FWP 1 n1130_anxa1-x6.htm FREE WRITING PROSPECTUS

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

WFCM 2017-C42 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (’’SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., Academy Securities, Inc., or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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


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

A-1-1

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


Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	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	Interest Accrual Method	Monthly P&I Payment ($)
1	One Ally Center	SMF II	70,000,000	9.4%	70,000,000	N	11/20/2017	1/6/2018	12/6/2027		12/6/2027		4.51600%	0.00302%	0.00940%	0.05250%	0.00050%	0.00040%	4.45018%	Actual/360	267,092.13
2	16 Court Street	Barclays	66,600,000	8.9%	66,600,000	N	10/10/2017	12/1/2017	11/1/2027		11/1/2027		4.17100%	0.00308%	0.00940%	0.00500%	0.00050%	0.00040%	4.15262%	Actual/360	234,705.65
3	Logan Town Center	RMF	55,000,000	7.4%	50,424,654	N	11/8/2017	12/6/2017	11/6/2022	12/6/2022	11/6/2027		4.62000%	0.00331%	0.00940%	0.00500%	0.00050%	0.00040%	4.60139%	Actual/360	282,612.17
4	One Century Place	Barclays	44,000,000	5.9%	44,000,000	N	10/19/2017	12/6/2017	11/6/2027		11/6/2027		3.79000%	0.00365%	0.00940%	0.00500%	0.00050%	0.00040%	3.77105%	Actual/360	140,896.76
5	Moffett Towers II - Building 2	Barclays	40,000,000	5.4%	36,060,933	N	11/16/2017	1/6/2018	12/6/2022	1/6/2023	12/6/2027		3.61890%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	3.60360%	Actual/360	182,283.21
6	1601 Bronxdale Avenue	WFB	35,000,000	4.7%	35,000,000	N	11/17/2017	1/11/2018	12/11/2027		12/11/2027		4.50000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.48275%	Actual/360	133,072.92
7	Bass Pro & Cabela’s Portfolio	WFB	34,970,000	4.7%	34,970,000	N	9/25/2017	11/6/2017	10/6/2027		10/6/2027		4.37900%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.36370%	Actual/360	129,383.74
7.01	Cabela’s Rogers	WFB	3,714,105	0.5%
7.02	Cabela’s Lone Tree	WFB	3,157,886	0.4%
7.03	Bass Pro San Antonio	WFB	3,086,116	0.4%
7.04	Cabela’s Allen	WFB	3,032,288	0.4%
7.05	Cabela’s Lehi	WFB	2,763,150	0.4%
7.06	Bass Pro Tampa	WFB	2,601,668	0.3%
7.07	Cabela’s Hammond	WFB	2,332,529	0.3%
7.08	Bass Pro Round Rock	WFB	2,260,759	0.3%
7.09	Cabela’s Fort Mill	WFB	2,099,277	0.3%
7.1	Cabela’s Wichita	WFB	1,883,966	0.3%
7.11	Cabela’s Owatonna	WFB	1,722,483	0.2%
7.12	Cabela’s Centerville	WFB	1,596,886	0.2%
7.13	Cabela’s Huntsville	WFB	1,489,230	0.2%
7.14	Bass Pro Port St. Lucie	WFB	1,381,575	0.2%
7.15	Cabela’s Waco	WFB	1,076,552	0.1%
7.16	Cabela’s East Grand Forks	WFB	771,529	0.1%
8	150 West Jefferson	SMF II	32,500,000	4.4%	29,788,981	Y	11/8/2017	1/6/2018	12/6/2022	1/6/2023	12/6/2027	12/6/2029	4.60300%	0.00000%	0.00940%	0.05250%	0.00050%	0.00040%	4.54020%	Actual/360	166,667.69
9	Hilton Dallas Rockwall	SMF II	30,450,000	4.1%	24,760,080	N	11/14/2017	1/6/2018		1/6/2018	12/6/2027		4.67100%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.65375%	Actual/360	157,394.89
10	Lennar Corporate Center	SMF II	28,600,000	3.8%	26,107,803	N	10/5/2017	11/6/2017	10/6/2022	11/6/2022	10/6/2027		4.35000%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.28525%	Actual/360	142,374.17
11	Courtyard Los Angeles Sherman Oaks	WFB	27,000,000	3.6%	23,617,241	N	11/30/2017	1/11/2018	12/11/2020	1/11/2021	12/11/2027		4.47400%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.45870%	Actual/360	136,388.24
12	Lakeside Shopping Center	Barclays	25,000,000	3.4%	25,000,000	N	7/28/2017	9/1/2017	8/1/2027		8/1/2027		3.77000%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	3.75470%	Actual/360	79,632.52
13	Laguna Cliffs Marriott	WFB	25,000,000	3.4%	25,000,000	N	11/17/2017	1/11/2018	12/11/2027		12/11/2027		4.34000%	0.00000%	0.00940%	0.00500%	0.00050%	0.00040%	4.32470%	Actual/360	91,672.45
14	One Lakeshore Center	WFB	23,950,000	3.2%	21,940,671	N	11/17/2017	1/11/2018	12/11/2022	1/11/2023	12/11/2027		4.57000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.55275%	Actual/360	122,349.30
15	River Park I	SMF II	20,300,000	2.7%	16,398,440	Y	11/20/2017	1/6/2018		1/6/2018	12/6/2027	12/6/2029	4.47800%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.46075%	Actual/360	102,591.93
16	Marriott Courtyard Downtown Reno	WFB	19,974,185	2.7%	16,228,346	N	11/8/2017	12/11/2017		12/11/2017	11/11/2027		4.61000%	0.00195%	0.00940%	0.02500%	0.00050%	0.00040%	4.57275%	Actual/360	102,648.43
17	Hidden Valley Office Park	Barclays	18,500,000	2.5%	18,500,000	N	11/8/2017	12/6/2017	11/6/2027		11/6/2027		3.78850%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	3.77125%	Actual/360	59,217.24
18	One Cleveland Center	RMF	18,000,000	2.4%	15,325,602	N	11/13/2017	12/6/2017	11/6/2018	12/6/2018	11/6/2027		5.30000%	0.00000%	0.00940%	0.02250%	0.00050%	0.00040%	5.26720%	Actual/360	99,954.84
19	Foothills Plaza	Barclays	17,200,000	2.3%	14,007,208	N	11/20/2017	1/6/2018		1/6/2018	12/6/2027		4.71600%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.65125%	Actual/360	89,371.19
20	West College Center	Barclays	14,600,000	2.0%	13,352,607	N	11/15/2017	1/6/2018	12/6/2022	1/6/2023	12/6/2027		4.46500%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	4.40025%	Actual/360	73,672.74
21	Hampton Plaza	Barclays	13,181,250	1.8%	11,289,988	N	11/9/2017	12/6/2017	11/6/2019	12/6/2019	11/6/2027		4.60800%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.59075%	Actual/360	67,635.97
22	Marriott Courtyard Wilkes	WFB	10,000,000	1.3%	8,103,563	N	11/21/2017	1/11/2018		1/11/2018	12/11/2027		4.57000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.55275%	Actual/360	51,085.30
23	Pangea 18	SMF II	8,500,000	1.1%	8,500,000	N	11/16/2017	1/6/2018	12/6/2027		12/6/2027		4.55300%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.53575%	Actual/360	32,698.34
23.01	5328 West Harrison Street	SMF II	1,113,885	0.1%
23.02	7754 South Loomis Boulevard	SMF II	981,279	0.1%
23.03	7800 South Morgan Street	SMF II	981,279	0.1%
23.04	404 School Street	SMF II	901,716	0.1%
23.05	7701 South Ashland Avenue	SMF II	795,632	0.1%
23.06	6748 South Blackstone Avenue	SMF II	769,111	0.1%
23.07	5749 West Chicago Avenue	SMF II	689,548	0.1%
23.08	10901 South Vernon Avenue	SMF II	663,027	0.1%
23.09	702 North Waller Avenue	SMF II	318,253	0.0%
23.1	7034 South Claremont Avenue	SMF II	318,253	0.0%
23.11	7927 South Ellis Avenue	SMF II	291,732	0.0%
23.12	2100 South Kildare Avenue	SMF II	278,471	0.0%
23.13	7823 South Euclid Avenue	SMF II	198,908	0.0%
23.14	7938 South Hermitage Avenue	SMF II	198,908	0.0%
24	Home2 Suites Little Rock West	WFB	8,300,000	1.1%	6,708,011	N	11/17/2017	1/11/2018		1/11/2018	12/11/2027		4.49200%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.47475%	Actual/360	42,015.44
25	Rite Aid Long Beach	SMF II	8,200,000	1.1%	7,204,890	N	11/20/2017	1/6/2018	12/6/2020	1/6/2021	12/6/2027		4.67000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.65275%	Actual/360	42,380.57
26	55 West 19th Street	WFB	7,200,000	1.0%	7,200,000	N	10/31/2017	12/11/2017	11/11/2022		11/11/2022		4.53000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.51275%	Actual/360	27,557.50
27	Bond Street Advisors Retail Portfolio	Barclays	5,800,000	0.8%	4,865,853	N	11/3/2017	12/6/2017	11/6/2018	12/6/2018	11/6/2027		4.78700%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.76975%	Actual/360	30,385.03
27.01	Stampede Crossing	Barclays	3,864,362	0.5%
27.02	Village at Sandhill	Barclays	1,935,638	0.3%
28	Melville Corporate Plaza	WFB	5,425,000	0.7%	4,987,800	N	11/15/2017	1/11/2018		1/11/2018	12/11/2022		4.80000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.78275%	Actual/360	28,463.10
29	Security Self Storage - Napa	WFB	5,200,000	0.7%	4,215,289	N	11/15/2017	1/11/2018		1/11/2018	12/11/2027		4.58000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.56275%	Actual/360	26,595.39
30	The Delta Luxury Apartments	RMF	4,750,000	0.6%	4,017,029	N	11/21/2017	1/6/2018	12/6/2018	1/6/2019	12/6/2027		5.06000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.04275%	Actual/360	25,673.49
31	Weeksville Crossing	SMF II	4,700,000	0.6%	4,024,786	N	10/11/2017	12/6/2017	11/6/2019	12/6/2019	11/6/2027		4.60000%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	4.54275%	Actual/360	24,094.29
32	Chase Bank & Whataburger - Houston	RMF	3,700,000	0.5%	3,290,443	N	11/15/2017	1/6/2018	12/6/2020	1/6/2021	12/6/2027		5.22000%	0.00195%	0.00940%	0.05250%	0.00050%	0.00040%	5.15525%	Actual/360	20,362.84
33	421 Germantown Pike	SMF II	3,545,828	0.5%	2,929,551	N	11/6/2017	12/6/2017		12/6/2017	11/6/2027		5.12000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.10275%	Actual/360	19,318.37
34	Parkway MHC	SMF II	3,395,762	0.5%	2,776,596	N	10/31/2017	12/6/2017		12/6/2017	11/6/2027		4.80100%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	4.74375%	Actual/360	17,840.68
35	Rite Aid Holland	RMF	2,600,000	0.3%	1,940,232	N	11/17/2017	1/6/2018		1/6/2018	12/6/2027		4.95000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	4.93275%	Actual/360	15,123.70
36	Collins MHC & Underwood Estates	SMF II	2,247,339	0.3%	1,854,661	N	11/2/2017	12/6/2017		12/6/2017	11/6/2027		5.08500%	0.00195%	0.00940%	0.04500%	0.00050%	0.00040%	5.02775%	Actual/360	12,195.64
37	Country Side Plaza	WFB	1,422,415	0.2%	1,095,377	N	11/29/2016	1/11/2017		1/11/2017	12/11/2026		5.29000%	0.00195%	0.00940%	0.00500%	0.00050%	0.00040%	5.27275%	Actual/360	8,723.34

A-1-2

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	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(3)	Grace Period Default (Days)(4)
1	One Ally Center	SMF II	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)	0
2	16 Court Street	Barclays	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(89),O(6)	0 - two times grace period of 5 days in a 12 month period
3	Logan Town Center	RMF	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(24),GRTR 1% or YM(92),O(4)	0
4	One Century Place	Barclays	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(91),O(6)	0
5	Moffett Towers II - Building 2	Barclays	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),D(89),O(7)	0
6	1601 Bronxdale Avenue	WFB	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),GRTR 1% or YM(92),O(4)	0
7	Bass Pro & Cabela’s Portfolio	WFB	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	$27.47MM Note-L(24),GRTR 1% or YM(2),GRTR 1% or YM or D(87),O(7); $7.5MM Note-O(120)	0
7.01	Cabela’s Rogers	WFB
7.02	Cabela’s Lone Tree	WFB
7.03	Bass Pro San Antonio	WFB
7.04	Cabela’s Allen	WFB
7.05	Cabela’s Lehi	WFB
7.06	Bass Pro Tampa	WFB
7.07	Cabela’s Hammond	WFB
7.08	Bass Pro Round Rock	WFB
7.09	Cabela’s Fort Mill	WFB
7.1	Cabela’s Wichita	WFB
7.11	Cabela’s Owatonna	WFB
7.12	Cabela’s Centerville	WFB
7.13	Cabela’s Huntsville	WFB
7.14	Bass Pro Port St. Lucie	WFB
7.15	Cabela’s Waco	WFB
7.16	Cabela’s East Grand Forks	WFB
8	150 West Jefferson	SMF II	Interest-only, Amortizing ARD	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)	0
9	Hilton Dallas Rockwall	SMF II	Amortizing Balloon		120	120	0	0	360	360	0	L(24),GRTR 1% or YM or D(91),O(5)	0
10	Lennar Corporate Center	SMF II	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),D(89),O(5)	0
11	Courtyard Los Angeles Sherman Oaks	WFB	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	0
12	Lakeside Shopping Center	Barclays	Interest-only, Balloon	Actual/360	120	116	120	116	0	0	4	L(28),D(87),O(5)	5
13	Laguna Cliffs Marriott	WFB	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),GRTR 1% or YM(91),O(5)	0
14	One Lakeshore Center	WFB	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0
15	River Park I	SMF II	Amortizing ARD		120	120	0	0	360	360	0	L(18),GRTR 1% or YM(97),O(5)	0
16	Marriott Courtyard Downtown Reno	WFB	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(90),O(5)	0
17	Hidden Valley Office Park	Barclays	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
18	One Cleveland Center	RMF	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360	1	L(25),D(88),O(7)	0
19	Foothills Plaza	Barclays	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
20	West College Center	Barclays	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)	0
21	Hampton Plaza	Barclays	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(90),O(5)	0
22	Marriott Courtyard Wilkes	WFB	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
23	Pangea 18	SMF II	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(90),O(6)	0
23.01	5328 West Harrison Street	SMF II
23.02	7754 South Loomis Boulevard	SMF II
23.03	7800 South Morgan Street	SMF II
23.04	404 School Street	SMF II
23.05	7701 South Ashland Avenue	SMF II
23.06	6748 South Blackstone Avenue	SMF II
23.07	5749 West Chicago Avenue	SMF II
23.08	10901 South Vernon Avenue	SMF II
23.09	702 North Waller Avenue	SMF II
23.1	7034 South Claremont Avenue	SMF II
23.11	7927 South Ellis Avenue	SMF II
23.12	2100 South Kildare Avenue	SMF II
23.13	7823 South Euclid Avenue	SMF II
23.14	7938 South Hermitage Avenue	SMF II
24	Home2 Suites Little Rock West	WFB	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
25	Rite Aid Long Beach	SMF II	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0
26	55 West 19th Street	WFB	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1	L(25),D(31),O(4)	0
27	Bond Street Advisors Retail Portfolio	Barclays	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360	1	L(25),D(91),O(4)	0
27.01	Stampede Crossing	Barclays
27.02	Village at Sandhill	Barclays
28	Melville Corporate Plaza	WFB	Amortizing Balloon		60	60	0	0	360	360	0	L(24),D(32),O(4)	0
29	Security Self Storage - Napa	WFB	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(92),O(4)	0
30	The Delta Luxury Apartments	RMF	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0	L(24),D(92),O(4)	0
31	Weeksville Crossing	SMF II	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0
32	Chase Bank & Whataburger - Houston	RMF	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0	L(24),D(89),O(7)	0
33	421 Germantown Pike	SMF II	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
34	Parkway MHC	SMF II	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0
35	Rite Aid Holland	RMF	Amortizing Balloon		120	120	0	0	300	300	0	L(23),GRTR 1% or YM(93),O(4)	0
36	Collins MHC & Underwood Estates	SMF II	Amortizing Balloon		120	119	0	0	360	359	1	L(25),GRTR 1% or YM(91),O(4)	0
37	Country Side Plaza	WFB	Amortizing Balloon		120	108	0	0	300	288	12	L(36),D(80),O(4)	0

A-1-3

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Grace Period Late (Days)(4)	Appraised Value ($)(5)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(6)(7)	U/W NCF DSCR (x)(6)(7)	Cut-off Date LTV Ratio(5)(6)(7)	LTV Ratio at Maturity or ARD(5)(6)(7)	Cut-off Date U/W NOI Debt Yield(6)(7)	Cut-off Date U/W NCF Debt Yield(6)(7)	U/W Revenues ($)(2)(8)(13)	U/W Expenses ($)
1	One Ally Center	SMF II	0	185,000,000	10/17/2017									2.75	2.43	55.1%	55.1%	12.6%	11.1%	30,714,612	17,866,862
2	16 Court Street	Barclays	0	175,000,000	9/25/2017									2.01	1.83	63.4%	63.4%	8.5%	7.7%	15,919,171	6,484,958
3	Logan Town Center	RMF	0	117,000,000	10/20/2017									1.48	1.39	65.8%	60.3%	9.1%	8.5%	8,601,602	1,560,499
4	One Century Place	Barclays	0	102,000,000	9/15/2017									3.00	2.73	65.0%	65.0%	11.5%	10.5%	12,080,931	4,449,986
5	Moffett Towers II - Building 2	Barclays	0	351,000,000	10/18/2017									2.18	2.08	47.0%	42.4%	11.9%	11.4%	22,525,092	2,840,101
6	1601 Bronxdale Avenue	WFB	0	67,100,000	10/16/2017									1.82	1.67	52.2%	52.2%	8.3%	7.6%	4,674,681	1,772,465
7	Bass Pro & Cabela’s Portfolio	WFB	0, 10 days grace up to two times during the term of the loan	386,700,000	7/1/2017									2.88	2.72	50.4%	50.4%	12.8%	12.1%	32,578,204	7,640,446
7.01	Cabela’s Rogers	WFB		41,100,000	7/1/2017															NAV	NAV
7.02	Cabela’s Lone Tree	WFB		34,950,000	7/1/2017															NAV	NAV
7.03	Bass Pro San Antonio	WFB		34,200,000	7/1/2017															NAV	NAV
7.04	Cabela’s Allen	WFB		33,600,000	7/1/2017															NAV	NAV
7.05	Cabela’s Lehi	WFB		30,600,000	7/1/2017															NAV	NAV
7.06	Bass Pro Tampa	WFB		28,800,000	7/1/2017															NAV	NAV
7.07	Cabela’s Hammond	WFB		25,700,000	7/1/2017															NAV	NAV
7.08	Bass Pro Round Rock	WFB		25,000,000	7/1/2017															NAV	NAV
7.09	Cabela’s Fort Mill	WFB		23,250,000	7/1/2017															NAV	NAV
7.1	Cabela’s Wichita	WFB		20,800,000	7/1/2017															NAV	NAV
7.11	Cabela’s Owatonna	WFB		19,000,000	7/1/2017															NAV	NAV
7.12	Cabela’s Centerville	WFB		17,600,000	7/1/2017															NAV	NAV
7.13	Cabela’s Huntsville	WFB		16,400,000	7/1/2017															NAV	NAV
7.14	Bass Pro Port St. Lucie	WFB		15,350,000	7/1/2017															NAV	NAV
7.15	Cabela’s Waco	WFB		11,850,000	7/1/2017															NAV	NAV
7.16	Cabela’s East Grand Forks	WFB		8,500,000	7/1/2017															NAV	NAV
8	150 West Jefferson	SMF II	0	103,000,000	8/22/2017									1.96	1.75	65.5%	60.1%	12.1%	10.7%	14,218,842	6,068,000
9	Hilton Dallas Rockwall	SMF II	0	52,000,000	9/1/2017									2.38	2.08	58.6%	47.6%	14.8%	12.9%	14,303,981	9,806,766
10	Lennar Corporate Center	SMF II	0	41,000,000	8/29/2017									2.60	2.22	69.8%	63.7%	15.5%	13.3%	7,827,296	3,391,225
11	Courtyard Los Angeles Sherman Oaks	WFB	0	85,900,000	10/6/2017									1.93	1.74	64.0%	56.0%	11.7%	10.5%	15,772,566	9,346,312
12	Lakeside Shopping Center	Barclays	5	365,000,000	6/7/2017									2.96	2.74	47.9%	47.9%	11.3%	10.5%	32,713,717	12,933,343
13	Laguna Cliffs Marriott	WFB	5	224,000,000	10/25/2017									2.80	2.31	49.1%	49.1%	12.3%	10.2%	47,904,538	34,334,926
14	One Lakeshore Center	WFB	0	36,850,000	8/30/2017									1.70	1.52	65.0%	59.5%	10.4%	9.3%	4,360,162	1,860,813
15	River Park I	SMF II	0	34,100,000	9/20/2017									1.92	1.68	59.5%	48.1%	11.6%	10.2%	3,904,424	1,544,611
16	Marriott Courtyard Downtown Reno	WFB	0	32,600,000	9/12/2017									2.13	1.88	61.3%	49.8%	13.1%	11.6%	6,146,740	3,523,167
17	Hidden Valley Office Park	Barclays	0	36,000,000	10/23/2017									3.30	2.94	51.4%	51.4%	12.7%	11.3%	3,480,540	1,132,782
18	One Cleveland Center	RMF	0	91,700,000	8/9/2017									1.66	1.50	62.2%	52.9%	11.1%	10.0%	12,568,725	6,263,434
19	Foothills Plaza	Barclays	0	25,400,000	7/6/2017									1.74	1.61	67.7%	55.1%	10.9%	10.0%	2,353,806	485,837
20	West College Center	Barclays	0	25,100,000	10/7/2017									1.57	1.41	58.2%	53.2%	9.5%	8.5%	1,937,882	548,301
21	Hampton Plaza	Barclays	0	18,250,000	10/7/2017									1.81	1.66	72.2%	61.9%	11.1%	10.2%	1,813,267	347,398
22	Marriott Courtyard Wilkes	WFB	0	14,400,000	9/28/2017									2.15	1.91	69.4%	56.3%	13.2%	11.7%	3,675,072	2,355,813
23	Pangea 18	SMF II	0	16,025,000	10/26/2017									2.78	2.66	53.0%	53.0%	12.8%	12.3%	1,797,695	706,305
23.01	5328 West Harrison Street	SMF II		2,100,000	10/26/2017															NAV	NAV
23.02	7754 South Loomis Boulevard	SMF II		1,850,000	10/26/2017															NAV	NAV
23.03	7800 South Morgan Street	SMF II		1,850,000	10/26/2017															NAV	NAV
23.04	404 School Street	SMF II		1,700,000	10/26/2017															NAV	NAV
23.05	7701 South Ashland Avenue	SMF II		1,500,000	10/26/2017															NAV	NAV
23.06	6748 South Blackstone Avenue	SMF II		1,450,000	10/26/2017															NAV	NAV
23.07	5749 West Chicago Avenue	SMF II		1,300,000	10/26/2017															NAV	NAV
23.08	10901 South Vernon Avenue	SMF II		1,250,000	10/26/2017															NAV	NAV
23.09	702 North Waller Avenue	SMF II		600,000	10/26/2017															NAV	NAV
23.1	7034 South Claremont Avenue	SMF II		600,000	10/26/2017															NAV	NAV
23.11	7927 South Ellis Avenue	SMF II		550,000	10/26/2017															NAV	NAV
23.12	2100 South Kildare Avenue	SMF II		525,000	10/26/2017															NAV	NAV
23.13	7823 South Euclid Avenue	SMF II		375,000	10/26/2017															NAV	NAV
23.14	7938 South Hermitage Avenue	SMF II		375,000	10/26/2017															NAV	NAV
24	Home2 Suites Little Rock West	WFB	0	13,900,000	8/8/2017									2.40	2.18	59.7%	48.3%	14.6%	13.2%	2,811,277	1,601,916
25	Rite Aid Long Beach	SMF II	0	13,440,000	10/6/2017									1.27	1.26	61.0%	53.6%	7.9%	7.8%	661,500	16,866
26	55 West 19th Street	WFB	0	13,500,000	10/1/2018									1.72	1.69	53.3%	53.3%	7.9%	7.8%	696,657	128,332
27	Bond Street Advisors Retail Portfolio	Barclays	0	8,390,000	Various									1.40	1.37	69.1%	58.0%	8.8%	8.6%	826,957	316,489
27.01	Stampede Crossing	Barclays		5,590,000	9/27/2017															563,921	207,958
27.02	Village at Sandhill	Barclays		2,800,000	9/29/2017															263,036	108,531
28	Melville Corporate Plaza	WFB	0	10,400,000	9/28/2017									2.53	2.16	52.2%	48.0%	15.9%	13.6%	2,074,114	1,210,135
29	Security Self Storage - Napa	WFB	0	7,800,000	10/23/2017									1.45	1.43	66.7%	54.0%	8.9%	8.8%	710,070	247,381
30	The Delta Luxury Apartments	RMF	0	6,900,000	9/14/2017									1.34	1.31	68.8%	58.2%	8.7%	8.5%	552,961	141,280
31	Weeksville Crossing	SMF II	0	6,920,000	9/14/2017									1.59	1.48	67.9%	58.2%	9.8%	9.1%	600,784	140,635
32	Chase Bank & Whataburger - Houston	RMF	0	5,760,000	9/5/2017									1.29	1.29	64.2%	57.1%	8.5%	8.5%	378,821	63,471
33	421 Germantown Pike	SMF II	0	5,130,000	10/16/2017									1.40	1.35	69.1%	57.1%	9.1%	8.8%	429,914	105,551
34	Parkway MHC	SMF II	0	5,300,000	9/25/2017									1.44	1.42	64.1%	52.4%	9.1%	9.0%	454,818	146,386
35	Rite Aid Holland	RMF	0	7,000,000	9/26/2017									2.67	2.54	37.1%	27.7%	18.6%	17.7%	494,173	10,228
36	Collins MHC & Underwood Estates	SMF II	0	3,250,000	10/5/2017									1.49	1.45	69.1%	57.1%	9.7%	9.5%	425,756	207,983
37	Country Side Plaza	WFB	0	2,520,000	10/13/2017									2.07	1.90	56.4%	43.5%	15.2%	14.0%	298,064	81,482

A-1-4

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

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

A-1-5

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

Second Most Recent Revenues ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent Capital Expenditures

Second Most Recent NCF ($)

Second Most Recent Hotel ADR

Second Most Recent Hotel RevPAR

Third Most Recent Period

Third Most Recent Revenues ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent Capital Expenditures

Third Most Recent NCF ($)

Third Most Recent Hotel ADR

Third Most Recent Hotel RevPAR

Master Lease (Y/N)(10)

One Ally Center

SMF II

24,540,469

17,333,096

7,207,373

NAV

16 Court Street

Barclays

13,621,126

5,568,157

8,052,969

Actual 2015

13,061,704

5,430,457

7,631,247

Logan Town Center

RMF

8,638,219

1,360,507

7,277,712

Actual 2015

8,532,743

1,456,791

7,075,952

One Century Place

Barclays

11,526,392

4,540,218

6,986,174

Actual 2015

10,840,882

4,620,314

6,220,568

Moffett Towers II - Building 2

Barclays

NAV

1601 Bronxdale Avenue

WFB

4,386,009

1,702,284

2,683,725

Actual 2015

4,092,372

1,466,810

2,625,562

Bass Pro & Cabela’s Portfolio

WFB

NAV

7.01

Cabela’s Rogers

WFB

NAV

7.02

Cabela’s Lone Tree

WFB

NAV

7.03

Bass Pro San Antonio

WFB

NAV

7.04

Cabela’s Allen

WFB

NAV

7.05

Cabela’s Lehi

WFB

NAV

7.06

Bass Pro Tampa

WFB

NAV

7.07

Cabela’s Hammond

WFB

NAV

7.08

Bass Pro Round Rock

WFB

NAV

7.09

Cabela’s Fort Mill

WFB

NAV

7.1

Cabela’s Wichita

WFB

NAV

7.11

Cabela’s Owatonna

WFB

NAV

7.12

Cabela’s Centerville

WFB

NAV

7.13

Cabela’s Huntsville

WFB

NAV

7.14

Bass Pro Port St. Lucie

WFB

NAV

7.15

Cabela’s Waco

WFB

NAV

7.16

Cabela’s East Grand Forks

WFB

NAV

150 West Jefferson

SMF II

9,865,538

5,896,388

3,969,150

Actual 2014

9,899,227

5,883,650

4,015,577

Hilton Dallas Rockwall

SMF II

14,256,147

9,958,861

4,297,286

570,246

3,727,040

156

107

Actual 2015

13,554,180

9,762,574

3,791,606

542,167

3,249,439

147

103

Lennar Corporate Center

SMF II

7,314,429

3,135,734

4,178,695

Actual 2015

6,908,904

3,005,668

3,903,236

Courtyard Los Angeles Sherman Oaks

WFB

15,324,715

8,404,299

6,920,416

201

167

Actual 2015

13,898,648

7,792,405

6,106,243

182

150

Lakeside Shopping Center

Barclays

32,614,789

13,589,313

19,025,476

Actual 2015

32,405,920

13,228,233

19,177,687

Laguna Cliffs Marriott

WFB

44,629,905

32,067,427

12,562,478

213

159

Actual 2015

44,587,198

32,513,107

12,074,091

215

160

One Lakeshore Center

WFB

3,326,057

1,775,848

1,550,209

Actual 2015

3,097,083

1,697,994

1,399,089

River Park I

SMF II

3,698,581

1,652,641

2,045,940

501,188

1,544,752

Actual 2015

3,994,453

1,725,309

2,269,144

Marriott Courtyard Downtown Reno

WFB

NAV

Hidden Valley Office Park

Barclays

3,174,609

1,075,384

2,099,225

Actual 2015

3,139,669

1,036,313

2,103,356

One Cleveland Center

RMF

9,651,149

6,138,807

3,512,342

Actual 2015

8,867,806

5,961,490

2,906,316

Foothills Plaza

Barclays

1,698,851

433,298

1,265,553

Actual 2015

1,468,583

392,830

1,075,753

West College Center

Barclays

1,533,814

339,287

1,194,527

Actual 2015

1,060,161

256,691

803,470

Hampton Plaza

Barclays

1,448,843

350,633

1,098,211

Actual 2015

1,456,502

347,067

1,109,436

Marriott Courtyard Wilkes

WFB

3,271,667

2,050,989

1,220,678

113

Actual 2015

3,104,866

1,946,154

1,158,712

108

Pangea 18

SMF II

NAV

23.01

5328 West Harrison Street

SMF II

NAV

23.02

7754 South Loomis Boulevard

SMF II

NAV

23.03

7800 South Morgan Street

SMF II

NAV

23.04

404 School Street

SMF II

NAV

23.05

7701 South Ashland Avenue

SMF II

NAV

23.06

6748 South Blackstone Avenue

SMF II

NAV

23.07

5749 West Chicago Avenue

SMF II

NAV

23.08

10901 South Vernon Avenue

SMF II

NAV

23.09

702 North Waller Avenue

SMF II

NAV

23.1

7034 South Claremont Avenue

SMF II

NAV

23.11

7927 South Ellis Avenue

SMF II

NAV

23.12

2100 South Kildare Avenue

SMF II

NAV

23.13

7823 South Euclid Avenue

SMF II

NAV

23.14

7938 South Hermitage Avenue

SMF II

NAV

Home2 Suites Little Rock West

WFB

2,445,489

1,315,332

1,130,157

103

NAV

Rite Aid Long Beach

SMF II

NAV

55 West 19th Street

WFB

465,005

67,075

397,930

Actual 2015

396,996

60,024

336,972

Bond Street Advisors Retail Portfolio

Barclays

NAV

27.01

Stampede Crossing

Barclays

NAV

27.02

Village at Sandhill

Barclays

NAV

Melville Corporate Plaza

WFB

1,681,054

953,954

727,100

Actual 2015

1,790,438

1,069,098

721,340

Security Self Storage - Napa

WFB

690,786

143,308

547,478

Actual 2015

573,669

283,492

290,177

The Delta Luxury Apartments

RMF

NAV

Weeksville Crossing

SMF II

593,011

141,166

451,845

Actual 2015

614,250

147,501

466,749

Chase Bank & Whataburger - Houston

RMF

301,500

Actual 2015

301,500

421 Germantown Pike

SMF II

287,638

102,604

185,034

Actual 2015

320,192

80,104

240,088

Parkway MHC

SMF II

427,515

123,721

303,794

Actual 2015

416,291

121,294

294,997

Rite Aid Holland

RMF

472,893

Actual 2015

472,893

Collins MHC & Underwood Estates

SMF II

406,932

217,642

189,290

NAV

Country Side Plaza

WFB

255,298

84,195

171,103

Actual 2015

178,620

71,887

106,733

A-1-6

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Largest Tenant Name(5)(6)(8)(11)(12)(13)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(2)(5)(8)(13)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(8)(13)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date
1	One Ally Center	SMF II	Ally Financial Inc.	316,997	32.5%	12/31/2028	Clark Hill PLC	76,869	7.9%	12/31/2029	Dickinson Wright PLLC	75,177	7.7%	9/7/2022
2	16 Court Street	Barclays	The City University of New York	47,162	14.5%	8/31/2024	NYC Department of Mental Health	19,560	6.0%	11/30/2020	Michael Van Valkenburgh Associates, Inc.	19,071	5.9%	3/31/2024
3	Logan Town Center	RMF	Boscov’s	190,000	26.5%	8/31/2026	Kohl’s	88,100	12.3%	1/31/2027	Giant Eagle	85,778	12.0%	11/30/2026
4	One Century Place	Barclays	Willis North America	177,351	32.9%	4/30/2026	Asurion	105,219	19.5%	12/31/2023	Sodexo	61,566	11.4%	8/31/2021
5	Moffett Towers II - Building 2	Barclays	Amazon	362,563	100.0%	4/30/2028
6	1601 Bronxdale Avenue	WFB	Parts Authority WAW, LLC	155,986	51.2%	2/28/2022	Con Edison	55,929	18.4%	2/28/2021	NYSC (TSI Morris Park LLC)	33,000	10.8%	10/31/2022
7	Bass Pro & Cabela’s Portfolio	WFB	Various	Various	Various	Various
7.01	Cabela’s Rogers	WFB	Cabela’s	186,379	100.0%	4/30/2042
7.02	Cabela’s Lone Tree	WFB	Cabela’s	108,077	100.0%	4/30/2042
7.03	Bass Pro San Antonio	WFB	Bass Pro	184,656	100.0%	4/30/2042
7.04	Cabela’s Allen	WFB	Cabela’s	107,329	100.0%	4/30/2042
7.05	Cabela’s Lehi	WFB	Cabela’s	169,713	100.0%	4/30/2042
7.06	Bass Pro Tampa	WFB	Bass Pro	132,734	100.0%	4/30/2042
7.07	Cabela’s Hammond	WFB	Cabela’s	188,745	100.0%	4/30/2042
7.08	Bass Pro Round Rock	WFB	Bass Pro	120,763	100.0%	4/30/2042
7.09	Cabela’s Fort Mill	WFB	Cabela’s	104,476	100.0%	4/30/2042
7.1	Cabela’s Wichita	WFB	Cabela’s	80,699	100.0%	4/30/2042
7.11	Cabela’s Owatonna	WFB	Cabela’s	161,987	100.0%	4/30/2042
7.12	Cabela’s Centerville	WFB	Cabela’s	71,872	100.0%	4/30/2042
7.13	Cabela’s Huntsville	WFB	Cabela’s	82,443	100.0%	4/30/2042
7.14	Bass Pro Port St. Lucie	WFB	Bass Pro	86,637	100.0%	4/30/2042
7.15	Cabela’s Waco	WFB	Cabela’s	43,263	100.0%	4/30/2042
7.16	Cabela’s East Grand Forks	WFB	Cabela’s	66,754	100.0%	4/30/2042
8	150 West Jefferson	SMF II	Miller Canfield Paddock Stone	69,974	14.3%	6/30/2026	Starcom	62,273	12.7%	5/31/2020	Amazon	57,636	11.8%	10/31/2024
9	Hilton Dallas Rockwall	SMF II
10	Lennar Corporate Center	SMF II	Lennar Corporation	183,422	63.3%	3/31/2022	Farelogix, Inc.	21,413	7.4%	8/31/2019	Alliance for Aging, Inc.	12,413	4.3%	8/31/2024
11	Courtyard Los Angeles Sherman Oaks	WFB
12	Lakeside Shopping Center	Barclays	Dillards	291,700	24.1%	12/31/2019	Macy’s	229,520	18.9%	1/31/2029	JC Penney	203,410	16.8%	11/30/2022
13	Laguna Cliffs Marriott	WFB
14	One Lakeshore Center	WFB	Farmers Insurance	27,049	15.3%	7/31/2018	Marcus & Millichap	13,163	7.4%	11/30/2020	Regus (RGN Ontario)	12,733	7.2%	8/31/2022
15	River Park I	SMF II	Reimbursement Technologies	164,613	98.2%	10/31/2029	Kafe Mona Lisa	3,050	1.8%	10/31/2018
16	Marriott Courtyard Downtown Reno	WFB
17	Hidden Valley Office Park	Barclays	G2 Web Services	20,517	16.8%	9/30/2022	Overlake Hospital Association	14,762	12.1%	6/30/2029	Hellam, Varon & Company, Inc. P.S.	8,806	7.2%	10/31/2023
18	One Cleveland Center	RMF	Baker & Hostetler LLP	40,054	7.4%	11/30/2026	Bank of America	32,817	6.0%	4/30/2026	Cleveland Metropolitan Bar	30,331	5.6%	3/31/2025
19	Foothills Plaza	Barclays	Lost World LLC	27,771	23.6%	8/31/2027	Lee’s Liquor	14,000	11.9%	6/30/2031	ACE Hardware	8,000	6.8%	11/30/2028
20	West College Center	Barclays	Safeway	74,400	48.4%	11/30/2031	Catholic Charities (Restyle Marketplace)	20,700	13.5%	8/31/2018	Santa Rosa Uniform and Apparel	5,000	3.3%	1/31/2021
21	Hampton Plaza	Barclays	Michaels	25,306	20.4%	7/31/2026	Books-A-Million	20,000	16.1%	1/31/2028	Party City	15,330	12.3%	1/31/2028
22	Marriott Courtyard Wilkes	WFB
23	Pangea 18	SMF II
23.01	5328 West Harrison Street	SMF II
23.02	7754 South Loomis Boulevard	SMF II
23.03	7800 South Morgan Street	SMF II
23.04	404 School Street	SMF II
23.05	7701 South Ashland Avenue	SMF II
23.06	6748 South Blackstone Avenue	SMF II
23.07	5749 West Chicago Avenue	SMF II
23.08	10901 South Vernon Avenue	SMF II
23.09	702 North Waller Avenue	SMF II
23.1	7034 South Claremont Avenue	SMF II
23.11	7927 South Ellis Avenue	SMF II
23.12	2100 South Kildare Avenue	SMF II
23.13	7823 South Euclid Avenue	SMF II
23.14	7938 South Hermitage Avenue	SMF II
24	Home2 Suites Little Rock West	WFB
25	Rite Aid Long Beach	SMF II	Rite Aid	14,450	100.0%	10/31/2037
26	55 West 19th Street	WFB	Alfred Club, Inc.	3,600	38.9%	2/29/2020	Hwaban Inc.	2,000	21.6%	5/31/2027	Breather Products US Inc.	1,775	19.2%	3/31/2018
27	Bond Street Advisors Retail Portfolio	Barclays	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
27.01	Stampede Crossing	Barclays	Liberty Burger	2,732	20.6%	9/30/2022	Garage Living	2,714	20.5%	6/30/2022	In Fretta Urban Pizza Bar	2,500	18.9%	1/31/2027
27.02	Village at Sandhill	Barclays	Smashburger	2,500	35.8%	5/31/2027	Title Boxing Club	2,330	33.4%	7/31/2027	Smoothie King	1,080	15.5%	6/30/2027
28	Melville Corporate Plaza	WFB	United Mortgage Corp.	26,475	26.8%	11/30/2020	Desi Décor Inc.	15,494	15.7%	9/30/2027	Access Staffing	11,608	11.8%	9/30/2020
29	Security Self Storage - Napa	WFB
30	The Delta Luxury Apartments	RMF
31	Weeksville Crossing	SMF II	Food Lion	34,928	85.3%	10/2/2027	No Loose Ends	1,200	2.9%	8/31/2027	Nail Salon	1,200	2.9%	11/30/2023
32	Chase Bank & Whataburger - Houston	RMF	Chase Bank	4,392	58.9%	11/30/2028	Whataburger	3,069	41.1%	7/31/2023
33	421 Germantown Pike	SMF II	Republic First Bank	2,820	28.9%	7/31/2022	Go Wireless Inc.	2,421	24.8%	12/31/2020	The Solid Wood Cabinet Company, LLC	1,674	17.1%	8/31/2022
34	Parkway MHC	SMF II
35	Rite Aid Holland	RMF	Rite Aid	14,564	100.0%	1/31/2028
36	Collins MHC & Underwood Estates	SMF II
37	Country Side Plaza	WFB	Brighter Logistics	3,600	16.5%	10/31/2021	Great Lakes Hospital	3,200	14.6%	4/30/2019	A & M Party Store Plus L	2,400	11.0%	1/31/2020

A-1-7

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

4th Largest Tenant Name(8)(13)

4th Largest Tenant Sq. Ft.

4th Largest
Tenant
% of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(8)(13)

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)

One Ally Center

SMF II

PricewaterhouseCoopers LLP

70,184

7.2%

10/31/2023

Internal Revenue Service

69,920

7.2%

4/30/2021

10/31/2017

10/30/2017

16 Court Street

Barclays

Department of Transportation

16,198

5.0%

12/10/2017

Diamond Reporting, Inc.

14,143

4.3%

2/29/2024

9/27/2017

6/13/2017

Logan Town Center

RMF

Dicks Sporting Goods

45,000

6.3%

1/31/2022

Ashley Furniture

36,552

5.1%

5/31/2021

11/6/2017

10/24/2017

One Century Place

Barclays

Tennessee Lottery

55,962

10.4%

4/30/2025

Tennessee Valley Authority

45,807

8.5%

10/31/2023

9/29/2017

7/6/2017

Moffett Towers II - Building 2

Barclays

10/20/2017

10/19/2017

10/18/2017

3.0%

1601 Bronxdale Avenue

WFB

Ace Bag & Burlap Co.

28,200

9.3%

5/31/2020

Langsam Property

13,135

4.3%

8/31/2019

10/24/2017

11/2/2017

Bass Pro & Cabela’s Portfolio

WFB

Various

7.01

Cabela’s Rogers

WFB

6/21/2017

11/28/2016

7.02

Cabela’s Lone Tree

WFB

6/21/2017

11/28/2016

7.03

Bass Pro San Antonio

WFB

4/14/2017

7.04

Cabela’s Allen

WFB

4/7/2017

7.05

Cabela’s Lehi

WFB

4/7/2017

6.0%

7.06

Bass Pro Tampa

WFB

4/14/2017

7.07

Cabela’s Hammond

WFB

4/7/2017

7.08

Bass Pro Round Rock

WFB

4/14/2017

7.09

Cabela’s Fort Mill

WFB

6/21/2017

11/28/2016

7.1

Cabela’s Wichita

WFB

6/21/2017

11/28/2016

7.11

Cabela’s Owatonna

WFB

4/14/2017

4/7/2017

7.12

Cabela’s Centerville

WFB

6/21/2017

11/28/2016

7.13

Cabela’s Huntsville

WFB

6/21/2017

11/28/2016

7.14

Bass Pro Port St. Lucie

WFB

4/14/2017

7.15

Cabela’s Waco

WFB

6/21/2017

11/28/2016

7.16

Cabela’s East Grand Forks

WFB

4/7/2017

150 West Jefferson

SMF II

Lochbridge

48,915

10.0%

2/28/2027

Butzel Long

48,669

9.9%

7/31/2022

8/25/2017

8/24/2017

Hilton Dallas Rockwall

SMF II

9/19/2017

Lennar Corporate Center

SMF II

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

11,002

3.8%

11/30/2020

International Rescue Committee, Inc.

6,775

2.3%

3/31/2020

8/28/2017

Courtyard Los Angeles Sherman Oaks

WFB

11/3/2017

11/6/2017

11/7/2017

23.0%

Lakeside Shopping Center

Barclays

Dick’s Sporting Goods

36,667

3.0%

1/31/2021

Zara

34,722

2.9%

4/30/2028

6/12/2017

6/13/2017

Laguna Cliffs Marriott

WFB

10/30/2017

Hotel-14%; Parking-9%

One Lakeshore Center

WFB

McCune Wright LLP

11,404

6.4%

1/31/2022

Body Contour Centers

10,771

6.1%

1/31/2028

9/5/2017

18.0%

River Park I

SMF II

11/15/2017

11/2/2017

Marriott Courtyard Downtown Reno

WFB

9/12/2017

9/11/2017

7.0%

Hidden Valley Office Park

Barclays

Swedish Medical Center

7,281

6.0%

1/31/2022

Guske & Company, Inc.

3,911

3.2%

10/31/2025

10/30/2017

10/24/2017

10/27/2017

13.0%

One Cleveland Center

RMF

Buckingham Doolittle Burroughs

28,896

5.3%

4/30/2028

Cleveland Research Company, LLC

27,973

5.1%

3/31/2022

8/17/2017

8/14/2017

Foothills Plaza

Barclays

Henderson Pet Resort

7,959

6.7%

7/31/2021

Timbers Tavern

5,800

4.9%

7/31/2021

8/9/2017

7/12/2017

West College Center

Barclays

Union Hotel Pizza & Pasta Company

3,255

2.1%

4/30/2018

Dollar Drug Pharmacy

3,120

2.0%

4/30/2019

10/12/2017

17.0%

Hampton Plaza

Barclays

Ulta Salon

11,000

8.9%

6/30/2023

Kirkland’s

10,000

8.0%

1/31/2021

10/10/2017

10/9/2017

Marriott Courtyard Wilkes

WFB

9/25/2017

Pangea 18

SMF II

11/3/2017

Various

23.01

5328 West Harrison Street

SMF II

11/3/2017

11/6/2017

23.02

7754 South Loomis Boulevard

SMF II

11/3/2017

11/6/2017

23.03

7800 South Morgan Street

SMF II

11/3/2017

11/6/2017

23.04

404 School Street

SMF II

11/3/2017

23.05

7701 South Ashland Avenue

SMF II

11/3/2017

11/6/2017

23.06

6748 South Blackstone Avenue

SMF II

11/3/2017

23.07

5749 West Chicago Avenue

SMF II

11/3/2017

11/6/2017

23.08

10901 South Vernon Avenue

SMF II

11/3/2017

11/6/2017

23.09

702 North Waller Avenue

SMF II

11/3/2017

23.1

7034 South Claremont Avenue

SMF II

11/3/2017

23.11

7927 South Ellis Avenue

SMF II

11/3/2017

11/6/2017

23.12

2100 South Kildare Avenue

SMF II

11/3/2017

23.13

7823 South Euclid Avenue

SMF II

11/3/2017

23.14

7938 South Hermitage Avenue

SMF II

11/3/2017

Home2 Suites Little Rock West

WFB

8/11/2017

Rite Aid Long Beach

SMF II

9/19/2017

10.0%

55 West 19th Street

WFB

Infinity Sports Medicine Rehab

1,675

18.1%

10/31/2021

D Worth LLC

200

2.2%

11/30/2019

10/10/2017

Bond Street Advisors Retail Portfolio

Barclays

Various

10/3/2017

27.01

Stampede Crossing

Barclays

Today’s Vision

2,200

16.6%

3/31/2027

UPS

1,600

12.1%

7/31/2027

10/3/2017

27.02

Village at Sandhill

Barclays

10/3/2017

Melville Corporate Plaza

WFB

G J Construction Services NY LLC

10,716

10.9%

9/30/2027

East Cost Capital Corp.

8,756

8.9%

8/31/2023

10/11/2017

7/26/2017

Security Self Storage - Napa

WFB

10/30/2017

10/26/2017

10/31/2017

13.0%

The Delta Luxury Apartments

RMF

9/11/2017

Weeksville Crossing

SMF II

China Garden

1,200

2.9%

12/31/2029

10/10/2017

9/25/2017

Chase Bank & Whataburger - Houston

RMF

9/15/2017

421 Germantown Pike

SMF II

Starbucks

1,480

15.1%

3/31/2021

Salad Society

1,378

14.1%

9/30/2022

10/24/2017

Parkway MHC

SMF II

10/2/2017

10.0%

Rite Aid Holland

RMF

10/4/2017

Collins MHC & Underwood Estates

SMF II

10/10/2017

Country Side Plaza

WFB

Charity Music 15th

2,100

9.6%

10/31/2018

Ginos Café

1,200

5.5%

5/31/2018

10/25/2017

8/24/2016

11/17/2016

A-1-8

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

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

A-1-9

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(5)(8)	Other Escrow I (Monthly) ($)(16)(17)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC
1	One Ally Center	SMF II	0			0	0			Ground Rent Reserve	214,630	214,630	0	Cash
2	16 Court Street	Barclays	0	Cash		0	0			Sprinkler Work Reserve	3,347,154	0	0	Cash
3	Logan Town Center	RMF	1,789,478			0	0				0	0	0
4	One Century Place	Barclays	0			0	0			Elevator Upgrades Repair Reserve	2,455,896	0	0	Cash
5	Moffett Towers II - Building 2	Barclays	0			1,000,000	0	Cash		Upfront TI/LC Funds ($19,433,495); Rent Concession Funds ($8,332,337)	27,765,832	Springing	0	Cash
6	1601 Bronxdale Avenue	WFB	1,000,000	Cash		0	0				0	0	0
7	Bass Pro & Cabela’s Portfolio	WFB	0			0	0				0	0	0
7.01	Cabela’s Rogers	WFB
7.02	Cabela’s Lone Tree	WFB
7.03	Bass Pro San Antonio	WFB
7.04	Cabela’s Allen	WFB
7.05	Cabela’s Lehi	WFB
7.06	Bass Pro Tampa	WFB
7.07	Cabela’s Hammond	WFB
7.08	Bass Pro Round Rock	WFB
7.09	Cabela’s Fort Mill	WFB
7.1	Cabela’s Wichita	WFB
7.11	Cabela’s Owatonna	WFB
7.12	Cabela’s Centerville	WFB
7.13	Cabela’s Huntsville	WFB
7.14	Bass Pro Port St. Lucie	WFB
7.15	Cabela’s Waco	WFB
7.16	Cabela’s East Grand Forks	WFB
8	150 West Jefferson	SMF II	2,250,000	Cash		0	0			Outstanding TI Reserve	847,672	0	0	Cash
9	Hilton Dallas Rockwall	SMF II	0			0	0			PIP Reserve	2,000,000	0	0	Cash
10	Lennar Corporate Center	SMF II	3,000,000	Cash		0	0			Outstanding TI/LCs ($454,461); Rent Concession Reserve ($159,186); Roof Reserve ($132,000)	745,647	0	0	Cash
11	Courtyard Los Angeles Sherman Oaks	WFB	0			0	0			PIP Reserve	0	Springing	0
12	Lakeside Shopping Center	Barclays	0			0	0			Ground Rent Reserve	0	Springing	0
13	Laguna Cliffs Marriott	WFB	0			0	0			PIP Reserve	13,520,759	Springing	0	Cash
14	One Lakeshore Center	WFB	500,000	Cash		0	0			Rent Concession Reserve	37,854	0	0	Cash
15	River Park I	SMF II	0			0	0			RTI TI Reserve ($3,446,661); RTI Free Rent Reserve ($154,495); HVAC Replacement Reserve ($574,792)	4,175,948	0	0	Cash
16	Marriott Courtyard Downtown Reno	WFB	0			0	0			PIP Reserve	0	Springing	0
17	Hidden Valley Office Park	Barclays	0	Cash		0	0			Rent Concessions Reserve Fund	531,350	0	0	Cash
18	One Cleveland Center	RMF	4,000,000	Cash		0	0			Unfunded TI/LC Funds	2,662,556	0	0	Cash
19	Foothills Plaza	Barclays	400,000	Cash		0	0			Outstanding TI Reserve Fund	184,586	0	0	Cash
20	West College Center	Barclays	277,000	Cash		0	0				0	0	0
21	Hampton Plaza	Barclays	497,040	Cash		0	0			Designated Tenant TI/LC Fund	176,295	0	0	Cash
22	Marriott Courtyard Wilkes	WFB	0			0	0			PIP Reserve	350,000	12,250	0	Cash
23	Pangea 18	SMF II	0			0	0				0	0	0
23.01	5328 West Harrison Street	SMF II
23.02	7754 South Loomis Boulevard	SMF II
23.03	7800 South Morgan Street	SMF II
23.04	404 School Street	SMF II
23.05	7701 South Ashland Avenue	SMF II
23.06	6748 South Blackstone Avenue	SMF II
23.07	5749 West Chicago Avenue	SMF II
23.08	10901 South Vernon Avenue	SMF II
23.09	702 North Waller Avenue	SMF II
23.1	7034 South Claremont Avenue	SMF II
23.11	7927 South Ellis Avenue	SMF II
23.12	2100 South Kildare Avenue	SMF II
23.13	7823 South Euclid Avenue	SMF II
23.14	7938 South Hermitage Avenue	SMF II
24	Home2 Suites Little Rock West	WFB	0			0	0				0	0	0
25	Rite Aid Long Beach	SMF II	0			0	0				0	0	0
26	55 West 19th Street	WFB	70,000	Cash		0	0			Hwaban Rent Reserve	25,000	Springing	0	Cash
27	Bond Street Advisors Retail Portfolio	Barclays	0	Cash		0	0				0	0	0
27.01	Stampede Crossing	Barclays
27.02	Village at Sandhill	Barclays
28	Melville Corporate Plaza	WFB	200,000	Cash		170,000	0	Cash		Springing United Mortgage Reserve	0	Springing	0
29	Security Self Storage - Napa	WFB	0			0	0				0	0	0
30	The Delta Luxury Apartments	RMF	0			0	0				0	0	0
31	Weeksville Crossing	SMF II	0			0	0			Food Lion Repair Reserve	22,268	0	0	Cash
32	Chase Bank & Whataburger - Houston	RMF	0	Cash		0	0				0	0	0
33	421 Germantown Pike	SMF II	0	Cash		0	0			Salad Society and Solid Wood Cabinet Rent Reserve	43,057	0	0	Cash
34	Parkway MHC	SMF II	0			0	0				0	0	0
35	Rite Aid Holland	RMF	0	Cash		0	0				0	0	0
36	Collins MHC & Underwood Estates	SMF II	0			0	0			Performance Reserve	150,000	0	0	Cash
37	Country Side Plaza	WFB	100,000	Cash		0	0				0	0	0

A-1-10

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Other Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(8)	Other Escrow II (Monthly) ($)(17)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback(6)	Ownership Interest
1	One Ally Center	SMF II			0	0	0				Leasehold
2	16 Court Street	Barclays		Free Rent Reserve ($485,028); Outstanding TI/LC Reserve ($141,392)	626,419	0	0	Cash			Fee
3	Logan Town Center	RMF			0	0	0				Fee
4	One Century Place	Barclays		Wills Rollover Reserve; Willis Tenant TI Allowance Reserve	0	Springing	0				Fee
5	Moffett Towers II - Building 2	Barclays		Parking Reserve ($2,700,000); Amenities Reserve ($286,310.4)	2,986,310	Springing	0	Cash			Fee
6	1601 Bronxdale Avenue	WFB			0	0	0				Fee
7	Bass Pro & Cabela’s Portfolio	WFB			0	0	0				Fee
7.01	Cabela’s Rogers	WFB									Fee
7.02	Cabela’s Lone Tree	WFB									Fee
7.03	Bass Pro San Antonio	WFB									Fee
7.04	Cabela’s Allen	WFB									Fee
7.05	Cabela’s Lehi	WFB									Fee
7.06	Bass Pro Tampa	WFB									Fee
7.07	Cabela’s Hammond	WFB									Fee
7.08	Bass Pro Round Rock	WFB									Fee
7.09	Cabela’s Fort Mill	WFB									Fee
7.1	Cabela’s Wichita	WFB									Fee
7.11	Cabela’s Owatonna	WFB									Fee
7.12	Cabela’s Centerville	WFB									Fee
7.13	Cabela’s Huntsville	WFB									Fee
7.14	Bass Pro Port St. Lucie	WFB									Fee
7.15	Cabela’s Waco	WFB									Fee
7.16	Cabela’s East Grand Forks	WFB									Fee
8	150 West Jefferson	SMF II			0	0	0				Fee
9	Hilton Dallas Rockwall	SMF II			0	0	0				Fee
10	Lennar Corporate Center	SMF II			0	0	0				Fee
11	Courtyard Los Angeles Sherman Oaks	WFB		Insurance Deductible Reserve	0	Springing	0				Fee
12	Lakeside Shopping Center	Barclays		Tenant Specific TILC ($7,606,095); Rent Concession Reserve ($1,214,427)	8,820,522	0	0	Cash			Fee and Leasehold
13	Laguna Cliffs Marriott	WFB			0	0	0				Fee
14	One Lakeshore Center	WFB		Springing Farmers Reserve	0	Springing	0				Fee
15	River Park I	SMF II			0	0	0				Fee
16	Marriott Courtyard Downtown Reno	WFB		Springing Seasonality Reserve	0	Springing	0				Fee
17	Hidden Valley Office Park	Barclays			0	0	0				Fee
18	One Cleveland Center	RMF		Free Rent Reserve Funds ($976,668); Bellwether Lease Termination Funds ($592,650)	1,569,318	0	0	Cash			Fee
19	Foothills Plaza	Barclays			0	0	0			3,200,000	Fee
20	West College Center	Barclays			0	0	0				Fee
21	Hampton Plaza	Barclays		Rent Abatement Reserve Fund	33,491	0	0	Cash			Fee
22	Marriott Courtyard Wilkes	WFB			0	0	0				Fee
23	Pangea 18	SMF II			0	0	0				Fee
23.01	5328 West Harrison Street	SMF II									Fee
23.02	7754 South Loomis Boulevard	SMF II									Fee
23.03	7800 South Morgan Street	SMF II									Fee
23.04	404 School Street	SMF II									Fee
23.05	7701 South Ashland Avenue	SMF II									Fee
23.06	6748 South Blackstone Avenue	SMF II									Fee
23.07	5749 West Chicago Avenue	SMF II									Fee
23.08	10901 South Vernon Avenue	SMF II									Fee
23.09	702 North Waller Avenue	SMF II									Fee
23.1	7034 South Claremont Avenue	SMF II									Fee
23.11	7927 South Ellis Avenue	SMF II									Fee
23.12	2100 South Kildare Avenue	SMF II									Fee
23.13	7823 South Euclid Avenue	SMF II									Fee
23.14	7938 South Hermitage Avenue	SMF II									Fee
24	Home2 Suites Little Rock West	WFB			0	0	0				Fee
25	Rite Aid Long Beach	SMF II			0	0	0				Fee
26	55 West 19th Street	WFB		Tenant Specific TILC Reserve	420,000	0	0	Cash		Springing $2,450,000 deposit if by 12/1/2020, Hwaban (or any replacement tenant) is not in occupancy open for business, is not paying full unabated rent for at least three consecutive months and all TILCs have not been paid	Fee
27	Bond Street Advisors Retail Portfolio	Barclays			0	0	0				Fee
27.01	Stampede Crossing	Barclays									Fee
27.02	Village at Sandhill	Barclays									Fee
28	Melville Corporate Plaza	WFB		Rent Concession Reserve	49,789	0	0	Cash			Fee
29	Security Self Storage - Napa	WFB			0	0	0				Fee
30	The Delta Luxury Apartments	RMF			0	0	0				Fee
31	Weeksville Crossing	SMF II			0	0	0				Fee
32	Chase Bank & Whataburger - Houston	RMF			0	0	0				Fee
33	421 Germantown Pike	SMF II			0	0	0				Fee
34	Parkway MHC	SMF II			0	0	0				Fee
35	Rite Aid Holland	RMF			0	0	0				Fee
36	Collins MHC & Underwood Estates	SMF II			0	0	0				Fee
37	Country Side Plaza	WFB			0	0	0				Fee

A-1-11

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases
1	One Ally Center	SMF II	3/31/2114	$2,575,563	Increases annually by 1.5%. Upon the 10th anniversary of the commencement date and every 10th anniversary thereafter, the rent increases by the greater of (i) 1.5% over the prior year or (ii) the ratio of the then current CPI over the CPI from the prior 10-year period capped at 1.2x the rent paid at the beginning of the applicable 10-year period.
2	16 Court Street	Barclays
3	Logan Town Center	RMF
4	One Century Place	Barclays
5	Moffett Towers II - Building 2	Barclays
6	1601 Bronxdale Avenue	WFB
7	Bass Pro & Cabela’s Portfolio	WFB
7.01	Cabela’s Rogers	WFB
7.02	Cabela’s Lone Tree	WFB
7.03	Bass Pro San Antonio	WFB
7.04	Cabela’s Allen	WFB
7.05	Cabela’s Lehi	WFB
7.06	Bass Pro Tampa	WFB
7.07	Cabela’s Hammond	WFB
7.08	Bass Pro Round Rock	WFB
7.09	Cabela’s Fort Mill	WFB
7.1	Cabela’s Wichita	WFB
7.11	Cabela’s Owatonna	WFB
7.12	Cabela’s Centerville	WFB
7.13	Cabela’s Huntsville	WFB
7.14	Bass Pro Port St. Lucie	WFB
7.15	Cabela’s Waco	WFB
7.16	Cabela’s East Grand Forks	WFB
8	150 West Jefferson	SMF II
9	Hilton Dallas Rockwall	SMF II
10	Lennar Corporate Center	SMF II
11	Courtyard Los Angeles Sherman Oaks	WFB
12	Lakeside Shopping Center	Barclays	Ground Lease 1: 2/28/2056; Ground Lease 2: 8/31/2056	Ground Lease 1: $38,910; Ground Lease 2: $28,800	Ground Lease 1: Rent payment based on 6% of value of the land, reassessed every 10 years; Ground Lease 2: Rent payment based on 10% of value of the land, reassessed every 10 years
13	Laguna Cliffs Marriott	WFB
14	One Lakeshore Center	WFB
15	River Park I	SMF II
16	Marriott Courtyard Downtown Reno	WFB
17	Hidden Valley Office Park	Barclays
18	One Cleveland Center	RMF
19	Foothills Plaza	Barclays
20	West College Center	Barclays
21	Hampton Plaza	Barclays
22	Marriott Courtyard Wilkes	WFB
23	Pangea 18	SMF II
23.01	5328 West Harrison Street	SMF II
23.02	7754 South Loomis Boulevard	SMF II
23.03	7800 South Morgan Street	SMF II
23.04	404 School Street	SMF II
23.05	7701 South Ashland Avenue	SMF II
23.06	6748 South Blackstone Avenue	SMF II
23.07	5749 West Chicago Avenue	SMF II
23.08	10901 South Vernon Avenue	SMF II
23.09	702 North Waller Avenue	SMF II
23.1	7034 South Claremont Avenue	SMF II
23.11	7927 South Ellis Avenue	SMF II
23.12	2100 South Kildare Avenue	SMF II
23.13	7823 South Euclid Avenue	SMF II
23.14	7938 South Hermitage Avenue	SMF II
24	Home2 Suites Little Rock West	WFB
25	Rite Aid Long Beach	SMF II
26	55 West 19th Street	WFB
27	Bond Street Advisors Retail Portfolio	Barclays
27.01	Stampede Crossing	Barclays
27.02	Village at Sandhill	Barclays
28	Melville Corporate Plaza	WFB
29	Security Self Storage - Napa	WFB
30	The Delta Luxury Apartments	RMF
31	Weeksville Crossing	SMF II
32	Chase Bank & Whataburger - Houston	RMF
33	421 Germantown Pike	SMF II
34	Parkway MHC	SMF II
35	Rite Aid Holland	RMF
36	Collins MHC & Underwood Estates	SMF II
37	Country Side Plaza	WFB

A-1-12

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

Mortgage Loan Number

Property Name

Mortgage Loan Seller(1)

Lockbox

Whole Loan Cut-off Date Balance ($)

Whole Loan Debt Service ($)

Subordinate Secured Debt Original Balance ($)

Subordinate Secured Debt Cut-off Date Balance ($)

Whole Loan U/W NOI DSCR (x)

Whole Loan U/W NCF DSCR (x)

Whole Loan Cut-off Date LTV Ratio

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($)

One Ally Center

SMF II

Hard/Upfront Cash Management

16 Court Street

Barclays

Hard/Springing Cash Management

Logan Town Center

RMF

Springing

One Century Place

Barclays

Hard/Springing Cash Management

Moffett Towers II - Building 2

Barclays

Hard/Upfront Cash Management

105,000,000

1601 Bronxdale Avenue

WFB

Soft/Springing Cash Management

Bass Pro & Cabela’s Portfolio

WFB

Hard/Springing Cash Management

7.01

Cabela’s Rogers

WFB

7.02

Cabela’s Lone Tree

WFB

7.03

Bass Pro San Antonio

WFB

7.04

Cabela’s Allen

WFB

7.05

Cabela’s Lehi

WFB

7.06

Bass Pro Tampa

WFB

7.07

Cabela’s Hammond

WFB

7.08

Bass Pro Round Rock

WFB

7.09

Cabela’s Fort Mill

WFB

7.1

Cabela’s Wichita

WFB

7.11

Cabela’s Owatonna

WFB

7.12

Cabela’s Centerville

WFB

7.13

Cabela’s Huntsville

WFB

7.14

Bass Pro Port St. Lucie

WFB

7.15

Cabela’s Waco

WFB

7.16

Cabela’s East Grand Forks

WFB

150 West Jefferson

SMF II

Hard/Springing Cash Management

Hilton Dallas Rockwall

SMF II

Soft/Springing Cash Management

Lennar Corporate Center

SMF II

Hard/Springing Cash Management

Courtyard Los Angeles Sherman Oaks

WFB

Hard/Springing Cash Management

Lakeside Shopping Center

Barclays

Hard/Springing Cash Management

Laguna Cliffs Marriott

WFB

Hard/Springing Cash Management

One Lakeshore Center

WFB

Springing

River Park I

SMF II

Hard/Upfront Cash Management

Marriott Courtyard Downtown Reno

WFB

Springing

Hidden Valley Office Park

Barclays

Springing

One Cleveland Center

RMF

Hard/Springing Cash Management

Foothills Plaza

Barclays

Hard/Springing Cash Management

West College Center

Barclays

Springing

Hampton Plaza

Barclays

Springing

Marriott Courtyard Wilkes

WFB

Hard/Springing Cash Management

Pangea 18

SMF II

None

23.01

5328 West Harrison Street

SMF II

23.02

7754 South Loomis Boulevard

SMF II

23.03

7800 South Morgan Street

SMF II

23.04

404 School Street

SMF II

23.05

7701 South Ashland Avenue

SMF II

23.06

6748 South Blackstone Avenue

SMF II

23.07

5749 West Chicago Avenue

SMF II

23.08

10901 South Vernon Avenue

SMF II

23.09

702 North Waller Avenue

SMF II

23.1

7034 South Claremont Avenue

SMF II

23.11

7927 South Ellis Avenue

SMF II

23.12

2100 South Kildare Avenue

SMF II

23.13

7823 South Euclid Avenue

SMF II

23.14

7938 South Hermitage Avenue

SMF II

Home2 Suites Little Rock West

WFB

Springing

Rite Aid Long Beach

SMF II

Hard/Springing Cash Management

55 West 19th Street

WFB

None

Bond Street Advisors Retail Portfolio

Barclays

Springing

27.01

Stampede Crossing

Barclays

27.02

Village at Sandhill

Barclays

Melville Corporate Plaza

WFB

None

Security Self Storage - Napa

WFB

Springing

The Delta Luxury Apartments

RMF

Springing

Weeksville Crossing

SMF II

Springing

Chase Bank & Whataburger - Houston

RMF

Springing

421 Germantown Pike

SMF II

Springing

Parkway MHC

SMF II

None

Rite Aid Holland

RMF

Hard/Springing Cash Management

Collins MHC & Underwood Estates

SMF II

Springing

Country Side Plaza

WFB

Springing

A-1-13

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	One Ally Center	SMF II	Bedrock Real Estate Services		1
2	16 Court Street	Barclays	CIM SMA I Investments, LLC		2
3	Logan Town Center	RMF	E. Stanley Kroenke		3
4	One Century Place	Barclays	Stone Company SPC		4
5	Moffett Towers II - Building 2	Barclays	Jay Paul Company		5
6	1601 Bronxdale Avenue	WFB	Carter Sackman		6
7	Bass Pro & Cabela’s Portfolio	WFB	Starwood Property Trust, Inc.		7
7.01	Cabela’s Rogers	WFB			7.01
7.02	Cabela’s Lone Tree	WFB			7.02
7.03	Bass Pro San Antonio	WFB			7.03
7.04	Cabela’s Allen	WFB			7.04
7.05	Cabela’s Lehi	WFB			7.05
7.06	Bass Pro Tampa	WFB			7.06
7.07	Cabela’s Hammond	WFB			7.07
7.08	Bass Pro Round Rock	WFB			7.08
7.09	Cabela’s Fort Mill	WFB			7.09
7.1	Cabela’s Wichita	WFB			7.1
7.11	Cabela’s Owatonna	WFB			7.11
7.12	Cabela’s Centerville	WFB			7.12
7.13	Cabela’s Huntsville	WFB			7.13
7.14	Bass Pro Port St. Lucie	WFB			7.14
7.15	Cabela’s Waco	WFB			7.15
7.16	Cabela’s East Grand Forks	WFB			7.16
8	150 West Jefferson	SMF II	REDICO Properties LLC		8
9	Hilton Dallas Rockwall	SMF II	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer		9
10	Lennar Corporate Center	SMF II	Yoav Merary; Guy Sharon		10
11	Courtyard Los Angeles Sherman Oaks	WFB	Lewis N. Wolff; Keith M. Wolff		11
12	Lakeside Shopping Center	Barclays	Jeffrey J. Feil		12
13	Laguna Cliffs Marriott	WFB	The Regents of The University of California		13
14	One Lakeshore Center	WFB	Michael G. Rademaker		14
15	River Park I	SMF II	FD Stonewater, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman		15
16	Marriott Courtyard Downtown Reno	WFB	Matthew T. White; Bruce J. Cardinal		16
17	Hidden Valley Office Park	Barclays	Felton Properties, Inc.		17
18	One Cleveland Center	RMF	Mordechai Korf		18
19	Foothills Plaza	Barclays	John Saunders		19
20	West College Center	Barclays	The Gong Family		20
21	Hampton Plaza	Barclays	Yale I. Paprin		21
22	Marriott Courtyard Wilkes	WFB	Stephen P. Field; Field Family Trust		22
23	Pangea 18	SMF II	Pangea Properties		23
23.01	5328 West Harrison Street	SMF II			23.01
23.02	7754 South Loomis Boulevard	SMF II			23.02
23.03	7800 South Morgan Street	SMF II			23.03
23.04	404 School Street	SMF II			23.04
23.05	7701 South Ashland Avenue	SMF II			23.05
23.06	6748 South Blackstone Avenue	SMF II			23.06
23.07	5749 West Chicago Avenue	SMF II			23.07
23.08	10901 South Vernon Avenue	SMF II			23.08
23.09	702 North Waller Avenue	SMF II			23.09
23.1	7034 South Claremont Avenue	SMF II			23.1
23.11	7927 South Ellis Avenue	SMF II			23.11
23.12	2100 South Kildare Avenue	SMF II			23.12
23.13	7823 South Euclid Avenue	SMF II			23.13
23.14	7938 South Hermitage Avenue	SMF II			23.14
24	Home2 Suites Little Rock West	WFB	Jack D. Grundfest; Rajesh Mehta		24
25	Rite Aid Long Beach	SMF II	Lakshmana O. Arasu		25
26	55 West 19th Street	WFB	Daniel J. Deutsch; Galit Levy Deutsch		26
27	Bond Street Advisors Retail Portfolio	Barclays	Michael D. Reynolds		27
27.01	Stampede Crossing	Barclays			27.01
27.02	Village at Sandhill	Barclays			27.02
28	Melville Corporate Plaza	WFB	Vimal K. Goyal		28
29	Security Self Storage - Napa	WFB	Janet L. Lee; Carol A. Chung; Robert T. Lee; Brian J. Lee		29
30	The Delta Luxury Apartments	RMF	Kristopher E. Benson; Christopher S. Buck		30
31	Weeksville Crossing	SMF II	William Burns Yeomans, Sr.		31
32	Chase Bank & Whataburger - Houston	RMF	Jose Blatt; Lily Blatt		32
33	421 Germantown Pike	SMF II	Donald F. Cafiero		33
34	Parkway MHC	SMF II	Cheryl L. Conto		34
35	Rite Aid Holland	RMF	David R. Grieve		35
36	Collins MHC & Underwood Estates	SMF II	Jefferson Damon Lilly; Bradley Johnson		36
37	Country Side Plaza	WFB	Anthony F. Randazzo		37

A-1-14

FOOTNOTES TO ANNEX A-1

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

(1)	“Barclays” denotes Barclays Bank PLC, “SMF II” denotes Starwood Mortgage Funding II LLC, “WFB” denotes Wells Fargo Bank, National Association and “RMF” denotes Rialto Mortgage Finance, LLC.

(2)	For mortgage loan #1 (One Ally Center), parking income accounts for approximately 25.2% of U/W Revenues.

	For mortgage loan #5 (Moffett Towers II – Building 2), the Number of Units includes 350,633 square feet of office space in the Moffett Towers II - Building 2 property and 11,930 square feet of amenities space allocated to the Moffett Towers II - Building 2 property leased by the largest tenant, based on a specified 20.0% share in the common elements of the greater Moffett Towers II campus.

	For mortgage loan #6 (1601 Bronxdale Avenue), the Number of Units includes 197,386 square feet of industrial space, 85,739 square feet of office space and 33,000 square feet of retail space.

	For mortgage loan #9 (Hilton Dallas Rockwall), food and beverage income accounts for approximately 34.6% of U/W Revenues.

	For mortgage loan #12 (Lakeside Shopping Center), the second largest tenant (229,520 square feet), representing 18.9% of net rentable square feet, leases the collateral pad site and the improvements built on the pad site are owned by the tenant.

	For mortgage loan #13 (Laguna Cliffs Marriott), food and beverage income accounts for approximately 38.1% of U/W Revenues.

	For mortgage loan #26 (55 West 19th Street), the Number of Units includes 7,050 square feet of office space, 2,000 square feet of retail space and 200 square feet of storage space.

	For mortgage loan #37 (Country Side Plaza), cell phone tower income accounts for approximately 33.6% of U/W Revenues.

(3)	For the mortgage loan #2 (16 Court Street), on any payment date after the later of (i) the condominium conversion date and (ii) the end of the defeasance lockout period, provided that the related mortgaged property has been converted to a condominium form of ownership, the related borrower may obtain a release of floors 26 through 36 (the “Residential Condominium Space”) from the lien of the mortgage encumbering such Mortgaged Property by partially defeasing the 16 Court Street Whole Loan (on a pro rata basis among the pari passu promissory notes) in an aggregate amount at least equal to 115.0% of $18,500,000, provided that, among others, the following conditions are satisfied: (i) no event of default has or will be continuing; (ii) in the case of a partial defeasance, the execution and delivery by the borrower of all necessary documents to amend and restate each related pari passu promissory note and issue two substitute notes comprised of (a) one note having a principal balance equal to the defeased portion of the original note and (b) one note having a principal balance equal to the undefeased portion of the original note; (iii) following the release of the Residential Condominium Space, the undefeased portion of the 16 Court Street Whole Loan will have (a) a Cut-off Date LTV Ratio equal to or less than 61.8%, (b) a Debt Yield not less than the greater of 7.85% and the Debt Yield immediately prior to the release and (c) a DSCR not less than the greater of 1.86x and the DSCR immediately prior to the release; and (iv) the borrower otherwise satisfies all of the requirements with respect to such defeasance including, without limitation, the rating confirmation letter and opinion delivery requirements thereof.

	For the mortgage loan #7 (Bass Pro & Cabela’s Portfolio), the mortgage loan is evidenced by two (2) promissory notes with an aggregate Cut-off Date Balance of $34,970,000: (i) note A-2(B)(1) (the “Pooled BP Call Protected Note”), which represents the call protected portion of the Bass Pro & Cabela’s Portfolio Mortgage Loan in the amount of $27,470,000 as of the Cut-off Date and (ii)

A-1-15

	note A-2(A) (the “BP Freely Prepayable Note”), which represents the freely prepayable portion of the Bass Pro & Cabela’s Portfolio Mortgage Loan in the amount of $7,500,000 as of the Cut-off Date.

(4)	For mortgage loan #2 (16 Court Street), the Grace Period Default (Days) is five business days no more than twice in any trailing twelve-month period.

	For mortgage loan #7 (Bass Pro & Cabela’s Portfolio), the Grace Period Late (Days) is ten business days no more than twice during the term of the loan.

	For mortgage loan #13 (Laguna Cliffs Marriott), the Grace Period Late (Days) is five business days.

(5)	For mortgage loan #5 (Moffett Towers II – Building 2), the Appraised Value assumes an escrow account was established for outstanding tenant improvements, leasing commissions and free rent. Reserves totalling $27,765,832 were taken at closing, representing the outstanding tenant improvements, leasing commissions and free rent.

	For mortgage loan #9 (Hilton Dallas Rockwall), the Appraised Value assumes the property improvement plan, scheduled to be completed in June 2019, has been completed. A $2,000,000 reserve was collected at origination, representing the outstanding property improvement plan costs. The appraised value assuming the property improvement plan has not been completed is $49,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $49,000,000 appraised value are 62.1% and 50.7%, respectively.

	For mortgage loan #13 (Laguna Cliffs Marriott), the Appraised Value assumes the property improvement plan, scheduled to be completed in June 2018, has been completed. A reserve of $13,520,759 was taken at closing, representing the outstanding property improvement plan costs. The appraised value assuming the property improvement plan has not been completed is $197,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $197,700,000 appraised value were 55.6% and 55.6%, respectively.

	For mortgage loan #15 (River Park I), the Appraised Value assumes the lease-up costs related to the largest tenant’s (164,613 square feet), representing 98.2% of the net rentable square feet, expansion place are fully escrowed at closing. Reserves totaling $4,175,948 were taken at closing, including $3,446,661 for outstanding tenant improvements, $574,972 for capital expenditures and $154,495 for a RTI free rent reserve. The appraised value assuming the property improvement plan has not been completed is $30,900,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $30,900,000 appraised value are 65.7% and 53.1%, respectively.

	For mortgage loan #26 (55 West 19th Street), the Appraised Value assumes the mortgaged property is stabilized and the second largest tenant (2,000 square feet), representing 21.6% of net rentable square feet, is in occupancy, open for business and paying full unabated rent. The second largest tenant is anticipated to begin paying rent in December 2017. A $25,000 rent reserve was taken at closing. The appraised value assuming the property has not stabilized is $12,300,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $12,300,000 appraised value are 58.5% and 58.5%, respectively.

	For mortgage loan #29 (Security Self Storage – Napa), the Appraised Value assumes deferred maintenance, which is required to be completed within 12 months of the mortgage loan closing, has been completed. The appraised value assuming the deferred maintenance has not been completed is $7,650,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $7,650,000 appraised value are 68.0% and 55.1%, respectively.

(6)	For mortgage loan #19 (Foothills Plaza), all LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures are calculated assuming the full loan amount of $17,200,000. The largest tenant (27,771 square feet), representing 23.6% of net rentable square feet, has executed its lease and a $3,200,000 Holdback was taken at closing. Provided no event of default exists, upon the lender’s receipt of an acceptable estoppel certificate confirming: (i) the largest tenant has been in physical occupancy of the space covered by the lease and open for business for no less than three

A-1-16

	months; (ii) the largest tenant’s lease is in effect; and (iii) there is no default by the borrower under the largest tenant’s lease, the lender will disburse all funds. If, on or before November 20, 2019, the borrower has not either (i) delivered the estoppel certificate to the lender or (ii) satisfied the largest tenant’s replacement lease criteria, the lender has the right to use the funds to permanently prepay the loan, subject to applicable prepayment penalties to be paid by the borrower.

(7)	For mortgage loan #1 (One Ally Center), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $102,000,000. 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 “One Ally Center Whole Loan”). Note A-1 represents a controlling interest in the One Ally Center Whole Loan.

	For mortgage loan #2 (16 Court Street), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $111,000,000. 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 “16 Court Street Whole Loan”). Note A-1 represents a controlling interest in the 16 Court Street Whole Loan.

	For mortgage loan #3 (Logan Town Center), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $77,000,000. 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 “Logan Town Center Whole Loan”). Note A-1 represents a controlling interest in the Logan Town Center Whole Loan.

	For mortgage loan #4 (One Century Place), the mortgage loan represents Note A-1, one of two pari passu notes, which have a combined Cut-off Date Balance of $66,300,000. 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 “One Century Place Whole Loan”). Note A-1 represents a controlling interest in the One Century Place Whole Loan.

	For mortgage loan #5 (Moffett Towers II – Building 2), the mortgage loan represents Note A-3, 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-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Moffett Towers II – Building 2 Whole Loan”). Note A-3 represents a non-controlling interest in the Moffett Towers II – Building 2 Whole Loan.

	For mortgage loan #7 (Bass Pro & Cabela’s Portfolio), the mortgage loan represents Notes A-2(A) and A-2(B)(1), two of 12 pari passu notes, which have a combined Cut-off Date Balance of $194,900,000. The other notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on all notes in the aggregate (the “Bass Pro & Cabela’s Portfolio Whole Loan”). Notes A-2(A) and A-2(B)(1) represent non-controlling interests in the Bass Pro & Cabela’s Portfolio Whole Loan.

	Fort mortgage loan #8 (150 West Jefferson), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $67,500,000. 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 and A-2 in the aggregate (the “150 West Jefferson Whole Loan”). Note A-2 represents a non-controlling interest in the 150 West Jefferson Whole Loan.

	For mortgage loan #11 (Courtyard Los Angeles Sherman Oaks), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $55,000,000. 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 and A-2 in the aggregate (the “Courtyard Los Angeles Sherman Oaks Whole Loan”). Note A-2 represents the non-controlling interest in the Courtyard Los Angeles Sherman Oaks Whole Loan.

	For mortgage loan #12 (Lakeside Shopping Center), the mortgage loan represents Note A-3-2, one of four pari passu notes, which have a combined Cut-off Date balance of $175,000,000. Notes A-1, A-2 and A-3-1 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off

A-1-17

	Date Balance per Unit/SF figures presented are based on Notes A-1, A-2, A-3-1 and A-3-2 in the aggregate (the “Lakeside Shopping Center Whole Loan”). Note A-3-2 represents a non-controlling interest in the Lakeside Shopping Center Whole Loan.

	For mortgage loan #13 (Laguna Cliffs Marriott), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $110,000,000. 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 and A-2 in the aggregate (the “Laguna Cliffs Marriott Whole Loan”). Note A-2 represents the non-controlling interest in the Laguna Cliffs Marriott Whole Loan.

	For mortgage loan #18 (One Cleveland Center), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $57,000,000. 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 and A-2 in the aggregate (the “One Cleveland Center Whole Loan”). Note A-2 represents a non-controlling interest in the One Cleveland Center Whole Loan.

(8)	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 #4 (One Century Place), the third largest tenant (55,962 square feet), representing 10.4% of the net rentable square feet, subleases 4,164 square feet to one tenant and 340 square feet to a second tenant, for a total annual base rent of $107,915 ($23.96 per square foot). Both subleases are coterminous with the third largest tenant’s lease expiring April 2025.

	For mortgage loan #5 (Moffett Towers II - Building 2), the largest tenant (362,563 square feet), representing 100.0% of net rentable square feet, has abated rent through April 2018 for 350,633 square feet of office space and abated rent through July 2017 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 #8 (150 West Jefferson), the fourth largest tenant (48,915 square feet), representing 10.0% of the net rentable square feet, has agreed to sublease approximately 40,930 square feet with a sublease rent commencement on seven months after delivery of its leased space for an annual base rent of $808,368 ($19.75 per square foot, with $0.50 per square foot rent steps, expiring February 29, 2024). The 150 West Jefferson Borrower anticipates rent commencement in the third quarter of 2018.

	For mortgage loan #10 (Lennar Corporate Center), the fourth largest tenant (11,002 square feet), representing 3.8% of the net rentable square feet, subleases approximately 9,132 square feet for an annual base rent of $215,059 ($23.55 per square foot, expiring November 30, 2020).

	For mortgage loan #12 (Lakeside Shopping Center), the fifth largest tenant (34,722 square feet), representing 2.9% of net rentable square feet, has a rent abatement through May 2018. A $1,214,427 reserve was taken at closing representing the outstanding rent abatement.

	For mortgage loan #14 (One Lakeshore Center), the largest tenant (27,049 square feet), representing 15.3% of net rentable square feet, is not utilizing 5,000-6,000 square feet of its space. A springing reserve is in place in the event the largest tenant does not renew or extend its lease by July 31, 2018. The fourth largest tenant (11,404 square feet), representing 6.4% of net rentable square feet, is not currently utilizing 2,000-2,500 square feet of its space, but has plans to do so in the future.

	For mortgage loan #15 (River Park I), the largest tenant (164,613 square feet), representing 98.2% of net rentable square feet, leases 164,613 square feet at the River Park I Property. The largest tenant currently occupies 151,031 square feet and has a signed lease to expand into an additional 13,582 square feet. The largest tenant is expected to take possession of the expansion space in January 2018 and commence paying rent in July 2018. The borrower deposited a RTI free rent reserve equal to six months’ rent ($154,495) at origination.

	For mortgage loan #17 (Hidden Valley Office Park), the second largest tenant (14,762 square feet), representing 12.1% of net rentable square feet, has a free rent period consisting of each

A-1-18

	July throughout the term, commencing July 1, 2019, resulting in a rent abatement in the aggregate amount of $432,686. The second largest tenant subleases Suite A and Suite B from a tenant at the Hidden Valley Office Park mortgaged property. Both subleases are coterminous with the fourth largest tenant’s lease expiring June 2029. The third largest tenant (8,806 square feet), representing 7.2% of net rentable square feet, has a rent abatement period from September 1, 2018 through October 31, 2018, resulting in an abatement of $43,384. The fifth largest tenant (3,911 square feet), representing 3.2% of net rentable square feet, has a reduced rent period consisting of the first nine full months ending on August 1, 2018, resulting in an abatement of $45,465. A $531,350 reserve was taken at closing for the outstanding rent abatements for these tenants and others at the Hidden Valley Office Park mortgaged property.

	For mortgage loan #18 (One Cleveland Center), the third largest tenant (30,331 square feet), representing 5.6% of the net rentable square feet, has two months of free rent in January 2018 and July 2018. The fourth largest tenant (28,896 square feet), representing 5.3% of the net rentable square feet, has six months of free rent from November 2017 through April 2018. At origination, the borrower escrowed $976,668 to cover these free rent periods, in addition to outstanding free rent for other tenants.

	For mortgage loan #19 (Foothills Plaza), the largest tenant (27,771 square feet), representing 23.6% of the net rentable square feet is currently building out its space and is expected to take possession in early 2018. The tenant’s lease is structured with 180 days of abated rent, commencing on their possession date. The mortgage loan is structured with a reserve of $184,586 to cover outstanding tenant improvements and leasing commission obligations.

	For mortgage loan #21 (Hampton Plaza), the third largest tenant (15,330 square feet), representing 12.3% of the net rentable square took possession of their space on November 15, 2017. The borrower expects the tenant to open for business December 11, 2017. The tenant’s lease is structured with two months of abated rent, commencing on their possession date. The tenant will begin payment of full rent upon the abatement burning off. The rent abatement amount of $33,491 was held back at closing.

	For mortgage loan #33 (421 Germantown Pike), the third largest tenant (1,674 square feet), representing 17.1% of net rentable square feet, has signed a lease, taken possession of its space and commenced paying rent, but not yet taken occupancy. The borrower anticipates the tenant to open for business in January 2018. The fifth largest tenant (1,378 square feet), representing 14.1% of the net rentable square feet, has signed a lease, taken possession of its space and commenced paying rent, but not yet taken occupancy. The borrower anticipates the tenant to open for business in April 2018.

(9)	For mortgage loan #11 (Courtyard Los Angeles Sherman Oaks), the Most Recent Period financials reflect actual performance, including the loss of an estimated 120 room nights per month from November 2016 to April 2017 due to renovations. The normalized Most Recent Revenues, Expenses, NOI, NCF, Hotel ADR and Hotel RevPAR are $15,772,566, $9,020,481, $6,752,085, $6,752,085, $205.29 and $169.67, respectively. The Second Most Recent Period financials were adjusted to normalize cash flows occurring from increased occupancy due to the Porter Ranch gas lease that displaced thousands of people who needed to stay in area hotels. The unadjusted Second Most Recent Revenues, Expenses, NOI, NCF, Hotel ADR and Hotel RevPAR are $16,920,295, $8,626,734, $8,293,561, $8,293,561, $229.00 and $187.12, respectively.

(10)	For mortgage loan #15 (River Park I), The mortgage loan is structured to comply with Islamic Law (Shari’ah). Please refer to “Risks Relating to the Mortgage Loans–Risks Relating to Shari’ah Compliant Loans” in the preliminary prospectus.

(11)	For mortgage loan #6 (1601 Bronxdale Avenue), the largest tenant (155,986 square feet), representing 51.2% of net rentable square feet, has multiple leases that expire as follows: 152,386 square feet expiring February 28, 2022 and 3,600 square feet expiring January 31, 2022.

	For mortgage loan #10 (Lennar Corporate Center), the largest tenant (183,422 square feet), representing 63.3% of net rentable square feet, has multiple leases that expire as follows:

A-1-19

	143,747 square feet expiring on March 31, 2022, 18,568 square feet expiring September 14, 2020, 11,310 square feet expiring March 31, 2019 and 9,797 square feet expiring October 10, 2019.

	For mortgage loan #28 (Melville Corporate Plaza), the largest tenant (26,475 square feet), representing 26.8% of net rentable square feet, has multiple leases that expire as follows: 3,130 square feet expiring August 31, 2019, 8,345 square feet expiring September 30, 2019 and 15,000 square feet expiring November 30, 2020.

(12)	For mortgage loan #10 (Lennar Corporate Center), the largest tenant (183,422 square feet), representing 63.3% of net rentable square feet, is an affiliate of Rialto Mortgage Finance, LLC, a Mortgage Loan Seller.

(13)	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 #1 (One Ally Center), the second largest tenant (76,869 square feet), representing 7.9% of net rentable square feet, has a one-time right to terminate its lease effective January 2025 by providing 12 months’ written notice and by payment of unamortized leasing costs. Additionally, the second largest tenant has a one-time right to contract by 25,480 square feet effective January 2025 with six months’ notice and by payment of unamortized leasing costs. The fourth largest tenant (70,184 square feet), representing 7.2% of the net rentable square feet, has a one-time right to terminate its lease effective December 2019 with ten months’ notice and payment of a termination fee equal to three months’ rent and unamortized leasing costs. Additionally, the fourth largest tenant has an ongoing right to contract up to 25% of its leased space until January 2021 with nine months’ notice and payment of unamortized leasing costs. The fifth largest tenant (69,920 square feet), representing 7.2% of the net rentable square feet, has an ongoing right to terminate its lease with three months’ notice and no termination fee.

	For mortgage loan #2 (16 Court Street), the third largest tenant (19,071 square feet), representing 5.9% of net rentable square feet, may terminate its lease for suites 1212-1214 (1,825 square feet), on April 1, 2020 and April 1, 2022, with notice required to be given by June 1, 2019 and June 1, 2021, respectively, and the payment of a termination fee. The fifth largest tenant (14,143 square feet), representing 4.3% of net rentable square feet, may terminate its lease at any time after September 30, 2018, with 365-days’ notice and the payment of a termination fee of three months of rent in accordance with their lease and $67,993.

	For mortgage loan #4 (One Century Place), the second largest tenant (105,219 square feet), representing 19.5% of net rentable square feet, may terminate its lease effective September 1, 2019 by providing 12 months’ written notice and payment of a termination fee equal to all unamortized brokerage commissions, concessions and tenant improvements allowance. The fourth largest tenant (45,807 square feet), representing 8.5% of net rentable square feet, may terminate its lease on October 31, 2020, by providing 12 months’ written notice and payment of a termination equal to all unamortized costs, brokerage commissions, concessions and tenant improvement allowance and four months of rent in accordance with their lease, only if either (i) the tenant is no longer doing business within a 50-mile radius of the One Century Place property or (ii) the tenant needs less than 90 personnel to conduct its business, when compared to the number of personnel in certain specified portions of the space as of the applicable commencement date. The fifth largest tenant (40,653 square feet), representing 7.5% of net rentable square feet, may terminate its lease effective August 31, 2019 by providing 10 months’ written notice and by the payment of a termination fee equal to all unamortized brokerage commissions, concessions, tenant improvement allowances and four months of rent in accordance with their lease.

	For mortgage loan #8 (150 West Jefferson), the second largest tenant (62,273 square feet), representing 12.7% of net rentable square feet, has the right to terminate its lease should it no longer be retained by General Motors by providing 12 months’ written notice and payment of a

A-1-20

	termination fee equal to all unamortized leasing costs and three months’ of total rent in accordance with their lease. The third largest tenant (57,636 square feet), representing 11.8% of net rentable square feet, has a one-time right to terminate 16,706 square feet on its second floor space only effective September 30, 2021 with nine months’ written notice and payment of a termination fee. The fourth largest tenant (48,915 square feet), representing 10.0% of net rentable square feet, has a one-time right to terminate its lease effective February 29, 2023 with 12 months’ notice and a termination fee equal to approximately $2,263,564.

	For mortgage loan #12 (Lakeside Shopping Center), the second largest tenant (229,520 square feet), representing 18.9% of net rentable square feet, may terminate its lease on or after October 21, 2018, upon providing 180 days’ written notice and payment of a termination fee equal to the lesser of (i) the remaining annual fixed rent payable and (ii) an amount equal to 24 months of base rent payable subsequent to the termination date. The third largest tenant (203,410 square feet), representing 16.8% of net rentable square feet, may terminate its lease at any time upon providing 180 days’ written notice and payment of a termination fee equal to the lesser of (i) the remaining annual fixed rent payable and (ii) an amount equal to 24 months of base rent payable subsequent to the termination date. The fifth largest tenant (34,722 square feet), representing 2.9% of net rentable square feet, may terminate its least if net sales for the third full lease year are less than $8,000,000. The termination will not be effective until 360 days after the tenant notice, which must be given within 60 days after the end of the third full lease year. Additionally, the tenant must pay the landlord 50% of the portion of the allowance ($3,000,000) unamortized as of the date of termination, using straight line amortization over the initial term of the lease.

	For mortgage loan #17 (Hidden Valley Office Park), the largest tenant (20,517 square feet), representing 16.8% of net rentable square feet, may terminate its lease on September 30, 2021 by providing the landlord with termination notice no later than January 1, 2021 and the payment of a termination fee, provided that the tenant is not in default and has not subleased the premises to a third-party.

	For mortgage loan #18 (One Cleveland Center), the second largest tenant (32,817 square feet), representing 6.0% of net rentable square feet, has a one-time right to either (i) exercise an early termination right, or (ii) exercise a contraction right effective any time after April 30, 2024 by providing six months’ written notice and paying a termination fee equal to the unamortized portion of commissions and any real estate brokerage fees incurred by borrower and 15 months of free rent.

	For mortgage loan #19 (Foothills Plaza), the third largest tenant (8,000 square feet), representing 6.8% of the net rentable square feet, may terminate its lease at the end of the third year of the term (May 1, 2020), provided that: (i) the tenant has not achieved annual sales in excess of $1,300,000 by the end of the third year of the term (May 1, 2020), and (ii) the tenant provides the landlord with written notice 120 days prior to termination.

	For the mortgage loan #21 (Hampton Plaza), the third largest tenant (15,330 square feet), representing 12.3% of net rentable square feet, may terminate its lease if the tenant’s gross sales in the lease year ending on November 15, 2022 does not equal or exceed $1,800,000, by providing the landlord with 12 months’ written notice and the payment of a termination fee of $125,000.

	For mortgage loan #32 (Chase Bank & Whataburger - Houston), the largest tenant (4,392 square feet), representing 58.9% of net rentable square feet, may terminate its lease if necessary access to the mortgaged property is closed for any reason for more than 60 consecutive days.

(14)	For mortgage loan #11 (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 underwritten revenue for the prior fiscal year.

	For mortgage loan #13 (Laguna Cliffs Marriott), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of: (i) the amount required under the franchise agreement; (ii) the existing Monthly Replacement Reserve; and (iii) 1/12th of 5% of operating income for the preceding calendar year.

A-1-21

	For mortgage loan #16 (Marriott Courtyard Downtown Reno), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 5% of underwritten revenue, determined quarterly.

	For mortgage loan #24 (Home2 Suites Little Rock West), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the existing Monthly Replacement Reserve and 1/12th of 4% of underwritten revenue for the prior fiscal year.

(15)	For mortgage loan #1 (One Ally Center), if (i) an event of default occurs under the One Ally Center whole loan or (ii) the debt service coverage ratio at the One Ally Center property falls below 2.00x calculated based on the trailing twelve months, the borrower is required to make monthly deposits of $102,029 (approximately $1.25 per square foot annually) for tenant improvements and leasing comissions (“TI/LCs”). Upon the One Ally Center property achieving a debt service coverage ratio of 2.00x or greater calculated based on the trailing twelve months for two consecutive calendar quarters, the ongoing TI/LC collections will be suspended and funds on deposit in the TI/LC reserve will be disbursed to the borrower.

	For mortgage loan #31 (Weeksville Crossing), commencing on the payment date occurring in December 2022 and on each payment date thereafter through and including the payment date in November 2025, the Monthly TI/LC Reserve will be equal to $1,705. Commencing on the payment date occurring in December 2025 and on each payment date thereafter through and including the payment date in November 2026, the Monthly TI/LC Reserve will be equal to $5,116.

(16)	For mortgage loan #22 (Marriott Courtyard Wilkes), the Other Escrow I (Monthly) will be adjusted to an amount equal to 1/12th of 4% of gross revenue for the preceding month until the property improvement plan is completed.

(17)	For mortgage loan #5 (Moffett Towers II – Building 2), for a description of escrows, see Annex A-3 to this Preliminary Prospectus.

A-1-22