Bank 2018-BNK10 FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-206677-22

BANK 2018-BNK10 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Morgan Stanley & Co. LLC, Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

Cross Collateralized and Cross Defaulted Loan Flag

Address

City

State

Zip Code

General Property Type

Specific Property Type

Year
Built

Year
Renovated

Number of Units(2)

Apple Campus 3

WFB

222 North Wolfe Road

Sunnyvale

94085

Office

Suburban

2017

882,657

LARP I Portfolio

MSMCH

Various

Multifamily

Various

979

2.01

Blackwood

MSMCH

5200 South Blackstone Avenue

Chicago

60615

Multifamily

High Rise

1965

2009

145

2.02

5500 Cornell

MSMCH

1601-1648 East 55th Street; 5493 South Cornell Avenue

Chicago

60615

Multifamily

Garden

1903

2.03

Clyde Manor

MSMCH

350 East Armour Boulevard

Kansas City

64111

Multifamily

Mid Rise

1920

2010

115

2.04

Woodlawn Terrace

MSMCH

4726-4740 South Woodlawn Avenue

Chicago

60615

Multifamily

Garden

1926

104

2.05

Park Central

MSMCH

300 East Armour Boulevard

Kansas City

64111

Multifamily

Mid Rise

1930

2011

106

2.06

Maple Court

MSMCH

1120-1126 East 47th Street

Chicago

60615

Multifamily

Garden

1913

2.07

Ellis Street

MSMCH

4721-4729 South Ellis Avenue

Chicago

60615

Multifamily

Garden

1920

2015

2.08

Drexel Grand

MSMCH

5220 South Drexel Avenue

Chicago

60615

Multifamily

Garden

1929

2005

2.09

Ellis Court

MSMCH

5305-5309 South Ellis Avenue / 1001-1013 E 53rd Street

Chicago

60615

Multifamily

Garden

1924

2009

2.10

Kenwood Court

MSMCH

1350 East 53rd Street / 5234-5242 South Kenwood Avenue

Chicago

60615

Multifamily

Garden

1911

2008

2.11

Woodlawn Court

MSMCH

5218-5228 South Woodlawn Avenue

Chicago

60615

Multifamily

Garden

1923

2005

2.12

Harper Court

MSMCH

5134-5136 South Harper Avenue

Chicago

60615

Multifamily

Garden

1910

2.13

925 E 46th Street

MSMCH

925 East 46th Street

Chicago

60653

Multifamily

Garden

1930

2016

2.14

Yankee Hill

MSMCH

3430-3436 Gillham Road

Kansas City

64111

Multifamily

Mid Rise

1913

2008

2.15

Drexel Terrace

MSMCH

5043-5045 South Drexel Avenue

Chicago

60615

Multifamily

Garden

1913

2.16

Gillham House

MSMCH

3411 Gillham Road

Kansas City

64111

Multifamily

Mid Rise

1910

2008

2.17

Cornell Terrace

MSMCH

5430 South Cornell Avenue

Chicago

60615

Multifamily

Garden

1924

2.18

5508 Cornell

MSMCH

5508 South Cornell Avenue

Chicago

60615

Multifamily

Garden

1920

2002

Iron Guard Storage Portfolio

BANA

Various

Self Storage

Various

1,352,239

3.01

Camas

BANA

2327 Northeast 3rd Loop

Camas

98607

Self Storage

1978

1994

51,755

3.02

Webster

BANA

410 Old Galveston Road

Webster

77598

Self Storage

1999

96,097

3.03

Gum Branch

BANA

1230 Gum Branch Road

Jacksonville

28546

Self Storage

1989

80,700

3.04

6th Avenue

BANA

320 6th Avenue Southwest

Birmingham

35211

Self Storage

2007

57,310

3.05

Katy

BANA

24620 Franz Road

Katy

77493

Self Storage

2001

56,099

3.06

La Porte

BANA

2915 North 23rd Street

La Porte

77571

Self Storage

1999

61,730

3.07

Denton

BANA

550 Fort Worth Drive

Denton

76201

Self Storage

2001

49,450

3.08

Prater Way

BANA

275 East Prater Way

Sparks

89431

Self Storage

1990

44,214

3.09

Shurling

BANA

1300 Shurling Drive

Macon

31211

Self Storage

1988

67,600

3.10

Adamsville

BANA

500 Foust Court

Birmingham

35214

Self Storage

2006

55,475

3.11

Troy

BANA

4176 Troy Highway

Montgomery

36116

Self Storage

1995

135,150

3.12

Conroe

BANA

4205 North Frazier Street

Conroe

77303

Self Storage

2011

59,147

3.13

Del Valle

BANA

4405 East Highway 71

Del Valle

78617

Self Storage

2005

67,228

3.14

Tomball

BANA

16920 FM 2920 Road

Tomball

77377

Self Storage

2004

72,261

3.15

Canyon Lake

BANA

5622 FM 2673

Canyon Lake

78133

Self Storage

2008

57,765

3.16

Riverside

BANA

2405 Riverside Drive

Danville

24540

Self Storage

1988

49,636

3.17

Bertram

BANA

1045 Bertram Road

Augusta

30909

Self Storage

1986

45,725

3.18

Center

BANA

135 Center Street

Jacksonville

28546

Self Storage

1995

58,562

3.19

Key

BANA

915 Key Street

Macon

31204

Self Storage

1988

40,700

3.2

Wylds

BANA

1805A Wylds Roads

Augusta

30909

Self Storage

1988

51,750

3.21

Marine

BANA

108 North Marine Boulevard

Jacksonville

28540

Self Storage

1985

37,830

3.22

Donna

BANA

1015 West Expressway 83

Donna

78537

Self Storage

2002

56,055

Wisconsin Hotel Portfolio

MSMCH

Various

Hospitality

Various

1,255

4.01

Holiday Inn - Madison West

MSMCH

1109 Fourier Drive

Madison

53717

Hospitality

Full Service

2000

2015

157

4.02

Fairfield Inn - Oak Creek

MSMCH

6460 South 13th Street

Oak Creek

53154

Hospitality

Limited Service

2008

2016

119

4.03

Holiday Inn - Fond Du Lac

MSMCH

625 West Rolling Meadows Drive

Fond Du Lac

54937

Hospitality

Full Service

1974

2015

139

4.04

Holiday Inn Express - Fond Du Lac

MSMCH

55 Holiday Lane

Fond Du Lac

54937

Hospitality

Limited Service

2015

4.05

Baymont Inn - Madison

MSMCH

8102 Excelsior Drive

Madison

53717

Hospitality

Limited Service

1988

2017

129

4.06

Comfort Inn & Suites - Appleton Airport

MSMCH

3809 West Wisconsin Ave

Grand Chute

54914

Hospitality

Limited Service

1989

2014

130

4.07

Holiday Inn Express - Oshkosh

MSMCH

2251 Westowne Avenue

Oshkosh

54904

Hospitality

Limited Service

1997

4.08

Comfort Inn & Suites - Milwaukee Airport

MSMCH

6362 South 13th Street

Oak Creek

53154

Hospitality

Limited Service

1998

2013

138

4.09

Comfort Inn & Suites - Madison West

MSMCH

1253 John Q. Hammons Drive

Madison

53717

Hospitality

Limited Service

1994

2014

4.10

Holiday Inn Express - Milwaukee Airport

MSMCH

1400 West Zellman Court

Milwaukee

53221

Hospitality

Limited Service

2005

2017

115

4.11

Comfort Inn & Suites - Fond Du Lac

MSMCH

77 Holiday Lane

Fond Du Lac

54937

Hospitality

Limited Service

1989

2014

Brookwood Chase Portfolio

MSMCH

Various

Self Storage

Various

916,733

5.01

Old Hammond

MSMCH

10555 Old Hammond Hwy

Baton Rouge

70816

Self Storage

1998

143,305

5.02

Coursey

MSMCH

13605 Coursey Boulevard

Baton Rouge

70817

Self Storage

1994

129,475

5.03

Siegen

MSMCH

8566 Siegen Lane

Baton Rouge

70810

Self Storage

2001

90,395

5.04

Staring

MSMCH

1970 Staring Lane

Baton Rouge

70810

Self Storage

1995

2009

121,763

5.05

Capital Court

MSMCH

7831 Capital Court

Baton Rouge

70810

Self Storage

2006

80,710

5.06

Lapalco

MSMCH

3812 Lapalco Boulevard

Harvey

70058

Self Storage

2007

110,450

5.07

Wall

MSMCH

490 Wall Boulevard

Gretna

70056

Self Storage

1999

84,150

5.08

Willow

MSMCH

2130 West Willow Street

Lafayette

70583

Self Storage

2005

84,185

5.09

Westminster

MSMCH

7401 Lapalco Boulevard

Marrero

70072

Self Storage

2007

72,300

Extra Space Self Storage Portfolio

MSMCH

Various

Self Storage

Various

2,668,218

6.01

Henderson - Stephanie Place

MSMCH

1051 Stephanie Place

Henderson

89014

Self Storage

1996

292,316

6.02

Brookfield - Federal Road

MSMCH

578 Federal Road

Brookfield

06804

Self Storage

1988

80,250

6.03

Kingston - Sawkill Road

MSMCH

119 Sawkill Road

Kingston

12401

Self Storage

1986

85,675

6.04

Lake Elsinore - Central Avenue

MSMCH

550 Central Avenue

Lake Elsinore

92530

Self Storage

2000

105,785

6.05

Doylestown - North Broad Street

MSMCH

390 North Broad Street

Doylestown

18901

Self Storage

1988

71,355

6.06

Pennsauken - South Crescent Boulevard

MSMCH

7480 South Crescent Boulevard

Pennsauken

08109

Self Storage

1990

82,810

6.07

New Paltz - South Putt Corners Road

MSMCH

24 South Putt Corners Road

New Paltz

12561

Self Storage

1989

76,226

6.08

Tyngsborough - Industrial Way

MSMCH

2 Industrial Way

Tyngsborough

01879

Self Storage

1990

79,200

6.09

Hemet - South Sanderson

MSMCH

750 South Sanderson Avenue

Hemet

92545

Self Storage

1985

90,193

6.10

Bensalem - 1525 Bristol Pike

MSMCH

1525 Bristol Pike

Bensalem

19020

Self Storage

2000

71,070

6.11

Eastpoint - Lakewood Avenue

MSMCH

2960 Lakewood Avenue

Atlanta

30344

Self Storage

1962

90,200

6.12

Howell - Route 9 South

MSMCH

5440 U.S. 9

Howell

07731

Self Storage

1987

69,765

6.13

Lawrenceville - Hurricane Shoals Road

MSMCH

98 Hurricane Shoals Road Northeast

Lawrenceville

30046

Self Storage

1995

103,830

6.14

Lawnside - White Horse Pike

MSMCH

339 White Horse Pike North

Lawnside

08045

Self Storage

1977

64,565

6.15

Phoenix - West Peoria

MSMCH

2043 West Peoria Avenue

Phoenix

85029

Self Storage

1980

63,214

6.16

Mount Laurel - Ark Road

MSMCH

103 Ark Road

Mount Laurel

08054

Self Storage

1987

46,145

6.17

Burlington - Cadillac Road

MSMCH

10 Cadillac Road

Burlington

08016

Self Storage

1940

62,160

6.18

Cherry Hill - Marlton Pike

MSMCH

1986 Marlton Pike East

Cherry Hill

08003

Self Storage

1990

61,140

6.19

Bensalem - Knights Road

MSMCH

2520 Knights Road

Bensalem

19020

Self Storage

2004

48,546

6.2

Albuquerque - Ellison Road Northwest

MSMCH

10340 Ellison Road Northwest

Albuquerque

87114

Self Storage

1993

54,860

6.21

Modesto - Crows Landing

MSMCH

2201 Crows Landing Road

Modesto

95358

Self Storage

2002

76,350

6.22

Auburndale - US Highway 92 West

MSMCH

1012 US Highway 92 West

Auburndale

33823

Self Storage

2000

63,675

6.23

San Bernardino - West Club Center Drive

MSMCH

155 West Club Center Drive

San Bernardino

92408

Self Storage

1989

63,578

6.24

Memphis - Mount Moriah Terrace

MSMCH

2673 Mount Moriah Terrace

Memphis

38115

Self Storage

1982

84,610

6.25

Hesperia - Mariposa Road

MSMCH

9353 Mariposa Road

Hesperia

92344

Self Storage

1999

77,600

6.26

Memphis - Covington Way

MSMCH

4961 Covington Way

Memphis

38128

Self Storage

1984

78,040

6.27

St. Louis - Halls Ferry Road

MSMCH

9702 Halls Ferry Road

St. Louis

63136

Self Storage

1998

58,200

6.28

Killeen - Jasper Drive

MSMCH

1035 West Jasper Drive

Killeen

76542

Self Storage

1974

94,970

6.29

Albuquerque - Airport Drive Northwest

MSMCH

141 Airport Drive Northwest

Albuquerque

87121

Self Storage

1987

53,240

6.30

Memphis - Gateway Drive

MSMCH

1235 Gateway Drive

Memphis

38116

Self Storage

1987

50,300

A-1-1

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

Cross Collateralized and Cross Defaulted Loan Flag

Address

City

State

Zip Code

General Property Type

Specific Property Type

Year
Built

Year
Renovated

Number of Units(2)

6.31

Victorville - Yates Road

MSMCH

15555 Yates Road

Victorville

92395

Self Storage

1977

62,125

6.32

Las Vegas - North Lamont Street

MSMCH

3450 North Lamont Street

Las Vegas

89115

Self Storage

1988

56,985

6.33

Columbus - East Main Street

MSMCH

3569 East Main Street

Columbus

42313

Self Storage

1988

33,500

6.34

Memphis - Raleigh-LaGrange

MSMCH

4994 Raleigh Lagrange Road

Memphis

38128

Self Storage

1984

40,395

6.35

Memphis - 5675 Summer Avenue

MSMCH

5675 Summer Avenue

Memphis

38134

Self Storage

1985

47,945

6.36

Memphis - Madison Avenue

MSMCH

1075 Madison Avenue

Memphis

38104

Self Storage

1982

27,400

Baybrook Lifestyle and Power Center

MSMCH

500 Baybrook Mall Drive

Friendswood

77546

Retail

Lifestyle Center

2015

636,845

2020 Southwest 4th Avenue

WFB

2020 Southwest 4th Avenue

Portland

97201

Office

CBD

1982

2016

226,815

Roedel Hotel Portfolio

BANA

Various

Hospitality

Various

349

9.01

Hilton Garden Inn - Manchester

BANA

101 South Commercial Street

Manchester

03101

Hospitality

Select Service

2006

2014

125

9.02

Hilton Garden Inn - Fishkill

BANA

25 Westage Drive

Fishkill

12524

Hospitality

Select Service

2002

2014

111

9.03

Holiday Inn Express - Auburn

BANA

10-12 Johnson Street

Auburn

01501

Hospitality

Limited Service

2004

2015

113

Moffett Towers II - Building 2

MSMCH

905 11th Avenue

Sunnyvale

94089

Office

Suburban

2017

362,563

One Kennedy Square

WFB

777 Woodward Avenue

Detroit

48226

Office

CBD

2005

246,304

One Newark Center

MSMCH

1085-1109 Raymond Boulevard, 50-58 RH Brown Street

Newark

07102

Office

CBD

1992

417,939

ExchangeRight Portfolio 18

BANA

Various

272,767

13.01

Walgreens - Chicago (Belmont), IL

BANA

4745 West Belmont Avenue

Chicago

60641

Retail

Single Tenant

2001

18,340

13.02

Hobby Lobby - Fort Wayne (Coldwater), IN

BANA

5519 Coldwater Road

Fort Wayne

46825

Retail

Single Tenant

1989

74,705

13.03

Walgreens - Chicago (Central), IL

BANA

1546 North Central Avenue

Chicago

60651

Retail

Single Tenant

1997

2017

18,154

13.04

Walgreens - League City (Main), TX

BANA

1088 West Main Street

League City

77573

Retail

Single Tenant

2001

14,490

13.05

Tractor Supply - Meraux (Archbishop), LA

BANA

2400 Archbishop Philip M Hannan Boulevard

Meraux

70075

Retail

Single Tenant

2017

19,097

13.06

Tractor Supply - Collinsville (136th), OK

BANA

13325 East 136th Street North

Collinsville

74021

Retail

Single Tenant

2017

19,175

13.07

Walgreens - Ocala (East Silver Springs Blvd), FL

BANA

3529 East Silver Springs Boulevard

Ocala

34470

Retail

Single Tenant

1995

15,525

13.08

Fresenius Medical Care - Bethlehem (Harvard), PA

BANA

1005 Harvard Avenue

Bethlehem

18015

Office

Medical

2017

8,275

13.09

CVS Pharmacy - Richmond (18th), IN

BANA

298 Southwest 18th Street

Richmond

47374

Retail

Single Tenant

1998

10,722

13.10

Napa Auto Parts- Jerome (Wabash), IL

BANA

1440 Wabash Avenue

Jerome

62704

Retail

Single Tenant

1974

2017

15,294

13.11

Advance Auto Parts - Chicago (Cottage), IL

BANA

8501 South Cottage Grove Avenue

Chicago

60619

Retail

Single Tenant

2013

6,124

13.12

Dollar General - Panama City (US-231), FL

BANA

2337 US Highway 231

Panama City

32405

Retail

Single Tenant

2013

9,100

13.13

Dollar General - Elizabeth (Scenery), PA

BANA

420 Scenery Drive

Elizabeth

15037

Retail

Single Tenant

2017

9,026

13.14

Dollar General - Baton Rouge (Plank), LA

BANA

4017 Plank Road

Baton Rouge

70805

Retail

Single Tenant

2012

9,100

13.15

Dollar General - Altoona (14th), PA

BANA

1230 14th Avenue

Altoona

16601

Retail

Single Tenant

2017

7,489

13.16

Dollar General - Fayetteville (Strickland), NC

BANA

2010 Strickland Bridge Road

Fayetteville

28304

Retail

Single Tenant

2017

9,125

13.17

Dollar General - Odessa (FM 1936), TX

BANA

115 South FM 1936

Odessa

79763

Retail

Single Tenant

2015

9,026

Courtyard Los Angeles Sherman Oaks

WFB

15433 Ventura Boulevard

Sherman Oaks

91403

Hospitality

Full Service

1968

2017

213

Warwick Mall

BANA

400 Bald Hill Road

Warwick

02886

Retail

Regional Mall

1970

2010

588,716

11311 McCormick Road

BANA

11311 McCormick Road

Hunt Valley

21031

Office

Suburban

1986

215,395

Kirkwood Plaza

MSMCH

4345, 4435, & 4365-4491 Kirkwood Highway

Wilmington

19808

Retail

Anchored

1962

2010

309,924

Rainbow Sunset Pavilion - NV

WFB

6325 South Rainbow Boulevard & 7000 West Post Road

Las Vegas

89118; 89113

Office

Suburban

2007

104,795

StorQuest - Los Angeles Hill Street

BANA

3707 South Hill Street

Los Angeles

90007

Self Storage

1973

2009

111,576

Woodbridge Commons

MSMCH

306, 320, 322, 360 Route 9

Woodbridge

07095

Retail

Anchored

1960, 2004

190,192

Peterson Retail Portfolio

WFB

Various

104,411

21.01

The Shops at Fair Lakes

WFB

12701-12727, 12700, 12730, 12735 Shoppes Lane

Fairfax

22033

Retail

Shadow Anchored

1988

24,442

21.02

Gateway Branch

WFB

5291 Wellington Branch Drive

Gainesville

20155

Other

Leased Fee

2016

79,969

Safeway - Renton, WA

WFB

4300 Northeast 4th Street

Renton

98059

Retail

Single Tenant

1996

61,951

Fremont Business Center

WFB

48371, 48377, 48383 & 48389 Fremont Boulevard

Fremont

94538

Industrial

Flex

2001

123,822

Everett Village

WFB

1124 & 1130 Southeast Everett Mall Way

Everett

98208

Retail

Anchored

1979

2007

120,859

Hilton Garden Inn Boise Spectrum

WFB

7699 West Spectrum Street

Boise

83709

Hospitality

Select Service

2002

137

East Towne Center

MSMCH

2090 Lincoln Hwy East

Lancaster

17602

Retail

Anchored

1974

2018

256,495

Goldorado Shopping Center

WFB

3440, 3450, 3470, 3480, 3490, 3510 Palmer Drive

Cameron Park

95682

Retail

Anchored

1988

108,952

U Stor It San Diego Logan

BANA

930 South 47th Street

San Diego

92113

Self Storage

2016

98,242

Comfort Suites Golden West

BANA

29300 US Hghway 40

Evergreen

80439

Hospitality

Limited Service

1999

Red Rock Business Center

MSMCH

6140 & 6180 Brent Thurman Way

Las Vegas

89148

Office

Suburban

2009

2012

74,010

Lawndale Commons

MSMCH

5000 Washington Avenue

Evansville

47715

Retail

Anchored

2016

65,960

La Quinta Inn - Goodlettsville

MSMCH

120 South Cartwright Court

Goodlettsville

37072

Hospitality

Limited Service

1987

2012

122

Green Valley Ranch - Denver

WFB

4820, 4830 & 4860 Tower Road; 18521, 18601, 18607, 18609 Green Valley Ranch Boulevard

Denver

80249

Retail

Shadow Anchored

2003

49,200

Bayside Technology Park - Bldg 19

WFB

3400 West Warren Avenue

Fremont

94538

Industrial

Flex

1986

76,976

Bridge Plaza Co-op, Inc.

NCB

2185 Lemoine Avenue

Fort Lee

07024

Multifamily

Cooperative

1962

2007

130

Azalea Portfolio

MSMCH

Various

Self Storage

Various

110,935

36.01

Sherwood

MSMCH

2914 South Sherwood Forest Boulevard

Baton Rouge

70816

Self Storage

2001

54,110

36.02

College Station

MSMCH

3820 Harvey Road

College Station

77845

Self Storage

2003

56,825

Lois Realty Portfolio

BANA

Various

Manufactured Housing Community

Various

249

37.01

Valkill

BANA

20 Cardinal Road

Hyde Park

12538

Manufactured Housing Community

1969

119

37.02

Moorgate

BANA

80 Hosner Mountain Road

East Fishkill

12533

Manufactured Housing Community

1960

1990

37.03

Stonegate

BANA

129 North Brookside Drive

South Cairo

12482

Manufactured Housing Community

1960

O’Hare Business Center

MSMCH

401 East Algonquin Road; 501 West Algonquin Road; 1840 and 1870 South Elmhurst Road

Mount Prospect

60005

Industrial

Flex

1966

189,986

Highpoint-on-The Hudson Owners, Inc.

NCB

2727 Palisade Avenue

Bronx

10474

Multifamily

Cooperative

1954

2011

120

Wyndham House Owners Corp.

NCB

200 Atlantic Avenue

Lynbrook

11563

Multifamily

Cooperative

1961

2002

147

Best Western Sandman

BANA

236 Jibboom Street

Sacramento

95811

Hospitality

Limited Service

1973

2017

112

Nathan Hale Owners Corp.

NCB

38 Nathan Hale Drive

Huntington

11743

Multifamily

Cooperative

1950

2007

243

Riverwood Research Center

BANA

24475 West 10 Mile Road

Southfield

48033

Industrial

Flex

1987

2006

68,142

F5 Networks

MSMCH

1322 North Whitman Lane

Liberty Lake

99019

Office

Suburban

2001

2016

43,115

Las Gaviotas Shopping Center

WFB

1245, 1249, & 1253 Cedar Road

Chesapeake

23322

Retail

Anchored

1987

90,283

Park Center Circle

WFB

6090-6126 Parkcenter Circle

Dublin

43017

Retail

Unanchored

2007

22,183

Whispering Pines - SC

WFB

400 Greenlawn Dr

Columbia

29209

Multifamily

Garden

1977

2013

144

American Mini Storage Colorado Springs

WFB

3110-3150, 3030 & 3035 Boychuck Avenue

Colorado Springs

80910

Self Storage

2002

77,720

StorageOne Durango

BANA

7580 Oso Blanca Road

Las Vegas

89149

Self Storage

2016

75,186

Fry Road Retail Center

MSMCH

3820 N Fry Road

Katy

77449

Retail

Unanchored

2016

26,527

Arbrook Square

MSMCH

3751 Matlock Road

Arlington

76015

Retail

Shadow Anchored

2004

17,368

Esplanade Mini Storage

WFB

2180 Craig Drive

Oxnard

93036

Self Storage

1984

73,635

Talon Centre

WFB

100 River Place Drive

Detroit

48207

Office

Suburban

1937

1992

68,249

190 East Mosholu Parkway Owners Corp.

NCB

190 East Mosholu Parkway South

Bronx

10458

Multifamily

Cooperative

1937

2012

2390 Palisade Avenue Owners Corp.

NCB

2390 Palisade Avenue

Bronx

10463

Multifamily

Cooperative

1964

2001

60 Pineapple Residence Corp.

NCB

60 Pineapple Street

Brooklyn

11201

Multifamily

Cooperative

1899

2001

6340 Middlebelt Road

WFB

6340 Middlebelt Road

Romulus

48174

Industrial

Warehouse

1998

77,508

Worthington Industrial Park

WFB

2401 Worthington Drive

Denton

76207

Industrial

Flex

2008

2015

63,000

68 East Hartsdale Avenue Owners Corp.

NCB

68 East Hartsdale Avenue

Hartsdale

10530

Multifamily

Cooperative

1928

1994

Barclay Plaza North Owners, Inc.

NCB

110-11 72nd Avenue

Forest Hills

11375

Multifamily

Cooperative

1965

1996

320 West 84th Corp.

NCB

320 West 84th Street

New York

10024

Multifamily

Cooperative

1905

2013

Crestwood Owners, Inc.

NCB

1-24 Leewood Circle & 156, 160 Lincoln Avenue

Eastchester

10709

Multifamily

Cooperative

1952

2005

124

Sunnylane Of Bethpage Redevelopment Company Owners Corp.

NCB

400 Central Avenue a/k/a 777 Sunrise Way

Bethpage

11714

Multifamily

Cooperative

1996

2014

300

AAA Self Storage - TX

WFB

5400 Hurd Place

El Paso

79912

Self Storage

1993

2005

52,050

187 Pinehurst Owners Corp.

NCB

187 Pinehurst Avenue

New York

10033

Multifamily

Cooperative

1923

2007

2155 Bay Owner’s Corp.

NCB

2155 82nd Street

Brooklyn

11214

Multifamily

Cooperative

1962

2016

1264 Owners Corp.

NCB

1264 Amsterdam Avenue

New York

10027

Multifamily

Cooperative

1905

1997

Mates Owners Corp.

NCB

100 Avenue P

Brooklyn

11204

Multifamily

Cooperative

1938

2002

A-1-2

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

Mortgage Loan Number	Property Name	Unit of Measure(2)	Cut-off Date Balance Per Unit/SF(6)	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate
1	Apple Campus 3	Sq. Ft.	385	94,000,000	94,000,000	7.3%	94,000,000	Y	12/14/2017	2/6/2018	1/6/2028		1/6/2028	4/6/2031	3.36498%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	3.35123%
2	LARP I Portfolio	Units	91,931	90,000,000	90,000,000	7.0%	90,000,000	N	12/22/2017	2/1/2018	1/1/2028		1/1/2028		5.00400%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.99025%
2.01	Blackwood	Units		17,000,000	17,000,000	1.3%
2.02	5500 Cornell	Units		12,333,333	12,333,333	1.0%
2.03	Clyde Manor	Units		8,333,333	8,333,333	0.6%
2.04	Woodlawn Terrace	Units		6,875,000	6,875,000	0.5%
2.05	Park Central	Units		6,416,667	6,416,667	0.5%
2.06	Maple Court	Units		5,416,667	5,416,667	0.4%
2.07	Ellis Street	Units		5,416,667	5,416,667	0.4%
2.08	Drexel Grand	Units		5,041,667	5,041,667	0.4%
2.09	Ellis Court	Units		4,562,500	4,562,500	0.4%
2.10	Kenwood Court	Units		4,541,667	4,541,667	0.4%
2.11	Woodlawn Court	Units		4,000,000	4,000,000	0.3%
2.12	Harper Court	Units		2,020,833	2,020,833	0.2%
2.13	925 E 46th Street	Units		1,791,667	1,791,667	0.1%
2.14	Yankee Hill	Units		1,583,333	1,583,333	0.1%
2.15	Drexel Terrace	Units		1,416,667	1,416,667	0.1%
2.16	Gillham House	Units		1,395,833	1,395,833	0.1%
2.17	Cornell Terrace	Units		1,229,167	1,229,167	0.1%
2.18	5508 Cornell	Units		624,999	624,999	0.0%
3	Iron Guard Storage Portfolio	Sq. Ft.	64	86,000,000	86,000,000	6.7%	86,000,000	N	1/9/2018	3/1/2018	2/1/2028		2/1/2028		4.56650%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.55275%
3.01	Camas	Sq. Ft.		8,255,000	8,255,000	0.6%
3.02	Webster	Sq. Ft.		6,890,000	6,890,000	0.5%
3.03	Gum Branch	Sq. Ft.		5,447,000	5,447,000	0.4%
3.04	6th Avenue	Sq. Ft.		4,548,000	4,548,000	0.4%
3.05	Katy	Sq. Ft.		4,463,000	4,463,000	0.3%
3.06	La Porte	Sq. Ft.		4,435,000	4,435,000	0.3%
3.07	Denton	Sq. Ft.		4,244,000	4,244,000	0.3%
3.08	Prater Way	Sq. Ft.		4,060,000	4,060,000	0.3%
3.09	Shurling	Sq. Ft.		4,032,000	4,032,000	0.3%
3.10	Adamsville	Sq. Ft.		3,975,000	3,975,000	0.3%
3.11	Troy	Sq. Ft.		3,961,000	3,961,000	0.3%
3.12	Conroe	Sq. Ft.		3,947,000	3,947,000	0.3%
3.13	Del Valle	Sq. Ft.		3,763,000	3,763,000	0.3%
3.14	Tomball	Sq. Ft.		3,636,000	3,636,000	0.3%
3.15	Canyon Lake	Sq. Ft.		3,325,000	3,325,000	0.3%
3.16	Riverside	Sq. Ft.		3,049,000	3,049,000	0.2%
3.17	Bertram	Sq. Ft.		2,653,000	2,653,000	0.2%
3.18	Center	Sq. Ft.		2,617,000	2,617,000	0.2%
3.19	Key	Sq. Ft.		2,476,000	2,476,000	0.2%
3.2	Wylds	Sq. Ft.		2,440,000	2,440,000	0.2%
3.21	Marine	Sq. Ft.		2,108,000	2,108,000	0.2%
3.22	Donna	Sq. Ft.		1,676,000	1,676,000	0.1%
4	Wisconsin Hotel Portfolio	Rooms	59,442	74,600,000	74,600,000	5.8%	56,425,532	N	1/4/2018	3/1/2018		3/1/2018	2/1/2028		5.33000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	5.31625%
4.01	Holiday Inn - Madison West	Rooms		13,550,000	13,550,000	1.1%
4.02	Fairfield Inn - Oak Creek	Rooms		9,436,000	9,436,000	0.7%
4.03	Holiday Inn - Fond Du Lac	Rooms		8,350,000	8,350,000	0.6%
4.04	Holiday Inn Express - Fond Du Lac	Rooms		7,225,000	7,225,000	0.6%
4.05	Baymont Inn - Madison	Rooms		6,020,000	6,020,000	0.5%
4.06	Comfort Inn & Suites - Appleton Airport	Rooms		5,900,000	5,900,000	0.5%
4.07	Holiday Inn Express - Oshkosh	Rooms		5,876,000	5,876,000	0.5%
4.08	Comfort Inn & Suites - Milwaukee Airport	Rooms		5,820,000	5,820,000	0.5%
4.09	Comfort Inn & Suites - Madison West	Rooms		5,067,000	5,067,000	0.4%
4.10	Holiday Inn Express - Milwaukee Airport	Rooms		4,710,000	4,710,000	0.4%
4.11	Comfort Inn & Suites - Fond Du Lac	Rooms		2,646,000	2,646,000	0.2%
5	Brookwood Chase Portfolio	Sq. Ft.	71	65,000,000	65,000,000	5.0%	65,000,000	N	12/13/2017	2/1/2018	1/1/2028		1/1/2028		4.07000%	0.00210%	0.00590%	0.02250%	0.00050%	0.00025%	4.03875%
5.01	Old Hammond	Sq. Ft.		12,520,000	12,520,000	1.0%
5.02	Coursey	Sq. Ft.		9,660,000	9,660,000	0.8%
5.03	Siegen	Sq. Ft.		7,880,000	7,880,000	0.6%
5.04	Staring	Sq. Ft.		7,620,000	7,620,000	0.6%
5.05	Capital Court	Sq. Ft.		6,575,000	6,575,000	0.5%
5.06	Lapalco	Sq. Ft.		6,510,000	6,510,000	0.5%
5.07	Wall	Sq. Ft.		5,970,000	5,970,000	0.5%
5.08	Willow	Sq. Ft.		4,375,000	4,375,000	0.3%
5.09	Westminster	Sq. Ft.		3,890,000	3,890,000	0.3%
6	Extra Space Self Storage Portfolio	Sq. Ft.	73	60,000,000	60,000,000	4.7%	60,000,000	N	11/30/2017	1/1/2018	12/1/2027		12/1/2027		4.17500%	0.00000%	0.00590%	0.02000%	0.00050%	0.00025%	4.14835%
6.01	Henderson - Stephanie Place	Sq. Ft.		4,015,432	4,015,432	0.3%
6.02	Brookfield - Federal Road	Sq. Ft.		2,996,914	2,996,914	0.2%
6.03	Kingston - Sawkill Road	Sq. Ft.		2,879,630	2,879,630	0.2%
6.04	Lake Elsinore - Central Avenue	Sq. Ft.		2,564,815	2,564,815	0.2%
6.05	Doylestown - North Broad Street	Sq. Ft.		2,509,259	2,509,259	0.2%
6.06	Pennsauken - South Crescent Boulevard	Sq. Ft.		2,441,358	2,441,358	0.2%
6.07	New Paltz - South Putt Corners Road	Sq. Ft.		2,382,716	2,382,716	0.2%
6.08	Tyngsborough - Industrial Way	Sq. Ft.		2,358,025	2,358,025	0.2%
6.09	Hemet - South Sanderson	Sq. Ft.		2,246,914	2,246,914	0.2%
6.10	Bensalem - 1525 Bristol Pike	Sq. Ft.		2,209,877	2,209,877	0.2%
6.11	Eastpoint - Lakewood Avenue	Sq. Ft.		2,108,025	2,108,025	0.2%
6.12	Howell - Route 9 South	Sq. Ft.		2,052,469	2,052,469	0.2%
6.13	Lawrenceville - Hurricane Shoals Road	Sq. Ft.		2,037,037	2,037,037	0.2%
6.14	Lawnside - White Horse Pike	Sq. Ft.		1,975,309	1,975,309	0.2%
6.15	Phoenix - West Peoria	Sq. Ft.		1,774,691	1,774,691	0.1%
6.16	Mount Laurel - Ark Road	Sq. Ft.		1,604,938	1,604,938	0.1%
6.17	Burlington - Cadillac Road	Sq. Ft.		1,592,593	1,592,593	0.1%
6.18	Cherry Hill - Marlton Pike	Sq. Ft.		1,589,506	1,589,506	0.1%
6.19	Bensalem - Knights Road	Sq. Ft.		1,537,037	1,537,037	0.1%
6.2	Albuquerque - Ellison Road Northwest	Sq. Ft.		1,509,259	1,509,259	0.1%
6.21	Modesto - Crows Landing	Sq. Ft.		1,435,185	1,435,185	0.1%
6.22	Auburndale - US Highway 92 West	Sq. Ft.		1,419,753	1,419,753	0.1%
6.23	San Bernardino - West Club Center Drive	Sq. Ft.		1,345,679	1,345,679	0.1%
6.24	Memphis - Mount Moriah Terrace	Sq. Ft.		1,296,296	1,296,296	0.1%
6.25	Hesperia - Mariposa Road	Sq. Ft.		1,194,444	1,194,444	0.1%
6.26	Memphis - Covington Way	Sq. Ft.		1,179,012	1,179,012	0.1%
6.27	St. Louis - Halls Ferry Road	Sq. Ft.		1,083,333	1,083,333	0.1%
6.28	Killeen - Jasper Drive	Sq. Ft.		1,070,988	1,070,988	0.1%
6.29	Albuquerque - Airport Drive Northwest	Sq. Ft.		916,667	916,667	0.1%
6.30	Memphis - Gateway Drive	Sq. Ft.		870,370	870,370	0.1%

A-1-3

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

Mortgage Loan Number	Property Name	Unit of Measure(2)	Cut-off Date Balance Per Unit/SF(6)	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate
6.31	Victorville - Yates Road	Sq. Ft.		861,111	861,111	0.1%
6.32	Las Vegas - North Lamont Street	Sq. Ft.		675,926	675,926	0.1%
6.33	Columbus - East Main Street	Sq. Ft.		657,407	657,407	0.1%
6.34	Memphis - Raleigh-LaGrange	Sq. Ft.		595,679	595,679	0.0%
6.35	Memphis - 5675 Summer Avenue	Sq. Ft.		543,210	543,210	0.0%
6.36	Memphis - Madison Avenue	Sq. Ft.		469,136	469,136	0.0%
7	Baybrook Lifestyle and Power Center	Sq. Ft.	220	60,000,000	60,000,000	4.7%	60,000,000	N	11/17/2017	1/1/2018	12/1/2027		12/1/2027		3.77000%	0.00000%	0.00590%	0.00500%	0.00050%	0.00025%	3.75835%
8	2020 Southwest 4th Avenue	Sq. Ft.	195	44,250,000	44,250,000	3.4%	44,250,000	N	12/11/2017	1/11/2018	12/11/2027		12/11/2027		3.96100%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	3.94725%
9	Roedel Hotel Portfolio	Rooms	122,951	43,000,000	42,909,955	3.3%	35,431,932	N	11/22/2017	1/1/2018		1/1/2018	12/1/2027		5.07200%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	5.05825%
9.01	Hilton Garden Inn - Manchester	Rooms		20,768,707	20,725,216	1.6%
9.02	Hilton Garden Inn - Fishkill	Rooms		12,066,327	12,041,059	0.9%
9.03	Holiday Inn Express - Auburn	Rooms		10,164,966	10,143,680	0.8%
10	Moffett Towers II - Building 2	Sq. Ft.	455	41,250,000	41,250,000	3.2%	37,187,837	N	11/16/2017	1/6/2018	12/6/2022	1/6/2023	12/6/2027		3.61890%	0.00000%	0.00590%	0.00500%	0.00050%	0.00025%	3.60725%
11	One Kennedy Square	Sq. Ft.	148	36,400,000	36,400,000	2.8%	31,929,142	N	1/19/2018	3/11/2018	2/11/2021	3/11/2021	2/11/2028		4.60000%	0.00210%	0.00590%	0.05250%	0.00050%	0.00025%	4.53875%
12	One Newark Center	Sq. Ft.	159	34,580,000	34,580,000	2.7%	30,089,198	N	11/30/2017	1/1/2018	12/1/2020	1/1/2021	12/1/2027		4.25000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.23625%
13	ExchangeRight Portfolio 18	Sq. Ft.	123	33,441,294	33,441,294	2.6%	33,441,294	N	11/10/2017	1/1/2018	12/1/2027		12/1/2027		4.08800%	0.00210%	0.00590%	0.02250%	0.00050%	0.00025%	4.05675%
13.01	Walgreens - Chicago (Belmont), IL	Sq. Ft.		4,297,079	4,297,079	0.3%
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN	Sq. Ft.		3,583,430	3,583,430	0.3%
13.03	Walgreens - Chicago (Central), IL	Sq. Ft.		3,416,405	3,416,405	0.3%
13.04	Walgreens - League City (Main), TX	Sq. Ft.		3,036,805	3,036,805	0.2%
13.05	Tractor Supply - Meraux (Archbishop), LA	Sq. Ft.		2,386,929	2,386,929	0.2%
13.06	Tractor Supply - Collinsville (136th), OK	Sq. Ft.		2,332,266	2,332,266	0.2%
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL	Sq. Ft.		2,277,604	2,277,604	0.2%
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA	Sq. Ft.		2,143,984	2,143,984	0.2%
13.09	CVS Pharmacy - Richmond (18th), IN	Sq. Ft.		1,594,322	1,594,322	0.1%
13.10	Napa Auto Parts- Jerome (Wabash), IL	Sq. Ft.		1,427,298	1,427,298	0.1%
13.11	Advance Auto Parts - Chicago (Cottage), IL	Sq. Ft.		1,260,274	1,260,274	0.1%
13.12	Dollar General - Panama City (US-231), FL	Sq. Ft.		1,135,765	1,135,765	0.1%
13.13	Dollar General - Elizabeth (Scenery), PA	Sq. Ft.		1,078,066	1,078,066	0.1%
13.14	Dollar General - Baton Rouge (Plank), LA	Sq. Ft.		971,778	971,778	0.1%
13.15	Dollar General - Altoona (14th), PA	Sq. Ft.		911,041	911,041	0.1%
13.16	Dollar General - Fayetteville (Strickland), NC	Sq. Ft.		798,680	798,680	0.1%
13.17	Dollar General - Odessa (FM 1936), TX	Sq. Ft.		789,568	789,568	0.1%
14	Courtyard Los Angeles Sherman Oaks	Rooms	258,216	28,000,000	28,000,000	2.2%	24,491,954	N	11/30/2017	1/11/2018	12/11/2020	1/11/2021	12/11/2027		4.47400%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.46025%
15	Warwick Mall	Sq. Ft.	127	27,500,000	27,500,000	2.1%	25,142,487	N	9/14/2017	11/1/2017	10/1/2022	11/1/2022	10/1/2027		4.44500%	0.00000%	0.00590%	0.01500%	0.00050%	0.00025%	4.42335%
16	11311 McCormick Road	Sq. Ft.	113	24,375,000	24,375,000	1.9%	21,264,258	N	12/7/2017	2/1/2018	1/1/2021	2/1/2021	1/1/2028		4.36100%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.34725%
17	Kirkwood Plaza	Sq. Ft.	125	23,790,000	23,703,255	1.8%	19,290,498	N	10/26/2017	12/1/2017		12/1/2017	11/1/2027		4.59000%	0.00210%	0.00590%	0.02250%	0.00050%	0.00025%	4.55875%
18	Rainbow Sunset Pavilion - NV	Sq. Ft.	220	23,100,000	23,073,686	1.8%	18,800,525	N	1/11/2018	2/11/2018		2/11/2018	1/11/2028		4.70000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.68625%
19	StorQuest - Los Angeles Hill Street	Sq. Ft.	199	22,180,000	22,180,000	1.7%	22,180,000	N	12/19/2017	2/1/2018	1/1/2028		1/1/2028		4.44600%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.43225%
20	Woodbridge Commons	Sq. Ft.	116	22,100,000	22,100,000	1.7%	22,100,000	N	11/15/2017	1/1/2018	12/1/2027		12/1/2027		4.35500%	0.00210%	0.00590%	0.03500%	0.00050%	0.00025%	4.31125%
21	Peterson Retail Portfolio	Sq. Ft.	211	22,000,000	22,000,000	1.7%	20,133,874	N	1/16/2018	3/11/2018	2/11/2023	3/11/2023	2/11/2028		4.51000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.49625%
21.01	The Shops at Fair Lakes	Sq. Ft.		14,000,000	14,000,000	1.1%
21.02	Gateway Branch	Sq. Ft.		8,000,000	8,000,000	0.6%
22	Safeway - Renton, WA	Sq. Ft.	310	19,200,000	19,200,000	1.5%	19,200,000	N	12/19/2017	2/11/2018	1/11/2028		1/11/2028		4.50000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.48625%
23	Fremont Business Center	Sq. Ft.	145	18,000,000	18,000,000	1.4%	16,395,816	N	12/15/2017	2/11/2018	1/11/2023	2/11/2023	1/11/2028		4.22000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.20625%
24	Everett Village	Sq. Ft.	144	17,395,000	17,395,000	1.4%	15,925,013	N	12/21/2017	2/11/2018	1/11/2023	2/11/2023	1/11/2028		4.53000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.51625%
25	Hilton Garden Inn Boise Spectrum	Rooms	124,163	17,050,000	17,010,273	1.3%	13,835,402	N	11/17/2017	1/11/2018		1/11/2018	12/11/2027		4.61000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.59625%
26	East Towne Center	Sq. Ft.	60	15,400,000	15,383,248	1.2%	12,617,436	N	12/14/2017	2/1/2018		2/1/2018	1/1/2028		4.90000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.88625%
27	Goldorado Shopping Center	Sq. Ft.	131	14,300,000	14,300,000	1.1%	14,300,000	N	9/7/2017	10/11/2017	9/11/2027		9/11/2027		4.09000%	0.00210%	0.00590%	0.03500%	0.00050%	0.00025%	4.04625%
28	U Stor It San Diego Logan	Sq. Ft.	138	13,600,000	13,600,000	1.1%	13,600,000	N	12/19/2017	2/1/2018	1/1/2028		1/1/2028		4.55300%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.53925%
29	Comfort Suites Golden West	Rooms	130,095	11,100,000	11,058,043	0.9%	8,947,317	N	10/18/2017	12/1/2017		12/1/2017	11/1/2027		4.41700%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.40325%
30	Red Rock Business Center	Sq. Ft.	149	11,000,000	11,000,000	0.9%	11,000,000	N	12/15/2017	2/1/2018	1/1/2028		1/1/2028		4.61000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.59625%
31	Lawndale Commons	Sq. Ft.	166	10,950,000	10,950,000	0.9%	10,950,000	N	12/13/2017	2/1/2018	1/1/2028		1/1/2028		4.65000%	0.00210%	0.00590%	0.04250%	0.00050%	0.00025%	4.59875%
32	La Quinta Inn - Goodlettsville	Rooms	83,772	10,250,000	10,220,178	0.8%	7,753,114	N	11/29/2017	1/1/2018		1/1/2018	12/1/2027		5.32500%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	5.31125%
33	Green Valley Ranch - Denver	Sq. Ft.	207	10,162,500	10,162,500	0.8%	8,883,500	N	11/16/2017	1/11/2018	12/11/2020	1/11/2021	12/11/2027		4.44600%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.43225%
34	Bayside Technology Park - Bldg 19	Sq. Ft.	130	10,000,000	9,993,902	0.8%	8,962,843	N	12/19/2017	2/11/2018		2/11/2018	1/11/2028		4.55000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.53625%
35	Bridge Plaza Co-op, Inc.	Units	76,435	9,950,000	9,936,484	0.8%	7,874,196	N	12/28/2017	2/1/2018		2/1/2018	1/1/2028		3.90000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.81125%
36	Azalea Portfolio	Sq. Ft.	88	9,750,000	9,750,000	0.8%	9,750,000	N	12/13/2017	2/1/2018	1/1/2028		1/1/2028		4.15000%	0.00210%	0.00590%	0.06250%	0.00050%	0.00025%	4.07875%
36.01	Sherwood	Sq. Ft.		5,937,000	5,937,000	0.5%
36.02	College Station	Sq. Ft.		3,813,000	3,813,000	0.3%
37	Lois Realty Portfolio	Pads	36,145	9,000,000	9,000,000	0.7%	6,212,964	N	1/5/2018	3/1/2018		3/1/2018	2/1/2028		4.37700%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.36325%
37.01	Valkill	Pads		4,965,517	4,965,517	0.4%
37.02	Moorgate	Pads		2,408,276	2,408,276	0.2%
37.03	Stonegate	Pads		1,626,207	1,626,207	0.1%
38	O’Hare Business Center	Sq. Ft.	44	8,400,000	8,389,174	0.7%	6,706,496	N	12/13/2017	2/1/2018		2/1/2018	1/1/2028		4.14500%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.13125%
39	Highpoint-on-The Hudson Owners, Inc.	Units	62,500	7,500,000	7,500,000	0.6%	7,500,000	N	12/29/2017	2/1/2018	1/1/2028		1/1/2028		3.75000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.66125%
40	Wyndham House Owners Corp.	Units	47,619	7,000,000	7,000,000	0.5%	7,000,000	N	10/25/2017	12/1/2017	11/1/2027		11/1/2027		3.85000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.76125%
41	Best Western Sandman	Rooms	60,268	6,750,000	6,750,000	0.5%	5,102,450	N	1/4/2018	3/1/2018		3/1/2018	2/1/2028		5.31300%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	5.29925%
42	Nathan Hale Owners Corp.	Units	27,505	6,700,000	6,683,629	0.5%	5,879,474	N	10/31/2017	12/1/2017		12/1/2017	11/1/2027		3.83000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.74125%
43	Riverwood Research Center	Sq. Ft.	88	6,020,000	6,020,000	0.5%	4,956,924	N	1/5/2018	3/1/2018		3/1/2018	2/1/2028		5.05500%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	5.04125%
44	F5 Networks	Sq. Ft.	139	6,000,000	6,000,000	0.5%	4,849,011	N	1/4/2018	3/1/2018		3/1/2018	2/1/2028		4.49500%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.48125%
45	Las Gaviotas Shopping Center	Sq. Ft.	59	5,375,000	5,362,306	0.4%	4,352,691	N	12/1/2017	1/11/2018		1/11/2018	12/11/2027		4.55000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.53625%
46	Park Center Circle	Sq. Ft.	240	5,325,000	5,325,000	0.4%	4,571,965	N	12/15/2017	2/11/2018	1/11/2020	2/11/2020	1/11/2028		4.70000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.68625%
47	Whispering Pines - SC	Units	36,336	5,250,000	5,232,444	0.4%	3,859,995	N	12/5/2017	1/11/2018		1/11/2018	12/11/2027		4.55000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.53625%
48	American Mini Storage Colorado Springs	Sq. Ft.	67	5,200,000	5,200,000	0.4%	4,865,865	N	12/20/2017	2/11/2018	1/11/2021	2/11/2021	1/11/2025		4.68000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.66625%
49	StorageOne Durango	Sq. Ft.	60	4,500,000	4,500,000	0.3%	4,500,000	N	12/1/2017	1/1/2018	12/1/2027		12/1/2027		4.33200%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.31825%
50	Fry Road Retail Center	Sq. Ft.	160	4,250,000	4,250,000	0.3%	4,250,000	N	11/22/2017	1/1/2018	12/1/2027		12/1/2027		4.49000%	0.00210%	0.00590%	0.08250%	0.00050%	0.00025%	4.39875%
51	Arbrook Square	Sq. Ft.	244	4,250,000	4,245,070	0.3%	3,449,637	N	12/29/2017	2/1/2018		2/1/2018	1/1/2028		4.62000%	0.00210%	0.00590%	0.07250%	0.00050%	0.00025%	4.53875%
52	Esplanade Mini Storage	Sq. Ft.	54	4,000,000	4,000,000	0.3%	4,000,000	N	11/30/2017	1/11/2018	12/11/2027		12/11/2027		4.43000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.41625%
53	Talon Centre	Sq. Ft.	58	4,000,000	3,990,101	0.3%	3,215,795	N	12/8/2017	1/11/2018		1/11/2018	12/11/2027		4.34000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.32625%
54	190 East Mosholu Parkway Owners Corp.	Units	68,423	3,700,000	3,694,834	0.3%	2,914,156	N	12/21/2017	2/1/2018		2/1/2018	1/1/2028		3.77000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.68125%
55	2390 Palisade Avenue Owners Corp.	Units	60,297	3,500,000	3,497,205	0.3%	3,062,714	N	12/19/2017	2/1/2018		2/1/2018	1/1/2028		3.74000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.65125%
56	60 Pineapple Residence Corp.	Units	47,780	3,450,000	3,440,168	0.3%	2,708,328	N	11/30/2017	1/1/2018		1/1/2018	12/1/2027		3.68000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.59125%
57	6340 Middlebelt Road	Sq. Ft.	41	3,215,000	3,215,000	0.2%	3,215,000	N	12/14/2017	2/11/2018	1/11/2023		1/11/2023		4.99000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.97625%
58	Worthington Industrial Park	Sq. Ft.	49	3,075,000	3,071,569	0.2%	2,510,221	N	12/21/2017	2/11/2018		2/11/2018	1/11/2028		4.79000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.77625%
59	68 East Hartsdale Avenue Owners Corp.	Units	38,751	2,600,000	2,596,347	0.2%	2,045,513	N	12/29/2017	2/1/2018		2/1/2018	1/1/2028		3.74000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.65125%
60	Barclay Plaza North Owners, Inc.	Units	34,483	2,000,000	2,000,000	0.2%	2,000,000	N	12/13/2017	2/1/2018	1/1/2028		1/1/2028		3.77000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.68125%
61	320 West 84th Corp.	Units	55,556	2,000,000	2,000,000	0.2%	1,752,248	N	1/2/2018	3/1/2018		3/1/2018	2/1/2028		3.78000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.69125%
62	Crestwood Owners, Inc.	Units	16,107	2,000,000	1,997,208	0.2%	1,575,220	N	12/29/2017	2/1/2018		2/1/2018	1/1/2028		3.77000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.68125%
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	Units	6,262	1,880,000	1,878,545	0.1%	1,650,258	N	12/29/2017	2/1/2018		2/1/2018	1/1/2028		3.84000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.75125%
64	AAA Self Storage - TX	Sq. Ft.	35	1,800,000	1,797,964	0.1%	1,466,452	N	12/20/2017	2/11/2018		2/11/2018	1/11/2028		4.73000%	0.00210%	0.00590%	0.00500%	0.00050%	0.00025%	4.71625%
65	187 Pinehurst Owners Corp.	Units	33,190	1,600,000	1,593,135	0.1%	1,261,122	N	11/1/2017	12/1/2017		12/1/2017	11/1/2027		3.79000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.70125%
66	2155 Bay Owner’s Corp.	Units	15,252	1,300,000	1,296,402	0.1%	1,025,834	N	11/30/2017	1/1/2018		1/1/2018	12/1/2027		3.82000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.73125%
67	1264 Owners Corp.	Units	54,545	1,200,000	1,200,000	0.1%	1,055,910	N	1/2/2018	3/1/2018		3/1/2018	2/1/2028		3.92000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.83125%
68	Mates Owners Corp.	Units	16,923	1,100,000	1,100,000	0.1%	1,100,000	N	12/27/2017	2/1/2018	1/1/2028		1/1/2028		3.91000%	0.00210%	0.00590%	0.08000%	0.00050%	0.00025%	3.82125%

A-1-4

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

Mortgage Loan Number	Property Name	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)(4)	Grace Period Late (Days)	Appraised Value ($)(5)	Appraisal Date
1	Apple Campus 3	Actual/360	267,250.91	Interest-only, ARD	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	0	0	773,600,000	6/1/2019
2	LARP I Portfolio	Actual/360	380,512.50	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	5	0	140,530,000	11/3/2017
2.01	Blackwood															26,200,000	11/3/2017
2.02	5500 Cornell															19,000,000	11/3/2017
2.03	Clyde Manor															12,930,000	11/3/2017
2.04	Woodlawn Terrace															10,600,000	11/3/2017
2.05	Park Central															9,880,000	11/3/2017
2.06	Maple Court															8,760,000	11/3/2017
2.07	Ellis Street															8,350,000	11/3/2017
2.08	Drexel Grand															7,800,000	11/3/2017
2.09	Ellis Court															7,040,000	11/3/2017
2.10	Kenwood Court															7,000,000	11/3/2017
2.11	Woodlawn Court															6,200,000	11/3/2017
2.12	Harper Court															3,380,000	11/3/2017
2.13	925 E 46th Street															2,760,000	11/3/2017
2.14	Yankee Hill															2,420,000	11/3/2017
2.15	Drexel Terrace															2,810,000	11/3/2017
2.16	Gillham House															2,200,000	11/3/2017
2.17	Cornell Terrace															2,000,000	11/3/2017
2.18	5508 Cornell															1,200,000	11/3/2017
3	Iron Guard Storage Portfolio	Actual/360	331,811.19	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)	5	0	137,470,000	Various
3.01	Camas															11,670,000	11/14/2017
3.02	Webster															9,740,000	11/10/2017
3.03	Gum Branch															7,700,000	11/8/2017
3.04	6th Avenue															6,430,000	11/9/2017
3.05	Katy															6,310,000	11/10/2017
3.06	La Porte															6,270,000	11/10/2017
3.07	Denton															5,980,000	1/19/2018
3.08	Prater Way															5,740,000	11/7/2017
3.09	Shurling															5,880,000	11/8/2017
3.10	Adamsville															5,620,000	11/9/2017
3.11	Troy															5,600,000	11/9/2017
3.12	Conroe															5,580,000	11/10/2017
3.13	Del Valle															5,320,000	11/7/2017
3.14	Tomball															5,220,000	11/10/2017
3.15	Canyon Lake															4,700,000	11/7/2017
3.16	Riverside															4,310,000	11/9/2017
3.17	Bertram															3,750,000	11/9/2017
3.18	Center															3,700,000	11/8/2017
3.19	Key															3,500,000	11/8/2017
3.2	Wylds															3,450,000	11/9/2017
3.21	Marine															2,980,000	11/8/2017
3.22	Donna															2,370,000	11/8/2017
4	Wisconsin Hotel Portfolio	Actual/360	450,566.67	Amortizing Balloon		120	120	0	0	300	300	0	L(24),D(92),O(4)	5	0	118,010,000	Various
4.01	Holiday Inn - Madison West															18,160,000	11/20/2017
4.02	Fairfield Inn - Oak Creek															13,480,000	11/22/2017
4.03	Holiday Inn - Fond Du Lac															16,200,000	11/17/2017
4.04	Holiday Inn Express - Fond Du Lac															11,670,000	11/17/2017
4.05	Baymont Inn - Madison															10,160,000	11/20/2017
4.06	Comfort Inn & Suites - Appleton Airport															8,430,000	11/17/2017
4.07	Holiday Inn Express - Oshkosh															8,170,000	11/17/2017
4.08	Comfort Inn & Suites - Milwaukee Airport															8,490,000	11/22/2017
4.09	Comfort Inn & Suites - Madison West															7,240,000	11/20/2017
4.10	Holiday Inn Express - Milwaukee Airport															12,230,000	11/22/2017
4.11	Comfort Inn & Suites - Fond Du Lac															3,780,000	11/17/2017
5	Brookwood Chase Portfolio	Actual/360	223,520.25	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	0	110,330,000	Various
5.01	Old Hammond															21,250,000	10/25/2017
5.02	Coursey															16,410,000	10/25/2017
5.03	Siegen															13,370,000	10/25/2017
5.04	Staring															12,930,000	10/25/2017
5.05	Capital Court															11,160,000	10/25/2017
5.06	Lapalco															11,050,000	10/30/2017
5.07	Wall															10,130,000	10/30/2017
5.08	Willow															7,430,000	10/25/2017
5.09	Westminster															6,600,000	10/25/2017
6	Extra Space Self Storage Portfolio	Actual/360	211,649.31	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	5	0	299,250,000	11/1/2017
6.01	Henderson - Stephanie Place															18,700,000	11/1/2017
6.02	Brookfield - Federal Road															13,800,000	11/1/2017
6.03	Kingston - Sawkill Road															12,400,000	11/1/2017
6.04	Lake Elsinore - Central Avenue															12,300,000	11/1/2017
6.05	Doylestown - North Broad Street															11,400,000	11/1/2017
6.06	Pennsauken - South Crescent Boulevard															12,300,000	11/1/2017
6.07	New Paltz - South Putt Corners Road															10,900,000	11/1/2017
6.08	Tyngsborough - Industrial Way															10,300,000	11/1/2017
6.09	Hemet - South Sanderson															11,000,000	11/1/2017
6.10	Bensalem - 1525 Bristol Pike															10,800,000	11/1/2017
6.11	Eastpoint - Lakewood Avenue															11,150,000	11/1/2017
6.12	Howell - Route 9 South															10,000,000	11/1/2017
6.13	Lawrenceville - Hurricane Shoals Road															9,150,000	11/1/2017
6.14	Lawnside - White Horse Pike															10,300,000	11/1/2017
6.15	Phoenix - West Peoria															9,300,000	11/1/2017
6.16	Mount Laurel - Ark Road															7,700,000	11/1/2017
6.17	Burlington - Cadillac Road															7,700,000	11/1/2017
6.18	Cherry Hill - Marlton Pike															7,500,000	11/1/2017
6.19	Bensalem - Knights Road															7,600,000	11/1/2017
6.2	Albuquerque - Ellison Road Northwest															6,900,000	11/1/2017
6.21	Modesto - Crows Landing															6,000,000	11/1/2017
6.22	Auburndale - US Highway 92 West															5,700,000	11/1/2017
6.23	San Bernardino - West Club Center Drive															6,300,000	11/1/2017
6.24	Memphis - Mount Moriah Terrace															5,650,000	11/1/2017
6.25	Hesperia - Mariposa Road															5,600,000	11/1/2017
6.26	Memphis - Covington Way															5,300,000	11/1/2017
6.27	St. Louis - Halls Ferry Road															5,100,000	11/1/2017
6.28	Killeen - Jasper Drive															6,000,000	10/7/2017
6.29	Albuquerque - Airport Drive Northwest															4,500,000	11/1/2017
6.30	Memphis - Gateway Drive															3,650,000	11/1/2017

A-1-5

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

Mortgage Loan Number	Property Name	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)(4)	Grace Period Late (Days)	Appraised Value ($)(5)	Appraisal Date
6.31	Victorville - Yates Road															3,800,000	11/1/2017
6.32	Las Vegas - North Lamont Street															3,800,000	11/1/2017
6.33	Columbus - East Main Street															2,750,000	11/1/2017
6.34	Memphis - Raleigh-LaGrange															2,700,000	11/1/2017
6.35	Memphis - 5675 Summer Avenue															2,350,000	11/1/2017
6.36	Memphis - Madison Avenue															2,250,000	11/1/2017
7	Baybrook Lifestyle and Power Center	Actual/360	191,118.06	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	2, once every 12-month period	0	241,000,000	7/1/2018
8	2020 Southwest 4th Avenue	Actual/360	148,090.51	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),GRTR 1% or YM or D(87),O(7)	0	5	65,170,000	11/1/2017
9	Roedel Hotel Portfolio	Actual/360	232,729.14	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	58,800,000	9/28/2017
9.01	Hilton Garden Inn - Manchester															28,400,000	9/28/2017
9.02	Hilton Garden Inn - Fishkill															16,500,000	9/28/2017
9.03	Holiday Inn Express - Auburn															13,900,000	9/28/2017
10	Moffett Towers II - Building 2	Actual/360	187,979.57	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),D(87),O(7)	0	0	351,000,000	10/18/2017
11	One Kennedy Square	Actual/360	186,602.55	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	0	0	52,500,000	11/20/2017
12	One Newark Center	Actual/360	170,112.81	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	5	0	94,000,000	10/10/2017
13	ExchangeRight Portfolio 18	Actual/360	115,505.61	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	4	5	54,520,000	Various
13.01	Walgreens - Chicago (Belmont), IL															7,075,000	10/21/2017
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN															5,500,000	10/21/2017
13.03	Walgreens - Chicago (Central), IL															5,625,000	10/21/2017
13.04	Walgreens - League City (Main), TX															5,000,000	10/19/2017
13.05	Tractor Supply - Meraux (Archbishop), LA															3,930,000	9/27/2017
13.06	Tractor Supply - Collinsville (136th), OK															3,840,000	9/26/2017
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL															3,750,000	10/18/2017
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA															3,530,000	10/20/2017
13.09	CVS Pharmacy - Richmond (18th), IN															2,625,000	8/31/2017
13.10	Napa Auto Parts- Jerome (Wabash), IL															2,350,000	10/25/2017
13.11	Advance Auto Parts - Chicago (Cottage), IL															2,075,000	10/21/2017
13.12	Dollar General - Panama City (US-231), FL															1,870,000	10/17/2017
13.13	Dollar General - Elizabeth (Scenery), PA															1,775,000	10/20/2017
13.14	Dollar General - Baton Rouge (Plank), LA															1,600,000	9/11/2017
13.15	Dollar General - Altoona (14th), PA															1,500,000	10/20/2017
13.16	Dollar General - Fayetteville (Strickland), NC															1,175,000	9/15/2017
13.17	Dollar General - Odessa (FM 1936), TX															1,300,000	10/24/2017
14	Courtyard Los Angeles Sherman Oaks	Actual/360	141,439.65	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	85,900,000	10/6/2017
15	Warwick Mall	Actual/360	138,441.21	Interest-only, Amortizing Balloon	Actual/360	120	116	60	56	360	360	4	L(28),D(87),O(5)	4	0	158,000,000	7/28/2017
16	11311 McCormick Road	Actual/360	121,499.59	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	34,000,000	10/3/2017
17	Kirkwood Plaza	Actual/360	121,815.96	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(89),O(4)	5	0	55,770,000	9/5/2017
18	Rainbow Sunset Pavilion - NV	Actual/360	119,805.33	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	33,000,000	10/24/2017
19	StorQuest - Los Angeles Hill Street	Actual/360	83,318.25	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM or D(88),O(7)	0	0	35,600,000	10/20/2017
20	Woodbridge Commons	Actual/360	81,318.54	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	5	0	41,200,000	10/10/2017
21	Peterson Retail Portfolio	Actual/360	111,601.53	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)	0	5	38,200,000	11/13/2017
21.01	The Shops at Fair Lakes															25,500,000	11/13/2017
21.02	Gateway Branch															12,700,000	11/13/2017
22	Safeway - Renton, WA	Actual/360	73,000.00	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	29,500,000	11/3/2017
23	Fremont Business Center	Actual/360	88,233.34	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(88),O(7)	0	0	30,190,000	2/1/2018
24	Everett Village	Actual/360	88,448.25	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	0	24,850,000	10/29/2017
25	Hilton Garden Inn Boise Spectrum	Actual/360	87,507.79	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	25,700,000	10/1/2017
26	East Towne Center	Actual/360	81,731.91	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	5	5	20,900,000	10/20/2017
27	Goldorado Shopping Center	Actual/360	49,416.10	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	L(29),D(86),O(5)	0	0	23,000,000	7/19/2017
28	U Stor It San Diego Logan	Actual/360	52,317.34	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	4	5	22,870,000	11/27/2017
29	Comfort Suites Golden West	Actual/360	55,695.98	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(89),O(4)	4	5	16,200,000	9/19/2017
30	Red Rock Business Center	Actual/360	42,845.25	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	5	5	17,150,000	10/24/2017
31	Lawndale Commons	Actual/360	43,020.57	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	5	16,500,000	11/10/2017
32	La Quinta Inn - Goodlettsville	Actual/360	61,877.27	Amortizing Balloon		120	118	0	0	300	298	2	L(26),D(90),O(4)	5	0	15,600,000	10/19/2017
33	Green Valley Ranch - Denver	Actual/360	51,166.34	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),GRTR 1% or YM or D(87),O(7)	0	0	14,900,000	10/19/2017
34	Bayside Technology Park - Bldg 19	Actual/360	45,278.19	Amortizing Balloon		120	119	0	0	480	479	1	L(25),D(88),O(7)	0	0	15,830,000	2/1/2018
35	Bridge Plaza Co-op, Inc.	Actual/360	46,930.99	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	19,900,000	8/3/2017
36	Azalea Portfolio	Actual/360	34,187.07	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	0	15,520,000	Various
36.01	Sherwood															9,450,000	10/25/2017
36.02	College Station															6,070,000	10/30/2017
37	Lois Realty Portfolio	Actual/360	51,785.67	Amortizing Balloon		120	120	0	0	276	276	0	L(24),D(92),O(4)	4	5	14,500,000	11/13/2017
37.01	Valkill															8,000,000	11/13/2017
37.02	Moorgate															3,880,000	11/13/2017
37.03	Stonegate															2,620,000	11/13/2017
38	O’Hare Business Center	Actual/360	40,808.24	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	5	5	11,440,000	10/24/2017
39	Highpoint-on-The Hudson Owners, Inc.	Actual/360	23,763.02	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	71,843,000	12/13/2017
40	Wyndham House Owners Corp.	Actual/360	22,770.25	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	GRTR 1% or YM(113),1%(3),O(4)	10	10	31,900,000	9/21/2017
41	Best Western Sandman	Actual/360	40,700.49	Amortizing Balloon		120	120	0	0	300	300	0	L(24),D(92),O(4)	4	5	11,500,000	11/13/2017
42	Nathan Hale Owners Corp.	Actual/360	27,297.69	Amortizing Balloon		120	117	0	0	480	477	3	GRTR 1% or YM(113),1%(3),O(4)	10	10	81,000,000	5/12/2017
43	Riverwood Research Center	Actual/360	32,519.32	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	4	5	8,300,000	11/7/2017
44	F5 Networks	Actual/360	30,383.30	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	5	5	12,300,000	11/16/2017
45	Las Gaviotas Shopping Center	Actual/360	27,394.25	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	9,100,000	12/1/2017
46	Park Center Circle	Actual/360	27,617.46	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(88),O(7)	0	0	7,160,000	10/24/2017
47	Whispering Pines - SC	Actual/360	29,330.40	Amortizing Balloon		120	118	0	0	300	298	2	L(26),D(90),O(4)	0	0	7,320,000	11/2/2017
48	American Mini Storage Colorado Springs	Actual/360	26,906.69	Interest-only, Amortizing Balloon	Actual/360	84	83	36	35	360	360	1	L(25),D(55),O(4)	0	0	9,250,000	11/21/2017
49	StorageOne Durango	Actual/360	16,470.63	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(89),O(5)	4	5	13,030,000	10/26/2017
50	Fry Road Retail Center	Actual/360	16,122.95	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	5	5	8,230,000	10/17/2017
51	Arbrook Square	Actual/360	21,838.21	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(88),O(7)	5	5	6,050,000	11/10/2017
52	Esplanade Mini Storage	Actual/360	14,971.76	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	8,200,000	10/4/2017
53	Talon Centre	Actual/360	19,888.92	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	6,570,000	10/30/2017
54	190 East Mosholu Parkway Owners Corp.	Actual/360	17,177.29	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,000,000	11/13/2017
55	2390 Palisade Avenue Owners Corp.	Actual/360	14,067.03	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	15,900,000	11/9/2017
56	60 Pineapple Residence Corp.	Actual/360	15,840.76	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	87,700,000	10/20/2017
57	6340 Middlebelt Road	Actual/360	13,554.72	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1	L(25),D(31),O(4)	0	0	4,950,000	10/10/2017
58	Worthington Industrial Park	Actual/360	16,114.88	Amortizing Balloon		120	119	0	0	360	359	1	L(25),GRTR 1% or YM or D(91),O(4)	0	0	4,100,000	11/10/2017
59	68 East Hartsdale Avenue Owners Corp.	Actual/360	12,026.26	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,540,000	11/9/2017
60	Barclay Plaza North Owners, Inc.	Actual/360	6,370.60	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	29,000,000	11/3/2017
61	320 West 84th Corp.	Actual/360	8,087.22	Amortizing Balloon		120	120	0	0	480	480	0	GRTR 1% or YM(113),1%(3),O(4)	10	10	20,080,000	11/7/2017
62	Crestwood Owners, Inc.	Actual/360	9,285.02	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	27,200,000	11/14/2017
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	Actual/360	7,671.21	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	52,140,000	11/7/2017
64	AAA Self Storage - TX	Actual/360	9,367.97	Amortizing Balloon		120	119	0	0	360	359	1	L(25),GRTR 1% or YM(91),O(4)	0	0	3,600,000	11/2/2017
65	187 Pinehurst Owners Corp.	Actual/360	7,446.21	Amortizing Balloon		120	117	0	0	360	357	3	GRTR 1% or YM(113),1%(3),O(4)	10	10	16,610,000	9/27/2017
66	2155 Bay Owner’s Corp.	Actual/360	6,072.26	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	22,155,000	11/10/2017
67	1264 Owners Corp.	Actual/360	4,955.72	Amortizing Balloon		120	120	0	0	480	480	0	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,800,000	11/29/2017
68	Mates Owners Corp.	Actual/360	3,633.95	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	16,600,000	12/4/2017

A-1-6

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

Mortgage Loan Number	Property Name	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)(6)	U/W NCF DSCR (x)(6)	Cut-off Date LTV Ratio(5)(6)	LTV Ratio at Maturity or ARD(5)(6)	Cut-off Date U/W NOI Debt Yield(6)	Cut-off Date U/W NCF Debt Yield(6)	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(7)
1	Apple Campus 3									3.57	3.55	44.0%	44.0%	12.2%	12.1%	46,190,545	4,804,932	41,385,613	176,531	0	41,209,082	100.0%
2	LARP I Portfolio									1.68	1.62	64.0%	64.0%	8.5%	8.2%	13,044,378	5,394,782	7,649,597	251,983	11,272	7,386,342	93.3%
2.01	Blackwood															2,362,260	942,646	1,419,614	36,250	0	1,383,364	91.0%
2.02	5500 Cornell															1,504,794	507,683	997,112	19,877	6,841	970,394	96.9%
2.03	Clyde Manor															1,184,634	517,507	667,127	28,750	0	638,377	90.0%
2.04	Woodlawn Terrace															1,068,403	466,778	601,625	26,000	0	575,625	97.0%
2.05	Park Central															1,001,701	386,079	615,622	26,500	0	589,122	88.0%
2.06	Maple Court															853,746	409,904	443,842	17,000	896	425,946	97.0%
2.07	Ellis Street															833,517	364,778	468,740	20,000	0	448,740	95.0%
2.08	Drexel Grand															799,023	322,141	476,882	18,500	0	458,382	97.3%
2.09	Ellis Court															654,153	270,387	383,766	10,750	2,100	370,916	95.0%
2.10	Kenwood Court															641,532	253,534	387,998	6,250	1,435	380,313	88.0%
2.11	Woodlawn Court															526,778	206,575	320,203	7,500	0	312,703	87.0%
2.12	Harper Court															306,827	142,918	163,909	6,165	0	157,744	100.0%
2.13	925 E 46th Street															290,198	126,713	163,485	6,000	0	157,485	100.0%
2.14	Yankee Hill															232,527	103,847	128,680	4,883	0	123,796	87.5%
2.15	Drexel Terrace															266,298	148,983	117,315	6,250	0	111,065	96.0%
2.16	Gillham House															234,490	91,305	143,185	6,000	0	137,185	92.0%
2.17	Cornell Terrace															189,801	89,532	100,269	4,239	0	96,031	100.0%
2.18	5508 Cornell															93,696	43,472	50,224	1,069	0	49,155	66.7%
3	Iron Guard Storage Portfolio									1.93	1.88	62.6%	62.6%	8.9%	8.7%	11,565,016	3,874,101	7,690,915	203,000	0	7,487,915	82.0%
3.01	Camas															799,295	159,821	639,474	7,857	0	631,617	86.0%
3.02	Webster															892,304	297,185	595,119	14,499	0	580,620	96.1%
3.03	Gum Branch															765,051	186,897	578,154	12,105	0	566,049	84.6%
3.04	6th Avenue															504,092	143,822	360,270	8,597	0	351,674	75.7%
3.05	Katy															614,423	208,469	405,954	8,411	0	397,543	93.0%
3.06	La Porte															700,451	271,089	429,362	9,260	0	420,103	95.1%
3.07	Denton															505,543	199,889	305,654	7,418	0	298,237	78.4%
3.08	Prater Way															464,817	123,820	340,997	6,632	0	334,365	90.5%
3.09	Shurling															546,113	159,844	386,269	10,140	0	376,129	79.7%
3.10	Adamsville															507,134	136,037	371,097	8,336	0	362,761	83.3%
3.11	Troy															563,889	181,842	382,047	20,273	0	361,775	72.6%
3.12	Conroe															546,297	175,744	370,553	8,869	0	361,684	88.9%
3.13	Del Valle															554,025	231,072	322,953	10,078	0	312,875	72.3%
3.14	Tomball															535,132	212,081	323,051	10,834	0	312,217	75.6%
3.15	Canyon Lake															467,183	158,439	308,744	8,661	0	300,083	72.8%
3.16	Riverside															467,147	149,737	317,410	7,445	0	309,965	85.6%
3.17	Bertram															355,041	131,052	223,989	6,859	0	217,130	80.7%
3.18	Center															428,270	153,879	274,391	8,784	0	265,607	83.6%
3.19	Key															332,361	117,846	214,515	6,105	0	208,410	85.4%
3.2	Wylds															338,471	145,764	192,707	7,763	0	184,945	77.8%
3.21	Marine															375,924	168,906	207,018	5,675	0	201,343	80.1%
3.22	Donna															302,053	160,866	141,187	8,404	0	132,783	73.7%
4	Wisconsin Hotel Portfolio									1.78	1.51	63.2%	47.8%	12.9%	11.0%	35,445,688	25,842,488	9,603,200	1,417,827	0	8,185,373	66.3%
4.01	Holiday Inn - Madison West															6,223,093	4,585,159	1,637,934	248,924	0	1,389,010	62.0%
4.02	Fairfield Inn - Oak Creek															3,264,121	2,114,693	1,149,428	130,565	0	1,018,863	69.0%
4.03	Holiday Inn - Fond Du Lac															6,091,464	5,004,132	1,087,332	243,659	0	843,673	64.6%
4.04	Holiday Inn Express - Fond Du Lac															2,289,679	1,464,466	825,213	91,587	0	733,626	60.8%
4.05	Baymont Inn - Madison															2,344,403	1,638,252	706,151	93,776	0	612,375	58.2%
4.06	Comfort Inn & Suites - Appleton Airport															3,159,177	2,221,616	937,561	126,367	0	811,194	71.3%
4.07	Holiday Inn Express - Oshkosh															2,090,837	1,400,712	690,125	83,633	0	606,492	71.8%
4.08	Comfort Inn & Suites - Milwaukee Airport															3,117,485	2,401,572	715,913	124,699	0	591,214	65.9%
4.09	Comfort Inn & Suites - Madison West															2,410,013	1,587,053	822,960	96,401	0	726,559	63.6%
4.10	Holiday Inn Express - Milwaukee Airport															2,889,407	2,297,534	591,873	115,576	0	476,297	66.7%
4.11	Comfort Inn & Suites - Fond Du Lac															1,566,009	1,127,299	438,710	62,640	0	376,070	83.9%
5	Brookwood Chase Portfolio									2.40	2.37	58.9%	58.9%	9.9%	9.8%	8,798,742	2,357,462	6,441,280	91,500	0	6,349,780	86.7%
5.01	Old Hammond															1,604,980	314,435	1,290,545	14,300	0	1,276,245	87.5%
5.02	Coursey															1,256,428	254,386	1,002,042	12,900	0	989,142	85.6%
5.03	Siegen															1,040,181	225,087	815,094	9,000	0	806,094	85.4%
5.04	Staring															1,049,336	256,487	792,849	12,200	0	780,649	88.4%
5.05	Capital Court															949,527	253,985	695,542	8,100	0	687,442	90.2%
5.06	Lapalco															841,217	326,595	514,622	11,000	0	503,622	81.3%
5.07	Wall															802,216	259,279	542,937	8,400	0	534,537	90.1%
5.08	Willow															682,182	231,836	450,346	8,400	0	441,946	83.8%
5.09	Westminster															572,675	235,372	337,303	7,200	0	330,103	89.7%
6	Extra Space Self Storage Portfolio									2.06	2.01	65.0%	65.0%	8.7%	8.5%	27,645,157	10,672,978	16,972,179	412,651	0	16,559,528	95.1%
6.01	Henderson - Stephanie Place															1,498,071	358,124	1,139,947	45,208	0	1,094,740	97.0%
6.02	Brookfield - Federal Road															1,219,616	370,189	849,427	12,411	0	837,016	97.7%
6.03	Kingston - Sawkill Road															1,309,401	496,860	812,541	13,250	0	799,291	93.2%
6.04	Lake Elsinore - Central Avenue															1,006,271	278,991	727,280	16,360	0	710,920	92.6%
6.05	Doylestown - North Broad Street															1,015,503	304,591	710,911	11,035	0	699,876	96.0%
6.06	Pennsauken - South Crescent Boulevard															1,113,954	425,175	688,780	12,807	0	675,973	94.4%
6.07	New Paltz - South Putt Corners Road															1,144,027	472,301	671,725	11,789	0	659,937	94.7%
6.08	Tyngsborough - Industrial Way															957,413	288,896	668,517	12,249	0	656,268	94.1%
6.09	Hemet - South Sanderson															981,540	345,600	635,940	13,949	0	621,991	93.0%
6.10	Bensalem - 1525 Bristol Pike															1,030,579	405,338	625,240	10,991	0	614,249	93.6%
6.11	Eastpoint - Lakewood Avenue															1,023,566	427,630	595,936	13,950	0	581,986	96.2%
6.12	Howell - Route 9 South															949,796	369,661	580,135	10,789	0	569,346	94.0%
6.13	Lawrenceville - Hurricane Shoals Road															901,563	324,523	577,039	16,058	0	560,982	94.9%
6.14	Lawnside - White Horse Pike															955,582	397,457	558,125	9,985	0	548,139	96.3%
6.15	Phoenix - West Peoria															771,527	268,465	503,062	9,776	0	493,286	94.6%
6.16	Mount Laurel - Ark Road															744,750	291,272	453,478	7,137	0	446,341	96.6%
6.17	Burlington - Cadillac Road															810,985	361,499	449,487	9,613	0	439,874	97.5%
6.18	Cherry Hill - Marlton Pike															776,532	328,349	448,183	9,456	0	438,728	96.8%
6.19	Bensalem - Knights Road															724,233	289,263	434,971	7,508	0	427,463	95.8%
6.2	Albuquerque - Ellison Road Northwest															637,368	208,888	428,479	8,484	0	419,995	95.6%
6.21	Modesto - Crows Landing															655,532	249,067	406,465	11,808	0	394,657	96.9%
6.22	Auburndale - US Highway 92 West															615,272	212,177	403,095	9,848	0	393,248	95.8%
6.23	San Bernardino - West Club Center Drive															587,048	205,959	381,089	9,833	0	371,256	99.2%
6.24	Memphis - Mount Moriah Terrace															650,339	284,415	365,924	13,085	0	352,838	93.1%
6.25	Hesperia - Mariposa Road															573,765	235,225	338,540	12,001	0	326,539	96.8%
6.26	Memphis - Covington Way															649,104	316,604	332,501	12,069	0	320,431	95.1%
6.27	St. Louis - Halls Ferry Road															609,321	304,925	304,396	9,001	0	295,395	91.3%
6.28	Killeen - Jasper Drive															601,251	299,007	302,244	14,688	0	287,557	90.8%
6.29	Albuquerque - Airport Drive Northwest															438,275	178,119	260,157	8,234	0	251,923	97.1%
6.30	Memphis - Gateway Drive															443,217	197,658	245,559	7,779	0	237,780	93.9%

A-1-7

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

Mortgage Loan Number	Property Name	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)(6)	U/W NCF DSCR (x)(6)	Cut-off Date LTV Ratio(5)(6)	LTV Ratio at Maturity or ARD(5)(6)	Cut-off Date U/W NOI Debt Yield(6)	Cut-off Date U/W NCF Debt Yield(6)	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(7)
6.31	Victorville - Yates Road															461,599	218,102	243,497	9,608	0	233,889	96.7%
6.32	Las Vegas - North Lamont Street															378,563	186,747	191,816	8,813	0	183,003	94.9%
6.33	Columbus - East Main Street															358,001	172,483	185,518	5,181	0	180,337	94.9%
6.34	Memphis - Raleigh-LaGrange															350,287	182,019	168,269	6,247	0	162,021	94.9%
6.35	Memphis - 5675 Summer Avenue															384,888	232,614	152,274	7,415	0	144,859	92.0%
6.36	Memphis - Madison Avenue															316,418	184,786	131,632	4,238	0	127,394	86.5%
7	Baybrook Lifestyle and Power Center									2.95	2.80	58.1%	58.1%	11.3%	10.7%	20,728,426	4,953,868	15,774,558	95,527	717,130	14,961,901	94.1%
8	2020 Southwest 4th Avenue									2.40	2.33	67.9%	67.9%	9.6%	9.3%	6,264,973	2,000,337	4,264,636	45,363	83,519	4,135,754	87.3%
9	Roedel Hotel Portfolio									1.93	1.72	73.0%	60.3%	12.6%	11.2%	14,654,428	9,266,892	5,387,536	586,177	0	4,801,359	75.4%
9.01	Hilton Garden Inn - Manchester															6,673,091	4,203,324	2,469,767	266,924	0	2,202,843	76.0%
9.02	Hilton Garden Inn - Fishkill															4,258,778	2,811,570	1,447,208	170,351	0	1,276,857	74.8%
9.03	Holiday Inn Express - Auburn															3,722,559	2,251,997	1,470,562	148,902	0	1,321,659	75.2%
10	Moffett Towers II - Building 2									2.18	2.08	47.0%	42.4%	11.9%	11.4%	22,525,092	2,840,101	19,684,992	72,513	806,820	18,805,659	100.0%
11	One Kennedy Square									1.84	1.67	69.3%	60.8%	11.3%	10.2%	8,780,267	4,670,953	4,109,314	49,261	331,694	3,728,360	100.0%
12	One Newark Center									1.92	1.52	70.8%	61.6%	11.3%	9.0%	14,737,974	7,203,226	7,534,747	170,963	1,378,397	5,985,388	90.0%
13	ExchangeRight Portfolio 18									2.30	2.18	61.3%	61.3%	9.5%	9.0%	3,265,503	81,638	3,183,865	32,060	128,143	3,023,662	100.0%
13.01	Walgreens - Chicago (Belmont), IL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.03	Walgreens - Chicago (Central), IL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.04	Walgreens - League City (Main), TX															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.05	Tractor Supply - Meraux (Archbishop), LA															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.06	Tractor Supply - Collinsville (136th), OK															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.09	CVS Pharmacy - Richmond (18th), IN															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.10	Napa Auto Parts- Jerome (Wabash), IL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.11	Advance Auto Parts - Chicago (Cottage), IL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.12	Dollar General - Panama City (US-231), FL															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.13	Dollar General - Elizabeth (Scenery), PA															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.14	Dollar General - Baton Rouge (Plank), LA															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.15	Dollar General - Altoona (14th), PA															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.16	Dollar General - Fayetteville (Strickland), NC															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
13.17	Dollar General - Odessa (FM 1936), TX															NAV	NAV	NAV	NAV	NAV	NAV	100.0%
14	Courtyard Los Angeles Sherman Oaks									1.93	1.74	64.0%	56.0%	11.7%	10.5%	15,772,566	9,346,312	6,426,254	630,903	0	5,795,351	81.7%
15	Warwick Mall									2.21	2.01	47.5%	43.4%	13.3%	12.2%	16,956,599	6,957,538	9,999,062	147,179	733,745	9,118,138	95.7%
16	11311 McCormick Road									1.89	1.72	71.7%	62.5%	11.3%	10.3%	4,566,340	1,807,842	2,758,498	43,079	214,429	2,500,990	85.6%
17	Kirkwood Plaza									1.44	1.37	69.3%	56.4%	8.9%	8.4%	4,281,336	858,626	3,422,710	46,489	121,863	3,254,358	99.3%
18	Rainbow Sunset Pavilion - NV									1.52	1.41	69.9%	57.0%	9.5%	8.8%	2,909,533	719,863	2,189,669	20,959	141,473	2,027,237	99.6%
19	StorQuest - Los Angeles Hill Street									2.04	2.02	62.3%	62.3%	9.2%	9.1%	2,802,711	765,339	2,037,372	16,736	0	2,020,636	87.6%
20	Woodbridge Commons									2.09	2.01	53.6%	53.6%	9.2%	8.9%	3,754,207	1,714,864	2,039,343	28,529	53,254	1,957,560	94.5%
21	Peterson Retail Portfolio									1.57	1.53	57.6%	52.7%	9.6%	9.3%	2,698,974	596,537	2,102,436	9,146	44,055	2,049,236	100.0%
21.01	The Shops at Fair Lakes															1,666,204	328,439	1,337,765	9,146	44,055	1,284,564	100.0%
21.02	Gateway Branch															1,032,770	268,098	764,672	0	0	764,672	100.0%
22	Safeway - Renton, WA									1.83	1.75	65.1%	65.1%	8.4%	8.0%	2,122,625	517,031	1,605,594	30,976	44,429	1,530,190	100.0%
23	Fremont Business Center									1.68	1.53	59.6%	54.3%	9.9%	9.0%	2,279,369	504,504	1,774,865	24,764	130,755	1,619,345	100.0%
24	Everett Village									1.73	1.59	70.0%	64.1%	10.6%	9.7%	2,496,027	660,838	1,835,190	24,172	123,719	1,687,299	100.0%
25	Hilton Garden Inn Boise Spectrum									2.42	2.19	66.2%	53.8%	15.0%	13.5%	6,032,859	3,487,454	2,545,405	241,314	0	2,304,091	80.6%
26	East Towne Center									1.67	1.47	73.6%	60.4%	10.7%	9.4%	2,304,997	665,763	1,639,234	42,133	156,462	1,440,639	91.8%
27	Goldorado Shopping Center									2.45	2.29	62.2%	62.2%	10.2%	9.5%	2,005,224	551,545	1,453,679	21,790	74,439	1,357,449	88.9%
28	U Stor It San Diego Logan									1.90	1.88	59.5%	59.5%	8.8%	8.7%	1,652,634	460,327	1,192,307	9,824	0	1,182,483	89.8%
29	Comfort Suites Golden West									2.45	2.24	68.3%	55.2%	14.8%	13.5%	3,534,008	1,894,885	1,639,123	141,360	0	1,497,763	72.6%
30	Red Rock Business Center									2.42	2.28	64.1%	64.1%	11.3%	10.7%	1,657,194	411,978	1,245,216	14,802	56,773	1,173,641	92.5%
31	Lawndale Commons									1.84	1.74	66.4%	66.4%	8.7%	8.2%	1,333,592	382,009	951,583	9,968	42,984	898,631	100.0%
32	La Quinta Inn - Goodlettsville									1.72	1.53	65.5%	49.7%	12.5%	11.1%	3,459,158	2,181,326	1,277,832	138,366	0	1,139,466	77.6%
33	Green Valley Ranch - Denver									1.76	1.70	68.2%	59.6%	10.6%	10.2%	1,545,708	464,503	1,081,204	13,320	27,000	1,040,884	100.0%
34	Bayside Technology Park - Bldg 19									1.60	1.43	63.1%	56.6%	8.7%	7.8%	1,294,643	424,450	870,193	16,165	76,976	777,052	100.0%
35	Bridge Plaza Co-op, Inc.	37,300,000	26.6%	0.0%	0	0	0			3.82	3.74	49.9%	39.6%	21.7%	21.2%	4,006,003	1,853,620	2,152,383	46,000	0	2,106,383	95.9%
36	Azalea Portfolio									2.21	2.18	62.8%	62.8%	9.3%	9.2%	1,421,517	516,703	904,814	11,100	0	893,714	87.5%
36.01	Sherwood															802,017	225,596	576,421	5,400	0	571,021	90.1%
36.02	College Station															619,500	291,107	328,393	5,700	0	322,693	85.0%
37	Lois Realty Portfolio									1.54	1.52	62.1%	42.8%	10.6%	10.5%	1,696,299	741,666	954,633	12,450	0	942,183	92.8%
37.01	Valkill															844,985	311,710	533,275	5,950	0	527,325	91.6%
37.02	Moorgate															416,548	183,187	233,361	2,400	0	230,961	97.9%
37.03	Stonegate															434,766	246,769	187,997	4,100	0	183,897	91.5%
38	O’Hare Business Center									1.82	1.62	73.3%	58.6%	10.7%	9.5%	1,596,232	702,782	893,450	32,298	66,394	794,759	95.3%
39	Highpoint-on-The Hudson Owners, Inc.	46,500,000	16.1%	6.7%	8	0	0	(4,712)		8.43	8.26	10.4%	10.4%	32.1%	31.4%	4,448,486	2,044,042	2,404,444	48,700	0	2,355,744	98.0%
40	Wyndham House Owners Corp.	37,600,000	18.6%	2.0%	0	3	0		250,000	8.42	8.26	21.9%	21.9%	32.9%	32.2%	3,838,112	1,537,017	2,301,095	44,700	0	2,256,395	96.0%
41	Best Western Sandman									2.00	1.79	58.7%	44.4%	14.5%	12.9%	2,625,581	1,648,511	977,070	105,023	0	872,047	70.5%
42	Nathan Hale Owners Corp.	46,000,000	14.5%	0.0%	0	0	0		750,000	8.20	8.08	8.3%	7.3%	40.2%	39.6%	4,524,660	1,839,641	2,685,019	38,300	0	2,646,719	98.0%
43	Riverwood Research Center									1.83	1.69	72.5%	59.7%	11.9%	10.9%	1,100,378	386,846	713,532	10,221	44,968	658,343	100.0%
44	F5 Networks									1.99	1.74	48.8%	39.4%	12.1%	10.6%	1,355,819	629,557	726,263	8,623	81,487	636,152	100.0%
45	Las Gaviotas Shopping Center									2.26	2.07	58.9%	47.8%	13.8%	12.7%	1,057,325	314,759	742,566	18,057	45,142	679,368	96.0%
46	Park Center Circle									1.60	1.53	74.4%	63.9%	9.9%	9.5%	858,307	329,094	529,213	4,437	16,637	508,139	100.0%
47	Whispering Pines - SC									1.62	1.50	71.5%	52.7%	10.9%	10.1%	1,245,897	677,386	568,511	41,760	0	526,751	93.8%
48	American Mini Storage Colorado Springs									1.71	1.68	56.2%	52.6%	10.6%	10.4%	792,704	239,981	552,723	11,658	0	541,065	87.3%
49	StorageOne Durango									3.45	3.39	34.5%	34.5%	15.1%	14.9%	1,025,280	344,144	681,136	11,278	0	669,858	84.4%
50	Fry Road Retail Center									2.48	2.23	51.6%	51.6%	11.3%	10.2%	664,606	184,991	479,615	3,979	44,035	431,601	85.9%
51	Arbrook Square									1.57	1.48	70.2%	57.0%	9.7%	9.1%	573,036	161,866	411,170	2,605	20,462	388,102	100.0%
52	Esplanade Mini Storage									2.55	2.49	48.8%	48.8%	11.5%	11.2%	827,196	368,825	458,371	11,045	0	447,325	89.9%
53	Talon Centre									2.25	1.90	60.7%	48.9%	13.5%	11.3%	1,297,151	760,352	536,799	15,697	68,249	452,852	91.5%
54	190 East Mosholu Parkway Owners Corp.	13,500,000	27.4%	25.9%	14	0	0	133,265	200,000	3.74	3.66	30.8%	24.3%	20.9%	20.4%	1,221,208	450,695	770,513	15,900	0	754,613	97.9%
55	2390 Palisade Avenue Owners Corp.	19,500,000	17.9%	8.6%	5	0	0	(24,695)	250,000	6.71	6.59	22.0%	19.3%	32.4%	31.8%	1,919,164	785,710	1,133,454	20,650	0	1,112,804	97.1%
56	60 Pineapple Residence Corp.	59,000,000	5.8%	0.0%	0	0	0		500,000	12.53	12.42	3.9%	3.1%	69.2%	68.6%	3,794,024	1,411,958	2,382,066	21,600	0	2,360,466	96.0%
57	6340 Middlebelt Road									1.90	1.75	64.9%	64.9%	9.6%	8.9%	440,352	132,117	308,235	7,751	15,807	284,677	100.0%
58	Worthington Industrial Park									1.66	1.50	74.9%	61.2%	10.5%	9.5%	541,187	219,236	321,951	9,450	22,135	290,366	94.6%
59	68 East Hartsdale Avenue Owners Corp.	13,500,000	19.2%	1.5%	1	0	0	8,395	250,000	5.56	5.44	20.7%	16.3%	30.9%	30.3%	1,454,583	651,658	802,925	17,300	0	785,625	98.0%
60	Barclay Plaza North Owners, Inc.	17,700,000	11.3%	5.2%	3	0	0	2,795	500,000	9.98	9.83	6.9%	6.9%	38.2%	37.6%	1,731,684	968,590	763,094	12,000	0	751,094	95.7%
61	320 West 84th Corp.	11,240,000	17.8%	13.9%	5	0	0	2,197	250,000	6.20	6.08	10.0%	8.7%	30.1%	29.5%	994,785	393,414	601,371	11,100	0	590,271	96.0%
62	Crestwood Owners, Inc.	27,800,000	7.2%	0.0%	0	0	0		250,000	17.10	16.82	7.3%	5.8%	95.4%	93.8%	3,295,974	1,390,699	1,905,275	31,000	0	1,874,275	97.0%
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	99,600,000	1.9%	0.0%	0	0	0		500,000	60.62	59.85	3.6%	3.2%	297.0%	293.3%	6,925,500	1,345,305	5,580,195	71,000	0	5,509,195	98.0%
64	AAA Self Storage - TX									1.69	1.62	49.9%	40.7%	10.6%	10.1%	399,307	209,212	190,096	7,808	0	182,288	89.7%
65	187 Pinehurst Owners Corp.	12,800,000	12.4%	43.8%	21	0	0	242,037		7.27	7.17	9.6%	7.6%	40.8%	40.2%	1,049,871	400,101	649,770	9,000	0	640,770	99.0%
66	2155 Bay Owner’s Corp.	22,600,000	5.7%	14.1%	12	0	0	79,966	250,000	15.85	15.58	5.9%	4.6%	89.1%	87.6%	1,792,384	637,341	1,155,043	20,000	0	1,135,043	97.9%
67	1264 Owners Corp.	10,200,000	11.8%	0.0%	0	0	0		100,000	8.83	8.74	9.4%	8.2%	43.8%	43.3%	740,920	215,614	525,306	5,500	0	519,806	96.9%
68	Mates Owners Corp.	13,600,000	8.1%	44.6%	29	0	0	401,703	250,000	14.41	14.03	6.6%	6.6%	57.1%	55.6%	1,258,010	629,817	628,193	16,500	0	611,693	95.0%

A-1-8

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

Mortgage Loan Number	Property Name	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures
1	Apple Campus 3	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
2	LARP I Portfolio	Various			TTM 9/30/2017	12,874,422	5,216,323	7,658,099	0	7,658,099			Actual 2016	12,437,698	5,201,898	7,235,799	0
2.01	Blackwood	12/21/2017			TTM 9/30/2017	2,300,278	916,821	1,383,457	0	1,383,457			Actual 2016	2,197,887	942,211	1,255,676	0
2.02	5500 Cornell	12/19/2017			TTM 9/30/2017	1,505,218	492,847	1,012,371	0	1,012,371			Actual 2016	1,462,721	573,159	889,562	0
2.03	Clyde Manor	12/19/2017			TTM 9/30/2017	1,187,380	505,753	681,627	0	681,627			Actual 2016	1,226,573	545,984	680,590	0
2.04	Woodlawn Terrace	12/21/2017			TTM 9/30/2017	1,037,205	413,479	623,726	0	623,726			Actual 2016	1,013,389	423,413	589,976	0
2.05	Park Central	12/19/2017			TTM 9/30/2017	993,987	375,656	618,331	0	618,331			Actual 2016	994,747	342,665	652,081	0
2.06	Maple Court	12/21/2017			TTM 9/30/2017	842,874	401,300	441,574	0	441,574			Actual 2016	792,354	370,654	421,700	0
2.07	Ellis Street	12/21/2017			TTM 9/30/2017	818,830	355,613	463,217	0	463,217			Actual 2016	791,723	339,551	452,172	0
2.08	Drexel Grand	12/19/2017			TTM 9/30/2017	771,989	313,388	458,601	0	458,601			Actual 2016	730,425	309,105	421,320	0
2.09	Ellis Court	12/21/2017			TTM 9/30/2017	653,209	263,614	389,595	0	389,595			Actual 2016	633,906	266,473	367,432	0
2.10	Kenwood Court	12/20/2017			TTM 9/30/2017	629,765	246,626	383,139	0	383,139			Actual 2016	552,262	230,596	321,666	0
2.11	Woodlawn Court	12/21/2017			TTM 9/30/2017	520,457	201,406	319,051	0	319,051			Actual 2016	507,858	209,740	298,118	0
2.12	Harper Court	12/21/2017			TTM 9/30/2017	305,704	139,732	165,972	0	165,972			Actual 2016	284,469	120,743	163,726	0
2.13	925 E 46th Street	12/21/2017			TTM 9/30/2017	286,731	123,356	163,375	0	163,375			Actual 2016	269,789	107,218	162,572	0
2.14	Yankee Hill	12/19/2017			TTM 9/30/2017	230,824	101,420	129,404	0	129,404			Actual 2016	233,087	86,123	146,965	0
2.15	Drexel Terrace	12/21/2017			TTM 9/30/2017	278,035	146,305	131,730	0	131,730			Actual 2016	244,720	138,302	106,418	0
2.16	Gillham House	12/19/2017			TTM 9/30/2017	234,420	88,917	145,503	0	145,503			Actual 2016	227,298	82,141	145,157	0
2.17	Cornell Terrace	12/19/2017			TTM 9/30/2017	185,716	87,640	98,076	0	98,076			Actual 2016	190,952	68,935	122,017	0
2.18	5508 Cornell	12/19/2017			TTM 9/30/2017	91,800	42,450	49,350	0	49,350			Actual 2016	83,539	44,888	38,651	0
3	Iron Guard Storage Portfolio	Various			TTM 11/30/2017	11,137,034	3,956,033	7,181,001	0	7,181,001			Actual 2016	10,499,451	3,885,479	6,613,972	0
3.01	Camas	11/16/2017			TTM 11/30/2017	785,845	167,872	617,973	0	617,973			Actual 2016	736,614	158,913	577,701	0
3.02	Webster	11/16/2017			TTM 11/30/2017	862,629	307,748	554,881	0	554,881			Actual 2016	834,251	299,075	535,176	0
3.03	Gum Branch	11/16/2017			TTM 11/30/2017	738,042	194,012	544,030	0	544,030			Actual 2016	731,662	189,437	542,224	0
3.04	6th Avenue	11/20/2017			TTM 11/30/2017	512,836	150,242	362,594	0	362,594			Actual 2016	486,294	144,322	341,971	0
3.05	Katy	11/16/2017			TTM 11/30/2017	563,712	213,271	350,441	0	350,441			Actual 2016	547,747	199,025	348,722	0
3.06	La Porte	11/16/2017			TTM 11/30/2017	650,189	273,087	377,102	0	377,102			Actual 2016	644,098	275,062	369,035	0
3.07	Denton	11/16/2017			TTM 11/30/2017	501,015	186,316	314,699	0	314,699			Actual 2016	493,336	178,615	314,721	0
3.08	Prater Way	11/20/2017			TTM 11/30/2017	450,946	128,308	322,638	0	322,638			Actual 2016	371,439	125,679	245,760	0
3.09	Shurling	11/17/2017			TTM 11/30/2017	524,815	164,365	360,450	0	360,450			Actual 2016	510,976	165,716	345,260	0
3.10	Adamsville	11/21/2017			TTM 11/30/2017	490,810	141,386	349,424	0	349,424			Actual 2016	429,028	136,966	292,062	0
3.11	Troy	11/27/2017			TTM 11/30/2017	541,211	182,624	358,587	0	358,587			Actual 2016	529,938	198,555	331,383	0
3.12	Conroe	11/20/2017			TTM 11/30/2017	518,113	179,104	339,009	0	339,009			Actual 2016	467,039	174,829	292,210	0
3.13	Del Valle	11/22/2017			TTM 11/30/2017	548,370	220,624	327,746	0	327,746			Actual 2016	554,099	218,470	335,629	0
3.14	Tomball	11/20/2017			TTM 11/30/2017	492,989	224,623	268,366	0	268,366			Actual 2016	424,366	233,128	191,238	0
3.15	Canyon Lake	11/22/2017			TTM 11/30/2017	448,777	162,518	286,259	0	286,259			Actual 2016	430,282	164,027	266,254	0
3.16	Riverside	11/20/2017			TTM 11/30/2017	454,734	155,970	298,764	0	298,764			Actual 2016	435,117	146,969	288,147	0
3.17	Bertram	11/16/2017			TTM 11/30/2017	342,876	134,948	207,928	0	207,928			Actual 2016	323,001	129,139	193,862	0
3.18	Center	11/16/2017			TTM 11/30/2017	400,327	157,313	243,014	0	243,014			Actual 2016	355,771	151,610	204,161	0
3.19	Key	11/17/2017			TTM 11/30/2017	331,095	119,833	211,262	0	211,262			Actual 2016	331,238	126,417	204,821	0
3.2	Wylds	11/16/2017			TTM 11/30/2017	318,930	150,775	168,155	0	168,155			Actual 2016	274,368	154,140	120,228	0
3.21	Marine	11/16/2017			TTM 11/30/2017	359,595	172,586	187,009	0	187,009			Actual 2016	338,823	163,050	175,773	0
3.22	Donna	11/16/2017			TTM 11/30/2017	299,178	168,508	130,670	0	130,670			Actual 2016	249,970	152,335	97,634	0
4	Wisconsin Hotel Portfolio	10/31/2017	105	68	TTM 10/31/2017	35,445,688	25,930,003	9,515,686	1,417,826	8,097,859	105	68	Actual 2016	34,809,030	25,789,844	9,019,184	1,392,361
4.01	Holiday Inn - Madison West	10/31/2017	130	81	TTM 10/31/2017	6,223,093	4,600,397	1,622,696	248,924	1,373,772	130	81	Actual 2016	6,549,576	4,734,472	1,815,104	261,983
4.02	Fairfield Inn - Oak Creek	10/31/2017	107	74	TTM 10/31/2017	3,264,121	2,095,133	1,168,989	130,565	1,038,424	107	74	Actual 2016	3,026,588	1,983,365	1,043,223	121,064
4.03	Holiday Inn - Fond Du Lac	10/31/2017	100	64	TTM 10/31/2017	6,091,464	5,025,134	1,066,330	243,659	822,671	100	64	Actual 2016	5,843,500	4,845,992	997,507	233,740
4.04	Holiday Inn Express - Fond Du Lac	10/31/2017	117	71	TTM 10/31/2017	2,289,679	1,478,371	811,308	91,587	719,721	117	71	Actual 2016	2,214,425	1,469,023	745,401	88,577
4.05	Baymont Inn - Madison	10/31/2017	82	48	TTM 10/31/2017	2,344,404	1,650,370	694,034	93,776	600,258	82	48	Actual 2016	2,356,058	1,625,363	730,695	94,242
4.06	Comfort Inn & Suites - Appleton Airport	10/31/2017	87	62	TTM 10/31/2017	3,159,177	2,223,357	935,821	126,367	809,454	87	62	Actual 2016	3,065,933	2,174,885	891,048	122,637
4.07	Holiday Inn Express - Oshkosh	10/31/2017	115	82	TTM 10/31/2017	2,090,837	1,409,345	681,491	83,633	597,858	115	82	Actual 2016	2,088,999	1,392,247	696,751	83,560
4.08	Comfort Inn & Suites - Milwaukee Airport	10/31/2017	85	56	TTM 10/31/2017	3,117,485	2,408,635	708,850	124,699	584,151	85	56	Actual 2016	3,079,097	2,439,576	639,521	123,164
4.09	Comfort Inn & Suites - Madison West	10/31/2017	104	66	TTM 10/31/2017	2,410,013	1,595,613	814,400	96,400	718,000	104	66	Actual 2016	2,516,377	1,690,756	825,621	100,655
4.10	Holiday Inn Express - Milwaukee Airport	10/31/2017	101	67	TTM 10/31/2017	2,889,406	2,309,855	579,551	115,576	463,975	101	67	Actual 2016	2,529,033	2,262,735	266,298	101,161
4.11	Comfort Inn & Suites - Fond Du Lac	10/31/2017	65	54	TTM 10/31/2017	1,566,009	1,133,792	432,217	62,640	369,577	65	54	Actual 2016	1,539,444	1,171,429	368,014	61,578
5	Brookwood Chase Portfolio	Various			TTM 10/31/2017	8,806,989	2,048,909	6,758,080	0	6,758,080			Actual 2016	7,965,347	1,828,994	6,136,354	0
5.01	Old Hammond	12/4/2017			TTM 10/31/2017	1,576,840	227,417	1,349,423	0	1,349,423			Actual 2016	1,505,139	203,786	1,301,354	0
5.02	Coursey	12/1/2017			TTM 10/31/2017	1,233,513	197,824	1,035,690	0	1,035,690			Actual 2016	1,129,525	161,716	967,809	0
5.03	Siegen	12/1/2017			TTM 10/31/2017	1,023,101	185,143	837,958	0	837,958			Actual 2016	948,211	150,023	798,188	0
5.04	Staring	12/1/2017			TTM 10/31/2017	1,046,255	201,511	844,743	0	844,743			Actual 2016	890,337	165,762	724,576	0
5.05	Capital Court	12/1/2017			TTM 10/31/2017	940,030	214,147	725,883	0	725,883			Actual 2016	818,133	166,492	651,642	0
5.06	Lapalco	11/1/2017			TTM 10/31/2017	866,693	295,969	570,725	0	570,725			Actual 2016	737,032	316,304	420,728	0
5.07	Wall	11/1/2017			TTM 10/31/2017	862,683	237,258	625,425	0	625,425			Actual 2016	780,264	260,416	519,848	0
5.08	Willow	12/11/2017			TTM 10/31/2017	667,917	257,151	410,766	0	410,766			Actual 2016	674,231	178,654	495,577	0
5.09	Westminster	10/31/2017			TTM 10/31/2017	589,957	232,490	357,467	0	357,467			Actual 2016	482,475	225,841	256,633	0
6	Extra Space Self Storage Portfolio	9/30/2017			TTM 9/30/2017	27,645,157	10,591,850	17,053,307	0	17,053,307			Actual 2016	26,391,121	10,291,797	16,099,324	0
6.01	Henderson - Stephanie Place	9/30/2017			TTM 9/30/2017	1,498,071	356,642	1,141,429	0	1,141,429			Actual 2016	1,433,079	358,688	1,074,391	0
6.02	Brookfield - Federal Road	9/30/2017			TTM 9/30/2017	1,219,616	367,675	851,941	0	851,941			Actual 2016	1,184,613	349,360	835,253	0
6.03	Kingston - Sawkill Road	9/30/2017			TTM 9/30/2017	1,309,401	491,091	818,310	0	818,310			Actual 2016	1,219,370	483,183	736,187	0
6.04	Lake Elsinore - Central Avenue	9/30/2017			TTM 9/30/2017	1,006,271	277,326	728,946	0	728,946			Actual 2016	944,254	272,278	671,976	0
6.05	Doylestown - North Broad Street	9/30/2017			TTM 9/30/2017	1,015,503	302,452	713,051	0	713,051			Actual 2016	975,709	299,209	676,500	0
6.06	Pennsauken - South Crescent Boulevard	9/30/2017			TTM 9/30/2017	1,113,954	420,267	693,688	0	693,688			Actual 2016	1,073,110	412,583	660,527	0
6.07	New Paltz - South Putt Corners Road	9/30/2017			TTM 9/30/2017	1,144,027	466,983	677,043	0	677,043			Actual 2016	1,095,879	432,354	663,525	0
6.08	Tyngsborough - Industrial Way	9/30/2017			TTM 9/30/2017	957,413	287,294	670,119	0	670,119			Actual 2016	950,508	275,222	675,286	0
6.09	Hemet - South Sanderson	9/30/2017			TTM 9/30/2017	981,540	343,151	638,388	0	638,388			Actual 2016	932,948	319,062	613,886	0
6.10	Bensalem - 1525 Bristol Pike	9/30/2017			TTM 9/30/2017	1,030,579	402,275	628,304	0	628,304			Actual 2016	985,697	387,403	598,294	0
6.11	Eastpoint - Lakewood Avenue	9/30/2017			TTM 9/30/2017	1,023,566	424,626	598,939	0	598,939			Actual 2016	1,065,971	383,437	682,534	0
6.12	Howell - Route 9 South	9/30/2017			TTM 9/30/2017	949,796	366,675	583,122	0	583,122			Actual 2016	920,521	366,100	554,421	0
6.13	Lawrenceville - Hurricane Shoals Road	9/30/2017			TTM 9/30/2017	901,563	322,537	579,026	0	579,026			Actual 2016	862,223	328,094	534,129	0
6.14	Lawnside - White Horse Pike	9/30/2017			TTM 9/30/2017	955,582	393,843	561,739	0	561,739			Actual 2016	934,697	382,629	552,068	0
6.15	Phoenix - West Peoria	9/30/2017			TTM 9/30/2017	771,527	266,834	504,693	0	504,693			Actual 2016	729,884	264,966	464,918	0
6.16	Mount Laurel - Ark Road	9/30/2017			TTM 9/30/2017	744,750	288,817	455,932	0	455,932			Actual 2016	696,676	266,746	429,930	0
6.17	Burlington - Cadillac Road	9/30/2017			TTM 9/30/2017	810,985	358,250	452,735	0	452,735			Actual 2016	767,345	344,476	422,869	0
6.18	Cherry Hill - Marlton Pike	9/30/2017			TTM 9/30/2017	776,532	325,056	451,476	0	451,476			Actual 2016	732,610	317,677	414,933	0
6.19	Bensalem - Knights Road	9/30/2017			TTM 9/30/2017	724,233	287,058	437,175	0	437,175			Actual 2016	709,097	289,639	419,458	0
6.2	Albuquerque - Ellison Road Northwest	9/30/2017			TTM 9/30/2017	637,368	208,031	429,337	0	429,337			Actual 2016	591,633	206,488	385,145	0
6.21	Modesto - Crows Landing	9/30/2017			TTM 9/30/2017	655,532	247,968	407,564	0	407,564			Actual 2016	572,720	228,972	343,748	0
6.22	Auburndale - US Highway 92 West	9/30/2017			TTM 9/30/2017	615,272	211,424	403,848	0	403,848			Actual 2016	560,716	215,158	345,558	0
6.23	San Bernardino - West Club Center Drive	9/30/2017			TTM 9/30/2017	587,048	204,739	382,308	0	382,308			Actual 2016	538,025	207,025	331,000	0
6.24	Memphis - Mount Moriah Terrace	9/30/2017			TTM 9/30/2017	650,339	281,917	368,422	0	368,422			Actual 2016	619,823	284,688	335,135	0
6.25	Hesperia - Mariposa Road	9/30/2017			TTM 9/30/2017	573,765	234,043	339,722	0	339,722			Actual 2016	525,988	227,639	298,349	0
6.26	Memphis - Covington Way	9/30/2017			TTM 9/30/2017	649,104	314,083	335,021	0	335,021			Actual 2016	616,268	288,988	327,280	0
6.27	St. Louis - Halls Ferry Road	9/30/2017			TTM 9/30/2017	609,321	301,023	308,298	0	308,298			Actual 2016	602,737	313,272	289,465	0
6.28	Killeen - Jasper Drive	9/30/2017			TTM 9/30/2017	601,251	297,146	304,105	0	304,105			Actual 2016	588,902	267,757	321,145	0
6.29	Albuquerque - Airport Drive Northwest	9/30/2017			TTM 9/30/2017	438,275	177,327	260,948	0	260,948			Actual 2016	419,682	182,029	237,652	0
6.30	Memphis - Gateway Drive	9/30/2017			TTM 9/30/2017	443,217	196,271	246,946	0	246,946			Actual 2016	415,466	199,432	216,034	0

A-1-9

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

Mortgage Loan Number	Property Name	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures
6.31	Victorville - Yates Road	9/30/2017			TTM 9/30/2017	461,599	217,207	244,392	0	244,392			Actual 2016	403,537	207,479	196,058	0
6.32	Las Vegas - North Lamont Street	9/30/2017			TTM 9/30/2017	378,563	186,188	192,375	0	192,375			Actual 2016	347,430	175,315	172,115	0
6.33	Columbus - East Main Street	9/30/2017			TTM 9/30/2017	358,001	171,306	186,696	0	186,696			Actual 2016	350,379	183,796	166,583	0
6.34	Memphis - Raleigh-LaGrange	9/30/2017			TTM 9/30/2017	350,287	180,747	169,541	0	169,541			Actual 2016	335,472	196,407	139,065	0
6.35	Memphis - 5675 Summer Avenue	9/30/2017			TTM 9/30/2017	384,888	230,471	154,416	0	154,416			Actual 2016	376,513	198,481	178,032	0
6.36	Memphis - Madison Avenue	9/30/2017			TTM 9/30/2017	316,418	183,106	133,313	0	133,313			Actual 2016	311,639	175,766	135,872	0
7	Baybrook Lifestyle and Power Center	11/13/2017			TTM 9/30/2017	16,037,688	4,006,012	12,031,676	0	12,031,676			Actual 2016	10,745,878	3,084,463	7,661,415	0
8	2020 Southwest 4th Avenue	10/31/2017			TTM 9/30/2017	5,100,967	2,035,251	3,065,716	0	3,065,716			Actual 2016	4,560,916	1,896,825	2,664,091	0
9	Roedel Hotel Portfolio	9/30/2017	137	104	TTM 9/30/2017	14,654,428	9,187,795	5,466,633	586,177	4,880,456	137	104	Actual 2016	15,159,669	9,375,124	5,784,545	606,386
9.01	Hilton Garden Inn - Manchester	9/30/2017	162	123	TTM 9/30/2017	6,673,091	4,109,775	2,563,316	266,924	2,296,392	162	123	Actual 2016	6,758,529	4,133,522	2,625,007	270,341
9.02	Hilton Garden Inn - Fishkill	9/30/2017	129	96	TTM 9/30/2017	4,258,778	2,822,474	1,436,304	170,351	1,265,953	129	96	Actual 2016	4,521,737	2,899,908	1,621,829	180,869
9.03	Holiday Inn Express - Auburn	9/30/2017	119	89	TTM 9/30/2017	3,722,559	2,255,546	1,467,013	148,902	1,318,111	119	89	Actual 2016	3,879,403	2,341,694	1,537,709	155,176
10	Moffett Towers II - Building 2	12/1/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
11	One Kennedy Square	11/1/2017			TTM 11/30/2017	8,804,317	4,307,364	4,496,953	0	4,496,953			Actual 2016	9,194,394	4,114,751	5,079,643	0
12	One Newark Center	11/1/2017			TTM 9/30/2017	13,475,198	7,238,396	6,236,802	0	6,236,802			Actual 2016	14,183,978	7,522,493	6,661,485	0
13	ExchangeRight Portfolio 18	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.01	Walgreens - Chicago (Belmont), IL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.03	Walgreens - Chicago (Central), IL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.04	Walgreens - League City (Main), TX	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.05	Tractor Supply - Meraux (Archbishop), LA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.06	Tractor Supply - Collinsville (136th), OK	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.09	CVS Pharmacy - Richmond (18th), IN	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.10	Napa Auto Parts- Jerome (Wabash), IL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.11	Advance Auto Parts - Chicago (Cottage), IL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.12	Dollar General - Panama City (US-231), FL	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.13	Dollar General - Elizabeth (Scenery), PA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.14	Dollar General - Baton Rouge (Plank), LA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.15	Dollar General - Altoona (14th), PA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.16	Dollar General - Fayetteville (Strickland), NC	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.17	Dollar General - Odessa (FM 1936), TX	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
14	Courtyard Los Angeles Sherman Oaks	10/31/2017	205	170	TTM 10/31/2017	15,624,434	8,988,390	6,636,044	0	6,636,044	205	168	Actual 2016	16,920,295	8,626,734	8,293,561	0
15	Warwick Mall	11/17/2017			TTM 10/31/2017	17,233,125	7,003,398	10,229,726	0	10,229,726			Actual 2016	17,332,261	7,023,306	10,308,956	0
16	11311 McCormick Road	11/21/2017			Annualized 9 9/30/2017	4,894,888	1,867,362	3,027,526	0	3,027,526			Actual 2016	5,034,792	1,852,402	3,182,390	0
17	Kirkwood Plaza	9/1/2017			TTM 6/30/2017	4,185,431	799,378	3,386,053	0	3,386,053			Actual 2016	4,125,770	806,620	3,319,150	0
18	Rainbow Sunset Pavilion - NV	9/18/2017			TTM 9/30/2017	2,925,691	724,975	2,200,716	0	2,200,716			Actual 2016	2,418,716	686,720	1,731,996	0
19	StorQuest - Los Angeles Hill Street	12/1/2017			TTM 10/31/2017	2,652,562	781,730	1,870,832	0	1,870,832			Actual 2016	2,432,621	843,880	1,588,741	0
20	Woodbridge Commons	11/9/2017			TTM 9/30/2017	3,850,597	1,657,634	2,192,963	0	2,192,963			Actual 2016	4,149,588	1,746,518	2,403,070	0
21	Peterson Retail Portfolio	Various			TTM 10/31/2017	1,670,404	303,528	1,366,876	0	1,366,876			Actual 2016	1,638,400	298,586	1,339,814	0
21.01	The Shops at Fair Lakes	1/1/2018			TTM 10/31/2017	1,670,404	303,528	1,366,876	0	1,366,876			Actual 2016	1,638,400	298,586	1,339,814	0
21.02	Gateway Branch	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
22	Safeway - Renton, WA	2/1/2018			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
23	Fremont Business Center	12/15/2017			TTM 10/31/2017	1,988,616	554,330	1,434,286	0	1,434,286			Actual 2016	1,712,390	527,957	1,184,433	0
24	Everett Village	11/30/2017			TTM 10/31/2017	2,598,541	609,946	1,988,594	0	1,988,594			Actual 2016	2,533,828	575,047	1,958,781	0
25	Hilton Garden Inn Boise Spectrum	10/31/2017	137	110	TTM 10/31/2017	6,032,912	3,461,307	2,571,606	0	2,571,606	137	110	Actual 2016	5,921,718	3,384,798	2,536,920	0
26	East Towne Center	11/27/2017			TTM 10/31/2017	1,858,143	713,463	1,144,680	0	1,144,680			Actual 2016	1,956,722	713,222	1,243,500	0
27	Goldorado Shopping Center	10/2/2017			TTM 11/30/2017	2,024,926	599,917	1,425,010	0	1,425,010			Actual 2016	2,012,463	546,133	1,466,330	0
28	U Stor It San Diego Logan	12/4/2017			TTM 11/30/2017	1,226,647	337,387	889,260	63,975	825,285			NAV	NAV	NAV	NAV	NAV
29	Comfort Suites Golden West	9/30/2017	143	104	TTM 9/30/2017	3,534,008	1,886,652	1,647,356	141,360	1,505,996	143	104	Actual 2016	3,358,328	1,805,550	1,552,778	134,333
30	Red Rock Business Center	11/29/2017			TTM 10/31/2017	1,324,915	253,165	1,071,750	0	1,071,750			Actual 2016	1,120,463	255,577	864,886	0
31	Lawndale Commons	10/16/2017			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
32	La Quinta Inn - Goodlettsville	8/31/2017	98	76	TTM 8/31/2017	3,459,158	2,222,276	1,236,882	138,366	1,098,516	98	76	Actual 2016	3,119,777	1,995,276	1,124,501	124,791
33	Green Valley Ranch - Denver	11/1/2017			TTM 10/31/2017	1,615,250	460,840	1,154,410	0	1,154,410			Actual 2016	1,455,063	440,789	1,014,274	0
34	Bayside Technology Park - Bldg 19	11/2/2017			Annualized 11 9/30/2017	1,183,200	357,429	825,771	0	825,771			Actual 2016	1,151,830	357,623	794,207	0
35	Bridge Plaza Co-op, Inc.	8/3/2017
36	Azalea Portfolio	11/1/2017			TTM 8/31/2017	1,421,517	514,206	907,311	0	907,311			Actual 2016	1,343,170	482,148	861,020	0
36.01	Sherwood	11/1/2017			TTM 8/31/2017	802,017	234,362	567,655	0	567,655			Actual 2016	740,512	233,576	506,935	0
36.02	College Station	11/1/2017			TTM 8/31/2017	619,500	279,844	339,656	0	339,656			Actual 2016	602,658	248,572	354,085	0
37	Lois Realty Portfolio	12/20/2017			TTM 8/31/2017	1,670,909	721,270	949,639	0	949,639			Actual 2016	1,607,581	706,667	900,914	0
37.01	Valkill	12/20/2017			TTM 8/31/2017	814,188	307,158	507,030	0	507,030			Actual 2016	783,428	305,020	478,408	0
37.02	Moorgate	12/20/2017			TTM 8/31/2017	427,471	170,789	256,682	0	256,682			Actual 2016	407,945	166,116	241,829	0
37.03	Stonegate	12/20/2017			TTM 8/31/2017	429,250	243,323	185,927	0	185,927			Actual 2016	416,208	235,531	180,677	0
38	O’Hare Business Center	Various - 9/18/2017 & 11/28/2017			TTM 8/31/2017	1,436,389	384,150	1,052,238	0	1,052,238			Actual 2016	1,323,504	459,054	864,450	0
39	Highpoint-on-The Hudson Owners, Inc.	12/13/2017
40	Wyndham House Owners Corp.	9/21/2017
41	Best Western Sandman	9/30/2017	88	62	TTM 9/30/2017	2,625,581	1,583,688	1,041,893	105,023	936,870	88	62	Actual 2016	2,616,657	1,501,981	1,114,676	104,666
42	Nathan Hale Owners Corp.	5/12/2017
43	Riverwood Research Center	12/11/2017			TTM 11/30/2017	949,328	320,604	628,724	0	628,724			Actual 2016	722,045	323,319	398,726	0
44	F5 Networks	11/21/2017			TTM 8/31/2017	1,313,628	525,460	788,168	0	788,168			Actual 2016	1,304,150	528,555	775,595	0
45	Las Gaviotas Shopping Center	11/6/2017			TTM 7/31/2017	1,188,760	331,564	857,196	0	857,196			Actual 2016	1,148,660	339,369	809,290	0
46	Park Center Circle	12/13/2017			TTM 9/30/2017	646,197	212,284	433,913	0	433,913			Actual 2016	536,619	211,991	324,628	0
47	Whispering Pines - SC	12/13/2017			TTM 11/30/2017	1,191,263	688,909	502,354	0	502,354			Actual 2016	1,207,115	664,795	542,320	0
48	American Mini Storage Colorado Springs	12/19/2017			TTM 9/30/2017	793,370	236,135	557,236	0	557,236			Actual 2016	716,506	225,898	490,608	0
49	StorageOne Durango	11/15/2017			TTM 10/31/2017	747,793	343,681	404,112	0	404,112			Actual 2016	101,972	95,478	6,494	0
50	Fry Road Retail Center	11/15/2017			YTD 8/31/2017	138,010	69,498	68,512	0	68,512			NAV	NAV	NAV	NAV	NAV
51	Arbrook Square	11/2/2017			Annualized 9 9/30/2017	594,388	168,131	426,257	0	426,257			Actual 2016	580,583	162,464	418,119	0
52	Esplanade Mini Storage	9/22/2017			TTM 8/31/2017	827,548	371,502	456,046	0	456,046			Actual 2016	814,150	366,446	447,705	0
53	Talon Centre	12/7/2017			TTM 11/30/2017	1,218,782	753,368	465,414	0	465,414			Annualized 7 12/31/2016	1,038,009	721,965	316,044	0
54	190 East Mosholu Parkway Owners Corp.	11/13/2017
55	2390 Palisade Avenue Owners Corp.	11/9/2017
56	60 Pineapple Residence Corp.	10/20/2017
57	6340 Middlebelt Road	2/1/2018			TTM 8/31/2017	436,222	136,046	300,176	0	300,176			Actual 2016	397,149	107,215	289,934	0
58	Worthington Industrial Park	12/15/2017			TTM 11/30/2017	551,486	230,447	321,038	0	321,038			Actual 2016	459,713	204,427	255,286	0
59	68 East Hartsdale Avenue Owners Corp.	11/9/2017
60	Barclay Plaza North Owners, Inc.	11/3/2017
61	320 West 84th Corp.	11/7/2017
62	Crestwood Owners, Inc.	11/14/2017
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	11/7/2017
64	AAA Self Storage - TX	11/7/2017			TTM 10/31/2017	395,889	206,149	189,739	0	189,739			Actual 2016	386,742	201,538	185,204	0
65	187 Pinehurst Owners Corp.	9/27/2017
66	2155 Bay Owner’s Corp.	11/10/2017
67	1264 Owners Corp.	11/29/2017
68	Mates Owners Corp.	12/4/2017

A-1-10

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

Mortgage Loan Number	Property Name	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name(2)(5)(7)(8)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	Apple Campus 3	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Apple	882,657	100.0%	2/28/2031
2	LARP I Portfolio	7,235,799			Actual 2015	12,044,063	5,384,208	6,659,855	0	6,659,855			N
2.01	Blackwood	1,255,676			Actual 2015	2,117,683	966,103	1,151,580	0	1,151,580			N
2.02	5500 Cornell	889,562			Actual 2015	1,427,087	628,473	798,614	0	798,614			N
2.03	Clyde Manor	680,590			Actual 2015	1,190,938	485,344	705,593	0	705,593			N
2.04	Woodlawn Terrace	589,976			Actual 2015	1,040,939	447,357	593,582	0	593,582			N
2.05	Park Central	652,081			Actual 2015	937,836	338,682	599,153	0	599,153			N
2.06	Maple Court	421,700			Actual 2015	805,092	394,901	410,191	0	410,191			N
2.07	Ellis Street	452,172			Actual 2015	766,316	362,169	404,147	0	404,147			N
2.08	Drexel Grand	421,320			Actual 2015	724,565	320,293	404,273	0	404,273			N
2.09	Ellis Court	367,432			Actual 2015	596,189	300,007	296,183	0	296,183			N
2.10	Kenwood Court	321,666			Actual 2015	522,743	257,012	265,732	0	265,732			N
2.11	Woodlawn Court	298,118			Actual 2015	476,029	216,119	259,910	0	259,910			N
2.12	Harper Court	163,726			Actual 2015	265,134	131,986	133,148	0	133,148			N
2.13	925 E 46th Street	162,572			Actual 2015	260,935	122,151	138,784	0	138,784			N
2.14	Yankee Hill	146,965			Actual 2015	213,448	78,441	135,007	0	135,007			N
2.15	Drexel Terrace	106,418			Actual 2015	249,575	137,186	112,389	0	112,389			N
2.16	Gillham House	145,157			Actual 2015	189,247	67,464	121,783	0	121,783			N
2.17	Cornell Terrace	122,017			Actual 2015	177,495	90,551	86,944	0	86,944			N
2.18	5508 Cornell	38,651			Actual 2015	82,810	39,970	42,841	0	42,841			N
3	Iron Guard Storage Portfolio	6,613,972			Actual 2015	9,894,157	3,403,120	6,491,037	0	6,491,037			N
3.01	Camas	577,701			Actual 2015	645,854	159,204	486,651	0	486,651			N
3.02	Webster	535,176			Actual 2015	771,458	267,317	504,142	0	504,142			N
3.03	Gum Branch	542,224			Actual 2015	665,557	189,169	476,389	0	476,389			N
3.04	6th Avenue	341,971			Actual 2015	456,538	142,956	313,582	0	313,582			N
3.05	Katy	348,722			Actual 2015	497,635	182,736	314,900	0	314,900			N
3.06	La Porte	369,035			Actual 2015	567,573	223,443	344,130	0	344,130			N
3.07	Denton	314,721			Actual 2015	378,540	190,544	187,996	0	187,996			N
3.08	Prater Way	245,760			Actual 2015	310,771	127,147	183,624	0	183,624			N
3.09	Shurling	345,260			Actual 2015	459,437	167,659	291,778	0	291,778			N
3.10	Adamsville	292,062			Actual 2015	417,062	125,998	291,064	0	291,064			N
3.11	Troy	331,383			Actual 2015	557,966	197,044	360,922	0	360,922			N
3.12	Conroe	292,210			Actual 2015	459,075	135,916	323,159	0	323,159			N
3.13	Del Valle	335,629			Actual 2015	560,916	137,712	423,204	0	423,204			N
3.14	Tomball	191,238			Actual 2015	521,482	97,646	423,836	0	423,836			N
3.15	Canyon Lake	266,254			Actual 2015	396,305	104,564	291,741	0	291,741			N
3.16	Riverside	288,147			Actual 2015	392,242	137,323	254,920	0	254,920			N
3.17	Bertram	193,862			Actual 2015	277,148	122,758	154,390	0	154,390			N
3.18	Center	204,161			Actual 2015	307,154	154,617	152,537	0	152,537			N
3.19	Key	204,821			Actual 2015	388,203	132,784	255,419	0	255,419			N
3.2	Wylds	120,228			Actual 2015	288,225	145,171	143,055	0	143,055			N
3.21	Marine	175,773			Actual 2015	299,198	168,640	130,558	0	130,558			N
3.22	Donna	97,634			Actual 2015	275,818	92,772	183,046	0	183,046			N
4	Wisconsin Hotel Portfolio	7,626,823	103	67	Actual 2015	33,646,030	24,751,002	8,895,028	1,345,842	7,549,187	102	67	N
4.01	Holiday Inn - Madison West	1,553,121	128	85	Actual 2015	6,727,349	4,838,503	1,888,846	269,094	1,619,752	124	86	N
4.02	Fairfield Inn - Oak Creek	922,159	110	68	Actual 2015	3,024,401	1,861,603	1,162,798	120,976	1,041,822	105	69	N
4.03	Holiday Inn - Fond Du Lac	763,768	99	60	Actual 2015	5,843,971	4,797,401	1,046,570	233,759	812,811	100	67	N
4.04	Holiday Inn Express - Fond Du Lac	656,824	119	69	Actual 2015	1,255,014	840,790	414,224	50,201	364,023	135	67	N
4.05	Baymont Inn - Madison	636,453	77	48	Actual 2015	2,277,531	1,673,799	603,731	91,101	512,630	72	46	N
4.06	Comfort Inn & Suites - Appleton Airport	768,410	87	62	Actual 2015	2,942,821	2,129,907	812,914	117,713	695,201	85	60	N
4.07	Holiday Inn Express - Oshkosh	613,191	114	82	Actual 2015	2,039,737	1,356,131	683,606	81,590	602,016	114	80	N
4.08	Comfort Inn & Suites - Milwaukee Airport	516,357	81	56	Actual 2015	3,005,520	2,337,839	667,681	120,221	547,460	78	54	N
4.09	Comfort Inn & Suites - Madison West	724,966	102	69	Actual 2015	2,383,246	1,588,937	794,309	95,330	698,979	95	65	N
4.10	Holiday Inn Express - Milwaukee Airport	165,137	94	59	Actual 2015	2,635,246	2,189,130	446,116	105,410	340,706	92	62	N
4.11	Comfort Inn & Suites - Fond Du Lac	306,436	65	53	Actual 2015	1,511,194	1,136,961	374,234	60,448	313,786	65	53	N
5	Brookwood Chase Portfolio	6,136,354			Actual 2015	6,464,596	1,641,555	4,823,041	0	4,823,041			N
5.01	Old Hammond	1,301,354			Actual 2015	1,347,789	193,306	1,154,483	0	1,154,483			N
5.02	Coursey	967,809			Actual 2015	907,445	137,643	769,802	0	769,802			N
5.03	Siegen	798,188			Actual 2015	790,110	142,100	648,010	0	648,010			N
5.04	Staring	724,576			Actual 2015	696,310	174,965	521,345	0	521,345			N
5.05	Capital Court	651,642			Actual 2015	599,302	149,073	450,229	0	450,229			N
5.06	Lapalco	420,728			Actual 2015	532,378	265,203	267,175	0	267,175			N
5.07	Wall	519,848			Actual 2015	652,149	237,464	414,685	0	414,685			N
5.08	Willow	495,577			Actual 2015	584,701	133,253	451,448	0	451,448			N
5.09	Westminster	256,633			Actual 2015	354,412	208,548	145,864	0	145,864			N
6	Extra Space Self Storage Portfolio	16,099,324			Actual 2015	24,800,992	10,151,952	14,649,039	0	14,649,039			N
6.01	Henderson - Stephanie Place	1,074,391			Actual 2015	1,385,092	360,506	1,024,586	0	1,024,586			N
6.02	Brookfield - Federal Road	835,253			Actual 2015	1,152,117	357,181	794,936	0	794,936			N
6.03	Kingston - Sawkill Road	736,187			Actual 2015	1,177,081	505,775	671,305	0	671,305			N
6.04	Lake Elsinore - Central Avenue	671,976			Actual 2015	872,052	277,739	594,313	0	594,313			N
6.05	Doylestown - North Broad Street	676,500			Actual 2015	916,733	307,580	609,153	0	609,153			N
6.06	Pennsauken - South Crescent Boulevard	660,527			Actual 2015	999,620	415,616	584,004	0	584,004			N
6.07	New Paltz - South Putt Corners Road	663,525			Actual 2015	1,025,126	414,519	610,607	0	610,607			N
6.08	Tyngsborough - Industrial Way	675,286			Actual 2015	896,326	283,511	612,815	0	612,815			N
6.09	Hemet - South Sanderson	613,886			Actual 2015	834,964	308,987	525,977	0	525,977			N
6.10	Bensalem - 1525 Bristol Pike	598,294			Actual 2015	918,336	393,172	525,164	0	525,164			N
6.11	Eastpoint - Lakewood Avenue	682,534			Actual 2015	973,154	380,078	593,076	0	593,076			N
6.12	Howell - Route 9 South	554,421			Actual 2015	872,027	342,843	529,184	0	529,184			N
6.13	Lawrenceville - Hurricane Shoals Road	534,129			Actual 2015	790,710	318,176	472,534	0	472,534			N
6.14	Lawnside - White Horse Pike	552,068			Actual 2015	877,335	389,465	487,870	0	487,870			N
6.15	Phoenix - West Peoria	464,918			Actual 2015	653,460	249,146	404,314	0	404,314			N
6.16	Mount Laurel - Ark Road	429,930			Actual 2015	675,793	271,821	403,971	0	403,971			N
6.17	Burlington - Cadillac Road	422,869			Actual 2015	719,128	360,984	358,144	0	358,144			N
6.18	Cherry Hill - Marlton Pike	414,933			Actual 2015	686,882	327,399	359,483	0	359,483			N
6.19	Bensalem - Knights Road	419,458			Actual 2015	679,391	287,624	391,768	0	391,768			N
6.2	Albuquerque - Ellison Road Northwest	385,145			Actual 2015	591,228	205,853	385,374	0	385,374			N
6.21	Modesto - Crows Landing	343,748			Actual 2015	513,870	210,154	303,716	0	303,716			N
6.22	Auburndale - US Highway 92 West	345,558			Actual 2015	499,756	201,553	298,202	0	298,202			N
6.23	San Bernardino - West Club Center Drive	331,000			Actual 2015	481,813	203,841	277,972	0	277,972			N
6.24	Memphis - Mount Moriah Terrace	335,135			Actual 2015	621,378	302,250	319,128	0	319,128			N
6.25	Hesperia - Mariposa Road	298,349			Actual 2015	466,674	213,071	253,604	0	253,604			N
6.26	Memphis - Covington Way	327,280			Actual 2015	600,080	254,668	345,413	0	345,413			N
6.27	St. Louis - Halls Ferry Road	289,465			Actual 2015	590,404	312,148	278,256	0	278,256			N
6.28	Killeen - Jasper Drive	321,145			Actual 2015	534,062	243,159	290,903	0	290,903			N
6.29	Albuquerque - Airport Drive Northwest	237,652			Actual 2015	387,375	175,756	211,619	0	211,619			N
6.30	Memphis - Gateway Drive	216,034			Actual 2015	417,350	194,862	222,488	0	222,488			N

A-1-11

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

Mortgage Loan Number	Property Name	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name(2)(5)(7)(8)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
6.31	Victorville - Yates Road	196,058			Actual 2015	355,424	182,307	173,116	0	173,116			N
6.32	Las Vegas - North Lamont Street	172,115			Actual 2015	319,404	173,198	146,206	0	146,206			N
6.33	Columbus - East Main Street	166,583			Actual 2015	334,482	184,487	149,995	0	149,995			N
6.34	Memphis - Raleigh-LaGrange	139,065			Actual 2015	313,721	169,564	144,158	0	144,158			N
6.35	Memphis - 5675 Summer Avenue	178,032			Actual 2015	364,533	204,286	160,247	0	160,247			N
6.36	Memphis - Madison Avenue	135,872			Actual 2015	304,110	168,671	135,439	0	135,439			N
7	Baybrook Lifestyle and Power Center	7,661,415			NAV	NAV	NAV	NAV	NAV	NAV			N	Life Time Fitness	120,000	18.8%	9/1/2038
8	2020 Southwest 4th Avenue	2,664,091			Actual 2015	2,439,494	1,239,276	1,200,218	0	1,200,218			N	CH2M Hill	120,407	53.1%	3/31/2025
9	Roedel Hotel Portfolio	5,178,159	145	109	Actual 2015	14,377,471	9,126,090	5,251,381	575,099	4,676,282	139	103	N
9.01	Hilton Garden Inn - Manchester	2,354,666	175	128	Actual 2015	6,600,340	4,087,620	2,512,720	264,014	2,248,706	163	123	N
9.02	Hilton Garden Inn - Fishkill	1,440,960	133	105	Actual 2015	4,327,505	2,897,973	1,429,532	173,100	1,256,432	128	100	N
9.03	Holiday Inn Express - Auburn	1,382,533	124	93	Actual 2015	3,449,626	2,140,497	1,309,129	137,985	1,171,144	123	83	N
10	Moffett Towers II - Building 2	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Amazon	362,563	100.0%	4/30/2028
11	One Kennedy Square	5,079,643			Actual 2015	8,953,605	4,104,549	4,849,056	0	4,849,056			N	Caidan Management	91,228	37.0%	12/31/2025
12	One Newark Center	6,661,485			Actual 2015	13,933,658	7,541,972	6,391,686	0	6,391,686			N	K&L Gates, LLP	52,148	12.5%	1/31/2022
13	ExchangeRight Portfolio 18	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Various	Various	Various	Various
13.01	Walgreens - Chicago (Belmont), IL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	18,340	100.0%	1/31/2028
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Hobby Lobby	74,705	100.0%	12/31/2027
13.03	Walgreens - Chicago (Central), IL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	18,154	100.0%	3/31/2029
13.04	Walgreens - League City (Main), TX	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	14,490	100.0%	5/1/2027
13.05	Tractor Supply - Meraux (Archbishop), LA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Tractor Supply	19,097	100.0%	11/1/2032
13.06	Tractor Supply - Collinsville (136th), OK	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Tractor Supply	19,175	100.0%	9/30/2032
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	15,525	100.0%	11/30/2028
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Fresenius Medical Care	8,275	100.0%	5/1/2029
13.09	CVS Pharmacy - Richmond (18th), IN	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	CVS Pharmacy	10,722	100.0%	5/31/2036
13.10	Napa Auto Parts- Jerome (Wabash), IL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Napa Auto Parts	15,294	100.0%	10/31/2037
13.11	Advance Auto Parts - Chicago (Cottage), IL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Advance Auto Parts	6,124	100.0%	4/30/2028
13.12	Dollar General - Panama City (US-231), FL	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,100	100.0%	5/31/2028
13.13	Dollar General - Elizabeth (Scenery), PA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,026	100.0%	7/31/2032
13.14	Dollar General - Baton Rouge (Plank), LA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,100	100.0%	9/30/2028
13.15	Dollar General - Altoona (14th), PA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	7,489	100.0%	6/30/2032
13.16	Dollar General - Fayetteville (Strickland), NC	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,125	100.0%	10/9/2027
13.17	Dollar General - Odessa (FM 1936), TX	NAV			NAV	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,026	100.0%	2/28/2030
14	Courtyard Los Angeles Sherman Oaks	8,293,561	229	187	Actual 2015	13,898,648	7,792,405	6,106,243	0	6,106,243	182	150	N
15	Warwick Mall	10,308,956			Actual 2015	16,273,009	6,932,726	9,340,283	0	9,340,283			N	JC Penney	137,952	23.4%	3/31/2020
16	11311 McCormick Road	3,182,390			Actual 2015	4,882,442	1,806,847	3,075,595	0	3,075,595			N	P.S.A. Financial Center, Inc.	50,620	23.5%	8/31/2027
17	Kirkwood Plaza	3,319,150			Actual 2015	3,981,105	787,180	3,193,925	0	3,193,925			N	Kohl’s Department Store	113,797	36.7%	4/30/2030
18	Rainbow Sunset Pavilion - NV	1,731,996			Actual 2015	2,359,288	676,077	1,683,210	0	1,683,210			N	Wells Fargo Bank, N.A.	52,899	50.5%	1/31/2025
19	StorQuest - Los Angeles Hill Street	1,588,741			Actual 2015	2,180,502	637,043	1,543,459	0	1,543,459			N
20	Woodbridge Commons	2,403,070			Actual 2015	3,962,973	1,469,722	2,493,251	0	2,493,251			N	Wal-Mart	135,930	71.5%	8/15/2024
21	Peterson Retail Portfolio	1,339,814			Actual 2015	1,609,516	313,482	1,296,033	0	1,296,033			N	Various	Various	Various	Various
21.01	The Shops at Fair Lakes	1,339,814			Actual 2015	1,609,515	313,482	1,296,033	0	1,296,033			N	Blue Iguana Group LLC	3,977	16.3%	9/9/2020
21.02	Gateway Branch	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Cabela’s Wholesale, Inc.	79,969	100.0%	1/31/2038
22	Safeway - Renton, WA	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Safeway	61,951	100.0%	12/28/2035
23	Fremont Business Center	1,184,433			Actual 2015	1,626,518	464,331	1,162,187	0	1,162,187			N	CoaguSense	13,804	11.1%	1/31/2021
24	Everett Village	1,958,781			NAV	NAV	NAV	NAV	NAV	NAV			N	Best Buy Stores, L.P	30,300	25.1%	1/31/2021
25	Hilton Garden Inn Boise Spectrum	2,536,920	130	107	Actual 2015	5,252,650	3,051,677	2,200,973	0	2,200,973	119	96	N
26	East Towne Center	1,243,500			Actual 2015	1,509,906	680,371	829,536	0	829,536			N	Burlington Coat Factory	56,429	22.0%	2/28/2027
27	Goldorado Shopping Center	1,466,330			Actual 2015	2,034,997	549,407	1,485,590	0	1,485,590			N	Bel Air Mart	53,830	49.4%	5/31/2029
28	U Stor It San Diego Logan	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N
29	Comfort Suites Golden West	1,418,445	140	99	Actual 2015	3,108,343	1,701,641	1,406,702	124,334	1,282,368	131	91	N
30	Red Rock Business Center	864,886			Actual 2015	506,166	239,940	266,226	0	266,226			N	Keller Williams	17,143	23.2%	2/28/2027
31	Lawndale Commons	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Schnuck Markets	58,449	88.6%	1/31/2037
32	La Quinta Inn - Goodlettsville	999,710	94	69	Actual 2015	2,531,556	1,692,550	839,006	101,262	737,744	82	58	N
33	Green Valley Ranch - Denver	1,014,274			Actual 2015	1,451,113	423,534	1,027,578	0	1,027,578			N	Tower Liquors	8,511	17.3%	3/31/2019
34	Bayside Technology Park - Bldg 19	794,207			Actual 2015	1,069,462	330,083	739,379	0	739,379			N	DCG Systems	55,000	71.5%	6/30/2021
35	Bridge Plaza Co-op, Inc.
36	Azalea Portfolio	861,020			Actual 2015	1,189,299	424,865	764,434	0	764,434			N
36.01	Sherwood	506,935			Actual 2015	599,978	204,055	395,923	0	395,923			N
36.02	College Station	354,085			Actual 2015	589,321	220,810	368,511	0	368,511			N
37	Lois Realty Portfolio	900,914			Actual 2015	1,621,162	674,606	946,556	0	946,556			N
37.01	Valkill	478,408			Actual 2015	790,263	301,129	489,134	0	489,134			N
37.02	Moorgate	241,829			Actual 2015	407,634	179,439	228,195	0	228,195			N
37.03	Stonegate	180,677			Actual 2015	423,265	194,038	229,227	0	229,227			N
38	O’Hare Business Center	864,450			TTM 8/31/2016	1,139,672	450,639	689,033	0	689,033			N	Lapmaster International	62,344	32.8%	10/31/2021
39	Highpoint-on-The Hudson Owners, Inc.
40	Wyndham House Owners Corp.
41	Best Western Sandman	1,010,010	93	61	Actual 2015	2,546,589	1,473,690	1,072,899	101,864	971,035	80	60	N
42	Nathan Hale Owners Corp.
43	Riverwood Research Center	398,726			NAV	NAV	NAV	NAV	NAV	NAV			N	PACE South East Michigan	32,297	47.4%	8/31/2031
44	F5 Networks	775,595			NAV	NAV	NAV	NAV	NAV	NAV			N	F5 Networks	43,115	100.0%	11/30/2025
45	Las Gaviotas Shopping Center	809,290			Actual 2015	1,165,515	359,689	805,826	0	805,826			N	Food Lion	30,280	33.5%	12/31/2027
46	Park Center Circle	324,628			Actual 2015	708,052	235,647	472,405	0	472,405			N	Mattress Firm	5,072	22.9%	7/31/2018
47	Whispering Pines - SC	542,320			Actual 2015	1,040,296	617,658	422,638	0	422,638			N
48	American Mini Storage Colorado Springs	490,608			Actual 2015	637,188	229,932	407,256	0	407,256			N
49	StorageOne Durango	6,494			NAV	NAV	NAV	NAV	NAV	NAV			N
50	Fry Road Retail Center	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Teloloapan Meat Market, Inc.	8,643	32.6%	7/31/2027
51	Arbrook Square	418,119			Actual 2015	579,911	146,418	433,493	0	433,493			N	New Balance DFW	3,225	18.6%	4/30/2023
52	Esplanade Mini Storage	447,705			Actual 2015	755,394	359,014	396,380	0	396,380			N
53	Talon Centre	316,044			Annualized 11 11/30/2015	1,077,237	636,845	440,391	0	440,391			N	Wayne Center	17,190	25.2%	11/30/2024
54	190 East Mosholu Parkway Owners Corp.
55	2390 Palisade Avenue Owners Corp.
56	60 Pineapple Residence Corp.
57	6340 Middlebelt Road	289,934			Actual 2015	306,595	21,792	284,803	0	284,803			N	DHL	77,508	100.0%	4/25/2027
58	Worthington Industrial Park	255,286			Actual 2015	509,863	199,302	310,561	0	310,561			N	Dallas Ski Boats	5,625	8.9%	12/31/2018
59	68 East Hartsdale Avenue Owners Corp.
60	Barclay Plaza North Owners, Inc.
61	320 West 84th Corp.
62	Crestwood Owners, Inc.
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.
64	AAA Self Storage - TX	185,204			Actual 2015	372,793	202,143	170,650	0	170,650			N
65	187 Pinehurst Owners Corp.
66	2155 Bay Owner’s Corp.
67	1264 Owners Corp.
68	Mates Owners Corp.

A-1-12

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(8)(9)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(7)(8)(9)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(7)(8)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
1	Apple Campus 3
2	LARP I Portfolio
2.01	Blackwood
2.02	5500 Cornell
2.03	Clyde Manor
2.04	Woodlawn Terrace
2.05	Park Central
2.06	Maple Court
2.07	Ellis Street
2.08	Drexel Grand
2.09	Ellis Court
2.10	Kenwood Court
2.11	Woodlawn Court
2.12	Harper Court
2.13	925 E 46th Street
2.14	Yankee Hill
2.15	Drexel Terrace
2.16	Gillham House
2.17	Cornell Terrace
2.18	5508 Cornell
3	Iron Guard Storage Portfolio
3.01	Camas
3.02	Webster
3.03	Gum Branch
3.04	6th Avenue
3.05	Katy
3.06	La Porte
3.07	Denton
3.08	Prater Way
3.09	Shurling
3.10	Adamsville
3.11	Troy
3.12	Conroe
3.13	Del Valle
3.14	Tomball
3.15	Canyon Lake
3.16	Riverside
3.17	Bertram
3.18	Center
3.19	Key
3.2	Wylds
3.21	Marine
3.22	Donna
4	Wisconsin Hotel Portfolio
4.01	Holiday Inn - Madison West
4.02	Fairfield Inn - Oak Creek
4.03	Holiday Inn - Fond Du Lac
4.04	Holiday Inn Express - Fond Du Lac
4.05	Baymont Inn - Madison
4.06	Comfort Inn & Suites - Appleton Airport
4.07	Holiday Inn Express - Oshkosh
4.08	Comfort Inn & Suites - Milwaukee Airport
4.09	Comfort Inn & Suites - Madison West
4.10	Holiday Inn Express - Milwaukee Airport
4.11	Comfort Inn & Suites - Fond Du Lac
5	Brookwood Chase Portfolio
5.01	Old Hammond
5.02	Coursey
5.03	Siegen
5.04	Staring
5.05	Capital Court
5.06	Lapalco
5.07	Wall
5.08	Willow
5.09	Westminster
6	Extra Space Self Storage Portfolio
6.01	Henderson - Stephanie Place
6.02	Brookfield - Federal Road
6.03	Kingston - Sawkill Road
6.04	Lake Elsinore - Central Avenue
6.05	Doylestown - North Broad Street
6.06	Pennsauken - South Crescent Boulevard
6.07	New Paltz - South Putt Corners Road
6.08	Tyngsborough - Industrial Way
6.09	Hemet - South Sanderson
6.10	Bensalem - 1525 Bristol Pike
6.11	Eastpoint - Lakewood Avenue
6.12	Howell - Route 9 South
6.13	Lawrenceville - Hurricane Shoals Road
6.14	Lawnside - White Horse Pike
6.15	Phoenix - West Peoria
6.16	Mount Laurel - Ark Road
6.17	Burlington - Cadillac Road
6.18	Cherry Hill - Marlton Pike
6.19	Bensalem - Knights Road
6.2	Albuquerque - Ellison Road Northwest
6.21	Modesto - Crows Landing
6.22	Auburndale - US Highway 92 West
6.23	San Bernardino - West Club Center Drive
6.24	Memphis - Mount Moriah Terrace
6.25	Hesperia - Mariposa Road
6.26	Memphis - Covington Way
6.27	St. Louis - Halls Ferry Road
6.28	Killeen - Jasper Drive
6.29	Albuquerque - Airport Drive Northwest
6.30	Memphis - Gateway Drive

A-1-13

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(8)(9)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(7)(8)(9)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(7)(8)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
6.31	Victorville - Yates Road
6.32	Las Vegas - North Lamont Street
6.33	Columbus - East Main Street
6.34	Memphis - Raleigh-LaGrange
6.35	Memphis - 5675 Summer Avenue
6.36	Memphis - Madison Avenue
7	Baybrook Lifestyle and Power Center	Dick’s Sporting Goods	105,000	16.5%	1/31/2027	Star Cinema Grill	42,147	6.6%	12/31/2030	Dave & Buster’s	41,996	6.6%	1/31/2031
8	2020 Southwest 4th Avenue	Premera Blue Cross	18,652	8.2%	4/30/2020	City of Portland - Bureau of Development Services	13,312	5.9%	10/31/2019	Zidell Marine Corp.	12,323	5.4%	11/30/2024
9	Roedel Hotel Portfolio
9.01	Hilton Garden Inn - Manchester
9.02	Hilton Garden Inn - Fishkill
9.03	Holiday Inn Express - Auburn
10	Moffett Towers II - Building 2
11	One Kennedy Square	The Walbridge Group, Inc.	51,402	20.9%	4/30/2022	Marketing Associates	51,402	20.9%	3/31/2026	Ernst & Young US LLP	37,277	15.1%	12/31/2026
12	One Newark Center	GSA IRS	45,075	10.8%	12/29/2019	GSA HUD	41,555	9.9%	4/21/2018	Level 3 Communications	33,485	8.0%	4/30/2020
13	ExchangeRight Portfolio 18
13.01	Walgreens - Chicago (Belmont), IL
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN
13.03	Walgreens - Chicago (Central), IL
13.04	Walgreens - League City (Main), TX
13.05	Tractor Supply - Meraux (Archbishop), LA
13.06	Tractor Supply - Collinsville (136th), OK
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA
13.09	CVS Pharmacy - Richmond (18th), IN
13.10	Napa Auto Parts- Jerome (Wabash), IL
13.11	Advance Auto Parts - Chicago (Cottage), IL
13.12	Dollar General - Panama City (US-231), FL
13.13	Dollar General - Elizabeth (Scenery), PA
13.14	Dollar General - Baton Rouge (Plank), LA
13.15	Dollar General - Altoona (14th), PA
13.16	Dollar General - Fayetteville (Strickland), NC
13.17	Dollar General - Odessa (FM 1936), TX
14	Courtyard Los Angeles Sherman Oaks
15	Warwick Mall	Jordan’s Furniture	113,743	19.3%	12/31/2021	Showcase Cinemas	57,160	9.7%	4/30/2021	Nordstrom, Inc.	37,472	6.4%	11/30/2022
16	11311 McCormick Road	University of Maryland Medical Systems	31,171	14.5%	1/31/2027	First Data Merchant Services Corporation	24,017	11.2%	5/31/2022	Gilchrist Hospice Care	22,983	10.7%	4/30/2019
17	Kirkwood Plaza	Acme	52,936	17.1%	4/30/2020	A.C. Moore	30,000	9.7%	2/28/2021	Just Cabinets	20,055	6.5%	10/31/2020
18	Rainbow Sunset Pavilion - NV	American Wagering, Inc.	20,660	19.7%	2/28/2025	New York Life Insurance	19,760	18.9%	4/30/2023	Your Leasing Solution, LLC	4,892	4.7%	8/31/2022
19	StorQuest - Los Angeles Hill Street
20	Woodbridge Commons	Dollar Tree	15,003	7.9%	8/31/2020	Advance Auto Parts	12,640	6.6%	9/30/2025	Payless Shoesource	4,004	2.1%	5/31/2021
21	Peterson Retail Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
21.01	The Shops at Fair Lakes	WashingtonFirst Bank	3,818	15.6%	7/31/2023	Sunoco	2,503	10.2%	4/3/2024	McDonald’s	2,220	9.1%	11/21/2021
21.02	Gateway Branch
22	Safeway - Renton, WA
23	Fremont Business Center	Primity Bio	12,745	10.3%	1/31/2023	Meshare Inc	11,091	9.0%	11/30/2019	Pivotal Systems	10,035	8.1%	9/30/2020
24	Everett Village	The TJX companies, Inc	26,019	21.5%	8/31/2022	Bed Bath & Beyond, Inc	25,300	20.9%	1/31/2021	Petsmart, Inc	20,015	16.6%	2/28/2021
25	Hilton Garden Inn Boise Spectrum
26	East Towne Center	Gabriel Brothers	51,200	20.0%	1/21/2026	Ollie’s	36,030	14.0%	12/31/2022	Penn National Turf Club	24,050	9.4%	7/31/2018
27	Goldorado Shopping Center	Anytime Fitness	5,200	4.8%	9/30/2024	Auto Zone	3,744	3.4%	9/30/2021	Wells Fargo Bank	3,250	3.0%	2/28/2021
28	U Stor It San Diego Logan
29	Comfort Suites Golden West
30	Red Rock Business Center	Sun Commercial Real Estate	9,427	12.7%	6/30/2023	Toll Bros Inc.	9,025	12.2%	3/31/2020	Valley Electric Association	7,499	10.1%	2/28/2022
31	Lawndale Commons	Pet Supplies Plus	6,211	9.4%	12/31/2026	Great Clips	1,300	2.0%	12/31/2021
32	La Quinta Inn - Goodlettsville
33	Green Valley Ranch - Denver	1st Bank	6,000	12.2%	4/30/2030	Grease Monkey	4,000	8.1%	11/30/2029	Wendy’s	3,200	6.5%	12/31/2018
34	Bayside Technology Park - Bldg 19	Avalanche Technology	21,976	28.5%	1/31/2023
35	Bridge Plaza Co-op, Inc.
36	Azalea Portfolio
36.01	Sherwood
36.02	College Station
37	Lois Realty Portfolio
37.01	Valkill
37.02	Moorgate
37.03	Stonegate
38	O’Hare Business Center	Home Value LLC	12,546	6.6%	8/31/2018	Amset	11,562	6.1%	11/30/2018	InterWest Distribution Company	7,639	4.0%	2/28/2019
39	Highpoint-on-The Hudson Owners, Inc.
40	Wyndham House Owners Corp.
41	Best Western Sandman
42	Nathan Hale Owners Corp.
43	Riverwood Research Center	Federal Mogul Motorparts Corporation	25,005	36.7%	3/31/2021	Total Renal Care, Inc.	6,688	9.8%	3/31/2019	Superior Imaging	4,152	6.1%	11/30/2019
44	F5 Networks
45	Las Gaviotas Shopping Center	Fitness 19	10,804	12.0%	1/31/2022	Dollar General	8,000	8.9%	10/31/2019	Plaza Azteca	5,700	6.3%	9/30/2023
46	Park Center Circle	Casa Patron	4,664	21.0%	12/31/2024	Panera Bread	4,595	20.7%	3/31/2027	Noodles & Company	2,957	13.3%	12/31/2021
47	Whispering Pines - SC
48	American Mini Storage Colorado Springs
49	StorageOne Durango
50	Fry Road Retail Center	T-Mobile West, LLC	2,705	10.2%	5/31/2027	Domino’s Pizza LLC	2,583	9.7%	9/30/2027	Estella’s Bakery	2,500	9.4%	5/31/2027
51	Arbrook Square	JP Morgan Chase Bank	3,212	18.5%	9/30/2019	Hand & Stone Massage and Facial	2,599	15.0%	10/31/2019	Ideal Image	2,063	11.9%	12/31/2020
52	Esplanade Mini Storage
53	Talon Centre	Skillman Foundation	16,781	24.6%	12/31/2025	MMSDC	11,318	16.6%	3/31/2020	Advantage Health Care	8,595	12.6%	5/31/2024
54	190 East Mosholu Parkway Owners Corp.
55	2390 Palisade Avenue Owners Corp.
56	60 Pineapple Residence Corp.
57	6340 Middlebelt Road
58	Worthington Industrial Park	Advantage Hail Repair	4,500	7.1%	4/30/2018	Diamond H Trenching	4,500	7.1%	4/30/2018	Planet Dents, Inc.	4,500	7.1%	8/31/2018
59	68 East Hartsdale Avenue Owners Corp.
60	Barclay Plaza North Owners, Inc.
61	320 West 84th Corp.
62	Crestwood Owners, Inc.
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.
64	AAA Self Storage - TX
65	187 Pinehurst Owners Corp.
66	2155 Bay Owner’s Corp.
67	1264 Owners Corp.
68	Mates Owners Corp.

A-1-14

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

Mortgage Loan Number

Property Name

5th Largest Tenant Name(7)(8)

5th Largest Tenant Sq. Ft.

5th Largest
Tenant
% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

Engineering Escrow / Deferred Maintenance ($)

Tax Escrow (Initial)

Monthly Tax Escrow ($)

Tax Escrow - Cash or LoC

Tax Escrow - LoC Counterparty

Apple Campus 3

11/20/2017

10.0%

Refinance

249,368

Cash

LARP I Portfolio

Various

Recapitalization

47,439

413,520

68,920

Cash

2.01

Blackwood

11/13/2017

2.02

5500 Cornell

11/13/2017

2.03

Clyde Manor

11/13/2017

11/16/2017

2.04

Woodlawn Terrace

11/13/2017

2.05

Park Central

11/16/2017

2.06

Maple Court

11/13/2017

2.07

Ellis Street

11/13/2017

2.08

Drexel Grand

11/13/2017

2.09

Ellis Court

11/13/2017

2.10

Kenwood Court

11/13/2017

2.11

Woodlawn Court

11/13/2017

2.12

Harper Court

11/13/2017

2.13

925 E 46th Street

11/14/2017

11/13/2017

2.14

Yankee Hill

11/16/2017

2.15

Drexel Terrace

11/13/2017

2.16

Gillham House

11/16/2017

2.17

Cornell Terrace

11/13/2017

2.18

5508 Cornell

11/13/2017

Iron Guard Storage Portfolio

Various

Refinance

212,900

170,242

96,239

Cash

3.01

Camas

11/14/2017

11/13/2017

11/14/2017

6.0%

3.02

Webster

11/14/2017

11/15/2017

3.03

Gum Branch

11/14/2017

3.04

6th Avenue

11/14/2017

3.05

Katy

11/14/2017

11/13/2017

3.06

La Porte

11/13/2017

11/14/2017

3.07

Denton

11/15/2017

11/14/2017

3.08

Prater Way

11/14/2017

9.0%

3.09

Shurling

11/14/2017

3.10

Adamsville

11/14/2017

3.11

Troy

11/14/2017

3.12

Conroe

11/15/2017

3.13

Del Valle

11/14/2017

11/15/2017

3.14

Tomball

11/14/2017

3.15

Canyon Lake

11/14/2017

3.16

Riverside

11/14/2017

11/15/2017

3.17

Bertram

11/13/2017

11/14/2017

3.18

Center

11/14/2017

3.19

Key

11/14/2017

3.2

Wylds

11/14/2017

3.21

Marine

11/14/2017

3.22

Donna

11/14/2017

11/13/2017

Wisconsin Hotel Portfolio

11/30/2017

Refinance

223,475

176,010

1/12 of the Taxes that Lender reasonably estimates will be payable during the next ensuing twelve (12) months

Cash

4.01

Holiday Inn - Madison West

11/30/2017

4.02

Fairfield Inn - Oak Creek

11/30/2017

4.03

Holiday Inn - Fond Du Lac

11/30/2017

4.04

Holiday Inn Express - Fond Du Lac

11/30/2017

4.05

Baymont Inn - Madison

11/30/2017

4.06

Comfort Inn & Suites - Appleton Airport

11/30/2017

4.07

Holiday Inn Express - Oshkosh

11/30/2017

4.08

Comfort Inn & Suites - Milwaukee Airport

11/30/2017

4.09

Comfort Inn & Suites - Madison West

11/30/2017

4.10

Holiday Inn Express - Milwaukee Airport

11/30/2017

4.11

Comfort Inn & Suites - Fond Du Lac

11/30/2017

Brookwood Chase Portfolio

11/1/2017

Refinance

12,250

27,087

Cash

5.01

Old Hammond

11/1/2017

5.02

Coursey

11/1/2017

5.03

Siegen

11/1/2017

5.04

Staring

11/1/2017

5.05

Capital Court

11/1/2017

5.06

Lapalco

11/1/2017

5.07

Wall

11/1/2017

5.08

Willow

11/1/2017

5.09

Westminster

11/1/2017

Extra Space Self Storage Portfolio

Various

11/3/2017

Various

Recapitalization

Springing

6.01

Henderson - Stephanie Place

9/20/2017

11/3/2017

6.02

Brookfield - Federal Road

9/20/2017

11/3/2017

6.03

Kingston - Sawkill Road

9/20/2017

11/3/2017

6.04

Lake Elsinore - Central Avenue

9/20/2017

11/3/2017

9/18/2017

10.0%

6.05

Doylestown - North Broad Street

9/14/2017

11/3/2017

6.06

Pennsauken - South Crescent Boulevard

9/20/2017

11/3/2017

6.07

New Paltz - South Putt Corners Road

9/20/2017

11/3/2017

6.08

Tyngsborough - Industrial Way

9/20/2017

11/3/2017

6.09

Hemet - South Sanderson

9/20/2017

11/3/2017

9/18/2017

12.0%

6.10

Bensalem - 1525 Bristol Pike

9/20/2017

11/3/2017

6.11

Eastpoint - Lakewood Avenue

9/20/2017

11/3/2017

6.12

Howell - Route 9 South

9/20/2017

11/3/2017

6.13

Lawrenceville - Hurricane Shoals Road

9/20/2017

11/3/2017

6.14

Lawnside - White Horse Pike

9/20/2017

11/3/2017

6.15

Phoenix - West Peoria

9/20/2017

11/3/2017

6.16

Mount Laurel - Ark Road

9/20/2017

11/3/2017

6.17

Burlington - Cadillac Road

9/20/2017

11/3/2017

6.18

Cherry Hill - Marlton Pike

9/20/2017

11/3/2017

6.19

Bensalem - Knights Road

9/20/2017

11/3/2017

6.2

Albuquerque - Ellison Road Northwest

9/20/2017

11/3/2017

6.21

Modesto - Crows Landing

9/20/2017

11/3/2017

9/20/2017

5.0%

6.22

Auburndale - US Highway 92 West

9/20/2017

11/3/2017

6.23

San Bernardino - West Club Center Drive

9/20/2017

11/3/2017

9/18/2017

18.0%

6.24

Memphis - Mount Moriah Terrace

9/20/2017

11/3/2017

10/20/2017

14.0%

6.25

Hesperia - Mariposa Road

9/20/2017

11/3/2017

9/20/2017

9.0%

6.26

Memphis - Covington Way

9/20/2017

11/3/2017

10/20/2017

11.0%

6.27

St. Louis - Halls Ferry Road

9/20/2017

11/3/2017

6.28

Killeen - Jasper Drive

9/20/2017

11/3/2017

6.29

Albuquerque - Airport Drive Northwest

9/20/2017

11/3/2017

6.30

Memphis - Gateway Drive

9/20/2017

11/3/2017

10/20/2017

9.0%

A-1-15

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

Mortgage Loan Number

Property Name

5th Largest Tenant Name(7)(8)

5th Largest Tenant Sq. Ft.

5th Largest
Tenant
% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

Engineering Escrow / Deferred Maintenance ($)

Tax Escrow (Initial)

Monthly Tax Escrow ($)

Tax Escrow - Cash or LoC

Tax Escrow - LoC Counterparty

6.31

Victorville - Yates Road

9/20/2017

11/3/2017

9/19/2017

12.0%

6.32

Las Vegas - North Lamont Street

9/20/2017

11/3/2017

6.33

Columbus - East Main Street

9/20/2017

11/3/2017

6.34

Memphis - Raleigh-LaGrange

9/20/2017

11/3/2017

10/20/2017

11.0%

6.35

Memphis - 5675 Summer Avenue

9/20/2017

11/3/2017

10/20/2017

11.0%

6.36

Memphis - Madison Avenue

9/20/2017

11/3/2017

10/20/2017

15.9%

Baybrook Lifestyle and Power Center

Zara

36,982

5.8%

12/31/2025

11/2/2017

11/3/2017

Refinance

Springing

2020 Southwest 4th Avenue

Acumentra Health

11,334

5.0%

5/31/2019

11/30/2017

10/30/2017

11/30/2017

8.0%

Acquisition

Springing

Roedel Hotel Portfolio

10/13/2017

Refinance

13,938

55,120

Cash

9.01

Hilton Garden Inn - Manchester

10/13/2017

9.02

Hilton Garden Inn - Fishkill

10/13/2017

9.03

Holiday Inn Express - Auburn

10/13/2017

Moffett Towers II - Building 2

10/20/2017

10/19/2017

10/18/2017

3.0%

Refinance

111,859

Cash

One Kennedy Square

RBS Citizens, N.A.

5,251

2.1%

7/31/2018

1/4/2018

11/29/2017

Refinance

216,960

108,481

Cash

One Newark Center

Proskauer Rose, LLP

26,074

6.2%

1/31/2020

10/4/2017

11/30/2017

Acquisition

27,750

388,733

194,366

Cash

ExchangeRight Portfolio 18

Various

Acquisition

68,281

93,985

18,611

Cash

13.01

Walgreens - Chicago (Belmont), IL

10/26/2017

10/30/2017

13.02

Hobby Lobby - Fort Wayne (Coldwater), IN

11/1/2017

10/10/2017

13.03

Walgreens - Chicago (Central), IL

10/12/2017

10/13/2017

13.04

Walgreens - League City (Main), TX

10/2/2017

10/4/2017

13.05

Tractor Supply - Meraux (Archbishop), LA

10/17/2017

9/28/2017

13.06

Tractor Supply - Collinsville (136th), OK

9/28/2017

13.07

Walgreens - Ocala (East Silver Springs Blvd), FL

10/30/2017

10/23/2017

13.08

Fresenius Medical Care - Bethlehem (Harvard), PA

10/10/2017

10/20/2017

13.09

CVS Pharmacy - Richmond (18th), IN

9/12/2017

9/18/2017

13.10

Napa Auto Parts- Jerome (Wabash), IL

9/12/2017

5/2/2017

13.11

Advance Auto Parts - Chicago (Cottage), IL

10/17/2017

10/19/2017

13.12

Dollar General - Panama City (US-231), FL

10/13/2017

10/17/2017

13.13

Dollar General - Elizabeth (Scenery), PA

9/19/2017

9/20/2017

13.14

Dollar General - Baton Rouge (Plank), LA

9/18/2017

13.15

Dollar General - Altoona (14th), PA

9/19/2017

9/20/2017

13.16

Dollar General - Fayetteville (Strickland), NC

10/19/2017

10/10/2017

13.17

Dollar General - Odessa (FM 1936), TX

10/25/2017

Courtyard Los Angeles Sherman Oaks

11/3/2017

11/6/2017

11/7/2017

23.0%

Refinance

63,960

21,320

Cash

Warwick Mall

Old Navy

22,579

3.8%

1/31/2021

4/6/2017

4/7/2017

Refinance

120,833

Cash

11311 McCormick Road

The Sheridan Group, Inc.

10,629

4.9%

11/30/2021

9/28/2017

11/28/2017

Acquisition

25,000

183,750

36,750

Cash

Kirkwood Plaza

Dollar Tree

18,954

6.1%

4/30/2020

9/12/2017

Refinance

15,938

97,335

19,467

Cash

Rainbow Sunset Pavilion - NV

Watt, Tieder, Hoffar & Fitzgerald

2,609

2.5%

11/30/2018

10/16/2017

10/30/2017

Acquisition

8,254

Cash

StorQuest - Los Angeles Hill Street

10/25/2017

10/26/2017

10/25/2017

11.0%

Refinance

80,868

16,174

Cash

Woodbridge Commons

Pizza Hut

3,614

1.9%

5/31/2020

10/13/2017

10/18/2017

Refinance

24,505

Springing

Peterson Retail Portfolio

Various

Refinance

12,810

Cash

21.01

The Shops at Fair Lakes

Fair Lakes Urgent Care Ctr

2,031

8.3%

1/31/2018

11/15/2017

12/7/2017

21.02

Gateway Branch

11/28/2017

11/20/2017

Safeway - Renton, WA

11/20/2017

11/21/2017

11/20/2017

8.0%

Acquisition

Springing

Fremont Business Center

Morro Systems

9,492

7.7%

9/30/2018

11/13/2017

14.0%

Refinance

48,000

85,660

21,415

Cash

Everett Village

Bank of America, National Association

9,046

7.5%

9/30/2018

10/26/2017

10/10/2017

10/26/2017

11.0%

Acquisition

20,538

Cash

Hilton Garden Inn Boise Spectrum

10/23/2017

Acquisition

38,444

19,222

Cash

East Towne Center

AC Moore

22,000

8.6%

7/31/2028

10/24/2017

Refinance

845,000

134,449

22,408

Cash

Goldorado Shopping Center

Jiffy Lube

2,865

2.6%

6/30/2021

7/24/2017

2/21/2017

3/29/2017

7/24/2017

5.0%

Refinance

35,719

11,912

Cash

U Stor It San Diego Logan

12/1/2017

7.0%

Refinance

58,971

11,794

Cash

Comfort Suites Golden West

10/2/2017

Refinance

115,337

14,417

Cash

Red Rock Business Center

Axia Home Loans

6,376

8.6%

8/31/2021

10/31/2017

Acquisition

11,911

5,956

Cash

Lawndale Commons

11/14/2017

11/15/2017

Acquisition

26,226

13,113

Cash

La Quinta Inn - Goodlettsville

10/23/2017

10/25/2017

Refinance

7,167

Cash

Green Valley Ranch - Denver

Lil Peoples Learning Center

2,730

5.5%

2/28/2019

10/24/2017

10/3/2017

Acquisition

118,363

16,909

Cash

Bayside Technology Park - Bldg 19

11/8/2017

8/4/2017

11/7/2017

16.0%

Acquisition

42,900

10,725

Cash

Bridge Plaza Co-op, Inc.

9/19/2017

Refinance

Springing

Azalea Portfolio

Various

11/1/2017

Refinance

6,813

34,309

8,577

Cash

36.01

Sherwood

11/2/2017

11/1/2017

36.02

College Station

11/1/2017

Lois Realty Portfolio

11/17/2017

Various

Refinance

22,500

142,310

33,304

Cash

37.01

Valkill

11/17/2017

11/20/2017

37.02

Moorgate

11/17/2017

37.03

Stonegate

11/17/2017

O’Hare Business Center

SES - Security Equipment Supplies

7,639

4.0%

12/31/2017

10/24/2017

Acquisition

148,730

37,183

Cash

Highpoint-on-The Hudson Owners, Inc.

12/18/2017

12/19/2017

Refinance

Springing

Wyndham House Owners Corp.

10/10/2017

Refinance

Springing

Best Western Sandman

12/8/2017

12/13/2017

11/17/2017

5.0%

Refinance

6,000

7,063

Nathan Hale Owners Corp.

5/31/2017

6/1/2017

Refinance

74,000

37,000

Cash

Riverwood Research Center

11/16/2017

11/21/2017

Acquisition

15,667

7,833

Cash

F5 Networks

11/27/2017

Acquisition

150,000

54,387

10,877

Cash

Las Gaviotas Shopping Center

AJ Gators

4,800

5.3%

7/31/2021

9/28/2017

10/25/2017

Acquisition

300,000

10,522

Cash

Park Center Circle

Hamsa Consulting

2,048

9.2%

7/31/2020

11/6/2017

Acquisition

22,920

11,460

Cash

Whispering Pines - SC

11/7/2017

Refinance

9,002

Cash

American Mini Storage Colorado Springs

12/5/2017

Refinance

24,408

2,712

Cash

StorageOne Durango

10/31/2017

10/30/2017

Refinance

11,670

5,835

Cash

Fry Road Retail Center

iLuv Dental and Tan Pham, DDS, PA

2,120

8.0%

4/30/2027

10/26/2017

10/27/2017

Refinance

6,403

Cash

Arbrook Square

Vision Palace

1,952

11.2%

7/31/2022

11/15/2017

Refinance

6,215

Cash

Esplanade Mini Storage

10/11/2017

17.0%

Refinance

17,316

5,772

Cash

Talon Centre

Nemeth Law P.C.

8,595

12.6%

5/31/2019

11/7/2017

Refinance

24,190

12,095

Cash

190 East Mosholu Parkway Owners Corp.

11/20/2017

11/22/2017

Refinance

Springing

2390 Palisade Avenue Owners Corp.

11/27/2017

11/21/2017

Refinance

28,000

14,000

Cash

60 Pineapple Residence Corp.

11/6/2017

Refinance

49,000

Cash

6340 Middlebelt Road

10/17/2017

Refinance

Springing

Worthington Industrial Park

Portaboards Enterprises

4,500

7.1%

2/28/2019

11/20/2017

Acquisition

5,979

Cash

68 East Hartsdale Avenue Owners Corp.

11/21/2017

Refinance

Springing

Barclay Plaza North Owners, Inc.

11/22/2017

11/20/2017

Refinance

41,533

20,767

Cash

320 West 84th Corp.

11/21/2017

11/20/2017

Refinance

Springing

Crestwood Owners, Inc.

11/30/2017

11/29/2017

Refinance

242,988

24,834

Cash

Sunnylane Of Bethpage Redevelopment Company Owners Corp.

11/16/2017

11/13/2017

Refinance

Springing

AAA Self Storage - TX

11/8/2017

Refinance

6,452

3,226

Cash

187 Pinehurst Owners Corp.

10/12/2017

10/11/2017

Refinance

34,800

11,600

Cash

2155 Bay Owner’s Corp.

11/10/2017

11/8/2017

Refinance

Springing

1264 Owners Corp.

12/4/2017

12/1/2017

Refinance

Springing

Mates Owners Corp.

12/6/2017

Refinance

Springing

A-1-16

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

Mortgage Loan Number	Property Name	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)(5)	Monthly Replacement Reserve ($)(10)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)
1	Apple Campus 3	0	Springing			0	Springing	0			2,979,839	0	0
2	LARP I Portfolio	147,650	Springing	Cash		0	20,999	0	Cash		0	940	33,840
2.01	Blackwood
2.02	5500 Cornell
2.03	Clyde Manor
2.04	Woodlawn Terrace
2.05	Park Central
2.06	Maple Court
2.07	Ellis Street
2.08	Drexel Grand
2.09	Ellis Court
2.10	Kenwood Court
2.11	Woodlawn Court
2.12	Harper Court
2.13	925 E 46th Street
2.14	Yankee Hill
2.15	Drexel Terrace
2.16	Gillham House
2.17	Cornell Terrace
2.18	5508 Cornell
3	Iron Guard Storage Portfolio	158,395	17,599	Cash		0	11,278	406,000	Cash		0	0	0
3.01	Camas
3.02	Webster
3.03	Gum Branch
3.04	6th Avenue
3.05	Katy
3.06	La Porte
3.07	Denton
3.08	Prater Way
3.09	Shurling
3.10	Adamsville
3.11	Troy
3.12	Conroe
3.13	Del Valle
3.14	Tomball
3.15	Canyon Lake
3.16	Riverside
3.17	Bertram
3.18	Center
3.19	Key
3.2	Wylds
3.21	Marine
3.22	Donna
4	Wisconsin Hotel Portfolio	0	Springing			0	118,152	0	Cash		0	0	0
4.01	Holiday Inn - Madison West
4.02	Fairfield Inn - Oak Creek
4.03	Holiday Inn - Fond Du Lac
4.04	Holiday Inn Express - Fond Du Lac
4.05	Baymont Inn - Madison
4.06	Comfort Inn & Suites - Appleton Airport
4.07	Holiday Inn Express - Oshkosh
4.08	Comfort Inn & Suites - Milwaukee Airport
4.09	Comfort Inn & Suites - Madison West
4.10	Holiday Inn Express - Milwaukee Airport
4.11	Comfort Inn & Suites - Fond Du Lac
5	Brookwood Chase Portfolio	0	Springing			0	Springing	0			0	0	0
5.01	Old Hammond
5.02	Coursey
5.03	Siegen
5.04	Staring
5.05	Capital Court
5.06	Lapalco
5.07	Wall
5.08	Willow
5.09	Westminster
6	Extra Space Self Storage Portfolio	0	Springing			0	0	0			0	0	0
6.01	Henderson - Stephanie Place
6.02	Brookfield - Federal Road
6.03	Kingston - Sawkill Road
6.04	Lake Elsinore - Central Avenue
6.05	Doylestown - North Broad Street
6.06	Pennsauken - South Crescent Boulevard
6.07	New Paltz - South Putt Corners Road
6.08	Tyngsborough - Industrial Way
6.09	Hemet - South Sanderson
6.10	Bensalem - 1525 Bristol Pike
6.11	Eastpoint - Lakewood Avenue
6.12	Howell - Route 9 South
6.13	Lawrenceville - Hurricane Shoals Road
6.14	Lawnside - White Horse Pike
6.15	Phoenix - West Peoria
6.16	Mount Laurel - Ark Road
6.17	Burlington - Cadillac Road
6.18	Cherry Hill - Marlton Pike
6.19	Bensalem - Knights Road
6.2	Albuquerque - Ellison Road Northwest
6.21	Modesto - Crows Landing
6.22	Auburndale - US Highway 92 West
6.23	San Bernardino - West Club Center Drive
6.24	Memphis - Mount Moriah Terrace
6.25	Hesperia - Mariposa Road
6.26	Memphis - Covington Way
6.27	St. Louis - Halls Ferry Road
6.28	Killeen - Jasper Drive
6.29	Albuquerque - Airport Drive Northwest
6.30	Memphis - Gateway Drive

A-1-17

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

Mortgage Loan Number	Property Name	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)(5)	Monthly Replacement Reserve ($)(10)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)
6.31	Victorville - Yates Road
6.32	Las Vegas - North Lamont Street
6.33	Columbus - East Main Street
6.34	Memphis - Raleigh-LaGrange
6.35	Memphis - 5675 Summer Avenue
6.36	Memphis - Madison Avenue
7	Baybrook Lifestyle and Power Center	0	Springing			0	Springing	159,211			0	Springing	636,845
8	2020 Southwest 4th Avenue	0	Springing			0	Springing	0			2,000,000	Springing	0
9	Roedel Hotel Portfolio	0	Springing			0	48,848	0	Cash		0	0	0
9.01	Hilton Garden Inn - Manchester
9.02	Hilton Garden Inn - Fishkill
9.03	Holiday Inn Express - Auburn
10	Moffett Towers II - Building 2	0	Springing			0	0	0			0	0	0
11	One Kennedy Square	0	Springing			0	4,105	0	Cash		0	28,735; Springing	1,400,000
12	One Newark Center	44,763	22,319	Cash		0	14,247	0	Cash		2,850,000	104,485	3,800,000
13	ExchangeRight Portfolio 18	780	390	Cash		133,000	2,672	0	Cash		500,000	Springing	0
13.01	Walgreens - Chicago (Belmont), IL
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN
13.03	Walgreens - Chicago (Central), IL
13.04	Walgreens - League City (Main), TX
13.05	Tractor Supply - Meraux (Archbishop), LA
13.06	Tractor Supply - Collinsville (136th), OK
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA
13.09	CVS Pharmacy - Richmond (18th), IN
13.10	Napa Auto Parts- Jerome (Wabash), IL
13.11	Advance Auto Parts - Chicago (Cottage), IL
13.12	Dollar General - Panama City (US-231), FL
13.13	Dollar General - Elizabeth (Scenery), PA
13.14	Dollar General - Baton Rouge (Plank), LA
13.15	Dollar General - Altoona (14th), PA
13.16	Dollar General - Fayetteville (Strickland), NC
13.17	Dollar General - Odessa (FM 1936), TX
14	Courtyard Los Angeles Sherman Oaks	70,734	23,578	Cash		0	52,178	0	Cash		0	0	0
15	Warwick Mall	241,667	48,333	Cash		0	12,265	0	Cash		830,000	61,196	0
16	11311 McCormick Road	0	Springing			0	3,590	129,237	Cash		240,170	17,950; Springing	0
17	Kirkwood Plaza	0	Springing			0	3,874	232,443	Cash		315,652	30,992	1,075,000
18	Rainbow Sunset Pavilion - NV	3,604	1,805	Cash		0	1,747	100,000	Cash		0	11,789	If Wells Fargo and William Hill extend their lease or execute new leases to 2025 or after, then the Leasing Reserve shall be capped at $30 PSF for any leases maturing during the remaining loan term.
19	StorQuest - Los Angeles Hill Street	0	Springing			0	1,395	50,208	Cash		0	0	0
20	Woodbridge Commons	0	Springing			0	2,376	0	Cash		175,430	Springing	250,000
21	Peterson Retail Portfolio	0	Springing			0	762	0	Cash		0	3,750	280,000
21.01	The Shops at Fair Lakes
21.02	Gateway Branch
22	Safeway - Renton, WA	0	Springing			0	Springing	0			0	0	0
23	Fremont Business Center	0	Springing			0	2,064	49,528	Cash		0	10,896	261,510
24	Everett Village	0	Springing			0	2,014; Springing	48,336	Cash		0	5,036	181,296
25	Hilton Garden Inn Boise Spectrum	8,152	4,076	Cash		0	19,489	0	Cash		0	0	0
26	East Towne Center	0	Springing			605,000	3,511	0	Cash		0	23,407	842,652
27	Goldorado Shopping Center	0	Springing			0	Springing	0			0	6,012	144,288
28	U Stor It San Diego Logan	0	Springing			0	Springing	0			0	0	0
29	Comfort Suites Golden West	15,578	2,596	Cash		0	11,780	0	Cash		0	0	0
30	Red Rock Business Center	1,854	Springing	Cash		0	1,542	55,512	Cash		0	8,943	321,944
31	Lawndale Commons	1,646	1,646	Cash		0	829	39,800	Cash		0	1,382	75,000
32	La Quinta Inn - Goodlettsville	15,260	2,180	Cash		0	11,531	0	Cash		0	0	0
33	Green Valley Ranch - Denver	0	Springing			0	600	14,400	Cash		85,000	5,370	128,800
34	Bayside Technology Park - Bldg 19	0	Springing			0	1,328	31,872	Cash		0	8,178	200,000
35	Bridge Plaza Co-op, Inc.	0	Springing			0	0	0			0	0	0
36	Azalea Portfolio	0	Springing			0	Springing	0			0	0	0
36.01	Sherwood
36.02	College Station
37	Lois Realty Portfolio	1,267	158	Cash		0	1,038	0	Cash		0	0	0
37.01	Valkill
37.02	Moorgate
37.03	Stonegate
38	O’Hare Business Center	0	Springing			0	2,375	0	Cash		210,000	7,124	341,481
39	Highpoint-on-The Hudson Owners, Inc.	0	Springing			0	0	0			0	0	0
40	Wyndham House Owners Corp.	0	Springing			0	0	0			0	0	0
41	Best Western Sandman	14,055	2,342	Cash		0	8,752	0	Cash		0	0	0
42	Nathan Hale Owners Corp.	0	Springing			0	0	0			0	0	0
43	Riverwood Research Center	3,083	1,542	Cash		0	852	0	Cash		0	3,691	0
44	F5 Networks	2,050	Springing	Cash		0	719	0	Cash		0	4,850	58,205
45	Las Gaviotas Shopping Center	1,360	1,360	Cash		0	1,505	72,000	Cash		0	5,643	270,000
46	Park Center Circle	538	538	Cash		45,000	Springing	0	Cash		155,000	1,575; Springing	200,000
47	Whispering Pines - SC	0	Springing			0	3,480	200,000	Cash		0	0	0
48	American Mini Storage Colorado Springs	0	Springing			0	972	35,000	Cash		0	0	0
49	StorageOne Durango	0	Springing			0	0	0			0	0	0
50	Fry Road Retail Center	0	Springing			0	332	100,000	Cash		0	2,211	100,000
51	Arbrook Square	0	Springing			0	217	0	Cash		75,000	1,447	75,000
52	Esplanade Mini Storage	11,792	1,310	Cash		0	Springing	0			0	0	0
53	Talon Centre	0	Springing			0	1,308	68,350	Cash		0	8,531	$500,000 prior to the occurrence of a Full Renewal Event per loan agreement, and $200,000 upon the occurrence of a Full Renewal Event per loan agreement, and thereafter.
54	190 East Mosholu Parkway Owners Corp.	0	Springing			0	0	0			0	0	0
55	2390 Palisade Avenue Owners Corp.	0	Springing			0	0	0			0	0	0
56	60 Pineapple Residence Corp.	0	Springing			0	0	0			0	0	0
57	6340 Middlebelt Road	0	Springing			0	Springing	0			0	0	0
58	Worthington Industrial Park	1,392	1,392	Cash		0	788; Springing	18,912	Cash		25,000	2,993; Springing	50,000
59	68 East Hartsdale Avenue Owners Corp.	0	Springing			0	0	0			0	0	0
60	Barclay Plaza North Owners, Inc.	0	Springing			0	0	0			0	0	0
61	320 West 84th Corp.	0	Springing			0	0	0			0	0	0
62	Crestwood Owners, Inc.	0	Springing			0	0	0			0	0	0
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	0	Springing			0	0	0			0	0	0
64	AAA Self Storage - TX	9,240	770	Cash		0	651	0	Cash		0	0	0
65	187 Pinehurst Owners Corp.	0	Springing			0	0	0			0	0	0
66	2155 Bay Owner’s Corp.	0	Springing			0	0	0			0	0	0
67	1264 Owners Corp.	0	Springing			0	0	0			0	0	0
68	Mates Owners Corp.	0	Springing			0	0	0			0	0	0

A-1-18

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

Mortgage Loan Number	Property Name	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) ($)(5)(7)	Other Escrow I (Monthly) ($)(10)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other Escrow I - LoC Counterparty
1	Apple Campus 3	Cash		0	0			Rent Concession Reserve	42,706,326	0	0	Cash
2	LARP I Portfolio	Cash		0	0			Commercial Unit Replacement Reserve	0	403	14,508	Cash
2.01	Blackwood
2.02	5500 Cornell
2.03	Clyde Manor
2.04	Woodlawn Terrace
2.05	Park Central
2.06	Maple Court
2.07	Ellis Street
2.08	Drexel Grand
2.09	Ellis Court
2.10	Kenwood Court
2.11	Woodlawn Court
2.12	Harper Court
2.13	925 E 46th Street
2.14	Yankee Hill
2.15	Drexel Terrace
2.16	Gillham House
2.17	Cornell Terrace
2.18	5508 Cornell
3	Iron Guard Storage Portfolio			0	0				0	0	0
3.01	Camas
3.02	Webster
3.03	Gum Branch
3.04	6th Avenue
3.05	Katy
3.06	La Porte
3.07	Denton
3.08	Prater Way
3.09	Shurling
3.10	Adamsville
3.11	Troy
3.12	Conroe
3.13	Del Valle
3.14	Tomball
3.15	Canyon Lake
3.16	Riverside
3.17	Bertram
3.18	Center
3.19	Key
3.2	Wylds
3.21	Marine
3.22	Donna
4	Wisconsin Hotel Portfolio			0	0			PIP Reserves	5,200,000	0	0
4.01	Holiday Inn - Madison West
4.02	Fairfield Inn - Oak Creek
4.03	Holiday Inn - Fond Du Lac
4.04	Holiday Inn Express - Fond Du Lac
4.05	Baymont Inn - Madison
4.06	Comfort Inn & Suites - Appleton Airport
4.07	Holiday Inn Express - Oshkosh
4.08	Comfort Inn & Suites - Milwaukee Airport
4.09	Comfort Inn & Suites - Madison West
4.10	Holiday Inn Express - Milwaukee Airport
4.11	Comfort Inn & Suites - Fond Du Lac
5	Brookwood Chase Portfolio			0	0			Ground Lease Escrow	3,000	3,000	0
5.01	Old Hammond
5.02	Coursey
5.03	Siegen
5.04	Staring
5.05	Capital Court
5.06	Lapalco
5.07	Wall
5.08	Willow
5.09	Westminster
6	Extra Space Self Storage Portfolio			0	0				0	0	0
6.01	Henderson - Stephanie Place
6.02	Brookfield - Federal Road
6.03	Kingston - Sawkill Road
6.04	Lake Elsinore - Central Avenue
6.05	Doylestown - North Broad Street
6.06	Pennsauken - South Crescent Boulevard
6.07	New Paltz - South Putt Corners Road
6.08	Tyngsborough - Industrial Way
6.09	Hemet - South Sanderson
6.10	Bensalem - 1525 Bristol Pike
6.11	Eastpoint - Lakewood Avenue
6.12	Howell - Route 9 South
6.13	Lawrenceville - Hurricane Shoals Road
6.14	Lawnside - White Horse Pike
6.15	Phoenix - West Peoria
6.16	Mount Laurel - Ark Road
6.17	Burlington - Cadillac Road
6.18	Cherry Hill - Marlton Pike
6.19	Bensalem - Knights Road
6.2	Albuquerque - Ellison Road Northwest
6.21	Modesto - Crows Landing
6.22	Auburndale - US Highway 92 West
6.23	San Bernardino - West Club Center Drive
6.24	Memphis - Mount Moriah Terrace
6.25	Hesperia - Mariposa Road
6.26	Memphis - Covington Way
6.27	St. Louis - Halls Ferry Road
6.28	Killeen - Jasper Drive
6.29	Albuquerque - Airport Drive Northwest
6.30	Memphis - Gateway Drive

A-1-19

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

Mortgage Loan Number	Property Name	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) ($)(5)(7)	Other Escrow I (Monthly) ($)(10)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other Escrow I - LoC Counterparty
6.31	Victorville - Yates Road
6.32	Las Vegas - North Lamont Street
6.33	Columbus - East Main Street
6.34	Memphis - Raleigh-LaGrange
6.35	Memphis - 5675 Summer Avenue
6.36	Memphis - Madison Avenue
7	Baybrook Lifestyle and Power Center			0	0					0	0
8	2020 Southwest 4th Avenue	Cash		0	0			Zidell TILC Reserve	913,781	0	0	Cash
9	Roedel Hotel Portfolio			0	0			Seasonality Reserve	400,000	Springing	0	Cash
9.01	Hilton Garden Inn - Manchester
9.02	Hilton Garden Inn - Fishkill
9.03	Holiday Inn Express - Auburn
10	Moffett Towers II - Building 2			1,000,000	0	Cash		Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337)	27,765,832	Springing	0	Cash
11	One Kennedy Square	Cash		0	0			Caidan Management TILC Reserve	739,080	0	0	Cash
12	One Newark Center	Cash		0	0			Outstanding TI/LC Funds	579,656	0	0	Cash
13	ExchangeRight Portfolio 18	Cash		0	0			Hobby Lobby Demolition Reserve	33,031	0	0	Cash
13.01	Walgreens - Chicago (Belmont), IL
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN
13.03	Walgreens - Chicago (Central), IL
13.04	Walgreens - League City (Main), TX
13.05	Tractor Supply - Meraux (Archbishop), LA
13.06	Tractor Supply - Collinsville (136th), OK
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA
13.09	CVS Pharmacy - Richmond (18th), IN
13.10	Napa Auto Parts- Jerome (Wabash), IL
13.11	Advance Auto Parts - Chicago (Cottage), IL
13.12	Dollar General - Panama City (US-231), FL
13.13	Dollar General - Elizabeth (Scenery), PA
13.14	Dollar General - Baton Rouge (Plank), LA
13.15	Dollar General - Altoona (14th), PA
13.16	Dollar General - Fayetteville (Strickland), NC
13.17	Dollar General - Odessa (FM 1936), TX
14	Courtyard Los Angeles Sherman Oaks			0	0			PIP Reserve	0	Springing	0
15	Warwick Mall	Cash		0	0			Guaranty Reserve	5,000,000	0	0	Cash
16	11311 McCormick Road	Cash		0	0				0	0	0
17	Kirkwood Plaza	Cash		0	0			Ground Rent Funds	0	1,200	0	Cash
18	Rainbow Sunset Pavilion - NV	Cash		0	0				0	0	0
19	StorQuest - Los Angeles Hill Street			0	0				0	0	0
20	Woodbridge Commons	Cash		0	0				0	0	0
21	Peterson Retail Portfolio	Cash		0	0				0	0	0
21.01	The Shops at Fair Lakes
21.02	Gateway Branch
22	Safeway - Renton, WA			0	0				0	0	0
23	Fremont Business Center	Cash		0	0				0	0	0
24	Everett Village	Cash		0	0				0	0	0
25	Hilton Garden Inn Boise Spectrum			0	0			PIP Reserve	1,078,000	Springing	0	Cash
26	East Towne Center	Cash		0	0			AC Moore Outstanding TI/LC Reserve	576,000	0	0	Cash
27	Goldorado Shopping Center	Cash		0	0				0	0	0
28	U Stor It San Diego Logan			0	0				0	0	0
29	Comfort Suites Golden West			0	0				0	0
30	Red Rock Business Center	Cash		0	0			Free Rent Reserve	56,523	0	0	Cash
31	Lawndale Commons	Cash		0	0				0	0	0
32	La Quinta Inn - Goodlettsville			0	0			PIP	1,264,000	Springing	0	Cash
33	Green Valley Ranch - Denver	Cash		0	0				0	0	0
34	Bayside Technology Park - Bldg 19	Cash		0	0			DCG Leasing Reserve	100,000	0	0	Cash
35	Bridge Plaza Co-op, Inc.			0	0			Collateral Security Agreement for Capital Improvements	3,895,735	0	0	Cash
36	Azalea Portfolio			0	0				0	0	0
36.01	Sherwood
36.02	College Station
37	Lois Realty Portfolio			0	0				0	0	0
37.01	Valkill
37.02	Moorgate
37.03	Stonegate
38	O’Hare Business Center	Cash		0	0				0	0	0
39	Highpoint-on-The Hudson Owners, Inc.			0	0				0	0	0
40	Wyndham House Owners Corp.			0	0				0	0	0
41	Best Western Sandman			0	0			PIP Reserve Account	745,000	0	0	Cash
42	Nathan Hale Owners Corp.			0	0				0	0	0
43	Riverwood Research Center	Cash		0	0			Free Rent Reserve Fund	27,368	0	0	Cash
44	F5 Networks	Cash		0	0				0	0	0
45	Las Gaviotas Shopping Center	Cash		0	0			Springing Food Lion Reserve	0	Springing	0
46	Park Center Circle	Cash		0	0				0	0	0
47	Whispering Pines - SC			0	0				0	0	0
48	American Mini Storage Colorado Springs			0	0				0	0	0
49	StorageOne Durango			0	0				0	0
50	Fry Road Retail Center	Cash		0	0			Existing Free Rent Lease Reserve	9,340	0	0	Cash
51	Arbrook Square	Cash		0	0				0	0	0
52	Esplanade Mini Storage			0	0				0	0	0
53	Talon Centre	Cash		0	0			Springing MMSDC Reserve	0	Springing	0
54	190 East Mosholu Parkway Owners Corp.			0	0				0	0	0
55	2390 Palisade Avenue Owners Corp.			0	0				0	0	0
56	60 Pineapple Residence Corp.			0	0				0	0	0
57	6340 Middlebelt Road			0	0			Leasing Reserve Funds	0	Springing	0
58	Worthington Industrial Park	Cash		0	0				0	0	0
59	68 East Hartsdale Avenue Owners Corp.			0	0				0	0	0
60	Barclay Plaza North Owners, Inc.			0	0				0	0	0
61	320 West 84th Corp.			0	0				0	0	0
62	Crestwood Owners, Inc.			0	0				0	0	0
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.			0	0				0	0	0
64	AAA Self Storage - TX			0	0				0	0	0
65	187 Pinehurst Owners Corp.			0	0				0	0	0
66	2155 Bay Owner’s Corp.			0	0				0	0	0
67	1264 Owners Corp.			0	0				0	0	0
68	Mates Owners Corp.			0	0				0	0	0

A-1-20

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

Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(5)(7)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback(3)(7)
1	Apple Campus 3	Punchlist Reserve	93,750	Springing	0	Cash
2	LARP I Portfolio		0	0	0
2.01	Blackwood
2.02	5500 Cornell
2.03	Clyde Manor
2.04	Woodlawn Terrace
2.05	Park Central
2.06	Maple Court
2.07	Ellis Street
2.08	Drexel Grand
2.09	Ellis Court
2.10	Kenwood Court
2.11	Woodlawn Court
2.12	Harper Court
2.13	925 E 46th Street
2.14	Yankee Hill
2.15	Drexel Terrace
2.16	Gillham House
2.17	Cornell Terrace
2.18	5508 Cornell
3	Iron Guard Storage Portfolio		0	0	0
3.01	Camas
3.02	Webster
3.03	Gum Branch
3.04	6th Avenue
3.05	Katy
3.06	La Porte
3.07	Denton
3.08	Prater Way
3.09	Shurling
3.10	Adamsville
3.11	Troy
3.12	Conroe
3.13	Del Valle
3.14	Tomball
3.15	Canyon Lake
3.16	Riverside
3.17	Bertram
3.18	Center
3.19	Key
3.2	Wylds
3.21	Marine
3.22	Donna
4	Wisconsin Hotel Portfolio		0	0	0
4.01	Holiday Inn - Madison West
4.02	Fairfield Inn - Oak Creek
4.03	Holiday Inn - Fond Du Lac
4.04	Holiday Inn Express - Fond Du Lac
4.05	Baymont Inn - Madison
4.06	Comfort Inn & Suites - Appleton Airport
4.07	Holiday Inn Express - Oshkosh
4.08	Comfort Inn & Suites - Milwaukee Airport
4.09	Comfort Inn & Suites - Madison West
4.10	Holiday Inn Express - Milwaukee Airport
4.11	Comfort Inn & Suites - Fond Du Lac
5	Brookwood Chase Portfolio		0	0	0
5.01	Old Hammond
5.02	Coursey
5.03	Siegen
5.04	Staring
5.05	Capital Court
5.06	Lapalco
5.07	Wall
5.08	Willow
5.09	Westminster
6	Extra Space Self Storage Portfolio		0	0	0
6.01	Henderson - Stephanie Place
6.02	Brookfield - Federal Road
6.03	Kingston - Sawkill Road
6.04	Lake Elsinore - Central Avenue
6.05	Doylestown - North Broad Street
6.06	Pennsauken - South Crescent Boulevard
6.07	New Paltz - South Putt Corners Road
6.08	Tyngsborough - Industrial Way
6.09	Hemet - South Sanderson
6.10	Bensalem - 1525 Bristol Pike
6.11	Eastpoint - Lakewood Avenue
6.12	Howell - Route 9 South
6.13	Lawrenceville - Hurricane Shoals Road
6.14	Lawnside - White Horse Pike
6.15	Phoenix - West Peoria
6.16	Mount Laurel - Ark Road
6.17	Burlington - Cadillac Road
6.18	Cherry Hill - Marlton Pike
6.19	Bensalem - Knights Road
6.2	Albuquerque - Ellison Road Northwest
6.21	Modesto - Crows Landing
6.22	Auburndale - US Highway 92 West
6.23	San Bernardino - West Club Center Drive
6.24	Memphis - Mount Moriah Terrace
6.25	Hesperia - Mariposa Road
6.26	Memphis - Covington Way
6.27	St. Louis - Halls Ferry Road
6.28	Killeen - Jasper Drive
6.29	Albuquerque - Airport Drive Northwest
6.30	Memphis - Gateway Drive

A-1-21

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

Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(5)(7)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback(3)(7)
6.31	Victorville - Yates Road
6.32	Las Vegas - North Lamont Street
6.33	Columbus - East Main Street
6.34	Memphis - Raleigh-LaGrange
6.35	Memphis - 5675 Summer Avenue
6.36	Memphis - Madison Avenue
7	Baybrook Lifestyle and Power Center		0	0	0			22,000,000
8	2020 Southwest 4th Avenue		0	0	0
9	Roedel Hotel Portfolio		0	0	0
9.01	Hilton Garden Inn - Manchester
9.02	Hilton Garden Inn - Fishkill
9.03	Holiday Inn Express - Auburn
10	Moffett Towers II - Building 2	Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4)	2,986,310	Springing	0	Cash
11	One Kennedy Square		0	0	0
12	One Newark Center	Outstanding Free Rent	549,852	0	0	Cash
13	ExchangeRight Portfolio 18	i) Hobby Lobby Tenant Improvement Reserve; ii) Walgreens Chicago Belmont Reserve	345,000	0	0	Cash
13.01	Walgreens - Chicago (Belmont), IL
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN
13.03	Walgreens - Chicago (Central), IL
13.04	Walgreens - League City (Main), TX
13.05	Tractor Supply - Meraux (Archbishop), LA
13.06	Tractor Supply - Collinsville (136th), OK
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA
13.09	CVS Pharmacy - Richmond (18th), IN
13.10	Napa Auto Parts- Jerome (Wabash), IL
13.11	Advance Auto Parts - Chicago (Cottage), IL
13.12	Dollar General - Panama City (US-231), FL
13.13	Dollar General - Elizabeth (Scenery), PA
13.14	Dollar General - Baton Rouge (Plank), LA
13.15	Dollar General - Altoona (14th), PA
13.16	Dollar General - Fayetteville (Strickland), NC
13.17	Dollar General - Odessa (FM 1936), TX
14	Courtyard Los Angeles Sherman Oaks	Insurance Deductible Reserve	0	Springing	0
15	Warwick Mall	Condominium Common Charges	0	6,377	0	Cash
16	11311 McCormick Road		0	0	0
17	Kirkwood Plaza		0	0	0
18	Rainbow Sunset Pavilion - NV		0	0	0
19	StorQuest - Los Angeles Hill Street		0	0	0
20	Woodbridge Commons		0	0	0
21	Peterson Retail Portfolio		0	0	0
21.01	The Shops at Fair Lakes
21.02	Gateway Branch
22	Safeway - Renton, WA		0	0	0
23	Fremont Business Center		0	0	0
24	Everett Village		0	0	0
25	Hilton Garden Inn Boise Spectrum		0	0	0
26	East Towne Center	AC Moore Free Rent/Reimbursement Reserve	250,000	0	0	Cash
27	Goldorado Shopping Center		0	0	0
28	U Stor It San Diego Logan		0	0	0
29	Comfort Suites Golden West		0	0
30	Red Rock Business Center	Vacant Space Ti/LC Reserve	372,200	0	0	Cash
31	Lawndale Commons		0	0	0
32	La Quinta Inn - Goodlettsville		0	0	0
33	Green Valley Ranch - Denver		0	0	0
34	Bayside Technology Park - Bldg 19	Rent Concession Reserve/Owners Association Reserve	Rent Concession Reserve ($61,789) /Owners Association Reserve ($0)	Springing	0	Cash
35	Bridge Plaza Co-op, Inc.		0	0	0
36	Azalea Portfolio		0	0	0
36.01	Sherwood
36.02	College Station
37	Lois Realty Portfolio		0	0	0
37.01	Valkill
37.02	Moorgate
37.03	Stonegate
38	O’Hare Business Center		0	0	0
39	Highpoint-on-The Hudson Owners, Inc.		0	0	0
40	Wyndham House Owners Corp.		0	0	0
41	Best Western Sandman		0	0	0
42	Nathan Hale Owners Corp.		0	0	0
43	Riverwood Research Center		0	0	0
44	F5 Networks		0	0	0
45	Las Gaviotas Shopping Center		0	0	0
46	Park Center Circle		0	0	0
47	Whispering Pines - SC		0	0	0
48	American Mini Storage Colorado Springs		0	0	0
49	StorageOne Durango		0	0
50	Fry Road Retail Center	Existing CAM Lease Reserve	123,750	0	0	Cash
51	Arbrook Square		0	0	0
52	Esplanade Mini Storage		0	0	0
53	Talon Centre	Springing Wayne Center Reserve/Springing Skillman Foundation Reserve	0	Springing	0
54	190 East Mosholu Parkway Owners Corp.		0	0	0
55	2390 Palisade Avenue Owners Corp.		0	0	0
56	60 Pineapple Residence Corp.		0	0	0
57	6340 Middlebelt Road		0	0	0
58	Worthington Industrial Park		0	0	0
59	68 East Hartsdale Avenue Owners Corp.		0	0	0
60	Barclay Plaza North Owners, Inc.		0	0	0
61	320 West 84th Corp.		0	0	0
62	Crestwood Owners, Inc.		0	0	0
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.		0	0	0
64	AAA Self Storage - TX		0	0	0
65	187 Pinehurst Owners Corp.		0	0	0
66	2155 Bay Owner’s Corp.		0	0	0
67	1264 Owners Corp.		0	0	0
68	Mates Owners Corp.		0	0	0

A-1-22

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

Mortgage Loan Number

Property Name

Ownership Interest

Ground Lease Initial Expiration Date

Annual Ground Rent Payment(11)

Annual Ground Rent Increases

Lockbox

Whole Loan Cut-off Date Balance ($)

Whole Loan Debt Service ($)

Subordinate Secured Debt Original Balance ($)

Subordinate Secured Debt Cut-off Date Balance ($)

Whole Loan U/W NOI DSCR (x)

Whole Loan U/W NCF DSCR (x)

Apple Campus 3

Fee

Hard/Upfront Cash Management

LARP I Portfolio

Fee

Springing

2.01

Blackwood

Fee

2.02

5500 Cornell

Fee

2.03

Clyde Manor

Fee

2.04

Woodlawn Terrace

Fee

2.05

Park Central

Fee

2.06

Maple Court

Fee

2.07

Ellis Street

Fee

2.08

Drexel Grand

Fee

2.09

Ellis Court

Fee

2.10

Kenwood Court

Fee

2.11

Woodlawn Court

Fee

2.12

Harper Court

Fee

2.13

925 E 46th Street

Fee

2.14

Yankee Hill

Fee

2.15

Drexel Terrace

Fee

2.16

Gillham House

Fee

2.17

Cornell Terrace

Fee

2.18

5508 Cornell

Fee

Iron Guard Storage Portfolio

Fee

Springing

3.01

Camas

Fee

3.02

Webster

Fee

3.03

Gum Branch

Fee

3.04

6th Avenue

Fee

3.05

Katy

Fee

3.06

La Porte

Fee

3.07

Denton

Fee

3.08

Prater Way

Fee

3.09

Shurling

Fee

3.10

Adamsville

Fee

3.11

Troy

Fee

3.12

Conroe

Fee

3.13

Del Valle

Fee

3.14

Tomball

Fee

3.15

Canyon Lake

Fee

3.16

Riverside

Fee

3.17

Bertram

Fee

3.18

Center

Fee

3.19

Key

Fee

3.2

Wylds

Fee

3.21

Marine

Fee

3.22

Donna

Fee

Wisconsin Hotel Portfolio

Fee

Springing

4.01

Holiday Inn - Madison West

Fee

4.02

Fairfield Inn - Oak Creek

Fee

4.03

Holiday Inn - Fond Du Lac

Fee

4.04

Holiday Inn Express - Fond Du Lac

Fee

4.05

Baymont Inn - Madison

Fee

4.06

Comfort Inn & Suites - Appleton Airport

Fee

4.07

Holiday Inn Express - Oshkosh

Fee

4.08

Comfort Inn & Suites - Milwaukee Airport

Fee

4.09

Comfort Inn & Suites - Madison West

Fee

4.10

Holiday Inn Express - Milwaukee Airport

Fee

4.11

Comfort Inn & Suites - Fond Du Lac

Fee

Brookwood Chase Portfolio

Various

Springing

5.01

Old Hammond

Leasehold

12/31/2020

$36,000

Increase to $3,750/mo. 1/1/21 to 12/31/35; $4,500/mo. 1/1/36 to 12/31/50; $5,250/mo. 1/1/51 to 12/31/65

5.02

Coursey

Fee

5.03

Siegen

Fee

5.04

Staring

Fee

5.05

Capital Court

Fee

5.06

Lapalco

Fee

5.07

Wall

Fee

5.08

Willow

Fee

5.09

Westminster

Fee

Extra Space Self Storage Portfolio

Fee

Springing

6.01

Henderson - Stephanie Place

Fee

6.02

Brookfield - Federal Road

Fee

6.03

Kingston - Sawkill Road

Fee

6.04

Lake Elsinore - Central Avenue

Fee

6.05

Doylestown - North Broad Street

Fee

6.06

Pennsauken - South Crescent Boulevard

Fee

6.07

New Paltz - South Putt Corners Road

Fee

6.08

Tyngsborough - Industrial Way

Fee

6.09

Hemet - South Sanderson

Fee

6.10

Bensalem - 1525 Bristol Pike

Fee

6.11

Eastpoint - Lakewood Avenue

Fee

6.12

Howell - Route 9 South

Fee

6.13

Lawrenceville - Hurricane Shoals Road

Fee

6.14

Lawnside - White Horse Pike

Fee

6.15

Phoenix - West Peoria

Fee

6.16

Mount Laurel - Ark Road

Fee

6.17

Burlington - Cadillac Road

Fee

6.18

Cherry Hill - Marlton Pike

Fee

6.19

Bensalem - Knights Road

Fee

6.2

Albuquerque - Ellison Road Northwest

Fee

6.21

Modesto - Crows Landing

Fee

6.22

Auburndale - US Highway 92 West

Fee

6.23

San Bernardino - West Club Center Drive

Fee

6.24

Memphis - Mount Moriah Terrace

Fee

6.25

Hesperia - Mariposa Road

Fee

6.26

Memphis - Covington Way

Fee

6.27

St. Louis - Halls Ferry Road

Fee

6.28

Killeen - Jasper Drive

Fee

6.29

Albuquerque - Airport Drive Northwest

Fee

6.30

Memphis - Gateway Drive

Fee

A-1-23

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

Mortgage Loan Number

Property Name

Ownership Interest

Ground Lease Initial Expiration Date

Annual Ground Rent Payment(11)

Annual Ground Rent Increases

Lockbox

Whole Loan Cut-off Date Balance ($)

Whole Loan Debt Service ($)

Subordinate Secured Debt Original Balance ($)

Subordinate Secured Debt Cut-off Date Balance ($)

Whole Loan U/W NOI DSCR (x)

Whole Loan U/W NCF DSCR (x)

6.31

Victorville - Yates Road

Fee

6.32

Las Vegas - North Lamont Street

Fee

6.33

Columbus - East Main Street

Fee

6.34

Memphis - Raleigh-LaGrange

Fee

6.35

Memphis - 5675 Summer Avenue

Fee

6.36

Memphis - Madison Avenue

Fee

Baybrook Lifestyle and Power Center

Fee

Hard/Springing Cash Management

2020 Southwest 4th Avenue

Fee

Hard/Springing Cash Management

Roedel Hotel Portfolio

Fee

Hard/Springing Cash Management

9.01

Hilton Garden Inn - Manchester

Fee

9.02

Hilton Garden Inn - Fishkill

Fee

9.03

Holiday Inn Express - Auburn

Fee

Moffett Towers II - Building 2

Fee

Hard/Upfront Cash Management

One Kennedy Square

Fee and Leasehold

12/31/2032

$693,000

2019 to 2021: $693,000 annually; 2022 to 2026: $727,650 annually; 2027 to 2032: $764,032.56 annually; 2042 to 2048: $884,462 annually

Springing

One Newark Center

Fee

Springing

ExchangeRight Portfolio 18

Fee

Hard/Springing Cash Management

13.01

Walgreens - Chicago (Belmont), IL

Fee

13.02

Hobby Lobby - Fort Wayne (Coldwater), IN

Fee

13.03

Walgreens - Chicago (Central), IL

Fee

13.04

Walgreens - League City (Main), TX

Fee

13.05

Tractor Supply - Meraux (Archbishop), LA

Fee

13.06

Tractor Supply - Collinsville (136th), OK

Fee

13.07

Walgreens - Ocala (East Silver Springs Blvd), FL

Fee

13.08

Fresenius Medical Care - Bethlehem (Harvard), PA

Fee

13.09

CVS Pharmacy - Richmond (18th), IN

Fee

13.10

Napa Auto Parts- Jerome (Wabash), IL

Fee

13.11

Advance Auto Parts - Chicago (Cottage), IL

Fee

13.12

Dollar General - Panama City (US-231), FL

Fee

13.13

Dollar General - Elizabeth (Scenery), PA

Fee

13.14

Dollar General - Baton Rouge (Plank), LA

Fee

13.15

Dollar General - Altoona (14th), PA

Fee

13.16

Dollar General - Fayetteville (Strickland), NC

Fee

13.17

Dollar General - Odessa (FM 1936), TX

Fee

Courtyard Los Angeles Sherman Oaks

Fee

Hard/Springing Cash Management

Warwick Mall

Fee

Hard/Springing Cash Management

11311 McCormick Road

Fee

Hard/Springing Cash Management

Kirkwood Plaza

Leasehold

12/6/2036

$14,400

None

Springing

Rainbow Sunset Pavilion - NV

Fee

Hard/Springing Cash Management

StorQuest - Los Angeles Hill Street

Fee

Springing

Woodbridge Commons

Fee

Springing

Peterson Retail Portfolio

Fee

Hard/Springing Cash Management

21.01

The Shops at Fair Lakes

Fee

21.02

Gateway Branch

Fee

Safeway - Renton, WA

Fee

Hard/Upfront Cash Management

Fremont Business Center

Fee

Springing

Everett Village

Fee

Springing

Hilton Garden Inn Boise Spectrum

Fee

Springing

East Towne Center

Fee

Springing

Goldorado Shopping Center

Fee

Springing

U Stor It San Diego Logan

Fee

Springing

Comfort Suites Golden West

Fee

Springing

Red Rock Business Center

Fee

Springing

Lawndale Commons

Fee

Springing

La Quinta Inn - Goodlettsville

Fee

Springing

Green Valley Ranch - Denver

Fee

None

Bayside Technology Park - Bldg 19

Fee

Springing

Bridge Plaza Co-op, Inc.

Fee

None

Azalea Portfolio

Fee

Springing

36.01

Sherwood

Fee

36.02

College Station

Fee

Lois Realty Portfolio

Fee

Springing

37.01

Valkill

Fee

37.02

Moorgate

Fee

37.03

Stonegate

Fee

O’Hare Business Center

Fee

Springing

Highpoint-on-The Hudson Owners, Inc.

Fee

None

Wyndham House Owners Corp.

Fee

None

7,250,000

23,874

250,000

8.03

7.88

Best Western Sandman

Fee

Springing

Nathan Hale Owners Corp.

Fee

None

7,433,629

30,695

750,000

7.29

7.19

Riverwood Research Center

Fee

Hard/Springing Cash Management

F5 Networks

Fee

Springing

Las Gaviotas Shopping Center

Fee

None

Park Center Circle

Fee

None

Whispering Pines - SC

Fee

None

American Mini Storage Colorado Springs

Fee

None

StorageOne Durango

Fee

None

Fry Road Retail Center

Fee

Springing

Arbrook Square

Fee

Springing

Esplanade Mini Storage

Fee

None

Talon Centre

Fee

None

190 East Mosholu Parkway Owners Corp.

Fee

None

3,894,834

17,980

200,000

3.57

3.50

2390 Palisade Avenue Owners Corp.

Fee

None

3,747,205

15,070

250,000

6.27

6.15

60 Pineapple Residence Corp.

Fee

None

3,940,168

17,947

500,000

11.06

10.96

6340 Middlebelt Road

Fee

Hard/Upfront Cash Management

Worthington Industrial Park

Fee

Springing

68 East Hartsdale Avenue Owners Corp.

Fee

None

2,846,347

13,030

250,000

5.14

5.02

Barclay Plaza North Owners, Inc.

Fee

None

2,500,000

8,377

500,000

7.59

7.47

320 West 84th Corp.

Fee

None

2,250,000

9,091

250,000

5.51

5.41

Crestwood Owners, Inc.

Fee

None

2,247,208

10,288

250,000

15.43

15.18

Sunnylane Of Bethpage Redevelopment Company Owners Corp.

Fee

None

2,378,545

9,678

500,000

48.05

47.44

AAA Self Storage - TX

Fee

None

187 Pinehurst Owners Corp.

Fee

None

2155 Bay Owner’s Corp.

Fee

None

1,546,402

7,176

250,000

13.41

13.18

1264 Owners Corp.

Fee

None

1,300,000

5,357

100,000

8.17

8.09

Mates Owners Corp.

Fee

None

1,350,000

4,637

250,000

11.29

10.99

A-1-24

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

Mortgage Loan Number	Property Name	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	Apple Campus 3				235,000,000	Paul Guarantor LLC	Y - Group 1	1
2	LARP I Portfolio				18,000,000	Antheus Capital		2
2.01	Blackwood							2.01
2.02	5500 Cornell							2.02
2.03	Clyde Manor							2.03
2.04	Woodlawn Terrace							2.04
2.05	Park Central							2.05
2.06	Maple Court							2.06
2.07	Ellis Street							2.07
2.08	Drexel Grand							2.08
2.09	Ellis Court							2.09
2.10	Kenwood Court							2.10
2.11	Woodlawn Court							2.11
2.12	Harper Court							2.12
2.13	925 E 46th Street							2.13
2.14	Yankee Hill							2.14
2.15	Drexel Terrace							2.15
2.16	Gillham House							2.16
2.17	Cornell Terrace							2.17
2.18	5508 Cornell							2.18
3	Iron Guard Storage Portfolio				12,150,000	David Ross		3
3.01	Camas							3.01
3.02	Webster							3.02
3.03	Gum Branch							3.03
3.04	6th Avenue							3.04
3.05	Katy							3.05
3.06	La Porte							3.06
3.07	Denton							3.07
3.08	Prater Way							3.08
3.09	Shurling							3.09
3.10	Adamsville							3.10
3.11	Troy							3.11
3.12	Conroe							3.12
3.13	Del Valle							3.13
3.14	Tomball							3.14
3.15	Canyon Lake							3.15
3.16	Riverside							3.16
3.17	Bertram							3.17
3.18	Center							3.18
3.19	Key							3.19
3.2	Wylds							3.2
3.21	Marine							3.21
3.22	Donna							3.22
4	Wisconsin Hotel Portfolio					William Zanetis		4
4.01	Holiday Inn - Madison West							4.01
4.02	Fairfield Inn - Oak Creek							4.02
4.03	Holiday Inn - Fond Du Lac							4.03
4.04	Holiday Inn Express - Fond Du Lac							4.04
4.05	Baymont Inn - Madison							4.05
4.06	Comfort Inn & Suites - Appleton Airport							4.06
4.07	Holiday Inn Express - Oshkosh							4.07
4.08	Comfort Inn & Suites - Milwaukee Airport							4.08
4.09	Comfort Inn & Suites - Madison West							4.09
4.10	Holiday Inn Express - Milwaukee Airport							4.10
4.11	Comfort Inn & Suites - Fond Du Lac							4.11
5	Brookwood Chase Portfolio					Robert Craig Smith		5
5.01	Old Hammond							5.01
5.02	Coursey							5.02
5.03	Siegen							5.03
5.04	Staring							5.04
5.05	Capital Court							5.05
5.06	Lapalco							5.06
5.07	Wall							5.07
5.08	Willow							5.08
5.09	Westminster							5.09
6	Extra Space Self Storage Portfolio					ExtraSpace Storage Inc.; TH Real Estate		6
6.01	Henderson - Stephanie Place							6.01
6.02	Brookfield - Federal Road							6.02
6.03	Kingston - Sawkill Road							6.03
6.04	Lake Elsinore - Central Avenue							6.04
6.05	Doylestown - North Broad Street							6.05
6.06	Pennsauken - South Crescent Boulevard							6.06
6.07	New Paltz - South Putt Corners Road							6.07
6.08	Tyngsborough - Industrial Way							6.08
6.09	Hemet - South Sanderson							6.09
6.10	Bensalem - 1525 Bristol Pike							6.10
6.11	Eastpoint - Lakewood Avenue							6.11
6.12	Howell - Route 9 South							6.12
6.13	Lawrenceville - Hurricane Shoals Road							6.13
6.14	Lawnside - White Horse Pike							6.14
6.15	Phoenix - West Peoria							6.15
6.16	Mount Laurel - Ark Road							6.16
6.17	Burlington - Cadillac Road							6.17
6.18	Cherry Hill - Marlton Pike							6.18
6.19	Bensalem - Knights Road							6.19
6.2	Albuquerque - Ellison Road Northwest							6.2
6.21	Modesto - Crows Landing							6.21
6.22	Auburndale - US Highway 92 West							6.22
6.23	San Bernardino - West Club Center Drive							6.23
6.24	Memphis - Mount Moriah Terrace							6.24
6.25	Hesperia - Mariposa Road							6.25
6.26	Memphis - Covington Way							6.26
6.27	St. Louis - Halls Ferry Road							6.27
6.28	Killeen - Jasper Drive							6.28
6.29	Albuquerque - Airport Drive Northwest							6.29
6.30	Memphis - Gateway Drive							6.30

A-1-25

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

Mortgage Loan Number	Property Name	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
6.31	Victorville - Yates Road							6.31
6.32	Las Vegas - North Lamont Street							6.32
6.33	Columbus - East Main Street							6.33
6.34	Memphis - Raleigh-LaGrange							6.34
6.35	Memphis - 5675 Summer Avenue							6.35
6.36	Memphis - Madison Avenue							6.36
7	Baybrook Lifestyle and Power Center					GGP Real Estate Holding I, Inc.		7
8	2020 Southwest 4th Avenue					Oaktree Pinnacle Investment Fund, L.P.; ScanlanKemperBard Companies, LLC; Todd Gooding		8
9	Roedel Hotel Portfolio					Roedel Companies, LLC; David W. Roedel; Fred B. Roedel, III		9
9.01	Hilton Garden Inn - Manchester							9.01
9.02	Hilton Garden Inn - Fishkill							9.02
9.03	Holiday Inn Express - Auburn							9.03
10	Moffett Towers II - Building 2				105,000,000	Jay Paul Company	Y - Group 1	10
11	One Kennedy Square					Redico Properties LLC		11
12	One Newark Center					Beijing Ideal Group		12
13	ExchangeRight Portfolio 18					ExchangeRight Real Estate, LLC		13
13.01	Walgreens - Chicago (Belmont), IL							13.01
13.02	Hobby Lobby - Fort Wayne (Coldwater), IN							13.02
13.03	Walgreens - Chicago (Central), IL							13.03
13.04	Walgreens - League City (Main), TX							13.04
13.05	Tractor Supply - Meraux (Archbishop), LA							13.05
13.06	Tractor Supply - Collinsville (136th), OK							13.06
13.07	Walgreens - Ocala (East Silver Springs Blvd), FL							13.07
13.08	Fresenius Medical Care - Bethlehem (Harvard), PA							13.08
13.09	CVS Pharmacy - Richmond (18th), IN							13.09
13.10	Napa Auto Parts- Jerome (Wabash), IL							13.10
13.11	Advance Auto Parts - Chicago (Cottage), IL							13.11
13.12	Dollar General - Panama City (US-231), FL							13.12
13.13	Dollar General - Elizabeth (Scenery), PA							13.13
13.14	Dollar General - Baton Rouge (Plank), LA							13.14
13.15	Dollar General - Altoona (14th), PA							13.15
13.16	Dollar General - Fayetteville (Strickland), NC							13.16
13.17	Dollar General - Odessa (FM 1936), TX							13.17
14	Courtyard Los Angeles Sherman Oaks					Lewis N. Wolff; Keith M. Wolff		14
15	Warwick Mall					Bliss Properties; Lane Family Trust; Mark T. Brennan		15
16	11311 McCormick Road					Stoltz Real Estate Fund VI, L.P.; SREF VI REIT Holdings, LLC		16
17	Kirkwood Plaza					Christos Economides		17
18	Rainbow Sunset Pavilion - NV					Ryan Tedder; Keith Kantrowitz		18
19	StorQuest - Los Angeles Hill Street					William W. Hobin; Clark W. Porter; Timothy B. Hobin		19
20	Woodbridge Commons					Urban Edge Properties		20
21	Peterson Retail Portfolio					Peterson Family Trust		21
21.01	The Shops at Fair Lakes							21.01
21.02	Gateway Branch							21.02
22	Safeway - Renton, WA					Isam H. Khoury; Jane Khoury; Isam H. Khoury and Jane J. Khoury, Trustees of The Khoury Family Trust		22
23	Fremont Business Center					David B. Dollinger	Y - Group 2	23
24	Everett Village					Stephen B. Jaeger		24
25	Hilton Garden Inn Boise Spectrum					Jason R. Kotter; Ryan Van Alfen		25
26	East Towne Center					East Lancaster Associates, LP		26
27	Goldorado Shopping Center					Carl E. Best; The Carl E. Best 1999 Trust		27
28	U Stor It San Diego Logan					Lawrence S. Nora		28
29	Comfort Suites Golden West					Dong Gi Kim		29
30	Red Rock Business Center					Constantino Noval		30
31	Lawndale Commons					Jim Miller; Patty Miller		31
32	La Quinta Inn - Goodlettsville					Parshwanath, LLC		32
33	Green Valley Ranch - Denver					Jeffrey Seltzer		33
34	Bayside Technology Park - Bldg 19					David B. Dollinger	Y - Group 2	34
35	Bridge Plaza Co-op, Inc.							35
36	Azalea Portfolio					Patrick Smith; Matthew Sandlin		36
36.01	Sherwood							36.01
36.02	College Station							36.02
37	Lois Realty Portfolio					Eugene Lois		37
37.01	Valkill							37.01
37.02	Moorgate							37.02
37.03	Stonegate							37.03
38	O’Hare Business Center					Glen Una Management		38
39	Highpoint-on-The Hudson Owners, Inc.							39
40	Wyndham House Owners Corp.	22.7%	31.7%	31.1%				40
41	Best Western Sandman					Venu M. Kondle; Silas Ting		41
42	Nathan Hale Owners Corp.	9.2%	36.1%	35.6%				42
43	Riverwood Research Center					David Halabu; Sadeer Daood		43
44	F5 Networks					Allan Solares		44
45	Las Gaviotas Shopping Center					Ardena Holdings Inc.; Nivea Developments Limited; Nivea Developments Florida 3 Inc.; Pavona Cape Fear LLC; Pavona Lane LTD.		45
46	Park Center Circle					Adam M. Lutz		46
47	Whispering Pines - SC					Matthew B. Lester	Y - Group 3	47
48	American Mini Storage Colorado Springs					Troy Downing		48
49	StorageOne Durango					James Meservey; James Hammer; Randall Schaefer		49
50	Fry Road Retail Center					American Realty Group		50
51	Arbrook Square					Windstar Properties		51
52	Esplanade Mini Storage					Carlo Sarmiento; William B. Kendall		52
53	Talon Centre					Matthew B. Lester	Y - Group 3	53
54	190 East Mosholu Parkway Owners Corp.	32.5%	19.8%	19.4%				54
55	2390 Palisade Avenue Owners Corp.	23.6%	30.2%	29.7%				55
56	60 Pineapple Residence Corp.	4.5%	60.5%	59.9%				56
57	6340 Middlebelt Road					Eliahou S. Zami		57
58	Worthington Industrial Park					Brad D. Andrus; R. Bret Andrus; Michael Alex Payne; Everett Wayne Newland; Terry Lane Brockett		58
59	68 East Hartsdale Avenue Owners Corp.	22.7%	28.2%	27.6%				59
60	Barclay Plaza North Owners, Inc.	8.6%	30.5%	30.0%				60
61	320 West 84th Corp.	11.2%	26.7%	26.2%				61
62	Crestwood Owners, Inc.	8.3%	84.8%	83.4%				62
63	Sunnylane Of Bethpage Redevelopment Company Owners Corp.	4.6%	234.6%	231.6%				63
64	AAA Self Storage - TX					William E. Avila; Carolina B. Avila		64
65	187 Pinehurst Owners Corp.							65
66	2155 Bay Owner’s Corp.	7.0%	74.7%	73.4%				66
67	1264 Owners Corp.	10.2%	40.4%	40.0%				67
68	Mates Owners Corp.	8.1%	46.5%	45.3%				68

A-1-26

FOOTNOTES TO ANNEX A-1

See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.

(1)

“MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC, “WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association and “NCB” denotes National Cooperative Bank, N.A.

(2)

For mortgage loan #10 (Moffett Towers II – Building 2), the Number of Units includes 350,633 square feet of office space in the Moffett Towers II - Building 2 property and 11,930 square feet of amenities space allocated to the Moffett Towers II - Building 2 property leased by the largest tenant, based on a specified 20.0% share in the common elements of the greater Moffett Towers II campus.

(3)

For mortgage loan #7 (Baybrook Lifestyle and Power Center), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $140,000,000. In the event that the commencement date of the Life Time Fitness lease or a replacement lease does not occur by November 17, 2019, the lender may elect to apply the Life Time Fitness Reserve ($22,000,000) to prepay the Baybrook Lifestyle and Power Center Whole Loan and pay the related prepayment fee equal to the greater of 1.0% of the amount prepaid and a yield maintenance premium. In such event, the Life Time Fitness parcel may be released.

(4)

For mortgage loan #7 (Baybrook Lifestyle and Power Center), the Grace Period Default (Days) is two business days once in any trailing twelve month period.

(5)

For mortgage loan #1 (Apple Campus 3), the Appraised Value assumes all outstanding free rent and leasing commissions have been paid and tenant improvements have been completed. All outstanding free rent, tenant improvements and leasing commissions have been reserved. The appraised value assuming the outstanding free rent and leasing commissions have not been paid and tenant improvements have not been completed is $624,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $624,600,000 appraised value is 54.4%.

For mortgage loan #3 (Iron Guard Storage Portfolio), the “as portfolio” value of $137,470,000 reflects a 12.8% premium attributed to the aggregate “as-is” value of the related mortgaged properties as a whole. The sum of the “as-is” values for each of the related mortgaged properties on an individual basis is $121,820,000, which represents a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of 70.6%.

For mortgage loan #6 (Extra Space Self Storage Portfolio), Appraised Value presented for the mortgage loan of $299,250,000 reflects a pool level appraisal, which includes a 5.9% portfolio premium based on an assumption that all the mortgaged properties would be sold together as a portfolio. The aggregate of the individual mortgaged property appraised values is $282,650,000. The appraiser’s “as-is” appraised value of $282,650,000 would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of approximately 68.8%.

For mortgage loan #7 (Baybrook Lifestyle and Power Center), the Appraised Value of $241,000,000 represents the “As-Complete” value which assumes the under construction improvements of the Life Time Fitness expansion are completed with Life Time Fitness taking occupancy. The appraiser’s “as-is” appraised value, excluding the Life Time Fitness parcel and lease, of $203,860,000 would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of approximately 58.9%, after accounting for the approximate estimated pay-down based on certain assumptions of the Baybrook Lifestyle and Power Center Whole Loan, after payment of the prepayment consideration provided for in the loan documents, resulting from the $22,000,000 Life Time Fitness Reserve. The actual amount of the pay-down and the prepayment consideration may be different from the assumed amounts.

For mortgage loan #10 (Moffett Towers II – Building 2), the Appraised Value assumes an escrow account was established for outstanding tenant improvements, leasing commissions and free rent

A-1-27

and that the sole tenant will be paying rent within 12 months from the date of value of the Mortgaged Property. Reserves totalling $27,765,832 were taken at closing, representing the outstanding tenant improvements, leasing commissions and free rent.

For mortgage loan #23 (Fremont Business Center), the Appraised Value assumes two leases scheduled to commence February 1, 2018 have commenced. The appraised value assuming the two leases have not commenced is $29,840,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $29,840,000 appraised value are 60.3% and 54.9%, respectively.

For mortgage loan #35 (Bayside Technology Park – Bldg 19), the Appraised Value assumes all outstanding leasing commissions have been paid and tenant improvements have been completed. All outstanding tenant improvements and leasing commissions have been reserved. The appraised value assuming the outstanding leasing commissions have not been paid and tenant improvements have not been completed is $15,260,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $15,260,000 appraised value are 65.5% and 58.7%, respectively.

For mortgage loan #45 (Las Gaviotas Shopping Center), the Appraised Value assumes the largest tenant (30,280 square feet), representing 33.5% of net rentable square feet, has executed a lease extension. The largest tenant executed a lease extension on December 1, 2017.

For mortgage loan #48 (American Mini Storage Colorado Springs), the Appraised Value includes $160,000 attributed to an unimproved parcel available for free release. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, based on the appraised value excluding the unimproved parcel, are 57.2% and 53.5%, respectively.

(6)

For mortgage loan #1 (Apple Campus 3), the mortgage loan represents Note A-3 of five pari passu notes, which have a combined Cut-off Date Balance of $340,000,000. Notes A-1, A-2, A-4 and A-5 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4 and A-5 in the aggregate (the “Apple Campus 3 Whole Loan”). Note A-3 represents the controlling interest in the Apple Campus 3 Whole Loan.

For mortgage loan #6 (Extra Space Self Storage Portfolio), the mortgage loan represents Note A-2 of three pari passu notes, which have a combined Cut-off Date Balance of $194,400,000. Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Extra Space Self Storage Portfolio Whole Loan”). Note A-2 represents a non-controlling interest in the Extra Space Self Storage Portfolio Whole Loan.

For mortgage loan #7 (Baybrook Lifestyle and Power Center), the mortgage loan represents Notes A-2 and A-4, two of four pari passu notes, which have a combined Cut-off Date Balance of $140,000,000. Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Baybrook Lifestyle and Power Center Whole Loan”). Notes A-2 and A-4 represent non-controlling interests in the Baybrook Lifestyle and Power Center Whole Loan.

For mortgage loan #10 (Moffett Towers II – Building 2), the mortgage loan represents Note A-4, one of four pari passu notes, which have a combined Cut-off Date Balance of $165,000,000. Notes A-1, A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Moffett Towers II – Building 2 Whole Loan”). Note A-4 represents a non-controlling interest in the Moffett Towers II – Building 2 Whole Loan.

For mortgage loan #12 (One Newark Center), the mortgage loan represents Notes A-2 and A-3 of three pari passu notes, which have a combined Cut-off Date Balance of $66,580,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “One Newark Center Whole Loan”). Note A-2 represents the controlling interest in the One Newark Center Whole Loan.

A-1-28

For mortgage loan #14 (Courtyard Los Angeles Sherman Oaks), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $55,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Courtyard Los Angeles Sherman Oaks Whole Loan”). Note A-1 represents the controlling interest in the Courtyard Los Angeles Sherman Oaks Whole Loan.

For mortgage loan #15 (Warwick Mall), the mortgage loan represents Note A-2 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $75,000,000. Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1, A-2 and A-3 in the aggregate (“Warwick Mall Whole Loan”). Note A-1 is the controlling interest in the Warwick Mall Whole Loan and was included in the BANK 2017-BNK9 transaction.

For mortgage loan #17 (Kirkwood Plaza), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $38,648,561. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Kirkwood Plaza Whole Loan”). Note A-1 represents the controlling interest in the Kirkwood Plaza Whole Loan.

(7)

In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.

For mortgage loan #1 (Apple Campus 3), the sole tenant (882,657 square feet), representing 100% of net rentable square feet, has taken possession but is currently building out its space and has abated rent through May 2019. All outstanding free rent, tenant improvements and leasing commissions were reserved for at closing.

For mortgage loan #7 (Baybrook Lifestyle and Power Center), the largest tenant, Life Time Fitness, is not yet in occupancy, and its space is under construction. The Life Time Fitness tenant is expected to take occupancy and commence paying rent in June 2018, and to open for business in the third quarter of 2018. Gap rent has not been reserved. In the event that the commencement date of the Life Time Fitness lease or a replacement lease does not occur by November 17, 2019, the lender may elect to apply the Life Time Fitness Reserve ($22,000,000) to prepay the Baybrook Lifestyle and Power Center Whole Loan and pay the related prepayment fee equal to the greater of 1.0% of the amount prepaid and a yield maintenance premium. In such event, the Life Time Fitness parcel may be released as described in this prospectus.

For mortgage loan #8 (2020 Southwest 4th Avenue), the largest tenant (120,407 square feet), representing 53.1% of net rentable square feet, is underutilizing approximately 50% of its space on the 9th floor of the mortgaged property.

For mortgage loan #10 (Moffett Towers II - Building 2), the largest tenant (362,563 square feet), representing 100.0% of net rentable square feet is not yet in occupancy and is building out its space. In addition, the tenant has abated rent through April 2018 for 350,633 square feet of office space and abated rent through July 2018 for 47,718 square feet of amenities space. An $8,332,337 reserve was taken at closing representing the outstanding rent abatement.

For mortgage loan #11 (One Kennedy Square), the third largest tenant (51,402 square feet), representing 20.9% of net rentable square feet, has free rent in April of 2018 through 2025.

For mortgage loan #21 (Peterson Retail Portfolio), the third and fourth largest tenants at The Shops at Fair Lakes mortgaged property (4,723 square feet), representing 4.5% of the entire portfolio, lease the collateral pad site and the improvements built on the pad site are owned by the tenant.

For mortgage loan #26 (East Towne Center), the fifth largest tenant (22,000 square feet), representing 8.6% of net rentable square feet is not expected to take occupancy until April 2018. A $250,000 free rent reserve was taken at closing. Rent is expected to commence on the earlier

A-1-29

of (1) 120 days after the delivery date and (2) the date tenant first opens for business, each as defined in the loan documents.

For mortgage loan #33 (Green Valley Ranch – Denver), the second, third and fourth largest tenants (13,200 square feet), representing 26.8% of net rentable square feet, lease their collateral pad sites and the improvements built on the pad sites are owned by the tenant.

For mortgage loan #43 (Riverwood Research Center), the largest tenant has a partial rent abatement through May 31, 2018 in connection with expansion. The related borrower deposited $27,368 at closing to cover rent abatement for such tenant.

For mortgage loan #50 (Fry Road Retail Center), the largest tenant (8,643 square feet), representing 32.6% of net rentable square feet, has a $123,750 CAM lease reserve, which was taken at closing to be allocated to its remaining 22 month abatement.

For mortgage loan #53 (Talon Centre), the third largest tenant 11,318 square feet), representing 16.6% of net rentable square feet, has free rent in September 2018. U/W Revenues for this tenant are net of the outstanding free rent obligation.

(8)

The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.

For mortgage loan #7 (Baybrook Lifestyle and Power Center), the fifth largest tenant (36,982 square feet), representing 5.8% of net rentable square feet, can terminate with 365 days written notice given at any time within 120 days following December 31, 2020 if net sales fail to exceed $5,000,000 beginning in the 49th calendar month and ending on the 60th calendar month.

For mortgage loan #8 (2020 Southwest 4th Avenue), the largest tenant (120,407 square feet), representing 53.1% of net rentable square feet, has a contraction option for the entirety of one of the 7th, 8th or 9th floors (each 18,652 square feet) as of March 31, 2020 and one of the 7th, 8th and 9th floors as of March 31, 2022, upon providing 365 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.

For mortgage loan #11 (One Kennedy Square), the third largest tenant (51,402 square feet), representing 20.9% of net rentable square feet, may terminate its lease as of March 31, 2023 upon providing written notice as of March 31, 2022 and payment of a termination fee equal to six months base and additional rent plus all unamortized tenant improvements, leasing commissions and free rent.

For mortgage loan #12 (One Newark Center), the second largest tenant (45,075 square feet), representing 10.8% of net rentable square feet, may terminate its lease as of April 29, 2019 upon providing 120 days’ written notice.

For mortgage loan #13 (ExchangeRight Portfolio 18), Walgreens is a tenant at four of the ExchangeRight Portfolio 18 properties and leases: (i) 18,340 square feet at the Walgreens – Chicago (Belmont), IL property under a lease that expires on January 31, 2068 and has the option to terminate its lease on January 31, 2028 and every five years thereafter through January 31, 2063; (ii) 18,154 square feet at the Walgreens – Chicago (Central), IL property under a lease that expires on March 31, 2069 and has the option to terminate its lease on March 31, 2029 and every five years thereafter through March 31, 2064; (iii) 15,525 square feet at the Walgreens – Ocala (East Silver Springs Blvd), FL property under a lease that expires on November 30, 2053 and has the option to terminate its lease on November 30, 2028 and every five years thereafter through November 30, 2048 and (iv) 14,490 square feet at the Walgreens – League City (Main), TX property under a lease that expires on May 1, 2067 and has the option to terminate its lease on May 1, 2027 and every five years thereafter through May 1, 2062.

For mortgage loan #15 (Warwick Mall), the third largest tenant (57,160 square feet), representing 9.7% of net rentable square feet, may request a change in use of the premises,

A-1-30

which is subject to landlord’s reasonable consent. Landlord may withhold consent, terminate the lease or permit such requested change by tenant. If tenant has had an operating loss for theater operations during at least 2 of the previous 3 full fiscal years, then tenant may terminate the lease (at the end of 1 year following such notice) to the extent that landlord continues to deny the request to change the use of the premises.

For mortgage loan #18 (Rainbow Sunset Pavillion – NV), the largest tenant (52,899 square feet), representing 50.5% of net rentable square feet, may terminate its lease one full floor at a time as of January 31, 2019, 2021 or 2023 upon providing 6 months’ written notice and payment of a termination fee equal to all unamortized tenant improvements and leasing commissions. The termination fee is not applicable for the January 31, 2023 termination option. The second largest tenant (20,660 square feet), representing 19.7% of net rentable square feet, may terminate its lease as of January 31, 2023 upon providing six months’ written notice and payment of a termination fee equal to $120,000.

For mortgage loan #20 (Woodbridge Commons), the fourth largest tenant (4,004 square feet), representing 2.1% of net rentable square feet, may terminate its lease as of May 31, 2019 upon providing 90 days’ written notice.

For mortgage loan #24 (Everett Village), the third largest tenant (25,300 square feet), representing 20.9% of net rentable square feet, has a co-tenancy provision related to stores at the adjacent mall being open and operating for business, including Mervyn’s and Bon Marche/Macy’s. Mervyn’s has not been open and operating at the adjacent mall since 2006 and Bon Marche/Macy’s has not been open and operating at the adjacent mall since March 2017. The third largest tenant has remedies of 1) alternate rent of 3% of gross sales, not to exceed 50% of the current rent; or 2) if the co-tenancy provision remains for a 365 day period, within 30 days of the 365 day period, the tenant pay terminate its lease with at least 60 days written notice. The UW, NOI DSCR, UW NCF DSCR, UW NOI DY and UW NCF DY assuming the alternative rent is being paid by the tenant, using the most recent sales available, are 1.54x, 1.40x, 9.4% and 8.6%, respectively. The third largest tenant has not exercised any of its remedies and did not reference either an uncured default or the co-tenancy provisions in its estoppel.

For mortgage loan #26 (East Towne Center), the fifth largest tenant (22,000 square feet), representing 8.6% of net rentable square feet, may terminate its lease during its third lease year (2021) if annual gross sales are less than $3,000,000, upon providing 60 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.

For mortgage loan #30 (Red Rock Business Center), the fifth largest tenant (6,376 square feet) representing 8.6% of net rentable square feet, may terminate its lease effective April 30, 2019 upon 8 months’ notice and payment of $50,000.

For mortgage loan #46 (Park Center Circle), the largest tenant (5,072 square feet), representing 22.9% of net rentable square feet, may terminate its lease at any time upon providing 120 days’ written notice.

For mortgage loan #50 (Fry Road Retail Center), the second largest tenant (2,705 square feet), representing 10.2% of net rentable square feet, may terminate its lease as of June 9, 2024 upon providing 180 days’ written notice and payment of all unamortized tenant improvements and leasing commissions.

For mortgage loan #53 (Talon Centre), the second largest tenant (16,781 square feet), representing 24.6% of net rentable square feet, may terminate its lease at any time after December 31, 2020 upon providing six months’ written notice and payment of a termination fee equal to three months of rent plus unamortized tenant improvements and leasing commissions.

(9)

For mortgage loan #8 (2020 Southwest 4th Avenue), the second largest tenant (18,652 square feet), representing 8.2% of net rentable square feet, is subleasing its space for an annual base rent of $484,952 ($26.00 per square foot) expiring April 30, 2020.

A-1-31

For mortgage loan #30 (Red Rock Business Center), the third largest tenant (9,025 square feet), representing 12.2% of net rentable square feet, is subleasing 700 square feet of its space for an annual base rent of $14,028 ($20.04 per square foot) expiring September 29, 2020.

(10)

For mortgage loan #4 (Wisconsin Hotel Portfolio), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of: (i) the deposit required by franchisor under the franchise agreement; and (ii) (a) 2% of gross operating income for the prior fiscal year from March 2018 through February 2019, (b) 3% of gross operating income for the prior fiscal year from March 2019 through February 2020 and (c) 4% of gross operating income for the prior fiscal year from March 2020 and each monthly payment date thereafter.

For mortgage loan #9 (Roedel Hotel Portfolio), the Monthly Replacement Reserve will be an amount equal to 4.0% of rents for the calendar month two months prior to such payment date.

For mortgage loan #9 (Roedel Hotel Portfolio), at loan origination and on each payment date occurring each April, May, June, July, August, September and October of each calendar year, the related borrower is required to deposit a seasonality reserve in the amount of $400,000 to ensure that there are sufficient funds on deposit to fund each monthly debt service payment at a minimum DSCR of not less than 1.05x.

For mortgage loan #20 (Woodbridge Commons) the borrower is permitted to deliver a guaranty from an issuer acceptable to lender in lieu of making required monthly payments to any reserve accounts in the amount required to be on deposit for such purpose, which amount will be reduced as the borrower expends funds for the purposes for which such funds would have otherwise been deposited in the reserve account. Notwithstanding the foregoing, if the aggregate amount of any guaranty (and the face amount of any letter of credit) at any time exceed 10.0% of the outstanding principal balance of the related whole loan, the borrower’s right to obtain any such guaranty shall be conditioned upon delivery of a non-consolidation opinion reasonably satisfactory to the lender addressing such guaranty.

For mortgage loan #14 (Courtyard Los Angeles Sherman Oaks), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of U/W Revenues for the prior fiscal year.

For mortgage loan #25 (Hilton Garden Inn Boise Spectrum), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of U/W Revenues for the prior fiscal year.

For mortgage loan #32 (La Quinta Inn - Goodlettsville), the Monthly Replacement Reserve will be adjusted to an amount equal to 1/12 of 4.0% of gross operating income for the preceding calendar year.

(11)

For mortgage loan #5 (Brookwood Chase Portfolio), the effective ground rent at the Old Hammond property is as of February 1, 2017 and will increase to $3,750 per month on January 1, 2021. On January 1, 2036 and January 1, 2051, monthly ground rent will be increased to $4,500 and $5,250, respectively.

A-1-32

Bank 2018-BNK10 FWPFree writing prospectus