FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-206677-19 | ||
WFCM 2017-C40 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
| ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance |
1 | 225 & 233 Park Avenue South | Barclays | 225 & 233 Park Avenue South | New York | NY | 10003 | Office | CBD | 1909 | 2017 | 675,756 | Sq. Ft. | 348 | 60,000,000 | 60,000,000 | 8.5% | |
2 | Mall of Louisiana | Barclays | 6401 Bluebonnet Boulevard; 9168 Mall of Louisiana Boulevard; 9330 Mall of Louisiana Boulevard | Baton Rouge | LA | 70836 | Retail | Super Regional Mall | 1997 | 2008 | 776,789 | Sq. Ft. | 418 | 50,000,000 | 50,000,000 | 7.1% | |
3 | Marketplace at Millcreek | WFB | 1600-1700 Mall of Georgia Boulevard | Buford | GA | 30515 | Retail | Anchored | 2003 | 401,947 | Sq. Ft. | 99 | 39,600,000 | 39,600,000 | 5.6% | ||
4 | Sava Holdings IHG Portfolio | RMF | Various | Various | TX | Various | Hospitality | Various | Various | 429 | Rooms | 86,247 | 37,000,000 | 37,000,000 | 5.2% | ||
4.01 | Candlewood Suites DFW South | RMF | 4200 Reggis Drive | Fort Worth | TX | 76155 | Hospitality | Extended Stay | 2007 | 174 | Rooms | 13,000,000 | 13,000,000 | 1.8% | |||
4.02 | Holiday Inn DFW Airport South | RMF | 14320 Centre Station Drive | Fort Worth | TX | 76155 | Hospitality | Select Service | 2008 | 143 | Rooms | 12,000,000 | 12,000,000 | 1.7% | |||
4.03 | Staybridge Suites Plano | RMF | 301 Silverglen Drive | Plano | TX | 75075 | Hospitality | Limited Service | 2007 | 112 | Rooms | 12,000,000 | 12,000,000 | 1.7% | |||
5 | Wilshire Pacific Plaza | WFB | 12301 Wilshire Boulevard | Los Angeles | CA | 90025 | Office | Suburban | 1974 | 2010 | 107,737 | Sq. Ft. | 305 | 32,850,000 | 32,850,000 | 4.6% | |
6 | Pinnacle Medical Plaza | WFB | 10670-10672 Wexford Street | San Diego | CA | 92131 | Office | Medical | 2008 | 80,402 | Sq. Ft. | 361 | 29,000,000 | 29,000,000 | 4.1% | ||
7 | Winslow Bay Commons | WFB | 590 River Highway | Mooresville | NC | 28117 | Retail | Anchored | 2003 | 255,598 | Sq. Ft. | 101 | 25,800,000 | 25,800,000 | 3.6% | ||
8 | Del Amo Fashion Center | Barclays | 3525 West Carson Street | Torrance | CA | 90503 | Retail | Super Regional Mall | 1961 | 2017 | 1,769,525 | Sq. Ft. | 260 | 25,000,000 | 25,000,000 | 3.5% | |
9 | Pleasant Prairie Premium Outlets | WFB | 11211 120th Avenue; 11601 108th Street; 110th Street | Pleasant Prairie | WI | 53158 | Retail | Outlet Mall | 1987 | 402,615 | Sq. Ft. | 360 | 25,000,000 | 25,000,000 | 3.5% | ||
10 | Gehl Foods Portfolio | WFB | Various | Germantown | WI | 53022 | Industrial | Warehouse | Various | 628,657 | Sq. Ft. | 36 | 22,500,000 | 22,500,000 | 3.2% | ||
10.01 | Freistadt Road | WFB | N120 W1900 Freistadt Road | Germantown | WI | 53022 | Industrial | Warehouse | 2005 | 287,863 | Sq. Ft. | 10,700,000 | 10,700,000 | 1.5% | |||
10.02 | Main Street | WFB | N116 W15970 Main Street | Germantown | WI | 53022 | Industrial | Warehouse | 1917 | 233,652 | Sq. Ft. | 7,800,000 | 7,800,000 | 1.1% | |||
10.03 | Crusader Court | WFB | W160 N11736 Crusader Court | Germantown | WI | 53022 | Industrial | Warehouse | 2002 | 107,142 | Sq. Ft. | 4,000,000 | 4,000,000 | 0.6% | |||
11 | iStar Leased Fee Portfolio | Barclays | Various | Various | Various | Various | Other | Leased Fee | Various | Various | Various | Various | NAP | 20,000,000 | 20,000,000 | 2.8% | |
11.01 | Hilton Salt Lake | Barclays | 255 South West Temple | Salt Lake City | UT | 84101 | Other | Leased Fee | 1983 | 2012 | 499 | Rooms | 4,873,304 | 4,873,304 | 0.7% | ||
11.02 | DoubleTree Seattle Airport | Barclays | 18740 International Boulevard | Seattle | WA | 98188 | Other | Leased Fee | 1969 | 2011 | 850 | Rooms | 3,524,229 | 3,524,229 | 0.5% | ||
11.03 | DoubleTree Mission Valley | Barclays | 7450 Hazard Center Drive | San Diego | CA | 92108 | Other | Leased Fee | 1991 | 2012 | 300 | Rooms | 3,355,419 | 3,355,419 | 0.5% | ||
11.04 | One Ally Center | Barclays | 500 Woodward Avenue | Detroit | MI | 48226 | Other | Leased Fee | 1992 | 957,355 | Sq. Ft. | 2,815,947 | 2,815,947 | 0.4% | |||
11.05 | DoubleTree Sonoma | Barclays | 1 Doubletree Drive | Rohnert Park | CA | 94928 | Other | Leased Fee | 1987 | 2016 | 245 | Rooms | 1,700,441 | 1,700,441 | 0.2% | ||
11.06 | DoubleTree Durango | Barclays | 501 Camino Del Rio | Durango | CO | 81301 | Other | Leased Fee | 1986 | 2009 | 159 | Rooms | 1,462,907 | 1,462,907 | 0.2% | ||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | 4150 Deputy Bill Cantrell Memorial Road | Cumming | GA | 30040 | Other | Leased Fee | 2017 | 92,573 | Sq. Ft. | 667,577 | 667,577 | 0.1% | |||
11.08 | NASA/JPSS Headquarters | Barclays | 7700 and 7720 Hubble Drive | Lanham | MD | 20706 | Other | Leased Fee | 1994 | 120,000 | Sq. Ft. | 457,269 | 457,269 | 0.1% | |||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | 2101 North Stemmons Freeway | Dallas | TX | 75207 | Other | Leased Fee | 1989 | 2017 | 251 | Rooms | 365,727 | 365,727 | 0.1% | ||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | 2150 Market Center Boulevard | Dallas | TX | 75207 | Other | Leased Fee | 1989 | 2015 | 184 | Rooms | 329,163 | 329,163 | 0.0% | ||
11.11 | The Buckler Apartments | Barclays | 401 West Michigan Street | Milwaukee | WI | 53203 | Other | Leased Fee | 1977 | 2016 | 207 | Units | 320,088 | 320,088 | 0.0% | ||
11.12 | Lock-Up Self Storage Facility | Barclays | 221 American Boulevard West | Bloomington | MN | 55420 | Other | Leased Fee | 2008 | 104,000 | Sq. Ft. | 127,930 | 127,930 | 0.0% | |||
12 | 45 Eisenhower Drive | Barclays | 45 Eisenhower Drive | Paramus | NJ | 07652 | Office | Suburban | 1986 | 2016 | 174,912 | Sq. Ft. | 114 | 19,975,000 | 19,949,869 | 2.8% | |
13 | Hilton Garden Inn Chicago/North Loop | WFB | 66 East Wacker Place | Chicago | IL | 60601 | Hospitality | Select Service | 2015 | 191 | Rooms | 177,165 | 20,000,000 | 19,905,023 | 2.8% | ||
14 | Sentinel Business Center | Barclays | 10530-10732 Sentinel Street | San Antonio | TX | 78217 | Industrial | Warehouse | 1980 | 2007 | 328,412 | Sq. Ft. | 53 | 17,500,000 | 17,455,975 | 2.5% | |
15 | Southridge Plaza Austin | Barclays | 500 West William Cannon Drive | Austin | TX | 78745 | Retail | Anchored | 1978 | 144,285 | Sq. Ft. | 98 | 14,200,000 | 14,200,000 | 2.0% | ||
16 | Magnolia Hotel Denver | RMF | 818 17th Street | Denver | CO | 80202 | Hospitality | Full Service | 1995 | 2016 | 297 | Rooms | 180,851 | 14,000,000 | 13,925,501 | 2.0% | |
17 | North Point Village | WFB | 7300 North Point Parkway | Alpharetta | GA | 30022 | Retail | Unanchored | 2000 | 56,946 | Sq. Ft. | 228 | 13,000,000 | 13,000,000 | 1.8% | ||
18 | League City Hotel Portfolio | RMF | Various | League City | TX | 77573 | Hospitality | Various | 2010 | Various | 164 | Rooms | 66,931 | 11,000,000 | 10,976,670 | 1.5% | |
18.01 | Hampton Inn & Suites Houston/League City | RMF | 2320 Gulf Freeway South | League City | TX | 77573 | Hospitality | Limited Service | 2010 | 2015 | 81 | Rooms | 6,000,000 | 5,987,275 | 0.8% | ||
18.02 | Candlewood Suites League City | RMF | 2350 Gulf Freeway South | League City | TX | 77573 | Hospitality | Extended Stay | 2010 | 2016 | 83 | Rooms | 5,000,000 | 4,989,396 | 0.7% | ||
19 | Blossom Business Center | Barclays | 12005-12095 Starcrest Drive | San Antonio | TX | 78247 | Industrial | Flex | 1983 | 137,236 | Sq. Ft. | 80 | 11,000,000 | 10,972,327 | 1.5% | ||
20 | Hampton Inn - Frederick | WFB | 1565 Opossumtown Pike | Frederick | MD | 21702 | Hospitality | Limited Service | 2005 | 2013 | 104 | Rooms | 98,388 | 10,250,000 | 10,232,399 | 1.4% | |
21 | Starwood Capital Group Hotel Portfolio | Barclays | Various | Various | Various | Various | Hospitality | Various | Various | Various | 6,366 | Rooms | 90,680 | 10,000,000 | 10,000,000 | 1.4% | |
21.01 | Larkspur Landing Sunnyvale | Barclays | 748 North Mathilda Avenue | Sunnyvale | CA | 94085 | Hospitality | Extended Stay | 2000 | 126 | Rooms | 590,158 | 590,158 | 0.1% | |||
21.02 | Larkspur Landing Milpitas | Barclays | 40 Ranch Drive | Milpitas | CA | 95035 | Hospitality | Extended Stay | 1998 | 124 | Rooms | 497,273 | 497,273 | 0.1% | |||
21.03 | Larkspur Landing Campbell | Barclays | 550 West Hamilton Avenue | Campbell | CA | 95008 | Hospitality | Extended Stay | 2000 | 117 | Rooms | 437,238 | 437,238 | 0.1% | |||
21.04 | Larkspur Landing San Francisco | Barclays | 690 Gateway Boulevard | South San Francisco | CA | 94080 | Hospitality | Extended Stay | 1999 | 111 | Rooms | 360,212 | 360,212 | 0.1% | |||
21.05 | Larkspur Landing Pleasanton | Barclays | 5535 Johnson Drive | Pleasanton | CA | 94588 | Hospitality | Extended Stay | 1997 | 124 | Rooms | 352,283 | 352,283 | 0.0% | |||
21.06 | Larkspur Landing Bellevue | Barclays | 15805 Southeast 37th Street | Bellevue | WA | 98006 | Hospitality | Extended Stay | 1998 | 126 | Rooms | 313,769 | 313,769 | 0.0% | |||
21.07 | Larkspur Landing Sacramento | Barclays | 555 Howe Avenue | Sacramento | CA | 95825 | Hospitality | Extended Stay | 1998 | 124 | Rooms | 234,477 | 234,477 | 0.0% | |||
21.08 | Hampton Inn Ann Arbor North | Barclays | 2300 Green Road | Ann Arbor | MI | 48105 | Hospitality | Limited Service | 1988 | 2015 | 129 | Rooms | 228,814 | 228,814 | 0.0% | ||
21.09 | Larkspur Landing Hillsboro | Barclays | 3133 Northeast Shute Road | Hillsboro | OR | 97124 | Hospitality | Extended Stay | 1997 | 124 | Rooms | 228,814 | 228,814 | 0.0% | |||
21.10 | Larkspur Landing Renton | Barclays | 1701 East Valley Road | Renton | WA | 98057 | Hospitality | Extended Stay | 1998 | 127 | Rooms | 226,548 | 226,548 | 0.0% | |||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 1311 Wet ’n Wild Way | Arlington | TX | 76011 | Hospitality | Full Service | 2008 | 2013 | 147 | Rooms | 217,486 | 217,486 | 0.0% | ||
21.12 | Residence Inn Toledo Maumee | Barclays | 1370 Arrowhead Drive | Maumee | OH | 43537 | Hospitality | Extended Stay | 2008 | 2016 | 108 | Rooms | 215,221 | 215,221 | 0.0% | ||
21.13 | Residence Inn Williamsburg | Barclays | 1648 Richmond Road | Williamsburg | VA | 23185 | Hospitality | Extended Stay | 1999 | 2012 | 108 | Rooms | 206,159 | 206,159 | 0.0% | ||
21.14 | Hampton Inn Suites Waco South | Barclays | 2501 Marketplace Drive | Waco | TX | 76711 | Hospitality | Limited Service | 2008 | 2013 | 123 | Rooms | 190,301 | 190,301 | 0.0% | ||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 447 Farmington Avenue | Louisville | KY | 40209 | Hospitality | Full Service | 2008 | 106 | Rooms | 186,902 | 186,902 | 0.0% | |||
21.16 | Courtyard Tyler | Barclays | 7424 South Broadway Avenue | Tyler | TX | 75703 | Hospitality | Limited Service | 2010 | 2016 | 121 | Rooms | 183,504 | 183,504 | 0.0% | ||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 50 Raritan Center Parkway | Edison | NJ | 08837 | Hospitality | Limited Service | 2002 | 2014 | 132 | Rooms | 183,504 | 183,504 | 0.0% | ||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 420 Inwood Avenue North | Oakdale | MN | 55128 | Hospitality | Limited Service | 2005 | 2013 | 116 | Rooms | 181,239 | 181,239 | 0.0% | ||
21.19 | Residence Inn Grand Rapids West | Barclays | 3451 Rivertown Point Court Southwest | Grandville | MI | 49418 | Hospitality | Extended Stay | 2000 | 2017 | 90 | Rooms | 178,973 | 178,973 | 0.0% | ||
21.20 | Peoria, AZ Residence Inn | Barclays | 8435 West Paradise Lane | Peoria | AZ | 85382 | Hospitality | Extended Stay | 1998 | 2013 | 90 | Rooms | 177,840 | 177,840 | 0.0% | ||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 320 South Towanda Avenue | Normal | IL | 61761 | Hospitality | Limited Service | 2007 | 2015 | 128 | Rooms | 176,708 | 176,708 | 0.0% | ||
21.22 | Courtyard Chico | Barclays | 2481 Carmichael Drive | Chico | CA | 95928 | Hospitality | Limited Service | 2005 | 2015 | 90 | Rooms | 173,309 | 173,309 | 0.0% | ||
21.23 | Hampton Inn Suites South Bend | Barclays | 52709 Indiana State Road 933 | South Bend | IN | 46637 | Hospitality | Limited Service | 1997 | 2014 | 117 | Rooms | 167,646 | 167,646 | 0.0% | ||
21.24 | Hampton Inn Suites Kokomo | Barclays | 2920 South Reed Road | Kokomo | IN | 46902 | Hospitality | Limited Service | 1997 | 2013 | 105 | Rooms | 167,646 | 167,646 | 0.0% | ||
21.25 | Courtyard Wichita Falls | Barclays | 3800 Tarry Street | Wichita Falls | TX | 76308 | Hospitality | Limited Service | 2009 | 2017 | 93 | Rooms | 159,717 | 159,717 | 0.0% | ||
21.26 | Hampton Inn Morehead | Barclays | 4035 Arendell Street | Morehead City | NC | 28557 | Hospitality | Limited Service | 1991 | 2017 | 118 | Rooms | 155,186 | 155,186 | 0.0% | ||
21.27 | Residence Inn Chico | Barclays | 2485 Carmichael Drive | Chico | CA | 95928 | Hospitality | Extended Stay | 2005 | 2014 | 78 | Rooms | 150,655 | 150,655 | 0.0% | ||
21.28 | Courtyard Lufkin | Barclays | 2130 South First Street | Lufkin | TX | 75901 | Hospitality | Limited Service | 2009 | 2017 | 101 | Rooms | 143,858 | 143,858 | 0.0% | ||
21.29 | Hampton Inn Carlisle | Barclays | 1164 Harrisburg Pike | Carlisle | PA | 17013 | Hospitality | Limited Service | 1997 | 2014 | 97 | Rooms | 142,725 | 142,725 | 0.0% | ||
21.30 | Springhill Suites Williamsburg | Barclays | 1644 Richmond Road | Williamsburg | VA | 23185 | Hospitality | Limited Service | 2002 | 2012 | 120 | Rooms | 142,725 | 142,725 | 0.0% | ||
21.31 | Fairfield Inn Bloomington | Barclays | 120 South Fairfield Drive | Bloomington | IN | 47404 | Hospitality | Limited Service | 1995 | 2015 | 105 | Rooms | 141,593 | 141,593 | 0.0% | ||
21.32 | Waco Residence Inn | Barclays | 501 South University Parks Drive | Waco | TX | 76706 | Hospitality | Extended Stay | 1997 | 2012 | 78 | Rooms | 138,194 | 138,194 | 0.0% | ||
21.33 | Holiday Inn Express Fishers | Barclays | 9791 North by Northeast Boulevard | Fishers | IN | 46037 | Hospitality | Limited Service | 2000 | 2012 | 115 | Rooms | 129,133 | 129,133 | 0.0% | ||
21.34 | Larkspur Landing Folsom | Barclays | 121 Iron Point Road | Folsom | CA | 95630 | Hospitality | Extended Stay | 2000 | 84 | Rooms | 125,734 | 125,734 | 0.0% | |||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 4305 Weaver Parkway | Warrenville | IL | 60555 | Hospitality | Limited Service | 1997 | 2013 | 128 | Rooms | 118,938 | 118,938 | 0.0% | ||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 3025 Northeast Loop 286 | Paris | TX | 75460 | Hospitality | Limited Service | 2009 | 84 | Rooms | 117,805 | 117,805 | 0.0% | |||
21.37 | Toledo Homewood Suites | Barclays | 1410 Arrowhead Road | Maumee | OH | 43537 | Hospitality | Extended Stay | 1997 | 2014 | 78 | Rooms | 117,805 | 117,805 | 0.0% | ||
21.38 | Grand Rapids Homewood Suites | Barclays | 3920 Stahl Drive Southeast | Grand Rapids | MI | 49546 | Hospitality | Extended Stay | 1997 | 2013 | 78 | Rooms | 114,407 | 114,407 | 0.0% | ||
21.39 | Fairfield Inn Laurel | Barclays | 13700 Baltimore Avenue | Laurel | MD | 20707 | Hospitality | Limited Service | 1988 | 2013 | 109 | Rooms | 106,478 | 106,478 | 0.0% | ||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 1415 Stillwater Avenue | Cheyenne | WY | 82009 | Hospitality | Limited Service | 1994 | 2013 | 60 | Rooms | 106,478 | 106,478 | 0.0% | ||
21.41 | Courtyard Akron Stow | Barclays | 4047 Bridgewater Parkway | Stow | OH | 44224 | Hospitality | Limited Service | 2005 | 2014 | 101 | Rooms | 104,212 | 104,212 | 0.0% | ||
21.42 | Towneplace Suites Bloomington | Barclays | 105 South Franklin Road | Bloomington | IN | 47404 | Hospitality | Extended Stay | 2000 | 2013 | 83 | Rooms | 98,549 | 98,549 | 0.0% | ||
21.43 | Larkspur Landing Roseville | Barclays | 1931 Taylor Road | Roseville | CA | 95661 | Hospitality | Extended Stay | 1999 | 90 | Rooms | 98,549 | 98,549 | 0.0% | |||
21.44 | Hampton Inn Danville | Barclays | 97 Old Valley School Road | Danville | PA | 17821 | Hospitality | Limited Service | 1998 | 2013 | 71 | Rooms | 97,416 | 97,416 | 0.0% | ||
21.45 | Holiday Inn Norwich | Barclays | 10 Laura Boulevard | Norwich | CT | 06360 | Hospitality | Full Service | 1975 | 2013 | 135 | Rooms | 96,283 | 96,283 | 0.0% | ||
21.46 | Hampton Inn Suites Longview North | Barclays | 3044 North Eastman Road | Longview | TX | 75605 | Hospitality | Limited Service | 2008 | 2013 | 91 | Rooms | 95,150 | 95,150 | 0.0% | ||
21.47 | Springhill Suites Peoria Westlake | Barclays | 2701 West Lake Avenue | Peoria | IL | 61615 | Hospitality | Limited Service | 2000 | 2013 | 124 | Rooms | 95,150 | 95,150 | 0.0% | ||
21.48 | Hampton Inn Suites Buda | Barclays | 1201 Cabelas Drive | Buda | TX | 78610 | Hospitality | Limited Service | 2008 | 74 | Rooms | 94,018 | 94,018 | 0.0% | |||
21.49 | Shawnee Hampton Inn | Barclays | 4851 North Kickapoo | Shawnee | OK | 74804 | Hospitality | Limited Service | 1996 | 2013 | 63 | Rooms | 94,018 | 94,018 | 0.0% | ||
21.50 | Racine Fairfield Inn | Barclays | 6421 Washington Avenue | Racine | WI | 53406 | Hospitality | Limited Service | 1991 | 2016 | 62 | Rooms | 91,752 | 91,752 | 0.0% | ||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 3 Stetler Avenue | Shamokin Dam | PA | 17876 | Hospitality | Limited Service | 1996 | 2013 | 75 | Rooms | 89,487 | 89,487 | 0.0% | ||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 300 Tanger Drive | Terrell | TX | 75160 | Hospitality | Limited Service | 2007 | 2013 | 68 | Rooms | 84,956 | 84,956 | 0.0% | ||
21.53 | Westchase Homewood Suites | Barclays | 2424 Rogerdale Road | Houston | TX | 77042 | Hospitality | Extended Stay | 1998 | 2016 | 96 | Rooms | 82,228 | 82,228 | 0.0% | ||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 2421 East Southeast Loop 323 | Tyler | TX | 75701 | Hospitality | Limited Service | 2000 | 2015 | 88 | Rooms | 81,557 | 81,557 | 0.0% | ||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 148 Interstate 45 South | Huntsville | TX | 77340 | Hospitality | Limited Service | 2008 | 2013 | 87 | Rooms | 78,159 | 78,159 | 0.0% | ||
21.56 | Hampton Inn Sweetwater | Barclays | 302 Southeast Georgia Avenue | Sweetwater | TX | 79556 | Hospitality | Limited Service | 2009 | 72 | Rooms | 71,363 | 71,363 | 0.0% | |||
21.57 | Comfort Suites Buda Austin South | Barclays | 15295 South Interstate 35 Building 800 | Buda | TX | 78610 | Hospitality | Limited Service | 2009 | 72 | Rooms | 60,035 | 60,035 | 0.0% | |||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 175 Alford Drive | Weatherford | TX | 76086 | Hospitality | Limited Service | 2009 | 2016 | 86 | Rooms | 56,637 | 56,637 | 0.0% | ||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 2812 East Broadway Street | Altus | OK | 73521 | Hospitality | Limited Service | 2008 | 2013 | 68 | Rooms | 45,895 | 45,895 | 0.0% | ||
21.60 | Comfort Inn & Suites Paris | Barclays | 3035 Northeast Loop 286 | Paris | TX | 75460 | Hospitality | Limited Service | 2009 | 56 | Rooms | 40,779 | 40,779 | 0.0% | |||
21.61 | Hampton Inn Suites Decatur | Barclays | 110 US-287 | Decatur | TX | 76234 | Hospitality | Limited Service | 2008 | 2013 | 74 | Rooms | 39,022 | 39,022 | 0.0% | ||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 5210 Crossroads Parkway | Texarkana | AR | 71854 | Hospitality | Limited Service | 2009 | 88 | Rooms | 36,136 | 36,136 | 0.0% | |||
21.63 | Mankato Fairfield Inn | Barclays | 141 Apache Place | Mankato | MN | 56001 | Hospitality | Limited Service | 1997 | 2016 | 61 | Rooms | 32,383 | 32,383 | 0.0% | ||
21.64 | Candlewood Suites Texarkana | Barclays | 2901 South Cowhorn Creek Loop | Texarkana | TX | 75503 | Hospitality | Extended Stay | 2009 | 2014 | 80 | Rooms | 25,037 | 25,037 | 0.0% | ||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 20611 Highway 59 | Humble | TX | 77338 | Hospitality | Limited Service | 2001 | 2017 | 62 | Rooms | 23,777 | 23,777 | 0.0% | ||
22 | AeroPlex II | CIIICM | 10401 Harrison Road | Romulus | MI | 48174 | Industrial | Flex | 2002 | 2017 | 300,000 | Sq. Ft. | 33 | 10,000,000 | 10,000,000 | 1.4% | |
23 | St. Louis Ground Lease | WFB | 620 Market Street; 1 South Broadway; 611 Walnut Street | St. Louis | MO | 63102 | Other | Leased Fee | 132,433 | Sq. Ft. | 72 | 9,600,000 | 9,526,304 | 1.3% | |||
24 | Shady Willow Plaza | WFB | 6261, 6271, 6281 & 6291 Lone Tree Way | Brentwood | CA | 94513 | Retail | Unanchored | 2006 | 30,181 | Sq. Ft. | 303 | 9,150,000 | 9,150,000 | 1.3% | ||
25 | Shea Medical Plaza | Barclays | 7425 East Shea Boulevard | Scottsdale | AZ | 85260 | Office | Medical | 1998 | 42,439 | Sq. Ft. | 205 | 8,700,000 | 8,700,000 | 1.2% | ||
26 | 215 South Brea Boulevard | WFB | 215 South Brea Boulevard | Brea | CA | 92821 | Mixed Use | Multifamily/Retail | 1999 | 37,130 | Sq. Ft. | 223 | 8,300,000 | 8,270,439 | 1.2% | ||
27 | Sprouts Whittier | RMF | 15733-15801 East Whittier Boulevard | Whittier | CA | 90603 | Retail | Single Tenant | 2013 | 24,866 | Sq. Ft. | 284 | 7,050,000 | 7,050,000 | 1.0% | ||
28 | Island Palm Shoppes | CIIICM | Crossed Group 1 | 16055 Highway 98 | Destin | FL | 32541 | Retail | Shadow Anchored | 2001 | 25,814 | Sq. Ft. | 178 | 4,652,500 | 4,652,500 | 0.7% | |
29 | Runway Plaza | CIIICM | Crossed Group 1 | 1251-1253 Airport Road | Destin | FL | 32541 | Retail | Unanchored | 1996 | 11,068 | Sq. Ft. | 178 | 1,910,000 | 1,910,000 | 0.3% | |
30 | CIA Developers Office Portfolio | WFB | Various | Melbourne | FL | 32934 | Industrial | Flex | Various | 284,500 | Sq. Ft. | 23 | 6,500,000 | 6,491,061 | 0.9% | ||
30.01 | Coastal Technology Center | WFB | 715, 721, 727, 733, 739 and 745 North Drive | Melbourne | FL | 32934 | Industrial | Flex | 1997 | 90,000 | Sq. Ft. | 2,196,415 | 2,193,394 | 0.3% | |||
30.02 | Trio Industrial Plaza | WFB | 285, 295 and 305 North Drive | Melbourne | FL | 32934 | Industrial | Flex | 1985 | 100,000 | Sq. Ft. | 1,886,875 | 1,884,280 | 0.3% | |||
30.03 | Dow Rodes Industrial Center | WFB | 4250, 4260, 4270 and 4280 Dow Road | Melbourne | FL | 32934 | Industrial | Flex | 1985 | 66,150 | Sq. Ft. | 1,432,790 | 1,430,820 | 0.2% | |||
30.04 | Gran central Building | WFB | 751 North Drive | Melbourne | FL | 32934 | Industrial | Flex | 1988 | 28,350 | Sq. Ft. | 983,920 | 982,567 | 0.1% | |||
31 | Salida & Manteca Secured Storage Portfolio | RMF | Various | Various | CA | Various | Self Storage | Self Storage | Various | 121,093 | Sq. Ft. | 52 | 6,300,000 | 6,300,000 | 0.9% | ||
31.01 | Secured Self Storage of Salida | RMF | 5524 Pirrone Road | Salida | CA | 95368 | Self Storage | Self Storage | 2001 | 82,718 | Sq. Ft. | 4,200,000 | 4,200,000 | 0.6% | |||
31.02 | Secured Self Storage of Manteca | RMF | 1540 West Yosemite Avenue | Manteca | CA | 95337 | Self Storage | Self Storage | 2000 | 38,375 | Sq. Ft. | 2,100,000 | 2,100,000 | 0.3% | |||
32 | Hampton Inn - Farmville | RMF | 300 Sunchase Boulevard | Farmville | VA | 23901 | Hospitality | Limited Service | 2006 | 2013 | 72 | Rooms | 85,467 | 6,175,000 | 6,153,606 | 0.9% | |
33 | Heacock Business Center | Barclays | 13800 Heacock Street | Moreno Valley | CA | 92553 | Office | Suburban | 1991 | 76,358 | Sq. Ft. | 78 | 6,000,000 | 5,991,508 | 0.8% | ||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 413 Port View Drive | Harrisburg | PA | 17111 | Hospitality | Extended Stay | 2013 | 71 | Rooms | 84,332 | 6,000,000 | 5,987,597 | 0.8% | ||
35 | Douglasville Center | CIIICM | 2750 Chapel Hill Road | Douglasville | GA | 30135 | Retail | Unanchored | 2005 | 25,300 | Sq. Ft. | 235 | 5,950,000 | 5,950,000 | 0.8% | ||
36 | Wanamaker Crossing | CIIICM | 6121 SW 12th Street, 1223, 1227, 1231 & 1235 SW Wanamaker Road | Topeka | KS | 66609 | Retail | Unanchored | 2005 | 34,263 | Sq. Ft. | 168 | 5,800,000 | 5,771,950 | 0.8% | ||
37 | Stockton Self Storage | CIIICM | 1880 West Charter Way | Stockton | CA | 95206 | Self Storage | Self Storage | 2003 | 2016 | 53,425 | Sq. Ft. | 96 | 5,137,500 | 5,137,500 | 0.7% | |
38 | Battlefield Square Shoppes | RMF | 3030 South Glenstone Avenue | Springfield | MO | 65804 | Retail | Unanchored | 1994 | 36,818 | Sq. Ft. | 137 | 5,040,000 | 5,028,685 | 0.7% | ||
39 | Atrisco Plaza Shopping Center | RMF | 4104-4201 Central Avenue NW | Albuquerque | NM | 87105 | Retail | Anchored | 1975 | 2008 | 213,169 | Sq. Ft. | 93 | 5,000,000 | 5,000,000 | 0.7% | |
40 | Sterling Oaks | Barclays | 124 West Little Creek Road | Norfolk | VA | 23505 | Multifamily | Garden | 1942 | 2000 | 160 | Units | 31,208 | 5,000,000 | 4,993,253 | 0.7% | |
41 | North Park Marketplace | Barclays | 524 West New Circle Road | Lexington | KY | 40511 | Retail | Shadow Anchored | 2000 | 46,647 | Sq. Ft. | 98 | 4,600,000 | 4,594,213 | 0.6% | ||
42 | Boulevard Square I | Barclays | 745 31st Avenue East | West Fargo | ND | 58078 | Mixed Use | Multifamily/Retail | 2013 | 43,690 | Sq. Ft. | 97 | 4,250,000 | 4,244,702 | 0.6% | ||
43 | A-1 Secure Storage | RMF | 35 Matmor Road | Woodland | CA | 95776 | Self Storage | Self Storage | 2001 | 62,100 | Sq. Ft. | 66 | 4,125,000 | 4,125,000 | 0.6% | ||
44 | Ellenwood Town Center | CIIICM | 3056 Anvil Block Road | Ellenwood | GA | 30294 | Retail | Shadow Anchored | 2009 | 55,310 | Sq. Ft. | 75 | 4,125,000 | 4,125,000 | 0.6% | ||
45 | Country Cove MHP | CIIICM | 4015 North US Highway 1 | Fort Pierce | FL | 34946 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 2014 | 146 | Pads | 26,650 | 3,900,000 | 3,890,911 | 0.5% | |
46 | Victory Shops at Eldorado | RMF | 10710 Eldorado Parkway | Frisco | TX | 75035 | Retail | Unanchored | 2016 | 13,600 | Sq. Ft. | 279 | 3,800,000 | 3,800,000 | 0.5% | ||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 702 Limekiln Road | New Cumberland | PA | 17070 | Hospitality | Limited Service | 2006 | 2014 | 65 | Rooms | 58,341 | 3,800,000 | 3,792,145 | 0.5% | |
48 | Wayside MHC | CIIICM | 5120 14th Street West | Bradenton | FL | 34207 | Manufactured Housing Community | Manufactured Housing Community | 1950 | 2015 | 120 | Pads | 29,898 | 3,600,000 | 3,587,713 | 0.5% | |
49 | Parklane and North Dohr Apartments | CIIICM | Various | Various | NY | Various | Multifamily | Garden | Various | 2014 | 87 | Units | 41,000 | 3,575,000 | 3,567,007 | 0.5% | |
49.01 | North Dohr Apartments | CIIICM | 1230 - 1248 Latta Road | Greece | NY | 14612 | Multifamily | Garden | 1972 | 2014 | 50 | Units | 2,103,000 | 2,098,298 | 0.3% | ||
49.02 | Parklane Apartments | CIIICM | 2475 St. Paul Boulevard | Irondequoit | NY | 14617 | Multifamily | Garden | 1968 | 2014 | 37 | Units | 1,472,000 | 1,468,709 | 0.2% | ||
50 | Affordable Self Storage | CIIICM | 508 East Main Street | Clute | TX | 77531 | Self Storage | Self Storage | 2008 | 2014 | 46,785 | Sq. Ft. | 73 | 3,400,000 | 3,396,100 | 0.5% | |
51 | Speedway Marketplace | CIIICM | 6321 Crawfordsville Road | Indianapolis | IN | 46224 | Retail | Unanchored | 2017 | 11,200 | Sq. Ft. | 297 | 3,325,000 | 3,320,794 | 0.5% | ||
52 | Walgreens - Mansfield, TX | WFB | 2901 East Broad Street | Mansfield | TX | 76063 | Retail | Single Tenant | 2007 | 14,820 | Sq. Ft. | 222 | 3,300,000 | 3,288,713 | 0.5% | ||
53 | Kaysville Business Park | CIIICM | 695 North 900 West | Kaysville | UT | 84037 | Industrial | Flex | 1999 | 58,664 | Sq. Ft. | 56 | 3,300,000 | 3,288,321 | 0.5% | ||
54 | Eau Gallie Self Storage | CIIICM | 914 St Clair Street | Melbourne | FL | 32935 | Self Storage | Self Storage | 1986 | 2016 | 57,786 | Sq. Ft. | 55 | 3,200,000 | 3,196,397 | 0.5% | |
55 | Highland Plaza | CIIICM | 10343 Indianapolis Boulevard | Highland | IN | 46322 | Retail | Unanchored | 2014 | 12,001 | Sq. Ft. | 266 | 3,200,000 | 3,195,455 | 0.5% | ||
56 | The Colonnade on Lake Conroe | CIIICM | 19786 Highwway 105 West | Montgomery | TX | 77356 | Retail | Unanchored | 2005 | 27,125 | Sq. Ft. | 99 | 2,700,000 | 2,696,622 | 0.4% | ||
57 | Fenton Storage Portfolio | Barclays | Various | Fenton | MI | 48430 | Self Storage | Self Storage | Various | Various | 85,876 | Sq. Ft. | 31 | 2,625,000 | 2,625,000 | 0.4% | |
57.01 | Fenton Storage South | Barclays | 3144 Copper Avenue | Fenton | MI | 48430 | Self Storage | Self Storage | 1978 | 2016 | 60,283 | Sq. Ft. | 1,925,000 | 1,925,000 | 0.3% | ||
57.02 | Fenton Storage North | Barclays | 1159 North Leroy Street | Fenton | MI | 48430 | Self Storage | Self Storage | 1965 | 2002 | 25,593 | Sq. Ft. | 700,000 | 700,000 | 0.1% | ||
58 | 15330-15350 Nordhoff Street | WFB | 15350 Nordhoff Street | North Hills | CA | 91343 | Retail | Shadow Anchored | 2006 | 7,367 | Sq. Ft. | 352 | 2,600,000 | 2,591,502 | 0.4% | ||
59 | Cypress Self Storage | CIIICM | 1611 Cypress Rosehill Road | Cypress | TX | 77429 | Self Storage | Self Storage | 2001 | 2014 | 53,250 | Sq. Ft. | 49 | 2,600,000 | 2,591,069 | 0.4% | |
60 | Shoppes of Gunbarrel Pointe | Barclays | 7407 Igou Gap Road | Chattanooga | TN | 37421 | Retail | Shadow Anchored | 2016 | 10,500 | Sq. Ft. | 238 | 2,500,000 | 2,500,000 | 0.4% | ||
61 | Advanced Mini Storage | Barclays | 6215 North Government Way | Coeur d’Alene | ID | 83815 | Self Storage | Self Storage | 1999 | 2005 | 62,400 | Sq. Ft. | 37 | 2,300,000 | 2,300,000 | 0.3% | |
62 | Creekview Apartments | WFB | 1145 West 9th Street | Chico | CA | 95928 | Multifamily | Garden | 1990 | 34 | Units | 58,824 | 2,000,000 | 2,000,000 | 0.3% | ||
63 | Pomona Townhomes | WFB | 581 Pomona Avenue | Chico | CA | 95928 | Multifamily | Garden | 1986 | 28 | Units | 67,857 | 1,900,000 | 1,900,000 | 0.3% | ||
64 | Brown and Bermuda MHCs | CIIICM | 2528-2540 North John Young Parkway | Kissimmee | FL | 34741 | Manufactured Housing Community | Manufactured Housing Community | 1951 | 2016 | 65 | Pads | 29,195 | 1,900,000 | 1,897,696 | 0.3% | |
65 | Seneca Broadview Hills Townhomes | CIIICM | 1445 Seneca Boulevard | Broadview Heights | OH | 44147 | Multifamily | Garden | 1963 | 151 | Units | 11,299 | 4,350,000 | 1,706,163 | 0.2% | ||
66 | Lloyds MHC | CIIICM | 1419 26th Avenue West | Bradenton | FL | 34205 | Manufactured Housing Community | Manufactured Housing Community | 1951 | 64 | Pads | 20,216 | 1,300,000 | 1,293,835 | 0.2% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate |
1 | 225 & 233 Park Avenue South | Barclays | 60,000,000 | N | 5/31/2017 | 7/6/2017 | 6/6/2027 | 6/6/2027 | 3.65140% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
2 | Mall of Louisiana | Barclays | 43,229,552 | N | 7/26/2017 | 9/1/2017 | 8/1/2020 | 9/1/2020 | 8/1/2027 | 3.98400% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
3 | Marketplace at Millcreek | WFB | 39,600,000 | N | 8/14/2017 | 10/11/2017 | 9/11/2027 | 9/11/2027 | 3.82000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
4 | Sava Holdings IHG Portfolio | RMF | 32,022,889 | N | 8/31/2017 | 10/6/2017 | 9/6/2019 | 10/6/2019 | 9/6/2027 | 5.01000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
4.01 | Candlewood Suites DFW South | RMF | |||||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | |||||||||||||||
4.03 | Staybridge Suites Plano | RMF | |||||||||||||||
5 | Wilshire Pacific Plaza | WFB | 32,850,000 | N | 8/30/2017 | 10/11/2017 | 9/11/2027 | 9/11/2027 | 4.10000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
6 | Pinnacle Medical Plaza | WFB | 29,000,000 | N | 8/30/2017 | 10/11/2017 | 9/11/2027 | 9/11/2027 | 4.30000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
7 | Winslow Bay Commons | WFB | 25,800,000 | N | 8/14/2017 | 10/11/2017 | 9/11/2027 | 9/11/2027 | 3.82000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
8 | Del Amo Fashion Center | Barclays | 25,000,000 | N | 5/12/2017 | 7/1/2017 | 6/1/2027 | 6/1/2027 | 3.65750% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
9 | Pleasant Prairie Premium Outlets | WFB | 25,000,000 | N | 8/16/2017 | 10/1/2017 | 9/1/2027 | 9/1/2027 | 3.99500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
10 | Gehl Foods Portfolio | WFB | 20,495,375 | N | 9/14/2017 | 11/11/2017 | 10/11/2022 | 11/11/2022 | 10/11/2027 | 4.22000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
10.01 | Freistadt Road | WFB | |||||||||||||||
10.02 | Main Street | WFB | |||||||||||||||
10.03 | Crusader Court | WFB | |||||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | 20,000,000 | Y | 3/30/2017 | 5/5/2017 | 4/5/2027 | 4/6/2027 | 4/6/2028 | 3.79500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
11.01 | Hilton Salt Lake | Barclays | |||||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | |||||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | |||||||||||||||
11.04 | One Ally Center | Barclays | |||||||||||||||
11.05 | DoubleTree Sonoma | Barclays | |||||||||||||||
11.06 | DoubleTree Durango | Barclays | |||||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | |||||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | |||||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | |||||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | |||||||||||||||
11.11 | The Buckler Apartments | Barclays | |||||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | |||||||||||||||
12 | 45 Eisenhower Drive | Barclays | 16,285,033 | N | 9/8/2017 | 10/6/2017 | 10/6/2017 | 9/6/2027 | 4.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 16,334,165 | N | 6/7/2017 | 7/11/2017 | 7/11/2017 | 6/11/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
14 | Sentinel Business Center | Barclays | 14,145,308 | N | 8/4/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 4.49500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
15 | Southridge Plaza Austin | Barclays | 14,200,000 | N | 8/28/2017 | 10/6/2017 | 9/6/2027 | 9/6/2027 | 4.20000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
16 | Magnolia Hotel Denver | RMF | 12,963,878 | N | 5/9/2017 | 6/6/2017 | 6/6/2017 | 5/6/2022 | 5.27000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
17 | North Point Village | WFB | 11,130,780 | N | 5/10/2017 | 6/11/2017 | 5/11/2019 | 6/11/2019 | 5/11/2027 | 4.59000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
18 | League City Hotel Portfolio | RMF | 9,136,580 | N | 7/21/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 5.32000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
18.01 | Hampton Inn & Suites Houston/League City | RMF | |||||||||||||||
18.02 | Candlewood Suites League City | RMF | |||||||||||||||
19 | Blossom Business Center | Barclays | 8,891,337 | N | 8/4/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 4.49500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
20 | Hampton Inn - Frederick | WFB | 7,620,595 | N | 9/7/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.85000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
21 | Starwood Capital Group Hotel Portfolio | Barclays | 10,000,000 | N | 5/24/2017 | 7/1/2017 | 6/1/2027 | 6/1/2027 | 4.48600% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
21.01 | Larkspur Landing Sunnyvale | Barclays | |||||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | |||||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | |||||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | |||||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | |||||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | |||||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | |||||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | |||||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | |||||||||||||||
21.10 | Larkspur Landing Renton | Barclays | |||||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | |||||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | |||||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | |||||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | |||||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | |||||||||||||||
21.16 | Courtyard Tyler | Barclays | |||||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | |||||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | |||||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | |||||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | |||||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | |||||||||||||||
21.22 | Courtyard Chico | Barclays | |||||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | |||||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | |||||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | |||||||||||||||
21.26 | Hampton Inn Morehead | Barclays | |||||||||||||||
21.27 | Residence Inn Chico | Barclays | |||||||||||||||
21.28 | Courtyard Lufkin | Barclays | |||||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | |||||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | |||||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | |||||||||||||||
21.32 | Waco Residence Inn | Barclays | |||||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | |||||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | |||||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | |||||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | |||||||||||||||
21.37 | Toledo Homewood Suites | Barclays | |||||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | |||||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | |||||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | |||||||||||||||
21.41 | Courtyard Akron Stow | Barclays | |||||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | |||||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | |||||||||||||||
21.44 | Hampton Inn Danville | Barclays | |||||||||||||||
21.45 | Holiday Inn Norwich | Barclays | |||||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | |||||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | |||||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | |||||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | |||||||||||||||
21.50 | Racine Fairfield Inn | Barclays | |||||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | |||||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | |||||||||||||||
21.53 | Westchase Homewood Suites | Barclays | |||||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | |||||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | |||||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | |||||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | |||||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | |||||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | |||||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | |||||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | |||||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | |||||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | |||||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | |||||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | |||||||||||||||
22 | AeroPlex II | CIIICM | 8,139,484 | N | 9/20/2017 | 11/11/2017 | 11/11/2017 | 10/11/2027 | 4.70000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
23 | St. Louis Ground Lease | WFB | 5,882,498 | N | 7/7/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.32000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
24 | Shady Willow Plaza | WFB | 7,991,893 | N | 8/1/2017 | 9/11/2017 | 8/11/2020 | 9/11/2020 | 8/11/2027 | 4.41000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
25 | Shea Medical Plaza | Barclays | 7,438,717 | N | 8/10/2017 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | 4.54000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
26 | 215 South Brea Boulevard | WFB | 7,619,537 | N | 7/5/2017 | 8/11/2017 | 8/11/2017 | 7/11/2022 | 4.70000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
27 | Sprouts Whittier | RMF | 7,050,000 | N | 8/23/2017 | 10/6/2017 | 9/6/2027 | 9/6/2027 | 4.67000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
28 | Island Palm Shoppes | CIIICM | 3,997,999 | N | 8/4/2017 | 9/11/2017 | 8/11/2019 | 9/11/2019 | 8/11/2027 | 4.73000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
29 | Runway Plaza | CIIICM | 1,641,307 | N | 8/4/2017 | 9/11/2017 | 8/11/2019 | 9/11/2019 | 8/11/2027 | 4.73000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
30 | CIA Developers Office Portfolio | WFB | 5,210,861 | N | 8/29/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.26000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
30.01 | Coastal Technology Center | WFB | |||||||||||||||
30.02 | Trio Industrial Plaza | WFB | |||||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | |||||||||||||||
30.04 | Gran central Building | WFB | |||||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 6,300,000 | N | 8/7/2017 | 9/6/2017 | 8/6/2027 | 8/6/2027 | 4.34000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
31.01 | Secured Self Storage of Salida | RMF | |||||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | |||||||||||||||
32 | Hampton Inn - Farmville | RMF | 5,048,506 | N | 6/23/2017 | 8/6/2017 | 8/6/2017 | 7/6/2027 | 4.83000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
33 | Heacock Business Center | Barclays | 4,782,804 | N | 9/5/2017 | 10/6/2017 | 10/6/2017 | 9/6/2027 | 4.10000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 5,002,407 | N | 7/19/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 5.44000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
35 | Douglasville Center | CIIICM | 4,851,133 | N | 9/18/2017 | 11/11/2017 | 11/11/2017 | 10/11/2027 | 4.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
36 | Wanamaker Crossing | CIIICM | 4,325,640 | N | 7/11/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.93000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
37 | Stockton Self Storage | CIIICM | 4,397,151 | N | 8/24/2017 | 10/11/2017 | 9/11/2019 | 10/11/2019 | 9/11/2027 | 4.58000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
38 | Battlefield Square Shoppes | RMF | 4,150,150 | N | 8/8/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 5.05000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
39 | Atrisco Plaza Shopping Center | RMF | 4,271,815 | N | 8/4/2017 | 9/6/2017 | 2/6/2019 | 3/6/2019 | 8/6/2027 | 4.99000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
40 | Sterling Oaks | Barclays | 4,023,114 | N | 8/16/2017 | 10/6/2017 | 10/6/2017 | 9/6/2027 | 4.36500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
41 | North Park Marketplace | Barclays | 3,750,245 | N | 8/18/2017 | 10/6/2017 | 10/6/2017 | 9/6/2027 | 4.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
42 | Boulevard Square I | Barclays | 3,470,691 | N | 8/11/2017 | 10/6/2017 | 10/6/2017 | 9/6/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
43 | A-1 Secure Storage | RMF | 4,125,000 | N | 8/18/2017 | 10/6/2017 | 9/6/2027 | 9/6/2027 | 4.49000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
44 | Ellenwood Town Center | CIIICM | 3,440,757 | N | 6/27/2017 | 8/11/2017 | 7/11/2018 | 8/11/2018 | 7/11/2027 | 4.59000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
45 | Country Cove MHP | CIIICM | 3,192,522 | N | 8/1/2017 | 9/11/2017 | 9/11/2017 | 8/11/2027 | 4.87000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
46 | Victory Shops at Eldorado | RMF | 3,292,351 | N | 8/1/2017 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | 5.05000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 3,168,190 | N | 7/19/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 5.44000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
48 | Wayside MHC | CIIICM | 2,950,095 | N | 6/28/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.90000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
49 | Parklane and North Dohr Apartments | CIIICM | 2,945,718 | N | 8/1/2017 | 9/11/2017 | 9/11/2017 | 8/11/2027 | 5.07000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
49.01 | North Dohr Apartments | CIIICM | |||||||||||||||
49.02 | Parklane Apartments | CIIICM | |||||||||||||||
50 | Affordable Self Storage | CIIICM | 2,817,525 | N | 9/7/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 5.25000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
51 | Speedway Marketplace | CIIICM | 2,708,050 | N | 9/8/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.72000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
52 | Walgreens - Mansfield, TX | WFB | 2,434,603 | N | 7/31/2017 | 9/11/2017 | 9/11/2017 | 8/11/2027 | 4.64000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
53 | Kaysville Business Park | CIIICM | 2,688,983 | N | 6/29/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.73000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
54 | Eau Gallie Self Storage | CIIICM | 2,660,192 | N | 8/22/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 5.35000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
55 | Highland Plaza | CIIICM | 2,549,004 | N | 8/31/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.08000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
56 | The Colonnade on Lake Conroe | CIIICM | 2,203,440 | N | 9/11/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.78000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
57 | Fenton Storage Portfolio | Barclays | 2,270,135 | N | 7/11/2017 | 8/6/2017 | 7/6/2019 | 8/6/2019 | 7/6/2027 | 4.97500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
57.01 | Fenton Storage South | Barclays | |||||||||||||||
57.02 | Fenton Storage North | Barclays | |||||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | 2,144,600 | N | 6/30/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 5.10000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
59 | Cypress Self Storage | CIIICM | 2,128,512 | N | 6/30/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.87000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
60 | Shoppes of Gunbarrel Pointe | Barclays | 2,159,048 | N | 7/21/2017 | 9/6/2017 | 8/6/2019 | 9/6/2019 | 8/6/2027 | 4.92300% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
61 | Advanced Mini Storage | Barclays | 1,978,399 | N | 8/31/2017 | 10/6/2017 | 9/6/2019 | 10/6/2019 | 9/6/2027 | 4.77000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
62 | Creekview Apartments | WFB | 1,710,506 | N | 8/1/2017 | 9/11/2017 | 8/11/2019 | 9/11/2019 | 8/11/2027 | 4.55000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
63 | Pomona Townhomes | WFB | 1,622,812 | N | 8/1/2017 | 9/11/2017 | 8/11/2019 | 9/11/2019 | 8/11/2027 | 4.50000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | |
64 | Brown and Bermuda MHCs | CIIICM | 1,559,316 | N | 8/29/2017 | 10/11/2017 | 10/11/2017 | 9/11/2027 | 4.95000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
65 | Seneca Broadview Hills Townhomes | CIIICM | 101,595 | N | 10/22/2002 | 12/1/2002 | 12/1/2002 | 11/11/2022 | 6.00000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | ||
66 | Lloyds MHC | CIIICM | 818,878 | N | 7/19/2017 | 9/11/2017 | 9/11/2017 | 8/11/2027 | 4.99000% | TBD | TBD | TBD | 0.00050% | TBD | TBD |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) |
1 | 225 & 233 Park Avenue South | Barclays | Actual/360 | 185,105.69 | Interest-only, Balloon | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 4 | L(28),D(87),O(5) | 0 | 0 | 750,000,000 |
2 | Mall of Louisiana | Barclays | Actual/360 | 238,246.67 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 570,000,000 |
3 | Marketplace at Millcreek | WFB | Actual/360 | 127,810.83 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 75,800,000 |
4 | Sava Holdings IHG Portfolio | RMF | Actual/360 | 198,850.19 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 59,400,000 |
4.01 | Candlewood Suites DFW South | RMF | 25,800,000 | ||||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | 19,100,000 | ||||||||||||||
4.03 | Staybridge Suites Plano | RMF | 20,000,000 | ||||||||||||||
5 | Wilshire Pacific Plaza | WFB | Actual/360 | 113,796.35 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(90),O(5) | 0 | 0 | 59,000,000 |
6 | Pinnacle Medical Plaza | WFB | Actual/360 | 105,359.95 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 49,950,000 |
7 | Winslow Bay Commons | WFB | Actual/360 | 83,270.69 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 56,350,000 |
8 | Del Amo Fashion Center | Barclays | Actual/360 | 77,256.22 | Interest-only, Balloon | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 4 | L(28),D(85),O(7) | 0 | 0 | 1,155,000,000 |
9 | Pleasant Prairie Premium Outlets | WFB | Actual/360 | 84,385.13 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 290,000,000 |
10 | Gehl Foods Portfolio | WFB | Actual/360 | 110,291.67 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 5 | 34,500,000 |
10.01 | Freistadt Road | WFB | 16,450,000 | ||||||||||||||
10.02 | Main Street | WFB | 11,950,000 | ||||||||||||||
10.03 | Crusader Court | WFB | 6,100,000 | ||||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | Actual/360 | 64,128.47 | Interest-only, ARD | Actual/360 | 120 | 114 | 120 | 114 | 0 | 0 | 6 | L(30),GRTR 1% or YM or D(85),O(5) | 0 | 0 | 346,160,000 |
11.01 | Hilton Salt Lake | Barclays | 79,900,000 | ||||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | 75,700,000 | ||||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | 55,000,000 | ||||||||||||||
11.04 | One Ally Center | Barclays | 46,140,000 | ||||||||||||||
11.05 | DoubleTree Sonoma | Barclays | 27,700,000 | ||||||||||||||
11.06 | DoubleTree Durango | Barclays | 24,400,000 | ||||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | 11,000,000 | ||||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | 7,550,000 | ||||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | 6,000,000 | ||||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | 5,400,000 | ||||||||||||||
11.11 | The Buckler Apartments | Barclays | 5,300,000 | ||||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | 2,070,000 | ||||||||||||||
12 | 45 Eisenhower Drive | Barclays | Actual/360 | 104,199.06 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 28,400,000 | |
13 | Hilton Garden Inn Chicago/North Loop | WFB | Actual/360 | 104,933.07 | Amortizing Balloon | 120 | 116 | 0 | 0 | 360 | 356 | 4 | L(28),D(88),O(4) | 0 | 5 | 59,300,000 | |
14 | Sentinel Business Center | Barclays | Actual/360 | 88,617.95 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 24,000,000 | |
15 | Southridge Plaza Austin | Barclays | Actual/360 | 50,390.28 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 24,000,000 |
16 | Magnolia Hotel Denver | RMF | Actual/360 | 77,482.04 | Amortizing Balloon | 60 | 55 | 0 | 0 | 360 | 355 | 5 | L(29),D(26),O(5) | 0 | 0 | 95,600,000 | |
17 | North Point Village | WFB | Actual/360 | 66,566.10 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 115 | 24 | 19 | 360 | 360 | 5 | L(29),D(87),O(4) | 0 | 0 | 17,750,000 |
18 | League City Hotel Portfolio | RMF | Actual/360 | 61,220.20 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 18,500,000 | |
18.01 | Hampton Inn & Suites Houston/League City | RMF | 10,100,000 | ||||||||||||||
18.02 | Candlewood Suites League City | RMF | 8,400,000 | ||||||||||||||
19 | Blossom Business Center | Barclays | Actual/360 | 55,702.71 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 14,750,000 | |
20 | Hampton Inn - Frederick | WFB | Actual/360 | 59,028.12 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 15,200,000 | |
21 | Starwood Capital Group Hotel Portfolio | Barclays | Actual/360 | 37,902.55 | Interest-only, Balloon | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 4 | L(12),GRTR 1% or YM(105),O(3) | 0 | 0 | 956,000,000 |
21.01 | Larkspur Landing Sunnyvale | Barclays | 52,100,000 | ||||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | 43,900,000 | ||||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | 38,600,000 | ||||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | 31,800,000 | ||||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | 31,100,000 | ||||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | 27,700,000 | ||||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | 20,700,000 | ||||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | 20,200,000 | ||||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | 20,200,000 | ||||||||||||||
21.10 | Larkspur Landing Renton | Barclays | 20,000,000 | ||||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 19,200,000 | ||||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | 19,000,000 | ||||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | 18,200,000 | ||||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | 16,800,000 | ||||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 16,500,000 | ||||||||||||||
21.16 | Courtyard Tyler | Barclays | 16,200,000 | ||||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 16,200,000 | ||||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 16,000,000 | ||||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | 15,800,000 | ||||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | 15,700,000 | ||||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 15,600,000 | ||||||||||||||
21.22 | Courtyard Chico | Barclays | 15,300,000 | ||||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | 14,800,000 | ||||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | 14,800,000 | ||||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | 14,100,000 | ||||||||||||||
21.26 | Hampton Inn Morehead | Barclays | 13,700,000 | ||||||||||||||
21.27 | Residence Inn Chico | Barclays | 13,300,000 | ||||||||||||||
21.28 | Courtyard Lufkin | Barclays | 12,700,000 | ||||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | 12,600,000 | ||||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | 12,600,000 | ||||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | 12,500,000 | ||||||||||||||
21.32 | Waco Residence Inn | Barclays | 12,200,000 | ||||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | 11,400,000 | ||||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | 11,100,000 | ||||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 10,500,000 | ||||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 10,400,000 | ||||||||||||||
21.37 | Toledo Homewood Suites | Barclays | 10,400,000 | ||||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | 10,100,000 | ||||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | 9,400,000 | ||||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 9,400,000 | ||||||||||||||
21.41 | Courtyard Akron Stow | Barclays | 9,200,000 | ||||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | 8,700,000 | ||||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | 8,700,000 | ||||||||||||||
21.44 | Hampton Inn Danville | Barclays | 8,600,000 | ||||||||||||||
21.45 | Holiday Inn Norwich | Barclays | 8,500,000 | ||||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | 8,400,000 | ||||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | 8,400,000 | ||||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | 8,300,000 | ||||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | 8,300,000 | ||||||||||||||
21.50 | Racine Fairfield Inn | Barclays | 8,100,000 | ||||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 7,900,000 | ||||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 7,500,000 | ||||||||||||||
21.53 | Westchase Homewood Suites | Barclays | 9,800,000 | ||||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 7,200,000 | ||||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 6,900,000 | ||||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | 6,300,000 | ||||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | 5,300,000 | ||||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 5,000,000 | ||||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 4,600,000 | ||||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | 3,600,000 | ||||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | 3,600,000 | ||||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 4,100,000 | ||||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | 3,600,000 | ||||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | 2,600,000 | ||||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 3,200,000 | ||||||||||||||
22 | AeroPlex II | CIIICM | Actual/360 | 51,863.78 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 17,000,000 | |
23 | St. Louis Ground Lease | WFB | Actual/360 | 59,805.55 | Amortizing Balloon | 120 | 117 | 0 | 0 | 240 | 237 | 3 | L(27),D(89),O(4) | 0 | 0 | 19,600,000 | |
24 | Shady Willow Plaza | WFB | Actual/360 | 45,873.69 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | 360 | 360 | 2 | L(26),D(87),O(7) | 0 | 0 | 14,250,000 |
25 | Shea Medical Plaza | Barclays | Actual/360 | 44,288.64 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 12,060,000 |
26 | 215 South Brea Boulevard | WFB | Actual/360 | 43,046.94 | Amortizing Balloon | 60 | 57 | 0 | 0 | 360 | 357 | 3 | L(27),D(29),O(4) | 0 | 0 | 14,600,000 | |
27 | Sprouts Whittier | RMF | Actual/360 | 27,817.31 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 12,550,000 |
28 | Island Palm Shoppes | CIIICM | Actual/360 | 24,213.59 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(91),O(3) | 0 | 0 | 7,000,000 |
29 | Runway Plaza | CIIICM | Actual/360 | 9,940.45 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(91),O(3) | 0 | 0 | 2,630,000 |
30 | CIA Developers Office Portfolio | WFB | Actual/360 | 32,014.16 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(91),O(4) | 0 | 0 | 14,990,000 | |
30.01 | Coastal Technology Center | WFB | 4,600,000 | ||||||||||||||
30.02 | Trio Industrial Plaza | WFB | 5,700,000 | ||||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | 2,780,000 | ||||||||||||||
30.04 | Gran central Building | WFB | 1,910,000 | ||||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | Actual/360 | 23,101.46 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(90),O(4) | 0 | 0 | 14,260,000 |
31.01 | Secured Self Storage of Salida | RMF | 8,620,000 | ||||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | 5,020,000 | ||||||||||||||
32 | Hampton Inn - Farmville | RMF | Actual/360 | 32,510.15 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 7 | 9,700,000 | |
33 | Heacock Business Center | Barclays | Actual/360 | 28,991.90 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(91),O(4) | 0 | 0 | 13,600,000 | |
34 | Candlewood Suites Harrisburg-Hershey | RMF | Actual/360 | 33,841.81 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 9,600,000 | |
35 | Douglasville Center | CIIICM | Actual/360 | 31,038.02 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,400,000 | |
36 | Wanamaker Crossing | CIIICM | Actual/360 | 33,670.10 | Amortizing Balloon | 120 | 117 | 0 | 0 | 300 | 297 | 3 | L(27),D(90),O(3) | 0 | 0 | 8,100,000 | |
37 | Stockton Self Storage | CIIICM | Actual/360 | 26,275.73 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 7,200,000 |
38 | Battlefield Square Shoppes | RMF | Actual/360 | 27,210.03 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 7,250,000 | |
39 | Atrisco Plaza Shopping Center | RMF | Actual/360 | 26,810.53 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 18 | 16 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 29,300,000 |
40 | Sterling Oaks | Barclays | Actual/360 | 24,934.78 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,500,000 | |
41 | North Park Marketplace | Barclays | Actual/360 | 23,995.78 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(90),O(5) | 0 | 0 | 6,200,000 | |
42 | Boulevard Square I | Barclays | Actual/360 | 22,298.28 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 5,850,000 | |
43 | A-1 Secure Storage | RMF | Actual/360 | 15,648.74 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,900,000 |
44 | Ellenwood Town Center | CIIICM | Actual/360 | 21,121.94 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 12 | 9 | 360 | 360 | 3 | L(27),D(90),O(3) | 0 | 0 | 5,700,000 |
45 | Country Cove MHP | CIIICM | Actual/360 | 20,627.29 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 7,130,000 | |
46 | Victory Shops at Eldorado | RMF | Actual/360 | 20,515.50 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,850,000 |
47 | Best Western Plus New Cumberland Inn & Suites | RMF | Actual/360 | 21,433.15 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,700,000 | |
48 | Wayside MHC | CIIICM | Actual/360 | 19,106.16 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),D(90),O(3) | 0 | 0 | 5,200,000 | |
49 | Parklane and North Dohr Apartments | CIIICM | Actual/360 | 19,344.61 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 5,100,000 | |
49.01 | North Dohr Apartments | CIIICM | 3,000,000 | ||||||||||||||
49.02 | Parklane Apartments | CIIICM | 2,100,000 | ||||||||||||||
50 | Affordable Self Storage | CIIICM | Actual/360 | 18,774.93 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 4,990,000 | |
51 | Speedway Marketplace | CIIICM | Actual/360 | 17,284.70 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(90),O(5) | 0 | 0 | 4,620,000 | |
52 | Walgreens - Mansfield, TX | WFB | Actual/360 | 18,605.69 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,800,000 | |
53 | Kaysville Business Park | CIIICM | Actual/360 | 17,174.60 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),GRTR 1% or YM(89),O(4) | 0 | 0 | 4,720,000 | |
54 | Eau Gallie Self Storage | CIIICM | Actual/360 | 17,869.24 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 5,000,000 | |
55 | Highland Plaza | CIIICM | Actual/360 | 15,425.24 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 6,300,000 | |
56 | The Colonnade on Lake Conroe | CIIICM | Actual/360 | 14,133.34 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 4,020,000 | |
57 | Fenton Storage Portfolio | Barclays | Actual/360 | 14,051.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 24 | 21 | 360 | 360 | 3 | L(27),D(88),O(5) | 0 | 0 | 3,750,000 |
57.01 | Fenton Storage South | Barclays | 2,700,000 | ||||||||||||||
57.02 | Fenton Storage North | Barclays | 1,050,000 | ||||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | Actual/360 | 14,116.69 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 0 | 5,450,000 | |
59 | Cypress Self Storage | CIIICM | Actual/360 | 13,751.52 | Amortizing Balloon | 120 | 117 | 0 | 0 | 360 | 357 | 3 | L(27),GRTR 1% or YM(89),O(4) | 0 | 0 | 4,010,000 | |
60 | Shoppes of Gunbarrel Pointe | Barclays | Actual/360 | 13,303.14 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 3,650,000 |
61 | Advanced Mini Storage | Barclays | Actual/360 | 12,025.63 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,490,000 |
62 | Creekview Apartments | WFB | Actual/360 | 10,193.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),GRTR 1% or YM or D(90),O(4) | 0 | 0 | 3,400,000 |
63 | Pomona Townhomes | WFB | Actual/360 | 9,627.02 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | 2 | L(26),GRTR 1% or YM or D(90),O(4) | 0 | 0 | 4,200,000 |
64 | Brown and Bermuda MHCs | CIIICM | Actual/360 | 10,141.63 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,230,000 | |
65 | Seneca Broadview Hills Townhomes | CIIICM | Actual/360 | 31,164.75 | Fully Amortizing | 240 | 61 | 0 | 0 | 240 | 61 | 179 | L(49),D(128),GRTR 1% or YM(39),O(24) | 7 | 7 | 7,800,000 | |
66 | Lloyds MHC | CIIICM | Actual/360 | 8,572.24 | Amortizing Balloon | 120 | 118 | 0 | 0 | 240 | 238 | 2 | L(26),GRTR 1% or YM(91),O(3) | 0 | 0 | 2,070,000 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x) | U/W NCF DSCR (x) | Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD | Cut-off Date U/W NOI Debt Yield | Cut-off Date U/W NCF Debt Yield |
1 | 225 & 233 Park Avenue South | Barclays | 4/1/2017 | 3.39 | 3.27 | 31.3% | 31.3% | 12.6% | 12.1% | ||||||||
2 | Mall of Louisiana | Barclays | 6/23/2017 | 1.94 | 1.85 | 57.0% | 49.3% | 11.1% | 10.6% | ||||||||
3 | Marketplace at Millcreek | WFB | 7/9/2017 | 3.08 | 2.77 | 52.2% | 52.2% | 11.9% | 10.7% | ||||||||
4 | Sava Holdings IHG Portfolio | RMF | Various | 2.17 | 1.94 | 57.0% | 49.3% | 14.0% | 12.5% | ||||||||
4.01 | Candlewood Suites DFW South | RMF | 6/1/2018 | ||||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | 5/10/2017 | ||||||||||||||
4.03 | Staybridge Suites Plano | RMF | 6/1/2018 | ||||||||||||||
5 | Wilshire Pacific Plaza | WFB | 7/18/2017 | 2.51 | 2.42 | 55.7% | 55.7% | 10.4% | 10.0% | ||||||||
6 | Pinnacle Medical Plaza | WFB | 5/24/2017 | 2.22 | 2.08 | 58.1% | 58.1% | 9.7% | 9.1% | ||||||||
7 | Winslow Bay Commons | WFB | 7/17/2017 | 3.57 | 3.26 | 45.8% | 45.8% | 13.8% | 12.6% | ||||||||
8 | Del Amo Fashion Center | Barclays | 4/23/2017 | 3.48 | 3.34 | 39.8% | 39.8% | 12.9% | 12.4% | ||||||||
9 | Pleasant Prairie Premium Outlets | WFB | 7/20/2017 | 2.77 | 2.66 | 50.0% | 50.0% | 11.2% | 10.8% | ||||||||
10 | Gehl Foods Portfolio | WFB | 7/13/2017 | 1.73 | 1.59 | 65.2% | 59.4% | 10.2% | 9.4% | ||||||||
10.01 | Freistadt Road | WFB | 7/13/2017 | ||||||||||||||
10.02 | Main Street | WFB | 7/13/2017 | ||||||||||||||
10.03 | Crusader Court | WFB | 7/13/2017 | ||||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | Various | 2.12 | 2.12 | 65.6% | 65.6% | 8.2% | 8.2% | ||||||||
11.01 | Hilton Salt Lake | Barclays | 2/20/2017 | ||||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | 2/27/2017 | ||||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | 2/16/2017 | ||||||||||||||
11.04 | One Ally Center | Barclays | 2/23/2017 | ||||||||||||||
11.05 | DoubleTree Sonoma | Barclays | 2/15/2017 | ||||||||||||||
11.06 | DoubleTree Durango | Barclays | 2/17/2017 | ||||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | 2/22/2017 | ||||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | 2/15/2017 | ||||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | 2/20/2017 | ||||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | 2/20/2017 | ||||||||||||||
11.11 | The Buckler Apartments | Barclays | 2/17/2017 | ||||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | 2/21/2017 | ||||||||||||||
12 | 45 Eisenhower Drive | Barclays | 6/13/2017 | 1.73 | 1.49 | 70.2% | 57.3% | 10.8% | 9.3% | ||||||||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 4/21/2017 | 1.74 | 1.55 | 57.1% | 46.8% | 11.0% | 9.8% | ||||||||
14 | Sentinel Business Center | Barclays | 7/14/2017 | 1.66 | 1.47 | 72.7% | 58.9% | 10.1% | 9.0% | ||||||||
15 | Southridge Plaza Austin | Barclays | 4/24/2017 | 2.37 | 2.16 | 59.2% | 59.2% | 10.1% | 9.2% | ||||||||
16 | Magnolia Hotel Denver | RMF | 4/1/2018 | 1.78 | 1.58 | 56.2% | 52.3% | 11.9% | 10.6% | ||||||||
17 | North Point Village | WFB | 4/14/2017 | 1.41 | 1.31 | 73.2% | 62.7% | 8.6% | 8.1% | ||||||||
18 | League City Hotel Portfolio | RMF | 4/24/2017 | 2.30 | 2.07 | 59.3% | 49.4% | 15.4% | 13.8% | ||||||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | 4/24/2017 | ||||||||||||||
18.02 | Candlewood Suites League City | RMF | 4/24/2017 | ||||||||||||||
19 | Blossom Business Center | Barclays | 7/14/2017 | 1.64 | 1.52 | 74.4% | 60.3% | 10.0% | 9.2% | ||||||||
20 | Hampton Inn - Frederick | WFB | 7/21/2019 | 1.82 | 1.59 | 67.3% | 50.1% | 12.6% | 11.0% | ||||||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | 4/23/2017 | 3.05 | 2.72 | 60.4% | 60.4% | 13.9% | 12.4% | ||||||||
21.01 | Larkspur Landing Sunnyvale | Barclays | 4/23/2017 | ||||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | 4/23/2017 | ||||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | 4/23/2017 | ||||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | 4/23/2017 | ||||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | 4/23/2017 | ||||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | 4/23/2017 | ||||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | 4/23/2017 | ||||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | 4/23/2017 | ||||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | 4/23/2017 | ||||||||||||||
21.10 | Larkspur Landing Renton | Barclays | 4/23/2017 | ||||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 4/23/2017 | ||||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | 4/23/2017 | ||||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | 4/23/2017 | ||||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | 4/23/2017 | ||||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 4/23/2017 | ||||||||||||||
21.16 | Courtyard Tyler | Barclays | 4/23/2017 | ||||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 4/23/2017 | ||||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 4/23/2017 | ||||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | 4/23/2017 | ||||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | 4/23/2017 | ||||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 4/23/2017 | ||||||||||||||
21.22 | Courtyard Chico | Barclays | 4/23/2017 | ||||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | 4/23/2017 | ||||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | 4/23/2017 | ||||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | 4/23/2017 | ||||||||||||||
21.26 | Hampton Inn Morehead | Barclays | 4/23/2017 | ||||||||||||||
21.27 | Residence Inn Chico | Barclays | 4/23/2017 | ||||||||||||||
21.28 | Courtyard Lufkin | Barclays | 4/23/2017 | ||||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | 4/23/2017 | ||||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | 4/23/2017 | ||||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | 4/23/2017 | ||||||||||||||
21.32 | Waco Residence Inn | Barclays | 4/23/2017 | ||||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | 4/23/2017 | ||||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | 4/23/2017 | ||||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 4/23/2017 | ||||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 4/23/2017 | ||||||||||||||
21.37 | Toledo Homewood Suites | Barclays | 4/23/2017 | ||||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | 4/23/2017 | ||||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | 4/23/2017 | ||||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 4/23/2017 | ||||||||||||||
21.41 | Courtyard Akron Stow | Barclays | 4/23/2017 | ||||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | 4/23/2017 | ||||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | 4/23/2017 | ||||||||||||||
21.44 | Hampton Inn Danville | Barclays | 4/23/2017 | ||||||||||||||
21.45 | Holiday Inn Norwich | Barclays | 4/23/2017 | ||||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | 4/23/2017 | ||||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | 4/23/2017 | ||||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | 4/23/2017 | ||||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | 4/23/2017 | ||||||||||||||
21.50 | Racine Fairfield Inn | Barclays | 4/23/2017 | ||||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 4/23/2017 | ||||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 4/23/2017 | ||||||||||||||
21.53 | Westchase Homewood Suites | Barclays | 4/23/2017 | ||||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 4/23/2017 | ||||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 4/23/2017 | ||||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | 4/23/2017 | ||||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | 4/23/2017 | ||||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 4/23/2017 | ||||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 4/23/2017 | ||||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | 4/23/2017 | ||||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | 4/23/2017 | ||||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 4/23/2017 | ||||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | 4/23/2017 | ||||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | 4/23/2017 | ||||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 4/23/2017 | ||||||||||||||
22 | AeroPlex II | CIIICM | 7/26/2017 | 2.04 | 1.77 | 58.8% | 47.9% | 12.7% | 11.0% | ||||||||
23 | St. Louis Ground Lease | WFB | 5/22/2017 | 1.48 | 1.48 | 48.6% | 30.0% | 11.2% | 11.2% | ||||||||
24 | Shady Willow Plaza | WFB | 6/16/2017 | 1.49 | 1.39 | 64.2% | 56.1% | 8.9% | 8.4% | ||||||||
25 | Shea Medical Plaza | Barclays | 7/18/2017 | 1.49 | 1.36 | 72.1% | 61.7% | 9.1% | 8.3% | ||||||||
26 | 215 South Brea Boulevard | WFB | 6/1/2017 | 1.36 | 1.33 | 56.6% | 52.2% | 8.5% | 8.3% | ||||||||
27 | Sprouts Whittier | RMF | 7/21/2017 | 1.67 | 1.62 | 56.2% | 56.2% | 7.9% | 7.7% | ||||||||
28 | Island Palm Shoppes | CIIICM | 6/26/2017 | 1.49 | 1.39 | 68.1% | 58.6% | 9.3% | 8.7% | ||||||||
29 | Runway Plaza | CIIICM | 6/26/2017 | 1.49 | 1.39 | 68.1% | 58.6% | 9.3% | 8.7% | ||||||||
30 | CIA Developers Office Portfolio | WFB | 7/12/2017 | 2.70 | 2.29 | 43.3% | 34.8% | 16.0% | 13.5% | ||||||||
30.01 | Coastal Technology Center | WFB | 7/12/2017 | ||||||||||||||
30.02 | Trio Industrial Plaza | WFB | 7/12/2017 | ||||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | 7/12/2017 | ||||||||||||||
30.04 | Gran central Building | WFB | 7/12/2017 | ||||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 6/9/2017 | 2.95 | 2.88 | 44.2% | 44.2% | 13.0% | 12.7% | ||||||||
31.01 | Secured Self Storage of Salida | RMF | 6/9/2017 | ||||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | 6/9/2017 | ||||||||||||||
32 | Hampton Inn - Farmville | RMF | 5/9/2017 | 2.47 | 2.22 | 63.4% | 52.0% | 15.7% | 14.1% | ||||||||
33 | Heacock Business Center | Barclays | 6/30/2017 | 2.48 | 2.09 | 44.1% | 35.2% | 14.4% | 12.2% | ||||||||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 5/5/2017 | 1.99 | 1.81 | 62.4% | 52.1% | 13.5% | 12.3% | ||||||||
35 | Douglasville Center | CIIICM | 3/28/2017 | 1.42 | 1.31 | 70.8% | 57.8% | 8.9% | 8.2% | ||||||||
36 | Wanamaker Crossing | CIIICM | 5/31/2017 | 1.51 | 1.40 | 71.3% | 53.4% | 10.6% | 9.8% | ||||||||
37 | Stockton Self Storage | CIIICM | 7/14/2017 | 1.49 | 1.46 | 71.4% | 61.1% | 9.1% | 9.0% | ||||||||
38 | Battlefield Square Shoppes | RMF | 6/5/2017 | 1.62 | 1.52 | 69.4% | 57.2% | 10.5% | 9.9% | ||||||||
39 | Atrisco Plaza Shopping Center | RMF | 6/16/2017 | 1.46 | 1.35 | 67.4% | 57.6% | 9.4% | 8.7% | ||||||||
40 | Sterling Oaks | Barclays | 7/12/2017 | 1.91 | 1.75 | 66.6% | 53.6% | 11.4% | 10.5% | ||||||||
41 | North Park Marketplace | Barclays | 7/18/2017 | 1.64 | 1.46 | 74.1% | 60.5% | 10.3% | 9.1% | ||||||||
42 | Boulevard Square I | Barclays | 5/22/2017 | 1.40 | 1.33 | 72.6% | 59.3% | 8.8% | 8.4% | ||||||||
43 | A-1 Secure Storage | RMF | 6/26/2017 | 2.13 | 2.08 | 59.8% | 59.8% | 9.7% | 9.5% | ||||||||
44 | Ellenwood Town Center | CIIICM | 5/12/2017 | 1.76 | 1.54 | 72.4% | 60.4% | 10.8% | 9.4% | ||||||||
45 | Country Cove MHP | CIIICM | 6/16/2017 | 1.74 | 1.71 | 54.6% | 44.8% | 11.1% | 10.9% | ||||||||
46 | Victory Shops at Eldorado | RMF | 7/3/2017 | 1.45 | 1.38 | 65.0% | 56.3% | 9.4% | 9.0% | ||||||||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 4/26/2017 | 1.99 | 1.80 | 66.5% | 55.6% | 13.5% | 12.2% | ||||||||
48 | Wayside MHC | CIIICM | 6/1/2017 | 1.49 | 1.47 | 69.0% | 56.7% | 9.5% | 9.4% | ||||||||
49 | Parklane and North Dohr Apartments | CIIICM | 7/6/2017 | 1.41 | 1.31 | 69.9% | 57.8% | 9.2% | 8.5% | ||||||||
49.01 | North Dohr Apartments | CIIICM | 7/6/2017 | ||||||||||||||
49.02 | Parklane Apartments | CIIICM | 7/6/2017 | ||||||||||||||
50 | Affordable Self Storage | CIIICM | 5/2/2017 | 1.41 | 1.39 | 68.1% | 56.5% | 9.3% | 9.2% | ||||||||
51 | Speedway Marketplace | CIIICM | 6/21/2017 | 1.46 | 1.38 | 71.9% | 58.6% | 9.1% | 8.6% | ||||||||
52 | Walgreens - Mansfield, TX | WFB | 6/17/2017 | 1.38 | 1.37 | 56.7% | 42.0% | 9.3% | 9.3% | ||||||||
53 | Kaysville Business Park | CIIICM | 5/26/2017 | 1.57 | 1.38 | 69.7% | 57.0% | 9.8% | 8.6% | ||||||||
54 | Eau Gallie Self Storage | CIIICM | 6/29/2017 | 1.36 | 1.32 | 63.9% | 53.2% | 9.1% | 8.9% | ||||||||
55 | Highland Plaza | CIIICM | 8/3/2017 | 2.11 | 1.95 | 50.7% | 40.5% | 12.2% | 11.3% | ||||||||
56 | The Colonnade on Lake Conroe | CIIICM | 6/20/2017 | 1.72 | 1.51 | 67.1% | 54.8% | 10.8% | 9.5% | ||||||||
57 | Fenton Storage Portfolio | Barclays | 3/27/2017 | 1.56 | 1.49 | 70.0% | 60.5% | 10.0% | 9.6% | ||||||||
57.01 | Fenton Storage South | Barclays | 3/27/2017 | ||||||||||||||
57.02 | Fenton Storage North | Barclays | 3/27/2017 | ||||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | 12/22/2016 | 1.87 | 1.87 | 47.6% | 39.4% | 12.2% | 12.2% | ||||||||
59 | Cypress Self Storage | CIIICM | 4/11/2017 | 1.34 | 1.30 | 64.6% | 53.1% | 8.5% | 8.3% | ||||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | 7/5/2017 | 1.64 | 1.56 | 68.5% | 59.2% | 10.5% | 10.0% | ||||||||
61 | Advanced Mini Storage | Barclays | 7/25/2017 | 1.53 | 1.49 | 65.9% | 56.7% | 9.6% | 9.3% | ||||||||
62 | Creekview Apartments | WFB | 6/28/2017 | 1.62 | 1.52 | 58.8% | 50.3% | 9.9% | 9.3% | ||||||||
63 | Pomona Townhomes | WFB | 6/28/2017 | 2.16 | 2.07 | 45.2% | 38.6% | 13.2% | 12.6% | ||||||||
64 | Brown and Bermuda MHCs | CIIICM | 7/6/2017 | 1.44 | 1.42 | 58.8% | 48.3% | 9.3% | 9.1% | ||||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | 4/26/2017 | 1.28 | 1.16 | 21.9% | 1.3% | 28.1% | 25.5% | ||||||||
66 | Lloyds MHC | CIIICM | 6/19/2017 | 1.34 | 1.30 | 62.5% | 39.6% | 10.6% | 10.4% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures |
1 | 225 & 233 Park Avenue South | Barclays | 48,106,942 | 18,601,103 | 29,505,839 | 74,333 | 991,923 | 28,439,583 | 97.9% | 5/24/2017 | TTM 3/31/2017 | 35,043,673 | 19,795,518 | 15,248,156 | 0 | ||
2 | Mall of Louisiana | Barclays | 43,215,234 | 7,152,311 | 36,062,923 | 155,358 | 1,473,928 | 34,433,637 | 91.8% | 6/30/2017 | TTM 4/30/2017 | 42,205,123 | 7,209,498 | 34,995,624 | 0 | ||
3 | Marketplace at Millcreek | WFB | 6,395,033 | 1,669,652 | 4,725,381 | 148,720 | 325,287 | 4,251,374 | 97.2% | 7/6/2017 | TTM 6/30/2017 | 6,321,731 | 1,408,354 | 4,913,376 | 0 | ||
4 | Sava Holdings IHG Portfolio | RMF | 13,439,151 | 8,261,742 | 5,177,409 | 537,566 | 0 | 4,639,843 | 89.9% | 7/31/2017 | 93 | 80 | TTM 7/31/2017 | 13,439,151 | 8,212,564 | 5,226,587 | 0 |
4.01 | Candlewood Suites DFW South | RMF | 4,079,937 | 2,144,314 | 1,935,623 | 163,197 | 0 | 1,772,426 | 94.7% | 7/31/2017 | 68 | 63 | TTM 7/31/2017 | 4,079,937 | 2,130,813 | 1,949,124 | 0 |
4.02 | Holiday Inn DFW Airport South | RMF | 5,295,046 | 3,635,497 | 1,659,549 | 211,802 | 0 | 1,447,748 | 85.4% | 7/31/2017 | 107 | 88 | TTM 7/31/2017 | 5,295,046 | 3,616,035 | 1,679,011 | 0 |
4.03 | Staybridge Suites Plano | RMF | 4,064,168 | 2,481,931 | 1,582,237 | 162,567 | 0 | 1,419,670 | 88.1% | 7/31/2017 | 120 | 98 | TTM 7/31/2017 | 4,064,168 | 2,465,716 | 1,598,452 | 0 |
5 | Wilshire Pacific Plaza | WFB | 4,696,734 | 1,265,398 | 3,431,335 | 21,547 | 110,934 | 3,298,854 | 92.7% | 9/1/2017 | TTM 7/31/2017 | 4,200,059 | 1,311,824 | 2,888,235 | 0 | ||
6 | Pinnacle Medical Plaza | WFB | 3,668,639 | 862,149 | 2,806,490 | 16,080 | 162,885 | 2,627,524 | 100.0% | 8/1/2017 | TTM 4/30/2017 | 3,653,142 | 858,649 | 2,794,493 | 0 | ||
7 | Winslow Bay Commons | WFB | 4,485,287 | 914,550 | 3,570,737 | 86,943 | 225,293 | 3,258,501 | 99.4% | 7/6/2017 | TTM 6/30/2017 | 4,476,103 | 923,536 | 3,552,567 | 0 | ||
8 | Del Amo Fashion Center | Barclays | 81,259,520 | 21,915,628 | 59,343,892 | 223,460 | 2,154,999 | 56,965,434 | 85.2% | 5/15/2017 | TTM 3/31/2017 | 77,175,155 | 23,956,448 | 53,218,707 | 0 | ||
9 | Pleasant Prairie Premium Outlets | WFB | 22,589,594 | 6,316,284 | 16,273,310 | 80,523 | 588,251 | 15,604,536 | 93.0% | 7/26/2017 | TTM 6/30/2017 | 21,668,323 | 5,841,756 | 15,826,567 | 0 | ||
10 | Gehl Foods Portfolio | WFB | 2,958,752 | 664,174 | 2,294,578 | 94,299 | 90,141 | 2,110,139 | 100.0% | 10/1/2017 | NAV | NAV | NAV | NAV | NAV | ||
10.01 | Freistadt Road | WFB | 1,405,191 | 311,312 | 1,093,880 | 43,179 | 42,593 | 1,008,107 | 100.0% | 10/1/2017 | NAV | NAV | NAV | NAV | NAV | ||
10.02 | Main Street | WFB | 1,017,138 | 223,579 | 793,559 | 35,048 | 31,695 | 726,816 | 100.0% | 10/1/2017 | NAV | NAV | NAV | NAV | NAV | ||
10.03 | Crusader Court | WFB | 536,422 | 129,283 | 407,140 | 16,071 | 15,853 | 375,216 | 100.0% | 10/1/2017 | NAV | NAV | NAV | NAV | NAV | ||
11 | iStar Leased Fee Portfolio | Barclays | NAV | NAV | 18,511,396 | 0 | 0 | 18,511,396 | NAP | NAP | Various | Various | NAV | NAV | NAV | NAV | NAV |
11.01 | Hilton Salt Lake | Barclays | NAV | NAV | 3,300,706 | 0 | 0 | 3,300,706 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.02 | DoubleTree Seattle Airport | Barclays | NAV | NAV | 5,374,280 | 0 | 0 | 5,374,280 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.03 | DoubleTree Mission Valley | Barclays | NAV | NAV | 1,776,034 | 0 | 0 | 1,776,034 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.04 | One Ally Center | Barclays | NAV | NAV | 3,353,970 | 0 | 0 | 3,353,970 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | ||
11.05 | DoubleTree Sonoma | Barclays | NAV | NAV | 1,157,870 | 0 | 0 | 1,157,870 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.06 | DoubleTree Durango | Barclays | NAV | NAV | 1,155,514 | 0 | 0 | 1,155,514 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.07 | Northside Forsyth Hospital Medical Center | Barclays | NAV | NAV | 654,595 | 0 | 0 | 654,595 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | ||
11.08 | NASA/JPSS Headquarters | Barclays | NAV | NAV | 472,292 | 0 | 0 | 472,292 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | ||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | NAV | NAV | 524,334 | 0 | 0 | 524,334 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | NAV | NAV | 297,000 | 0 | 0 | 297,000 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.11 | The Buckler Apartments | Barclays | NAV | NAV | 312,186 | 0 | 0 | 312,186 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | ||
11.12 | Lock-Up Self Storage Facility | Barclays | NAV | NAV | 132,615 | 0 | 0 | 132,615 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | ||
12 | 45 Eisenhower Drive | Barclays | 3,991,814 | 1,833,588 | 2,158,225 | 34,982 | 259,830 | 1,863,413 | 90.0% | 7/1/2017 | TTM 7/31/2017 | 4,032,740 | 1,839,013 | 2,193,727 | 0 | ||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 10,141,170 | 6,423,078 | 3,718,092 | 405,647 | 0 | 3,312,445 | 77.1% | 6/30/2017 | 178 | 137 | TTM 6/30/2017 | 10,141,170 | 6,401,261 | 3,739,909 | 0 |
14 | Sentinel Business Center | Barclays | 2,440,438 | 673,128 | 1,767,310 | 49,262 | 151,060 | 1,566,988 | 97.4% | 8/1/2017 | TTM 3/31/2017 | 2,411,258 | 811,620 | 1,599,638 | 0 | ||
15 | Southridge Plaza Austin | Barclays | 2,358,838 | 925,089 | 1,433,749 | 20,672 | 106,769 | 1,306,308 | 92.3% | 7/31/2017 | TTM 5/31/2017 | 2,165,885 | 857,450 | 1,308,435 | 0 | ||
16 | Magnolia Hotel Denver | RMF | 17,515,407 | 11,136,515 | 6,378,892 | 700,616 | 0 | 5,678,276 | 72.2% | 3/31/2017 | 181 | 130 | TTM 3/31/2017 | 17,721,537 | 11,394,163 | 6,327,374 | 709,350 |
17 | North Point Village | WFB | 1,561,712 | 438,908 | 1,122,804 | 20,785 | 54,458 | 1,047,561 | 92.7% | 4/1/2017 | TTM 7/31/2017 | 1,320,484 | 332,067 | 988,417 | 0 | ||
18 | League City Hotel Portfolio | RMF | 4,302,120 | 2,612,567 | 1,689,553 | 172,085 | 0 | 1,517,469 | 79.3% | 7/31/2017 | 88 | 70 | TTM 7/31/2017 | 4,302,120 | 2,593,212 | 1,708,907 | 0 |
18.01 | Hampton Inn & Suites Houston/League City | RMF | 2,477,530 | 1,473,799 | 1,003,731 | 99,101 | 0 | 904,629 | 79.9% | 7/31/2017 | 102 | 82 | TTM 7/31/2017 | 2,477,530 | 1,461,694 | 1,015,836 | 0 |
18.02 | Candlewood Suites League City | RMF | 1,824,589 | 1,138,767 | 685,823 | 72,984 | 0 | 612,839 | 78.7% | 7/31/2017 | 74 | 58 | TTM 7/31/2017 | 1,824,589 | 1,131,519 | 693,071 | 0 |
19 | Blossom Business Center | Barclays | 1,559,648 | 462,102 | 1,097,546 | 20,585 | 64,136 | 1,012,824 | 91.5% | 8/1/2017 | TTM 3/31/2017 | 1,551,543 | 497,402 | 1,054,140 | 0 | ||
20 | Hampton Inn - Frederick | WFB | 4,031,837 | 2,741,304 | 1,290,533 | 161,273 | 0 | 1,129,260 | 82.9% | 7/31/2017 | 122 | 101 | TTM 7/31/2017 | 4,031,837 | 2,722,335 | 1,309,502 | 0 |
21 | Starwood Capital Group Hotel Portfolio | Barclays | 213,600,210 | 133,537,987 | 80,062,224 | 8,732,831 | 0 | 71,329,392 | 74.6% | 3/31/2017 | 119 | 89 | TTM 3/31/2017 | 212,650,616 | 131,381,993 | 81,268,623 | 8,693,699 |
21.01 | Larkspur Landing Sunnyvale | Barclays | 7,774,225 | 3,291,296 | 4,482,930 | 310,969 | 0 | 4,171,961 | 83.8% | 3/31/2017 | 200 | 167 | TTM 3/31/2017 | 7,774,225 | 2,871,627 | 4,902,599 | 310,969 |
21.02 | Larkspur Landing Milpitas | Barclays | 6,764,028 | 2,931,310 | 3,832,718 | 270,561 | 0 | 3,562,157 | 85.7% | 3/31/2017 | 173 | 148 | TTM 3/31/2017 | 6,764,028 | 2,664,437 | 4,099,591 | 270,561 |
21.03 | Larkspur Landing Campbell | Barclays | 6,059,570 | 2,617,761 | 3,441,809 | 242,383 | 0 | 3,199,426 | 84.3% | 3/31/2017 | 166 | 140 | TTM 3/31/2017 | 6,059,570 | 2,515,114 | 3,544,456 | 242,383 |
21.04 | Larkspur Landing San Francisco | Barclays | 5,697,514 | 3,043,028 | 2,654,485 | 227,901 | 0 | 2,426,585 | 84.9% | 3/31/2017 | 164 | 140 | TTM 3/31/2017 | 5,697,514 | 3,015,128 | 2,682,386 | 227,901 |
21.05 | Larkspur Landing Pleasanton | Barclays | 5,193,352 | 2,547,257 | 2,646,096 | 207,734 | 0 | 2,438,362 | 82.9% | 3/31/2017 | 137 | 114 | TTM 3/31/2017 | 5,193,352 | 2,521,540 | 2,671,812 | 207,734 |
21.06 | Larkspur Landing Bellevue | Barclays | 4,692,425 | 2,331,202 | 2,361,223 | 187,697 | 0 | 2,173,526 | 78.8% | 3/31/2017 | 128 | 101 | TTM 3/31/2017 | 4,692,425 | 2,307,876 | 2,384,549 | 187,697 |
21.07 | Larkspur Landing Sacramento | Barclays | 4,214,257 | 2,228,775 | 1,985,482 | 168,570 | 0 | 1,816,912 | 83.0% | 3/31/2017 | 111 | 92 | TTM 3/31/2017 | 4,214,257 | 2,208,014 | 2,006,244 | 168,570 |
21.08 | Hampton Inn Ann Arbor North | Barclays | 4,826,301 | 2,797,123 | 2,029,178 | 193,052 | 0 | 1,836,126 | 73.9% | 3/31/2017 | 137 | 101 | TTM 3/31/2017 | 4,826,301 | 2,738,457 | 2,087,843 | 193,052 |
21.09 | Larkspur Landing Hillsboro | Barclays | 3,941,272 | 2,074,859 | 1,866,414 | 157,651 | 0 | 1,708,763 | 74.1% | 3/31/2017 | 116 | 86 | TTM 3/31/2017 | 3,941,272 | 2,055,158 | 1,886,114 | 157,651 |
21.10 | Larkspur Landing Renton | Barclays | 4,423,020 | 2,551,967 | 1,871,053 | 176,921 | 0 | 1,694,132 | 80.3% | 3/31/2017 | 117 | 94 | TTM 3/31/2017 | 4,423,020 | 2,530,182 | 1,892,838 | 176,921 |
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 5,568,856 | 3,808,855 | 1,760,001 | 222,754 | 0 | 1,537,247 | 78.3% | 3/31/2017 | 115 | 90 | TTM 3/31/2017 | 5,568,856 | 3,780,287 | 1,788,569 | 222,754 |
21.12 | Residence Inn Toledo Maumee | Barclays | 4,066,425 | 2,394,233 | 1,672,192 | 203,321 | 0 | 1,468,871 | 81.7% | 3/31/2017 | 124 | 101 | TTM 3/31/2017 | 4,066,425 | 2,373,963 | 1,692,462 | 203,321 |
21.13 | Residence Inn Williamsburg | Barclays | 3,955,706 | 2,438,734 | 1,516,972 | 158,228 | 0 | 1,358,744 | 73.0% | 3/31/2017 | 134 | 98 | TTM 3/31/2017 | 3,955,706 | 2,419,030 | 1,536,676 | 158,228 |
21.14 | Hampton Inn Suites Waco South | Barclays | 4,293,844 | 2,707,299 | 1,586,545 | 171,754 | 0 | 1,414,791 | 77.7% | 3/31/2017 | 121 | 94 | TTM 3/31/2017 | 4,293,844 | 2,685,829 | 1,608,015 | 171,754 |
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 4,185,314 | 2,629,134 | 1,556,179 | 167,413 | 0 | 1,388,767 | 72.9% | 3/31/2017 | 136 | 99 | TTM 3/31/2017 | 4,185,314 | 2,608,205 | 1,577,109 | 166,778 |
21.16 | Courtyard Tyler | Barclays | 3,341,364 | 1,954,349 | 1,387,014 | 133,655 | 0 | 1,253,360 | 58.8% | 3/31/2017 | 107 | 63 | TTM 3/31/2017 | 3,341,364 | 1,937,578 | 1,403,786 | 133,655 |
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 5,848,958 | 4,297,603 | 1,551,356 | 233,958 | 0 | 1,317,397 | 78.1% | 3/31/2017 | 126 | 99 | TTM 3/31/2017 | 5,848,958 | 4,267,536 | 1,581,423 | 233,958 |
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 4,891,094 | 3,005,604 | 1,885,490 | 195,644 | 0 | 1,689,847 | 80.0% | 3/31/2017 | 134 | 107 | TTM 3/31/2017 | 4,891,094 | 2,981,182 | 1,909,912 | 195,644 |
21.19 | Residence Inn Grand Rapids West | Barclays | 3,115,120 | 1,853,237 | 1,261,883 | 155,756 | 0 | 1,106,127 | 72.6% | 3/31/2017 | 129 | 94 | TTM 3/31/2017 | 3,115,120 | 1,837,807 | 1,277,313 | 155,756 |
21.20 | Peoria, AZ Residence Inn | Barclays | 3,248,248 | 1,960,291 | 1,287,957 | 129,930 | 0 | 1,158,027 | 80.8% | 3/31/2017 | 121 | 98 | TTM 3/31/2017 | 3,248,248 | 1,944,049 | 1,304,198 | 129,930 |
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 3,738,690 | 2,192,200 | 1,546,490 | 149,548 | 0 | 1,396,943 | 70.8% | 3/31/2017 | 112 | 79 | TTM 3/31/2017 | 3,738,690 | 2,173,520 | 1,565,170 | 149,548 |
21.22 | Courtyard Chico | Barclays | 3,850,184 | 2,256,991 | 1,593,193 | 154,007 | 0 | 1,439,185 | 84.6% | 3/31/2017 | 130 | 110 | TTM 3/31/2017 | 3,850,184 | 2,255,777 | 1,594,407 | 154,007 |
21.23 | Hampton Inn Suites South Bend | Barclays | 3,810,167 | 2,425,550 | 1,384,616 | 152,407 | 0 | 1,232,210 | 69.9% | 3/31/2017 | 126 | 88 | TTM 3/31/2017 | 3,810,167 | 2,407,885 | 1,402,281 | 152,407 |
21.24 | Hampton Inn Suites Kokomo | Barclays | 3,680,915 | 2,278,112 | 1,402,802 | 147,237 | 0 | 1,255,566 | 77.9% | 3/31/2017 | 122 | 95 | TTM 3/31/2017 | 3,680,915 | 2,259,704 | 1,421,210 | 147,237 |
21.25 | Courtyard Wichita Falls | Barclays | 3,121,444 | 1,900,976 | 1,220,468 | 124,858 | 0 | 1,095,610 | 77.4% | 3/31/2017 | 110 | 85 | TTM 3/31/2017 | 3,121,444 | 1,885,172 | 1,236,272 | 124,858 |
21.26 | Hampton Inn Morehead | Barclays | 3,154,358 | 1,934,119 | 1,220,240 | 126,174 | 0 | 1,094,065 | 66.6% | 3/31/2017 | 108 | 72 | TTM 3/31/2017 | 3,154,358 | 1,918,294 | 1,236,065 | 126,174 |
21.27 | Residence Inn Chico | Barclays | 3,273,835 | 1,934,702 | 1,339,133 | 130,953 | 0 | 1,208,180 | 88.0% | 3/31/2017 | 129 | 114 | TTM 3/31/2017 | 3,273,835 | 1,939,036 | 1,334,799 | 130,953 |
21.28 | Courtyard Lufkin | Barclays | 2,752,597 | 1,904,207 | 848,389 | 110,104 | 0 | 738,285 | 64.9% | 3/31/2017 | 105 | 68 | TTM 3/31/2017 | 2,752,597 | 1,890,154 | 862,442 | 110,104 |
21.29 | Hampton Inn Carlisle | Barclays | 3,439,196 | 2,184,723 | 1,254,473 | 137,568 | 0 | 1,116,905 | 76.1% | 3/31/2017 | 127 | 96 | TTM 3/31/2017 | 3,439,196 | 2,167,567 | 1,271,628 | 137,568 |
21.30 | Springhill Suites Williamsburg | Barclays | 3,361,902 | 2,351,318 | 1,010,584 | 134,476 | 0 | 876,108 | 71.7% | 3/31/2017 | 106 | 76 | TTM 3/31/2017 | 3,361,902 | 2,334,582 | 1,027,319 | 134,476 |
21.31 | Fairfield Inn Bloomington | Barclays | 3,018,966 | 1,596,788 | 1,422,178 | 150,948 | 0 | 1,271,230 | 87.1% | 3/31/2017 | 90 | 78 | TTM 3/31/2017 | 3,018,966 | 1,560,262 | 1,458,704 | 150,948 |
21.32 | Waco Residence Inn | Barclays | 3,136,682 | 2,098,980 | 1,037,702 | 125,467 | 0 | 912,234 | 82.0% | 3/31/2017 | 133 | 109 | TTM 3/31/2017 | 3,136,682 | 2,083,296 | 1,053,385 | 125,467 |
21.33 | Holiday Inn Express Fishers | Barclays | 3,176,451 | 2,097,965 | 1,078,486 | 127,058 | 0 | 951,428 | 67.1% | 3/31/2017 | 111 | 75 | TTM 3/31/2017 | 3,176,451 | 2,082,079 | 1,094,372 | 127,058 |
21.34 | Larkspur Landing Folsom | Barclays | 2,902,483 | 1,927,519 | 974,964 | 116,099 | 0 | 858,864 | 86.4% | 3/31/2017 | 108 | 93 | TTM 3/31/2017 | 2,902,483 | 1,913,175 | 989,308 | 116,099 |
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 3,321,573 | 2,487,672 | 833,901 | 166,079 | 0 | 667,822 | 67.1% | 3/31/2017 | 103 | 69 | TTM 3/31/2017 | 3,321,573 | 2,447,769 | 873,804 | 166,079 |
21.36 | Holiday Inn Express & Suites Paris | Barclays | 2,343,673 | 1,451,447 | 892,227 | 93,747 | 0 | 798,480 | 72.6% | 3/31/2017 | 104 | 76 | TTM 3/31/2017 | 2,343,673 | 1,439,747 | 903,926 | 93,747 |
21.37 | Toledo Homewood Suites | Barclays | 2,929,714 | 1,868,320 | 1,061,394 | 117,189 | 0 | 944,205 | 82.2% | 3/31/2017 | 123 | 101 | TTM 3/31/2017 | 2,929,714 | 1,853,671 | 1,076,042 | 117,189 |
21.38 | Grand Rapids Homewood Suites | Barclays | 3,009,146 | 2,149,208 | 859,938 | 120,366 | 0 | 739,572 | 84.1% | 3/31/2017 | 125 | 105 | TTM 3/31/2017 | 3,009,146 | 2,134,162 | 874,984 | 120,366 |
21.39 | Fairfield Inn Laurel | Barclays | 3,127,939 | 2,345,351 | 782,588 | 125,118 | 0 | 657,471 | 79.9% | 3/31/2017 | 97 | 78 | TTM 3/31/2017 | 3,127,939 | 2,329,748 | 798,192 | 125,118 |
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 1,961,942 | 1,129,873 | 832,069 | 78,478 | 0 | 753,591 | 74.6% | 3/31/2017 | 119 | 89 | TTM 3/31/2017 | 1,961,942 | 1,120,064 | 841,879 | 78,478 |
21.41 | Courtyard Akron Stow | Barclays | 3,168,035 | 2,155,198 | 1,012,837 | 126,721 | 0 | 886,115 | 65.9% | 3/31/2017 | 118 | 78 | TTM 3/31/2017 | 3,168,035 | 2,139,241 | 1,028,793 | 126,207 |
21.42 | Towneplace Suites Bloomington | Barclays | 2,441,633 | 1,469,446 | 972,187 | 122,082 | 0 | 850,105 | 89.1% | 3/31/2017 | 90 | 80 | TTM 3/31/2017 | 2,441,633 | 1,457,251 | 984,382 | 122,082 |
21.43 | Larkspur Landing Roseville | Barclays | 2,851,065 | 1,950,874 | 900,191 | 114,043 | 0 | 786,149 | 79.5% | 3/31/2017 | 106 | 85 | TTM 3/31/2017 | 2,851,065 | 1,936,930 | 914,135 | 114,043 |
21.44 | Hampton Inn Danville | Barclays | 2,591,371 | 1,759,107 | 832,264 | 103,655 | 0 | 728,609 | 80.0% | 3/31/2017 | 124 | 99 | TTM 3/31/2017 | 2,591,371 | 1,746,161 | 845,210 | 103,655 |
21.45 | Holiday Inn Norwich | Barclays | 4,801,904 | 3,857,696 | 944,209 | 192,076 | 0 | 752,132 | 56.7% | 3/31/2017 | 131 | 74 | TTM 3/31/2017 | 4,801,904 | 3,831,142 | 970,763 | 192,076 |
21.46 | Hampton Inn Suites Longview North | Barclays | 2,322,688 | 1,579,337 | 743,351 | 92,908 | 0 | 650,443 | 63.8% | 3/31/2017 | 107 | 68 | TTM 3/31/2017 | 2,322,688 | 1,567,732 | 754,956 | 92,908 |
21.47 | Springhill Suites Peoria Westlake | Barclays | 2,918,586 | 2,302,611 | 615,975 | 145,929 | 0 | 470,046 | 63.3% | 3/31/2017 | 100 | 63 | TTM 3/31/2017 | 2,918,586 | 2,275,817 | 642,768 | 145,929 |
21.48 | Hampton Inn Suites Buda | Barclays | 2,627,746 | 1,669,033 | 958,713 | 105,110 | 0 | 853,603 | 74.5% | 3/31/2017 | 129 | 96 | TTM 3/31/2017 | 2,627,746 | 1,655,917 | 971,829 | 105,110 |
21.49 | Shawnee Hampton Inn | Barclays | 1,892,474 | 1,198,000 | 694,474 | 75,699 | 0 | 618,775 | 77.6% | 3/31/2017 | 106 | 82 | TTM 3/31/2017 | 1,892,474 | 1,188,538 | 703,936 | 75,699 |
21.50 | Racine Fairfield Inn | Barclays | 1,812,261 | 1,135,948 | 676,314 | 72,490 | 0 | 603,823 | 68.6% | 3/31/2017 | 116 | 79 | TTM 3/31/2017 | 1,812,261 | 1,126,886 | 685,375 | 72,490 |
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 2,433,055 | 1,648,454 | 784,601 | 97,322 | 0 | 687,279 | 75.6% | 3/31/2017 | 117 | 89 | TTM 3/31/2017 | 2,433,055 | 1,636,332 | 796,723 | 97,322 |
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 2,149,392 | 1,457,931 | 691,461 | 85,976 | 0 | 605,485 | 84.0% | 3/31/2017 | 102 | 86 | TTM 3/31/2017 | 2,149,392 | 1,447,295 | 702,096 | 85,976 |
21.53 | Westchase Homewood Suites | Barclays | 2,958,058 | 2,459,994 | 498,064 | 118,322 | 0 | 379,742 | 63.4% | 3/31/2017 | 131 | 83 | TTM 3/31/2017 | 2,958,058 | 2,445,196 | 512,862 | 118,322 |
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 2,128,673 | 1,443,645 | 685,027 | 85,147 | 0 | 599,880 | 65.9% | 3/31/2017 | 98 | 65 | TTM 3/31/2017 | 2,128,673 | 1,433,018 | 695,654 | 85,147 |
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 2,360,887 | 1,577,065 | 783,822 | 94,435 | 0 | 689,387 | 65.5% | 3/31/2017 | 112 | 73 | TTM 3/31/2017 | 2,360,887 | 1,565,291 | 795,596 | 94,435 |
21.56 | Hampton Inn Sweetwater | Barclays | 1,585,686 | 1,121,890 | 463,796 | 63,427 | 0 | 400,369 | 62.9% | 3/31/2017 | 95 | 60 | TTM 3/31/2017 | 1,585,686 | 1,113,974 | 471,712 | 63,427 |
21.57 | Comfort Suites Buda Austin South | Barclays | 2,082,208 | 1,457,351 | 624,857 | 83,288 | 0 | 541,569 | 76.8% | 3/31/2017 | 98 | 75 | TTM 3/31/2017 | 2,082,208 | 1,446,864 | 635,344 | 83,288 |
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 1,659,116 | 1,281,033 | 378,083 | 66,365 | 0 | 311,718 | 63.4% | 3/31/2017 | 82 | 52 | TTM 3/31/2017 | 1,659,116 | 1,272,735 | 386,381 | 66,365 |
21.59 | Holiday Inn Express & Suites Altus | Barclays | 1,417,147 | 1,148,513 | 268,634 | 56,686 | 0 | 211,948 | 67.4% | 3/31/2017 | 84 | 56 | TTM 3/31/2017 | 1,417,147 | 1,141,477 | 275,670 | 56,686 |
21.60 | Comfort Inn & Suites Paris | Barclays | 1,157,262 | 859,912 | 297,350 | 46,290 | 0 | 251,060 | 67.4% | 3/31/2017 | 84 | 56 | TTM 3/31/2017 | 1,157,262 | 854,150 | 303,112 | 46,290 |
21.61 | Hampton Inn Suites Decatur | Barclays | 1,550,317 | 1,308,093 | 242,224 | 62,013 | 0 | 180,212 | 64.6% | 3/31/2017 | 88 | 57 | TTM 3/31/2017 | 1,550,317 | 1,300,353 | 249,964 | 62,013 |
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 1,638,961 | 1,406,520 | 232,441 | 65,558 | 0 | 166,883 | 66.5% | 3/31/2017 | 76 | 50 | TTM 3/31/2017 | 1,638,961 | 1,398,374 | 240,588 | 65,558 |
21.63 | Mankato Fairfield Inn | Barclays | 1,236,472 | 1,037,465 | 199,007 | 49,459 | 0 | 149,548 | 58.0% | 3/31/2017 | 94 | 54 | TTM 3/31/2017 | 1,236,472 | 1,031,283 | 205,190 | 49,459 |
21.64 | Candlewood Suites Texarkana | Barclays | 1,239,140 | 1,073,951 | 165,190 | 49,566 | 0 | 115,624 | 75.0% | 3/31/2017 | 55 | 41 | TTM 3/31/2017 | 1,239,140 | 1,067,770 | 171,371 | 49,566 |
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 1,363,324 | 1,198,984 | 164,340 | 54,533 | 0 | 109,807 | 54.1% | 3/31/2017 | 84 | 59 | TTM 3/31/2017 | 413,730 | 843,600 | -429,870 | 16,549 |
22 | AeroPlex II | CIIICM | 1,817,039 | 547,165 | 1,269,874 | 45,000 | 123,070 | 1,101,804 | 100.0% | 8/4/2017 | TTM 6/30/2017 | 1,546,912 | 511,307 | 1,035,605 | 0 | ||
23 | St. Louis Ground Lease | WFB | 1,062,516 | 0 | 1,062,516 | 0 | 0 | 1,062,516 | 100.0% | 10/1/2017 | Actual 2016 | 969,838 | 0 | 969,838 | 0 | ||
24 | Shady Willow Plaza | WFB | 1,085,172 | 266,877 | 818,295 | 6,036 | 45,190 | 767,069 | 100.0% | 8/31/2017 | TTM 7/31/2017 | 1,180,401 | 283,551 | 896,850 | 0 | ||
25 | Shea Medical Plaza | Barclays | 1,171,713 | 379,428 | 792,286 | 8,488 | 61,042 | 722,756 | 100.0% | 7/21/2017 | TTM 6/30/2017 | 1,134,145 | 384,754 | 749,391 | 0 | ||
26 | 215 South Brea Boulevard | WFB | 1,009,723 | 304,828 | 704,895 | 10,346 | 8,675 | 685,874 | 100.0% | 6/1/2017 | TTM 7/30/2017 | 1,045,397 | 339,742 | 705,654 | 0 | ||
27 | Sprouts Whittier | RMF | 734,122 | 177,716 | 556,406 | 3,730 | 12,434 | 540,243 | 100.0% | 10/1/2017 | TTM 7/31/2017 | 569,355 | 0 | 569,355 | 0 | ||
28 | Island Palm Shoppes | CIIICM | 605,607 | 189,302 | 416,305 | 4,721 | 22,128 | 389,456 | 86.4% | 4/18/2017 | TTM 5/31/2017 | 611,904 | 193,896 | 418,007 | 0 | ||
29 | Runway Plaza | CIIICM | 289,464 | 95,262 | 194,203 | 3,874 | 8,301 | 182,028 | 100.0% | 6/1/2017 | TTM 5/31/2017 | 276,383 | 85,748 | 190,635 | 0 | ||
30 | CIA Developers Office Portfolio | WFB | 1,780,403 | 741,577 | 1,038,826 | 59,287 | 101,016 | 878,523 | 84.1% | 8/1/2017 | TTM 7/31/2017 | 1,586,059 | 743,406 | 842,653 | 0 | ||
30.01 | Coastal Technology Center | WFB | 616,751 | 239,006 | 377,744 | 18,000 | 30,033 | 329,711 | 91.1% | 8/1/2017 | TTM 7/31/2017 | 625,544 | 235,232 | 390,312 | 0 | ||
30.02 | Trio Industrial Plaza | WFB | 556,141 | 240,094 | 316,046 | 17,000 | 36,971 | 262,076 | 69.5% | 8/1/2017 | TTM 7/31/2017 | 368,048 | 218,574 | 149,475 | 0 | ||
30.03 | Dow Rodes Industrial Center | WFB | 365,333 | 167,974 | 197,359 | 17,199 | 22,455 | 157,706 | 89.8% | 8/1/2017 | TTM 7/31/2017 | 374,991 | 183,893 | 191,098 | 0 | ||
30.04 | Gran central Building | WFB | 242,179 | 94,503 | 147,676 | 7,088 | 11,557 | 129,031 | 100.0% | 8/1/2017 | TTM 7/31/2017 | 217,476 | 105,708 | 111,768 | 0 | ||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 1,311,959 | 494,494 | 817,465 | 18,164 | 0 | 799,301 | 97.2% | 7/25/2017 | TTM 7/31/2017 | 1,311,959 | 495,911 | 816,048 | 0 | ||
31.01 | Secured Self Storage of Salida | RMF | 807,648 | 261,952 | 545,696 | 12,408 | 0 | 533,288 | 97.3% | 7/25/2017 | TTM 7/31/2017 | 807,648 | 266,975 | 540,673 | 0 | ||
31.02 | Secured Self Storage of Manteca | RMF | 504,311 | 232,542 | 271,769 | 5,756 | 0 | 266,013 | 97.0% | 7/25/2017 | TTM 7/31/2017 | 504,311 | 228,936 | 275,375 | 0 | ||
32 | Hampton Inn - Farmville | RMF | 2,451,083 | 1,487,985 | 963,099 | 98,043 | 0 | 865,055 | 82.1% | 4/30/2017 | 123 | 92 | TTM 4/30/2017 | 2,683,119 | 1,626,346 | 1,056,773 | 0 |
33 | Heacock Business Center | Barclays | 1,289,949 | 428,215 | 861,734 | 15,272 | 118,107 | 728,355 | 87.7% | 6/14/2017 | TTM 6/30/2017 | 1,158,897 | 441,238 | 717,659 | 0 | ||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 1,886,121 | 1,076,965 | 809,156 | 75,445 | 0 | 733,711 | 78.3% | 5/31/2017 | 91 | 71 | TTM 5/31/2017 | 1,886,121 | 1,076,359 | 809,762 | 75,445 |
35 | Douglasville Center | CIIICM | 729,577 | 202,271 | 527,306 | 4,301 | 35,086 | 487,919 | 100.0% | 6/1/2017 | TTM 5/31/2017 | 714,646 | 194,962 | 519,683 | 0 | ||
36 | Wanamaker Crossing | CIIICM | 1,290,677 | 680,310 | 610,367 | 5,139 | 40,352 | 564,876 | 100.0% | 5/22/2017 | TTM 3/31/2017 | 1,305,899 | 664,301 | 641,598 | 0 | ||
37 | Stockton Self Storage | CIIICM | 806,294 | 337,479 | 468,815 | 8,014 | 0 | 460,801 | 96.4% | 7/17/2017 | Annualized 7 7/31/2017 | 809,051 | 282,492 | 526,558 | 0 | ||
38 | Battlefield Square Shoppes | RMF | 712,326 | 183,360 | 528,966 | 5,523 | 25,772 | 497,671 | 100.0% | 6/8/2017 | TTM 5/31/2017 | 715,996 | 169,100 | 546,897 | 0 | ||
39 | Atrisco Plaza Shopping Center | RMF | 2,493,029 | 643,436 | 1,849,593 | 31,975 | 98,227 | 1,719,390 | 88.9% | 5/31/2017 | TTM 5/31/2017 | 2,450,611 | 610,186 | 1,840,425 | 0 | ||
40 | Sterling Oaks | Barclays | 1,365,394 | 795,149 | 570,245 | 47,040 | 0 | 523,205 | 97.5% | 6/30/2017 | TTM 6/30/2017 | 1,363,051 | 797,771 | 565,280 | 0 | ||
41 | North Park Marketplace | Barclays | 671,942 | 199,031 | 472,911 | 10,262 | 43,493 | 419,156 | 97.0% | 8/1/2017 | TTM 7/31/2017 | 594,312 | 194,317 | 399,995 | 0 | ||
42 | Boulevard Square I | Barclays | 577,045 | 201,733 | 375,311 | 7,731 | 11,539 | 356,041 | 100.0% | 8/10/2017 | TTM 6/30/2017 | 540,183 | 181,029 | 359,154 | 0 | ||
43 | A-1 Secure Storage | RMF | 720,895 | 320,489 | 400,405 | 9,315 | 0 | 391,090 | 98.7% | 7/17/2017 | TTM 7/31/2017 | 720,895 | 254,822 | 466,073 | 0 | ||
44 | Ellenwood Town Center | CIIICM | 642,582 | 195,495 | 447,087 | 8,297 | 49,304 | 389,487 | 96.4% | 4/1/2017 | TTM 3/31/2017 | 495,255 | 165,910 | 329,345 | 0 | ||
45 | Country Cove MHP | CIIICM | 700,593 | 269,583 | 431,010 | 7,300 | 0 | 423,710 | 89.7% | 8/9/2017 | TTM 6/30/2017 | 700,593 | 247,718 | 452,875 | 0 | ||
46 | Victory Shops at Eldorado | RMF | 470,971 | 114,519 | 356,452 | 2,040 | 13,600 | 340,812 | 100.0% | 6/29/2017 | Annualized 9 6/30/2017 | 438,908 | 56,066 | 382,842 | 0 | ||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 1,251,431 | 739,083 | 512,348 | 50,057 | 0 | 462,291 | 70.5% | 5/31/2017 | 74 | 52 | TTM 5/31/2017 | 1,251,431 | 738,132 | 513,299 | 50,057 |
48 | Wayside MHC | CIIICM | 609,866 | 267,798 | 342,068 | 6,000 | 0 | 336,068 | 100.0% | 5/31/2017 | TTM 5/31/2017 | 655,644 | 263,199 | 392,446 | 0 | ||
49 | Parklane and North Dohr Apartments | CIIICM | 699,084 | 371,313 | 327,771 | 24,413 | 0 | 303,358 | 97.7% | 6/7/2017 | TTM 6/30/2017 | 708,172 | 352,066 | 356,106 | 0 | ||
49.01 | North Dohr Apartments | CIIICM | 410,956 | 216,651 | 194,305 | 13,350 | 0 | 180,955 | 98.0% | 6/7/2017 | TTM 6/30/2017 | 412,969 | 207,904 | 205,065 | 0 | ||
49.02 | Parklane Apartments | CIIICM | 288,128 | 154,661 | 133,467 | 11,063 | 0 | 122,404 | 97.3% | 6/7/2017 | TTM 6/30/2017 | 295,203 | 144,163 | 151,040 | 0 | ||
50 | Affordable Self Storage | CIIICM | 501,226 | 184,240 | 316,986 | 4,679 | 0 | 312,307 | 98.8% | 6/30/2017 | TTM 7/31/2017 | 497,686 | 136,144 | 361,542 | 125 | ||
51 | Speedway Marketplace | CIIICM | 390,462 | 86,918 | 303,543 | 1,680 | 16,160 | 285,703 | 100.0% | 5/31/2017 | NAV | NAV | NAV | NAV | NAV | ||
52 | Walgreens - Mansfield, TX | WFB | 310,400 | 3,104 | 307,296 | 1,482 | 0 | 305,814 | 100.0% | 10/1/2017 | TTM 6/30/2017 | 320,000 | 23 | 319,977 | 0 | ||
53 | Kaysville Business Park | CIIICM | 450,206 | 127,009 | 323,198 | 8,528 | 30,323 | 284,346 | 100.0% | 4/18/2017 | TTM 4/30/2017 | 420,594 | 124,831 | 295,763 | 0 | ||
54 | Eau Gallie Self Storage | CIIICM | 448,737 | 157,371 | 291,367 | 7,880 | 0 | 283,486 | 93.1% | 5/1/2017 | TTM 5/31/2017 | 448,737 | 128,500 | 320,238 | 0 | ||
55 | Highland Plaza | CIIICM | 523,362 | 133,225 | 390,137 | 1,800 | 26,632 | 361,705 | 100.0% | 7/19/2017 | TTM 7/31/2017 | 534,409 | 91,158 | 443,251 | 0 | ||
56 | The Colonnade on Lake Conroe | CIIICM | 433,608 | 142,617 | 290,990 | 4,069 | 30,460 | 256,462 | 100.0% | 8/31/2017 | TTM 7/31/2017 | 405,929 | 136,475 | 269,455 | 0 | ||
57 | Fenton Storage Portfolio | Barclays | 509,836 | 246,308 | 263,528 | 12,406 | 0 | 251,122 | 76.7% | 5/31/2017 | TTM 5/31/2017 | 509,836 | 214,462 | 295,374 | 0 | ||
57.01 | Fenton Storage South | Barclays | 329,484 | 150,841 | 178,643 | 6,025 | 0 | 172,618 | 72.4% | 5/31/2017 | TTM 5/31/2017 | 329,484 | 131,101 | 198,383 | 0 | ||
57.02 | Fenton Storage North | Barclays | 180,352 | 95,466 | 84,886 | 6,381 | 0 | 78,504 | 86.7% | 5/31/2017 | TTM 5/31/2017 | 180,352 | 83,361 | 96,991 | 0 | ||
58 | 15330-15350 Nordhoff Street | WFB | 476,488 | 159,396 | 317,092 | 0 | 0 | 317,092 | 100.0% | 3/31/2017 | TTM 7/31/2017 | 453,718 | 150,919 | 302,799 | 0 | ||
59 | Cypress Self Storage | CIIICM | 440,571 | 220,024 | 220,547 | 5,325 | 0 | 215,222 | 98.9% | 6/30/2017 | TTM 5/31/2017 | 458,333 | 196,641 | 261,691 | 0 | ||
60 | Shoppes of Gunbarrel Pointe | Barclays | 334,393 | 72,042 | 262,351 | 1,575 | 11,123 | 249,654 | 100.0% | 3/31/2017 | TTM 3/31/2017 | 216,344 | 67,273 | 149,071 | 0 | ||
61 | Advanced Mini Storage | Barclays | 371,387 | 150,439 | 220,948 | 6,240 | 0 | 214,708 | 97.2% | 7/11/2017 | TTM 7/30/2017 | 371,387 | 154,330 | 217,057 | 0 | ||
62 | Creekview Apartments | WFB | 493,113 | 294,720 | 198,394 | 11,900 | 0 | 186,494 | 85.3% | 7/17/2017 | TTM 7/31/2017 | 494,767 | 305,657 | 189,110 | 0 | ||
63 | Pomona Townhomes | WFB | 535,939 | 286,056 | 249,882 | 10,276 | 0 | 239,606 | 82.1% | 7/17/2017 | TTM 7/31/2017 | 528,677 | 316,235 | 212,442 | 0 | ||
64 | Brown and Bermuda MHCs | CIIICM | 355,053 | 179,215 | 175,838 | 3,200 | 0 | 172,638 | 100.0% | 6/7/2017 | Annualized 6 6/30/2017 | 369,086 | 153,508 | 215,578 | 0 | ||
65 | Seneca Broadview Hills Townhomes | CIIICM | 1,202,805 | 723,097 | 479,708 | 45,300 | 0 | 434,408 | 97.4% | 8/15/2017 | Actual 2016 | 1,204,273 | 758,163 | 446,110 | 0 | ||
66 | Lloyds MHC | CIIICM | 290,344 | 152,690 | 137,654 | 3,450 | 0 | 134,204 | 100.0% | 6/21/2017 | TTM 5/31/2017 | 292,710 | 143,725 | 148,986 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) |
1 | 225 & 233 Park Avenue South | Barclays | 15,248,156 | Actual 2016 | 35,494,619 | 19,250,259 | 16,244,360 | 0 | 16,244,360 | Actual 2015 | 41,882,063 | 19,132,092 | 22,749,971 | ||||
2 | Mall of Louisiana | Barclays | 34,995,624 | Actual 2016 | 42,235,214 | 7,196,737 | 35,038,477 | 0 | 35,038,477 | Actual 2015 | 41,979,974 | 7,399,438 | 34,580,536 | ||||
3 | Marketplace at Millcreek | WFB | 4,913,376 | Actual 2016 | 6,323,982 | 1,432,307 | 4,891,676 | 0 | 4,891,676 | Actual 2015 | 5,938,209 | 1,485,827 | 4,452,382 | ||||
4 | Sava Holdings IHG Portfolio | RMF | 5,226,587 | 90 | 80 | Actual 2016 | 13,325,171 | 8,144,913 | 5,180,258 | 0 | 5,180,258 | 89 | 80 | Actual 2015 | 12,618,995 | 7,906,417 | 4,712,578 |
4.01 | Candlewood Suites DFW South | RMF | 1,949,124 | 67 | 63 | Actual 2016 | 3,994,043 | 2,037,596 | 1,956,447 | 0 | 1,956,447 | 66 | 62 | Actual 2015 | 3,771,889 | 1,962,338 | 1,809,551 |
4.02 | Holiday Inn DFW Airport South | RMF | 1,679,011 | 103 | 88 | Actual 2016 | 5,276,602 | 3,703,582 | 1,573,020 | 0 | 1,573,020 | 102 | 88 | Actual 2015 | 5,115,136 | 3,593,025 | 1,522,111 |
4.03 | Staybridge Suites Plano | RMF | 1,598,452 | 111 | 98 | Actual 2016 | 4,054,526 | 2,403,736 | 1,650,790 | 0 | 1,650,790 | 110 | 97 | Actual 2015 | 3,731,970 | 2,351,053 | 1,380,917 |
5 | Wilshire Pacific Plaza | WFB | 2,888,235 | Actual 2016 | 3,781,447 | 1,261,095 | 2,520,352 | 0 | 2,520,352 | Actual 2015 | 3,693,096 | 1,297,352 | 2,395,745 | ||||
6 | Pinnacle Medical Plaza | WFB | 2,794,493 | Actual 2016 | 3,613,836 | 873,398 | 2,740,438 | 0 | 2,740,438 | Actual 2015 | 3,159,621 | 841,559 | 2,318,062 | ||||
7 | Winslow Bay Commons | WFB | 3,552,567 | Actual 2016 | 4,426,906 | 848,497 | 3,578,409 | 0 | 3,578,409 | Actual 2015 | 4,342,140 | 832,505 | 3,509,635 | ||||
8 | Del Amo Fashion Center | Barclays | 53,218,707 | Actual 2016 | 75,673,675 | 24,572,583 | 51,101,092 | 0 | 51,101,092 | Actual 2015 | 51,645,131 | 16,605,695 | 35,039,436 | ||||
9 | Pleasant Prairie Premium Outlets | WFB | 15,826,567 | Actual 2016 | 21,147,401 | 5,990,013 | 15,157,388 | 0 | 15,157,388 | Actual 2015 | 20,836,161 | 6,247,059 | 14,589,102 | ||||
10 | Gehl Foods Portfolio | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
10.01 | Freistadt Road | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
10.02 | Main Street | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
10.03 | Crusader Court | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
11 | iStar Leased Fee Portfolio | Barclays | NAV | Various | Various | NAV | NAV | NAV | NAV | NAV | NAV | Various | Various | NAV | NAV | NAV | NAV |
11.01 | Hilton Salt Lake | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.02 | DoubleTree Seattle Airport | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.03 | DoubleTree Mission Valley | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.04 | One Ally Center | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
11.05 | DoubleTree Sonoma | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.06 | DoubleTree Durango | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.07 | Northside Forsyth Hospital Medical Center | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
11.08 | NASA/JPSS Headquarters | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
11.11 | The Buckler Apartments | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
11.12 | Lock-Up Self Storage Facility | Barclays | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
12 | 45 Eisenhower Drive | Barclays | 2,193,727 | Actual 2016 | 3,527,075 | 1,775,498 | 1,751,577 | 0 | 1,751,577 | Actual 2015 | 3,550,669 | 1,819,856 | 1,730,813 | ||||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 3,739,909 | 178 | 137 | Actual 2016 | 9,892,663 | 6,290,671 | 3,601,992 | 0 | 3,601,992 | 180 | 136 | NAV | NAV | NAV | NAV |
14 | Sentinel Business Center | Barclays | 1,599,638 | Actual 2016 | 2,487,171 | 748,881 | 1,738,290 | 0 | 1,738,290 | Actual 2015 | 2,286,895 | 774,277 | 1,512,618 | ||||
15 | Southridge Plaza Austin | Barclays | 1,308,435 | Actual 2016 | 2,180,043 | 825,562 | 1,354,481 | 0 | 1,354,481 | Actual 2015 | 1,936,910 | 721,348 | 1,215,562 | ||||
16 | Magnolia Hotel Denver | RMF | 5,618,024 | 181 | 130 | Actual 2016 | 17,479,164 | 11,409,898 | 6,069,266 | 699,470 | 5,369,796 | 178 | 126 | Actual 2015 | 12,656,963 | 10,198,336 | 2,458,627 |
17 | North Point Village | WFB | 988,417 | Annualized 9 12/31/2016 | 1,273,227 | 339,618 | 933,609 | 0 | 933,609 | NAV | NAV | NAV | NAV | ||||
18 | League City Hotel Portfolio | RMF | 1,708,907 | 88 | 70 | Actual 2016 | 4,244,301 | 2,639,122 | 1,605,179 | 0 | 1,605,179 | 87 | 69 | Actual 2015 | 3,533,149 | 2,079,827 | 1,453,322 |
18.01 | Hampton Inn & Suites Houston/League City | RMF | 1,015,836 | 102 | 82 | Actual 2016 | 2,435,836 | 1,493,962 | 941,875 | 0 | 941,875 | 103 | 80 | Actual 2015 | 1,940,681 | 1,203,010 | 737,671 |
18.02 | Candlewood Suites League City | RMF | 693,071 | 74 | 58 | Actual 2016 | 1,808,465 | 1,145,160 | 663,304 | 0 | 663,304 | 72 | 58 | Actual 2015 | 1,592,468 | 876,817 | 715,651 |
19 | Blossom Business Center | Barclays | 1,054,140 | Actual 2016 | 1,544,774 | 506,048 | 1,038,726 | 0 | 1,038,726 | Actual 2015 | 1,430,670 | 487,668 | 943,002 | ||||
20 | Hampton Inn - Frederick | WFB | 1,309,502 | 122 | 101 | Actual 2016 | 3,868,863 | 2,623,452 | 1,245,411 | 0 | 1,245,411 | 119 | 96 | Actual 2015 | 3,793,121 | 2,461,116 | 1,332,005 |
21 | Starwood Capital Group Hotel Portfolio | Barclays | 72,574,924 | 119 | 89 | Actual 2016 | 214,236,030 | 131,010,137 | 83,225,892 | 8,756,495 | 74,469,398 | 119 | 89 | Actual 2015 | 210,181,276 | 127,591,123 | 82,590,153 |
21.01 | Larkspur Landing Sunnyvale | Barclays | 4,591,630 | 200 | 167 | Actual 2016 | 7,817,367 | 2,883,537 | 4,933,830 | 312,695 | 4,621,136 | 198 | 168 | Actual 2015 | 7,402,221 | 2,747,753 | 4,654,468 |
21.02 | Larkspur Landing Milpitas | Barclays | 3,829,030 | 173 | 148 | Actual 2016 | 6,748,863 | 2,649,268 | 4,099,595 | 269,955 | 3,829,640 | 172 | 148 | Actual 2015 | 6,284,848 | 2,514,300 | 3,770,548 |
21.03 | Larkspur Landing Campbell | Barclays | 3,302,074 | 166 | 140 | Actual 2016 | 6,251,271 | 2,587,620 | 3,663,651 | 250,051 | 3,413,600 | 167 | 145 | Actual 2015 | 5,892,933 | 2,378,409 | 3,514,524 |
21.04 | Larkspur Landing San Francisco | Barclays | 2,454,486 | 164 | 140 | Actual 2016 | 5,905,601 | 2,925,917 | 2,979,685 | 236,224 | 2,743,461 | 167 | 144 | Actual 2015 | 5,806,373 | 2,810,816 | 2,995,558 |
21.05 | Larkspur Landing Pleasanton | Barclays | 2,464,078 | 137 | 114 | Actual 2016 | 5,319,602 | 2,551,761 | 2,767,841 | 212,784 | 2,555,057 | 138 | 116 | Actual 2015 | 4,880,674 | 2,372,092 | 2,508,582 |
21.06 | Larkspur Landing Bellevue | Barclays | 2,196,852 | 128 | 101 | Actual 2016 | 4,726,484 | 2,312,314 | 2,414,170 | 189,059 | 2,225,110 | 130 | 102 | Actual 2015 | 4,615,653 | 2,355,292 | 2,260,361 |
21.07 | Larkspur Landing Sacramento | Barclays | 1,837,673 | 111 | 92 | Actual 2016 | 4,200,451 | 2,201,153 | 1,999,298 | 168,018 | 1,831,280 | 111 | 91 | Actual 2015 | 4,176,563 | 2,151,269 | 2,025,295 |
21.08 | Hampton Inn Ann Arbor North | Barclays | 1,894,791 | 137 | 101 | Actual 2016 | 4,956,425 | 2,798,152 | 2,158,273 | 198,257 | 1,960,016 | 136 | 103 | Actual 2015 | 4,678,954 | 2,587,074 | 2,091,879 |
21.09 | Larkspur Landing Hillsboro | Barclays | 1,728,463 | 116 | 86 | Actual 2016 | 4,016,848 | 2,029,273 | 1,987,576 | 160,674 | 1,826,902 | 115 | 87 | Actual 2015 | 3,915,128 | 1,870,518 | 2,044,610 |
21.10 | Larkspur Landing Renton | Barclays | 1,715,917 | 117 | 94 | Actual 2016 | 4,349,218 | 2,485,494 | 1,863,723 | 173,969 | 1,689,754 | 116 | 92 | Actual 2015 | 4,324,596 | 2,397,904 | 1,926,692 |
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 1,565,815 | 115 | 90 | Actual 2016 | 5,505,741 | 3,764,358 | 1,741,383 | 220,230 | 1,521,153 | 117 | 89 | Actual 2015 | 5,424,474 | 3,782,113 | 1,642,361 |
21.12 | Residence Inn Toledo Maumee | Barclays | 1,489,141 | 124 | 101 | Actual 2016 | 3,998,051 | 2,369,947 | 1,628,104 | 199,903 | 1,428,201 | 123 | 99 | Actual 2015 | 3,874,115 | 2,385,465 | 1,488,651 |
21.13 | Residence Inn Williamsburg | Barclays | 1,378,448 | 134 | 98 | Actual 2016 | 4,098,296 | 2,481,946 | 1,616,351 | 163,932 | 1,452,419 | 135 | 101 | Actual 2015 | 3,685,293 | 2,250,970 | 1,434,323 |
21.14 | Hampton Inn Suites Waco South | Barclays | 1,436,261 | 121 | 94 | Actual 2016 | 4,293,352 | 2,661,189 | 1,632,164 | 171,734 | 1,460,429 | 119 | 94 | Actual 2015 | 4,247,264 | 2,584,709 | 1,662,555 |
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 1,410,331 | 136 | 99 | Actual 2016 | 4,308,290 | 2,638,604 | 1,669,685 | 172,332 | 1,497,354 | 137 | 102 | Actual 2015 | 4,124,662 | 2,494,315 | 1,630,347 |
21.16 | Courtyard Tyler | Barclays | 1,270,131 | 107 | 63 | Actual 2016 | 3,429,564 | 1,952,446 | 1,477,118 | 137,183 | 1,339,935 | 108 | 65 | Actual 2015 | 3,919,126 | 2,063,389 | 1,855,736 |
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 1,347,464 | 126 | 99 | Actual 2016 | 5,761,789 | 4,223,546 | 1,538,244 | 230,472 | 1,307,772 | 128 | 97 | Actual 2015 | 5,493,273 | 4,219,650 | 1,273,624 |
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 1,714,268 | 134 | 107 | Actual 2016 | 4,983,720 | 2,993,120 | 1,990,600 | 199,349 | 1,791,252 | 135 | 109 | Actual 2015 | 4,711,861 | 2,919,955 | 1,791,907 |
21.19 | Residence Inn Grand Rapids West | Barclays | 1,121,557 | 129 | 94 | Actual 2016 | 3,310,952 | 1,852,714 | 1,458,239 | 165,548 | 1,292,691 | 128 | 100 | Actual 2015 | 3,062,200 | 1,769,939 | 1,292,261 |
21.20 | Peoria, AZ Residence Inn | Barclays | 1,174,268 | 121 | 98 | Actual 2016 | 3,292,301 | 1,922,040 | 1,370,261 | 131,692 | 1,238,569 | 121 | 98 | Actual 2015 | 3,187,787 | 1,884,958 | 1,302,829 |
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 1,415,623 | 112 | 79 | Actual 2016 | 3,759,689 | 2,190,385 | 1,569,304 | 150,388 | 1,418,917 | 112 | 79 | Actual 2015 | 4,022,171 | 2,297,239 | 1,724,931 |
21.22 | Courtyard Chico | Barclays | 1,440,399 | 130 | 110 | Actual 2016 | 3,812,434 | 2,228,761 | 1,583,673 | 152,497 | 1,431,176 | 127 | 108 | Actual 2015 | 3,178,650 | 1,960,096 | 1,218,554 |
21.23 | Hampton Inn Suites South Bend | Barclays | 1,249,874 | 126 | 88 | Actual 2016 | 3,779,982 | 2,384,057 | 1,395,925 | 151,199 | 1,244,725 | 126 | 87 | Actual 2015 | 3,424,014 | 2,192,947 | 1,231,066 |
21.24 | Hampton Inn Suites Kokomo | Barclays | 1,273,974 | 122 | 95 | Actual 2016 | 3,744,550 | 2,281,313 | 1,463,236 | 149,782 | 1,313,454 | 122 | 96 | Actual 2015 | 3,524,349 | 2,216,867 | 1,307,482 |
21.25 | Courtyard Wichita Falls | Barclays | 1,111,414 | 110 | 85 | Actual 2016 | 3,055,163 | 1,845,332 | 1,209,831 | 122,207 | 1,087,624 | 111 | 82 | Actual 2015 | 2,944,157 | 1,831,305 | 1,112,852 |
21.26 | Hampton Inn Morehead | Barclays | 1,109,890 | 108 | 72 | Actual 2016 | 3,140,885 | 1,903,562 | 1,237,323 | 125,635 | 1,111,688 | 110 | 72 | Actual 2015 | 2,908,105 | 1,778,565 | 1,129,540 |
21.27 | Residence Inn Chico | Barclays | 1,203,846 | 129 | 114 | Actual 2016 | 3,230,070 | 1,874,651 | 1,355,419 | 129,203 | 1,226,216 | 129 | 112 | Actual 2015 | 3,017,201 | 1,775,051 | 1,242,150 |
21.28 | Courtyard Lufkin | Barclays | 752,338 | 105 | 68 | Actual 2016 | 2,938,698 | 1,947,900 | 990,797 | 117,548 | 873,250 | 106 | 72 | Actual 2015 | 3,391,091 | 2,043,961 | 1,347,129 |
21.29 | Hampton Inn Carlisle | Barclays | 1,134,061 | 127 | 96 | Actual 2016 | 3,524,239 | 2,222,178 | 1,302,061 | 140,970 | 1,161,091 | 127 | 98 | Actual 2015 | 3,477,412 | 2,119,272 | 1,358,140 |
21.30 | Springhill Suites Williamsburg | Barclays | 892,843 | 106 | 76 | Actual 2016 | 3,440,078 | 2,325,087 | 1,114,991 | 137,603 | 977,388 | 108 | 77 | Actual 2015 | 3,204,858 | 2,176,411 | 1,028,446 |
21.31 | Fairfield Inn Bloomington | Barclays | 1,307,756 | 90 | 78 | Actual 2016 | 2,956,451 | 1,547,816 | 1,408,635 | 147,823 | 1,260,812 | 91 | 77 | Actual 2015 | 2,237,500 | 1,541,274 | 696,227 |
21.32 | Waco Residence Inn | Barclays | 927,918 | 133 | 109 | Actual 2016 | 3,115,712 | 2,004,788 | 1,110,924 | 124,628 | 986,296 | 130 | 108 | Actual 2015 | 2,926,457 | 1,924,264 | 1,002,193 |
21.33 | Holiday Inn Express Fishers | Barclays | 967,314 | 111 | 75 | Actual 2016 | 3,132,794 | 2,059,645 | 1,073,149 | 125,312 | 947,837 | 112 | 74 | Actual 2015 | 2,880,638 | 1,820,094 | 1,060,544 |
21.34 | Larkspur Landing Folsom | Barclays | 873,208 | 108 | 93 | Actual 2016 | 2,893,984 | 1,906,370 | 987,614 | 115,759 | 871,854 | 109 | 93 | Actual 2015 | 2,842,366 | 1,800,822 | 1,041,544 |
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 707,725 | 103 | 69 | Actual 2016 | 3,229,904 | 2,406,308 | 823,596 | 161,495 | 662,101 | 102 | 67 | Actual 2015 | 3,334,536 | 2,448,695 | 885,840 |
21.36 | Holiday Inn Express & Suites Paris | Barclays | 810,179 | 104 | 76 | Actual 2016 | 2,339,461 | 1,421,821 | 917,639 | 93,578 | 824,061 | 104 | 75 | Actual 2015 | 2,256,662 | 1,366,196 | 890,466 |
21.37 | Toledo Homewood Suites | Barclays | 958,854 | 123 | 101 | Actual 2016 | 2,879,994 | 1,884,358 | 995,636 | 115,200 | 880,436 | 121 | 99 | Actual 2015 | 2,585,574 | 1,776,990 | 808,584 |
21.38 | Grand Rapids Homewood Suites | Barclays | 754,618 | 125 | 105 | Actual 2016 | 3,082,919 | 2,082,919 | 1,000,000 | 123,317 | 876,683 | 123 | 107 | Actual 2015 | 3,044,043 | 2,020,091 | 1,023,952 |
21.39 | Fairfield Inn Laurel | Barclays | 673,074 | 97 | 78 | Actual 2016 | 3,060,436 | 2,307,996 | 752,440 | 122,417 | 630,022 | 97 | 76 | Actual 2015 | 2,980,035 | 2,200,084 | 779,951 |
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 763,401 | 119 | 89 | Actual 2016 | 2,069,004 | 1,150,552 | 918,452 | 82,760 | 835,692 | 121 | 93 | Actual 2015 | 2,184,113 | 1,186,663 | 997,451 |
21.41 | Courtyard Akron Stow | Barclays | 902,586 | 118 | 78 | Actual 2016 | 3,339,430 | 2,176,862 | 1,162,568 | 133,577 | 1,028,990 | 119 | 82 | Actual 2015 | 3,378,668 | 2,032,822 | 1,345,847 |
21.42 | Towneplace Suites Bloomington | Barclays | 862,300 | 90 | 80 | Actual 2016 | 2,355,692 | 1,397,666 | 958,026 | 117,785 | 840,241 | 90 | 77 | Actual 2015 | 1,990,897 | 1,278,946 | 711,951 |
21.43 | Larkspur Landing Roseville | Barclays | 800,092 | 106 | 85 | Actual 2016 | 2,791,909 | 1,916,526 | 875,383 | 111,676 | 763,707 | 105 | 82 | Actual 2015 | 2,792,081 | 1,875,555 | 916,526 |
21.44 | Hampton Inn Danville | Barclays | 741,555 | 124 | 99 | Actual 2016 | 2,521,595 | 1,699,299 | 822,297 | 100,864 | 721,433 | 124 | 96 | Actual 2015 | 2,301,578 | 1,596,568 | 705,009 |
21.45 | Holiday Inn Norwich | Barclays | 778,687 | 131 | 74 | Actual 2016 | 4,825,972 | 3,841,316 | 984,656 | 193,039 | 791,617 | 131 | 75 | Actual 2015 | 4,347,308 | 3,567,286 | 780,022 |
21.46 | Hampton Inn Suites Longview North | Barclays | 662,049 | 107 | 68 | Actual 2016 | 2,373,357 | 1,599,432 | 773,925 | 94,934 | 678,991 | 110 | 69 | Actual 2015 | 3,058,158 | 1,744,990 | 1,313,168 |
21.47 | Springhill Suites Peoria Westlake | Barclays | 496,839 | 100 | 63 | Actual 2016 | 2,854,364 | 2,241,897 | 612,467 | 142,718 | 469,749 | 102 | 62 | Actual 2015 | 3,126,977 | 2,335,684 | 791,292 |
21.48 | Hampton Inn Suites Buda | Barclays | 866,719 | 129 | 96 | Actual 2016 | 2,680,752 | 1,673,589 | 1,007,162 | 107,230 | 899,932 | 131 | 98 | Actual 2015 | 2,802,930 | 1,693,104 | 1,109,826 |
21.49 | Shawnee Hampton Inn | Barclays | 628,237 | 106 | 82 | Actual 2016 | 1,890,630 | 1,179,047 | 711,582 | 75,625 | 635,957 | 106 | 82 | Actual 2015 | 1,834,041 | 1,189,348 | 644,692 |
21.50 | Racine Fairfield Inn | Barclays | 612,885 | 116 | 79 | Actual 2016 | 1,800,048 | 1,131,876 | 668,172 | 72,002 | 596,170 | 115 | 78 | Actual 2015 | 1,757,437 | 1,089,693 | 667,743 |
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 699,401 | 117 | 89 | Actual 2016 | 2,342,011 | 1,597,998 | 744,013 | 93,680 | 650,333 | 116 | 85 | Actual 2015 | 2,166,585 | 1,424,703 | 741,881 |
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 616,121 | 102 | 86 | Actual 2016 | 2,116,706 | 1,409,632 | 707,074 | 84,668 | 622,406 | 103 | 84 | Actual 2015 | 2,004,889 | 1,331,720 | 673,170 |
21.53 | Westchase Homewood Suites | Barclays | 394,540 | 131 | 83 | Actual 2016 | 3,210,256 | 2,539,999 | 670,257 | 128,410 | 541,847 | 132 | 90 | Actual 2015 | 4,364,744 | 2,879,354 | 1,485,391 |
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 610,507 | 98 | 65 | Actual 2016 | 2,077,217 | 1,417,416 | 659,801 | 83,089 | 576,713 | 100 | 63 | Actual 2015 | 2,201,486 | 1,454,109 | 747,377 |
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 701,160 | 112 | 73 | Actual 2016 | 2,407,786 | 1,577,861 | 829,925 | 96,311 | 733,614 | 115 | 75 | Actual 2015 | 3,196,798 | 1,732,411 | 1,464,387 |
21.56 | Hampton Inn Sweetwater | Barclays | 408,284 | 95 | 60 | Actual 2016 | 1,725,603 | 1,156,237 | 569,366 | 69,024 | 500,342 | 96 | 65 | Actual 2015 | 2,002,056 | 1,321,638 | 680,418 |
21.57 | Comfort Suites Buda Austin South | Barclays | 552,056 | 98 | 75 | Actual 2016 | 2,074,254 | 1,436,582 | 637,672 | 82,970 | 554,702 | 99 | 75 | Actual 2015 | 2,032,396 | 1,420,251 | 612,145 |
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 320,016 | 82 | 52 | Actual 2016 | 1,543,315 | 1,214,836 | 328,479 | 61,733 | 266,746 | 82 | 48 | Actual 2015 | 1,465,030 | 1,118,625 | 346,406 |
21.59 | Holiday Inn Express & Suites Altus | Barclays | 218,984 | 84 | 56 | Actual 2016 | 1,422,396 | 1,125,216 | 297,180 | 56,896 | 240,285 | 83 | 57 | Actual 2015 | 1,322,219 | 1,070,758 | 251,461 |
21.60 | Comfort Inn & Suites Paris | Barclays | 256,821 | 84 | 56 | Actual 2016 | 1,161,068 | 837,815 | 323,253 | 46,443 | 276,810 | 83 | 56 | Actual 2015 | 1,058,458 | 770,256 | 288,202 |
21.61 | Hampton Inn Suites Decatur | Barclays | 187,952 | 88 | 57 | Actual 2016 | 1,547,032 | 1,268,842 | 278,191 | 61,881 | 216,309 | 89 | 57 | Actual 2015 | 1,669,635 | 1,274,496 | 395,139 |
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 175,029 | 76 | 50 | Actual 2016 | 1,621,549 | 1,375,953 | 245,596 | 64,862 | 180,734 | 75 | 50 | Actual 2015 | 1,496,353 | 1,287,565 | 208,788 |
21.63 | Mankato Fairfield Inn | Barclays | 155,731 | 94 | 54 | Actual 2016 | 1,222,539 | 994,407 | 228,133 | 48,902 | 179,231 | 92 | 53 | Actual 2015 | 1,247,365 | 971,872 | 275,494 |
21.64 | Candlewood Suites Texarkana | Barclays | 121,805 | 55 | 41 | Actual 2016 | 1,270,187 | 1,053,956 | 216,231 | 50,807 | 165,424 | 54 | 42 | Actual 2015 | 1,127,933 | 919,430 | 208,504 |
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | -446,419 | 88 | 47 | Actual 2016 | 599,729 | 885,679 | -285,950 | 23,989 | -309,940 | 92 | 65 | Actual 2015 | 1,363,324 | 1,192,163 | 171,162 |
22 | AeroPlex II | CIIICM | 1,035,605 | Actual 2016 | 1,573,036 | 510,851 | 1,062,185 | 0 | 1,062,185 | Actual 2015 | 1,525,513 | 506,999 | 1,018,514 | ||||
23 | St. Louis Ground Lease | WFB | 969,838 | Actual 2015 | 969,838 | 0 | 969,838 | 0 | 969,838 | Actual 2014 | 969,838 | 0 | 969,838 | ||||
24 | Shady Willow Plaza | WFB | 896,850 | Actual 2016 | 1,089,778 | 270,567 | 819,211 | 0 | 819,211 | Actual 2015 | 1,045,110 | 268,510 | 776,600 | ||||
25 | Shea Medical Plaza | Barclays | 749,391 | Actual 2016 | 1,188,747 | 381,159 | 807,588 | 0 | 807,588 | Actual 2015 | 1,150,046 | 387,124 | 762,922 | ||||
26 | 215 South Brea Boulevard | WFB | 705,654 | Actual 2016 | 1,088,081 | 321,507 | 766,574 | 0 | 766,574 | Actual 2015 | 1,073,787 | 328,524 | 745,264 | ||||
27 | Sprouts Whittier | RMF | 569,355 | Actual 2016 | 569,355 | 0 | 569,355 | 0 | 569,355 | Actual 2015 | 569,355 | 0 | 569,355 | ||||
28 | Island Palm Shoppes | CIIICM | 418,007 | Actual 2016 | 605,856 | 183,335 | 422,521 | 0 | 422,521 | Actual 2015 | 601,397 | 183,343 | 418,054 | ||||
29 | Runway Plaza | CIIICM | 190,635 | Actual 2016 | 274,341 | 84,710 | 189,631 | 0 | 189,631 | Actual 2015 | 283,359 | 85,353 | 198,006 | ||||
30 | CIA Developers Office Portfolio | WFB | 842,653 | Actual 2016 | 1,472,784 | 710,286 | 762,498 | 0 | 762,498 | Actual 2015 | 1,330,647 | 701,714 | 628,934 | ||||
30.01 | Coastal Technology Center | WFB | 390,312 | Actual 2016 | 572,828 | 244,668 | 328,159 | 0 | 328,159 | Actual 2015 | 459,051 | 219,389 | 239,662 | ||||
30.02 | Trio Industrial Plaza | WFB | 149,475 | Actual 2016 | 343,991 | 225,750 | 118,240 | 0 | 118,240 | Actual 2015 | 341,028 | 243,197 | 97,830 | ||||
30.03 | Dow Rodes Industrial Center | WFB | 191,098 | Actual 2016 | 358,946 | 155,733 | 203,213 | 0 | 203,213 | Actual 2015 | 305,251 | 155,110 | 150,141 | ||||
30.04 | Gran central Building | WFB | 111,768 | Actual 2016 | 197,020 | 84,134 | 112,885 | 0 | 112,885 | Actual 2015 | 225,317 | 84,017 | 141,300 | ||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 816,048 | Actual 2016 | 1,249,834 | 408,175 | 841,659 | 0 | 841,659 | Actual 2015 | 1,155,255 | 379,226 | 776,029 | ||||
31.01 | Secured Self Storage of Salida | RMF | 540,673 | Actual 2016 | 744,790 | 220,952 | 523,838 | 0 | 523,838 | Actual 2015 | 686,930 | 212,025 | 474,905 | ||||
31.02 | Secured Self Storage of Manteca | RMF | 275,375 | Actual 2016 | 505,044 | 187,223 | 317,821 | 0 | 317,821 | Actual 2015 | 468,325 | 167,201 | 301,124 | ||||
32 | Hampton Inn - Farmville | RMF | 1,056,773 | 123 | 101 | Actual 2016 | 2,635,806 | 1,621,602 | 1,014,204 | 0 | 1,014,204 | 123 | 99 | Actual 2015 | 2,468,382 | 1,558,450 | 909,932 |
33 | Heacock Business Center | Barclays | 717,659 | Actual 2016 | 1,105,814 | 437,022 | 668,792 | 0 | 668,792 | Actual 2015 | 1,174,395 | 461,755 | 712,640 | ||||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 734,318 | 91 | 71 | Actual 2016 | 1,838,842 | 1,109,026 | 729,816 | 73,554 | 656,262 | 88 | 69 | Actual 2015 | 1,781,887 | 1,049,534 | 732,353 |
35 | Douglasville Center | CIIICM | 519,683 | Actual 2016 | 680,932 | 207,237 | 473,695 | 0 | 473,695 | Actual 2015 | 723,000 | 197,792 | 525,208 | ||||
36 | Wanamaker Crossing | CIIICM | 641,598 | Actual 2016 | 1,335,928 | 648,655 | 687,273 | 0 | 687,273 | Actual 2015 | 1,244,353 | 648,400 | 595,953 | ||||
37 | Stockton Self Storage | CIIICM | 526,558 | TTM 7/31/2017 | 772,288 | 278,544 | 493,744 | 0 | 493,744 | Actual 2016 | 673,090 | 259,960 | 413,131 | ||||
38 | Battlefield Square Shoppes | RMF | 546,897 | Actual 2016 | 722,825 | 174,293 | 548,531 | 0 | 548,531 | Actual 2015 | 715,407 | 193,549 | 521,858 | ||||
39 | Atrisco Plaza Shopping Center | RMF | 1,840,425 | Actual 2016 | 2,513,773 | 591,192 | 1,922,581 | 0 | 1,922,581 | Actual 2015 | 2,468,782 | 579,627 | 1,889,155 | ||||
40 | Sterling Oaks | Barclays | 565,280 | Actual 2016 | 1,309,180 | 806,028 | 503,152 | 0 | 503,152 | Actual 2015 | 1,333,210 | 816,105 | 517,105 | ||||
41 | North Park Marketplace | Barclays | 399,995 | Actual 2016 | 824,703 | 191,739 | 632,964 | 0 | 632,964 | Actual 2015 | 849,442 | 193,567 | 655,875 | ||||
42 | Boulevard Square I | Barclays | 359,154 | Actual 2016 | 527,773 | 183,812 | 343,961 | 0 | 343,961 | Actual 2015 | 488,496 | 197,946 | 290,550 | ||||
43 | A-1 Secure Storage | RMF | 466,073 | Actual 2016 | 685,330 | 249,183 | 436,147 | 0 | 436,147 | Actual 2015 | 604,834 | 276,427 | 328,406 | ||||
44 | Ellenwood Town Center | CIIICM | 329,345 | Actual 2016 | 427,697 | 168,178 | 259,519 | 0 | 259,519 | Actual 2015 | 330,785 | 186,951 | 143,834 | ||||
45 | Country Cove MHP | CIIICM | 452,875 | Actual 2016 | 670,610 | 254,150 | 416,460 | 0 | 416,460 | Actual 2015 | 455,424 | 277,045 | 178,379 | ||||
46 | Victory Shops at Eldorado | RMF | 382,842 | Annualized 4 12/31/2016 | 78,229 | 17,650 | 60,579 | 0 | 60,579 | NAV | NAV | NAV | NAV | ||||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 463,241 | 74 | 52 | Actual 2016 | 1,220,223 | 769,785 | 450,439 | 48,809 | 401,630 | 75 | 51 | Actual 2015 | 1,343,633 | 803,639 | 539,993 |
48 | Wayside MHC | CIIICM | 392,446 | Actual 2016 | 649,401 | 272,476 | 376,925 | 0 | 376,925 | Actual 2015 | 540,470 | 264,177 | 276,293 | ||||
49 | Parklane and North Dohr Apartments | CIIICM | 356,106 | Actual 2016 | 703,487 | 397,288 | 306,199 | 0 | 306,199 | Actual 2015 | 681,645 | 375,182 | 306,463 | ||||
49.01 | North Dohr Apartments | CIIICM | 205,065 | Actual 2016 | 410,398 | 221,995 | 188,403 | 0 | 188,403 | Actual 2015 | 385,090 | 209,474 | 175,616 | ||||
49.02 | Parklane Apartments | CIIICM | 151,040 | Actual 2016 | 293,090 | 175,294 | 117,796 | 0 | 117,796 | Actual 2015 | 296,555 | 165,708 | 130,846 | ||||
50 | Affordable Self Storage | CIIICM | 361,417 | Actual 2016 | 486,560 | 165,714 | 320,846 | 290 | 320,556 | Actual 2015 | 448,517 | 165,457 | 283,060 | ||||
51 | Speedway Marketplace | CIIICM | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
52 | Walgreens - Mansfield, TX | WFB | 319,977 | Actual 2016 | 320,000 | 0 | 320,000 | 0 | 320,000 | Actual 2015 | 320,000 | 25 | 319,975 | ||||
53 | Kaysville Business Park | CIIICM | 295,763 | Actual 2016 | 398,178 | 127,928 | 270,250 | 0 | 270,250 | Actual 2015 | 371,409 | 108,917 | 262,492 | ||||
54 | Eau Gallie Self Storage | CIIICM | 320,238 | Actual 2016 | 429,773 | 125,344 | 304,429 | 0 | 304,429 | Actual 2015 | 325,430 | 110,060 | 215,370 | ||||
55 | Highland Plaza | CIIICM | 443,251 | Actual 2016 | 530,720 | 106,181 | 424,539 | 0 | 424,539 | Actual 2015 | 536,610 | 118,774 | 417,836 | ||||
56 | The Colonnade on Lake Conroe | CIIICM | 269,455 | Annualized 8 12/31/2016 | 385,740 | 123,166 | 262,574 | 0 | 262,574 | Annualized 9 9/30/2015 | 305,100 | 123,491 | 181,609 | ||||
57 | Fenton Storage Portfolio | Barclays | 295,374 | Actual 2016 | 485,276 | 212,879 | 272,397 | 0 | 272,397 | Actual 2015 | 450,428 | 209,885 | 240,544 | ||||
57.01 | Fenton Storage South | Barclays | 198,383 | Actual 2016 | 300,882 | 126,480 | 174,402 | 0 | 174,402 | Actual 2015 | 270,533 | 121,798 | 148,735 | ||||
57.02 | Fenton Storage North | Barclays | 96,991 | Actual 2016 | 184,393 | 86,399 | 97,994 | 0 | 97,994 | Actual 2015 | 179,895 | 88,086 | 91,809 | ||||
58 | 15330-15350 Nordhoff Street | WFB | 302,799 | Actual 2016 | 448,620 | 131,716 | 316,904 | 0 | 316,904 | Actual 2015 | 453,492 | 122,554 | 330,938 | ||||
59 | Cypress Self Storage | CIIICM | 261,691 | Actual 2016 | 462,403 | 179,220 | 283,183 | 0 | 283,183 | Actual 2015 | 439,022 | 206,094 | 232,927 | ||||
60 | Shoppes of Gunbarrel Pointe | Barclays | 149,071 | Actual 2016 | 124,287 | 24,909 | 99,378 | 0 | 99,378 | NAV | NAV | NAV | NAV | ||||
61 | Advanced Mini Storage | Barclays | 217,057 | Actual 2016 | 341,530 | 136,219 | 205,311 | 0 | 205,311 | Actual 2015 | 301,675 | 100,516 | 201,159 | ||||
62 | Creekview Apartments | WFB | 189,110 | Actual 2016 | 477,066 | 279,128 | 197,938 | 0 | 197,938 | Actual 2015 | 440,182 | 296,047 | 144,135 | ||||
63 | Pomona Townhomes | WFB | 212,442 | Actual 2016 | 508,605 | 274,799 | 233,806 | 0 | 233,806 | Actual 2015 | 466,990 | 257,226 | 209,764 | ||||
64 | Brown and Bermuda MHCs | CIIICM | 215,578 | Actual 2016 | 343,879 | 146,583 | 197,296 | 0 | 197,296 | Actual 2015 | 351,709 | 137,954 | 213,755 | ||||
65 | Seneca Broadview Hills Townhomes | CIIICM | 446,110 | Actual 2015 | 1,180,208 | 797,151 | 383,057 | 0 | 383,057 | NAV | NAV | NAV | NAV | ||||
66 | Lloyds MHC | CIIICM | 148,986 | Actual 2016 | 284,810 | 146,471 | 138,339 | 0 | 138,339 | Actual 2015 | 295,834 | 138,356 | 157,478 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. |
1 | 225 & 233 Park Avenue South | Barclays | 0 | 22,749,971 | N | 266,460 | 39.4% | 10/31/2027 | Buzzfeed | 194,123 | 28.7% | 5/31/2026 | STV | 133,200 | |||
2 | Mall of Louisiana | Barclays | 0 | 34,580,536 | N | AMC Theatres | 74,400 | 9.6% | 7/21/2026 | Dick’s Sporting Goods | 74,061 | 9.5% | 1/31/2019 | Main Event | 46,900 | ||
3 | Marketplace at Millcreek | WFB | 0 | 4,452,382 | N | Toys “R” Us | 50,000 | 12.4% | 1/31/2020 | Bed Bath & Beyond | 33,889 | 8.4% | 1/31/2020 | Ross Dress For Less | 30,093 | ||
4 | Sava Holdings IHG Portfolio | RMF | 0 | 4,712,578 | 86 | 75 | N | ||||||||||
4.01 | Candlewood Suites DFW South | RMF | 0 | 1,809,551 | 63 | 58 | N | ||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | 0 | 1,522,111 | 102 | 84 | N | ||||||||||
4.03 | Staybridge Suites Plano | RMF | 0 | 1,380,917 | 106 | 90 | N | ||||||||||
5 | Wilshire Pacific Plaza | WFB | 0 | 2,395,745 | N | Open Road Films, LLC | 12,740 | 11.8% | 7/31/2018 | Atkins North America | 8,049 | 7.5% | 3/31/2019 | Biren Law Group | 5,062 | ||
6 | Pinnacle Medical Plaza | WFB | 0 | 2,318,062 | N | Sharp Health Care | 62,710 | 78.0% | 11/30/2027 | San Diego Surgical Arts | 3,859 | 4.8% | 9/30/2028 | Home Dialysis Therapies | 2,988 | ||
7 | Winslow Bay Commons | WFB | 0 | 3,509,635 | N | Dick’s Sporting Goods | 45,644 | 17.9% | 1/31/2019 | Ross Dress For Less | 30,187 | 11.8% | 1/31/2019 | T.J. Maxx | 30,000 | ||
8 | Del Amo Fashion Center | Barclays | 0 | 35,039,436 | Y | J.C. Penney | 163,346 | 9.2% | 12/31/2018 | Nordstrom | 138,000 | 7.8% | 2/28/2031 | Dick’s Sporting Goods | 83,210 | ||
9 | Pleasant Prairie Premium Outlets | WFB | 0 | 14,589,102 | N | Nike Factory Store | 20,200 | 5.0% | 1/31/2028 | Old Navy | 16,115 | 4.0% | 1/31/2022 | Under Armour | 11,250 | ||
10 | Gehl Foods Portfolio | WFB | NAV | NAV | N | Gehl Foods LLC | 628,657 | 100.0% | 6/30/2037 | ||||||||
10.01 | Freistadt Road | WFB | NAV | NAV | N | Gehl Foods LLC | 287,863 | 100.0% | 6/30/2037 | ||||||||
10.02 | Main Street | WFB | NAV | NAV | N | Gehl Foods LLC | 233,652 | 100.0% | 6/30/2037 | ||||||||
10.03 | Crusader Court | WFB | NAV | NAV | N | Gehl Foods LLC | 107,142 | 100.0% | 6/30/2037 | ||||||||
11 | iStar Leased Fee Portfolio | Barclays | NAV | NAV | Various | Various | Various | ||||||||||
11.01 | Hilton Salt Lake | Barclays | NAV | NAV | NAV | NAV | Y | ||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | NAV | NAV | NAV | NAV | Y | ||||||||||
11.03 | DoubleTree Mission Valley | Barclays | NAV | NAV | NAV | NAV | Y | ||||||||||
11.04 | One Ally Center | Barclays | NAV | NAV | N | ||||||||||||
11.05 | DoubleTree Sonoma | Barclays | NAV | NAV | NAV | NAV | Y | ||||||||||
11.06 | DoubleTree Durango | Barclays | NAV | NAV | NAV | NAV | Y | ||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | NAV | NAV | N | ||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | NAV | NAV | N | ||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | NAV | NAV | NAV | NAV | N | ||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | NAV | NAV | NAV | NAV | N | ||||||||||
11.11 | The Buckler Apartments | Barclays | NAV | NAV | N | ||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | NAV | NAV | N | ||||||||||||
12 | 45 Eisenhower Drive | Barclays | 0 | 1,730,813 | N | M&T Bank/Hudson Savings | 42,609 | 24.4% | 7/31/2019 | Koch Modular Process Systems | 20,564 | 11.8% | 2/28/2023 | Camerican International | 16,363 | ||
13 | Hilton Garden Inn Chicago/North Loop | WFB | NAV | NAV | NAV | NAV | N | ||||||||||
14 | Sentinel Business Center | Barclays | 0 | 1,512,618 | N | Travis Tile Sales | 31,127 | 9.5% | 10/31/2024 | SERVPRO | 30,050 | 9.2% | 8/31/2022 | Dynamex, Inc. | 26,400 | ||
15 | Southridge Plaza Austin | Barclays | 0 | 1,215,562 | N | HEB Grocery | 46,096 | 31.9% | 1/31/2023 | Dollar Tree | 13,975 | 9.7% | 9/30/2018 | Kidz Dental | 13,544 | ||
16 | Magnolia Hotel Denver | RMF | 506,682 | 1,951,945 | 177 | 106 | N | ||||||||||
17 | North Point Village | WFB | NAV | NAV | N | Talbots | 10,982 | 19.3% | 1/31/2026 | Ann Taylor Loft | 7,600 | 13.3% | 1/31/2022 | Jos A. Bank Clothiers | 7,397 | ||
18 | League City Hotel Portfolio | RMF | 0 | 1,453,322 | 92 | 58 | N | ||||||||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | 0 | 737,671 | 111 | 65 | N | ||||||||||
18.02 | Candlewood Suites League City | RMF | 0 | 715,651 | 76 | 51 | N | ||||||||||
19 | Blossom Business Center | Barclays | 0 | 943,002 | N | Finishing Touches | 10,404 | 7.6% | 7/31/2019 | Traffic Graphics Inc. | 9,900 | 7.2% | 8/31/2020 | Flow Data, Inc. | 9,449 | ||
20 | Hampton Inn - Frederick | WFB | 0 | 1,332,005 | 124 | 94 | N | ||||||||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | 8,583,513 | 74,006,640 | 117 | 87 | N | ||||||||||
21.01 | Larkspur Landing Sunnyvale | Barclays | 296,089 | 4,358,379 | 180 | 159 | N | ||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | 251,394 | 3,519,154 | 157 | 138 | N | ||||||||||
21.03 | Larkspur Landing Campbell | Barclays | 235,717 | 3,278,807 | 155 | 137 | N | ||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | 232,255 | 2,763,303 | 159 | 143 | N | ||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | 195,227 | 2,313,355 | 125 | 107 | N | ||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | 184,626 | 2,075,735 | 122 | 100 | N | ||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | 167,063 | 1,858,232 | 111 | 91 | N | ||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | 187,158 | 1,904,721 | 130 | 98 | N | ||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | 156,605 | 1,888,005 | 110 | 85 | N | ||||||||||
21.10 | Larkspur Landing Renton | Barclays | 172,984 | 1,753,708 | 114 | 92 | N | ||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 216,979 | 1,425,382 | 115 | 87 | N | ||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | 193,706 | 1,294,945 | 120 | 96 | N | ||||||||||
21.13 | Residence Inn Williamsburg | Barclays | 147,412 | 1,286,911 | 127 | 91 | N | ||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | 169,891 | 1,492,665 | 116 | 92 | N | ||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 164,986 | 1,465,361 | 126 | 98 | N | ||||||||||
21.16 | Courtyard Tyler | Barclays | 156,765 | 1,698,971 | 119 | 77 | N | ||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 219,731 | 1,053,893 | 122 | 93 | N | ||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 188,474 | 1,603,432 | 128 | 103 | N | ||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | 153,110 | 1,139,151 | 122 | 92 | N | ||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | 127,511 | 1,175,318 | 113 | 96 | N | ||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 160,887 | 1,564,044 | 116 | 85 | N | ||||||||||
21.22 | Courtyard Chico | Barclays | 127,146 | 1,091,408 | 122 | 92 | N | ||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | 136,961 | 1,094,106 | 125 | 80 | N | ||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | 140,974 | 1,166,508 | 117 | 91 | N | ||||||||||
21.25 | Courtyard Wichita Falls | Barclays | 117,766 | 995,086 | 109 | 79 | N | ||||||||||
21.26 | Hampton Inn Morehead | Barclays | 116,324 | 1,013,216 | 111 | 68 | N | ||||||||||
21.27 | Residence Inn Chico | Barclays | 120,688 | 1,121,462 | 121 | 105 | N | ||||||||||
21.28 | Courtyard Lufkin | Barclays | 135,644 | 1,211,486 | 111 | 83 | N | ||||||||||
21.29 | Hampton Inn Carlisle | Barclays | 139,096 | 1,219,043 | 125 | 97 | N | ||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | 128,194 | 900,252 | 104 | 72 | N | ||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | 111,875 | 584,352 | 94 | 58 | N | ||||||||||
21.32 | Waco Residence Inn | Barclays | 117,058 | 885,135 | 119 | 101 | N | ||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | 115,226 | 945,318 | 109 | 67 | N | ||||||||||
21.34 | Larkspur Landing Folsom | Barclays | 113,695 | 927,850 | 108 | 92 | N | ||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 166,727 | 719,114 | 101 | 70 | N | ||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 90,266 | 800,200 | 105 | 73 | N | ||||||||||
21.37 | Toledo Homewood Suites | Barclays | 103,423 | 705,161 | 112 | 90 | N | ||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | 121,762 | 902,190 | 120 | 106 | N | ||||||||||
21.39 | Fairfield Inn Laurel | Barclays | 119,201 | 660,749 | 98 | 74 | N | ||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 87,365 | 910,086 | 123 | 99 | N | ||||||||||
21.41 | Courtyard Akron Stow | Barclays | 135,147 | 1,210,700 | 117 | 85 | N | ||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | 99,545 | 612,406 | 90 | 65 | N | ||||||||||
21.43 | Larkspur Landing Roseville | Barclays | 111,683 | 804,842 | 103 | 83 | N | ||||||||||
21.44 | Hampton Inn Danville | Barclays | 92,063 | 612,946 | 122 | 88 | N | ||||||||||
21.45 | Holiday Inn Norwich | Barclays | 173,892 | 606,130 | 123 | 66 | N | ||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | 122,326 | 1,190,842 | 122 | 90 | N | ||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | 156,349 | 634,944 | 106 | 68 | N | ||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | 112,117 | 997,709 | 126 | 102 | N | ||||||||||
21.49 | Shawnee Hampton Inn | Barclays | 73,362 | 571,331 | 105 | 79 | N | ||||||||||
21.50 | Racine Fairfield Inn | Barclays | 70,297 | 597,446 | 105 | 76 | N | ||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 86,663 | 655,218 | 114 | 79 | N | ||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 80,196 | 592,974 | 98 | 80 | N | ||||||||||
21.53 | Westchase Homewood Suites | Barclays | 174,590 | 1,310,801 | 150 | 123 | N | ||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 88,059 | 659,318 | 108 | 67 | N | ||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 127,872 | 1,336,515 | 129 | 99 | N | ||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | 80,082 | 600,336 | 101 | 75 | N | ||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | 81,296 | 530,849 | 96 | 74 | N | ||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 58,601 | 287,804 | 78 | 46 | N | ||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 52,889 | 198,572 | 79 | 53 | N | ||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | 42,338 | 245,864 | 82 | 52 | N | ||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | 66,785 | 328,354 | 89 | 61 | N | ||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 59,854 | 148,934 | 72 | 46 | N | ||||||||||
21.63 | Mankato Fairfield Inn | Barclays | 49,895 | 225,599 | 84 | 53 | N | ||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | 45,117 | 163,387 | 58 | 38 | N | ||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 54,533 | 116,629 | 84 | 59 | N | ||||||||||
22 | AeroPlex II | CIIICM | 0 | 1,018,514 | N | Daehan Solutions Georgia | 120,000 | 40.0% | 2/29/2024 | Medline Industries, Inc | 105,000 | 35.0% | 3/31/2020 | Panera, LLC | 37,500 | ||
23 | St. Louis Ground Lease | WFB | 0 | 969,838 | N | ||||||||||||
24 | Shady Willow Plaza | WFB | 0 | 776,600 | N | Golden Dragon | 7,328 | 24.3% | 3/31/2022 | Goodwill Industries | 6,800 | 22.5% | 12/31/2019 | Bank of America | 4,500 | ||
25 | Shea Medical Plaza | Barclays | 0 | 762,922 | N | Scottsdale Children’s Group | 7,299 | 17.2% | 6/30/2024 | AZ Perio, PLLC | 4,503 | 10.6% | 9/30/2026 | Todd K. Malan, M.D. | 4,002 | ||
26 | 215 South Brea Boulevard | WFB | 0 | 745,264 | N | Farrell’s | 6,611 | 17.8% | 1/1/2022 | T-Mobile | 2,600 | 7.0% | 2/28/2018 | Destination Maternity | 2,519 | ||
27 | Sprouts Whittier | RMF | 0 | 569,355 | N | Sprouts Farmers Market | 24,866 | 100.0% | 2/29/2028 | ||||||||
28 | Island Palm Shoppes | CIIICM | 0 | 418,054 | N | Payless ShoeSource | 2,836 | 11.0% | 12/31/2018 | Palm Beach Tan | 2,835 | 11.0% | 5/31/2018 | Gay Lynn Enterprises LLC | 2,116 | ||
29 | Runway Plaza | CIIICM | 0 | 198,006 | N | Marsh Harbor One LLC d/b/a Beach Liquors | 6,500 | 58.7% | 4/30/2022 | Merlin’s Pizza Company | 1,858 | 16.8% | 5/31/2020 | Two Kings, LLC | 1,404 | ||
30 | CIA Developers Office Portfolio | WFB | 0 | 628,934 | N | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | ||
30.01 | Coastal Technology Center | WFB | 0 | 239,662 | N | Scotts Lawn Service | 7,500 | 8.3% | 3/31/2018 | Robert Blease | 6,000 | 6.7% | 7/31/2019 | Holy Land Stone Company, LLC | 4,500 | ||
30.02 | Trio Industrial Plaza | WFB | 0 | 97,830 | N | Tactical Superiority, Inc. | 18,182 | 18.2% | 1/31/2019 | ARES Defense Systems, Inc. | 11,950 | 12.0% | 9/30/2019 | LGM International, Inc. | 11,250 | ||
30.03 | Dow Rodes Industrial Center | WFB | 0 | 150,141 | N | FBA Holding, Inc. | 6,750 | 10.2% | 12/31/2018 | Eastern Kitchen, Inc. | 5,400 | 8.2% | 6/30/2018 | Tamburr Motorcars, Inc. | 5,400 | ||
30.04 | Gran central Building | WFB | 0 | 141,300 | N | Transas Americas, Inc | 12,100 | 42.7% | 9/30/2021 | Spectre Enterprises, Inc. | 4,700 | 16.6% | 6/30/2022 | Airon Corporation | 4,525 | ||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 0 | 776,029 | N | ||||||||||||
31.01 | Secured Self Storage of Salida | RMF | 0 | 474,905 | N | ||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | 0 | 301,124 | N | ||||||||||||
32 | Hampton Inn - Farmville | RMF | 0 | 909,932 | 114 | 93 | N | ||||||||||
33 | Heacock Business Center | Barclays | 0 | 712,640 | N | Courthouse (County of Riverside) | 16,872 | 22.1% | 6/30/2020 | WIC (County of Riverside) | 5,717 | 7.5% | 3/31/2019 | Superior Court of California | 4,335 | ||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 71,275 | 661,078 | 87 | 68 | N | ||||||||||
35 | Douglasville Center | CIIICM | 0 | 525,208 | N | Verizon Wireless (VAW) LLC | 4,000 | 15.8% | 2/1/2028 | Orangetheory Fitness | 2,800 | 11.1% | 1/31/2017 | Shane’s Douglasville, LLC | 2,800 | ||
36 | Wanamaker Crossing | CIIICM | 0 | 595,953 | N | Craftworks Restaurants & Breweries Group, Inc. | 6,546 | 19.1% | 12/31/2020 | Buffalo Wild Wings, Inc. | 5,500 | 16.1% | 11/30/2021 | On the Border | 5,200 | ||
37 | Stockton Self Storage | CIIICM | 0 | 413,131 | N | ||||||||||||
38 | Battlefield Square Shoppes | RMF | 0 | 521,858 | N | Pier 1 Imports, Inc. | 15,495 | 42.1% | 2/28/2023 | Vintage Stock, Inc. | 12,840 | 34.9% | 3/31/2024 | Talbot’s | 8,483 | ||
39 | Atrisco Plaza Shopping Center | RMF | 0 | 1,889,155 | N | Bodega Latina Corp. dba El Super | 80,100 | 37.6% | 9/30/2031 | Ross Dress for Less | 27,673 | 13.0% | 1/31/2021 | Brookline College | 15,478 | ||
40 | Sterling Oaks | Barclays | 0 | 517,105 | N | ||||||||||||
41 | North Park Marketplace | Barclays | 0 | 655,875 | N | Ross Dress For Less, Inc. | 23,942 | 51.3% | 1/31/2028 | Rainbow Southeast Leasing | 4,200 | 9.0% | 4/30/2020 | Shoe Show Inc. | 3,500 | ||
42 | Boulevard Square I | Barclays | 0 | 290,550 | N | TruIT, LLC | 5,921 | 13.6% | 9/30/2019 | Spicy Pie Pizza | 3,410 | 7.8% | 12/31/2023 | Epic Management, LLC | 2,208 | ||
43 | A-1 Secure Storage | RMF | 0 | 328,406 | N | ||||||||||||
44 | Ellenwood Town Center | CIIICM | 0 | 143,834 | N | Dollar Tree | 9,000 | 16.3% | 3/31/2019 | Workout Anytime | 6,000 | 10.8% | 10/31/2026 | 4th and 1 | 6,000 | ||
45 | Country Cove MHP | CIIICM | 0 | 178,379 | N | ||||||||||||
46 | Victory Shops at Eldorado | RMF | NAV | NAV | N | Pretty Nails & SPA | 3,000 | 22.1% | 5/31/2023 | Discovery Kids Pediatric Dentistry | 2,500 | 18.4% | 10/30/2026 | Zoom Dry Cleaning | 2,400 | ||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 53,745 | 486,248 | 73 | 56 | N | ||||||||||
48 | Wayside MHC | CIIICM | 0 | 276,293 | Y | ||||||||||||
49 | Parklane and North Dohr Apartments | CIIICM | 0 | 306,463 | N | ||||||||||||
49.01 | North Dohr Apartments | CIIICM | 0 | 175,616 | N | ||||||||||||
49.02 | Parklane Apartments | CIIICM | 0 | 130,846 | N | ||||||||||||
50 | Affordable Self Storage | CIIICM | 0 | 283,060 | N | ||||||||||||
51 | Speedway Marketplace | CIIICM | NAV | NAV | N | Chicago’s Pizza | 3,000 | 26.8% | 6/30/2027 | Chipotle | 2,400 | 21.4% | 3/31/2027 | Starbucks | 2,200 | ||
52 | Walgreens - Mansfield, TX | WFB | 0 | 319,975 | N | Walgreens | 14,820 | 100.0% | 6/30/2082 | ||||||||
53 | Kaysville Business Park | CIIICM | 0 | 262,492 | N | Revel Media Group, Inc. | 18,381 | 31.3% | 8/30/2021 | JG Wholesale, LLC | 9,650 | 16.4% | 2/28/2018 | Control System Integrators, LLC | 6,480 | ||
54 | Eau Gallie Self Storage | CIIICM | 0 | 215,370 | N | ||||||||||||
55 | Highland Plaza | CIIICM | 0 | 417,836 | N | Massage Envy Spa | 3,300 | 27.5% | 2/29/2024 | Physicians Immediate Care, LLC | 3,290 | 27.4% | 12/31/2023 | Vitamin Shoppe Industries, Inc. | 3,011 | ||
56 | The Colonnade on Lake Conroe | CIIICM | 0 | 181,609 | N | Elite Repeat | 8,587 | 31.7% | 4/30/2019 | Magnolia Diner | 5,000 | 18.4% | 12/31/2021 | Westlake Fellowship | 4,875 | ||
57 | Fenton Storage Portfolio | Barclays | 0 | 240,544 | N | ||||||||||||
57.01 | Fenton Storage South | Barclays | 0 | 148,735 | N | ||||||||||||
57.02 | Fenton Storage North | Barclays | 0 | 91,809 | N | ||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | 0 | 330,938 | N | Omnipoint Communications, Inc c/o T-Mobile USA Inc. | 2,500 | 33.9% | 3/17/2022 | West Coast Dental Services, Inc. | 2,476 | 33.6% | 2/28/2021 | Del Taco-Ground Lease | 2,391 | ||
59 | Cypress Self Storage | CIIICM | 0 | 232,927 | N | ||||||||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | NAV | NAV | N | Orangetheory Fitness | 3,360 | 32.0% | 7/31/2021 | Noire, The Nail Bar | 2,520 | 24.0% | 7/31/2026 | Fab’rik Boutique | 1,680 | ||
61 | Advanced Mini Storage | Barclays | 0 | 201,159 | N | ||||||||||||
62 | Creekview Apartments | WFB | 0 | 144,135 | N | ||||||||||||
63 | Pomona Townhomes | WFB | 0 | 209,764 | N | ||||||||||||
64 | Brown and Bermuda MHCs | CIIICM | 0 | 213,755 | N | ||||||||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | NAV | NAV | N | ||||||||||||
66 | Lloyds MHC | CIIICM | 0 | 157,478 | Y |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % |
1 | 225 & 233 Park Avenue South | Barclays | 19.7% | 5/31/2024 | T. Rowe Price | 13,450 | 2.0% | 3/31/2028 | WB Wood | 13,397 | 2.0% | 12/31/2022 | 4/12/2017 | 4/13/2017 | |||
2 | Mall of Louisiana | Barclays | 6.0% | 6/30/2028 | Nordstrom Rack | 30,002 | 3.9% | 9/30/2025 | Forever 21 | 26,885 | 3.5% | 1/31/2019 | 7/24/2017 | 7/24/2017 | |||
3 | Marketplace at Millcreek | WFB | 7.5% | 1/31/2023 | Marshalls | 30,000 | 7.5% | 5/31/2022 | Stein Mart | 30,000 | 7.5% | 9/30/2023 | 11/8/2016 | 11/8/2016 | |||
4 | Sava Holdings IHG Portfolio | RMF | Various | 5/5/2017 | |||||||||||||
4.01 | Candlewood Suites DFW South | RMF | 5/10/2017 | 5/5/2017 | |||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | 5/5/2017 | 5/5/2017 | |||||||||||||
4.03 | Staybridge Suites Plano | RMF | 5/11/2017 | 5/5/2017 | |||||||||||||
5 | Wilshire Pacific Plaza | WFB | 4.7% | 4/30/2028 | American Bullion, LLC | 4,726 | 4.4% | 10/31/2018 | Cramer & Tynan, LLP | 3,748 | 3.5% | 7/31/2020 | 7/26/2017 | 7/25/2017 | 7/25/2017 | 17.0% | |
6 | Pinnacle Medical Plaza | WFB | 3.7% | 12/31/2024 | AKANE Institute of Allergy | 2,238 | 2.8% | 7/31/2021 | Dr. Patel, DDS | 2,004 | 2.5% | 4/30/2023 | 5/31/2017 | 5/31/2017 | 5/31/2017 | 5.0% | |
7 | Winslow Bay Commons | WFB | 11.7% | 3/31/2018 | Homegoods | 24,335 | 9.5% | 4/30/2022 | Michaels | 21,300 | 8.3% | 3/31/2023 | 11/14/2016 | 11/11/2016 | |||
8 | Del Amo Fashion Center | Barclays | 4.7% | 4/30/2027 | AMC Theatres | 76,800 | 4.3% | 9/30/2021 | Burlington Coat Factory | 60,000 | 3.4% | 1/31/2025 | 4/20/2017 | 4/17/2017 | 4/14/2017 | 12.0% | |
9 | Pleasant Prairie Premium Outlets | WFB | 2.8% | 9/30/2025 | Gap Outlet | 11,000 | 2.7% | 1/31/2022 | Adidas/Rockport | 10,000 | 2.5% | 1/31/2027 | 7/28/2017 | 7/28/2017 | |||
10 | Gehl Foods Portfolio | WFB | Various | Various | |||||||||||||
10.01 | Freistadt Road | WFB | 8/1/2017 | 3/6/2017 | |||||||||||||
10.02 | Main Street | WFB | 5/2/2017 | 3/10/2017 | |||||||||||||
10.03 | Crusader Court | WFB | 8/1/2017 | 3/13/2017 | |||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | Various | Various | Various | Various | |||||||||||
11.01 | Hilton Salt Lake | Barclays | 2/22/2017 | 2/23/2017 | 2/22/2017 | 10.0% | |||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | 2/23/2017 | 2/23/2017 | 2/23/2017 | 12.0% | |||||||||||
11.03 | DoubleTree Mission Valley | Barclays | 2/22/2017 | 2/22/2017 | 2/22/2017 | 8.0% | |||||||||||
11.04 | One Ally Center | Barclays | 2/22/2017 | 2/22/2017 | |||||||||||||
11.05 | DoubleTree Sonoma | Barclays | 2/22/2017 | 2/28/2017 | 2/22/2017 | 6.0% | |||||||||||
11.06 | DoubleTree Durango | Barclays | 2/22/2017 | 2/22/2017 | |||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | 2/23/2017 | 2/23/2017 | |||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | 2/23/2017 | 2/21/2017 | |||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | 2/22/2017 | 1/23/2017 | |||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | 2/23/2017 | 2/21/2017 | |||||||||||||
11.11 | The Buckler Apartments | Barclays | 2/22/2017 | 2/23/2017 | |||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | 2/21/2017 | 2/23/2017 | |||||||||||||
12 | 45 Eisenhower Drive | Barclays | 9.4% | 9/30/2026 | Cloud Akademie / Lightbridge | 12,728 | 7.3% | 2/28/2031 | Wealth Preservation | 8,098 | 4.6% | 8/31/2023 | 6/20/2017 | 6/20/2017 | |||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 12/23/2016 | 4/20/2017 | |||||||||||||
14 | Sentinel Business Center | Barclays | 8.0% | 7/31/2018 | Allegiance Floors / Wagner | 17,200 | 5.2% | 12/31/2020 | Printed Supply, Inc. | 13,500 | 4.1% | 3/31/2020 | 7/17/2017 | 7/17/2017 | |||
15 | Southridge Plaza Austin | Barclays | 9.4% | 5/31/2018 | Family Dollar Stores | 11,400 | 7.9% | 12/31/2019 | Rent-A-Center | 6,000 | 4.2% | 10/31/2021 | 5/12/2017 | 4/24/2017 | |||
16 | Magnolia Hotel Denver | RMF | 3/28/2017 | 3/27/2017 | |||||||||||||
17 | North Point Village | WFB | 13.0% | 1/31/2023 | Learning Express | 6,200 | 10.9% | 6/30/2020 | Lane Bryant | 5,000 | 8.8% | 1/31/2026 | 4/17/2017 | 4/17/2017 | |||
18 | League City Hotel Portfolio | RMF | 5/2/2017 | 5/2/2017 | |||||||||||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | 5/2/2017 | 5/2/2017 | |||||||||||||
18.02 | Candlewood Suites League City | RMF | 5/2/2017 | 5/2/2017 | |||||||||||||
19 | Blossom Business Center | Barclays | 6.9% | 8/31/2018 | Aces A/C Supply | 9,376 | 6.8% | 11/30/2018 | Henry Schein | 8,351 | 6.1% | 6/30/2019 | 7/17/2017 | 7/17/2017 | |||
20 | Hampton Inn - Frederick | WFB | 8/2/2017 | 8/2/2017 | |||||||||||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | Various | Various | Various | Various | |||||||||||
21.01 | Larkspur Landing Sunnyvale | Barclays | 4/28/2017 | 4/26/2017 | 4/26/2017 | 5.0% | |||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | 4/28/2017 | 4/19/2017 | 4/19/2017 | 13.0% | |||||||||||
21.03 | Larkspur Landing Campbell | Barclays | 4/28/2017 | 4/19/2017 | 4/28/2017 | 5.0% | |||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | 4/28/2017 | 4/26/2017 | 4/21/2017 | 7.0% | |||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | 4/28/2017 | 4/27/2017 | 4/27/2017 | 13.0% | |||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | 4/28/2017 | 4/21/2017 | 4/20/2017 | 7.0% | |||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | 4/28/2017 | 4/21/2017 | 4/20/2017 | 2.0% | |||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | 4/28/2017 | 4/14/2017 | |||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | 4/28/2017 | 4/19/2017 | 4/24/2017 | 3.0% | |||||||||||
21.10 | Larkspur Landing Renton | Barclays | 4/28/2017 | 4/26/2017 | 4/20/2017 | 5.0% | |||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 4/7/2017 | 4/4/2017 | |||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | 4/28/2017 | 4/20/2017 | |||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | 4/24/2017 | 4/28/2017 | |||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | 4/7/2017 | 4/5/2017 | |||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 4/28/2017 | 4/25/2017 | |||||||||||||
21.16 | Courtyard Tyler | Barclays | 4/7/2017 | 3/29/2017 | |||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 4/28/2017 | 4/20/2017 | |||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 4/28/2017 | 4/18/2017 | |||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | 4/28/2017 | 4/19/2017 | |||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | 4/7/2017 | 4/8/2017 | |||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 4/28/2017 | 4/28/2017 | |||||||||||||
21.22 | Courtyard Chico | Barclays | 4/28/2017 | 4/21/2017 | 4/21/2017 | 5.0% | |||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | 4/28/2017 | 4/21/2017 | |||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | 4/28/2017 | 4/17/2017 | |||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | 4/7/2017 | 4/2/2017 | |||||||||||||
21.26 | Hampton Inn Morehead | Barclays | 4/28/2017 | 4/19/2017 | |||||||||||||
21.27 | Residence Inn Chico | Barclays | 4/28/2017 | 4/19/2017 | 4/21/2017 | 5.0% | |||||||||||
21.28 | Courtyard Lufkin | Barclays | 4/7/2017 | 4/3/2017 | |||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | 4/28/2017 | 4/25/2017 | |||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | 4/25/2017 | 4/21/2017 | |||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | 4/28/2017 | 4/20/2017 | |||||||||||||
21.32 | Waco Residence Inn | Barclays | 4/7/2017 | 4/11/2017 | |||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | 4/28/2017 | 4/26/2017 | |||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | 4/28/2017 | 4/28/2017 | 4/27/2017 | 5.0% | |||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 4/28/2017 | 4/27/2017 | |||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.37 | Toledo Homewood Suites | Barclays | 4/7/2017 | 4/3/2017 | |||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | 4/7/2017 | 4/4/2017 | |||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | 4/28/2017 | 4/19/2017 | |||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.41 | Courtyard Akron Stow | Barclays | 4/28/2017 | 4/15/2017 | |||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | 4/28/2017 | 4/25/2017 | |||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | 4/25/2017 | 4/28/2017 | 4/27/2017 | 5.0% | |||||||||||
21.44 | Hampton Inn Danville | Barclays | 4/28/2017 | 4/20/2017 | |||||||||||||
21.45 | Holiday Inn Norwich | Barclays | 4/28/2017 | 4/21/2017 | |||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | 4/7/2017 | 4/3/2017 | |||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | 4/28/2017 | 4/28/2017 | |||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | 4/7/2017 | 4/5/2017 | |||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | 4/7/2017 | 4/10/2017 | |||||||||||||
21.50 | Racine Fairfield Inn | Barclays | 4/7/2017 | 3/31/2017 | |||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 4/25/2017 | 4/21/2017 | |||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.53 | Westchase Homewood Suites | Barclays | 4/10/2017 | 4/10/2017 | |||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 4/7/2017 | 4/4/2017 | |||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | 4/7/2017 | 3/30/2017 | |||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 4/7/2017 | 4/6/2017 | |||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 4/7/2017 | 4/5/2017 | |||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | 4/7/2017 | 4/5/2017 | |||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 4/7/2017 | 4/3/2017 | |||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | 4/7/2017 | 4/4/2017 | |||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 4/7/2017 | 4/7/2017 | |||||||||||||
22 | AeroPlex II | CIIICM | 12.5% | 3/31/2027 | DSV Solutions LLC | 37,500 | 12.5% | 11/30/2018 | 9/6/2017 | 9/6/2017 | |||||||
23 | St. Louis Ground Lease | WFB | 5/22/2017 | ||||||||||||||
24 | Shady Willow Plaza | WFB | 14.9% | 3/31/2027 | Carl’s Junior | 4,200 | 13.9% | 1/31/2028 | Massage Season | 1,351 | 4.5% | 12/31/2018 | 6/16/2017 | 6/16/2017 | 6/16/2017 | 12.0% | |
25 | Shea Medical Plaza | Barclays | 9.4% | 12/31/2020 | NextCare Urgent Care | 3,844 | 9.1% | 11/30/2019 | Drs. Henderson & Weiner | 3,759 | 8.9% | 7/31/2023 | 7/18/2017 | 7/20/2017 | |||
26 | 215 South Brea Boulevard | WFB | 6.8% | 1/31/2021 | 6/8/2017 | 6/8/2017 | 6/7/2017 | 10.0% | |||||||||
27 | Sprouts Whittier | RMF | 7/21/2017 | 7/25/2017 | 7/25/2017 | 12.0% | |||||||||||
28 | Island Palm Shoppes | CIIICM | 8.2% | 3/31/2018 | Frill Seekers Gifts | 1,941 | 7.5% | MTM | Emerald Coast Hair Care, Inc | 1,440 | 5.6% | 3/31/2021 | 6/29/2017 | 6/29/2017 | |||
29 | Runway Plaza | CIIICM | 12.7% | 6/30/2022 | Subway of Destin | 1,306 | 11.8% | 6/30/2021 | 7/5/2017 | 7/5/2017 | |||||||
30 | CIA Developers Office Portfolio | WFB | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | 7/20/2017 | 7/20/2017 | |||
30.01 | Coastal Technology Center | WFB | 5.0% | 8/31/2019 | Elite Cosmetix USA Inc. | 4,500 | 5.0% | 5/31/2021 | Proformance Unlimited, Inc. | 4,018 | 4.5% | Multiple Leases -- 1,018 square feet MTM; 3,000 square feet expiring 6/30/2018 | 7/20/2017 | 7/20/2017 | |||
30.02 | Trio Industrial Plaza | WFB | 11.3% | 8/31/2022 | NXT-10, Inc. | 7,500 | 7.5% | 12/31/2017 | Tecore Networks | 3,950 | 4.0% | 6/30/2018 | 7/20/2017 | 7/20/2017 | 8/24/2017 | ||
30.03 | Dow Rodes Industrial Center | WFB | 8.2% | 5/31/2020 | Wood Like New, LLC | 4,050 | 6.1% | 2/28/2019 | Richard Vrana/Calvin Windisch | 4,050 | 6.1% | 10/31/2019 | 7/20/2017 | 7/20/2017 | |||
30.04 | Gran central Building | WFB | 16.0% | 4/30/2018 | Right Growth Management, LLC | 3,600 | 12.7% | 2/29/2020 | Starboard Technology, Inc. | 3,425 | 12.1% | 8/31/2018 | 7/20/2017 | 7/20/2017 | |||
31 | Salida & Manteca Secured Storage Portfolio | RMF | Various | 6/16/2017 | 6/16/2017 | Various | |||||||||||
31.01 | Secured Self Storage of Salida | RMF | 6/20/2017 | 6/16/2017 | 6/16/2017 | 6.0% | |||||||||||
31.02 | Secured Self Storage of Manteca | RMF | 6/16/2017 | 6/16/2017 | 6/16/2017 | 7.0% | |||||||||||
32 | Hampton Inn - Farmville | RMF | 5/12/2017 | 5/12/2017 | |||||||||||||
33 | Heacock Business Center | Barclays | 5.7% | 6/30/2020 | Zymeda-Riverside Physicians | 3,518 | 4.6% | 12/31/2018 | Crittenton Services For Children and Families | 3,500 | 4.6% | 6/30/2018 | 7/11/2017 | 7/11/2017 | 7/12/2017 | 11.0% | |
34 | Candlewood Suites Harrisburg-Hershey | RMF | 5/16/2017 | 5/16/2017 | |||||||||||||
35 | Douglasville Center | CIIICM | 11.1% | 8/31/2022 | The Bagel Meister, LLC | 2,800 | 11.1% | 8/31/2022 | Starbucks Corporation | 1,700 | 6.7% | 4/30/2021 | 3/7/2017 | 4/7/2017 | |||
36 | Wanamaker Crossing | CIIICM | 15.2% | 4/30/2020 | Lunch Money, Inc. | 4,000 | 11.7% | 4/30/2019 | AAA Allied Group, Inc. | 3,981 | 11.6% | 6/30/2020 | 6/5/2017 | 6/5/2017 | |||
37 | Stockton Self Storage | CIIICM | 7/28/2017 | 7/28/2017 | 7/28/2017 | 9.0% | |||||||||||
38 | Battlefield Square Shoppes | RMF | 23.0% | 1/31/2019 | 6/13/2017 | 6/12/2017 | |||||||||||
39 | Atrisco Plaza Shopping Center | RMF | 7.3% | 1/31/2022 | Aaron Rents, Inc. | 11,000 | 5.2% | 4/30/2021 | Peter Piper Pizza | 10,103 | 4.7% | 8/31/2026 | 7/19/2017 | 6/28/2017 | |||
40 | Sterling Oaks | Barclays | 7/24/2017 | 7/24/2017 | |||||||||||||
41 | North Park Marketplace | Barclays | 7.5% | 11/30/2018 | Arby’s Restaurant Group | 3,000 | 6.4% | 1/31/2030 | Sprint Spectrum L.P. | 2,100 | 4.5% | 3/31/2021 | 7/24/2017 | 7/24/2017 | |||
42 | Boulevard Square I | Barclays | 5.1% | 8/31/2032 | 6/27/2017 | 6/27/2017 | |||||||||||
43 | A-1 Secure Storage | RMF | 6/29/2017 | 6/29/2017 | 6/29/2017 | 6.0% | |||||||||||
44 | Ellenwood Town Center | CIIICM | 10.8% | 10/31/2021 | 2 U Beauty | 5,000 | 9.0% | 9/30/2020 | Hibbett Sports | 5,000 | 9.0% | 4/30/2018 | 5/19/2017 | 5/18/2017 | |||
45 | Country Cove MHP | CIIICM | 6/26/2017 | 6/26/2017 | |||||||||||||
46 | Victory Shops at Eldorado | RMF | 17.6% | 6/10/2023 | Luminous Dental Studio | 2,200 | 16.2% | 9/30/2026 | mBrace Orthodontics | 2,200 | 16.2% | 6/30/2026 | 4/27/2017 | 4/27/2017 | |||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 5/12/2017 | 5/12/2017 | |||||||||||||
48 | Wayside MHC | CIIICM | 3/13/2017 | 3/13/2017 | |||||||||||||
49 | Parklane and North Dohr Apartments | CIIICM | 7/14/2017 | 7/14/2017 | |||||||||||||
49.01 | North Dohr Apartments | CIIICM | 7/14/2017 | 7/14/2017 | |||||||||||||
49.02 | Parklane Apartments | CIIICM | 7/14/2017 | 7/14/2017 | |||||||||||||
50 | Affordable Self Storage | CIIICM | 5/4/2017 | 5/8/2017 | |||||||||||||
51 | Speedway Marketplace | CIIICM | 19.6% | 1/31/2027 | Cellular Connection | 2,000 | 17.9% | 4/30/2027 | KT Nails 2 | 1,600 | 14.3% | 4/30/2027 | 7/10/2017 | 7/10/2017 | |||
52 | Walgreens - Mansfield, TX | WFB | 6/28/2017 | 6/27/2017 | |||||||||||||
53 | Kaysville Business Park | CIIICM | 11.0% | 3/31/2018 | Douglas Beck | 6,150 | 10.5% | 6/30/2018 | Revolutionary Plastics Inc | 4,800 | 8.2% | 2/29/2020 | 6/1/2017 | 6/1/2017 | 7/31/2017 | 8.0% | |
54 | Eau Gallie Self Storage | CIIICM | 7/17/2017 | 7/17/2017 | |||||||||||||
55 | Highland Plaza | CIIICM | 25.1% | 11/30/2023 | Chipotle Mexican Grill, Inc. | 2,400 | 20.0% | 11/30/2023 | 8/4/2017 | 8/4/2017 | |||||||
56 | The Colonnade on Lake Conroe | CIIICM | 18.0% | 12/31/2018 | Tres Amigos | 3,563 | 13.1% | 12/31/2020 | Xanadu Salon | 2,625 | 9.7% | 12/31/2017 | 8/1/2017 | 8/1/2017 | |||
57 | Fenton Storage Portfolio | Barclays | 7/10/2017 | Various | |||||||||||||
57.01 | Fenton Storage South | Barclays | 7/10/2017 | 3/24/2017 | |||||||||||||
57.02 | Fenton Storage North | Barclays | 7/10/2017 | 4/3/2017 | |||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | 32.5% | 12/31/2026 | 1/19/2017 | 1/23/2017 | 3/31/2017 | 1/19/2017 | 8.0% | ||||||||
59 | Cypress Self Storage | CIIICM | 4/24/2017 | 4/24/2017 | |||||||||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | 16.0% | 4/30/2021 | Jimmy John’s | 1,680 | 16.0% | 6/30/2026 | I Love Juice Bar | 1,260 | 12.0% | 11/30/2023 | 6/5/2017 | 6/5/2017 | |||
61 | Advanced Mini Storage | Barclays | 7/28/2017 | 7/31/2017 | |||||||||||||
62 | Creekview Apartments | WFB | 7/3/2017 | 7/3/2017 | 6.0% | ||||||||||||
63 | Pomona Townhomes | WFB | 7/3/2017 | 7/3/2017 | 6.0% | ||||||||||||
64 | Brown and Bermuda MHCs | CIIICM | 7/17/2017 | 7/17/2017 | |||||||||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | 5/9/2017 | 5/9/2017 | |||||||||||||
66 | Lloyds MHC | CIIICM | 6/23/2017 | 6/22/2017 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) |
1 | 225 & 233 Park Avenue South | Barclays | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
2 | Mall of Louisiana | Barclays | N | Y | Recapitalization | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
3 | Marketplace at Millcreek | WFB | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
4 | Sava Holdings IHG Portfolio | RMF | N | Y | Refinance | 0 | 470,193 | 49,756 | Cash | 96,409 | Springing | Cash | 0 | 44,797 | 0 | ||
4.01 | Candlewood Suites DFW South | RMF | N | Y | |||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | N | Y | |||||||||||||
4.03 | Staybridge Suites Plano | RMF | N | Y | |||||||||||||
5 | Wilshire Pacific Plaza | WFB | N | Y | Refinance | 0 | 257,898 | 42,983 | Cash | 0 | Springing | 0 | 2,243 | 80,730 | |||
6 | Pinnacle Medical Plaza | WFB | N | Y | Refinance | 0 | 187,218 | 31,203 | Cash | 0 | Springing | 0 | 1,340; Springing | 50,000 | |||
7 | Winslow Bay Commons | WFB | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
8 | Del Amo Fashion Center | Barclays | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
9 | Pleasant Prairie Premium Outlets | WFB | N | Y | Recapitalization | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
10 | Gehl Foods Portfolio | WFB | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
10.01 | Freistadt Road | WFB | N | Y | |||||||||||||
10.02 | Main Street | WFB | N | Y | |||||||||||||
10.03 | Crusader Court | WFB | N | Y | |||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | N | Y | Recapitalization | 0 | 0 | Springing | 0 | Springing | 0 | 0 | 0 | ||||
11.01 | Hilton Salt Lake | Barclays | N | Y | |||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | N | Y | |||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | N | Y | |||||||||||||
11.04 | One Ally Center | Barclays | N | Y | |||||||||||||
11.05 | DoubleTree Sonoma | Barclays | N | Y | |||||||||||||
11.06 | DoubleTree Durango | Barclays | N | Y | |||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | N | Y | |||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | N | Y | |||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | N | Y | |||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | N | Y | |||||||||||||
11.11 | The Buckler Apartments | Barclays | N | Y | |||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | N | Y | |||||||||||||
12 | 45 Eisenhower Drive | Barclays | N | Y | Refinance | 9,375 | 69,175 | 34,587 | Cash | 0 | Springing | 0 | 2,915 | 0 | |||
13 | Hilton Garden Inn Chicago/North Loop | WFB | N | Y | Acquisition | 0 | 118,556 | 44,449 | Cash | 0 | Springing | 0 | 33,648 | 0 | |||
14 | Sentinel Business Center | Barclays | N | Y | Refinance | 0 | 70,781 | 35,391 | Cash | 0 | Springing | 340,219 | 4,105 | 0 | |||
15 | Southridge Plaza Austin | Barclays | N | Y | Refinance | 155,675 | 282,929 | 40,418 | Cash | 0 | Springing | 344,325 | 1,804 | 100,000 | |||
16 | Magnolia Hotel Denver | RMF | N | Y | Refinance | 0 | 0 | 65,371 | Cash | 90,712 | 8,247 | Cash | 0 | 58,785 | 0 | ||
17 | North Point Village | WFB | N | Y | Refinance | 0 | 11,402 | 11,403 | Cash | 0 | Springing | 0 | 1,732 | 0 | |||
18 | League City Hotel Portfolio | RMF | N | Y | Refinance | 0 | 169,457 | 21,182 | Cash | 41,501 | 3,294 | Cash | 0 | 14,309 | 0 | ||
18.01 | Hampton Inn & Suites Houston/League City | RMF | N | Y | |||||||||||||
18.02 | Candlewood Suites League City | RMF | N | Y | |||||||||||||
19 | Blossom Business Center | Barclays | N | Y | Refinance | 0 | 37,473 | 18,736 | Cash | 0 | Springing | 156,692 | 1,715 | 0 | |||
20 | Hampton Inn - Frederick | WFB | N | Y | Refinance | 0 | 46,247 | 15,500 | Cash | 0 | Springing | 0 | 13,899 | 0 | |||
21 | Starwood Capital Group Hotel Portfolio | Barclays | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Amount equal to greater of: (i) 1/12 th of four 4% of the projected annual gross income from operations of the property (ii) amount required by Franchisor. | 0 | ||||
21.01 | Larkspur Landing Sunnyvale | Barclays | N | Y | |||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | N | Y | |||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | N | Y | |||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | N | Y | |||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | N | Y | |||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | N | Y | |||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | N | Y | |||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | N | Y | |||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | N | Y | |||||||||||||
21.10 | Larkspur Landing Renton | Barclays | N | Y | |||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | N | Y | |||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | N | Y | |||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | N | Y | |||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | N | Y | |||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | N | Y | |||||||||||||
21.16 | Courtyard Tyler | Barclays | N | Y | |||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | N | Y | |||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | N | Y | |||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | N | Y | |||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | N | Y | |||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | N | Y | |||||||||||||
21.22 | Courtyard Chico | Barclays | N | Y | |||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | N | Y | |||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | N | Y | |||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | N | Y | |||||||||||||
21.26 | Hampton Inn Morehead | Barclays | N | Y | |||||||||||||
21.27 | Residence Inn Chico | Barclays | N | Y | |||||||||||||
21.28 | Courtyard Lufkin | Barclays | N | Y | |||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | N | Y | |||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | N | Y | |||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | N | Y | |||||||||||||
21.32 | Waco Residence Inn | Barclays | N | Y | |||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | N | Y | |||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | N | Y | |||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | N | Y | |||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | N | Y | |||||||||||||
21.37 | Toledo Homewood Suites | Barclays | N | Y | |||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | N | Y | |||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | N | Y | |||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | N | Y | |||||||||||||
21.41 | Courtyard Akron Stow | Barclays | N | Y | |||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | N | Y | |||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | N | Y | |||||||||||||
21.44 | Hampton Inn Danville | Barclays | N | Y | |||||||||||||
21.45 | Holiday Inn Norwich | Barclays | N | Y | |||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | N | Y | |||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | N | Y | |||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | N | Y | |||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | N | Y | |||||||||||||
21.50 | Racine Fairfield Inn | Barclays | N | Y | |||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | N | Y | |||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | N | Y | |||||||||||||
21.53 | Westchase Homewood Suites | Barclays | N | Y | |||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | N | Y | |||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | N | Y | |||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | N | Y | |||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | N | Y | |||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | N | Y | |||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | N | Y | |||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | N | Y | |||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | N | Y | |||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | N | Y | |||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | N | Y | |||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | N | Y | |||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | N | Y | |||||||||||||
22 | AeroPlex II | CIIICM | N | Y | Refinance | 8,750 | 19,291 | 19,291 | Cash | 2,039 | 1,019 | Cash | 3,750 | 3,750 | 0 | ||
23 | St. Louis Ground Lease | WFB | N | N | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 0 | 0 | ||||
24 | Shady Willow Plaza | WFB | N | Y | Refinance | 0 | 32,729 | 10,910 | Cash | 0 | Springing | 0 | 503; Springing | 12,072 | |||
25 | Shea Medical Plaza | Barclays | N | Y | Acquisition | 0 | 57,718 | 9,620 | Cash | 0 | 988 | Cash | 0 | 707 | 0 | ||
26 | 215 South Brea Boulevard | WFB | N | Y | Refinance | 0 | 44,604 | 11,151 | Cash | 2,376 | 594 | Cash | 0 | 862 | 0 | ||
27 | Sprouts Whittier | RMF | N | Y | Acquisition | 0 | 118,360 | 12,525 | Cash | 5,192 | 450 | Cash | 0 | 311 | 0 | ||
28 | Island Palm Shoppes | CIIICM | N | Y | Acquisition | 2,536 | 21,516 | 2,391 | Cash | 2,987 | 2,987 | Cash | 393 | 393 | 0 | ||
29 | Runway Plaza | CIIICM | N | Y | Acquisition | 1,875 | 8,403 | 934 | Cash | 1,282 | 1,282 | Cash | 323 | 323 | 0 | ||
30 | CIA Developers Office Portfolio | WFB | N | Y | Refinance | 0 | 197,175 | 17,295 | Cash | 0 | Springing | 0 | 4,940; Springing | 100,000 | |||
30.01 | Coastal Technology Center | WFB | N | Y | |||||||||||||
30.02 | Trio Industrial Plaza | WFB | N | Y | |||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | N | Y | |||||||||||||
30.04 | Gran central Building | WFB | N | Y | |||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | N | Y | Refinance | 0 | 36,704 | 6,991 | Cash | 1,959 | 933 | Cash | 0 | 1,514 | 0 | ||
31.01 | Secured Self Storage of Salida | RMF | N | Y | |||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | N | Y | |||||||||||||
32 | Hampton Inn - Farmville | RMF | N | Y | Refinance | 0 | 25,358 | 3,019 | Cash | 8,870 | 939 | Cash | 0 | 8,170 | 0 | ||
33 | Heacock Business Center | Barclays | N | Y | Refinance | 24,983 | 27,470 | 5,494 | Cash | 0 | Springing | 0 | 1,273 | 76,358 | |||
34 | Candlewood Suites Harrisburg-Hershey | RMF | N | Y | Refinance | 0 | 6,913 | 6,583 | Cash | 21,204 | 1,683 | Cash | 0 | 6,287 | 0 | ||
35 | Douglasville Center | CIIICM | N | Y | Refinance | 21,375 | 71,560 | 5,963 | Cash | 5,462 | 780 | Cash | 358 | 358 | 0 | ||
36 | Wanamaker Crossing | CIIICM | N | Y | Refinance | 1,875 | 57,229 | 28,614 | Cash | 7,703 | 856 | Cash | 428 | 428 | 0 | ||
37 | Stockton Self Storage | CIIICM | N | Y | Acquisition | 0 | 50,993 | 8,499 | Cash | 556 | 556 | Cash | 445 | 445 | 16,028 | ||
38 | Battlefield Square Shoppes | RMF | N | Y | Refinance | 0 | 81,120 | 8,584 | Cash | 11,672 | 926 | Cash | 0 | 460 | 0 | ||
39 | Atrisco Plaza Shopping Center | RMF | N | Y | Refinance | 0 | 43,708 | 10,927 | Cash | 25,260 | 3,437 | Cash | 0 | 2,665 | 160,000 | ||
40 | Sterling Oaks | Barclays | N | Y | Refinance | 6,250 | 0 | 6,010 | Cash | 0 | Springing | 0 | 3,924 | 0 | |||
41 | North Park Marketplace | Barclays | N | Y | Refinance | 91,006 | 52,376 | 5,820 | Cash | 0 | Springing | 0 | 583 | 34,985 | |||
42 | Boulevard Square I | Barclays | N | Y | Refinance | 0 | 0 | 9,902 | Cash | 9,120 | 1,303 | Cash | 0 | 769 | 0 | ||
43 | A-1 Secure Storage | RMF | N | Y | Acquisition | 0 | 24,015 | 3,812 | Cash | 5,940 | 2,829 | Cash | 0 | 774 | 0 | ||
44 | Ellenwood Town Center | CIIICM | N | Y | Acquisition | 3,750 | 43,333 | 5,417 | Cash | 1,441 | 1,441 | Cash | 691 | 691 | 0 | ||
45 | Country Cove MHP | CIIICM | N | Y | Refinance | 93,000 | 36,077 | 3,608 | Cash | 12,148 | 1,012 | Cash | 608 | 608 | 0 | ||
46 | Victory Shops at Eldorado | RMF | N | Y | Refinance | 0 | 39,887 | 4,986 | Cash | 7,655 | 608 | Cash | 0 | 170 | 0 | ||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | N | Y | Refinance | 0 | 4,379 | 4,171 | Cash | 18,792 | 1,491 | Cash | 0 | 4,171 | 0 | ||
48 | Wayside MHC | CIIICM | N | Y | Refinance | 13,438 | 44,780 | 5,598 | Cash | 21,168 | 1,764 | Cash | 500 | 500 | 0 | ||
49 | Parklane and North Dohr Apartments | CIIICM | N | Y | Refinance | 41,625 | 68,583 | 9,798 | Cash | 13,951 | 1,744 | Cash | 2,037 | 2,037 | 0 | ||
49.01 | North Dohr Apartments | CIIICM | N | Y | |||||||||||||
49.02 | Parklane Apartments | CIIICM | N | Y | |||||||||||||
50 | Affordable Self Storage | CIIICM | N | Y | Acquisition | 0 | 8,743 | 4,372 | Cash | 1,791 | 1,791 | Cash | 390 | 390 | 0 | ||
51 | Speedway Marketplace | CIIICM | N | Y | Refinance | 0 | 14,000 | 2,800 | Cash | 5,253 | 1,313 | Cash | 140 | 140 | 0 | ||
52 | Walgreens - Mansfield, TX | WFB | N | N | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
53 | Kaysville Business Park | CIIICM | N | Y | Refinance | 21,765 | 42,397 | 4,711 | Cash | 2,784 | 696 | Cash | 711 | 711 | 0 | ||
54 | Eau Gallie Self Storage | CIIICM | N | Y | Refinance | 20,625 | 23,926 | 2,393 | Cash | 1,486 | 1,486 | Cash | 762 | 762 | 40,000 | ||
55 | Highland Plaza | CIIICM | N | Y | Refinance | 0 | 23,533 | 4,707 | Cash | 4,235 | 605 | Cash | 150 | 150 | 0 | ||
56 | The Colonnade on Lake Conroe | CIIICM | N | Y | Refinance | 3,750 | 48,824 | 5,425 | Cash | 2,507 | 1,253 | Cash | 339 | 339 | 0 | ||
57 | Fenton Storage Portfolio | Barclays | N | Y | Acquisition | 12,125 | 0 | 6,763 | Cash | 0 | 750 | Cash | 0 | 1,034 | 0 | ||
57.01 | Fenton Storage South | Barclays | N | Y | |||||||||||||
57.02 | Fenton Storage North | Barclays | N | Y | |||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | N | Y | Refinance | 0 | 34,392 | 4,299 | Cash | 3,635 | 727 | Cash | 250,000 | 0 | 250,000 | ||
59 | Cypress Self Storage | CIIICM | N | Y | Refinance | 0 | 37,634 | 6,272 | Cash | 5,922 | 1,974 | Cash | 444 | 444 | 25,000 | ||
60 | Shoppes of Gunbarrel Pointe | Barclays | N | Y | Acquisition | 0 | 17,078 | 2,135 | Cash | 0 | Springing | 15,750 | Springing | 15,750 | |||
61 | Advanced Mini Storage | Barclays | N | Y | Refinance | 0 | 5,546 | 1,849 | Cash | 616 | 616 | Cash | 0 | 520 | 0 | ||
62 | Creekview Apartments | WFB | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 992 | 35,700 | ||||
63 | Pomona Townhomes | WFB | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||
64 | Brown and Bermuda MHCs | CIIICM | N | Y | Refinance | 30,250 | 30,976 | 2,816 | Cash | 4,360 | 545 | Cash | 267 | 267 | 0 | ||
65 | Seneca Broadview Hills Townhomes | CIIICM | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | 0 | 0 | 0 | ||||
66 | Lloyds MHC | CIIICM | N | Y | Refinance | 83,050 | 22,200 | 2,220 | Cash | 3,935 | 1,968 | Cash | 288 | 288 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) |
1 | 225 & 233 Park Avenue South | Barclays | 8,106,455 | Springing | 0 | Cash | 0 | 0 | TI/LC/Tenant Concessions Reserve ($14,864,252); Remaining Base Costs & Fees Reserve ($11,529,288) | 26,393,540 | 0 | 0 | |||||
2 | Mall of Louisiana | Barclays | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
3 | Marketplace at Millcreek | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
4 | Sava Holdings IHG Portfolio | RMF | Cash | 0 | 0 | 0 | 0 | 0 | PIP Reserve | 4,507,400 | 0 | 0 | |||||
4.01 | Candlewood Suites DFW South | RMF | |||||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | |||||||||||||||
4.03 | Staybridge Suites Plano | RMF | |||||||||||||||
5 | Wilshire Pacific Plaza | WFB | Cash | 500,000 | 13,455 | 500,000 | Cash | 0 | 0 | Rent Concession Reserve | 122,576 | 0 | 0 | ||||
6 | Pinnacle Medical Plaza | WFB | Cash | 0 | 6,700; Springing | 250,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
7 | Winslow Bay Commons | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
8 | Del Amo Fashion Center | Barclays | 0 | Springing | 0 | 0 | 0 | Tenant Specific TILC Reserve | 7,242,346 | 0 | 0 | ||||||
9 | Pleasant Prairie Premium Outlets | WFB | 0 | Springing | 0 | 0 | 0 | Tenant Specific TILC Reserve | 416,575 | 0 | 0 | ||||||
10 | Gehl Foods Portfolio | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
10.01 | Freistadt Road | WFB | |||||||||||||||
10.02 | Main Street | WFB | |||||||||||||||
10.03 | Crusader Court | WFB | |||||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | 0 | 0 | 0 | 0 | 0 | Ground Rent Funds | 0 | Springing | 0 | ||||||
11.01 | Hilton Salt Lake | Barclays | |||||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | |||||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | |||||||||||||||
11.04 | One Ally Center | Barclays | |||||||||||||||
11.05 | DoubleTree Sonoma | Barclays | |||||||||||||||
11.06 | DoubleTree Durango | Barclays | |||||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | |||||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | |||||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | |||||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | |||||||||||||||
11.11 | The Buckler Apartments | Barclays | |||||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | |||||||||||||||
12 | 45 Eisenhower Drive | Barclays | Cash | 900,000 | 21,864 | $900,000 initially, and upon M&T lease renewal, $700,000 | Cash | 0 | 0 | Ground Rent Reserve | 76,089 | 0 | 0 | ||||
13 | Hilton Garden Inn Chicago/North Loop | WFB | Cash | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve | 0 | Springing | 0 | |||||
14 | Sentinel Business Center | Barclays | Cash | 164,000 | 13,684 | 493,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
15 | Southridge Plaza Austin | Barclays | Cash | 250,000 | 7,815 | 100,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
16 | Magnolia Hotel Denver | RMF | Cash | 0 | 0 | 0 | 0 | 0 | PIP Reserve | 2,224,206 | 0 | 0 | |||||
17 | North Point Village | WFB | Cash | 0 | 4,746; Springing | 175,000 | Cash | 0 | 0 | Rent Concession ($100,000) / Tenant Specific TILC ($102,562) Reserve | 202,562 | 0 | 0 | ||||
18 | League City Hotel Portfolio | RMF | Cash | 0 | 0 | 0 | 0 | 0 | PIP Reserve | 1,086,457 | 0 | 0 | |||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | |||||||||||||||
18.02 | Candlewood Suites League City | RMF | |||||||||||||||
19 | Blossom Business Center | Barclays | Cash | 225,000 | 5,718 | 268,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
20 | Hampton Inn - Frederick | WFB | Cash | 0 | 0 | 0 | 0 | 0 | PIP Reserve | 1,750,000 | 0 | 0 | |||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | Cash | 0 | 0 | 0 | 0 | 0 | Capital Work Reserve ($5,883,991); Larkspur Capital Work Reserve ($6,385,000) | 12,268,991 | Springing | 0 | |||||
21.01 | Larkspur Landing Sunnyvale | Barclays | |||||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | |||||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | |||||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | |||||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | |||||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | |||||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | |||||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | |||||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | |||||||||||||||
21.10 | Larkspur Landing Renton | Barclays | |||||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | |||||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | |||||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | |||||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | |||||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | |||||||||||||||
21.16 | Courtyard Tyler | Barclays | |||||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | |||||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | |||||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | |||||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | |||||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | |||||||||||||||
21.22 | Courtyard Chico | Barclays | |||||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | |||||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | |||||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | |||||||||||||||
21.26 | Hampton Inn Morehead | Barclays | |||||||||||||||
21.27 | Residence Inn Chico | Barclays | |||||||||||||||
21.28 | Courtyard Lufkin | Barclays | |||||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | |||||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | |||||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | |||||||||||||||
21.32 | Waco Residence Inn | Barclays | |||||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | |||||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | |||||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | |||||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | |||||||||||||||
21.37 | Toledo Homewood Suites | Barclays | |||||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | |||||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | |||||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | |||||||||||||||
21.41 | Courtyard Akron Stow | Barclays | |||||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | |||||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | |||||||||||||||
21.44 | Hampton Inn Danville | Barclays | |||||||||||||||
21.45 | Holiday Inn Norwich | Barclays | |||||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | |||||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | |||||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | |||||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | |||||||||||||||
21.50 | Racine Fairfield Inn | Barclays | |||||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | |||||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | |||||||||||||||
21.53 | Westchase Homewood Suites | Barclays | |||||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | |||||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | |||||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | |||||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | |||||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | |||||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | |||||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | |||||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | |||||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | |||||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | |||||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | |||||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | |||||||||||||||
22 | AeroPlex II | CIIICM | Cash | 10,250 | 10,250 | 500,000 | Cash | 0 | 0 | Outstanding TI/LC Reserve | 270,000 | 0 | 0 | ||||
23 | St. Louis Ground Lease | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
24 | Shady Willow Plaza | WFB | Cash | 0 | 3,898 | 100,000 | Cash | 0 | 0 | Golden Dragon Reserve | 0 | Springing | 0 | ||||
25 | Shea Medical Plaza | Barclays | Cash | 24,580 | 5,305 | 318,293 | Cash | 0 | 0 | Free Rent Reserve | 36,944 | 0 | 0 | ||||
26 | 215 South Brea Boulevard | WFB | Cash | 75,000 | 2,375 | 0 | Cash | 0 | 0 | Farrell’s Estoppel Reserve | 100,000 | 0 | 0 | ||||
27 | Sprouts Whittier | RMF | Cash | 0 | 1,658 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
28 | Island Palm Shoppes | CIIICM | Cash | 46,844 | 1,844 | 87,000 | Cash | 0 | 0 | Little Caesar’s TI Reserve | 35,000 | 0 | 0 | ||||
29 | Runway Plaza | CIIICM | Cash | 5,692 | 692 | 35,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
30 | CIA Developers Office Portfolio | WFB | Cash | 100,000 | 5,836; Springing | 220,000 | Cash | 0 | 0 | Utility Encroachment - Dow Rodes Reserve | 0 | Springing | 0 | ||||
30.01 | Coastal Technology Center | WFB | |||||||||||||||
30.02 | Trio Industrial Plaza | WFB | |||||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | |||||||||||||||
30.04 | Gran central Building | WFB | |||||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
31.01 | Secured Self Storage of Salida | RMF | |||||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | |||||||||||||||
32 | Hampton Inn - Farmville | RMF | Cash | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve | 11,497 | 1,642 | 0 | |||||
33 | Heacock Business Center | Barclays | Cash | 0 | 0 | 0 | 0 | 0 | Courthouse Lease Reserve | 0 | Springing | 0 | |||||
34 | Candlewood Suites Harrisburg-Hershey | RMF | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
35 | Douglasville Center | CIIICM | Cash | 50,000 | 2,924 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
36 | Wanamaker Crossing | CIIICM | Cash | 3,363 | 3,363 | 0 | Cash | 0 | 0 | Ground Lease Reserve | 0 | 8,500 | 0 | ||||
37 | Stockton Self Storage | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
38 | Battlefield Square Shoppes | RMF | Cash | 0 | 2,148 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
39 | Atrisco Plaza Shopping Center | RMF | Cash | 337,000 | 11,014 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
40 | Sterling Oaks | Barclays | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
41 | North Park Marketplace | Barclays | Cash | 0 | 1,892 | 0 | Cash | 0 | 0 | Rent Abatement Reserve | 11,725 | 0 | 0 | ||||
42 | Boulevard Square I | Barclays | Cash | 0 | 962 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
43 | A-1 Secure Storage | RMF | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
44 | Ellenwood Town Center | CIIICM | Cash | 54,088 | 4,088 | 150,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
45 | Country Cove MHP | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
46 | Victory Shops at Eldorado | RMF | Cash | 0 | 1,133 | 68,000 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | Cash | 0 | 0 | 0 | 0 | 0 | Seasonality Reserve | 0 | Springing | 0 | |||||
48 | Wayside MHC | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
49 | Parklane and North Dohr Apartments | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
49.01 | North Dohr Apartments | CIIICM | |||||||||||||||
49.02 | Parklane Apartments | CIIICM | |||||||||||||||
50 | Affordable Self Storage | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | Tax Lien Escrow | 110,600 | 0 | 0 | |||||
51 | Speedway Marketplace | CIIICM | Cash | 1,347 | 1,347 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
52 | Walgreens - Mansfield, TX | WFB | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
53 | Kaysville Business Park | CIIICM | Cash | 100,000 | 2,082 | 100,000 | Cash | 0 | 0 | Capital Improvement Reserve | 25,000 | 0 | 0 | ||||
54 | Eau Gallie Self Storage | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
55 | Highland Plaza | CIIICM | Cash | 800 | 800 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
56 | The Colonnade on Lake Conroe | CIIICM | Cash | 2,538 | 2,538 | 152,300 | Cash | 0 | 0 | Debt Service/Rollover Reserve | 50,000 | 0 | 0 | ||||
57 | Fenton Storage Portfolio | Barclays | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
57.01 | Fenton Storage South | Barclays | |||||||||||||||
57.02 | Fenton Storage North | Barclays | |||||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
59 | Cypress Self Storage | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | Cash | 52,500 | Springing | 52,500 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
61 | Advanced Mini Storage | Barclays | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
62 | Creekview Apartments | WFB | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
63 | Pomona Townhomes | WFB | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
64 | Brown and Bermuda MHCs | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
66 | Lloyds MHC | CIIICM | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($) |
1 | 225 & 233 Park Avenue South | Barclays | Cash | Buzzfeed Rollover Reserve Account | 0 | Springing | 0 | Fee | Hard/Springing Cash Management | ||||||||
2 | Mall of Louisiana | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||||
3 | Marketplace at Millcreek | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
4 | Sava Holdings IHG Portfolio | RMF | Cash | Seasonality Reserve | 67,129 | 0 | 0 | Cash | Fee | Hard/Upfront Cash Management | |||||||
4.01 | Candlewood Suites DFW South | RMF | Fee | ||||||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | Fee | ||||||||||||||
4.03 | Staybridge Suites Plano | RMF | Fee | ||||||||||||||
5 | Wilshire Pacific Plaza | WFB | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
6 | Pinnacle Medical Plaza | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
7 | Winslow Bay Commons | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
8 | Del Amo Fashion Center | Barclays | Guaranty | Gap Rent Reserve | 828,894 | 0 | 0 | Guaranty | Fee | Hard/Springing Cash Management | 585,000,000 | ||||||
9 | Pleasant Prairie Premium Outlets | WFB | Guaranty | 0 | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||
10 | Gehl Foods Portfolio | WFB | 0 | 0 | 0 | Fee | Hard/Upfront Cash Management | ||||||||||
10.01 | Freistadt Road | WFB | Fee | ||||||||||||||
10.02 | Main Street | WFB | Fee | ||||||||||||||
10.03 | Crusader Court | WFB | Fee | ||||||||||||||
11 | iStar Leased Fee Portfolio | Barclays | 0 | 0 | 0 | Various | Various | Various | Various | Hard/Springing Cash Management | |||||||
11.01 | Hilton Salt Lake | Barclays | Fee | ||||||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | Fee and Leasehold | ||||||||||||||
11.03 | DoubleTree Mission Valley | Barclays | Fee | ||||||||||||||
11.04 | One Ally Center | Barclays | Fee | ||||||||||||||
11.05 | DoubleTree Sonoma | Barclays | Fee | ||||||||||||||
11.06 | DoubleTree Durango | Barclays | Fee | ||||||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | Fee | ||||||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | Fee | ||||||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | Fee | ||||||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | Fee | ||||||||||||||
11.11 | The Buckler Apartments | Barclays | Fee | ||||||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | Fee | ||||||||||||||
12 | 45 Eisenhower Drive | Barclays | Cash | Rent Abatement ($35,182); Outstanding TI/LC ($108,719) | 143,901 | 0 | 0 | Cash | Leasehold | 1/1/2058 | $304,075 | Increased by CPI every 5 years, not to exceed 10% per adjustment | Hard/Springing Cash Management | ||||
13 | Hilton Garden Inn Chicago/North Loop | WFB | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||||
14 | Sentinel Business Center | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
15 | Southridge Plaza Austin | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||||
16 | Magnolia Hotel Denver | RMF | Cash | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||
17 | North Point Village | WFB | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
18 | League City Hotel Portfolio | RMF | Cash | Seasonality Reserve | 179,395 | 0 | 0 | Cash | Fee | Springing | |||||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | Fee | ||||||||||||||
18.02 | Candlewood Suites League City | RMF | Fee | ||||||||||||||
19 | Blossom Business Center | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
20 | Hampton Inn - Frederick | WFB | Cash | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | Cash | Ground Rent Reserve Funds | 0 | Springing | 0 | Various | Various | Various | Various | Soft/Springing Cash Management | |||||
21.01 | Larkspur Landing Sunnyvale | Barclays | Fee | ||||||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | Fee | ||||||||||||||
21.03 | Larkspur Landing Campbell | Barclays | Fee | ||||||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | Fee | ||||||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | Fee | ||||||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | Fee | ||||||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | Fee | ||||||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | Fee | ||||||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | Fee | ||||||||||||||
21.10 | Larkspur Landing Renton | Barclays | Fee | ||||||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | Fee | ||||||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | Fee | ||||||||||||||
21.13 | Residence Inn Williamsburg | Barclays | Fee | ||||||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | Fee | ||||||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | Fee | ||||||||||||||
21.16 | Courtyard Tyler | Barclays | Fee | ||||||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | Leasehold | ||||||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | Fee | ||||||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | Fee | ||||||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | Fee | ||||||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | Fee | ||||||||||||||
21.22 | Courtyard Chico | Barclays | Fee | ||||||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | Fee | ||||||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | Fee | ||||||||||||||
21.25 | Courtyard Wichita Falls | Barclays | Fee | ||||||||||||||
21.26 | Hampton Inn Morehead | Barclays | Fee | ||||||||||||||
21.27 | Residence Inn Chico | Barclays | Fee | ||||||||||||||
21.28 | Courtyard Lufkin | Barclays | Fee | ||||||||||||||
21.29 | Hampton Inn Carlisle | Barclays | Fee | ||||||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | Fee | ||||||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | Fee | ||||||||||||||
21.32 | Waco Residence Inn | Barclays | Fee | ||||||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | Fee | ||||||||||||||
21.34 | Larkspur Landing Folsom | Barclays | Fee | ||||||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | Fee | ||||||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | Fee | ||||||||||||||
21.37 | Toledo Homewood Suites | Barclays | Fee | ||||||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | Fee | ||||||||||||||
21.39 | Fairfield Inn Laurel | Barclays | Fee | ||||||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | Fee | ||||||||||||||
21.41 | Courtyard Akron Stow | Barclays | Fee | ||||||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | Fee | ||||||||||||||
21.43 | Larkspur Landing Roseville | Barclays | Fee | ||||||||||||||
21.44 | Hampton Inn Danville | Barclays | Fee | ||||||||||||||
21.45 | Holiday Inn Norwich | Barclays | Fee | ||||||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | Fee | ||||||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | Fee | ||||||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | Fee | ||||||||||||||
21.49 | Shawnee Hampton Inn | Barclays | Fee | ||||||||||||||
21.50 | Racine Fairfield Inn | Barclays | Fee | ||||||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | Fee | ||||||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | Fee | ||||||||||||||
21.53 | Westchase Homewood Suites | Barclays | Fee | ||||||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | Fee | ||||||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | Fee | ||||||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | Fee | ||||||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | Fee | ||||||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | Fee | ||||||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | Fee | ||||||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | Fee | ||||||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | Fee | ||||||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | Fee | ||||||||||||||
21.63 | Mankato Fairfield Inn | Barclays | Fee | ||||||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | Fee | ||||||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | Fee | ||||||||||||||
22 | AeroPlex II | CIIICM | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
23 | St. Louis Ground Lease | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
24 | Shady Willow Plaza | WFB | 0 | 0 | 0 | Fee | None | ||||||||||
25 | Shea Medical Plaza | Barclays | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
26 | 215 South Brea Boulevard | WFB | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
27 | Sprouts Whittier | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
28 | Island Palm Shoppes | CIIICM | Cash | Ruyi Rent Reserve ($3,150); Little Caesar’s Rent Reserve ($5,400) | 8,550 | 0 | 0 | Cash | Fee | Springing | |||||||
29 | Runway Plaza | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
30 | CIA Developers Office Portfolio | WFB | Utility Encroachment - Trio Reserve | 0 | Springing | 0 | Fee | None | |||||||||
30.01 | Coastal Technology Center | WFB | Fee | ||||||||||||||
30.02 | Trio Industrial Plaza | WFB | Fee | ||||||||||||||
30.03 | Dow Rodes Industrial Center | WFB | Fee | ||||||||||||||
30.04 | Gran central Building | WFB | Fee | ||||||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
31.01 | Secured Self Storage of Salida | RMF | Fee | ||||||||||||||
31.02 | Secured Self Storage of Manteca | RMF | Fee | ||||||||||||||
32 | Hampton Inn - Farmville | RMF | Cash | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | |||||||||
33 | Heacock Business Center | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
34 | Candlewood Suites Harrisburg-Hershey | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
35 | Douglasville Center | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
36 | Wanamaker Crossing | CIIICM | Cash | 0 | 0 | 0 | Leasehold | 5/10/2024 | $102,000 | In year 16 Annual Ground Rent shall increase to $125,000, with escalations of $25,000 every five years thereafter (including during renewal periods) | Springing | ||||||
37 | Stockton Self Storage | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
38 | Battlefield Square Shoppes | RMF | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||||
39 | Atrisco Plaza Shopping Center | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
40 | Sterling Oaks | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
41 | North Park Marketplace | Barclays | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
42 | Boulevard Square I | Barclays | 0 | 0 | 0 | Fee | Hard/Springing Cash Management | ||||||||||
43 | A-1 Secure Storage | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
44 | Ellenwood Town Center | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
45 | Country Cove MHP | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
46 | Victory Shops at Eldorado | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | 0 | 0 | 0 | Fee | Springing | ||||||||||
48 | Wayside MHC | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
49 | Parklane and North Dohr Apartments | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
49.01 | North Dohr Apartments | CIIICM | Fee | ||||||||||||||
49.02 | Parklane Apartments | CIIICM | Fee | ||||||||||||||
50 | Affordable Self Storage | CIIICM | Cash | Liquidity Reserve | 2,500 | 2,500 | 50,000 | Cash | Fee | Springing | |||||||
51 | Speedway Marketplace | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
52 | Walgreens - Mansfield, TX | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
53 | Kaysville Business Park | CIIICM | Cash | Outstanding Revel Media Group TI Reserve | 12,000 | 0 | 0 | Cash | Fee | Springing | |||||||
54 | Eau Gallie Self Storage | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
55 | Highland Plaza | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
56 | The Colonnade on Lake Conroe | CIIICM | Cash | 0 | 0 | 0 | Fee | Springing | |||||||||
57 | Fenton Storage Portfolio | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
57.01 | Fenton Storage South | Barclays | Fee | ||||||||||||||
57.02 | Fenton Storage North | Barclays | Fee | ||||||||||||||
58 | 15330-15350 Nordhoff Street | WFB | 0 | 0 | 0 | Fee | Springing | ||||||||||
59 | Cypress Self Storage | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
61 | Advanced Mini Storage | Barclays | 0 | 0 | 0 | Fee | Springing | ||||||||||
62 | Creekview Apartments | WFB | 0 | 0 | 0 | Fee | None | ||||||||||
63 | Pomona Townhomes | WFB | 0 | 0 | 0 | Fee | None | ||||||||||
64 | Brown and Bermuda MHCs | CIIICM | 0 | 0 | 0 | Fee | Springing | ||||||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | 0 | 0 | 0 | Fee | None | ||||||||||
66 | Lloyds MHC | CIIICM | 0 | 0 | 0 | Fee | Springing |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | Mortgage Loan Number |
1 | 225 & 233 Park Avenue South | Barclays | 195,000,000 | Orda Management Corporation | 1 | |||||||||
2 | Mall of Louisiana | Barclays | GGP Real Estate Holding I, Inc. | 2 | ||||||||||
3 | Marketplace at Millcreek | WFB | DDR & TIAA-CREFF JV | Group 1 | 3 | |||||||||
4 | Sava Holdings IHG Portfolio | RMF | Suhas S. Naik | 4 | ||||||||||
4.01 | Candlewood Suites DFW South | RMF | 4.01 | |||||||||||
4.02 | Holiday Inn DFW Airport South | RMF | 4.02 | |||||||||||
4.03 | Staybridge Suites Plano | RMF | 4.03 | |||||||||||
5 | Wilshire Pacific Plaza | WFB | Bruce Abrams aka Behrooz Abrams; Robert Hanasab; Param Minoo aka Paul Minoo; Robert Hanasab as trustee of the Robert Hanasab Trust | 5 | ||||||||||
6 | Pinnacle Medical Plaza | WFB | Reza Paydar; Robert V. Lankford; Alex Roudi; JW Investments Trust; Lankford Family Trust; The Zayanderoudi Family Trust | 6 | ||||||||||
7 | Winslow Bay Commons | WFB | DDRTC Core Retail Fund, LLC | Group 1 | 7 | |||||||||
8 | Del Amo Fashion Center | Barclays | 1,807,796 | 125,700,000 | 125,700,000 | 2.74 | 2.63 | 50.6% | 10.1% | 9.7% | Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A. | 8 | ||
9 | Pleasant Prairie Premium Outlets | WFB | Simon Property Group, L.P. | 9 | ||||||||||
10 | Gehl Foods Portfolio | WFB | AG Net Lease III Corp.; AG Net Lease III (SO) Corp. | 10 | ||||||||||
10.01 | Freistadt Road | WFB | 10.01 | |||||||||||
10.02 | Main Street | WFB | 10.02 | |||||||||||
10.03 | Crusader Court | WFB | 10.03 | |||||||||||
11 | iStar Leased Fee Portfolio | Barclays | iStar Inc. | 11 | ||||||||||
11.01 | Hilton Salt Lake | Barclays | 11.01 | |||||||||||
11.02 | DoubleTree Seattle Airport | Barclays | 11.02 | |||||||||||
11.03 | DoubleTree Mission Valley | Barclays | 11.03 | |||||||||||
11.04 | One Ally Center | Barclays | 11.04 | |||||||||||
11.05 | DoubleTree Sonoma | Barclays | 11.05 | |||||||||||
11.06 | DoubleTree Durango | Barclays | 11.06 | |||||||||||
11.07 | Northside Forsyth Hospital Medical Center | Barclays | 11.07 | |||||||||||
11.08 | NASA/JPSS Headquarters | Barclays | 11.08 | |||||||||||
11.09 | Dallas Market Center: Sheraton Suites | Barclays | 11.09 | |||||||||||
11.10 | Dallas Market Center: Marriott Courtyard | Barclays | 11.10 | |||||||||||
11.11 | The Buckler Apartments | Barclays | 11.11 | |||||||||||
11.12 | Lock-Up Self Storage Facility | Barclays | 11.12 | |||||||||||
12 | 45 Eisenhower Drive | Barclays | Steven Bergman; Michael Bergman | 12 | ||||||||||
13 | Hilton Garden Inn Chicago/North Loop | WFB | United Capital Corp. | 13 | ||||||||||
14 | Sentinel Business Center | Barclays | Forester Investments | Group 2 | 14 | |||||||||
15 | Southridge Plaza Austin | Barclays | Starpoint Commercial Properties | 15 | ||||||||||
16 | Magnolia Hotel Denver | RMF | H. Stevens Holtze III | 16 | ||||||||||
17 | North Point Village | WFB | Coro Realty Advisors, LLC | 17 | ||||||||||
18 | League City Hotel Portfolio | RMF | Mukesh Patel; Dilip C. Patel; Mahesh Patel; Kalpesh Patel; Pravin Patel; Nirav Patel | 18 | ||||||||||
18.01 | Hampton Inn & Suites Houston/League City | RMF | 18.01 | |||||||||||
18.02 | Candlewood Suites League City | RMF | 18.02 | |||||||||||
19 | Blossom Business Center | Barclays | Forester Investments | Group 2 | 19 | |||||||||
20 | Hampton Inn - Frederick | WFB | Randy L. Cohen | 20 | ||||||||||
21 | Starwood Capital Group Hotel Portfolio | Barclays | Starwood Capital Group Global, L.P. | 21 | ||||||||||
21.01 | Larkspur Landing Sunnyvale | Barclays | 21.01 | |||||||||||
21.02 | Larkspur Landing Milpitas | Barclays | 21.02 | |||||||||||
21.03 | Larkspur Landing Campbell | Barclays | 21.03 | |||||||||||
21.04 | Larkspur Landing San Francisco | Barclays | 21.04 | |||||||||||
21.05 | Larkspur Landing Pleasanton | Barclays | 21.05 | |||||||||||
21.06 | Larkspur Landing Bellevue | Barclays | 21.06 | |||||||||||
21.07 | Larkspur Landing Sacramento | Barclays | 21.07 | |||||||||||
21.08 | Hampton Inn Ann Arbor North | Barclays | 21.08 | |||||||||||
21.09 | Larkspur Landing Hillsboro | Barclays | 21.09 | |||||||||||
21.10 | Larkspur Landing Renton | Barclays | 21.10 | |||||||||||
21.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 21.11 | |||||||||||
21.12 | Residence Inn Toledo Maumee | Barclays | 21.12 | |||||||||||
21.13 | Residence Inn Williamsburg | Barclays | 21.13 | |||||||||||
21.14 | Hampton Inn Suites Waco South | Barclays | 21.14 | |||||||||||
21.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 21.15 | |||||||||||
21.16 | Courtyard Tyler | Barclays | 21.16 | |||||||||||
21.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 21.17 | |||||||||||
21.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 21.18 | |||||||||||
21.19 | Residence Inn Grand Rapids West | Barclays | 21.19 | |||||||||||
21.20 | Peoria, AZ Residence Inn | Barclays | 21.20 | |||||||||||
21.21 | Hampton Inn Suites Bloomington Normal | Barclays | 21.21 | |||||||||||
21.22 | Courtyard Chico | Barclays | 21.22 | |||||||||||
21.23 | Hampton Inn Suites South Bend | Barclays | 21.23 | |||||||||||
21.24 | Hampton Inn Suites Kokomo | Barclays | 21.24 | |||||||||||
21.25 | Courtyard Wichita Falls | Barclays | 21.25 | |||||||||||
21.26 | Hampton Inn Morehead | Barclays | 21.26 | |||||||||||
21.27 | Residence Inn Chico | Barclays | 21.27 | |||||||||||
21.28 | Courtyard Lufkin | Barclays | 21.28 | |||||||||||
21.29 | Hampton Inn Carlisle | Barclays | 21.29 | |||||||||||
21.30 | Springhill Suites Williamsburg | Barclays | 21.30 | |||||||||||
21.31 | Fairfield Inn Bloomington | Barclays | 21.31 | |||||||||||
21.32 | Waco Residence Inn | Barclays | 21.32 | |||||||||||
21.33 | Holiday Inn Express Fishers | Barclays | 21.33 | |||||||||||
21.34 | Larkspur Landing Folsom | Barclays | 21.34 | |||||||||||
21.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 21.35 | |||||||||||
21.36 | Holiday Inn Express & Suites Paris | Barclays | 21.36 | |||||||||||
21.37 | Toledo Homewood Suites | Barclays | 21.37 | |||||||||||
21.38 | Grand Rapids Homewood Suites | Barclays | 21.38 | |||||||||||
21.39 | Fairfield Inn Laurel | Barclays | 21.39 | |||||||||||
21.40 | Cheyenne Fairfield Inn and Suites | Barclays | 21.40 | |||||||||||
21.41 | Courtyard Akron Stow | Barclays | 21.41 | |||||||||||
21.42 | Towneplace Suites Bloomington | Barclays | 21.42 | |||||||||||
21.43 | Larkspur Landing Roseville | Barclays | 21.43 | |||||||||||
21.44 | Hampton Inn Danville | Barclays | 21.44 | |||||||||||
21.45 | Holiday Inn Norwich | Barclays | 21.45 | |||||||||||
21.46 | Hampton Inn Suites Longview North | Barclays | 21.46 | |||||||||||
21.47 | Springhill Suites Peoria Westlake | Barclays | 21.47 | |||||||||||
21.48 | Hampton Inn Suites Buda | Barclays | 21.48 | |||||||||||
21.49 | Shawnee Hampton Inn | Barclays | 21.49 | |||||||||||
21.50 | Racine Fairfield Inn | Barclays | 21.50 | |||||||||||
21.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 21.51 | |||||||||||
21.52 | Holiday Inn Express & Suites Terrell | Barclays | 21.52 | |||||||||||
21.53 | Westchase Homewood Suites | Barclays | 21.53 | |||||||||||
21.54 | Holiday Inn Express & Suites Tyler South | Barclays | 21.54 | |||||||||||
21.55 | Holiday Inn Express & Suites Huntsville | Barclays | 21.55 | |||||||||||
21.56 | Hampton Inn Sweetwater | Barclays | 21.56 | |||||||||||
21.57 | Comfort Suites Buda Austin South | Barclays | 21.57 | |||||||||||
21.58 | Fairfield Inn & Suites Weatherford | Barclays | 21.58 | |||||||||||
21.59 | Holiday Inn Express & Suites Altus | Barclays | 21.59 | |||||||||||
21.60 | Comfort Inn & Suites Paris | Barclays | 21.60 | |||||||||||
21.61 | Hampton Inn Suites Decatur | Barclays | 21.61 | |||||||||||
21.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 21.62 | |||||||||||
21.63 | Mankato Fairfield Inn | Barclays | 21.63 | |||||||||||
21.64 | Candlewood Suites Texarkana | Barclays | 21.64 | |||||||||||
21.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 21.65 | |||||||||||
22 | AeroPlex II | CIIICM | Larry M. Nemer | 22 | ||||||||||
23 | St. Louis Ground Lease | WFB | John Seravalli; Joseph Seravalli | 23 | ||||||||||
24 | Shady Willow Plaza | WFB | David B. Dollinger | 24 | ||||||||||
25 | Shea Medical Plaza | Barclays | Woodside Health | 25 | ||||||||||
26 | 215 South Brea Boulevard | WFB | Dwight Manley; any one or more entities controlled by Anthony Fanticola | 26 | ||||||||||
27 | Sprouts Whittier | RMF | Joseph T. Amoroso | 27 | ||||||||||
28 | Island Palm Shoppes | CIIICM | Robert S. Duncan | Group 5 | 28 | |||||||||
29 | Runway Plaza | CIIICM | Robert S. Duncan | Group 5 | 29 | |||||||||
30 | CIA Developers Office Portfolio | WFB | Gary Cunningham II; William Robert Anderson, Jr.; Ingram Family Trust | 30 | ||||||||||
30.01 | Coastal Technology Center | WFB | 30.01 | |||||||||||
30.02 | Trio Industrial Plaza | WFB | 30.04 | |||||||||||
30.03 | Dow Rodes Industrial Center | WFB | 30.02 | |||||||||||
30.04 | Gran central Building | WFB | 30.03 | |||||||||||
31 | Salida & Manteca Secured Storage Portfolio | RMF | Matthew N. Follett; Matthew N. Follett Separate Property Trust | Group 3 | 31 | |||||||||
31.01 | Secured Self Storage of Salida | RMF | 31.01 | |||||||||||
31.02 | Secured Self Storage of Manteca | RMF | 31.02 | |||||||||||
32 | Hampton Inn - Farmville | RMF | Douglas E. Caton | 32 | ||||||||||
33 | Heacock Business Center | Barclays | Sunny Hills-Palladium, Inc. | 33 | ||||||||||
34 | Candlewood Suites Harrisburg-Hershey | RMF | Nandit Mehta; Aman J. Parekh | Group 4 | 34 | |||||||||
35 | Douglasville Center | CIIICM | Jerome A. Fink | 35 | ||||||||||
36 | Wanamaker Crossing | CIIICM | Fred L. Merrill, Jr. | 36 | ||||||||||
37 | Stockton Self Storage | CIIICM | Michael E. Ransome | 37 | ||||||||||
38 | Battlefield Square Shoppes | RMF | Charles Jeffrey Bether; Susan Kay Bether; the Charles Jeffrey Bether Revocable Living Trust; the Susan Kay Bether Living Trust dated February 28, 2017 | 38 | ||||||||||
39 | Atrisco Plaza Shopping Center | RMF | Michael A. Provenzano Jr.; Michael A. Provenzano III; Richard S. Provenzano; Steven R. Provenzano; Jeffrey C. Provenzano | 39 | ||||||||||
40 | Sterling Oaks | Barclays | 1,400,000 | 802,163 | Frye Properties | 40 | ||||||||
41 | North Park Marketplace | Barclays | Yale Realty Services Corp. | 41 | ||||||||||
42 | Boulevard Square I | Barclays | Todd Berning; Steven Gehrtz; Jeffrey Miller | 42 | ||||||||||
43 | A-1 Secure Storage | RMF | Matthew N. Follett; Matthew N. Follett Separate Property Trust | Group 3 | 43 | |||||||||
44 | Ellenwood Town Center | CIIICM | Daniel Abramson | 44 | ||||||||||
45 | Country Cove MHP | CIIICM | Bradley Dressler | 45 | ||||||||||
46 | Victory Shops at Eldorado | RMF | Karim Ramji | 46 | ||||||||||
47 | Best Western Plus New Cumberland Inn & Suites | RMF | Nandit Mehta; Aman J. Parekh | Group 4 | 47 | |||||||||
48 | Wayside MHC | CIIICM | Michael P. Hickmann; Cindy McFerrin; Michael P. Hickmann Revocable Trust No. 1 | 48 | ||||||||||
49 | Parklane and North Dohr Apartments | CIIICM | Robert C. Morgan; Richard J. Chiarenza | 49 | ||||||||||
49.01 | North Dohr Apartments | CIIICM | 49.02 | |||||||||||
49.02 | Parklane Apartments | CIIICM | 49.01 | |||||||||||
50 | Affordable Self Storage | CIIICM | Frank J. Borriello; Adrienne M. Cummings | 50 | ||||||||||
51 | Speedway Marketplace | CIIICM | Daniel Klausner; Angela Klausner | 51 | ||||||||||
52 | Walgreens - Mansfield, TX | WFB | Michael A. Giurbino; Suzanne E. Giurbino | 52 | ||||||||||
53 | Kaysville Business Park | CIIICM | Mary Jane Thomas | 53 | ||||||||||
54 | Eau Gallie Self Storage | CIIICM | James Hannon | 54 | ||||||||||
55 | Highland Plaza | CIIICM | Morris Silverman; Jeffrey D. Silverman | 55 | ||||||||||
56 | The Colonnade on Lake Conroe | CIIICM | Robert Norris | 56 | ||||||||||
57 | Fenton Storage Portfolio | Barclays | Peter Spickenagel; Jefferey Addison | 57 | ||||||||||
57.01 | Fenton Storage South | Barclays | 57.01 | |||||||||||
57.02 | Fenton Storage North | Barclays | 57.02 | |||||||||||
58 | 15330-15350 Nordhoff Street | WFB | Michael J. Seibert and Judith N. Frank as Co-Trustees of the Marital Deduction Trust Established Under the Albert and Juliette Bouzaglou Living Trust | 58 | ||||||||||
59 | Cypress Self Storage | CIIICM | Michael D. Bohn; Michael L. Moore | 59 | ||||||||||
60 | Shoppes of Gunbarrel Pointe | Barclays | Michael D. Reynolds | 60 | ||||||||||
61 | Advanced Mini Storage | Barclays | DYI Properties | 61 | ||||||||||
62 | Creekview Apartments | WFB | Michael S. Orwitz; Michael Orwitz Living Trust | Group 6 | 62 | |||||||||
63 | Pomona Townhomes | WFB | Michael S. Orwitz; Michael Orwitz Living Trust | Group 6 | 63 | |||||||||
64 | Brown and Bermuda MHCs | CIIICM | Stephen J. Garchik | 64 | ||||||||||
65 | Seneca Broadview Hills Townhomes | CIIICM | Jacob Goldberg; Jacob Goldberg Trust; Harvey Saks Trust | 65 | ||||||||||
66 | Lloyds MHC | CIIICM | Frank C. Bruno; Donald Carter | 66 |