representing 1.1% of net rentable square feet, has multiple leases that expire as follows: 11,787 square feet expiring 4/30/2021 and 733 square feet expiring 10/14/2018.
                           
  For mortgage loan #3 (The SoCal Portfolio - Wimbledon), the largest tenant (41,875 square feet) of the mortgaged property, representing 33.8% of net rentable square feet of the mortgaged property, has multiple leases that expire as follows: 12,283 square feet expiring 10/31/2018, 5,151 square feet expiring 11/30/2018, 3,942 square feet expiring 1/31/2020, 4,384 square feet expiring 4/30/2020, 3,200 square feet expiring 2/29/2024 and 12,915 square feet expiring 9/30/2024. The fourth largest tenant (8,176 square feet) of the mortgaged property, representing 6.6% of net rentable square feet of the mortgaged property, has multiple leases that expire as follows: 4,088 square feet expiring 7/31/2022 and 4,088 square feet expiring 11/30/2022.
                           
  For mortgage loan #3 (The SoCal Portfolio - Upland Freeway), the fourth largest tenant (9,666 square feet) of the mortgaged property, representing 8.3% of net rentable square feet of the mortgaged property, has multiple leases that expire as follows: 8,434 square feet expiring 1/31/2022 and 1,232 square feet expiring 12/20/2022.
                           
  For mortgage loan #3 (The SoCal Portfolio - Cityview Plaza), the largest tenant (11,822 square feet) of the mortgaged property, representing 8.0% of net rentable square feet of the mortgaged property, has multiple leases that expire as follows: 9,454 square feet expiring 5/31/2020 and 2,368 square feet expiring 8/31/2018.

 

 

 

 

  For mortgage loan #23 (930 Harvest Drive), the largest tenant (43,059 square feet), representing 35.3% of net rentable square feet, has multiple leases that expire as follows: 34,557 square feet expiring 12/14/2022 and 8,502 square feet expiring 11/30/2019.
   
(9) The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
   
  For mortgage loan #4 (Southpoint Office Center), the second largest tenant (41,709 square feet), representing 11.4% of net rentable square feet, has a one-time right to terminate its lease effective December 31, 2022 with written notice no later than December 31, 2021 and payment of a termination fee.
   
  For mortgage loan #8 (Walmart Supercenter Houston), the sole tenant (177,514 square feet), representing 100.0% of net rentable square feet, has the right to terminate its lease if either (i) the premises becomes untenantable in whole or in part for a period of 120 days due to an environmental condition not caused by the tenant; or (ii) independent consultants conclude that there is an environmental condition at the property which unreasonably and substantially endangers the life or health of persons occupying the premises, and the borrower does not remediate such condition within 45 days.
   
  For mortgage loan #11 (Riverside and Rialto Industrial Portfolio), with respect to the Riverside Industrial property,  the largest tenant (31,624 square feet), representing 10.0% of net rentable square feet, has the right to terminate the lease on August, 1, 2020 with 12 months’ written notice and payment of the $75,000 termination fee.
   
  For mortgage loan #9 (35 Waterview Boulevard), the largest tenant (66,065 square feet), representing 38.3% of net rentable square feet, may terminate its lease on December 31, 2024 if the company moves out of New jersey or is acquired by a third party and ceases all operations in both Morris and Somerset counties, New Jersey.  A termination fee of $1,028,197 and 18 months’ written notice is required.  The second largest tenant (20,310 square feet), representing 11.8% of net rentable square feet may terminate its lease on up to 10% of gross rentable square footage as of December 1, 2019 upon providing 12 months’ written notice and payment of a termination fee equal to $71.24 per square foot. The fifth largest tenant (7,034 square feet), representing 4.1% of net rentable square feet, may terminate its lease as of November 30, 2019 upon providing 12 months’ written notice and payment of $43,083 plus all unamortized tenant improvements and leasing commissions.  
   
  For mortgage loan #13 (Forest Office Park), the largest tenant (127,983 square feet), representing 55.9% of net rentable square feet, may terminate its lease for up to 15% of its space (including suite 203 in the Wythe Building and excluding suite 110 in the Ratcliffe Building) at any time on or after July 1, 2020 upon providing 9 months’ written notice and payment of unamortized tenant improvements.  The largest tenant may also terminate its lease on suite 110 in the Ratcliffe Building (1,801 square feet) and/or suite 203 in the Wythe Building (1,340 square feet) upon providing 6 months’ written notice and payment of all unamortized tenant improvements and leasing commissions. In addition, the largest tenant may terminate its lease or reduce its space if the Virginia General Assembly fails to appropriate funds for the continuance of the lease.  The second largest tenant (48,787 square feet), representing 21.3% of net rentable square feet, may terminate its lease at any time upon providing 120 days’ written notice.  The third largest tenant (19,791 square feet), representing 8.6% of net rentable square feet, may terminate its lease on 3,676 square feet as of July 31, 2019 and the entire space as of September 30, 2022, upon providing six months written notice and payment of all unamortized tenant improvements and leasing commissions.  
   
  For mortgage loan #25 (2900 Westchester), the second largest tenant (9,226 square feet), representing 9.7% of net rentable square feet, has a one-time termination option after November 30, 2022 upon providing 6 months’ written notice and payment of a termination fee equal to two months’ current rent.  The third largest tenant (6,400 square feet), representing 6.7% of net rentable square feet, may terminate its lease at any time upon providing 90 days’ written notice and payment of a termination fee equal to four months’ rent.
   
  For mortgage loan #26 (Twin Oaks Shopping Center), the fourth largest tenant (4,920 square feet), representing 5.1% of net rentable square feet, may terminate its lease effective August 31, 2019 upon providing notice on or after July 31, 2019 if the tenant’s sales during the third year of the lease are below $750,000. The fifth largest tenant (4,457 square feet), representing 4.6% of net rentable square feet, may terminate its lease within 30 days on or after April 22, 2021 if the tenant’s sales during the fifth year of the lease are below $650,000. This tenant’s termination is effective 180 days’ thereafter with a $97,285 payment.
   
  For mortgage loan #31 (Ascension Crossing Shopping Center), the largest tenant (45,528 square feet), representing 50.5% of net rentable square feet, may terminate its lease at any time upon providing one year notice.
   
  For mortgage loan #35 (8000 Jarvis Avenue), the largest tenant (12,778 square feet), representing 25.8% of net rentable square feet, has a one-time right to terminate its lease effective May 31, 2023 with written notice no later than May 31, 2022 and payment of a termination fee.
   
  For mortgage loan #39 (M2i Retail), the third largest tenant (1,916 square feet), representing 14.8% of the net rentable square feet, has the right to terminate its lease anytime on or after April 1, 2022, with a 120 days’ prior written notice and a termination fee of $52,500.
   
  For mortgage loan #49 (Shoppes of Crossroads Commons), the second largest tenant (1,800 square feet), representing 12.6% of net rentable square feet, may terminate its lease on February 28, 2022 upon no less than 180 days’ notice and payment of six months’ base rent. The fourth largest tenant (1,600 square feet), representing 11.2% of net rentable square feet, may terminate its lease beginning on September 30, 2019 upon no less than 120 days’ notice.
   
(10) For mortgage loan #3 (The SoCal Portfolio), all tenants not under certain major leases specified in the mortgage loan documents are subject to a soft lockbox.
                           
(11) For mortgage loan #18 (Oxford Alabama Hotel Portfolio), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 1/12 of 4.0% of (i) gross revenue for the property in the preceding calendar year or (ii) the projected gross revenues for the property for the current calendar year according to the most recent annual budget.
   
  For mortgage loan #21 (Hilton Garden Inn Yuma Pivot Point), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of underwritten total revenue for the prior 12 month period.
   
  For mortgage loan #24 (Fairfield Inn & Suites – Willow Grove), the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 2.0% for the first year, 3.0% for the second year and 4.0% every year thereafter of the actual annual gross income from the prior year.
   
  For mortgage loan #25 (2900 Westchester), the Monthly Replacement Reserve will adjust to $1,586 in March 2023.
   
  For mortgage loan #33 (Holiday Inn Express - Waldorf), the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 4.0% of the actual annual gross income from the prior year. The Monthly Replacement Reserve is waived for the first year of the Mortgage Loan term.
   
  For mortgage loan #37 (Comfort Inn - Blythewood), the Monthly Replacement Reserve will be equal to the greater of: (i) 1/12th of 4% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs, and (ii) the amount required to be reserved under the management agreement and franchise agreement.

 

 

 

 

  For mortgage loans #38 (Holiday Inn Express Greenville Airport), beginning in March 2019, the Monthly Replacement Reserve will be adjusted to an amount equal to 1/12th of 4% of underwritten revenue.
   
(12) For mortgage loan #3 (The SoCal Portfolio), commencing on the payment date occurring in March 2018 and on each payment date thereafter through and including the payment date in February 2023, the Monthly TI/LC Reserve will be equal to $228,586. Commencing on the payment date occurring in March 2023 and on each payment date thereafter, the Monthly TI/LC Reserve will be equal to $137,152. If the amount of the leasing reserve funds in the leasing reserve account equals or exceeds (i) $5,000,000 through and including the monthly payment date occurring in February 2023 or (ii) $2,000,000 from and after the monthly payment date occurring in March 2023 through the Maturity Date, then the lender will waive the requirement that the borrower will make the leasing reserve monthly deposit, provided that the foregoing obligation will be immediately reinstated once the amount falls below (i) $5,000,000 through and including the payment date occurring in February 2023 or (ii) $2,000,000 from and after the payment date occurring in March 2023 through the Maturity Date.
   
  For mortgage loan #5 (ExchangeRight Net Leased Portfolio #19), The U/W TI/LC ($) is inclusive of a straight-line credit for the TI/LC Reserve (Initial) equal to $50,000, which is 10.0% of the TI/LC Reserve (Initial) of $500,000.  The credit is not reflected for the U/W TI/LC ($) for the individual ExchangeRight Net Leased Portfolio #19 properties.
   
  For mortgage loan #11 (Riverside and Rialto Industrial Portfolio), the Monthly TI/LC Reserve deposit will decrease to $13,230 should the borrower elect to release the mortgaged property identified as Rialto Industrial.
   
  For mortgage loan #14 (Connecticut Industrial Portfolio), the Monthly TI/LC Reserve deposit until and including March 6, 2021 will be $18,936. After March 6, 2021, the monthly contribution amount will lower to $9,468.
   
  For mortgage loan #31 (Ascension Crossing Shopping Center), the Monthly TI/LC Reserve will adjust to $1,752 when the balance is greater than or equal to $126,168.
   
(13) For mortgage loan #1 (Moffett Towers II – Building 2), for a description of escrows, see Annex A-3 to this Prospectus.
   
  For mortgage loan #18 (Oxford Alabama Hotel Portfolio), a letter of credit dated January 29, 2018 in the amount of $250,000 was provided in lieu of cash reserves in connection with the CY Lobby Reserve for lobby work associated with the Courtyard Anniston Oxford by Marriott property. At origination, $250,000 was funded into the CY Lobby Reserve – upon receipt of this letter of credit, on February 16, 2018, funds were released from the reserve and remitted to the related borrower. The letter of credit is being held as additional security for the loan. Upon the occurrence of either an event of default, a Cash Sweep Period or the failure of the borrower to complete the lobby work by the date required under the franchise agreement, the lender may draw upon the letter of credit to fund the reserve account. The borrower is not otherwise permitted to draw upon the letter of credit to fund the lobby work.
   
  For mortgage loan #18 (Oxford Alabama Hotel Portfolio)), commencing at loan origination and during the months of May, June, July, and August, the related borrower is required to deposit a seasonality reserve in the amount of $10,453 to ensure that there are sufficient funds on deposit to fund each monthly debt service payment for the off-season months of December and January.
   
  For mortgage loan #24 (Fairfield Inn & Suites - Willow Grove), commencing at loan origination and during the months of November through February, the related borrower is required to deposit an initial seasonality reserve in the amount of $47,000 and monthly seasonality seasonality reserves of $5,875 to ensure that there are sufficient funds on deposit to fund each monthly debt service payment at a minimum DSCR of not less than 1.05x.
   
  For mortgage loan #33 (Holiday Inn Express - Waldorf), commencing during the months of February through November, the monthly seasonality deposit on each payment date equals (i) $6,535 on or prior to February 11, 2019; and (ii) $5,700 on each payment date thereafter. The monthly seasonality reserve is subject to a cap of $57,000.
   
  For mortgage loan #34 (All Seasons Mobile Home Park), the Other Escrow I (Monthly) deposit on each payment date equals to (i) $10,000 on each payment date on or prior to February 6, 2019; (ii) $5,000 on each payment date thereafter.
   
  For mortgage loan #52 (Bonnet Lake MHP), commencing in December 2018 and during the months of January and December, the monthly seasonality deposit on the applicable payment date equals $6,000. Each of the Monthly Seasonality Reserve Deposit and the Required Seasonality Reserve Balance shall be subject to adjustment as may be reasonably required by Lender if Lender determines that the applicable Seasonality Reserve Disbursement Amount is insufficient to cover short falls of cash flow to pay debt service and reserves during Seasonality Reserve Disbursement Months that occur during any period of twelve (12) consecutive months.
   
  For mortgage loan #57 (Hammondell MHP), commencing in December 2018 and during the months of January and December, the monthly seasonality deposit on the applicable payment date equals $12,500. Each of the Monthly Seasonality Reserve Deposit and the Required Seasonality Reserve Balance shall be subject to adjustment as may be reasonably required by Lender if Lender determines that the applicable Seasonality Reserve Disbursement Amount is insufficient to cover short falls of cash flow to pay debt service and reserves during Seasonality Reserve Disbursement Months that occur during any period of twelve (12) consecutive months.
   
(14) For mortgage loan #13 (Forest Office Park), the Other Escrow II (Monthly) begins in July 2021.