FWP 1 n970_anxa1-x4.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-206847-06
     

 

     
     
 

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”), Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Merrill Lynch, Morgan Stanley, and Wells Fargo the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

 

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

 

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

 

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication other than in any other material relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

 

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

 

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

 

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, MORGAN STANLEY & CO. LLC , WELLS FARGO SECURITIES, LLC AND DREXEL HAMILTON, LLC HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

  
     
     

 

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                         
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Original Balance Cut-Off Date Balance Maturity Date Balance Cut-Off Date Balance per Unit or SF Acquisition or Refinance Sponsor
Loan 5 1 General Motors Building 9.6%    MSBNA MSMCH/WFB $90,000,000 $90,000,000 $90,000,000 $738.70 Refinance Boston Properties Limited Partnership; 767 LLC; Sungate Fifth Avenue LLC
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    BANA BANA $60,900,000 $60,900,000 $60,900,000 $66.64 Acquisition ETCL Venture LP
Property   2.01 BAE Systems   BANA BANA $5,072,283 $5,072,283 $5,072,283      
Property   2.02 FedEx (Stratford)   BANA BANA $4,885,973 $4,885,973 $4,885,973      
Property   2.03 FedEx (Baltimore)   BANA BANA $4,498,216 $4,498,216 $4,498,216      
Property   2.04 Harman   BANA BANA $3,582,969 $3,582,969 $3,582,969      
Property   2.05 GE Aviation (Lafayette)   BANA BANA $3,412,962 $3,412,962 $3,412,962      
Property   2.06 GoDaddy   BANA BANA $3,025,205 $3,025,205 $3,025,205      
Property   2.07 Carrier   BANA BANA $2,985,614 $2,985,614 $2,985,614      
Property   2.08 Emerus   BANA BANA $2,427,849 $2,427,849 $2,427,849      
Property   2.09 Cardinal Health   BANA BANA $2,361,476 $2,361,476 $2,361,476      
Property   2.10 TE Connectivity   BANA BANA $2,338,187 $2,338,187 $2,338,187      
Property   2.11 FCA LLC   BANA BANA $2,203,113 $2,203,113 $2,203,113      
Property   2.12 FedEx (Staunton)   BANA BANA $1,853,782 $1,853,782 $1,853,782      
Property   2.13 QuadPackaging (Proteus)   BANA BANA $1,551,029 $1,551,029 $1,551,029      
Property   2.14 QuadPackaging (Transpak)   BANA BANA $1,535,891 $1,535,891 $1,535,891      
Property   2.15 T-Mobile   BANA BANA $1,433,421 $1,433,421 $1,433,421      
Property   2.16 Sikorsky Aircraft   BANA BANA $1,388,008 $1,388,008 $1,388,008      
Property   2.17 Vatterott College   BANA BANA $1,287,866 $1,287,866 $1,287,866      
Property   2.18 Comcast   BANA BANA $1,155,120 $1,155,120 $1,155,120      
Property   2.19 Alfa Laval   BANA BANA $1,053,815 $1,053,815 $1,053,815      
Property   2.20 LKQ Corporation (New Braunfels)   BANA BANA $1,039,841 $1,039,841 $1,039,841      
Property   2.21 Hitachi   BANA BANA $993,264 $993,264 $993,264      
Property   2.22 Cameron   BANA BANA $944,358 $944,358 $944,358      
Property   2.23 Alliance Data   BANA BANA $895,451 $895,451 $895,451      
Property   2.24 Synchrony Financial   BANA BANA $833,736 $833,736 $833,736      
Property   2.25 Baxalta (Barry Pointe)   BANA BANA $639,275 $639,275 $639,275      
Property   2.26 Baxalta (Casselberry)   BANA BANA $609,000 $609,000 $609,000      
Property   2.27 Baxalta (Mounds View)   BANA BANA $575,231 $575,231 $575,231      
Property   2.28 Baxalta (Grand Rapids)   BANA BANA $574,067 $574,067 $574,067      
Property   2.29 Gerdau   BANA BANA $574,067 $574,067 $574,067      
Property   2.30 Baxalta (Wausau)   BANA BANA $558,929 $558,929 $558,929      
Property   2.31 Baxalta (Springfield)   BANA BANA $542,627 $542,627 $542,627      
Property   2.32 LKQ (Salisbury)   BANA BANA $542,627 $542,627 $542,627      
Property   2.33 Baxalta (Ankeny)   BANA BANA $512,352 $512,352 $512,352      
Property   2.34 H&E Equipment Services (San Antonio)   BANA BANA $449,472 $449,472 $449,472      
Property   2.35 H&E Equipment Services (New Orleans)   BANA BANA $422,690 $422,690 $422,690      
Property   2.36 GE Aviation (Pompano)   BANA BANA $395,908 $395,908 $395,908      
Property   2.37 Saint-Gobain   BANA BANA $356,317 $356,317 $356,317      
Property   2.38 H&E Equipment Services (Columbia)   BANA BANA $352,824 $352,824 $352,824      
Property   2.39 H&E Equipment Services (Yukon)   BANA BANA $348,166 $348,166 $348,166      
Property   2.40 LKQ Corporation (Toledo)   BANA BANA $347,002 $347,002 $347,002      
Property   2.41 H&E Equipment Services (Greer)   BANA BANA $340,015 $340,015 $340,015      
Loan 5 3 Del Amo Fashion Center 6.4%    BANA/WFB BANA/WFB $59,543,000 $59,543,000 $59,543,000 $259.56 Refinance Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A.
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    BANA BANA $59,317,500 $59,317,500 $59,317,500 $90,680.18 Refinance Starwood Capital Group Global, L.P. or Starwood Capital Group Global II, L.P. or Starwood Capital Group Global I, L.L.C.
Property   4.01 Larkspur Landing Sunnyvale   BANA BANA $3,500,671 $3,500,671 $3,500,671      
Property   4.02 Larkspur Landing Milpitas   BANA BANA $2,949,702 $2,949,702 $2,949,702      
Property   4.03 Larkspur Landing Campbell   BANA BANA $2,593,587 $2,593,587 $2,593,587      
Property   4.04 Larkspur Landing San Francisco   BANA BANA $2,136,686 $2,136,686 $2,136,686      
Property   4.05 Larkspur Landing Pleasanton   BANA BANA $2,089,652 $2,089,652 $2,089,652      
Property   4.06 Larkspur Landing Bellevue   BANA BANA $1,861,201 $1,861,201 $1,861,201      
Property   4.07 Larkspur Landing Sacramento   BANA BANA $1,390,862 $1,390,862 $1,390,862      
Property   4.08 Hampton Inn Ann Arbor North   BANA BANA $1,357,266 $1,357,266 $1,357,266      
Property   4.09 Larkspur Landing Hillsboro   BANA BANA $1,357,266 $1,357,266 $1,357,266      
Property   4.10 Larkspur Landing Renton   BANA BANA $1,343,828 $1,343,828 $1,343,828      
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   BANA BANA $1,290,075 $1,290,075 $1,290,075      
Property   4.12 Residence Inn Toledo Maumee   BANA BANA $1,276,636 $1,276,636 $1,276,636      
Property   4.13 Residence Inn Williamsburg   BANA BANA $1,222,883 $1,222,883 $1,222,883      
Property   4.14 Hampton Inn Suites Waco South   BANA BANA $1,128,815 $1,128,815 $1,128,815      
Property   4.15 Holiday Inn Louisville Airport Fair Expo   BANA BANA $1,108,658 $1,108,658 $1,108,658      
Property   4.16 Courtyard Tyler   BANA BANA $1,088,500 $1,088,500 $1,088,500      
Property   4.17 Hilton Garden Inn Edison Raritan Center   BANA BANA $1,088,500 $1,088,500 $1,088,500      
Property   4.18 Hilton Garden Inn St. Paul Oakdale   BANA BANA $1,075,062 $1,075,062 $1,075,062      
Property   4.19 Residence Inn Grand Rapids West   BANA BANA $1,061,624 $1,061,624 $1,061,624      
Property   4.20 Peoria, AZ Residence Inn   BANA BANA $1,054,905 $1,054,905 $1,054,905      
Property   4.21 Hampton Inn Suites Bloomington Normal   BANA BANA $1,048,186 $1,048,186 $1,048,186      
Property   4.22 Courtyard Chico   BANA BANA $1,028,028 $1,028,028 $1,028,028      
Property   4.23 Hampton Inn Suites South Bend   BANA BANA $994,432 $994,432 $994,432      
Property   4.24 Hampton Inn Suites Kokomo   BANA BANA $994,432 $994,432 $994,432      
Property   4.25 Courtyard Wichita Falls   BANA BANA $947,399 $947,399 $947,399      
Property   4.26 Hampton Inn Morehead   BANA BANA $920,522 $920,522 $920,522      
Property   4.27 Residence Inn Chico   BANA BANA $893,645 $893,645 $893,645      
Property   4.28 Courtyard Lufkin   BANA BANA $853,331 $853,331 $853,331      
Property   4.29 Hampton Inn Carlisle   BANA BANA $846,611 $846,611 $846,611      
Property   4.30 Springhill Suites Williamsburg   BANA BANA $846,611 $846,611 $846,611      
Property   4.31 Fairfield Inn Bloomington   BANA BANA $839,892 $839,892 $839,892      
Property   4.32 Waco Residence Inn   BANA BANA $819,735 $819,735 $819,735      
Property   4.33 Holiday Inn Express Fishers   BANA BANA $765,982 $765,982 $765,982      
Property   4.34 Larkspur Landing Folsom   BANA BANA $745,824 $745,824 $745,824      
Property   4.35 Springhill Suites Chicago Naperville Warrenville   BANA BANA $705,509 $705,509 $705,509      
Property   4.36 Holiday Inn Express & Suites Paris   BANA BANA $698,790 $698,790 $698,790      
Property   4.37 Toledo Homewood Suites   BANA BANA $698,790 $698,790 $698,790      
Property   4.38 Grand Rapids Homewood Suites   BANA BANA $678,633 $678,633 $678,633      
Property   4.39 Fairfield Inn Laurel   BANA BANA $631,599 $631,599 $631,599      
Property   4.40 Cheyenne Fairfield Inn & Suites   BANA BANA $631,599 $631,599 $631,599      
Property   4.41 Courtyard Akron Stow   BANA BANA $618,161 $618,161 $618,161      
Property   4.42 Towneplace Suites Bloomington   BANA BANA $584,565 $584,565 $584,565      
Property   4.43 Larkspur Landing Roseville   BANA BANA $584,565 $584,565 $584,565      

 

A-1-1

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                         
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Original Balance Cut-Off Date Balance Maturity Date Balance Cut-Off Date Balance per Unit or SF Acquisition or Refinance Sponsor
Property   4.44 Hampton Inn Danville   BANA BANA $577,846 $577,846 $577,846      
Property   4.45 Holiday Inn Norwich   BANA BANA $571,127 $571,127 $571,127      
Property   4.46 Hampton Inn Suites Longview North   BANA BANA $564,408 $564,408 $564,408      
Property   4.47 Springhill Suites Peoria Westlake   BANA BANA $564,408 $564,408 $564,408      
Property   4.48 Hampton Inn Suites Buda   BANA BANA $557,688 $557,688 $557,688      
Property   4.49 Shawnee Hampton Inn   BANA BANA $557,688 $557,688 $557,688      
Property   4.50 Racine Fairfield Inn   BANA BANA $544,250 $544,250 $544,250      
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   BANA BANA $530,812 $530,812 $530,812      
Property   4.52 Holiday Inn Express & Suites Terrell   BANA BANA $503,935 $503,935 $503,935      
Property   4.53 Westchase Homewood Suites   BANA BANA $487,756 $487,756 $487,756      
Property   4.54 Holiday Inn Express & Suites Tyler South   BANA BANA $483,778 $483,778 $483,778      
Property   4.55 Holiday Inn Express & Suites Huntsville   BANA BANA $463,621 $463,621 $463,621      
Property   4.56 Hampton Inn Sweetwater   BANA BANA $423,306 $423,306 $423,306      
Property   4.57 Comfort Suites Buda Austin South   BANA BANA $356,114 $356,114 $356,114      
Property   4.58 Fairfield Inn & Suites Weatherford   BANA BANA $335,957 $335,957 $335,957      
Property   4.59 Holiday Inn Express & Suites Altus   BANA BANA $272,235 $272,235 $272,235      
Property   4.60 Comfort Inn & Suites Paris   BANA BANA $241,889 $241,889 $241,889      
Property   4.61 Hampton Inn Suites Decatur   BANA BANA $231,471 $231,471 $231,471      
Property   4.62 Holiday Inn Express & Suites Texarkana East   BANA BANA $214,351 $214,351 $214,351      
Property   4.63 Mankato Fairfield Inn   BANA BANA $192,086 $192,086 $192,086      
Property   4.64 Candlewood Suites Texarkana   BANA BANA $148,512 $148,512 $148,512      
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   BANA BANA $141,041 $141,041 $141,041      
Loan 5 5 Westchester One 4.6%    MSBNA MSMCH $42,500,000 $42,500,000 $36,908,127 $121.22 Acquisition Andrew Penson; Aryeh Ginzberg; Leibel Lederman
Loan   6 Ritchie Station Marketplace 4.4%    BANA BANA $41,000,000 $41,000,000 $35,913,266 $164.61 Refinance NAI The Michael Companies Inc.
Loan 5 7 2851 Junction 3.2%    WFB WFB $30,065,000 $30,065,000 $30,065,000 $373.14 Acquisition Farshid Steve Shokouhi; Brett Michael Lipman
Loan 5 8 Amazon Lakeland 3.2%    WFB WFB $30,000,000 $30,000,000 $30,000,000 $62.36 Acquisition Jonathan Tratt
Loan 5 9 Sheraton Hotel Greensboro 3.2%    WFB WFB $30,000,000 $29,905,737 $22,643,218 $45,541.73 Refinance Koury Corporation
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    MSBNA MSMCH $29,600,000 $29,600,000 $23,457,075 $188.42 Refinance Continental Development Corporation
Loan 7 11 Center at Pearland Parkway 2.7%    WFB WFB $25,560,000 $25,560,000 $25,560,000 $166.93 Acquisition William L. Hutchinson
Loan   12 Trumbull Marriott 2.4%    WFB WFB $22,000,000 $22,000,000 $17,922,219 $67,692.31 Refinance Thomas Point Ventures, L.P.
Loan   13 Gran Park At The Avenues 2.3%    WFB WFB $21,000,000 $21,000,000 $19,981,641 $86.97 Refinance WGC Properties, LLC; John R. Ward; Jeffrey L. Shaw; Brad Andrus
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    BANA BANA $20,550,000 $20,550,000 $17,370,498 $84.19 Refinance Michael R. Moyer; Joseph P. Mooney
Property   14.01 Budget 4th   BANA BANA $5,607,620 $5,607,620 $4,740,008      
Property   14.02 Budget Mickley   BANA BANA $4,193,878 $4,193,878 $3,545,000      
Property   14.03 Budget Independence   BANA BANA $2,908,657 $2,908,657 $2,458,629      
Property   14.04 Budget Werley Rd   BANA BANA $2,874,835 $2,874,835 $2,430,040      
Property   14.05 Budget E Allen   BANA BANA $1,569,322 $1,569,322 $1,326,516      
Property   14.06 Budget Washington   BANA BANA $1,319,042 $1,319,042 $1,114,960      
Property   14.07 Budget Quebec   BANA BANA $1,089,055 $1,089,055 $920,556      
Property   14.08 Budget Emmaus   BANA BANA $987,591 $987,591 $834,790      
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    WFB WFB $20,500,000 $20,500,000 $17,890,373 $87.10 Refinance Matthew T. White; Bruce J. Cardinal
Property   15.01 Waterfall Towers   WFB WFB $8,800,000 $8,800,000 $7,679,770      
Property   15.02 Lakes Building 2227   WFB WFB $7,740,000 $7,740,000 $6,754,707      
Property   15.03 Lakes Building 2255   WFB WFB $1,150,000 $1,150,000 $1,003,606      
Property   15.04 Lakes Building 2235   WFB WFB $1,130,000 $1,130,000 $986,152      
Property   15.05 Lakes Building 2245   WFB WFB $915,000 $915,000 $798,522      
Property   15.06 Lakes Building 2225   WFB WFB $765,000 $765,000 $667,616      
Loan   16 Hall Office G4 2.1%    WFB WFB $19,350,000 $19,350,000 $15,736,906 $164.75 Refinance Craig Hall
Loan   17 Crossroads Festival Retail Center 2.0%    WFB WFB $18,250,000 $18,250,000 $15,104,045 $133.93 Refinance George C. Larsen; Margaret A. Larsen
Loan   18 Majestic Industrial Portfolio 1.7%    MSBNA MSMCH $16,000,000 $15,980,882 $13,195,781 $10.74 Refinance Joe Kennedy
Loan   19 Millbrae Station Self Storage 1.6%    WFB WFB $14,500,000 $14,480,130 $11,661,897 $192.71 Refinance Stephen A. Finn; Stephen A. Finn 2001 Living Trust
Loan   20 North La Cienega 1.4%    WFB WFB $13,000,000 $13,000,000 $13,000,000 $557.92 Refinance Cameron Sinai; Cameron Sinai 2013 irrevocable Trust
Loan 15 21 Hilton Garden Bozeman 1.2%    MSBNA MSMCH $11,500,000 $11,500,000 $9,493,162 $93,495.93 Refinance JWT Capital
Loan 6 22 EZ Storage I 1.2%    WFB WFB $11,500,000 $11,500,000 $9,855,507 $76.66 Refinance Stephen M. Nolan
Property   22.01 EZ - Rock Hill   WFB WFB $6,050,000 $6,050,000 $5,184,854      
Property   22.02 EZ - Crestwood   WFB WFB $5,450,000 $5,450,000 $4,670,653      
Loan 8 23 Norwalk Plaza 1.2%    WFB WFB $11,500,000 $11,500,000 $10,557,528 $192.48 Refinance Peter W. Doerken
Loan   24 The Crossroads Of Opelika 1.1%    WFB WFB $10,368,000 $10,368,000 $8,880,552 $306.95 Acquisition Michael D. Reynolds; Eric Hohmann
Loan 16 25 1680 Duke Street 1.1%    MSBNA MSMCH $9,800,000 $9,800,000 $9,800,000 $205.21 Acquisition Kassabson Properties LLC
Loan   26 Whole Foods Sauganash 1.0%    WFB WFB $9,600,000 $9,600,000 $8,047,603 $233.30 Refinance Diego Sanint
Loan   27 Westgate Centre 1.0%    BANA BANA $9,225,000 $9,225,000 $7,464,320 $99.37 Refinance James Su; Emil Lo
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    WFB WFB $9,000,000 $8,977,594 $197,791 $107.99 Refinance Renato U. Arcenas; Maria Regina D. Arcenas
Loan   29 The Shoppes at Mid-City 0.9%    MSBNA MSMCH $8,565,000 $8,565,000 $7,551,100 $227.36 Refinance First Hartford Corporation
Loan   30 Bullard Creek 0.9%    BANA BANA $8,560,000 $8,560,000 $8,070,385 $42,800.00 Refinance Harry Bookey
Loan   31 CVS – Norwalk 0.9%    WFB WFB $8,300,000 $8,300,000 $8,300,000 $343.97 Acquisition Nader Nazarifar; Mike Sabeti
Loan   32 Hampton Inn Norfolk 0.8%    BANA BANA $7,900,000 $7,900,000 $7,210,678 $89,772.73 Refinance Mark F. Garcea; Page S. Johnson, II
Loan 12 33 580 Howard 0.8%    WFB WFB $7,330,000 $7,330,000 $7,330,000 $304.09 Refinance Patrick M. Mcnerney
Loan   34 Storage Choice - West Airport 0.8%    BANA BANA $7,140,000 $7,130,598 $5,786,123 $69.99 Refinance Bob Ladd; Trudy Ladd
Loan   35 Southside Terrace Apartments 0.8%    MSBNA MSMCH $7,000,000 $7,000,000 $7,000,000 $50,000.00 Refinance Andrew Garr
Loan   36 Grass Valley Self Storage 0.8%    WFB WFB $7,000,000 $7,000,000 $6,102,657 $83.41 Refinance Kenneth S. Hirsch; Rosemary Jensen; The Hirsch Family Trust
Loan 8 37 El Mercado Center 0.7%    BANA BANA $6,700,000 $6,700,000 $5,727,950 $126.26 Refinance CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan
Loan   38 Cimarron Shopping Center 0.7%    MSBNA MSMCH $6,500,000 $6,500,000 $5,165,982 $72.51 Refinance Tri-State Commercial Associates
Loan   39 Evesham Corporate Center 0.7%    MSBNA MSMCH $6,305,000 $6,305,000 $5,716,684 $46.78 Acquisition Nassimi Realty, LLC
Loan   40 Towne Place Suites - Bend, OR 0.7%    WFB WFB $6,300,000 $6,292,074 $5,148,475 $88,620.76 Refinance Eric D. Horodas; Peter G. Trethewey
Loan   41 Rush Creek 0.6%    MSBNA MSMCH $5,500,000 $5,500,000 $4,371,216 $72.43 Refinance Tri-State Commercial Associates
Loan   42 Oakwood Apartment Corp. 0.5%    NCB NCB $5,000,000 $5,000,000 $5,000,000 $46,728.97 Refinance N/A
Loan   43 Ramapo Towers Owners Corp. 0.5%    NCB NCB $5,000,000 $5,000,000 $4,382,169 $33,783.78 Refinance N/A
Loan   44 Storage Choice - Mira Vista 0.5%    BANA BANA $4,550,000 $4,544,008 $3,687,236 $80.57 Refinance Bob Ladd; Trudy Ladd
Loan   45 Bluejay Shopping Center 0.5%    WFB WFB $4,350,000 $4,350,000 $3,968,085 $133.39 Refinance Abbas Satrap; Hamid Sharafatian
Loan   46 Holiday North MHC 0.5%    BANA BANA $4,325,000 $4,319,488 $3,526,241 $20,471.51 Refinance Adam Robert McNeil; James Friday King
Loan   47 South Loop Shopping Center 0.5%    MSBNA MSMCH $4,300,000 $4,300,000 $3,444,410 $48.70 Refinance Jay Schuminsky
Loan   48 Lafayette Owners Corp. 0.5%    NCB NCB $4,200,000 $4,200,000 $3,310,143 $34,146.34 Refinance N/A
Loan   49 Walgreens Houghton 0.4%    MSBNA MSMCH $4,050,000 $4,050,000 $3,723,272 $278.35 Acquisition Betty Melnik
Loan   50 Hartsdale Manor Owners Corp. 0.4%    NCB NCB $4,000,000 $3,993,933 $3,152,074 $27,544.36 Refinance N/A
Loan   51 Hudson Hills Tenant Corp. 0.4%    NCB NCB $3,750,000 $3,746,690 $3,295,358 $35,346.13 Refinance N/A
Loan 8 52 The Southview Owners Corp. 0.4%    NCB NCB $3,650,000 $3,644,589 $2,889,985 $32,834.14 Refinance N/A
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    NCB NCB $3,600,000 $3,600,000 $3,600,000 $52,173.91 Refinance N/A
Loan   54 3875 Owners Corp. 0.4%    NCB NCB $3,500,000 $3,500,000 $2,749,272 $33,333.33 Refinance N/A

 

A-1-2

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                         
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Mortgage Loan Originator (1) Mortgage Loan Seller (1) Original Balance Cut-Off Date Balance Maturity Date Balance Cut-Off Date Balance per Unit or SF Acquisition or Refinance Sponsor
Loan   55 Greater Richland Shopping Center 0.4%    MSBNA MSMCH $3,500,000 $3,500,000 $2,783,688 $31.75 Refinance Jay Schuminsky
Loan   56 All Storage Basswood 0.4%    MSBNA MSMCH $3,500,000 $3,500,000 $2,781,683 $46.19 Refinance Jay Schuminsky
Loan   57 Ft. Knox LV Storage 0.4%    BANA BANA $3,320,000 $3,320,000 $3,048,370 $33.32 Acquisition Westport Properties, Inc.
Loan   58 Plaza Prospect Apt. Inc. 0.3%    NCB NCB $3,000,000 $3,000,000 $2,375,677 $24,590.16 Refinance N/A
Loan   59 Jaxboro Corp. 0.3%    NCB NCB $3,000,000 $2,995,458 $2,364,926 $20,947.26 Refinance N/A
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    NCB NCB $2,600,000 $2,597,739 $2,288,982 $371,105.59 Refinance N/A
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    NCB NCB $2,600,000 $2,596,035 $2,046,581 $27,042.04 Refinance N/A
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    NCB NCB $2,400,000 $2,397,871 $2,107,731 $47,957.42 Refinance N/A
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    NCB NCB $2,400,000 $2,397,845 $2,104,470 $27,881.92 Refinance N/A
Loan   64 Mermaid Manor MHC 0.2%    BANA BANA $2,137,500 $2,137,500 $1,754,184 $26,067.07 Refinance Michael P. Hickmann; Cindy McFerrin
Loan   65 20 Ohlone Parkway 0.2%    WFB WFB $2,025,000 $2,022,452 $1,654,867 $191.88 Refinance Michael A. Bernadicou
Loan   66 55 Halley Street, Inc. 0.2%    NCB NCB $1,850,000 $1,850,000 $1,463,933 $34,905.66 Refinance N/A
Loan   67 Vermont Center Showrooms 0.2%    WFB WFB $1,800,000 $1,797,617 $1,457,195 $97.35 Refinance Thomas Griffith Survivor’s Subtrust; Richard A. Griffith Survivor’s Subtrust
Loan   68 100 Bank Street Owners Corp. 0.2%    NCB NCB $1,650,000 $1,648,536 $1,449,065 $31,702.62 Refinance N/A
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    NCB NCB $1,500,000 $1,500,000 $1,189,998 $71,428.57 Refinance N/A
Loan   70 Wells Fargo Milton 0.1%    WFB WFB $1,000,000 $987,382 $370,052 $245.31 Refinance Michael C. Howard; Lynn M. Howard
Loan   71 84-86 Development Corp. 0.1%    NCB NCB $900,000 $899,269 $798,753 $74,939.04 Refinance N/A
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    NCB NCB $800,000 $800,000 $642,623 $15,094.34 Refinance N/A

 

A-1-3

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

              MORTGAGED PROPERTY CHARACTERISTICS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Nonrecourse Carve-out Guarantor   Number of Properties Property Type Property Sub-Type Ownership Interest Ground Lease Expiration Date
Loan 5 1 General Motors Building 9.6%    N/A   1 Mixed Use Office/Retail Fee N/A
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    N/A   41        
Property   2.01 BAE Systems         Industrial Manufacturing Fee N/A
Property   2.02 FedEx (Stratford)         Industrial Warehouse Distribution Fee N/A
Property   2.03 FedEx (Baltimore)         Industrial Warehouse Distribution Leasehold 7/31/2021
Property   2.04 Harman         Office Suburban Fee N/A
Property   2.05 GE Aviation (Lafayette)         Industrial Manufacturing Fee N/A
Property   2.06 GoDaddy         Office Suburban Leasehold 12/31/2101
Property   2.07 Carrier         Industrial Warehouse Distribution Fee N/A
Property   2.08 Emerus         Office Suburban Fee N/A
Property   2.09 Cardinal Health         Industrial Warehouse Distribution Fee N/A
Property   2.10 TE Connectivity         Industrial Flex Fee N/A
Property   2.11 FCA LLC         Industrial Warehouse Distribution Fee N/A
Property   2.12 FedEx (Staunton)         Industrial Warehouse Distribution Fee N/A
Property   2.13 QuadPackaging (Proteus)         Industrial Manufacturing Fee N/A
Property   2.14 QuadPackaging (Transpak)         Industrial Manufacturing Fee N/A
Property   2.15 T-Mobile         Office Suburban Fee N/A
Property   2.16 Sikorsky Aircraft         Industrial Warehouse Distribution Leasehold 2/21/2049
Property   2.17 Vatterott College         Office Suburban Fee N/A
Property   2.18 Comcast         Office Suburban Fee N/A
Property   2.19 Alfa Laval         Industrial Flex Fee N/A
Property   2.20 LKQ Corporation (New Braunfels)         Industrial Warehouse Distribution Fee N/A
Property   2.21 Hitachi         Office Suburban Leasehold 4/13/2040
Property   2.22 Cameron         Industrial Manufacturing Fee N/A
Property   2.23 Alliance Data         Office Suburban Fee N/A
Property   2.24 Synchrony Financial         Office Suburban Fee N/A
Property   2.25 Baxalta (Barry Pointe)         Office Medical Fee N/A
Property   2.26 Baxalta (Casselberry)         Office Medical Fee N/A
Property   2.27 Baxalta (Mounds View)         Office Medical Fee N/A
Property   2.28 Baxalta (Grand Rapids)         Office Medical Fee N/A
Property   2.29 Gerdau         Industrial Flex Fee N/A
Property   2.30 Baxalta (Wausau)         Office Medical Fee N/A
Property   2.31 Baxalta (Springfield)         Office Medical Fee N/A
Property   2.32 LKQ (Salisbury)         Industrial Warehouse Distribution Fee N/A
Property   2.33 Baxalta (Ankeny)         Office Medical Fee N/A
Property   2.34 H&E Equipment Services (San Antonio)         Industrial Warehouse Distribution Fee N/A
Property   2.35 H&E Equipment Services (New Orleans)         Industrial Warehouse Distribution Fee N/A
Property   2.36 GE Aviation (Pompano)         Industrial Flex Fee N/A
Property   2.37 Saint-Gobain         Industrial Warehouse Distribution Fee N/A
Property   2.38 H&E Equipment Services (Columbia)         Industrial Warehouse Distribution Fee N/A
Property   2.39 H&E Equipment Services (Yukon)         Industrial Warehouse Distribution Fee N/A
Property   2.40 LKQ Corporation (Toledo)         Industrial Warehouse Distribution Fee N/A
Property   2.41 H&E Equipment Services (Greer)         Industrial Warehouse Distribution Fee N/A
Loan 5 3 Del Amo Fashion Center 6.4%    Simon Property Group, L.P.   1 Retail Super Regional Mall Fee N/A
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    SCG Hotel Investors Holdings, L.P.   65        
Property   4.01 Larkspur Landing Sunnyvale         Hospitality Extended Stay Fee N/A
Property   4.02 Larkspur Landing Milpitas         Hospitality Extended Stay Fee N/A
Property   4.03 Larkspur Landing Campbell         Hospitality Extended Stay Fee N/A
Property   4.04 Larkspur Landing San Francisco         Hospitality Extended Stay Fee N/A
Property   4.05 Larkspur Landing Pleasanton         Hospitality Extended Stay Fee N/A
Property   4.06 Larkspur Landing Bellevue         Hospitality Extended Stay Fee N/A
Property   4.07 Larkspur Landing Sacramento         Hospitality Extended Stay Fee N/A
Property   4.08 Hampton Inn Ann Arbor North         Hospitality Limited Service Fee N/A
Property   4.09 Larkspur Landing Hillsboro         Hospitality Extended Stay Fee N/A
Property   4.10 Larkspur Landing Renton         Hospitality Extended Stay Fee N/A
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark         Hospitality Full Service Fee N/A
Property   4.12 Residence Inn Toledo Maumee         Hospitality Extended Stay Fee N/A
Property   4.13 Residence Inn Williamsburg         Hospitality Extended Stay Fee N/A
Property   4.14 Hampton Inn Suites Waco South         Hospitality Limited Service Fee N/A
Property   4.15 Holiday Inn Louisville Airport Fair Expo         Hospitality Full Service Fee N/A
Property   4.16 Courtyard Tyler         Hospitality Limited Service Fee N/A
Property   4.17 Hilton Garden Inn Edison Raritan Center         Hospitality Limited Service Leasehold 9/30/2076
Property   4.18 Hilton Garden Inn St. Paul Oakdale         Hospitality Limited Service Fee N/A
Property   4.19 Residence Inn Grand Rapids West         Hospitality Extended Stay Fee N/A
Property   4.20 Peoria, AZ Residence Inn         Hospitality Extended Stay Fee N/A
Property   4.21 Hampton Inn Suites Bloomington Normal         Hospitality Limited Service Fee N/A
Property   4.22 Courtyard Chico         Hospitality Limited Service Fee N/A
Property   4.23 Hampton Inn Suites South Bend         Hospitality Limited Service Fee N/A
Property   4.24 Hampton Inn Suites Kokomo         Hospitality Limited Service Fee N/A
Property   4.25 Courtyard Wichita Falls         Hospitality Limited Service Fee N/A
Property   4.26 Hampton Inn Morehead         Hospitality Limited Service Fee N/A
Property   4.27 Residence Inn Chico         Hospitality Extended Stay Fee N/A
Property   4.28 Courtyard Lufkin         Hospitality Limited Service Fee N/A
Property   4.29 Hampton Inn Carlisle         Hospitality Limited Service Fee N/A
Property   4.30 Springhill Suites Williamsburg         Hospitality Limited Service Fee N/A
Property   4.31 Fairfield Inn Bloomington         Hospitality Limited Service Fee N/A
Property   4.32 Waco Residence Inn         Hospitality Extended Stay Fee N/A
Property   4.33 Holiday Inn Express Fishers         Hospitality Limited Service Fee N/A
Property   4.34 Larkspur Landing Folsom         Hospitality Extended Stay Fee N/A
Property   4.35 Springhill Suites Chicago Naperville Warrenville         Hospitality Limited Service Fee N/A
Property   4.36 Holiday Inn Express & Suites Paris         Hospitality Limited Service Fee N/A
Property   4.37 Toledo Homewood Suites         Hospitality Extended Stay Fee N/A
Property   4.38 Grand Rapids Homewood Suites         Hospitality Extended Stay Fee N/A
Property   4.39 Fairfield Inn Laurel         Hospitality Limited Service Fee N/A
Property   4.40 Cheyenne Fairfield Inn & Suites         Hospitality Limited Service Fee N/A
Property   4.41 Courtyard Akron Stow         Hospitality Limited Service Fee N/A
Property   4.42 Towneplace Suites Bloomington         Hospitality Extended Stay Fee N/A
Property   4.43 Larkspur Landing Roseville         Hospitality Extended Stay Fee N/A

  

A-1-4

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

              MORTGAGED PROPERTY CHARACTERISTICS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Nonrecourse Carve-out Guarantor   Number of Properties Property Type Property Sub-Type Ownership Interest Ground Lease Expiration Date
Property   4.44 Hampton Inn Danville         Hospitality Limited Service Fee N/A
Property   4.45 Holiday Inn Norwich         Hospitality Full Service Fee N/A
Property   4.46 Hampton Inn Suites Longview North         Hospitality Limited Service Fee N/A
Property   4.47 Springhill Suites Peoria Westlake         Hospitality Limited Service Fee N/A
Property   4.48 Hampton Inn Suites Buda         Hospitality Limited Service Fee N/A
Property   4.49 Shawnee Hampton Inn         Hospitality Limited Service Fee N/A
Property   4.50 Racine Fairfield Inn         Hospitality Limited Service Fee N/A
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam         Hospitality Limited Service Fee N/A
Property   4.52 Holiday Inn Express & Suites Terrell         Hospitality Limited Service Fee N/A
Property   4.53 Westchase Homewood Suites         Hospitality Extended Stay Fee N/A
Property   4.54 Holiday Inn Express & Suites Tyler South         Hospitality Limited Service Fee N/A
Property   4.55 Holiday Inn Express & Suites Huntsville         Hospitality Limited Service Fee N/A
Property   4.56 Hampton Inn Sweetwater         Hospitality Limited Service Fee N/A
Property   4.57 Comfort Suites Buda Austin South         Hospitality Limited Service Fee N/A
Property   4.58 Fairfield Inn & Suites Weatherford         Hospitality Limited Service Fee N/A
Property   4.59 Holiday Inn Express & Suites Altus         Hospitality Limited Service Fee N/A
Property   4.60 Comfort Inn & Suites Paris         Hospitality Limited Service Fee N/A
Property   4.61 Hampton Inn Suites Decatur         Hospitality Limited Service Fee N/A
Property   4.62 Holiday Inn Express & Suites Texarkana East         Hospitality Limited Service Fee N/A
Property   4.63 Mankato Fairfield Inn         Hospitality Limited Service Fee N/A
Property   4.64 Candlewood Suites Texarkana         Hospitality Extended Stay Fee N/A
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East         Hospitality Limited Service Fee N/A
Loan 5 5 Westchester One 4.6%    Andrew Penson; Aryeh Ginzberg; Leibel Lederman   1 Office CBD Fee N/A
Loan   6 Ritchie Station Marketplace 4.4%    Kenneth H. Michael   1 Retail Power Center Fee N/A
Loan 5 7 2851 Junction 3.2%    Farshid Steve Shokouhi; Brett Michael Lipman   1 Office Suburban Fee N/A
Loan 5 8 Amazon Lakeland 3.2%    Tratt Properties, LLC; Jonathan Tratt   1 Industrial Warehouse Fee N/A
Loan 5 9 Sheraton Hotel Greensboro 3.2%    Koury Corporation   1 Hospitality Full Service Fee N/A
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    Continental Development Corporation   1 Mixed Use Office/Retail Fee N/A
Loan 7 11 Center at Pearland Parkway 2.7%    William L. Hutchinson   1 Retail Anchored Fee N/A
Loan   12 Trumbull Marriott 2.4%    Thomas Point Ventures, L.P.   1 Hospitality Full Service Fee N/A
Loan   13 Gran Park At The Avenues 2.3%    WGC Properties, LLC; John R. Ward; Jeffrey L. Shaw; Brad Andrus   1 Office Suburban Fee N/A
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    Michael R. Moyer; Joseph P. Mooney   8        
Property   14.01 Budget 4th         Self Storage Self Storage Fee N/A
Property   14.02 Budget Mickley         Self Storage Self Storage Fee N/A
Property   14.03 Budget Independence         Self Storage Self Storage Fee N/A
Property   14.04 Budget Werley Rd         Self Storage Self Storage Fee N/A
Property   14.05 Budget E Allen         Self Storage Self Storage Fee N/A
Property   14.06 Budget Washington         Self Storage Self Storage Fee N/A
Property   14.07 Budget Quebec         Self Storage Self Storage Fee N/A
Property   14.08 Budget Emmaus         Self Storage Self Storage Fee N/A
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    Matthew T. White; Matthew White Family Trust   6        
Property   15.01 Waterfall Towers         Office Suburban Fee N/A
Property   15.02 Lakes Building 2227         Office Suburban Fee N/A
Property   15.03 Lakes Building 2255         Office Suburban Fee N/A
Property   15.04 Lakes Building 2235         Office Suburban Fee N/A
Property   15.05 Lakes Building 2245         Office Suburban Fee N/A
Property   15.06 Lakes Building 2225         Office Suburban Fee N/A
Loan   16 Hall Office G4 2.1%    Hall Phoenix/Inwood Ltd.   1 Office Suburban Fee N/A
Loan   17 Crossroads Festival Retail Center 2.0%    George C. Larsen; Margaret A. Larsen   1 Retail Anchored Fee N/A
Loan   18 Majestic Industrial Portfolio 1.7%    Miriam Shearing   1 Leased Fee Leased Fee Fee N/A
Loan   19 Millbrae Station Self Storage 1.6%    Stephen A. Finn; Stephen A. Finn 2001 Living Trust   1 Self Storage Self Storage Fee N/A
Loan   20 North La Cienega 1.4%    Cameron Sinai; Cameron Sinai 2013 irrevocable Trust   1 Retail Unanchored Fee N/A
Loan 15 21 Hilton Garden Bozeman 1.2%    Donald E. Cape, Jr.; Shavon Cape; Gary France; Grace France   1 Hospitality Select Service Fee N/A
Loan 6 22 EZ Storage I 1.2%    Stephen M. Nolan   2        
Property   22.01 EZ - Rock Hill         Self Storage Self Storage Fee N/A
Property   22.02 EZ - Crestwood         Self Storage Self Storage Fee N/A
Loan 8 23 Norwalk Plaza 1.2%    Doerken Properties, Inc.   1 Retail Anchored Fee N/A
Loan   24 The Crossroads Of Opelika 1.1%    Michael D. Reynolds; Eric Hohmann   1 Retail Shadow Anchored Fee N/A
Loan 16 25 1680 Duke Street 1.1%    Leon Kassabian   1 Office Urban Fee N/A
Loan   26 Whole Foods Sauganash 1.0%    Mooncross S.A.   1 Retail Single Tenant Fee N/A
Loan   27 Westgate Centre 1.0%    James Huan Yi Su; Emil Lo   1 Retail Anchored Fee N/A
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    Renato U. Arcenas; Maria Regina D. Arcenas   1 Self Storage Self Storage Fee N/A
Loan   29 The Shoppes at Mid-City 0.9%    First Hartford Corporation   1 Retail Unanchored Fee N/A
Loan   30 Bullard Creek 0.9%    BH Equities, L.L.C.   1 Multifamily Garden Fee N/A
Loan   31 CVS – Norwalk 0.9%    Nader Nazarifar; Mike Sabeti   1 Retail Single Tenant Fee N/A
Loan   32 Hampton Inn Norfolk 0.8%    Mark F. Garcea; Page S. Johnson, II   1 Hospitality Limited Service Fee N/A
Loan 12 33 580 Howard 0.8%    Patrick M. Mcnerney   1 Office CBD Fee N/A
Loan   34 Storage Choice - West Airport 0.8%    Paul A. Glover; Ladd 1998 Real Properties, Ltd.   1 Self Storage Self Storage Fee N/A
Loan   35 Southside Terrace Apartments 0.8%    Andrew Garr   1 Multifamily Garden Fee N/A
Loan   36 Grass Valley Self Storage 0.8%    Kenneth S. Hirsch; Rosemary Jensen; The Hirsch Family Trust   1 Self Storage Self Storage Fee N/A
Loan 8 37 El Mercado Center 0.7%    CCA Acquisition Company, LLC; Steven H. Usdan; Helena Usdan   1 Retail Anchored Fee N/A
Loan   38 Cimarron Shopping Center 0.7%    Tri-State Commercial Associates   1 Retail Anchored Fee N/A
Loan   39 Evesham Corporate Center 0.7%    Mike M. Nassimi   1 Office Suburban Fee N/A
Loan   40 Towne Place Suites - Bend, OR 0.7%    Eric D. Horodas; Peter G. Trethewey   1 Hospitality Extended Stay Fee N/A
Loan   41 Rush Creek 0.6%    Tri-State Commercial Associates   1 Retail Anchored Fee N/A
Loan   42 Oakwood Apartment Corp. 0.5%    N/A   1 Multifamily Cooperative Fee N/A
Loan   43 Ramapo Towers Owners Corp. 0.5%    N/A   1 Multifamily Cooperative Fee N/A
Loan   44 Storage Choice - Mira Vista 0.5%    Paul A. Glover; Ladd 1998 Real Properties, Ltd.   1 Self Storage Self Storage Fee N/A
Loan   45 Bluejay Shopping Center 0.5%    Abbas Satrap; Hamid Sharafatian   1 Retail Anchored Fee N/A
Loan   46 Holiday North MHC 0.5%    Adam Robert McNeil; James Friday King   1 Manufactured Housing Manufactured Housing Fee N/A
Loan   47 South Loop Shopping Center 0.5%    Jay Schuminsky   1 Retail Anchored Fee N/A
Loan   48 Lafayette Owners Corp. 0.5%    N/A   1 Multifamily Cooperative Fee N/A
Loan   49 Walgreens Houghton 0.4%    Betty Melnik   1 Retail Single Tenant Fee N/A
Loan   50 Hartsdale Manor Owners Corp. 0.4%    N/A   1 Multifamily Cooperative Fee N/A
Loan   51 Hudson Hills Tenant Corp. 0.4%    N/A   1 Multifamily Cooperative Fee N/A
Loan 8 52 The Southview Owners Corp. 0.4%    N/A   1 Multifamily Cooperative Fee N/A
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A   1 Multifamily Cooperative Fee N/A
Loan   54 3875 Owners Corp. 0.4%    N/A   1 Multifamily Cooperative Fee N/A

 

A-1-5

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

              MORTGAGED PROPERTY CHARACTERISTICS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Nonrecourse Carve-out Guarantor   Number of Properties Property Type Property Sub-Type Ownership Interest Ground Lease Expiration Date
Loan   55 Greater Richland Shopping Center 0.4%    Jay Schuminsky   1 Retail Anchored Fee N/A
Loan   56 All Storage Basswood 0.4%    Jay Schuminsky   1 Self Storage Self Storage Fee N/A
Loan   57 Ft. Knox LV Storage 0.4%    Drew Hoeven; The Drew and Jaime Hoeven Family Trust; Drew C. Hoeven 2006 Trust   1 Self Storage Self Storage Fee N/A
Loan   58 Plaza Prospect Apt. Inc. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan   59 Jaxboro Corp. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    N/A   1 Multifamily Cooperative Fee N/A
Loan   64 Mermaid Manor MHC 0.2%    Michael P. Hickmann; Cindy McFerrin   1 Manufactured Housing Manufactured Housing Fee N/A
Loan   65 20 Ohlone Parkway 0.2%    Michael A. Bernadicou   1 Retail Unanchored Fee N/A
Loan   66 55 Halley Street, Inc. 0.2%    N/A   1 Multifamily Cooperative Fee N/A
Loan   67 Vermont Center Showrooms 0.2%    Thomas Griffith Survivor’s Subtrust; Richard A. Griffith Survivor’s Subtrust   1 Retail Unanchored Fee N/A
Loan   68 100 Bank Street Owners Corp. 0.2%    N/A   1 Multifamily Cooperative Fee N/A
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    N/A   1 Multifamily Cooperative Fee N/A
Loan   70 Wells Fargo Milton 0.1%    Michael C. Howard; Lynn M. Howard   1 Leased Fee Leased Fee Fee N/A
Loan   71 84-86 Development Corp. 0.1%    N/A   1 Multifamily Cooperative Fee N/A
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    N/A   1 Multifamily Cooperative Fee N/A

 

A-1-6

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Street Address City County State Zip Code Year Built Year Renovated Units/SF Units of
Measure 		Percent Leased (2)
Loan 5 1 General Motors Building 9.6%    767 Fifth Avenue New York New York NY 10153 1968 2017 1,989,983 SF 95.0%
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%                  5,296,943 SF 100.0%
Property   2.01 BAE Systems   4300 Airport Expressway Fort Wayne Allen IN 46801 2015 N/A 333,750 SF 100.0%
Property   2.02 FedEx (Stratford)   825 Lordship Boulevard Stratford Fairfield CT 06615 2016 N/A 225,198 SF 100.0%
Property   2.03 FedEx (Baltimore)   101 Bethlehem Boulevard Edgemere Baltimore MD 21219 2016 N/A 306,016 SF 100.0%
Property   2.04 Harman   30001 Cabot Drive Novi Oakland MI 48377 2015 N/A 188,042 SF 100.0%
Property   2.05 GE Aviation (Lafayette)   3720 US Highway 52 S Lafayette Tippecanoe IN 47905 2015 N/A 306,406 SF 100.0%
Property   2.06 GoDaddy   2155 East GoDaddy Way Tempe Maricopa AZ 85284 2014 N/A 150,000 SF 100.0%
Property   2.07 Carrier   16011 Applewhite Road San Antonio Bexar TX 78264 2014 N/A 517,000 SF 100.0%
Property   2.08 Emerus   8686 New Trails Drive The Woodlands Montgomery TX 77381 2000 N/A 95,640 SF 100.0%
Property   2.09 Cardinal Health   6000 Rosa Parks Boulevard Detroit Wayne MI 48208 2015 N/A 275,951 SF 100.0%
Property   2.10 TE Connectivity   501 Shenandoah Drive Shakopee Scott MN 55379 2014 N/A 176,648 SF 100.0%
Property   2.11 FCA LLC   2348 FM 464 Seguin Guadalupe TX 78155 2012 N/A 300,000 SF 100.0%
Property   2.12 FedEx (Staunton)   7 Industry Way Staunton Staunton VA 24401 2016 N/A 225,198 SF 100.0%
Property   2.13 QuadPackaging (Proteus)   1 & 3 West World Packaging Circle Franklin Milwaukee WI 53132 2006 N/A 205,000 SF 100.0%
Property   2.14 QuadPackaging (Transpak)   2 & 4 West World Packaging Circle Franklin Milwaukee WI 53132 2006 N/A 218,000 SF 100.0%
Property   2.15 T-Mobile   820 Tom Martin Drive Birmingham Jefferson AL 35211 1996 2014 66,500 SF 100.0%
Property   2.16 Sikorsky Aircraft   1727 South Main Street Dallas Tarrant TX 75261 2008 N/A 150,975 SF 100.0%
Property   2.17 Vatterott College   8580 Evans Avenue Berkeley St. Louis MO 63121 2007 N/A 90,000 SF 100.0%
Property   2.18 Comcast   12645 Corporate Lakes Drive Fort Myers Lee FL 33931 2008 N/A 57,260 SF 100.0%
Property   2.19 Alfa Laval   5400 International Trade Drive Richmond Henrico VA 23231 1990 2005 180,252 SF 100.0%
Property   2.20 LKQ Corporation (New Braunfels)   5545 Goodwin Lane New Braunfels Comal TX 78130 2016 N/A 98,771 SF 100.0%
Property   2.21 Hitachi   1375 North 28th Avenue Irving Dallas TX 75261 2000 2012 72,056 SF 100.0%
Property   2.22 Cameron   2503 South Main Street Mansfield Tioga PA 16933 2013 N/A 75,000 SF 100.0%
Property   2.23 Alliance Data   220 West Schrock Road Westerville Franklin OH 43081 1990 2005 100,800 SF 100.0%
Property   2.24 Synchrony Financial   140 Wekiva Springs Road Longwood Seminole FL 32779 1983 N/A 67,775 SF 100.0%
Property   2.25 Baxalta (Barry Pointe)   9500 NE 82nd Terrace Kansas City Clay MO 64158 2017 N/A 16,686 SF 100.0%
Property   2.26 Baxalta (Casselberry)   1385 State Road 436 Casselberry Seminole FL 32707 2017 N/A 16,694 SF 100.0%
Property   2.27 Baxalta (Mounds View)   2325 County Road 10 Mounds View Ramsey MN 55112 2015 N/A 16,694 SF 100.0%
Property   2.28 Baxalta (Grand Rapids)   4020 Sparks Drive SE Grand Rapids Kent MI 42595 2014 N/A 16,694 SF 100.0%
Property   2.29 Gerdau   4265 West Tompkins Avenue Las Vegas Clark NV 89103 1986 2015 46,976 SF 100.0%
Property   2.30 Baxalta (Wausau)   3201 Rib Mountain Drive Wausau Marathon WI 54401 2015 N/A 16,694 SF 100.0%
Property   2.31 Baxalta (Springfield)   1815 McCurry Road Springfield Greene MO 65807 2015 N/A 16,694 SF 100.0%
Property   2.32 LKQ (Salisbury)   1001 Carrier Drive Charlotte Mecklenburg NC 28216 1960 2005 205,100 SF 100.0%
Property   2.33 Baxalta (Ankeny)   725 SE Oralabor Road Ankeny Polk IA 50021 2015 N/A 16,694 SF 100.0%
Property   2.34 H&E Equipment Services (San Antonio)   5327 and 5423 Tex-Con Road San Antonio Bexar TX 78220 2015 N/A 26,535 SF 100.0%
Property   2.35 H&E Equipment Services (New Orleans)   4202 Almonaster Avenue New Orleans Orleans Parish LA 70126 2015 N/A 18,808 SF 100.0%
Property   2.36 GE Aviation (Pompano)   2705 Gateway Drive Pompano Beach Broward FL 33069 1985 2012 30,892 SF 100.0%
Property   2.37 Saint-Gobain   30 Sibley Drive Russellville Franklin AL 35654 2009; 2014 N/A 102,950 SF 100.0%
Property   2.38 H&E Equipment Services (Columbia)   1031 Buckner Park Drive Columbia Richland SC 29203 2015 N/A 19,380 SF 100.0%
Property   2.39 H&E Equipment Services (Yukon)   10700 NW 4th Street Yukon Oklahoma City OK 73099 2015 N/A 19,608 SF 100.0%
Property   2.40 LKQ Corporation (Toledo)   6180 Hagman Road Toledo Lucas OH 43612 1975; 2012 2013 207,998 SF 100.0%
Property   2.41 H&E Equipment Services (Greer)   585 Brookshire Road Greer Spartanburg SC 29651 2015 N/A 19,608 SF 100.0%
Loan 5 3 Del Amo Fashion Center 6.4%    3525 West Carson Street Torrance Los Angeles CA 90503 1961 2017 1,769,525 SF 85.2%
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%                  6,366 Rooms 74.6%
Property   4.01 Larkspur Landing Sunnyvale   748 North Mathilda Avenue Sunnyvale Santa Clara CA 94085 2000 N/A 126 Rooms 83.8%
Property   4.02 Larkspur Landing Milpitas   40 Ranch Drive Milpitas Santa Clara CA 95035 1998 N/A 124 Rooms 85.7%
Property   4.03 Larkspur Landing Campbell   550 West Hamilton Avenue Campbell Santa Clara CA 95008 2000 N/A 117 Rooms 84.3%
Property   4.04 Larkspur Landing San Francisco   690 Gateway Boulevard South San Francisco San Mateo CA 94080 1999 N/A 111 Rooms 84.9%
Property   4.05 Larkspur Landing Pleasanton   5535 Johnson Drive Pleasanton Alameda CA 94588 1997 N/A 124 Rooms 82.9%
Property   4.06 Larkspur Landing Bellevue   15805 Southeast 37th Street Bellevue King WA 98006 1998 N/A 126 Rooms 78.8%
Property   4.07 Larkspur Landing Sacramento   555 Howe Avenue Sacramento Sacramento CA 95825 1998 N/A 124 Rooms 83.0%
Property   4.08 Hampton Inn Ann Arbor North   2300 Green Road Ann Arbor Washtenaw MI 48105 1988 2015 129 Rooms 73.9%
Property   4.09 Larkspur Landing Hillsboro   3133 Northeast Shute Road Hillsboro Washington OR 97124 1997 N/A 124 Rooms 74.1%
Property   4.10 Larkspur Landing Renton   1701 East Valley Road Renton King WA 98057 1998 N/A 127 Rooms 80.3%
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   1311 Wet ‘n Wild Way Arlington Tarrant TX 76011 2008 2013 147 Rooms 78.3%
Property   4.12 Residence Inn Toledo Maumee   1370 Arrowhead Drive Maumee Lucas OH 43537 2008 2016 108 Rooms 81.7%
Property   4.13 Residence Inn Williamsburg   1648 Richmond Road Williamsburg Williamsburg VA 23185 1999 2012 108 Rooms 73.0%
Property   4.14 Hampton Inn Suites Waco South   2501 Marketplace Drive Waco McLennan TX 76711 2008 2013 123 Rooms 77.7%
Property   4.15 Holiday Inn Louisville Airport Fair Expo   447 Farmington Avenue Louisville Jefferson KY 40209 2008 N/A 106 Rooms 72.9%
Property   4.16 Courtyard Tyler   7424 South Broadway Avenue Tyler Smith TX 75703 2010 2016 121 Rooms 58.8%
Property   4.17 Hilton Garden Inn Edison Raritan Center   50 Raritan Center Parkway Edison Middlesex NJ 08837 2002 2014 132 Rooms 78.1%
Property   4.18 Hilton Garden Inn St. Paul Oakdale   420 Inwood Avenue North Oakdale Washington MN 55128 2005 2013 116 Rooms 80.0%
Property   4.19 Residence Inn Grand Rapids West   3451 Rivertown Point Court Southwest Grandville Kent MI 49418 2000 2017 90 Rooms 72.6%
Property   4.20 Peoria, AZ Residence Inn   8435 West Paradise Lane Peoria Maricopa AZ 85382 1998 2013 90 Rooms 80.8%
Property   4.21 Hampton Inn Suites Bloomington Normal   320 South Towanda Avenue Normal Mclean IL 61761 2007 2015 128 Rooms 70.8%
Property   4.22 Courtyard Chico   2481 Carmichael Drive Chico Butte CA 95928 2005 2015 90 Rooms 84.6%
Property   4.23 Hampton Inn Suites South Bend   52709 Indiana State Road 933 South Bend St. Joseph IN 46637 1997 2014 117 Rooms 69.9%
Property   4.24 Hampton Inn Suites Kokomo   2920 South Reed Road Kokomo Howard IN 46902 1997 2013 105 Rooms 77.9%
Property   4.25 Courtyard Wichita Falls   3800 Tarry Street Wichita Falls Wichita TX 76308 2009 2017 93 Rooms 77.4%
Property   4.26 Hampton Inn Morehead   4035 Arendell Street Morehead City Carteret NC 28557 1991 2017 118 Rooms 66.6%
Property   4.27 Residence Inn Chico   2485 Carmichael Drive Chico Butte CA 95928 2005 2014 78 Rooms 88.0%
Property   4.28 Courtyard Lufkin   2130 South First Street Lufkin Angelina TX 75901 2009 2017 101 Rooms 64.9%
Property   4.29 Hampton Inn Carlisle   1164 Harrisburg Pike Carlisle Cumberland PA 17013 1997 2014 97 Rooms 76.1%
Property   4.30 Springhill Suites Williamsburg   1644 Richmond Road Williamsburg James City VA 23185 2002 2012 120 Rooms 71.7%
Property   4.31 Fairfield Inn Bloomington   120 South Fairfield Drive Bloomington Monroe IN 47404 1995 2015 105 Rooms 87.1%
Property   4.32 Waco Residence Inn   501 South University Parks Drive Waco Mclennan TX 76706 1997 2012 78 Rooms 82.0%
Property   4.33 Holiday Inn Express Fishers   9791 North by Northeast Boulevard Fishers Hamilton IN 46037 2000 2012 115 Rooms 67.1%
Property   4.34 Larkspur Landing Folsom   121 Iron Point Road Folsom Sacramento CA 95630 2000 N/A 84 Rooms 86.4%
Property   4.35 Springhill Suites Chicago Naperville Warrenville   4305 Weaver Parkway Warrenville Peoria IL 60555 1997 2013 128 Rooms 67.1%
Property   4.36 Holiday Inn Express & Suites Paris   3025 Northeast Loop 286 Paris Lamar TX 75460 2009 N/A 84 Rooms 72.6%
Property   4.37 Toledo Homewood Suites   1410 Arrowhead Drive Maumee Lucas OH 43537 1997 2014 78 Rooms 82.2%
Property   4.38 Grand Rapids Homewood Suites   3920 Stahl Drive Southeast Grand Rapids Kent MI 49546 1997 2013 78 Rooms 84.1%
Property   4.39 Fairfield Inn Laurel   13700 Baltimore Avenue Laurel Prince Georges MD 20707 1988 2013 109 Rooms 79.9%
Property   4.40 Cheyenne Fairfield Inn & Suites   1415 Stillwater Avenue Cheyenne Laramie WY 82009 1994 2013 60 Rooms 74.6%
Property   4.41 Courtyard Akron Stow   4047 Bridgewater Parkway Stow Summit OH 44224 2005 2014 101 Rooms 65.9%
Property   4.42 Towneplace Suites Bloomington   105 South Franklin Road Bloomington Monroe IN 47404 2000 2013 83 Rooms 89.1%
Property   4.43 Larkspur Landing Roseville   1931 Taylor Road Roseville Placer CA 95661 1999 N/A 90 Rooms 79.5%

 

A-1-7

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS  
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Street Address City County State Zip Code Year Built Year Renovated Units/SF Units of
Measure 		Percent Leased (2)
Property   4.44 Hampton Inn Danville   97 Old Valley School Road Danville Montour PA 17821 1998 2013 71 Rooms 80.0%
Property   4.45 Holiday Inn Norwich   10 Laura Boulevard Norwich New London CT 06360 1975 2013 135 Rooms 56.7%
Property   4.46 Hampton Inn Suites Longview North   3044 North Eastman Road Longview Gregg TX 75605 2008 2013 91 Rooms 63.8%
Property   4.47 Springhill Suites Peoria Westlake   2701 West Lake Avenue Peoria Peoria IL 61615 2000 2013 124 Rooms 63.3%
Property   4.48 Hampton Inn Suites Buda   1201 Cabelas Drive Buda Hays TX 78610 2008 N/A 74 Rooms 74.5%
Property   4.49 Shawnee Hampton Inn   4851 North Kickapoo Shawnee Pottawatomie OK 74804 1996 2013 63 Rooms 77.6%
Property   4.50 Racine Fairfield Inn   6421 Washington Racine Racine WI 53406 1991 2016 62 Rooms 68.6%
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   3 Stetler Avenue Shamokin Dam Snyder PA 17876 1996 2013 75 Rooms 75.6%
Property   4.52 Holiday Inn Express & Suites Terrell   300 Tanger Drive Terrell Kaufman TX 75160 2007 2013 68 Rooms 84.0%
Property   4.53 Westchase Homewood Suites   2424 Rogerdale Road Houston Harris TX 77042 1998 2016 96 Rooms 63.4%
Property   4.54 Holiday Inn Express & Suites Tyler South   2421 East Southeast Loop 323 Tyler Smith TX 75701 2000 2015 88 Rooms 65.9%
Property   4.55 Holiday Inn Express & Suites Huntsville   148 Interstate 45 South Huntsville Walker TX 77340 2008 2013 87 Rooms 65.5%
Property   4.56 Hampton Inn Sweetwater   302 Southeast Georgia Avenue Sweetwater Nolan TX 79556 2009 N/A 72 Rooms 62.9%
Property   4.57 Comfort Suites Buda Austin South   15295 South Interstate 35 Building 800 Buda Hays TX 78610 2009 N/A 72 Rooms 76.8%
Property   4.58 Fairfield Inn & Suites Weatherford   175 Alford Drive Weatherford Parker TX 76086 2009 2016 86 Rooms 63.4%
Property   4.59 Holiday Inn Express & Suites Altus   2812 East Broadway Street Altus Jackson OK 73521 2008 2013 68 Rooms 67.4%
Property   4.60 Comfort Inn & Suites Paris   3035 Northeast Loop 286 Paris Lamar TX 75460 2009 N/A 56 Rooms 67.4%
Property   4.61 Hampton Inn Suites Decatur   110 US-287 Decatur Wise TX 76234 2008 2013 74 Rooms 64.6%
Property   4.62 Holiday Inn Express & Suites Texarkana East   5210 Crossroads Parkway Texarkana Miller AR 71854 2009 N/A 88 Rooms 66.5%
Property   4.63 Mankato Fairfield Inn   141 Apache Place Mankato Blue Earth MN 56001 1997 2016 61 Rooms 58.0%
Property   4.64 Candlewood Suites Texarkana   2901 South Cowhorn Creek Loop Texarkana Bowie TX 75503 2009 2014 80 Rooms 75.0%
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   20611 Highway 59 Humble Harris TX 77338 2001 2017 62 Rooms 54.1%
Loan 5 5 Westchester One 4.6%    44 South Broadway; 120 Westchester Avenue White Plains Westchester NY 10601 1976 2016 907,436 SF 87.8%
Loan   6 Ritchie Station Marketplace 4.4%    1701, 1703, 1705, 1711, 1723A, 1723, 1725, 1731, 1741, 1751, 1761, 1771 and 1851 Ritchie Station Court Capitol Heights Prince George’s MD 20743 2013-2016 N/A 249,078 SF 100.0%
Loan 5 7 2851 Junction 3.2%    2851 Junction Avenue San Jose Santa Clara CA 95134 2002 2014 155,613 SF 100.0%
Loan 5 8 Amazon Lakeland 3.2%    1760 County Line Road Lakeland Polk FL 33811 2014 N/A 1,016,080 SF 100.0%
Loan 5 9 Sheraton Hotel Greensboro 3.2%    3121 West Gate City Boulevard Greensboro Guilford NC 27407 1970 2015 985 Rooms 47.1%
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    2041 Rosecrans
 Avenue; 831 South Nash Street; 871 South Nash Street		 El Segundo Los Angeles CA 90245 1975; 1996 2006; 2012 157,092 SF 91.2%
Loan 7 11 Center at Pearland Parkway 2.7%    2610, 2620, 2630, 2650, 2670, 2680 & 2682 Pearland Parkway Pearland Brazoria TX 77581 2014 N/A 153,117 SF 96.7%
Loan   12 Trumbull Marriott 2.4%    180 Hawley Lane Trumbull Fairfield CT 06611 1986 2012 325 Rooms 61.4%
Loan   13 Gran Park At The Avenues 2.3%    10199 Southside Boulevard; 7406 & 7411 Fullerton Street Jacksonville Duval FL 32256 1992-1995 N/A 241,469 SF 95.3%
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%                  244,105 SF 86.2%
Property   14.01 Budget 4th   1614 South 4th Street Allentown Lehigh PA 18103 1988 N/A 48,850 SF 93.9%
Property   14.02 Budget Mickley   184 Mickley Road Whitehall Lehigh PA 18052 1998 N/A 44,800 SF 93.8%
Property   14.03 Budget Independence   3949 Independence Drive Schnecksville Lehigh PA 18078 2002 N/A 50,885 SF 72.8%
Property   14.04 Budget Werley Rd   767 Werley Road Allentown Lehigh PA 18104 2002 N/A 33,460 SF 81.7%
Property   14.05 Budget E Allen   802-818 East Allen Street Allentown Lehigh PA 18109 1989 N/A 20,268 SF 96.6%
Property   14.06 Budget Washington   333 Washington Street Freemansburg Northampton PA 18017 1987 N/A 11,330 SF 95.9%
Property   14.07 Budget Quebec   1014 North Quebec Street Allentown Lehigh PA 18109 1915 1997 24,852 SF 74.9%
Property   14.08 Budget Emmaus   2333 W Emmaus Avenue Allentown Lehigh PA 18103 1999 N/A 9,660 SF 93.3%
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%                  235,363 SF 86.2%
Property   15.01 Waterfall Towers   2455 Bennett Valley Road Santa Rosa Sonoma CA 95404 1981 2005 94,945 SF 89.3%
Property   15.02 Lakes Building 2227   2227 Capricorn Way Santa Rosa Sonoma CA 95407 1988 2004 79,037 SF 91.3%
Property   15.03 Lakes Building 2255   2255 Challenger Way Santa Rosa Sonoma CA 95407 1988 2004 17,357 SF 59.7%
Property   15.04 Lakes Building 2235   2235 Challenger Way Santa Rosa Sonoma CA 95407 1988 2004 16,688 SF 49.0%
Property   15.05 Lakes Building 2245   2245 Challenger Way Santa Rosa Sonoma CA 95407 1988 2004 13,270 SF 100.0%
Property   15.06 Lakes Building 2225   2225 Challenger Way Santa Rosa Sonoma CA 95407 1988 2004 14,066 SF 100.0%
Loan   16 Hall Office G4 2.1%    3011 Internet Boulevard Frisco Collin TX 75034 2004 N/A 117,452 SF 100.0%
Loan   17 Crossroads Festival Retail Center 2.0%    4755, 4811, 4821, 4841 & 4857 East Grant Road and 2460 North Swan Road Tucson Pima AZ 85712 1986 N/A 136,269 SF 94.3%
Loan   18 Majestic Industrial Portfolio 1.7%    1335 East Sunset Road; 3165 West Sunset Road; 3455 West Sunset Road; 3655 West Sunset Road; 6670 South Valley View Boulevard Las Vegas Clark NV 89118 1999 - 2005 N/A 1,487,620 SF 100.0%
Loan   19 Millbrae Station Self Storage 1.6%    210 Adrian Road Millbrae San Mateo CA 94030 1950 1999 75,140 SF 82.5%
Loan   20 North La Cienega 1.4%    127-129, 133, 157-161 North La Cienega Boulevard Beverly Hills Los Angeles CA 90211 1936; 1941; 1950 1970; 1986; 2016 23,301 SF 100.0%
Loan 15 21 Hilton Garden Bozeman 1.2%    2023 Commerce Way Bozeman Gallatin MT 59715 2005 2017 123 Rooms 79.6%
Loan 6 22 EZ Storage I 1.2%                  150,005 SF 91.3%
Property   22.01 EZ - Rock Hill   9715 Manchester Road St. Louis St. Louis MO 63119 2015 N/A 76,400 SF 92.5%
Property   22.02 EZ - Crestwood   9900 Big Bend Road St. Louis St. Louis MO 63122 2014 N/A 73,605 SF 90.0%
Loan 8 23 Norwalk Plaza 1.2%    11752, 11758-11788, 11790 Firestone Boulevard Norwalk Los Angeles CA 90650 1988 2016; 2017 59,746 SF 100.0%
Loan   24 The Crossroads Of Opelika 1.1%    2015-2023, 2055-2065, 2105-2119 & 2125-2145 Interstate Drive Opelika Lee AL 36801 2015 N/A 33,777 SF 93.5%
Loan 16 25 1680 Duke Street 1.1%    1680 Duke Street Alexandria Alexandria VA 22314 1984 2017 47,755 SF 73.7%
Loan   26 Whole Foods Sauganash 1.0%    6020 North Cicero Avenue Chicago Cook IL 60646 2007 N/A 41,148 SF 100.0%
Loan   27 Westgate Centre 1.0%    3225, 3255, and 3265 South Wadsworth Boulevard Lakewood Jefferson CO 80227 1985 2015 92,833 SF 92.7%
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    26692 Avery Parkway; 36 and 38 Journey Mission Viejo; Aliso Viejo Orange CA 92692; 92656 1995; 1998 N/A 83,136 SF 96.9%
Loan   29 The Shoppes at Mid-City 0.9%    510/520/530/550/560 North Carrollton Avenue New Orleans Orleans Parish LA 70119 2016 N/A 37,671 SF 100.0%
Loan   30 Bullard Creek 0.9%    5621 Old Bullard Rd Tyler Smith TX 75703 1979 N/A 200 Units 93.5%
Loan   31 CVS – Norwalk 0.9%    11623 Rosecrans Avenue Norwalk Los Angeles CA 90650 1956 2016 24,130 SF 100.0%
Loan   32 Hampton Inn Norfolk 0.8%    1511 USAA Drive Norfolk Norfolk City County VA 23502 2007 2016 88 Rooms 80.1%
Loan 12 33 580 Howard 0.8%    580 Howard Street San Francisco San Francisco CA 94105 1908 2000 24,105 SF 100.0%
Loan   34 Storage Choice - West Airport 0.8%    8633 West Airport Boulevard Houston Harris TX 77071 2001 N/A 101,875 SF 84.9%
Loan   35 Southside Terrace Apartments 0.8%    4 Southside Avenue New Paltz Ulster NY 12561 1970 N/A 140 Units 100.0%
Loan   36 Grass Valley Self Storage 0.8%    946 Golden Gate Terrace Grass Valley Nevada CA 95945 1985; 2008 N/A 83,920 SF 98.9%
Loan 8 37 El Mercado Center 0.7%    511 West Cordova Road Santa Fe Santa Fe NM 87505 1950 2006 53,064 SF 97.8%
Loan   38 Cimarron Shopping Center 0.7%    1220 Airport Freeway Bedford Tarrant TX 76022 1984 N/A 89,642 SF 89.6%
Loan   39 Evesham Corporate Center 0.7%    2, 4A, 4B, 5 Eves Drive Marlton Burlington NJ 08053 1985; 1987 N/A 134,794 SF 91.6%
Loan   40 Towne Place Suites - Bend, OR 0.7%    755 Southwest 13th Street Bend Deschutes OR 97702 1998; 2006 N/A 71 Rooms 85.2%
Loan   41 Rush Creek 0.6%    2602 West Pioneer Parkway aka 2216 South Bowen Road and 2221 Corzine Road Arlington Tarrant TX 76013 1984 N/A 75,931 SF 93.9%
Loan   42 Oakwood Apartment Corp. 0.5%    1 East Broadway Long Beach Nassau NY 11561 1961-1962 2004 107 Units 96.0%
Loan   43 Ramapo Towers Owners Corp. 0.5%    30-40 South Cole Avenue Spring Valley Rockland NY 10977 1964 2005 148 Units 98.0%
Loan   44 Storage Choice - Mira Vista 0.5%    5600 Bryant Irvin Road Fort Worth Tarrant TX 76132 2001 N/A 56,400 SF 88.7%
Loan   45 Bluejay Shopping Center 0.5%    27175 Highway 189 Blue Jay San Bernardino CA 92317 1995 N/A 32,611 SF 95.5%
Loan   46 Holiday North MHC 0.5%    3000 Apperson Way Kokomo Howard IN 46901 1973 N/A 211 Pads 81.0%
Loan   47 South Loop Shopping Center 0.5%    2603 and 2715 Thornton Lane Temple Bell TX 76502 1974 1998 88,298 SF 95.5%
Loan   48 Lafayette Owners Corp. 0.5%    69-40 Yellowstone Boulevard Forest Hills Queens NY 11375 1941-1942 2002 123 Units 96.0%
Loan   49 Walgreens Houghton 0.4%    1001 and 1007 Memorial Road Houghton Houghton MI 49931 2015 N/A 14,550 SF 100.0%
Loan   50 Hartsdale Manor Owners Corp. 0.4%    26-30 Fieldstone Drive and 51-59 Fieldstone Drive Hartsdale Westchester NY 10530 1968 2005 145 Units 96.9%
Loan   51 Hudson Hills Tenant Corp. 0.4%    222-250 North Broadway Yonkers Westchester NY 10701 1957 2005 106 Units 98.0%
Loan 8 52 The Southview Owners Corp. 0.4%    90-11 35th Avenue Jackson Heights Queens NY 11372 1956 2014 111 Units 98.0%
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    211 East 35th Street New York New York NY 10016 1929 2007 69 Units 98.0%
Loan   54 3875 Owners Corp. 0.4%    3875 Waldo Avenue Bronx Bronx NY 10463 1930 2014 105 Units 98.0%

 

A-1-8

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS  
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Street Address City County State Zip Code Year Built Year Renovated Units/SF Units of
Measure 		Percent Leased (2)
Loan   55 Greater Richland Shopping Center 0.4%    7201-7301 Boulevard 26 North Richland Hills Tarrant TX 76180 1967 1995 110,244 SF 79.6%
Loan   56 All Storage Basswood 0.4%    5624 Basswood Boulevard Fort Worth Tarrant TX 76137 2001 N/A 75,775 SF 83.9%
Loan   57 Ft. Knox LV Storage 0.4%    3375 Glen Avenue Las Vegas Clark NV 89121 1994 N/A 99,650 SF 78.7%
Loan   58 Plaza Prospect Apt. Inc. 0.3%    10 Plaza Street Brooklyn Kings NY 11238 1959 2012 122 Units 97.6%
Loan   59 Jaxboro Corp. 0.3%    34-41 85th Street Jackson Heights Queens NY 11372 1946 2011 143 Units 96.1%
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    307-309 West Broadway New York New York NY 10013 1892 2006 7 Units 95.0%
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    200 Lexington Avenue Oyster Bay Nassau NY 11771 1963 2012 96 Units 98.0%
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    100 Connetquot Avenue East Islip Suffolk NY 11730 1971 2011 50 Units 98.0%
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    83-06 Vietor Avenue Elmhurst Queens NY 11373 1938 2007 86 Units 96.1%
Loan   64 Mermaid Manor MHC 0.2%    3720 14th Street W. Brandenton Manatee FL 34205 1952 N/A 82 Pads 95.1%
Loan   65 20 Ohlone Parkway 0.2%    20 Ohlone Parkway Watsonville Santa Cruz CA 95076 2007 N/A 10,540 SF 90.5%
Loan   66 55 Halley Street, Inc. 0.2%    55 Halley Street Yonkers Westchester NY 10704 1957-1962 2002 53 Units 97.0%
Loan   67 Vermont Center Showrooms 0.2%    121-181 Vermont Street; 320-380 15th Street San Francisco San Francisco CA 94103 1983 N/A 18,466 SF 100.0%
Loan   68 100 Bank Street Owners Corp. 0.2%    100 Bank Street New York New York NY 10014 1952 1992 52 Units 96.1%
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    40 & 42 West 17th Street New York New York NY 10011 1910 2002 21 Units 95.0%
Loan   70 Wells Fargo Milton 0.1%    15800 Birmingham Highway Milton Fulton GA 30004 N/A N/A 4,025 SF 100.0%
Loan   71 84-86 Development Corp. 0.1%    84-86 Thomas Street New York New York NY 10013 1923 2007 12 Units 95.0%
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    1425-1499 East 16th Street a/k/a 1601-1609 Avenue O Brooklyn Kings NY 11230 1937-1938 2007 53 Units 96.2%

 

A-1-9

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS   MORTGAGE LOAN CHARACTERISTICS          
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Percent Leased as of Date Appraised Value Value as of Date   Rate Administrative
Fee Rate(3)		 Master Servicing
Fee Rate		 Primary Servicing
Fee Rate		 Pari Passu
Loan Primary Servicing
Fee Rate		 Trustee
Fee Rate		 Trust Advisor
Fee Rate		 Asset Representations Reviewer Fee Rate CREFC
Fee Rate		 Interest Accrual Method Seasoning ARD Loan (Y/N) Original Term Maturity  or
ARD (mos.) 		Remaining Term to Maturity or ARD (mos.)
Loan 5 1 General Motors Building 9.6%    6/1/2017 $4,800,000,000 5/8/2017   3.430% 0.01208% 0.00250% 0.00000% 0.00125% 0.00751% 0.00000000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%      $785,215,000     3.5628% 0.01333% 0.00250% 0.00000% 0.00250% 0.00751% 0.00000% 0.00032% 0.00050% Actual/360 1 No 84 83
Property   2.01 BAE Systems   6/1/2017 $65,400,000 2/22/2017                              
Property   2.02 FedEx (Stratford)   6/1/2017 $63,000,000 2/24/2017                              
Property   2.03 FedEx (Baltimore)   6/1/2017 $58,000,000 2/27/2017                              
Property   2.04 Harman   6/1/2017 $46,200,000 3/2/2017                              
Property   2.05 GE Aviation (Lafayette)   6/1/2017 $44,000,000 2/22/2017                              
Property   2.06 GoDaddy   6/1/2017 $39,000,000 2/24/2017                              
Property   2.07 Carrier   6/1/2017 $38,500,000 2/23/2017                              
Property   2.08 Emerus   6/1/2017 $31,300,000 2/24/2017                              
Property   2.09 Cardinal Health   6/1/2017 $30,450,000 2/21/2017                              
Property   2.10 TE Connectivity   6/1/2017 $30,150,000 2/27/2017                              
Property   2.11 FCA LLC   6/1/2017 $28,400,000 2/22/2017                              
Property   2.12 FedEx (Staunton)   6/1/2017 $23,900,000 3/2/2017                              
Property   2.13 QuadPackaging (Proteus)   6/1/2017 $20,000,000 2/24/2017                              
Property   2.14 QuadPackaging (Transpak)   6/1/2017 $19,800,000 2/24/2017                              
Property   2.15 T-Mobile   6/1/2017 $18,475,000 2/23/2017                              
Property   2.16 Sikorsky Aircraft   6/1/2017 $17,900,000 2/17/2017                              
Property   2.17 Vatterott College   6/1/2017 $16,600,000 2/15/2017                              
Property   2.18 Comcast   6/1/2017 $14,900,000 2/24/2017                              
Property   2.19 Alfa Laval   6/1/2017 $13,600,000 2/24/2017                              
Property   2.20 LKQ Corporation (New Braunfels)   6/1/2017 $13,400,000 2/22/2017                              
Property   2.21 Hitachi   6/1/2017 $12,800,000 2/22/2017                              
Property   2.22 Cameron   6/1/2017 $12,175,000 2/21/2017                              
Property   2.23 Alliance Data   6/1/2017 $11,550,000 2/17/2017                              
Property   2.24 Synchrony Financial   6/1/2017 $10,750,000 2/22/2017                              
Property   2.25 Baxalta (Barry Pointe)   6/1/2017 $8,250,000 8/8/2017                              
Property   2.26 Baxalta (Casselberry)   6/1/2017 $7,850,000 10/9/2017                              
Property   2.27 Baxalta (Mounds View)   6/1/2017 $7,420,000 2/27/2017                              
Property   2.28 Baxalta (Grand Rapids)   6/1/2017 $7,400,000 2/20/2017                              
Property   2.29 Gerdau   6/1/2017 $7,400,000 3/1/2017                              
Property   2.30 Baxalta (Wausau)   6/1/2017 $7,200,000 2/17/2017                              
Property   2.31 Baxalta (Springfield)   6/1/2017 $7,000,000 2/27/2017                              
Property   2.32 LKQ (Salisbury)   6/1/2017 $7,000,000 2/23/2017                              
Property   2.33 Baxalta (Ankeny)   6/1/2017 $6,600,000 3/1/2017                              
Property   2.34 H&E Equipment Services (San Antonio)   6/1/2017 $5,800,000 2/23/2017                              
Property   2.35 H&E Equipment Services (New Orleans)   6/1/2017 $5,450,000 2/27/2017                              
Property   2.36 GE Aviation (Pompano)   6/1/2017 $5,100,000 2/22/2017                              
Property   2.37 Saint-Gobain   6/1/2017 $4,600,000 2/17/2017                              
Property   2.38 H&E Equipment Services (Columbia)   6/1/2017 $4,550,000 2/20/2017                              
Property   2.39 H&E Equipment Services (Yukon)   6/1/2017 $4,490,000 2/20/2017                              
Property   2.40 LKQ Corporation (Toledo)   6/1/2017 $4,475,000 2/22/2017                              
Property   2.41 H&E Equipment Services (Greer)   6/1/2017 $4,380,000 2/17/2017                              
Loan 5 3 Del Amo Fashion Center 6.4%    5/15/2017 $1,155,000,000 4/23/2017   3.658% 0.01208% 0.00250% 0.00000% 0.00125% 0.00751000% 0.00000000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%      $956,000,000     4.4860% 0.01333% 0.00250% 0.00000% 0.00250% 0.00751% 0.00000% 0.00032% 0.00050% Actual/360 1 No 120 119
Property   4.01 Larkspur Landing Sunnyvale   3/31/2017 $52,100,000 4/23/2017                              
Property   4.02 Larkspur Landing Milpitas   3/31/2017 $43,900,000 4/23/2017                              
Property   4.03 Larkspur Landing Campbell   3/31/2017 $38,600,000 4/23/2017                              
Property   4.04 Larkspur Landing San Francisco   3/31/2017 $31,800,000 4/23/2017                              
Property   4.05 Larkspur Landing Pleasanton   3/31/2017 $31,100,000 4/23/2017                              
Property   4.06 Larkspur Landing Bellevue   3/31/2017 $27,700,000 4/23/2017                              
Property   4.07 Larkspur Landing Sacramento   3/31/2017 $20,700,000 4/23/2017                              
Property   4.08 Hampton Inn Ann Arbor North   3/31/2017 $20,200,000 4/23/2017                              
Property   4.09 Larkspur Landing Hillsboro   3/31/2017 $20,200,000 4/23/2017                              
Property   4.10 Larkspur Landing Renton   3/31/2017 $20,000,000 4/23/2017                              
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   3/31/2017 $19,200,000 4/23/2017                              
Property   4.12 Residence Inn Toledo Maumee   3/31/2017 $19,000,000 4/23/2017                              
Property   4.13 Residence Inn Williamsburg   3/31/2017 $18,200,000 4/23/2017                              
Property   4.14 Hampton Inn Suites Waco South   3/31/2017 $16,800,000 4/23/2017                              
Property   4.15 Holiday Inn Louisville Airport Fair Expo   3/31/2017 $16,500,000 4/23/2017                              
Property   4.16 Courtyard Tyler   3/31/2017 $16,200,000 4/23/2017                              
Property   4.17 Hilton Garden Inn Edison Raritan Center   3/31/2017 $16,200,000 4/23/2017                              
Property   4.18 Hilton Garden Inn St. Paul Oakdale   3/31/2017 $16,000,000 4/23/2017                              
Property   4.19 Residence Inn Grand Rapids West   3/31/2017 $15,800,000 4/23/2017                              
Property   4.20 Peoria, AZ Residence Inn   3/31/2017 $15,700,000 4/23/2017                              
Property   4.21 Hampton Inn Suites Bloomington Normal   3/31/2017 $15,600,000 4/23/2017                              
Property   4.22 Courtyard Chico   3/31/2017 $15,300,000 4/23/2017                              
Property   4.23 Hampton Inn Suites South Bend   3/31/2017 $14,800,000 4/23/2017                              
Property   4.24 Hampton Inn Suites Kokomo   3/31/2017 $14,800,000 4/23/2017                              
Property   4.25 Courtyard Wichita Falls   3/31/2017 $14,100,000 4/23/2017                              
Property   4.26 Hampton Inn Morehead   3/31/2017 $13,700,000 4/23/2017                              
Property   4.27 Residence Inn Chico   3/31/2017 $13,300,000 4/23/2017                              
Property   4.28 Courtyard Lufkin   3/31/2017 $12,700,000 4/23/2017                              
Property   4.29 Hampton Inn Carlisle   3/31/2017 $12,600,000 4/23/2017                              
Property   4.30 Springhill Suites Williamsburg   3/31/2017 $12,600,000 4/23/2017                              
Property   4.31 Fairfield Inn Bloomington   3/31/2017 $12,500,000 4/23/2017                              
Property   4.32 Waco Residence Inn   3/31/2017 $12,200,000 4/23/2017                              
Property   4.33 Holiday Inn Express Fishers   3/31/2017 $11,400,000 4/23/2017                              
Property   4.34 Larkspur Landing Folsom   3/31/2017 $11,100,000 4/23/2017                              
Property   4.35 Springhill Suites Chicago Naperville Warrenville   3/31/2017 $10,500,000 4/23/2017                              
Property   4.36 Holiday Inn Express & Suites Paris   3/31/2017 $10,400,000 4/23/2017                              
Property   4.37 Toledo Homewood Suites   3/31/2017 $10,400,000 4/23/2017                              
Property   4.38 Grand Rapids Homewood Suites   3/31/2017 $10,100,000 4/23/2017                              
Property   4.39 Fairfield Inn Laurel   3/31/2017 $9,400,000 4/23/2017                              
Property   4.40 Cheyenne Fairfield Inn & Suites   3/31/2017 $9,400,000 4/23/2017                              
Property   4.41 Courtyard Akron Stow   3/31/2017 $9,200,000 4/23/2017                              
Property   4.42 Towneplace Suites Bloomington   3/31/2017 $8,700,000 4/23/2017                              
Property   4.43 Larkspur Landing Roseville   3/31/2017 $8,700,000 4/23/2017                              

  

A-1-10

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS   MORTGAGE LOAN CHARACTERISTICS            
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Percent Leased as of Date Appraised Value Value as of Date   Rate Administrative
Fee Rate(3)		 Master Servicing
Fee Rate		 Primary Servicing
Fee Rate		 Pari Passu
Loan Primary Servicing
Fee Rate		 Trustee
Fee Rate		 Trust Advisor
Fee Rate		 Asset Representations Reviewer Fee Rate CREFC
Fee Rate		 Interest Accrual Method Seasoning ARD Loan (Y/N) Original Term to Maturity  or
ARD (mos.) 		Remaining Term to Maturity or ARD (mos.)
Property   4.44 Hampton Inn Danville   3/31/2017 $8,600,000 4/23/2017                              
Property   4.45 Holiday Inn Norwich   3/31/2017 $8,500,000 4/23/2017                              
Property   4.46 Hampton Inn Suites Longview North   3/31/2017 $8,400,000 4/23/2017                              
Property   4.47 Springhill Suites Peoria Westlake   3/31/2017 $8,400,000 4/23/2017                              
Property   4.48 Hampton Inn Suites Buda   3/31/2017 $8,300,000 4/23/2017                              
Property   4.49 Shawnee Hampton Inn   3/31/2017 $8,300,000 4/23/2017                              
Property   4.50 Racine Fairfield Inn   3/31/2017 $8,100,000 4/23/2017                              
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   3/31/2017 $7,900,000 4/23/2017                              
Property   4.52 Holiday Inn Express & Suites Terrell   3/31/2017 $7,500,000 4/23/2017                              
Property   4.53 Westchase Homewood Suites   3/31/2017 $9,800,000 4/23/2017                              
Property   4.54 Holiday Inn Express & Suites Tyler South   3/31/2017 $7,200,000 4/23/2017                              
Property   4.55 Holiday Inn Express & Suites Huntsville   3/31/2017 $6,900,000 4/23/2017                              
Property   4.56 Hampton Inn Sweetwater   3/31/2017 $6,300,000 4/23/2017                              
Property   4.57 Comfort Suites Buda Austin South   3/31/2017 $5,300,000 4/23/2017                              
Property   4.58 Fairfield Inn & Suites Weatherford   3/31/2017 $5,000,000 4/23/2017                              
Property   4.59 Holiday Inn Express & Suites Altus   3/31/2017 $4,600,000 4/23/2017                              
Property   4.60 Comfort Inn & Suites Paris   3/31/2017 $3,600,000 4/23/2017                              
Property   4.61 Hampton Inn Suites Decatur   3/31/2017 $3,600,000 4/23/2017                              
Property   4.62 Holiday Inn Express & Suites Texarkana East   3/31/2017 $4,100,000 4/23/2017                              
Property   4.63 Mankato Fairfield Inn   3/31/2017 $3,600,000 4/23/2017                              
Property   4.64 Candlewood Suites Texarkana   3/31/2017 $2,600,000 4/23/2017                              
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   3/31/2017 $3,200,000 4/23/2017                              
Loan 5 5 Westchester One 4.6%    6/1/2017 $173,000,000 4/19/2017   4.076% 0.01333% 0.00250% 0.00000% 0.00250% 0.00751000% 0.00000000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   6 Ritchie Station Marketplace 4.4%    4/30/2017 $61,400,000 3/21/2017   4.450% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 5 7 2851 Junction 3.2%    7/1/2017 $83,000,000 4/24/2017   4.140% 0.01899% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00566000% 0.00032% 0.00050% Actual/360 2 No 120 118
Loan 5 8 Amazon Lakeland 3.2%    7/1/2017 $88,000,000 8/31/2016   4.570% 0.01333% 0.00250% 0.00000% 0.00250% 0.00751000% 0.00000000% 0.00032% 0.00050% Actual/360 0 No 108 108
Loan 5 9 Sheraton Hotel Greensboro 3.2%    2/28/2017 $91,000,000 4/5/2017   5.160% 0.01900% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00567000% 0.00032% 0.00050% Actual/360 2 No 120 118
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    4/17/2017 $55,000,000 4/27/2017   3.860% 0.03316% 0.00250% 0.02000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan 7 11 Center at Pearland Parkway 2.7%    4/30/2017 $42,210,000 5/5/2017   4.222% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   12 Trumbull Marriott 2.4%    5/31/2017 $35,100,000 5/2/2017   4.650% 0.04316% 0.00250% 0.03000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   13 Gran Park At The Avenues 2.3%    5/31/2017 $28,300,000 3/27/2017   4.350% 0.03566% 0.00250% 0.02250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 60 59
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%      $30,380,000     4.0410% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751% 0.00233% 0.00032% 0.00050% Actual/360 1 No 120 119
Property   14.01 Budget 4th   4/30/2017 $8,290,000 5/3/2017                              
Property   14.02 Budget Mickley   4/30/2017 $6,200,000 5/3/2017                              
Property   14.03 Budget Independence   4/30/2017 $4,300,000 5/2/2017                              
Property   14.04 Budget Werley Rd   4/30/2017 $4,250,000 5/3/2017                              
Property   14.05 Budget E Allen   4/30/2017 $2,320,000 5/3/2017                              
Property   14.06 Budget Washington   4/30/2017 $1,950,000 5/3/2017                              
Property   14.07 Budget Quebec   4/30/2017 $1,610,000 5/3/2017                              
Property   14.08 Budget Emmaus   4/30/2017 $1,460,000 5/3/2017                              
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%      $33,640,000     4.2900% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751% 0.00233% 0.00032% 0.00050% Actual/360 1 No 120 119
Property   15.01 Waterfall Towers   5/30/2017 $13,700,000 4/21/2017                              
Property   15.02 Lakes Building 2227   5/30/2017 $13,200,000 4/21/2017                              
Property   15.03 Lakes Building 2255   5/30/2017 $1,960,000 4/21/2017                              
Property   15.04 Lakes Building 2235   5/30/2017 $1,930,000 4/21/2017                              
Property   15.05 Lakes Building 2245   5/30/2017 $1,550,000 4/21/2017                              
Property   15.06 Lakes Building 2225   5/30/2017 $1,300,000 4/21/2017                              
Loan   16 Hall Office G4 2.1%    6/23/2017 $25,800,000 4/25/2017   4.600% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   17 Crossroads Festival Retail Center 2.0%    5/31/2017 $27,500,000 5/2/2017   4.430% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   18 Majestic Industrial Portfolio 1.7%    4/18/2017 $68,500,000 2/9/2017   5.030% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   19 Millbrae Station Self Storage 1.6%    2/28/2017 $22,000,000 4/27/2017   4.280% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   20 North La Cienega 1.4%    5/1/2017 $34,700,000 4/18/2017   4.100% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 2 No 120 118
Loan 15 21 Hilton Garden Bozeman 1.2%    3/31/2017 $21,400,000 5/9/2017   4.180% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 6 22 EZ Storage I 1.2%      $20,000,000     4.5500% 0.06316% 0.00250% 0.05000% 0.00000% 0.00751% 0.00233% 0.00032% 0.00050% Actual/360 1 No 120 119
Property   22.01 EZ - Rock Hill   4/10/2017 $10,200,000 4/19/2017                              
Property   22.02 EZ - Crestwood   4/10/2017 $9,800,000 4/19/2017                              
Loan 8 23 Norwalk Plaza 1.2%    5/5/2017 $15,900,000 3/28/2017   4.590% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 2 No 120 118
Loan   24 The Crossroads Of Opelika 1.1%    3/1/2017 $14,850,000 11/7/2016   4.990% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 5 No 120 115
Loan 16 25 1680 Duke Street 1.1%    5/3/2017 $18,700,000 4/27/2017   4.180% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   26 Whole Foods Sauganash 1.0%    7/1/2017 $15,625,000 5/26/2017   4.680% 0.04566% 0.00250% 0.03250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   27 Westgate Centre 1.0%    6/1/2017 $13,500,000 4/26/2017   4.450% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    5/31/2017 $24,840,000 3/27/2017   4.800% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 240 239
Loan   29 The Shoppes at Mid-City 0.9%    6/30/2017 $12,550,000 3/1/2017   4.730% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   30 Bullard Creek 0.9%    4/14/2017 $12,475,000 4/12/2017   5.188% 0.08316% 0.00250% 0.07000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 60 59
Loan   31 CVS – Norwalk 0.9%    7/1/2017 $13,500,000 5/4/2017   4.670% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   32 Hampton Inn Norfolk 0.8%    4/30/2017 $13,500,000 5/1/2017   4.228% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan 12 33 580 Howard 0.8%    6/15/2017 $19,700,000 3/17/2017   4.020% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 2 No 120 118
Loan   34 Storage Choice - West Airport 0.8%    5/8/2017 $10,200,000 4/5/2017   4.500% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   35 Southside Terrace Apartments 0.8%    5/15/2017 $13,000,000 3/27/2017   4.500% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   36 Grass Valley Self Storage 0.8%    4/30/2017 $10,040,000 5/9/2017   4.240% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan 8 37 El Mercado Center 0.7%    1/31/2017 $9,700,000 4/25/2016   4.458% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   38 Cimarron Shopping Center 0.7%    5/31/2017 $12,000,000 5/12/2017   3.940% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   39 Evesham Corporate Center 0.7%    6/26/2017 $11,350,000 5/17/2017   3.830% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   40 Towne Place Suites - Bend, OR 0.7%    3/31/2017 $10,300,000 4/24/2017   4.750% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   41 Rush Creek 0.6%    5/31/2017 $9,960,000 5/12/2017   3.940% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   42 Oakwood Apartment Corp. 0.5%    5/24/2017 $25,600,000 5/24/2017   3.650% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   43 Ramapo Towers Owners Corp. 0.5%    4/15/2017 $11,200,000 4/15/2017   3.740% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   44 Storage Choice - Mira Vista 0.5%    5/8/2017 $6,900,000 4/4/2017   4.500% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   45 Bluejay Shopping Center 0.5%    5/31/2017 $8,500,000 3/1/2017   4.200% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   46 Holiday North MHC 0.5%    4/6/2017 $7,160,000 4/3/2017   4.680% 0.07316% 0.00250% 0.06000% 0.000000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   47 South Loop Shopping Center 0.5%    5/31/2017 $7,580,000 5/12/2017   4.160% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   48 Lafayette Owners Corp. 0.5%    5/17/2017 $47,100,000 5/17/2017   3.710% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   49 Walgreens Houghton 0.4%    7/1/2017 $6,000,000 4/29/2017   4.680% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   50 Hartsdale Manor Owners Corp. 0.4%    5/17/2017 $24,330,000 5/17/2017   3.710% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   51 Hudson Hills Tenant Corp. 0.4%    4/4/2017 $11,500,000 4/4/2017   3.830% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 8 52 The Southview Owners Corp. 0.4%    4/19/2017 $23,400,000 4/19/2017   3.840% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    5/2/2017 $42,800,000 5/2/2017   3.760% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   54 3875 Owners Corp. 0.4%    6/7/2017 $31,700,000 6/7/2017   3.620% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120

 

A-1-11

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY CHARACTERISTICS   MORTGAGE LOAN CHARACTERISTICS      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Percent Leased as of Date Appraised Value Value as of Date   Rate Administrative
Fee Rate(3)		 Master Servicing
Fee Rate		 Primary Servicing
Fee Rate		 Pari Passu
Loan Primary Servicing
Fee Rate		 Trustee
Fee Rate		 Trust Advisor
Fee Rate		 Asset Representations Reviewer Fee Rate CREFC
Fee Rate		 Interest Accrual Method Seasoning ARD Loan (Y/N) Original Term
to Maturity  or
ARD (mos.) 		Remaining Term to Maturity or ARD (mos.)
Loan   55 Greater Richland Shopping Center 0.4%    5/31/2017 $7,100,000 5/12/2017   3.960% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   56 All Storage Basswood 0.4%    6/29/2017 $5,900,000 5/19/2017   3.940% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   57 Ft. Knox LV Storage 0.4%    6/23/2017 $5,760,000 4/12/2017   4.600% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   58 Plaza Prospect Apt. Inc. 0.3%    4/20/2017 $127,090,000 4/20/2017   3.840% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   59 Jaxboro Corp. 0.3%    4/19/2017 $53,300,000 4/19/2017   3.720% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    3/21/2017 $27,520,000 3/21/2017   3.890% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    4/25/2017 $20,500,000 4/25/2017   3.680% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    4/29/2017 $8,400,000 4/29/2017   3.810% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    4/19/2017 $21,100,000 4/19/2017   3.760% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   64 Mermaid Manor MHC 0.2%    5/31/2017 $2,850,000 3/3/2017   4.872% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   65 20 Ohlone Parkway 0.2%    6/15/2017 $3,300,000 4/25/2017   4.750% 0.09316% 0.00250% 0.08000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   66 55 Halley Street, Inc. 0.2%    5/2/2017 $7,090,000 5/2/2017   3.820% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   67 Vermont Center Showrooms 0.2%    4/30/2017 $9,310,000 4/16/2017   4.470% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   68 100 Bank Street Owners Corp. 0.2%    4/4/2017 $56,110,000 4/4/2017   3.810% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    4/5/2017 $54,250,000 4/5/2017   3.890% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120
Loan   70 Wells Fargo Milton 0.1%    7/1/2017 $3,950,000 4/5/2017   5.210% 0.01566% 0.00250% 0.00250% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 2 No 84 82
Loan   71 84-86 Development Corp. 0.1%    4/25/2017 $35,540,000 4/25/2017   4.160% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 1 No 120 119
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    4/11/2017 $8,200,000 4/11/2017   4.240% 0.09066% 0.08000% 0.00000% 0.00000% 0.00751000% 0.00233000% 0.00032% 0.00050% Actual/360 0 No 120 120

 

A-1-12

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Original IO Period (mos.) Remaining IO Period (mos.) Original Amort. Term (mos.) Remaining Amort. Term (mos.) Note Date First P&I Payment Date First Payment Date (IO) Maturity Date or ARD Final Maturity Date Monthly Debt Service (P&I) Monthly Debt Service (IO) Annual Debt Service (P&I) Annual Debt Service (IO) Lockbox Type Cash Management Status Cross Collateralized / Cross Defaulted (Y/N) Related Borrower Pool UW NOI DSCR (P&I) UW NOI DSCR (IO)
Loan 5 1 General Motors Building 9.6%    120 119 0 0 6/7/2017 7/9/2017 N/A 6/9/2027 N/A $0.00 $260,822.92 $0 $3,129,875 Hard Springing No N/A N/A 4.45x
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    84 83 0 0 5/19/2017 7/5/2017 N/A 6/5/2024 N/A $0.00 $183,324.92 $0.00 $2,199,899.04 Hard Springing No N/A N/A 3.90x
Property   2.01 BAE Systems                                        
Property   2.02 FedEx (Stratford)                                        
Property   2.03 FedEx (Baltimore)                                        
Property   2.04 Harman                                        
Property   2.05 GE Aviation (Lafayette)                                        
Property   2.06 GoDaddy                                        
Property   2.07 Carrier                                        
Property   2.08 Emerus                                        
Property   2.09 Cardinal Health                                        
Property   2.10 TE Connectivity                                        
Property   2.11 FCA LLC                                        
Property   2.12 FedEx (Staunton)                                        
Property   2.13 QuadPackaging (Proteus)                                        
Property   2.14 QuadPackaging (Transpak)                                        
Property   2.15 T-Mobile                                        
Property   2.16 Sikorsky Aircraft                                        
Property   2.17 Vatterott College                                        
Property   2.18 Comcast                                        
Property   2.19 Alfa Laval                                        
Property   2.20 LKQ Corporation (New Braunfels)                                        
Property   2.21 Hitachi                                        
Property   2.22 Cameron                                        
Property   2.23 Alliance Data                                        
Property   2.24 Synchrony Financial                                        
Property   2.25 Baxalta (Barry Pointe)                                        
Property   2.26 Baxalta (Casselberry)                                        
Property   2.27 Baxalta (Mounds View)                                        
Property   2.28 Baxalta (Grand Rapids)                                        
Property   2.29 Gerdau                                        
Property   2.30 Baxalta (Wausau)                                        
Property   2.31 Baxalta (Springfield)                                        
Property   2.32 LKQ (Salisbury)                                        
Property   2.33 Baxalta (Ankeny)                                        
Property   2.34 H&E Equipment Services (San Antonio)                                        
Property   2.35 H&E Equipment Services (New Orleans)                                        
Property   2.36 GE Aviation (Pompano)                                        
Property   2.37 Saint-Gobain                                        
Property   2.38 H&E Equipment Services (Columbia)                                        
Property   2.39 H&E Equipment Services (Yukon)                                        
Property   2.40 LKQ Corporation (Toledo)                                        
Property   2.41 H&E Equipment Services (Greer)                                        
Loan 5 3 Del Amo Fashion Center 6.4%    120 119 0 0 5/12/2017 7/1/2017 N/A 6/1/2027 N/A $0.00 $184,002.69 $0.00 $2,208,032 Hard Springing No N/A N/A 3.48x
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    120 119 0 0 5/24/2017 7/1/2017 N/A 6/1/2027 N/A $0.00 $224,828.43 $0.00 $2,697,941.16 Soft Springing No N/A N/A 2.72x
Property   4.01 Larkspur Landing Sunnyvale                                        
Property   4.02 Larkspur Landing Milpitas                                        
Property   4.03 Larkspur Landing Campbell                                        
Property   4.04 Larkspur Landing San Francisco                                        
Property   4.05 Larkspur Landing Pleasanton                                        
Property   4.06 Larkspur Landing Bellevue                                        
Property   4.07 Larkspur Landing Sacramento                                        
Property   4.08 Hampton Inn Ann Arbor North                                        
Property   4.09 Larkspur Landing Hillsboro                                        
Property   4.10 Larkspur Landing Renton                                        
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark                                        
Property   4.12 Residence Inn Toledo Maumee                                        
Property   4.13 Residence Inn Williamsburg                                        
Property   4.14 Hampton Inn Suites Waco South                                        
Property   4.15 Holiday Inn Louisville Airport Fair Expo                                        
Property   4.16 Courtyard Tyler                                        
Property   4.17 Hilton Garden Inn Edison Raritan Center                                        
Property   4.18 Hilton Garden Inn St. Paul Oakdale                                        
Property   4.19 Residence Inn Grand Rapids West                                        
Property   4.20 Peoria, AZ Residence Inn                                        
Property   4.21 Hampton Inn Suites Bloomington Normal                                        
Property   4.22 Courtyard Chico                                        
Property   4.23 Hampton Inn Suites South Bend                                        
Property   4.24 Hampton Inn Suites Kokomo                                        
Property   4.25 Courtyard Wichita Falls                                        
Property   4.26 Hampton Inn Morehead                                        
Property   4.27 Residence Inn Chico                                        
Property   4.28 Courtyard Lufkin                                        
Property   4.29 Hampton Inn Carlisle                                        
Property   4.30 Springhill Suites Williamsburg                                        
Property   4.31 Fairfield Inn Bloomington                                        
Property   4.32 Waco Residence Inn                                        
Property   4.33 Holiday Inn Express Fishers                                        
Property   4.34 Larkspur Landing Folsom                                        
Property   4.35 Springhill Suites Chicago Naperville Warrenville                                        
Property   4.36 Holiday Inn Express & Suites Paris                                        
Property   4.37 Toledo Homewood Suites                                        
Property   4.38 Grand Rapids Homewood Suites                                        
Property   4.39 Fairfield Inn Laurel                                        
Property   4.40 Cheyenne Fairfield Inn & Suites                                        
Property   4.41 Courtyard Akron Stow                                        
Property   4.42 Towneplace Suites Bloomington                                        
Property   4.43 Larkspur Landing Roseville                                        

 

 

A-1-13

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Original IO Period (mos.) Remaining IO Period (mos.) Original
Amort. Term (mos.) 		Remaining Amort. Term (mos.) Note Date First P&I Payment Date First Payment Date (IO) Maturity Date or ARD Final Maturity Date Monthly Debt Service (P&I) Monthly Debt Service (IO) Annual Debt Service (P&I) Annual Debt Service (IO) Lockbox Type Cash Management Status Cross Collateralized / Cross Defaulted (Y/N) Related Borrower Pool UW NOI DSCR (P&I) UW NOI DSCR (IO)
Property   4.44 Hampton Inn Danville                                        
Property   4.45 Holiday Inn Norwich                                        
Property   4.46 Hampton Inn Suites Longview North                                        
Property   4.47 Springhill Suites Peoria Westlake                                        
Property   4.48 Hampton Inn Suites Buda                                        
Property   4.49 Shawnee Hampton Inn                                        
Property   4.50 Racine Fairfield Inn                                        
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam                                        
Property   4.52 Holiday Inn Express & Suites Terrell                                        
Property   4.53 Westchase Homewood Suites                                        
Property   4.54 Holiday Inn Express & Suites Tyler South                                        
Property   4.55 Holiday Inn Express & Suites Huntsville                                        
Property   4.56 Hampton Inn Sweetwater                                        
Property   4.57 Comfort Suites Buda Austin South                                        
Property   4.58 Fairfield Inn & Suites Weatherford                                        
Property   4.59 Holiday Inn Express & Suites Altus                                        
Property   4.60 Comfort Inn & Suites Paris                                        
Property   4.61 Hampton Inn Suites Decatur                                        
Property   4.62 Holiday Inn Express & Suites Texarkana East                                        
Property   4.63 Mankato Fairfield Inn                                        
Property   4.64 Candlewood Suites Texarkana                                        
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East                                        
Loan 5 5 Westchester One 4.6%    36 36 360 360 6/8/2017 8/1/2017 8/1/2020 7/1/2027 N/A $204,768.04 $146,363.31 $2,457,216 $1,756,360 Soft Springing No N/A 1.82x 2.54x
Loan   6 Ritchie Station Marketplace 4.4%    36 35 360 360 5/18/2017 7/1/2017 7/1/2020 6/1/2027 N/A $206,524.69 $154,153.36 $2,478,296 $1,849,840 Hard Springing No N/A 1.50x 2.01x
Loan 5 7 2851 Junction 3.2%    120 118 0 0 5/9/2017 6/11/2017 N/A 5/11/2027 N/A $0.00 $105,164.86 $0 $1,261,978 Hard In Place No N/A N/A 1.97x
Loan 5 8 Amazon Lakeland 3.2%    108 108 0 0 6/6/2017 8/5/2017 N/A 7/5/2026 N/A $0.00 $115,836.81 $0 $1,390,042 Hard In Place No N/A N/A 1.69x
Loan 5 9 Sheraton Hotel Greensboro 3.2%    0 0 300 298 5/1/2017 6/11/2017 N/A 5/11/2027 N/A $178,184.95 $0.00 $2,138,219 $0 Springing Springing No N/A 3.30x N/A
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    0 0 360 360 6/30/2017 8/1/2017 N/A 7/1/2027 N/A $138,936.33 $0.00 $1,667,236 $0 Springing Springing No N/A 1.81x N/A
Loan 7 11 Center at Pearland Parkway 2.7%    120 120 0 0 6/14/2017 8/11/2017 N/A 7/11/2027 N/A $0.00 $91,181.93 $0 $1,094,183 Hard In Place No N/A N/A 2.29x
Loan   12 Trumbull Marriott 2.4%    0 0 360 360 6/23/2017 8/11/2017 N/A 7/11/2027 N/A $113,440.10 $0.00 $1,361,281 $0 Springing Springing No N/A 2.42x N/A
Loan   13 Gran Park At The Avenues 2.3%    24 23 360 360 6/2/2017 7/11/2017 7/11/2019 6/11/2022 N/A $104,540.48 $77,182.29 $1,254,486 $926,187 Springing Springing No N/A 2.08x 2.81x
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    24 23 360 360 6/1/2017 7/1/2017 7/1/2019 6/1/2027 N/A $98,595.20 $70,163.27 $1,183,142.40 $841,959.24 Soft Springing No N/A 1.69x 2.37x
Property   14.01 Budget 4th                                        
Property   14.02 Budget Mickley                                        
Property   14.03 Budget Independence                                        
Property   14.04 Budget Werley Rd                                        
Property   14.05 Budget E Allen                                        
Property   14.06 Budget Washington                                        
Property   14.07 Budget Quebec                                        
Property   14.08 Budget Emmaus                                        
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    36 35 360 360 6/2/2017 7/11/2017 7/11/2020 6/11/2027 N/A $101,328.31 $74,305.38 $1,215,939.72 $891,664.56 Springing Springing No N/A 1.86x 2.54x
Property   15.01 Waterfall Towers                                        
Property   15.02 Lakes Building 2227                                        
Property   15.03 Lakes Building 2255                                        
Property   15.04 Lakes Building 2235                                        
Property   15.05 Lakes Building 2245                                        
Property   15.06 Lakes Building 2225                                        
Loan   16 Hall Office G4 2.1%    0 0 360 360 6/26/2017 8/11/2017 N/A 7/11/2027 N/A $99,196.69 $0.00 $1,190,360 $0 Soft Springing No N/A 1.62x N/A
Loan   17 Crossroads Festival Retail Center 2.0%    36 35 300 300 6/1/2017 7/11/2017 7/11/2020 6/11/2027 N/A $100,715.68 $68,308.65 $1,208,588 $819,704 Springing Springing No N/A 1.45x 2.14x
Loan   18 Majestic Industrial Portfolio 1.7%    0 0 360 359 5/4/2017 7/1/2017 N/A 6/1/2027 N/A $86,185.05 $0.00 $1,034,221 $0 Springing Springing No N/A 1.61x N/A
Loan   19 Millbrae Station Self Storage 1.6%    0 0 360 359 6/1/2017 7/11/2017 N/A 6/11/2027 N/A $71,586.18 $0.00 $859,034 $0 Springing Springing No N/A 1.37x N/A
Loan   20 North La Cienega 1.4%    120 118 0 0 5/5/2017 6/11/2017 N/A 5/11/2027 N/A $0.00 $45,033.56 $0 $540,403 Springing Springing No N/A N/A 2.51x
Loan 15 21 Hilton Garden Bozeman 1.2%    12 11 360 360 6/1/2017 7/1/2017 7/1/2018 6/1/2027 N/A $56,102.82 $40,614.70 $673,234 $487,376 Springing Springing No N/A 2.70x 3.72x
Loan 6 22 EZ Storage I 1.2%    24 23 360 360 5/16/2017 7/11/2017 7/11/2019 6/11/2027 N/A $58,610.96 $44,209.78 $703,331.52 $530,517.36 N/A N/A No N/A 1.53x 2.03x
Property   22.01 EZ - Rock Hill                                        
Property   22.02 EZ - Crestwood                                        
Loan 8 23 Norwalk Plaza 1.2%    60 58 360 360 5/9/2017 6/11/2017 6/11/2022 5/11/2027 N/A $58,885.39 $44,598.44 $706,625 $535,181 Springing Springing No N/A 1.42x 1.88x
Loan   24 The Crossroads Of Opelika 1.1%    18 13 360 360 1/31/2017 3/11/2017 9/11/2018 2/11/2027 N/A $55,594.32 $43,712.40 $667,132 $524,549 N/A N/A No N/A 1.44x 1.83x
Loan 16 25 1680 Duke Street 1.1%    120 119 0 0 5/26/2017 7/1/2017 N/A 6/1/2027 N/A $0.00 $34,610.79 $0 $415,329 Springing Springing No N/A N/A 2.19x
Loan   26 Whole Foods Sauganash 1.0%    12 12 360 360 6/27/2017 8/11/2017 8/11/2018 7/11/2027 N/A $49,673.89 $37,960.00 $596,087 $455,520 Hard Springing No N/A 1.35x 1.76x
Loan   27 Westgate Centre 1.0%    0 0 360 360 6/26/2017 8/1/2017 N/A 7/1/2027 N/A $46,468.06 $0.00 $557,617 $0.00 Hard Springing No N/A 1.97x N/A
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    0 0 240 239 5/15/2017 7/11/2017 N/A 6/11/2037 N/A $58,406.17 $0.00 $700,874 $0 Springing Springing No N/A 1.99x N/A
Loan   29 The Shoppes at Mid-City 0.9%    36 36 360 360 6/30/2017 8/1/2017 8/1/2020 7/1/2027 N/A $44,575.90 $34,229.27 $534,911 $410,751 Springing Springing No N/A 1.54x 2.00x
Loan   30 Bullard Creek 0.9%    12 11 360 360 5/11/2017 7/1/2017 7/1/2018 6/1/2022 N/A $46,940.46 $37,521.73 $563,286 $450,261 Springing Springing No N/A 1.38x 1.73x
Loan   31 CVS – Norwalk 0.9%    120 120 0 0 6/28/2017 8/11/2017 N/A 7/11/2027 N/A $0.00 $32,749.46 $0 $392,994 Springing Springing No N/A N/A 1.64x
Loan   32 Hampton Inn Norfolk 0.8%    60 60 360 360 6/9/2017 8/1/2017 8/1/2022 7/1/2027 N/A $38,761.57 $28,220.92 $465,139 $338,651 Springing Springing No N/A 2.45x 3.37x
Loan 12 33 580 Howard 0.8%    120 118 0 0 5/4/2017 6/11/2017 N/A 5/11/2027 N/A $0.00 $24,896.55 $0 $298,759 Springing Springing No N/A N/A 3.89x
Loan   34 Storage Choice - West Airport 0.8%    0 0 360 359 5/22/2017 7/1/2017 N/A 6/1/2027 N/A $36,177.33 $0.00 $434,128 $0.00 Springing Springing No Group B 1.43x N/A
Loan   35 Southside Terrace Apartments 0.8%    120 119 0 0 5/26/2017 7/1/2017 N/A 6/1/2027 N/A $0.00 $26,614.58 $0 $319,375 Springing Springing No N/A N/A 2.28x
Loan   36 Grass Valley Self Storage 0.8%    36 36 360 360 6/21/2017 8/11/2017 8/11/2020 7/11/2027 N/A $34,394.82 $25,076.85 $412,738 $300,922 N/A N/A No N/A 1.66x 2.28x
Loan 8 37 El Mercado Center 0.7%    24 23 360 360 5/30/2017 7/1/2017 7/1/2019 6/1/2027 N/A $33,780.92 $25,236.20 $405,371 $302,834 Springing Springing No N/A 1.54x 2.06x
Loan   38 Cimarron Shopping Center 0.7%    0 0 360 360 6/29/2017 8/1/2017 N/A 7/1/2027 N/A $30,807.58 $0.00 $369,691 $0 Springing Springing No Group A 2.25x N/A
Loan   39 Evesham Corporate Center 0.7%    60 60 360 360 6/27/2017 8/1/2017 8/1/2022 7/1/2027 N/A $29,486.39 $20,402.95 $353,837 $244,835 Springing Springing No N/A 3.25x 4.69x
Loan   40 Towne Place Suites - Bend, OR 0.7%    0 0 360 359 5/31/2017 7/11/2017 N/A 6/11/2027 N/A $32,863.78 $0.00 $394,365 $0 Springing Springing No N/A 2.44x N/A
Loan   41 Rush Creek 0.6%    0 0 360 360 6/29/2017 8/1/2017 N/A 7/1/2027 N/A $26,067.95 $0.00 $312,815 $0 Springing Springing No Group A 2.14x N/A
Loan   42 Oakwood Apartment Corp. 0.5%    120 120 0 0 6/20/2017 8/1/2017 N/A 7/1/2027 N/A $0.00 $15,419.56 $0 $185,035 N/A N/A No N/A N/A 8.69x
Loan   43 Ramapo Towers Owners Corp. 0.5%    0 0 480 480 6/21/2017 8/1/2017 N/A 7/1/2027 N/A $20,095.76 $0.00 $241,149 $0 N/A N/A No N/A 5.87x N/A
Loan   44 Storage Choice - Mira Vista 0.5%    0 0 360 359 5/22/2017 7/1/2017 N/A 6/1/2027 N/A $23,054.18 $0.00 $276,650 $0.00 Springing Springing No Group B 1.43x N/A
Loan   45 Bluejay Shopping Center 0.5%    60 59 360 360 5/31/2017 7/11/2017 7/11/2022 6/11/2027 N/A $21,272.25 $15,436.46 $255,267 $185,238 Springing Springing No N/A 2.06x 2.84x
Loan   46 Holiday North MHC 0.5%    0 0 360 359 5/17/2017 7/1/2017 N/A 6/1/2027 N/A $22,379.12 $0.00 $268,549 $0.00 Springing Springing No N/A 1.62x N/A
Loan   47 South Loop Shopping Center 0.5%    0 0 360 360 6/29/2017 8/1/2017 N/A 7/1/2027 N/A $20,927.47 $0.00 $251,130 $0 Springing Springing No Group A 2.21x N/A
Loan   48 Lafayette Owners Corp. 0.5%    0 0 360 360 6/22/2017 8/1/2017 N/A 7/1/2027 N/A $19,355.65 $0.00 $232,268 $0 N/A N/A No N/A 10.68x N/A
Loan   49 Walgreens Houghton 0.4%    60 60 360 360 6/23/2017 8/1/2017 8/1/2022 7/1/2027 N/A $20,956.17 $16,014.38 $251,474 $192,173 Springing Springing No N/A 1.35x 1.77x
Loan   50 Hartsdale Manor Owners Corp. 0.4%    0 0 360 359 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $18,433.95 $0.00 $221,207 $0 N/A N/A No N/A 7.23x N/A
Loan   51 Hudson Hills Tenant Corp. 0.4%    0 0 480 479 6/1/2017 7/1/2017 N/A 6/1/2027 N/A $15,278.56 $0.00 $183,343 $0 N/A N/A No N/A 4.05x N/A
Loan 8 52 The Southview Owners Corp. 0.4%    0 0 360 359 5/30/2017 7/1/2017 N/A 6/1/2027 N/A $17,090.66 $0.00 $205,088 $0 N/A N/A No N/A 5.62x N/A
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    120 119 0 0 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $0.00 $11,436.67 $0 $137,240 N/A N/A No N/A N/A 9.47x
Loan   54 3875 Owners Corp. 0.4%    0 0 360 360 6/22/2017 8/1/2017 N/A 7/1/2027 N/A $15,951.95 $0.00 $191,423 $0 N/A N/A No N/A 6.78x N/A

 

A-1-14

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS    
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Original IO Period (mos.) Remaining IO Period (mos.) Original
Amort. Term (mos.) 		Remaining Amort. Term (mos.) Note Date First P&I Payment Date First Payment Date (IO) Maturity Date or ARD Final Maturity Date Monthly Debt Service (P&I) Monthly Debt Service (IO) Annual Debt Service (P&I) Annual Debt Service (IO) Lockbox Type Cash Management Status Cross Collateralized / Cross Defaulted (Y/N) Related Borrower Pool UW NOI DSCR (P&I) UW NOI DSCR (IO)
Loan   55 Greater Richland Shopping Center 0.4%    0 0 360 360 6/29/2017 8/1/2017 N/A 7/1/2027 N/A $16,628.92 $0.00 $199,547 $0 Springing Springing No Group A 2.21x N/A
Loan   56 All Storage Basswood 0.4%    0 0 360 360 6/29/2017 8/1/2017 N/A 7/1/2027 N/A $16,588.69 $0.00 $199,064 $0 Springing Springing No Group A 2.28x N/A
Loan   57 Ft. Knox LV Storage 0.4%    60 60 360 360 6/6/2017 8/1/2017 8/1/2022 7/1/2027 N/A $17,019.79 $12,903.43 $204,237 $154,841 Springing Springing No N/A 1.68x 2.21x
Loan   58 Plaza Prospect Apt. Inc. 0.3%    0 0 360 360 6/7/2017 8/1/2017 N/A 7/1/2027 N/A $14,047.12 $0.00 $168,565 $0 N/A N/A No N/A 31.32x N/A
Loan   59 Jaxboro Corp. 0.3%    0 0 360 359 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $13,842.45 $0.00 $166,109 $0 N/A N/A No N/A 12.36x N/A
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    0 0 480 479 5/30/2017 7/1/2017 N/A 6/1/2027 N/A $10,689.21 $0.00 $128,271 $0 N/A N/A No N/A 9.43x N/A
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    0 0 360 359 5/30/2017 7/1/2017 N/A 6/1/2027 N/A $11,937.97 $0.00 $143,256 $0 N/A N/A No N/A 8.91x N/A
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    0 0 480 479 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $9,748.80 $0.00 $116,986 $0 N/A N/A No N/A 6.40x N/A
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    0 0 480 479 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $9,675.29 $0.00 $116,103 $0 N/A N/A No N/A 8.63x N/A
Loan   64 Mermaid Manor MHC 0.2%    0 0 360 360 6/9/2017 8/1/2017 N/A 7/1/2027 N/A $11,307.93 $0.00 $135,695 $0.00 Springing Springing No N/A 1.61x N/A
Loan   65 20 Ohlone Parkway 0.2%    0 0 360 359 6/1/2017 7/11/2017 N/A 6/11/2027 N/A $10,563.36 $0.00 $126,760 $0 Springing Springing No N/A 1.46x N/A
Loan   66 55 Halley Street, Inc. 0.2%    0   360 360 6/22/2017 8/1/2017 N/A 7/1/2027 N/A $8,641.29 $0.00 $103,695 $0 N/A N/A No N/A 4.55x N/A
Loan   67 Vermont Center Showrooms 0.2%    0 0 360 359 6/8/2017 7/11/2017 N/A 6/11/2027 N/A $9,088.28 $0.00 $109,059 $0 Springing Springing No N/A 3.18x N/A
Loan   68 100 Bank Street Owners Corp. 0.2%    0 0 480 479 5/30/2017 7/1/2017 N/A 6/1/2027 N/A $6,702.30 $0.00 $80,428 $0 N/A N/A No N/A 21.39x N/A
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    0 0 360 360 6/20/2017 8/1/2017 N/A 7/1/2027 N/A $7,066.43 $0.00 $84,797 $0 N/A N/A No N/A 18.56x N/A
Loan   70 Wells Fargo Milton 0.1%    0 0 120 118 5/11/2017 6/11/2017 N/A 5/11/2024 N/A $10,709.49 $0.00 $128,514 $0 Springing Springing No N/A 1.40x N/A
Loan   71 84-86 Development Corp. 0.1%    0 0 480 479 5/31/2017 7/1/2017 N/A 6/1/2027 N/A $3,851.50 $0.00 $46,218 $0 N/A N/A No N/A 22.02x N/A
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    0 0 360 360 6/12/2017 8/1/2017 N/A 7/1/2027 N/A $3,930.84 $0.00 $47,170 $0 N/A N/A No N/A 7.09x N/A

 

A-1-15

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS       MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance UW NCF DSCR (P&I) UW NCF DSCR (IO) Cut-Off Date LTV Maturity Date LTV Debt Service Payment Grace Period to Impose Late Charge Debt Service Grace Period to Call a Default Due Date Prepayment String YM
Formula		   Third Most Recent Revenues Third Most Recent Expenses Third Most Recent NOI Third Most Recent NOI Date Third Most Recent NOI Debt Yield Second Most Recent Revenues
Loan 5 1 General Motors Building 9.6%    N/A 4.33x 30.6% 30.6% 0 2 day grace period permitted once per every 12-month period Ninth LO(25);DEF(88);O(7)   $257,318,784 $92,003,166 $165,315,617 12/31/2014 11.2% $249,768,162
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    N/A 3.54x 45.0% 45.0% 0 0 Fifth LO(25);DEF(55);O(4)   N/A N/A N/A N/A N/A N/A
Property   2.01 BAE Systems                       N/A N/A N/A N/A   N/A
Property   2.02 FedEx (Stratford)                       N/A N/A N/A N/A   N/A
Property   2.03 FedEx (Baltimore)                       N/A N/A N/A N/A   N/A
Property   2.04 Harman                       N/A N/A N/A N/A   N/A
Property   2.05 GE Aviation (Lafayette)                       N/A N/A N/A N/A   N/A
Property   2.06 GoDaddy                       N/A N/A N/A N/A   N/A
Property   2.07 Carrier                       N/A N/A N/A N/A   N/A
Property   2.08 Emerus                       N/A N/A N/A N/A   N/A
Property   2.09 Cardinal Health                       N/A N/A N/A N/A   N/A
Property   2.10 TE Connectivity                       N/A N/A N/A N/A   N/A
Property   2.11 FCA LLC                       N/A N/A N/A N/A   N/A
Property   2.12 FedEx (Staunton)                       N/A N/A N/A N/A   N/A
Property   2.13 QuadPackaging (Proteus)                       N/A N/A N/A N/A   N/A
Property   2.14 QuadPackaging (Transpak)                       N/A N/A N/A N/A   N/A
Property   2.15 T-Mobile                       N/A N/A N/A N/A   N/A
Property   2.16 Sikorsky Aircraft                       N/A N/A N/A N/A   N/A
Property   2.17 Vatterott College                       N/A N/A N/A N/A   N/A
Property   2.18 Comcast                       N/A N/A N/A N/A   N/A
Property   2.19 Alfa Laval                       N/A N/A N/A N/A   N/A
Property   2.20 LKQ Corporation (New Braunfels)                       N/A N/A N/A N/A   N/A
Property   2.21 Hitachi                       N/A N/A N/A N/A   N/A
Property   2.22 Cameron                       N/A N/A N/A N/A   N/A
Property   2.23 Alliance Data                       N/A N/A N/A N/A   N/A
Property   2.24 Synchrony Financial                       N/A N/A N/A N/A   N/A
Property   2.25 Baxalta (Barry Pointe)                       N/A N/A N/A N/A   N/A
Property   2.26 Baxalta (Casselberry)                       N/A N/A N/A N/A   N/A
Property   2.27 Baxalta (Mounds View)                       N/A N/A N/A N/A   N/A
Property   2.28 Baxalta (Grand Rapids)                       N/A N/A N/A N/A   N/A
Property   2.29 Gerdau                       N/A N/A N/A N/A   N/A
Property   2.30 Baxalta (Wausau)                       N/A N/A N/A N/A   N/A
Property   2.31 Baxalta (Springfield)                       N/A N/A N/A N/A   N/A
Property   2.32 LKQ (Salisbury)                       N/A N/A N/A N/A   N/A
Property   2.33 Baxalta (Ankeny)                       N/A N/A N/A N/A   N/A
Property   2.34 H&E Equipment Services (San Antonio)                       N/A N/A N/A N/A   N/A
Property   2.35 H&E Equipment Services (New Orleans)                       N/A N/A N/A N/A   N/A
Property   2.36 GE Aviation (Pompano)                       N/A N/A N/A N/A   N/A
Property   2.37 Saint-Gobain                       N/A N/A N/A N/A   N/A
Property   2.38 H&E Equipment Services (Columbia)                       N/A N/A N/A N/A   N/A
Property   2.39 H&E Equipment Services (Yukon)                       N/A N/A N/A N/A   N/A
Property   2.40 LKQ Corporation (Toledo)                       N/A N/A N/A N/A   N/A
Property   2.41 H&E Equipment Services (Greer)                       N/A N/A N/A N/A   N/A
Loan 5 3 Del Amo Fashion Center 6.4%    N/A 3.34x 39.8% 39.8% 0 0 First LO(25);DEF(88);O(7)   $51,645,131 $16,605,695 $35,039,436 12/31/2015 7.6% $75,673,675
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    N/A 2.72x 60.4% 60.4% 0 0 First LO(12);YM1(105);O(3) A   $210,181,276 $136,174,637 $74,006,639 12/31/2015 12.8% $214,236,030
Property   4.01 Larkspur Landing Sunnyvale                       $7,402,221 $3,043,842 $4,358,379 12/31/2015   $7,817,367
Property   4.02 Larkspur Landing Milpitas                       $6,284,848 $2,765,694 $3,519,154 12/31/2015   $6,748,863
Property   4.03 Larkspur Landing Campbell                       $5,892,933 $2,614,126 $3,278,807 12/31/2015   $6,251,271
Property   4.04 Larkspur Landing San Francisco                       $5,806,373 $3,043,071 $2,763,303 12/31/2015   $5,905,601
Property   4.05 Larkspur Landing Pleasanton                       $4,880,674 $2,567,319 $2,313,355 12/31/2015   $5,319,602
Property   4.06 Larkspur Landing Bellevue                       $4,615,653 $2,539,918 $2,075,735 12/31/2015   $4,726,484
Property   4.07 Larkspur Landing Sacramento                       $4,176,563 $2,318,331 $1,858,232 12/31/2015   $4,200,451
Property   4.08 Hampton Inn Ann Arbor North                       $4,678,954 $2,774,233 $1,904,721 12/31/2015   $4,956,425
Property   4.09 Larkspur Landing Hillsboro                       $3,915,128 $2,027,124 $1,888,005 12/31/2015   $4,016,848
Property   4.10 Larkspur Landing Renton                       $4,324,596 $2,570,888 $1,753,708 12/31/2015   $4,349,218
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark                       $5,424,474 $3,999,092 $1,425,382 12/31/2015   $5,505,741
Property   4.12 Residence Inn Toledo Maumee                       $3,874,115 $2,579,170 $1,294,945 12/31/2015   $3,998,051
Property   4.13 Residence Inn Williamsburg                       $3,685,293 $2,398,382 $1,286,911 12/31/2015   $4,098,296
Property   4.14 Hampton Inn Suites Waco South                       $4,247,264 $2,754,599 $1,492,665 12/31/2015   $4,293,352
Property   4.15 Holiday Inn Louisville Airport Fair Expo                       $4,124,662 $2,659,301 $1,465,361 12/31/2015   $4,308,290
Property   4.16 Courtyard Tyler                       $3,919,126 $2,220,154 $1,698,971 12/31/2015   $3,429,564
Property   4.17 Hilton Garden Inn Edison Raritan Center                       $5,493,273 $4,439,380 $1,053,893 12/31/2015   $5,761,789
Property   4.18 Hilton Garden Inn St. Paul Oakdale                       $4,711,861 $3,108,429 $1,603,432 12/31/2015   $4,983,720
Property   4.19 Residence Inn Grand Rapids West                       $3,062,200 $1,923,049 $1,139,151 12/31/2015   $3,310,952
Property   4.20 Peoria, AZ Residence Inn                       $3,187,787 $2,012,469 $1,175,318 12/31/2015   $3,292,301
Property   4.21 Hampton Inn Suites Bloomington Normal                       $4,022,171 $2,458,126 $1,564,044 12/31/2015   $3,759,689
Property   4.22 Courtyard Chico                       $3,178,650 $2,087,242 $1,091,408 12/31/2015   $3,812,434
Property   4.23 Hampton Inn Suites South Bend                       $3,424,014 $2,329,908 $1,094,106 12/31/2015   $3,779,982
Property   4.24 Hampton Inn Suites Kokomo                       $3,524,349 $2,357,841 $1,166,508 12/31/2015   $3,744,550
Property   4.25 Courtyard Wichita Falls                       $2,944,157 $1,949,071 $995,086 12/31/2015   $3,055,163
Property   4.26 Hampton Inn Morehead                       $2,908,105 $1,894,889 $1,013,216 12/31/2015   $3,140,885
Property   4.27 Residence Inn Chico                       $3,017,201 $1,895,739 $1,121,462 12/31/2015   $3,230,070
Property   4.28 Courtyard Lufkin                       $3,391,091 $2,179,605 $1,211,486 12/31/2015   $2,938,698
Property   4.29 Hampton Inn Carlisle                       $3,477,412 $2,258,369 $1,219,043 12/31/2015   $3,524,239
Property   4.30 Springhill Suites Williamsburg                       $3,204,858 $2,304,606 $900,252 12/31/2015   $3,440,078
Property   4.31 Fairfield Inn Bloomington                       $2,237,500 $1,653,149 $584,352 12/31/2015   $2,956,451
Property   4.32 Waco Residence Inn                       $2,926,457 $2,041,322 $885,135 12/31/2015   $3,115,712
Property   4.33 Holiday Inn Express Fishers                       $2,880,638 $1,935,320 $945,318 12/31/2015   $3,132,794
Property   4.34 Larkspur Landing Folsom                       $2,842,366 $1,914,516 $927,850 12/31/2015   $2,893,984
Property   4.35 Springhill Suites Chicago Naperville Warrenville                       $3,334,536 $2,615,422 $719,114 12/31/2015   $3,229,904
Property   4.36 Holiday Inn Express & Suites Paris                       $2,256,662 $1,456,462 $800,200 12/31/2015   $2,339,461
Property   4.37 Toledo Homewood Suites                       $2,585,574 $1,880,413 $705,161 12/31/2015   $2,879,994
Property   4.38 Grand Rapids Homewood Suites                       $3,044,043 $2,141,853 $902,190 12/31/2015   $3,082,919
Property   4.39 Fairfield Inn Laurel                       $2,980,035 $2,319,285 $660,749 12/31/2015   $3,060,436
Property   4.40 Cheyenne Fairfield Inn & Suites                       $2,184,113 $1,274,027 $910,086 12/31/2015   $2,069,004
Property   4.41 Courtyard Akron Stow                       $3,378,668 $2,167,968 $1,210,700 12/31/2015   $3,339,430
Property   4.42 Towneplace Suites Bloomington                       $1,990,897 $1,378,491 $612,406 12/31/2015   $2,355,692
Property   4.43 Larkspur Landing Roseville                       $2,792,081 $1,987,238 $804,842 12/31/2015   $2,791,909

 

A-1-16

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS   MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance UW NCF DSCR (P&I) UW NCF DSCR (IO) Cut-Off Date LTV Maturity Date LTV Debt Service Payment Grace Period to Impose Late Charge Debt Service Grace Period to Call a Default Due Date Prepayment String YM
Formula		   Third Most Recent Revenues Third Most Recent Expenses Third Most Recent NOI Third Most Recent NOI Date Third Most Recent NOI Debt Yield Second Most Recent Revenues
Property   4.44 Hampton Inn Danville                       $2,301,578 $1,688,631 $612,946 12/31/2015   $2,521,595
Property   4.45 Holiday Inn Norwich                       $4,347,308 $3,741,178 $606,130 12/31/2015   $4,825,972
Property   4.46 Hampton Inn Suites Longview North                       $3,058,158 $1,867,316 $1,190,842 12/31/2015   $2,373,357
Property   4.47 Springhill Suites Peoria Westlake                       $3,126,977 $2,492,033 $634,944 12/31/2015   $2,854,364
Property   4.48 Hampton Inn Suites Buda                       $2,802,930 $1,805,221 $997,709 12/31/2015   $2,680,752
Property   4.49 Shawnee Hampton Inn                       $1,834,041 $1,262,710 $571,331 12/31/2015   $1,890,630
Property   4.50 Racine Fairfield Inn                       $1,757,437 $1,159,991 $597,446 12/31/2015   $1,800,048
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam                       $2,166,585 $1,511,366 $655,218 12/31/2015   $2,342,011
Property   4.52 Holiday Inn Express & Suites Terrell                       $2,004,889 $1,411,915 $592,974 12/31/2015   $2,116,706
Property   4.53 Westchase Homewood Suites                       $4,364,744 $3,053,944 $1,310,801 12/31/2015   $3,210,256
Property   4.54 Holiday Inn Express & Suites Tyler South                       $2,201,486 $1,542,169 $659,318 12/31/2015   $2,077,217
Property   4.55 Holiday Inn Express & Suites Huntsville                       $3,196,798 $1,860,283 $1,336,515 12/31/2015   $2,407,786
Property   4.56 Hampton Inn Sweetwater                       $2,002,056 $1,401,720 $600,336 12/31/2015   $1,725,603
Property   4.57 Comfort Suites Buda Austin South                       $2,032,396 $1,501,547 $530,849 12/31/2015   $2,074,254
Property   4.58 Fairfield Inn & Suites Weatherford                       $1,465,030 $1,177,226 $287,804 12/31/2015   $1,543,315
Property   4.59 Holiday Inn Express & Suites Altus                       $1,322,219 $1,123,647 $198,572 12/31/2015   $1,422,396
Property   4.60 Comfort Inn & Suites Paris                       $1,058,458 $812,594 $245,864 12/31/2015   $1,161,068
Property   4.61 Hampton Inn Suites Decatur                       $1,669,635 $1,341,281 $328,354 12/31/2015   $1,547,032
Property   4.62 Holiday Inn Express & Suites Texarkana East                       $1,496,353 $1,347,419 $148,934 12/31/2015   $1,621,549
Property   4.63 Mankato Fairfield Inn                       $1,247,365 $1,021,766 $225,599 12/31/2015   $1,222,539
Property   4.64 Candlewood Suites Texarkana                       $1,127,933 $964,547 $163,386 12/31/2015   $1,270,187
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East                       $1,363,324 $1,246,696 $116,629 12/31/2015   $599,729
Loan 5 5 Westchester One 4.6%    1.64x 2.29x 63.6% 55.2% 0 5 First LO(24);DEF(92);O(4)   $24,082,236 $12,801,059 $11,281,176 12/31/2015 10.3% $23,542,121
Loan   6 Ritchie Station Marketplace 4.4%    1.39x 1.86x 66.8% 58.5% 0 0 First LO(25);DEF(90);O(5)   N/A N/A N/A N/A N/A $1,778,270
Loan 5 7 2851 Junction 3.2%    N/A 1.96x 70.0% 70.0% 0 0 Eleventh LO(26);DEF(87);O(7)   N/A N/A N/A N/A N/A $3,338,585
Loan 5 8 Amazon Lakeland 3.2%    N/A 1.65x 72.0% 72.0% 0 0 Fifth LO(24);DEF(80);O(4)   $6,243,155 $1,233,556 $5,009,600 12/31/2015 7.9% $5,642,195
Loan 5 9 Sheraton Hotel Greensboro 3.2%    2.74x N/A 49.3% 37.3% 0 0 Eleventh LO(26);DEF(90);O(4)   $34,013,955 $24,389,378 $9,624,577 10/31/2015 TTM 21.5% $35,784,479
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    1.67x N/A 53.8% 42.6% 0 5 First LO(24);DEF(92);O(4)   $4,035,913 $1,012,700 $3,023,213 12/31/2014 10.2% $4,264,083
Loan 7 11 Center at Pearland Parkway 2.7%    N/A 2.16x 60.6% 60.6% 0 0 Eleventh LO(24);DEF(92);O(4)   $2,237,742 $788,480 $1,449,262 12/31/2015 5.7% $3,672,899
Loan   12 Trumbull Marriott 2.4%    1.84x N/A 62.7% 51.1% 5 0 Eleventh LO(24);DEF(92);O(4)   $16,432,284 $12,902,536 $3,529,748 12/31/2015 16.0% $16,330,464
Loan   13 Gran Park At The Avenues 2.3%    1.82x 2.46x 74.2% 70.6% 0 0 Eleventh LO(25);DEF(31);O(4)   $3,956,030 $1,855,098 $2,100,932 12/31/2015 10.0% $4,312,736
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    1.66x 2.33x 67.6% 57.2% 5 4 First LO(25);DEF(91);O(4)   $2,473,270 $578,445 $1,894,825 12/31/2015 9.2% $2,588,060
Property   14.01 Budget 4th                       $658,378 $136,100 $522,278 12/31/2015   $665,732
Property   14.02 Budget Mickley                       $439,653 $86,580 $353,073 12/31/2015   $484,336
Property   14.03 Budget Independence                       $374,658 $92,175 $282,483 12/31/2015   $387,350
Property   14.04 Budget Werley Rd                       $329,550 $79,490 $250,060 12/31/2015   $361,498
Property   14.05 Budget E Allen                       $189,258 $55,611 $133,647 12/31/2015   $208,190
Property   14.06 Budget Washington                       $171,423 $45,833 $125,590 12/31/2015   $171,145
Property   14.07 Budget Quebec                       $173,892 $50,902 $122,990 12/31/2015   $176,561
Property   14.08 Budget Emmaus                       $136,458 $31,754 $104,704 12/31/2015   $133,248
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    1.55x 2.12x 60.9% 53.2% 0 0 Eleventh LO(25);DEF(90);O(5)   $3,213,131 $1,887,824 $1,325,307 12/31/2015 6.5% $3,690,331
Property   15.01 Waterfall Towers                       $1,413,106 $741,532 $671,574 12/31/2015   $1,584,932
Property   15.02 Lakes Building 2227                       $1,322,567 $707,882 $614,685 12/31/2015   $1,459,051
Property   15.03 Lakes Building 2255                       $246,931 $152,872 $94,059 12/31/2015   $301,316
Property   15.04 Lakes Building 2235                       $230,527 $141,361 $89,166 12/31/2015   $218,017
Property   15.05 Lakes Building 2245                       $0 $72,782 -$72,782 12/31/2015   $0
Property   15.06 Lakes Building 2225                       $0 $71,395 -$71,395 12/31/2015   $127,015
Loan   16 Hall Office G4 2.1%    1.54x N/A 75.0% 61.0% 5 0 Eleventh LO(24);DEF(91);O(5)   $2,640,124 $1,012,081 $1,628,043 12/31/2015 8.4% $2,767,842
Loan   17 Crossroads Festival Retail Center 2.0%    1.39x 2.05x 66.4% 54.9% 0 0 Eleventh LO(25);DEF(91);O(4)   $2,483,879 $790,259 $1,693,620 12/31/2015 9.3% $2,592,801
Loan   18 Majestic Industrial Portfolio 1.7%    1.61x N/A 23.3% 19.3% 0 5 First LO(25);DEF(91);O(4)   $9,230,190 $8,376,188 $854,003 12/31/2014 5.3% $10,331,318
Loan   19 Millbrae Station Self Storage 1.6%    1.35x N/A 65.8% 53.0% 0 0 Eleventh LO(25);DEF(91);O(4)   $1,713,996 $587,962 $1,126,034 12/31/2015 7.8% $1,845,238
Loan   20 North La Cienega 1.4%    N/A 2.46x 37.5% 37.5% 0 0 Eleventh LO(26);DEF(90);O(4)   $1,578,371 $206,224 $1,372,147 12/31/2015 10.6% $1,585,190
Loan 15 21 Hilton Garden Bozeman 1.2%    2.35x 3.25x 53.7% 44.4% 5 5 First LO(25);DEF(91);O(4)   $5,390,782 $3,627,993 $1,762,789 12/31/2014 15.3% $5,752,456
Loan 6 22 EZ Storage I 1.2%    1.51x 2.00x 57.5% 49.3% 0 0 Eleventh LO(25);DEF(91);O(4)   $630,991 $734,784 -$103,793 12/31/2015 -0.9% $1,645,542
Property   22.01 EZ - Rock Hill                       $249,904 $315,472 -$65,568 12/31/2015   $808,243
Property   22.02 EZ - Crestwood                       $381,087 $419,312 -$38,224 12/31/2015   $837,298
Loan 8 23 Norwalk Plaza 1.2%    1.33x 1.76x 72.3% 66.4% 5 0 Eleventh LO(26);DEF(90);O(4)   $1,086,275 $357,953 $728,322 12/31/2015 6.3% $1,104,989
Loan   24 The Crossroads Of Opelika 1.1%    1.39x 1.77x 69.8% 59.8% 0 0 Eleventh LO(29);DEF(87);O(4)   N/A N/A N/A N/A N/A N/A
Loan 16 25 1680 Duke Street 1.1%    N/A 1.99x 52.4% 52.4% 5 5 First LO(25);DEF(91);O(4)   $753,275 $392,013 $361,262 12/31/2015 3.7% $1,215,546
Loan   26 Whole Foods Sauganash 1.0%    1.28x 1.68x 61.4% 51.5% 0 0 Eleventh LO(24);DEF(92);O(4)   N/A N/A N/A N/A N/A $1,136,808
Loan   27 Westgate Centre 1.0%    1.85x N/A 68.3% 55.3% 5 4 First LO(24);DEF(92);O(4)   $1,115,268 $555,604 $559,664 12/31/2015 6.1% $1,050,695
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    1.97x N/A 36.1% 0.8% 0 0 Eleventh LO(25);DEF(211);O(4)   $2,028,149 $794,679 $1,233,470 12/31/2015 13.7% $2,111,379
Loan   29 The Shoppes at Mid-City 0.9%    1.45x 1.89x 68.2% 60.2% 5 5 First LO(24);DEF(91);O(5)   N/A N/A N/A N/A N/A N/A
Loan   30 Bullard Creek 0.9%    1.30x 1.62x 68.6% 64.7% 5 4 First LO(25);DEF(31);O(4)   $1,600,966 $954,993 $645,973 12/31/2015 7.5% $1,708,901
Loan   31 CVS – Norwalk 0.9%    N/A 1.64x 61.5% 61.5% 0 0 Eleventh LO(24);DEF(92);O(4)   N/A N/A N/A N/A N/A $705,630
Loan   32 Hampton Inn Norfolk 0.8%    2.20x 3.02x 58.5% 53.4% 5 4 First LO(24);DEF(92);O(4)   $2,853,145 $1,691,751 $1,161,394 12/31/2015 14.7% $2,917,765
Loan 12 33 580 Howard 0.8%    N/A 3.85x 37.2% 37.2% 0 0 Eleventh LO(26);DEF(91);O(3)   $1,346,508 $275,743 $1,070,765 12/31/2015 14.6% $1,561,187
Loan   34 Storage Choice - West Airport 0.8%    1.40x N/A 69.9% 56.7% 5 4 First LO(25);DEF(91);O(4)   $1,200,961 $511,461 $689,500 12/31/2015 9.7% $1,138,573
Loan   35 Southside Terrace Apartments 0.8%    N/A 2.18x 53.8% 53.8% 5 5 First LO(25);DEF(91);O(4)   $1,782,706 $1,366,808 $415,898 12/31/2014 5.9% $1,822,744
Loan   36 Grass Valley Self Storage 0.8%    1.63x 2.23x 69.7% 60.8% 0 0 Eleventh LO(24);DEF(92);O(4)   $816,794 $291,890 $524,904 12/31/2015 7.5% $920,406
Loan 8 37 El Mercado Center 0.7%    1.45x 1.94x 69.1% 59.1% 5 4 First LO(25);YM1(91);O(4) B   $767,187 $146,098 $621,089 12/31/2014 9.3% $786,519
Loan   38 Cimarron Shopping Center 0.7%    2.09x N/A 54.2% 43.0% 5 5 First LO(24);DEF(91);O(5)   $854,262 $325,601 $528,661 12/31/2014 8.1% $836,254
Loan   39 Evesham Corporate Center 0.7%    2.71x 3.91x 55.6% 50.4% 5 5 First LO(24);DEF(91);O(5)   $1,799,460 $994,124 $805,336 12/31/2014 12.8% $1,645,932
Loan   40 Towne Place Suites - Bend, OR 0.7%    2.16x N/A 61.1% 50.0% 5 0 Eleventh LO(25);DEF/YM1(88);O(7) C   $2,483,016 $1,658,522 $824,494 12/31/2015 13.1% $2,788,064
Loan   41 Rush Creek 0.6%    2.04x N/A 55.2% 43.9% 5 5 First LO(24);DEF(91);O(5)   $777,725 $248,309 $529,416 12/31/2014 9.6% $812,370
Loan   42 Oakwood Apartment Corp. 0.5%    N/A 8.45x 19.5% 19.5% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   43 Ramapo Towers Owners Corp. 0.5%    5.73x N/A 44.6% 39.1% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   44 Storage Choice - Mira Vista 0.5%    1.39x N/A 65.9% 53.4% 5 4 First LO(25);DEF(91);O(4)   $654,706 $294,512 $360,194 12/31/2015 7.9% $697,836
Loan   45 Bluejay Shopping Center 0.5%    1.94x 2.67x 51.2% 46.7% 0 0 Eleventh LO(25);DEF(91);O(4)   $686,278 $178,436 $507,843 12/31/2015 11.7% $793,360
Loan   46 Holiday North MHC 0.5%    1.56x N/A 60.3% 49.2% 5 4 First LO(25);DEF(91);O(4)   $512,255 $162,840 $349,415 12/31/2015 8.1% $629,814
Loan   47 South Loop Shopping Center 0.5%    2.11x N/A 56.7% 45.4% 5 5 First LO(24);DEF(91);O(5)   $694,150 $165,613 $528,537 12/31/2015 12.3% $669,218
Loan   48 Lafayette Owners Corp. 0.5%    10.51x N/A 8.9% 7.0% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   49 Walgreens Houghton 0.4%    1.34x 1.76x 67.5% 62.1% 5 5 First LO(24);DEF(92);O(4)   N/A N/A N/A N/A N/A N/A
Loan   50 Hartsdale Manor Owners Corp. 0.4%    7.09x N/A 16.4% 13.0% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   51 Hudson Hills Tenant Corp. 0.4%    3.91x N/A 32.6% 28.7% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan 8 52 The Southview Owners Corp. 0.4%    5.51x N/A 15.6% 12.4% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A 9.31x 8.4% 8.4% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   54 3875 Owners Corp. 0.4%    6.59x N/A 11.0% 8.7% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A

A-1-17

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN CHARACTERISTICS   MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance UW NCF DSCR (P&I) UW NCF DSCR (IO) Cut-Off Date LTV Maturity Date LTV Debt Service Payment Grace Period to Impose Late Charge Debt Service Grace Period to Call a Default Due Date Prepayment String YM
Formula		   Third Most Recent Revenues Third Most Recent Expenses Third Most Recent NOI Third Most Recent NOI Date Third Most Recent NOI Debt Yield Second Most Recent Revenues
Loan   55 Greater Richland Shopping Center 0.4%    1.89x N/A 49.3% 39.2% 5 5 First LO(24);DEF(91);O(5)   $659,202 $236,687 $422,515 12/31/2015 12.1% $659,790
Loan   56 All Storage Basswood 0.4%    2.22x N/A 59.3% 47.1% 5 5 First LO(24);DEF(91);O(5)   $611,008 $242,841 $368,167 12/31/2015 10.5% $628,650
Loan   57 Ft. Knox LV Storage 0.4%    1.59x 2.10x 57.6% 52.9% 5 4 First LO(24);DEF(92);O(4)   $448,171 $411,336 $36,835 12/31/2015 1.1% $499,734
Loan   58 Plaza Prospect Apt. Inc. 0.3%    31.07x N/A 2.4% 1.9% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   59 Jaxboro Corp. 0.3%    12.18x N/A 5.6% 4.4% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    9.37x N/A 9.4% 8.3% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    8.77x N/A 12.7% 10.0% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    6.30x N/A 28.5% 25.1% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    8.44x N/A 11.4% 10.0% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   64 Mermaid Manor MHC 0.2%    1.58x N/A 75.0% 61.6% 5 4 First LO(24);YM1(92);O(4) B   N/A N/A N/A N/A N/A $442,816
Loan   65 20 Ohlone Parkway 0.2%    1.38x N/A 61.3% 50.1% 0 0 Eleventh LO(25);DEF(91);O(4)   $249,247 $104,392 $144,855 12/31/2015 7.2% $267,557
Loan   66 55 Halley Street, Inc. 0.2%    4.34x N/A 26.1% 20.6% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   67 Vermont Center Showrooms 0.2%    3.01x N/A 19.3% 15.7% 0 0 Eleventh LO(25);DEF(91);O(4)   $675,455 $182,222 $493,233 12/31/2015 27.4% $740,191
Loan   68 100 Bank Street Owners Corp. 0.2%    21.20x N/A 2.9% 2.6% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    18.36x N/A 2.8% 2.2% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   70 Wells Fargo Milton 0.1%    1.38x N/A 25.0% 9.4% 0 0 Eleventh LO(26);DEF(54);O(4)   $170,496 $0 $170,496 12/31/2015 17.3% $170,496
Loan   71 84-86 Development Corp. 0.1%    21.82x N/A 2.5% 2.2% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    6.52x N/A 9.8% 7.8% 10 10 First YM1(113);1%(3);O(4) D   N/A N/A N/A N/A N/A N/A

 

A-1-18

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Second Most Recent Expenses Second Most Recent NOI Second Most Recent NOI Date Second Most Recent NOI Debt Yield Most Recent Revenues Most Recent Expenses Most Recent NOI Most Recent NOI Date Most Recent NOI Debt Yield Underwritten
Occupancy %		 Underwritten
EGI		 Underwritten
Expenses		 Underwritten NOI Underwritten NOI Debt Yield Underwritten
Cap Ex
Loan 5 1 General Motors Building 9.6%    $99,256,499 $150,511,664 12/31/2015 10.2% $256,349,455 $104,924,109 $151,425,346 12/31/2016 10.3% 95.0% $334,764,418 $107,458,009 $227,306,409 15.5% $397,997
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $79,004,104 $29,231,519 $49,772,586 14.1% $781,904
Property   2.01 BAE Systems   N/A N/A N/A   N/A N/A N/A N/A   95.0% $6,796,684 $2,514,773 $4,281,911   $50,063
Property   2.02 FedEx (Stratford)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,379,160 $1,990,289 $3,388,871   $33,780
Property   2.03 FedEx (Baltimore)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,375,273 $1,988,851 $3,386,422   $45,902
Property   2.04 Harman   N/A N/A N/A   N/A N/A N/A N/A   95.0% $5,387,147 $1,993,244 $3,393,902   $28,206
Property   2.05 GE Aviation (Lafayette)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $4,259,069 $1,575,856 $2,683,213   $45,961
Property   2.06 GoDaddy   N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,876,583 $1,434,336 $2,442,247   $22,500
Property   2.07 Carrier   N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,465,588 $1,282,268 $2,183,320   $76,880
Property   2.08 Emerus   N/A N/A N/A   N/A N/A N/A N/A   95.0% $3,397,543 $1,257,091 $2,140,452   $14,346
Property   2.09 Cardinal Health   N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,790,425 $1,032,457 $1,757,968   $41,393
Property   2.10 TE Connectivity   N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,932,121 $1,084,885 $1,847,237   $26,497
Property   2.11 FCA LLC   N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,747,456 $1,016,559 $1,730,897   $45,000
Property   2.12 FedEx (Staunton)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,190,820 $810,603 $1,380,217   $33,780
Property   2.13 QuadPackaging (Proteus)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,815,035 $671,563 $1,143,472   $31,500
Property   2.14 QuadPackaging (Transpak)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,797,749 $665,167 $1,132,582   $31,200
Property   2.15 T-Mobile   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,801,998 $666,739 $1,135,259   $9,975
Property   2.16 Sikorsky Aircraft   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,858,180 $687,527 $1,170,653   $22,646
Property   2.17 Vatterott College   N/A N/A N/A   N/A N/A N/A N/A   95.0% $2,127,329 $787,112 $1,340,217   $13,500
Property   2.18 Comcast   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,666,826 $616,725 $1,050,100   $8,589
Property   2.19 Alfa Laval   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,711,602 $633,293 $1,078,309   $27,038
Property   2.20 LKQ Corporation (New Braunfels)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,447,775 $535,677 $912,098   $15,054
Property   2.21 Hitachi   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,371,194 $507,342 $863,852   $10,808
Property   2.22 Cameron   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,619,001 $599,030 $1,019,971   $11,228
Property   2.23 Alliance Data   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,395,792 $516,443 $879,349   $15,120
Property   2.24 Synchrony Financial   N/A N/A N/A   N/A N/A N/A N/A   95.0% $1,093,022 $404,418 $688,604   $10,166
Property   2.25 Baxalta (Barry Pointe)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $725,110 $268,291 $456,819   $2,502
Property   2.26 Baxalta (Casselberry)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $730,164 $270,161 $460,003   $2,504
Property   2.27 Baxalta (Mounds View)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $705,097 $260,886 $444,211   $2,502
Property   2.28 Baxalta (Grand Rapids)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $706,976 $261,581 $445,395   $2,504
Property   2.29 Gerdau   N/A N/A N/A   N/A N/A N/A N/A   95.0% $915,967 $338,908 $577,059   $7,046
Property   2.30 Baxalta (Wausau)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $655,724 $242,618 $413,106   $2,502
Property   2.31 Baxalta (Springfield)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $660,942 $244,548 $416,393   $2,504
Property   2.32 LKQ (Salisbury)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $700,201 $259,074 $441,127   $26,018
Property   2.33 Baxalta (Ankeny)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $621,471 $229,944 $391,527   $2,516
Property   2.34 H&E Equipment Services (San Antonio)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $614,375 $227,319 $387,056   $3,980
Property   2.35 H&E Equipment Services (New Orleans)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $617,481 $228,468 $389,013   $2,821
Property   2.36 GE Aviation (Pompano)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $559,537 $207,029 $352,508   $4,634
Property   2.37 Saint-Gobain   N/A N/A N/A   N/A N/A N/A N/A   95.0% $562,737 $208,213 $354,525   $15,443
Property   2.38 H&E Equipment Services (Columbia)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $485,579 $179,664 $305,915   $2,907
Property   2.39 H&E Equipment Services (Yukon)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $474,788 $175,672 $299,117   $2,941
Property   2.40 LKQ Corporation (Toledo)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $474,634 $175,614 $299,019   $24,508
Property   2.41 H&E Equipment Services (Greer)   N/A N/A N/A   N/A N/A N/A N/A   95.0% $489,950 $181,281 $308,668   $2,941
Loan 5 3 Del Amo Fashion Center 6.4%    $24,572,583 $51,101,092 12/31/2016 11.1% $77,175,155 $23,956,448 $53,218,707 3/31/2017 TTM 11.6% 87.0% $81,259,520 $21,915,628 $59,343,892 12.9% $223,460
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    $139,766,633 $74,469,397 12/31/2016 12.9% $212,650,616 $140,075,692 $72,574,924 3/31/2017 TTM 12.6% 74.6% $213,600,210 $142,270,818 $71,329,392 12.4% $0
Property   4.01 Larkspur Landing Sunnyvale   $3,196,232 $4,621,136 12/31/2016   $7,774,225 $3,182,596 $4,591,630 3/31/2017 TTM   83.8% $7,774,225 $3,602,265 $4,171,961   $0
Property   4.02 Larkspur Landing Milpitas   $2,919,223 $3,829,640 12/31/2016   $6,764,028 $2,934,998 $3,829,030 3/31/2017 TTM   85.7% $6,764,028 $3,201,871 $3,562,157   $0
Property   4.03 Larkspur Landing Campbell   $2,837,671 $3,413,600 12/31/2016   $6,059,570 $2,757,497 $3,302,074 3/31/2017 TTM   84.3% $6,059,570 $2,860,144 $3,199,426   $0
Property   4.04 Larkspur Landing San Francisco   $3,162,141 $2,743,461 12/31/2016   $5,697,514 $3,243,028 $2,454,486 3/31/2017 TTM   84.9% $5,697,514 $3,270,929 $2,426,585   $0
Property   4.05 Larkspur Landing Pleasanton   $2,764,545 $2,555,057 12/31/2016   $5,193,352 $2,729,274 $2,464,078 3/31/2017 TTM   82.9% $5,193,352 $2,754,991 $2,438,362   $0
Property   4.06 Larkspur Landing Bellevue   $2,501,374 $2,225,110 12/31/2016   $4,692,425 $2,495,573 $2,196,852 3/31/2017 TTM   78.8% $4,692,425 $2,518,899 $2,173,526   $0
Property   4.07 Larkspur Landing Sacramento   $2,369,171 $1,831,280 12/31/2016   $4,214,257 $2,376,584 $1,837,673 3/31/2017 TTM   83.0% $4,214,257 $2,397,345 $1,816,912   $0
Property   4.08 Hampton Inn Ann Arbor North   $2,996,409 $1,960,016 12/31/2016   $4,826,301 $2,931,510 $1,894,791 3/31/2017 TTM   73.9% $4,826,301 $2,990,175 $1,836,126   $0
Property   4.09 Larkspur Landing Hillsboro   $2,189,946 $1,826,902 12/31/2016   $3,941,272 $2,212,809 $1,728,463 3/31/2017 TTM   74.1% $3,941,272 $2,232,510 $1,708,763   $0
Property   4.10 Larkspur Landing Renton   $2,659,463 $1,689,754 12/31/2016   $4,423,020 $2,707,102 $1,715,917 3/31/2017 TTM   80.3% $4,423,020 $2,728,888 $1,694,132   $0
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   $3,984,588 $1,521,153 12/31/2016   $5,568,856 $4,003,041 $1,565,815 3/31/2017 TTM   78.3% $5,568,856 $4,031,609 $1,537,247   $0
Property   4.12 Residence Inn Toledo Maumee   $2,569,850 $1,428,201 12/31/2016   $4,066,425 $2,577,284 $1,489,141 3/31/2017 TTM   81.7% $4,066,425 $2,597,554 $1,468,871   $0
Property   4.13 Residence Inn Williamsburg   $2,645,877 $1,452,419 12/31/2016   $3,955,706 $2,577,258 $1,378,448 3/31/2017 TTM   73.0% $3,955,706 $2,596,962 $1,358,744   $0
Property   4.14 Hampton Inn Suites Waco South   $2,832,923 $1,460,429 12/31/2016   $4,293,844 $2,857,582 $1,436,261 3/31/2017 TTM   77.7% $4,293,844 $2,879,053 $1,414,791   $0
Property   4.15 Holiday Inn Louisville Airport Fair Expo   $2,810,936 $1,497,354 12/31/2016   $4,185,314 $2,774,983 $1,410,331 3/31/2017 TTM   72.9% $4,185,314 $2,796,547 $1,388,767   $0
Property   4.16 Courtyard Tyler   $2,089,629 $1,339,935 12/31/2016   $3,341,364 $2,071,232 $1,270,131 3/31/2017 TTM   58.8% $3,341,364 $2,088,004 $1,253,360   $0
Property   4.17 Hilton Garden Inn Edison Raritan Center   $4,454,017 $1,307,772 12/31/2016   $5,848,958 $4,501,494 $1,347,464 3/31/2017 TTM   78.1% $5,848,958 $4,531,561 $1,317,397   $0
Property   4.18 Hilton Garden Inn St. Paul Oakdale   $3,192,469 $1,791,252 12/31/2016   $4,891,094 $3,176,826 $1,714,268 3/31/2017 TTM   80.0% $4,891,094 $3,201,247 $1,689,847   $0
Property   4.19 Residence Inn Grand Rapids West   $2,018,261 $1,292,691 12/31/2016   $3,115,120 $1,993,563 $1,121,557 3/31/2017 TTM   72.6% $3,115,120 $2,008,993 $1,106,127   $0
Property   4.20 Peoria, AZ Residence Inn   $2,053,732 $1,238,569 12/31/2016   $3,248,248 $2,073,979 $1,174,268 3/31/2017 TTM   80.8% $3,248,248 $2,090,221 $1,158,027   $0
Property   4.21 Hampton Inn Suites Bloomington Normal   $2,340,772 $1,418,917 12/31/2016   $3,738,690 $2,323,067 $1,415,623 3/31/2017 TTM   70.8% $3,738,690 $2,341,747 $1,396,943   $0
Property   4.22 Courtyard Chico   $2,381,258 $1,431,176 12/31/2016   $3,850,184 $2,409,784 $1,440,399 3/31/2017 TTM   84.6% $3,850,184 $2,410,998 $1,439,185   $0
Property   4.23 Hampton Inn Suites South Bend   $2,535,257 $1,244,725 12/31/2016   $3,810,167 $2,560,292 $1,249,874 3/31/2017 TTM   69.9% $3,810,167 $2,577,957 $1,232,210   $0
Property   4.24 Hampton Inn Suites Kokomo   $2,431,095 $1,313,454 12/31/2016   $3,680,915 $2,406,941 $1,273,974 3/31/2017 TTM   77.9% $3,680,915 $2,425,349 $1,255,566   $0
Property   4.25 Courtyard Wichita Falls   $1,967,538 $1,087,624 12/31/2016   $3,121,444 $2,010,030 $1,111,414 3/31/2017 TTM   77.4% $3,121,444 $2,025,834 $1,095,610   $0
Property   4.26 Hampton Inn Morehead   $2,029,198 $1,111,688 12/31/2016   $3,154,358 $2,044,468 $1,109,890 3/31/2017 TTM   66.6% $3,154,358 $2,060,293 $1,094,065   $0
Property   4.27 Residence Inn Chico   $2,003,854 $1,226,216 12/31/2016   $3,273,835 $2,069,989 $1,203,846 3/31/2017 TTM   88.0% $3,273,835 $2,065,656 $1,208,180   $0
Property   4.28 Courtyard Lufkin   $2,065,448 $873,250 12/31/2016   $2,752,597 $2,000,258 $752,338 3/31/2017 TTM   64.9% $2,752,597 $2,014,311 $738,285   $0
Property   4.29 Hampton Inn Carlisle   $2,363,148 $1,161,091 12/31/2016   $3,439,196 $2,305,135 $1,134,061 3/31/2017 TTM   76.1% $3,439,196 $2,322,290 $1,116,905   $0
Property   4.30 Springhill Suites Williamsburg   $2,462,690 $977,388 12/31/2016   $3,361,902 $2,469,058 $892,843 3/31/2017 TTM   71.7% $3,361,902 $2,485,794 $876,108   $0
Property   4.31 Fairfield Inn Bloomington   $1,695,639 $1,260,812 12/31/2016   $3,018,966 $1,711,211 $1,307,756 3/31/2017 TTM   87.1% $3,018,966 $1,747,736 $1,271,230   $0
Property   4.32 Waco Residence Inn   $2,129,416 $986,296 12/31/2016   $3,136,682 $2,208,764 $927,918 3/31/2017 TTM   82.0% $3,136,682 $2,224,447 $912,234   $0
Property   4.33 Holiday Inn Express Fishers   $2,184,957 $947,837 12/31/2016   $3,176,451 $2,209,137 $967,314 3/31/2017 TTM   67.1% $3,176,451 $2,225,023 $951,428   $0
Property   4.34 Larkspur Landing Folsom   $2,022,130 $871,854 12/31/2016   $2,902,483 $2,029,275 $873,208 3/31/2017 TTM   86.4% $2,902,483 $2,043,619 $858,864   $0
Property   4.35 Springhill Suites Chicago Naperville Warrenville   $2,567,803 $662,101 12/31/2016   $3,321,573 $2,613,848 $707,725 3/31/2017 TTM   66.9% $3,321,573 $2,653,751 $667,822   $0
Property   4.36 Holiday Inn Express & Suites Paris   $1,515,400 $824,061 12/31/2016   $2,343,673 $1,533,494 $810,179 3/31/2017 TTM   72.6% $2,343,673 $1,545,193 $798,480   $0
Property   4.37 Toledo Homewood Suites   $1,999,558 $880,436 12/31/2016   $2,929,714 $1,970,860 $958,854 3/31/2017 TTM   82.2% $2,929,714 $1,985,509 $944,205   $0
Property   4.38 Grand Rapids Homewood Suites   $2,206,236 $876,683 12/31/2016   $3,009,146 $2,254,528 $754,618 3/31/2017 TTM   84.1% $3,009,146 $2,269,574 $739,572   $0
Property   4.39 Fairfield Inn Laurel   $2,430,414 $630,022 12/31/2016   $3,127,939 $2,454,865 $673,074 3/31/2017 TTM   79.9% $3,127,939 $2,470,469 $657,471   $0
Property   4.40 Cheyenne Fairfield Inn & Suites   $1,233,313 $835,692 12/31/2016   $1,961,942 $1,198,541 $763,401 3/31/2017 TTM   74.6% $1,961,942 $1,208,351 $753,591   $0
Property   4.41 Courtyard Akron Stow   $2,310,440 $1,028,990 12/31/2016   $3,168,035 $2,265,448 $902,586 3/31/2017 TTM   65.9% $3,168,035 $2,281,919 $886,115   $0
Property   4.42 Towneplace Suites Bloomington   $1,515,451 $840,241 12/31/2016   $2,441,633 $1,579,332 $862,300 3/31/2017 TTM   89.1% $2,441,633 $1,591,528 $850,105   $0
Property   4.43 Larkspur Landing Roseville   $2,028,202 $763,707 12/31/2016   $2,851,065 $2,050,973 $800,092 3/31/2017 TTM   79.5% $2,851,065 $2,064,916 $786,149   $0

 

 

A-1-19

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS          
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Second Most Recent Expenses Second Most Recent NOI Second Most Recent NOI Date Second Most Recent NOI Debt Yield Most Recent Revenues Most Recent Expenses Most Recent NOI Most Recent NOI Date Most Recent NOI Debt Yield Underwritten
Occupancy %		 Underwritten
EGI		 Underwritten
Expenses		 Underwritten NOI Underwritten NOI Debt Yield Underwritten
Cap Ex
Property   4.44 Hampton Inn Danville   $1,800,163 $721,433 12/31/2016   $2,591,371 $1,849,816 $741,555 3/31/2017 TTM   80.0% $2,591,371 $1,862,762 $728,609   $0
Property   4.45 Holiday Inn Norwich   $4,034,355 $791,617 12/31/2016   $4,801,904 $4,023,218 $778,687 3/31/2017 TTM   56.7% $4,801,904 $4,049,772 $752,132   $0
Property   4.46 Hampton Inn Suites Longview North   $1,694,366 $678,991 12/31/2016   $2,322,688 $1,660,639 $662,049 3/31/2017 TTM   63.8% $2,322,688 $1,672,245 $650,443   $0
Property   4.47 Springhill Suites Peoria Westlake   $2,384,615 $469,749 12/31/2016   $2,918,586 $2,421,747 $496,839 3/31/2017 TTM   63.3% $2,918,586 $2,448,540 $470,046   $0
Property   4.48 Hampton Inn Suites Buda   $1,780,820 $899,932 12/31/2016   $2,627,746 $1,761,027 $866,719 3/31/2017 TTM   74.5% $2,627,746 $1,774,143 $853,603   $0
Property   4.49 Shawnee Hampton Inn   $1,254,672 $635,957 12/31/2016   $1,892,474 $1,264,237 $628,237 3/31/2017 TTM   77.6% $1,892,474 $1,273,699 $618,775   $0
Property   4.50 Racine Fairfield Inn   $1,203,878 $596,170 12/31/2016   $1,812,261 $1,199,377 $612,885 3/31/2017 TTM   68.6% $1,812,261 $1,208,438 $603,823   $0
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   $1,691,679 $650,333 12/31/2016   $2,433,055 $1,733,654 $699,401 3/31/2017 TTM   75.6% $2,433,055 $1,745,776 $687,279   $0
Property   4.52 Holiday Inn Express & Suites Terrell   $1,494,300 $622,406 12/31/2016   $2,149,392 $1,533,271 $616,121 3/31/2017 TTM   84.0% $2,149,392 $1,543,906 $605,485   $0
Property   4.53 Westchase Homewood Suites   $2,668,409 $541,847 12/31/2016   $2,958,058 $2,563,519 $394,540 3/31/2017 TTM   63.6% $2,958,058 $2,578,316 $379,742   $0
Property   4.54 Holiday Inn Express & Suites Tyler South   $1,500,505 $576,713 12/31/2016   $2,128,673 $1,518,165 $610,507 3/31/2017 TTM   65.9% $2,128,673 $1,528,792 $599,880   $0
Property   4.55 Holiday Inn Express & Suites Huntsville   $1,674,172 $733,614 12/31/2016   $2,360,887 $1,659,727 $701,160 3/31/2017 TTM   65.5% $2,360,887 $1,671,501 $689,387   $0
Property   4.56 Hampton Inn Sweetwater   $1,225,261 $500,342 12/31/2016   $1,585,686 $1,177,401 $408,284 3/31/2017 TTM   62.9% $1,585,686 $1,185,317 $400,369   $0
Property   4.57 Comfort Suites Buda Austin South   $1,519,552 $554,702 12/31/2016   $2,082,208 $1,530,153 $552,056 3/31/2017 TTM   76.8% $2,082,208 $1,540,640 $541,569   $0
Property   4.58 Fairfield Inn & Suites Weatherford   $1,276,569 $266,746 12/31/2016   $1,659,116 $1,339,100 $320,016 3/31/2017 TTM   63.4% $1,659,116 $1,347,398 $311,718   $0
Property   4.59 Holiday Inn Express & Suites Altus   $1,182,112 $240,285 12/31/2016   $1,417,147 $1,198,163 $218,984 3/31/2017 TTM   67.4% $1,417,147 $1,205,199 $211,948   $0
Property   4.60 Comfort Inn & Suites Paris   $884,258 $276,810 12/31/2016   $1,157,262 $900,440 $256,821 3/31/2017 TTM   67.4% $1,157,262 $906,202 $251,060   $0
Property   4.61 Hampton Inn Suites Decatur   $1,330,723 $216,309 12/31/2016   $1,550,317 $1,362,365 $187,952 3/31/2017 TTM   64.6% $1,550,317 $1,370,105 $180,212   $0
Property   4.62 Holiday Inn Express & Suites Texarkana East   $1,440,815 $180,734 12/31/2016   $1,638,961 $1,463,932 $175,029 3/31/2017 TTM   66.5% $1,638,961 $1,472,078 $166,883   $0
Property   4.63 Mankato Fairfield Inn   $1,043,308 $179,231 12/31/2016   $1,236,472 $1,080,742 $155,731 3/31/2017 TTM   58.0% $1,236,472 $1,086,924 $149,548   $0
Property   4.64 Candlewood Suites Texarkana   $1,104,763 $165,424 12/31/2016   $1,239,140 $1,117,335 $121,805 3/31/2017 TTM   75.0% $1,239,140 $1,123,516 $115,624   $0
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   $909,669 -$309,940 12/31/2016   $413,730 $860,149 -$446,419 3/31/2017 TTM   70.6% $1,363,324 $1,253,517 $109,807   $0
Loan 5 5 Westchester One 4.6%    $12,593,744 $10,948,376 12/31/2016 10.0% $23,331,793 $12,607,026 $10,724,767 3/31/2017 TTM 9.7% 84.4% $24,385,810 $12,817,560 $11,568,250 10.5% $226,859
Loan   6 Ritchie Station Marketplace 4.4%    $1,170,010 $608,260 12/31/2015 1.5% $3,974,206 $852,640 $3,121,566 3/31/2017 TTM 7.6% 95.0% $5,077,186 $1,357,462 $3,719,724 9.1% $49,816
Loan 5 7 2851 Junction 3.2%    $1,601,794 $1,736,791 12/31/2015 T-7 Ann. 3.0% $6,073,753 $1,597,851 $4,475,902 12/31/2016 7.7% 97.0% $6,414,224 $1,611,174 $4,803,050 8.3% $31,123
Loan 5 8 Amazon Lakeland 3.2%    $1,266,370 $4,375,825 12/31/2016 6.9% $5,437,040 $1,285,720 $4,151,320 3/31/2017 TTM 6.6% 97.0% $6,742,925 $1,784,404 $4,958,522 7.8% $101,608
Loan 5 9 Sheraton Hotel Greensboro 3.2%    $25,445,445 $10,339,034 10/31/2016 TTM 23.0% $36,070,460 $25,350,477 $10,719,983 2/28/2017 TTM 23.9% 47.1% $36,070,460 $25,493,178 $10,577,282 23.6% $1,803,523
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    $908,873 $3,355,210 12/31/2015 11.3% $4,470,484 $843,221 $3,627,263 3/31/2017 TTM 12.3% 87.3% $4,100,862 $1,086,609 $3,014,252 10.2% $17,280
Loan 7 11 Center at Pearland Parkway 2.7%    $1,106,052 $2,566,847 12/31/2016 10.0% $3,706,473 $1,132,518 $2,573,955 4/30/2017 TTM 10.1% 95.0% $3,838,679 $1,329,828 $2,508,850 9.8% $22,968
Loan   12 Trumbull Marriott 2.4%    $12,812,393 $3,518,071 12/31/2016 16.0% $15,806,803 $12,640,528 $3,166,275 5/31/2017 TTM 14.4% 61.4% $15,811,246 $12,513,619 $3,297,627 15.0% $790,562
Loan   13 Gran Park At The Avenues 2.3%    $1,912,368 $2,400,368 12/31/2016 11.4% $4,460,338 $1,856,217 $2,604,122 5/31/2017 TTM 12.4% 90.0% $4,616,505 $2,010,056 $2,606,448 12.4% $67,611
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    $595,699 $1,992,361 12/31/2016 9.7% $2,606,402 $603,866 $2,002,536 3/31/2017 TTM 9.7% 81.1% $2,606,581 $611,117 $1,995,464 9.7% $36,615
Property   14.01 Budget 4th   $137,018 $528,714 12/31/2016   $668,632 $139,064 $529,568 3/31/2017 TTM   87.9% $668,632 $140,841 $527,791   $7,327
Property   14.02 Budget Mickley   $88,081 $396,255 12/31/2016   $495,003 $88,869 $406,134 3/31/2017 TTM   87.2% $495,003 $90,126 $404,877   $6,720
Property   14.03 Budget Independence   $95,818 $291,532 12/31/2016   $387,506 $96,699 $290,807 3/31/2017 TTM   70.2% $387,506 $98,026 $289,480   $7,633
Property   14.04 Budget Werley Rd   $81,624 $279,874 12/31/2016   $366,563 $82,906 $283,657 3/31/2017 TTM   77.6% $366,742 $84,180 $282,562   $5,019
Property   14.05 Budget E Allen   $60,685 $147,505 12/31/2016   $212,717 $61,025 $151,692 3/31/2017 TTM   83.0% $212,717 $61,641 $151,076   $3,040
Property   14.06 Budget Washington   $45,963 $125,182 12/31/2016   $170,090 $47,028 $123,062 3/31/2017 TTM   86.2% $170,090 $47,261 $122,829   $1,699
Property   14.07 Budget Quebec   $53,312 $123,249 12/31/2016   $171,032 $54,149 $116,883 3/31/2017 TTM   68.7% $171,032 $54,529 $116,503   $3,728
Property   14.08 Budget Emmaus   $33,198 $100,050 12/31/2016   $134,859 $34,126 $100,733 3/31/2017 TTM   89.0% $134,859 $34,513 $100,346   $1,449
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    $1,953,919 $1,736,412 12/31/2016 8.5% $3,813,040 $1,964,798 $1,848,242 4/30/2017 TTM 9.0% 85.6% $4,309,974 $2,046,370 $2,263,604 11.0% $69,600
Property   15.01 Waterfall Towers   $782,178 $802,754 12/31/2016   $1,632,561 $797,956 $834,605 4/30/2017 TTM   88.7% $1,867,725 $824,414 $1,043,311   $22,861
Property   15.02 Lakes Building 2227   $716,099 $742,952 12/31/2016   $1,469,392 $717,543 $751,849 4/30/2017 TTM   90.9% $1,516,687 $753,455 $763,232   $23,654
Property   15.03 Lakes Building 2255   $165,275 $136,041 12/31/2016   $301,748 $160,868 $140,880 4/30/2017 TTM   59.1% $217,960 $160,049 $57,910   $6,683
Property   15.04 Lakes Building 2235   $134,483 $83,534 12/31/2016   $209,744 $135,875 $73,869 4/30/2017 TTM   45.6% $162,825 $134,622 $28,203   $6,300
Property   15.05 Lakes Building 2245   $77,246 -$77,246 12/31/2016   $0 $71,570 -$71,570 4/30/2017 TTM   100.0% $301,640 $88,887 $212,754   $4,839
Property   15.06 Lakes Building 2225   $78,638 $48,377 12/31/2016   $199,595 $80,986 $118,609 4/30/2017 TTM   100.0% $243,136 $84,942 $158,194   $5,263
Loan   16 Hall Office G4 2.1%    $1,047,020 $1,720,822 12/31/2016 8.9% $2,918,015 $1,082,461 $1,835,554 4/30/2017 TTM 9.5% 93.0% $3,002,673 $1,072,824 $1,929,850 10.0% $23,385
Loan   17 Crossroads Festival Retail Center 2.0%    $847,343 $1,745,457 12/31/2016 9.6% $2,586,253 $846,207 $1,740,045 3/31/2017 TTM 9.5% 95.0% $2,627,806 $869,714 $1,758,092 9.6% $25,254
Loan   18 Majestic Industrial Portfolio 1.7%    $9,952,683 $378,636 12/31/2015 2.4% $12,034,566 $10,329,736 $1,704,831 12/31/2016 10.7% 92.1% $12,300,280 $10,630,843 $1,669,437 10.4% $0
Loan   19 Millbrae Station Self Storage 1.6%    $571,016 $1,274,222 12/31/2016 8.8% $1,873,556 $616,293 $1,257,263 5/31/2017 TTM 8.7% 80.0% $1,873,556 $700,260 $1,173,296 8.1% $11,624
Loan   20 North La Cienega 1.4%    $215,468 $1,369,722 12/31/2016 10.5% $1,601,018 $216,395 $1,384,623 3/31/2017 TTM 10.7% 95.0% $1,648,417 $290,000 $1,358,417 10.4% $6,058
Loan 15 21 Hilton Garden Bozeman 1.2%    $3,825,794 $1,926,662 12/31/2015 16.8% $5,743,759 $3,926,317 $1,817,442 3/31/2017 TTM 15.8% 79.6% $5,743,759 $3,929,126 $1,814,633 15.8% $229,750
Loan 6 22 EZ Storage I 1.2%    $842,638 $802,904 12/31/2016 7.0% $1,927,304 $890,388 $1,036,916 5/31/2017 TTM 9.0% 85.5% $2,047,566 $968,877 $1,078,689 9.4% $15,353
Property   22.01 EZ - Rock Hill   $428,123 $380,121 12/31/2016   $988,258 $456,308 $531,950 5/31/2017 TTM   86.9% $1,069,733 $506,598 $563,135   $7,993
Property   22.02 EZ - Crestwood   $414,515 $422,783 12/31/2016   $939,046 $434,080 $504,966 5/31/2017 TTM   84.0% $977,833 $462,279 $515,554   $7,361
Loan 8 23 Norwalk Plaza 1.2%    $355,303 $749,686 12/31/2016 6.5% $1,105,903 $363,184 $742,719 5/31/2017 TTM 6.5% 94.6% $1,376,000 $371,177 $1,004,823 8.7% $11,949
Loan   24 The Crossroads Of Opelika 1.1%    N/A N/A N/A N/A $1,256,481 $127,619 $1,128,862 8/31/2016 T-8 Ann. 10.9% 93.4% $1,201,005 $242,446 $958,559 9.2% $6,675
Loan 16 25 1680 Duke Street 1.1%    $551,873 $663,673 12/31/2016 6.8% $1,277,618 $475,675 $801,944 4/30/2017 TTM 8.2% 74.2% $1,435,363 $524,412 $910,951 9.3% $17,775
Loan   26 Whole Foods Sauganash 1.0%    $359,520 $777,288 12/31/2016 8.1% $1,139,540 $362,436 $777,104 3/31/2017 TTM 8.1% 95.0% $1,174,119 $370,782 $803,337 8.4% $6,995
Loan   27 Westgate Centre 1.0%    $475,678 $575,017 12/31/2016 6.2% $1,074,150 $475,893 $598,257 5/31/2017 TTM 6.5% 91.1% $1,618,335 $521,319 $1,097,016 11.9% $21,352
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    $710,225 $1,401,154 12/31/2016 15.6% $2,162,262 $610,603 $1,551,659 4/30/2017 TTM 17.3% 95.0% $2,132,485 $739,924 $1,392,561 15.5% $12,470
Loan   29 The Shoppes at Mid-City 0.9%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $1,128,088 $305,343 $822,745 9.6% $5,651
Loan   30 Bullard Creek 0.9%    $954,484 $754,417 12/31/2016 8.8% $1,721,535 $959,967 $761,568 2/28/2017 TTM 8.9% 89.4% $1,721,535 $942,042 $779,493 9.1% $50,000
Loan   31 CVS – Norwalk 0.9%    $84,282 $621,348 12/31/2016 7.5% $705,630 $84,282 $621,348 5/31/2017 TTM 7.5% 97.0% $840,327 $194,378 $645,949 7.8% $2,413
Loan   32 Hampton Inn Norfolk 0.8%    $1,761,585 $1,156,180 12/31/2016 14.6% $2,980,554 $1,787,090 $1,193,464 4/30/2017 TTM 15.1% 78.0% $2,901,861 $1,761,781 $1,140,080 14.4% $116,074
Loan 12 33 580 Howard 0.8%    $279,480 $1,281,707 12/31/2016 17.5% $1,547,234 $372,447 $1,174,787 4/30/2017 TTM 16.0% 95.0% $1,579,980 $418,152 $1,161,828 15.9% $10,156
Loan   34 Storage Choice - West Airport 0.8%    $509,863 $628,710 12/31/2016 8.8% $1,144,833 $510,431 $634,402 2/28/2017 TTM 8.9% 85.1% $1,144,833 $523,515 $621,318 8.7% $15,288
Loan   35 Southside Terrace Apartments 0.8%    $1,270,369 $552,375 12/31/2015 7.9% $1,861,669 $1,101,852 $759,817 12/31/2016 10.9% 95.0% $1,829,332 $1,099,613 $729,719 10.4% $35,000
Loan   36 Grass Valley Self Storage 0.8%    $305,845 $614,561 12/31/2016 8.8% $948,872 $284,769 $664,102 5/31/2017 TTM 9.5% 95.0% $1,001,191 $316,451 $684,740 9.8% $12,588
Loan 8 37 El Mercado Center 0.7%    $159,345 $627,174 12/31/2015 9.4% $771,978 $164,213 $607,765 12/31/2016 9.1% 95.0% $787,345 $164,387 $622,958 9.3% $10,613
Loan   38 Cimarron Shopping Center 0.7%    $304,273 $531,981 12/31/2015 8.2% $857,470 $337,253 $520,217 12/31/2016 8.0% 86.0% $1,159,226 $326,320 $832,906 12.8% $17,928
Loan   39 Evesham Corporate Center 0.7%    $1,101,392 $544,540 12/31/2015 8.6% $1,824,996 $1,053,393 $771,603 3/31/2017 TTM 12.2% 89.6% $2,262,604 $1,113,133 $1,149,471 18.2% $36,394
Loan   40 Towne Place Suites - Bend, OR 0.7%    $1,826,385 $961,679 12/31/2016 15.3% $2,796,435 $1,861,406 $935,028 3/31/2017 TTM 14.9% 79.0% $2,753,044 $1,791,834 $961,209 15.3% $110,122
Loan   41 Rush Creek 0.6%    $268,270 $544,100 12/31/2015 9.9% $806,001 $260,625 $545,376 12/31/2016 9.9% 94.0% $924,867 $256,515 $668,352 12.2% $15,186
Loan   42 Oakwood Apartment Corp. 0.5%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $2,411,901 $804,722 $1,607,179 32.1% $43,200
Loan   43 Ramapo Towers Owners Corp. 0.5%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $2,780,707 $1,364,239 $1,416,468 28.3% $35,500
Loan   44 Storage Choice - Mira Vista 0.5%    $287,298 $410,538 12/31/2016 9.0% $704,336 $306,989 $397,347 2/28/2017 TTM 8.7% 91.3% $704,336 $310,089 $394,247 8.7% $8,471
Loan   45 Bluejay Shopping Center 0.5%    $212,995 $580,366 12/31/2016 13.3% $801,832 $200,364 $601,468 4/30/2017 TTM 13.8% 88.9% $747,861 $221,497 $526,364 12.1% $6,848
Loan   46 Holiday North MHC 0.5%    $214,516 $415,298 12/31/2016 9.6% $665,112 $228,574 $436,538 5/31/2017 TTM 10.1% 77.6% $688,190 $254,275 $433,915 10.0% $13,715
Loan   47 South Loop Shopping Center 0.5%    $136,200 $533,018 12/31/2016 12.4% $664,026 $129,935 $534,091 5/31/2017 TTM 12.4% 94.0% $692,676 $136,986 $555,690 12.9% $17,660
Loan   48 Lafayette Owners Corp. 0.5%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.0% $3,936,602 $1,457,070 $2,479,532 59.0% $37,500
Loan   49 Walgreens Houghton 0.4%    N/A N/A N/A N/A $350,000 $0 $350,000 12/31/2016 8.6% 100.0% $350,000 $10,500 $339,500 8.4% $1,281
Loan   50 Hartsdale Manor Owners Corp. 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.9% $2,802,849 $1,202,479 $1,600,370 40.1% $31,000
Loan   51 Hudson Hills Tenant Corp. 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $1,549,283 $806,067 $743,216 19.8% $26,000
Loan 8 52 The Southview Owners Corp. 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $2,050,658 $898,156 $1,152,502 31.6% $22,300
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $2,568,366 $1,269,240 $1,299,126 36.1% $21,000
Loan   54 3875 Owners Corp. 0.4%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $2,316,736 $1,018,665 $1,298,071 37.1% $37,500

 

A-1-20

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS          
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Second Most Recent Expenses Second Most Recent NOI Second Most Recent NOI Date Second Most Recent NOI Debt Yield Most Recent Revenues Most Recent Expenses Most Recent NOI Most Recent NOI Date Most Recent NOI Debt Yield Underwritten
Occupancy %		 Underwritten
EGI		 Underwritten
Expenses		 Underwritten NOI Underwritten NOI Debt Yield Underwritten
Cap Ex
Loan   55 Greater Richland Shopping Center 0.4%    $241,088 $418,702 12/31/2016 12.0% $684,516 $230,853 $453,663 5/31/2017 TTM 13.0% 72.9% $691,276 $250,174 $441,102 12.6% $27,561
Loan   56 All Storage Basswood 0.4%    $246,116 $382,534 12/31/2016 10.9% $630,408 $236,792 $393,616 4/30/2017 TTM 11.2% 84.9% $691,744 $237,758 $453,987 13.0% $11,371
Loan   57 Ft. Knox LV Storage 0.4%    $284,755 $214,979 12/31/2016 6.5% $519,716 $272,363 $247,353 3/31/2017 TTM 7.5% 69.9% $562,218 $220,081 $342,137 10.3% $16,840
Loan   58 Plaza Prospect Apt. Inc. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.6% $6,973,467 $1,694,338 $5,279,129 176.0% $41,000
Loan   59 Jaxboro Corp. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.1% $3,607,492 $1,554,675 $2,052,817 68.5% $28,800
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $1,535,946 $326,592 $1,209,354 46.6% $8,000
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $2,053,482 $776,859 $1,276,623 49.2% $20,000
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 98.0% $1,048,378 $299,559 $748,819 31.2% $11,500
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.1% $1,739,986 $738,509 $1,001,477 41.8% $21,750
Loan   64 Mermaid Manor MHC 0.2%    $222,312 $220,504 12/31/2016 10.3% $448,842 $217,539 $231,303 4/30/2017 TTM 10.8% 94.1% $414,528 $195,390 $219,138 10.3% $4,500
Loan   65 20 Ohlone Parkway 0.2%    $64,347 $203,210 12/31/2016 10.0% $274,881 $90,853 $184,028 6/15/2017 TTM 9.1% 95.0% $267,698 $82,222 $185,476 9.2% $2,108
Loan   66 55 Halley Street, Inc. 0.2%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 97.0% $869,064 $397,216 $471,848 25.5% $21,600
Loan   67 Vermont Center Showrooms 0.2%    $236,392 $503,798 12/31/2016 28.0% $801,797 $168,156 $633,641 5/31/2017 T-5 Ann. 35.2% 72.6% $587,543 $240,253 $347,290 19.3% $4,801
Loan   68 100 Bank Street Owners Corp. 0.2%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.1% $2,584,713 $864,426 $1,720,287 104.4% $15,600
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $2,402,938 $829,522 $1,573,416 104.9% $16,800
Loan   70 Wells Fargo Milton 0.1%    $0 $170,496 12/31/2016 17.3% $187,548 $0 $187,548 3/31/2017 T-3 Ann. 19.0% 97.0% $181,922 $1,819 $180,102 18.2% $2,771
Loan   71 84-86 Development Corp. 0.1%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 95.0% $1,505,260 $487,390 $1,017,870 113.2% $9,600
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    N/A N/A N/A N/A N/A N/A N/A N/A N/A 96.2% $823,419 $488,886 $334,533 41.8% $27,000

 

A-1-21

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS   LARGEST TENANT INFORMATION   LARGEST TENANT INFORMATION   2ND LARGEST TENANT INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Underwritten
TI/LC		 Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Lease Expiration Date of Largest Tenant (4) NSF of Largest Tenant (SF) % NSF of the Largest Tenant (%)   2nd Largest Tenant Lease Expiration of 2nd Largest Tenant(4) NSF of 2nd Largest Tenant (SF) % NSF of 2nd Largest Tenant (%)  
Loan 5 1 General Motors Building 9.6%    $5,363,618 $221,544,794 15.1%   Weil, Gotshal & Manges 8/31/2034 489,867 24.6%   Aramis 3/31/2020 299,895 15.1%  
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    $3,909,520 $45,081,162 12.8%                      
Property   2.01 BAE Systems   $250,313 $3,981,536     BAE Systems Controls Inc. 8/31/2025 333,750 100.0%   N/A N/A N/A N/A  
Property   2.02 FedEx (Stratford)   $168,899 $3,186,193     FedEx Ground Package System, Inc. 6/30/2026 225,198 100.0%   N/A N/A N/A N/A  
Property   2.03 FedEx (Baltimore)   $229,512 $3,111,008     Fedex Ground Package System, Inc. 12/31/2031 306,016 100.0%   N/A N/A N/A N/A  
Property   2.04 Harman   $141,032 $3,224,665     Harman Becker Automotive Systems, Inc. 10/31/2030 188,042 100.0%   N/A N/A N/A N/A  
Property   2.05 GE Aviation (Lafayette)   $229,805 $2,407,448     General Electric Company 9/13/2030 306,406 100.0%   N/A N/A N/A N/A  
Property   2.06 GoDaddy   $112,500 $2,307,247     GoDaddy 5/31/2025 150,000 100.0%   N/A N/A N/A N/A  
Property   2.07 Carrier   $384,398 $1,722,043     Carrier Corporation 9/30/2026 517,000 100.0%   N/A N/A N/A N/A  
Property   2.08 Emerus   $71,730 $2,054,376     Emerus Holdings, Inc. 12/31/2026 95,640 100.0%   N/A N/A N/A N/A  
Property   2.09 Cardinal Health   $206,963 $1,509,612     Cardinal Health 200, LLC 4/30/2030 275,951 100.0%   N/A N/A N/A N/A  
Property   2.10 TE Connectivity   $132,486 $1,688,253     Tyco Electronics 4/30/2024 176,648 100.0%   N/A N/A N/A N/A  
Property   2.11 FCA LLC   $225,000 $1,460,897     FCA, LLC 8/31/2022 300,000 100.0%   N/A N/A N/A N/A  
Property   2.12 FedEx (Staunton)   $168,899 $1,177,538     FedEx BTS (Staunton) 3/31/2026 225,198 100.0%   N/A N/A N/A N/A  
Property   2.13 QuadPackaging (Proteus)   $157,500 $954,472     Proteus Packaging Corporation 12/16/2021 205,000 100.0%   N/A N/A N/A N/A  
Property   2.14 QuadPackaging (Transpak)   $156,000 $945,382     Transpak Corporation 12/16/2021 218,000 100.0%   N/A N/A N/A N/A  
Property   2.15 T-Mobile   $49,875 $1,075,409     T-Mobile South LLC 2/28/2025 66,500 100.0%   N/A N/A N/A N/A  
Property   2.16 Sikorsky Aircraft   $113,231 $1,034,776     Sikorsky Aircraft Corporation 1/31/2019 150,975 100.0%   N/A N/A N/A N/A  
Property   2.17 Vatterott College   $67,500 $1,259,217     Vatterott Educational Centers, Inc. 12/31/2024 90,000 100.0%   N/A N/A N/A N/A  
Property   2.18 Comcast   $42,945 $998,566     Comcast 6/30/2020 57,260 100.0%   N/A N/A N/A N/A  
Property   2.19 Alfa Laval   $135,189 $916,082     Alfa Laval INC. 12/31/2021 180,252 100.0%   N/A N/A N/A N/A  
Property   2.20 LKQ Corporation (New Braunfels)   $75,268 $821,777     LKQ Best Automotive Corp. 8/31/2033 98,771 100.0%   N/A N/A N/A N/A  
Property   2.21 Hitachi   $54,042 $799,002     Hitachi High Technologies America, INC. 4/30/2022 72,056 100.0%   N/A N/A N/A N/A  
Property   2.22 Cameron   $56,138 $952,606     Cameron International Corporation 12/14/2023 75,000 100.0%   N/A N/A N/A N/A  
Property   2.23 Alliance Data   $75,600 $788,629     Comenity Servicing LLC 7/31/2024 100,800 100.0%   N/A N/A N/A N/A  
Property   2.24 Synchrony Financial   $50,831 $627,606     Retail Finance International Holdings, Inc. 5/31/2025 67,775 100.0%   N/A N/A N/A N/A  
Property   2.25 Baxalta (Barry Pointe)   $12,510 $441,807     BioLife Plasma Services L.P. 8/31/2032 16,686 100.0%   N/A N/A N/A N/A  
Property   2.26 Baxalta (Casselberry)   $12,521 $444,979     BioLife Plasma Services L.P. 10/31/2032 16,694 100.0%   N/A N/A N/A N/A  
Property   2.27 Baxalta (Mounds View)   $12,510 $429,199     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A N/A N/A N/A  
Property   2.28 Baxalta (Grand Rapids)   $12,519 $430,372     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A N/A N/A N/A  
Property   2.29 Gerdau   $35,232 $534,781     Gerdau 3/31/2025 46,976 100.0%   N/A N/A N/A N/A  
Property   2.30 Baxalta (Wausau)   $12,512 $398,093     BioLife Plasma Services L.P. 10/31/2030 16,694 100.0%   N/A N/A N/A N/A  
Property   2.31 Baxalta (Springfield)   $12,521 $401,369     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A N/A N/A N/A  
Property   2.32 LKQ (Salisbury)   $130,091 $285,018     LKQ Salisbury, Inc. 8/6/2030 205,100 100.0%   N/A N/A N/A N/A  
Property   2.33 Baxalta (Ankeny)   $12,579 $376,432     BioLife Plasma Services L.P. 11/30/2030 16,694 100.0%   N/A N/A N/A N/A  
Property   2.34 H&E Equipment Services (San Antonio)   $19,901 $363,174     H&E Equipment Services, Inc. 11/30/2030 26,535 100.0%   N/A N/A N/A N/A  
Property   2.35 H&E Equipment Services (New Orleans)   $14,106 $372,086     H&E Equipment Services, Inc. 12/31/2030 18,808 100.0%   N/A N/A N/A N/A  
Property   2.36 GE Aviation (Pompano)   $23,169 $324,706     GE Aviation Systems, LLC 8/14/2022 30,892 100.0%   N/A N/A N/A N/A  
Property   2.37 Saint-Gobain   $77,213 $261,870     Saint-Gobain Adfors America, Inc. 9/1/2024 102,950 100.0%   N/A N/A N/A N/A  
Property   2.38 H&E Equipment Services (Columbia)   $14,535 $288,473     H&E Equipment (Columbia) 12/31/2030 19,380 100.0%   N/A N/A N/A N/A  
Property   2.39 H&E Equipment Services (Yukon)   $14,706 $281,469     H&E Equipment (Oklahoma City) 6/30/2030 19,608 100.0%   N/A N/A N/A N/A  
Property   2.40 LKQ Corporation (Toledo)   $122,538 $151,974     LKQ Heavy Trucks 6/17/2027 207,998 100.0%   N/A N/A N/A N/A  
Property   2.41 H&E Equipment Services (Greer)   $14,706 $291,021     H&E Equipment (Greer) 11/30/2030 19,608 100.0%   N/A N/A N/A N/A  
Loan 5 3 Del Amo Fashion Center 6.4%    $2,154,999 $56,965,434 12.4%   J.C. Penney 12/31/2018 163,346 9.2%   Nordstrom 2/28/2031 138,000 7.8%  
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    $0 $71,329,392 12.4%                      
Property   4.01 Larkspur Landing Sunnyvale   $0 $4,171,961     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.02 Larkspur Landing Milpitas   $0 $3,562,157     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.03 Larkspur Landing Campbell   $0 $3,199,426     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.04 Larkspur Landing San Francisco   $0 $2,426,585     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.05 Larkspur Landing Pleasanton   $0 $2,438,362     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.06 Larkspur Landing Bellevue   $0 $2,173,526     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.07 Larkspur Landing Sacramento   $0 $1,816,912     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.08 Hampton Inn Ann Arbor North   $0 $1,836,126     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.09 Larkspur Landing Hillsboro   $0 $1,708,763     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.10 Larkspur Landing Renton   $0 $1,694,132     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   $0 $1,537,247     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.12 Residence Inn Toledo Maumee   $0 $1,468,871     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.13 Residence Inn Williamsburg   $0 $1,358,744     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.14 Hampton Inn Suites Waco South   $0 $1,414,791     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.15 Holiday Inn Louisville Airport Fair Expo   $0 $1,388,767     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.16 Courtyard Tyler   $0 $1,253,360     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.17 Hilton Garden Inn Edison Raritan Center   $0 $1,317,397     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.18 Hilton Garden Inn St. Paul Oakdale   $0 $1,689,847     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.19 Residence Inn Grand Rapids West   $0 $1,106,127     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.20 Peoria, AZ Residence Inn   $0 $1,158,027     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.21 Hampton Inn Suites Bloomington Normal   $0 $1,396,943     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.22 Courtyard Chico   $0 $1,439,185     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.23 Hampton Inn Suites South Bend   $0 $1,232,210     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.24 Hampton Inn Suites Kokomo   $0 $1,255,566     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.25 Courtyard Wichita Falls   $0 $1,095,610     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.26 Hampton Inn Morehead   $0 $1,094,065     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.27 Residence Inn Chico   $0 $1,208,180     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.28 Courtyard Lufkin   $0 $738,285     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.29 Hampton Inn Carlisle   $0 $1,116,905     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.30 Springhill Suites Williamsburg   $0 $876,108     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.31 Fairfield Inn Bloomington   $0 $1,271,230     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.32 Waco Residence Inn   $0 $912,234     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.33 Holiday Inn Express Fishers   $0 $951,428     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.34 Larkspur Landing Folsom   $0 $858,864     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.35 Springhill Suites Chicago Naperville Warrenville   $0 $667,822     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.36 Holiday Inn Express & Suites Paris   $0 $798,480     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.37 Toledo Homewood Suites   $0 $944,205     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.38 Grand Rapids Homewood Suites   $0 $739,572     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.39 Fairfield Inn Laurel   $0 $657,471     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.40 Cheyenne Fairfield Inn & Suites   $0 $753,591     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.41 Courtyard Akron Stow   $0 $886,115     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.42 Towneplace Suites Bloomington   $0 $850,105     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.43 Larkspur Landing Roseville   $0 $786,149     N/A N/A N/A N/A   N/A N/A N/A N/A  

 

 

A-1-22

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS   LARGEST TENANT INFORMATION LARGEST TENANT INFORMATION   2ND LARGEST TENANT INFORMATION  
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Underwritten
TI/LC		 Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Lease Expiration Date of Largest Tenant (4) NSF of Largest Tenant (SF) % NSF of the Largest Tenant (%)   2nd Largest Tenant Lease Expiration of 2nd Largest Tenant(4) NSF of 2nd Largest Tenant (SF) % NSF of 2nd Largest Tenant (%)  
Property   4.44 Hampton Inn Danville   $0 $728,609     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.45 Holiday Inn Norwich   $0 $752,132     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.46 Hampton Inn Suites Longview North   $0 $650,443     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.47 Springhill Suites Peoria Westlake   $0 $470,046     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.48 Hampton Inn Suites Buda   $0 $853,603     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.49 Shawnee Hampton Inn   $0 $618,775     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.50 Racine Fairfield Inn   $0 $603,823     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   $0 $687,279     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.52 Holiday Inn Express & Suites Terrell   $0 $605,485     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.53 Westchase Homewood Suites   $0 $379,742     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.54 Holiday Inn Express & Suites Tyler South   $0 $599,880     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.55 Holiday Inn Express & Suites Huntsville   $0 $689,387     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.56 Hampton Inn Sweetwater   $0 $400,369     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.57 Comfort Suites Buda Austin South   $0 $541,569     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.58 Fairfield Inn & Suites Weatherford   $0 $311,718     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.59 Holiday Inn Express & Suites Altus   $0 $211,948     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.60 Comfort Inn & Suites Paris   $0 $251,060     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.61 Hampton Inn Suites Decatur   $0 $180,212     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.62 Holiday Inn Express & Suites Texarkana East   $0 $166,883     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.63 Mankato Fairfield Inn   $0 $149,548     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.64 Candlewood Suites Texarkana   $0 $115,624     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   $0 $109,807     N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 5 5 Westchester One 4.6%    $914,144 $10,427,247 9.5%   New York Life Insurance 3/31/2030 192,060 21.2%   Reader’s Digest 4/30/2025 53,399 5.9%  
Loan   6 Ritchie Station Marketplace 4.4%    $226,549 $3,443,359 8.4%   Dave & Busters 1/31/2031 40,787 16.4%   Ashley Furniture 5/5/2026 40,000 16.1%  
Loan 5 7 2851 Junction 3.2%    $0 $4,771,927 8.2%   TSMC North America 9/18/2029 155,613 100.0%   N/A N/A N/A N/A  
Loan 5 8 Amazon Lakeland 3.2%    $0 $4,856,914 7.7%   Amazon.com.dedc, LLC 7/31/2029 1,016,080 100.0%   N/A N/A N/A N/A  
Loan 5 9 Sheraton Hotel Greensboro 3.2%    $0 $8,773,759 19.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    $205,638 $2,791,334 9.4%   Pacific Theatres 8/13/2022 72,796 46.3%   Continental Development Corporation 6/30/2031 15,434 9.8%  
Loan 7 11 Center at Pearland Parkway 2.7%    $120,849 $2,365,034 9.3%   Ross 1/31/2026 27,041 17.7%   Palais Royal 1/31/2025 25,000 16.3%  
Loan   12 Trumbull Marriott 2.4%    $0 $2,507,065 11.4%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   13 Gran Park At The Avenues 2.3%    $256,809 $2,282,028 10.9%   Florida East Coast Railway 12/31/2018 34,565 14.3%   Beacon Health/ Value Options             8/31/2018 30,750 12.7%  
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    $0 $1,958,849 9.5%                      
Property   14.01 Budget 4th   $0 $520,464     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.02 Budget Mickley   $0 $398,157     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.03 Budget Independence   $0 $281,847     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.04 Budget Werley Rd   $0 $277,543     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.05 Budget E Allen   $0 $148,036     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.06 Budget Washington   $0 $121,130     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.07 Budget Quebec   $0 $112,775     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   14.08 Budget Emmaus   $0 $98,897     N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    $306,554 $1,887,449 9.2%                      
Property   15.01 Waterfall Towers   $186,998 $833,452     Vietnam Veterans of CA 1/31/2018 4,847 5.1%   Soka Gakki Intl USA 7/31/2022 4,670 4.9%  
Property   15.02 Lakes Building 2227   $77,132 $662,446     County of Sonoma 6/30/2023 53,730 68.0%   Provino 12/31/2017 14,809 18.7%  
Property   15.03 Lakes Building 2255   $27,483 $23,744     Sonoma County Growers Alliance 5/31/2018 3,095 17.8%   Lilliput Childrens Services 7/31/2019 2,152 12.4%  
Property   15.04 Lakes Building 2235   $14,942 $6,962     North Bay Realtors 6/30/2020 5,337 32.0%   Hover Insurance 2/28/2018 1,131 6.8%  
Property   15.05 Lakes Building 2245   $0 $207,915     County of Sonoma 9/14/2032 13,270 100.0%   N/A N/A N/A N/A  
Property   15.06 Lakes Building 2225   $0 $152,931     County of Sonoma 2/28/2031 14,066 100.0%   N/A N/A N/A N/A  
Loan   16 Hall Office G4 2.1%    $79,059 $1,827,406 9.4%   Randstad USA 4/30/2021 40,991 34.9%   Schlumberger Technology Corp 2/28/2022 39,190 33.4%  
Loan   17 Crossroads Festival Retail Center 2.0%    $55,595 $1,677,243 9.2%   Bed Bath and Beyond 1/31/2019 36,518 26.8%   Roadhouse Cinemas 8/31/2032 32,500 23.8%  
Loan   18 Majestic Industrial Portfolio 1.7%    $0 $1,669,437 10.4%   Dynamex Operations West, Inc. 2/28/2021 146,500 9.8%   Freeman Audio Visual 11/30/2023 137,250 9.2%  
Loan   19 Millbrae Station Self Storage 1.6%    $0 $1,161,672 8.0%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   20 North La Cienega 1.4%    $20,502 $1,331,856 10.2%   Fogo De Chao 6/17/2018 11,000 47.2%   Matsuhisa 2/28/2018 4,175 17.9%  
Loan 15 21 Hilton Garden Bozeman 1.2%    $0 $1,584,883 13.8%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 6 22 EZ Storage I 1.2%    $0 $1,063,336 9.2%                      
Property   22.01 EZ - Rock Hill   $0 $555,142     N/A N/A N/A N/A   N/A N/A N/A N/A  
Property   22.02 EZ - Crestwood   $0 $508,194     N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 8 23 Norwalk Plaza 1.2%    $53,548 $939,325 8.2%   TJ Maxx 5/31/2020 25,000 41.8%   Fashion Q 5/31/2024 7,060 11.8%  
Loan   24 The Crossroads Of Opelika 1.1%    $25,033 $926,851 8.9%   Mattress Firm, Inc. 8/31/2025 4,500 13.3%   Alumni Hall Stores, LLC 1/31/2021 4,000 11.8%  
Loan 16 25 1680 Duke Street 1.1%    $66,130 $827,046 8.4%   National School Board Assoc. 4/30/2025 24,658 51.6%   Virginia CVS Pharmacy, L.L.C. 1/31/2032 7,644 16.0%  
Loan   26 Whole Foods Sauganash 1.0%    $32,641 $763,701 8.0%   Whole Foods Market Group, Inc. 1/31/2023 41,148 100.0%   N/A N/A N/A N/A  
Loan   27 Westgate Centre 1.0%    $46,338 $1,029,326 11.2%   State of Colorado DMV 3/31/2027 16,081 17.3%   Planet Fitness 7/31/2027 15,834 17.1%  
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    $1,374 $1,378,716 15.4%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   29 The Shoppes at Mid-City 0.9%    $39,352 $777,742 9.1%   Marshall’s 10/31/2026 20,001 53.1%   Petco 1/31/2027 12,500 33.2%  
Loan   30 Bullard Creek 0.9%    $0 $729,493 8.5%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   31 CVS – Norwalk 0.9%    $0 $643,536 7.8%   Garfield Beach CVS, L.L.C. 1/31/2041 24,130 100.0%   N/A N/A N/A N/A  
Loan   32 Hampton Inn Norfolk 0.8%    $0 $1,024,006 13.0%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 12 33 580 Howard 0.8%    $0 $1,151,671 15.7%   Appboy Inc. 8/14/2018 3,200 13.3%   Anova Applied Electronics 8/31/2017 3,115 12.9%  
Loan   34 Storage Choice - West Airport 0.8%    $0 $606,030 8.5%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   35 Southside Terrace Apartments 0.8%    $0 $694,719 9.9%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   36 Grass Valley Self Storage 0.8%    $0 $672,152 9.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 8 37 El Mercado Center 0.7%    $26,319 $586,026 8.7%   CVS Pharmacy, Inc. 3/27/2026 30,100 56.7%   Look What the Cat Dragged In 4/30/2020 4,460 8.4%  
Loan   38 Cimarron Shopping Center 0.7%    $43,975 $771,003 11.9%   Texas Family Fitness 1/30/2028 20,700 23.1%   Dollar Tree 5/31/2026 12,616 14.1%  
Loan   39 Evesham Corporate Center 0.7%    $155,013 $958,063 15.2%   Samaritan Healthcare & Hospice 12/31/2019 20,964 15.6%   Linen Holdings, LLC 3/31/2027 17,976 13.3%  
Loan   40 Towne Place Suites - Bend, OR 0.7%    $0 $851,088 13.5%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   41 Rush Creek 0.6%    $15,871 $637,295 11.6%   Walmart 6/30/2027 46,046 60.6%   Angelo’s Pizza 2/28/2021 5,910 7.8%  
Loan   42 Oakwood Apartment Corp. 0.5%    $0 $1,563,979 31.3%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   43 Ramapo Towers Owners Corp. 0.5%    $0 $1,380,968 27.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   44 Storage Choice - Mira Vista 0.5%    $0 $385,776 8.5%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   45 Bluejay Shopping Center 0.5%    $24,458 $495,057 11.4%   Rite Aid 5/31/2025 18,568 56.9%   Post Office 11/30/2020 6,454 19.8%  
Loan   46 Holiday North MHC 0.5%    $0 $420,200 9.7%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   47 South Loop Shopping Center 0.5%    $7,957 $530,073 12.3%   Big Lots 1/31/2027 33,298 37.7%   Wally’s Party Factory 7/31/2017 13,500 15.3%  
Loan   48 Lafayette Owners Corp. 0.5%    $0 $2,442,032 58.1%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   49 Walgreens Houghton 0.4%    $0 $338,219 8.4%   Walgreen Co. 10/31/2035 14,550 100.0%   N/A N/A N/A N/A  
Loan   50 Hartsdale Manor Owners Corp. 0.4%    $0 $1,569,370 39.3%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   51 Hudson Hills Tenant Corp. 0.4%    $0 $717,216 19.1%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 8 52 The Southview Owners Corp. 0.4%    $0 $1,130,202 31.0%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    $0 $1,278,126 35.5%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   54 3875 Owners Corp. 0.4%    $0 $1,260,571 36.0%   N/A N/A N/A N/A   N/A N/A N/A N/A  

 

A-1-23

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS   LARGEST TENANT INFORMATION LARGEST TENANT INFORMATION   2ND LARGEST TENANT INFORMATION  
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Underwritten
TI/LC		 Underwritten NCF Underwritten NCF Debt Yield   Largest Tenant Lease Expiration Date of Largest Tenant (4) NSF of Largest Tenant (SF) % NSF of the Largest Tenant (%)   2nd Largest Tenant Lease Expiration of 2nd Largest Tenant(4) NSF of 2nd Largest Tenant (SF) % NSF of 2nd Largest Tenant (%)  
Loan   55 Greater Richland Shopping Center 0.4%    $36,302 $377,239 10.8%   Kroger 10/16/2027 50,923 46.2%   Dollar General 9/30/2017 9,310 8.4%  
Loan   56 All Storage Basswood 0.4%    $0 $442,615 12.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   57 Ft. Knox LV Storage 0.4%    $0 $325,297 9.8%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   58 Plaza Prospect Apt. Inc. 0.3%    $0 $5,238,129 174.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   59 Jaxboro Corp. 0.3%    $0 $2,024,017 67.6%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    $0 $1,201,354 46.2%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    $0 $1,256,623 48.4%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    $0 $737,319 30.7%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    $0 $979,727 40.9%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   64 Mermaid Manor MHC 0.2%    $0 $214,638 10.0%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   65 20 Ohlone Parkway 0.2%    $7,905 $175,463 8.7%   Mattress Firm 5/31/2020 4,940 46.9%   Century 21 12/31/2020 2,500 23.7%  
Loan   66 55 Halley Street, Inc. 0.2%    $0 $450,248 24.3%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   67 Vermont Center Showrooms 0.2%    $13,850 $328,639 18.3%   Partridge Associates MTM 5,029 27.2%   Antique & Art Exchange 8/31/2021 4,218 22.8%  
Loan   68 100 Bank Street Owners Corp. 0.2%    $0 $1,704,687 103.4%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    $0 $1,556,616 103.8%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   70 Wells Fargo Milton 0.1%    $0 $177,332 18.0%   Wells Fargo Bank 1/31/2027 4,025 100.0%   N/A N/A N/A N/A  
Loan   71 84-86 Development Corp. 0.1%    $0 $1,008,270 112.1%   N/A N/A N/A N/A   N/A N/A N/A N/A  
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    $0 $307,533 38.4%   N/A N/A N/A N/A   N/A N/A N/A N/A  

 

A-1-24

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          3RD LARGEST TENANT INFORMATION   4TH LARGEST TENANT INFORMATION   5TH LARGEST TENANT INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance 3rd Largest Tenant Lease Expiration of 3rd Largest Tenant (4) NSF of 3rd Largest Tenant (SF) % NSF of 3rd Largest Tenant (%)   4th Largest Tenant Lease Expiration of 4th Largest Tenant (4) NSF of 4th Largest Tenant (SF) % NSF of 4th Largest Tenant (%)   5th Largest Tenant Lease Expiration of 5th Largest Tenant (4) NSF of 5th Largest Tenant (SF) % NSF of 5th Largest Tenant (%)
Loan 5 1 General Motors Building 9.6%    Perella Weinberg 1/31/2022 130,155 6.5%   Apple 1/31/2034 105,748 5.3%   BAMCO 5/31/2035 105,579 5.3%
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%                               
Property   2.01 BAE Systems   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.02 FedEx (Stratford)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.03 FedEx (Baltimore)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.04 Harman   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.05 GE Aviation (Lafayette)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.06 GoDaddy   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.07 Carrier   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.08 Emerus   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.09 Cardinal Health   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.10 TE Connectivity   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.11 FCA LLC   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.12 FedEx (Staunton)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.13 QuadPackaging (Proteus)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.14 QuadPackaging (Transpak)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.15 T-Mobile   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.16 Sikorsky Aircraft   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.17 Vatterott College   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.18 Comcast   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.19 Alfa Laval   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.20 LKQ Corporation (New Braunfels)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.21 Hitachi   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.22 Cameron   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.23 Alliance Data   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.24 Synchrony Financial   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.25 Baxalta (Barry Pointe)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.26 Baxalta (Casselberry)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.27 Baxalta (Mounds View)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.28 Baxalta (Grand Rapids)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.29 Gerdau   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.30 Baxalta (Wausau)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.31 Baxalta (Springfield)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.32 LKQ (Salisbury)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.33 Baxalta (Ankeny)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.34 H&E Equipment Services (San Antonio)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.35 H&E Equipment Services (New Orleans)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.36 GE Aviation (Pompano)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.37 Saint-Gobain   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.38 H&E Equipment Services (Columbia)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.39 H&E Equipment Services (Yukon)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.40 LKQ Corporation (Toledo)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   2.41 H&E Equipment Services (Greer)   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5 3 Del Amo Fashion Center 6.4%    Dick’s Sporting Goods 4/30/2027 83,210 4.7%   AMC Theatres 9/30/2021 76,800 4.3%   Burlington Coat Factory 1/31/2025 60,000 3.4%
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%                               
Property   4.01 Larkspur Landing Sunnyvale   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.02 Larkspur Landing Milpitas   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.03 Larkspur Landing Campbell   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.04 Larkspur Landing San Francisco   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.05 Larkspur Landing Pleasanton   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.06 Larkspur Landing Bellevue   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.07 Larkspur Landing Sacramento   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.08 Hampton Inn Ann Arbor North   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.09 Larkspur Landing Hillsboro   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.10 Larkspur Landing Renton   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.12 Residence Inn Toledo Maumee   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.13 Residence Inn Williamsburg   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.14 Hampton Inn Suites Waco South   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.15 Holiday Inn Louisville Airport Fair Expo   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.16 Courtyard Tyler   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.17 Hilton Garden Inn Edison Raritan Center   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.18 Hilton Garden Inn St. Paul Oakdale   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.19 Residence Inn Grand Rapids West   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.20 Peoria, AZ Residence Inn   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.21 Hampton Inn Suites Bloomington Normal   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.22 Courtyard Chico   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.23 Hampton Inn Suites South Bend   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.24 Hampton Inn Suites Kokomo   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.25 Courtyard Wichita Falls   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.26 Hampton Inn Morehead   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.27 Residence Inn Chico   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.28 Courtyard Lufkin   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.29 Hampton Inn Carlisle   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.30 Springhill Suites Williamsburg   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.31 Fairfield Inn Bloomington   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.32 Waco Residence Inn   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.33 Holiday Inn Express Fishers   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.34 Larkspur Landing Folsom   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.35 Springhill Suites Chicago Naperville Warrenville   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.36 Holiday Inn Express & Suites Paris   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.37 Toledo Homewood Suites   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.38 Grand Rapids Homewood Suites   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.39 Fairfield Inn Laurel   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.40 Cheyenne Fairfield Inn & Suites   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.41 Courtyard Akron Stow   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.42 Towneplace Suites Bloomington   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.43 Larkspur Landing Roseville   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

 

 

A-1-25

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          3RD LARGEST TENANT INFORMATION   4TH LARGEST TENANT INFORMATION   5TH LARGEST TENANT INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance 3rd Largest Tenant Lease Expiration of 3rd Largest Tenant (4) NSF of 3rd Largest Tenant (SF) % NSF of 3rd Largest Tenant (%)   4th Largest Tenant Lease Expiration of 4th Largest Tenant (4) NSF of 4th Largest Tenant (SF) % NSF of 4th Largest Tenant (%)   5th Largest Tenant Lease Expiration of 5th Largest Tenant (4) NSF of 5th Largest Tenant (SF) % NSF of 5th Largest Tenant (%)
Property   4.44 Hampton Inn Danville   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.45 Holiday Inn Norwich   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.46 Hampton Inn Suites Longview North   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.47 Springhill Suites Peoria Westlake   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.48 Hampton Inn Suites Buda   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.49 Shawnee Hampton Inn   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.50 Racine Fairfield Inn   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.52 Holiday Inn Express & Suites Terrell   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.53 Westchase Homewood Suites   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.54 Holiday Inn Express & Suites Tyler South   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.55 Holiday Inn Express & Suites Huntsville   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.56 Hampton Inn Sweetwater   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.57 Comfort Suites Buda Austin South   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.58 Fairfield Inn & Suites Weatherford   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.59 Holiday Inn Express & Suites Altus   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.60 Comfort Inn & Suites Paris   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.61 Hampton Inn Suites Decatur   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.62 Holiday Inn Express & Suites Texarkana East   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.63 Mankato Fairfield Inn   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.64 Candlewood Suites Texarkana   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5 5 Westchester One 4.6%    PURE 6/30/2026 49,463 5.5%   Towers Watson 12/31/2020 46,682 5.1%   Millennium Partners 10/31/2019 45,671 5.0%
Loan   6 Ritchie Station Marketplace 4.4%    Big Lots 2/28/2024 30,000 12.0%   Gold’s Gym 7/29/2031 26,204 10.5%   Bed Bath & Beyond 11/30/2023 25,281 10.1%
Loan 5 7 2851 Junction 3.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5 8 Amazon Lakeland 3.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 5 9 Sheraton Hotel Greensboro 3.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    P.F. Chang’s China Bistro 6/30/2018 7,808 5.0%   Kirtland & Packard LLP 12/31/2017 7,218 4.6%   Sola Salon Studios 8/31/2021 6,220 4.0%
Loan 7 11 Center at Pearland Parkway 2.7%    TJ Maxx 11/30/2024 23,358 15.3%   Petco 1/31/2026 13,500 8.8%   Salons by JC 3/31/2025 8,000 5.2%
Loan   12 Trumbull Marriott 2.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   13 Gran Park At The Avenues 2.3%    Advantage Sales & Marketing 6/30/2020 28,656 11.9%   Progressive Insurance     10/1/2019 22,359 9.3%   Pond & Co 8/31/2020 11,415 4.7%
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%                               
Property   14.01 Budget 4th   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.02 Budget Mickley   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.03 Budget Independence   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.04 Budget Werley Rd   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.05 Budget E Allen   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.06 Budget Washington   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.07 Budget Quebec   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   14.08 Budget Emmaus   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%                               
Property   15.01 Waterfall Towers   Wedbush Securities 10/31/2020 4,337 4.6%   Tracy Michaels & Ann Macker 12/31/2020 3,919 4.1%   Cornish & Carey 7/31/2018 3,866 4.1%
Property   15.02 Lakes Building 2227   CA Mentor Family Agency 3/31/2021 2,418 3.1%   Soldata Energy 1/31/2022 1,168 1.5%   N/A N/A N/A N/A
Property   15.03 Lakes Building 2255   David Townsend MTM 2,012 11.6%   North Coast Fisheries 4/20/2018 1,616 9.3%   Universal Protection 8/31/2017 1,491 8.6%
Property   15.04 Lakes Building 2235   Hannan & Hawk 11/30/2018 856 5.1%   Pro Pear, Inc. MTM 848 5.1%   N/A N/A N/A N/A
Property   15.05 Lakes Building 2245   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   15.06 Lakes Building 2225   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   16 Hall Office G4 2.1%    HCFS, Inc. 1/31/2019 14,333 12.2%   Matrixcare 7/31/2021 9,997 8.5%   Sage IT Inc 9/30/2019 4,520 3.8%
Loan   17 Crossroads Festival Retail Center 2.0%    Hallmark Retail 2/28/2019 4,418 3.2%   Mattress Firm 9/30/2021 4,000 2.9%   Panera Bakery 11/30/2022 3,900 2.9%
Loan   18 Majestic Industrial Portfolio 1.7%    Cort Business Services Corp. 5/31/2027 121,450 8.2%   Dal-Tile Distribution, Inc. 12/31/2019 118,800 8.0%   4 Wall Las Vegas, Inc. 1/31/2022 115,780 7.8%
Loan   19 Millbrae Station Self Storage 1.6%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   20 North La Cienega 1.4%    Gyu Kaku 12/31/2021 3,266 14.0%   Yumilashes 3/31/2020 2,520 10.8%   House of Nails 3/14/2019 2,340 10.0%
Loan 15 21 Hilton Garden Bozeman 1.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 6 22 EZ Storage I 1.2%                               
Property   22.01 EZ - Rock Hill   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Property   22.02 EZ - Crestwood   N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 23 Norwalk Plaza 1.2%    Armed Forces 9/30/2018 5,961 10.0%   La Michoacana Premium 4/30/2027 3,300 5.5%   Dollar Loan Center 9/30/2021 2,800 4.7%
Loan   24 The Crossroads Of Opelika 1.1%    Aspen Dental Management, Inc. 9/30/2025 3,500 10.4%   Taz 19, LLC 12/31/2021 2,700 8.0%   M and H, LLC 12/31/2025 2,700 8.0%
Loan 16 25 1680 Duke Street 1.1%    TriNet HR III, Inc. 8/31/2020 2,903 6.1%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   26 Whole Foods Sauganash 1.0%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   27 Westgate Centre 1.0%    Oxygen Plus, Inc. 7/31/2019 7,233 7.8%   SEO’s Martial Arts Academy 6/11/2022 6,662 7.2%   Lakewood Pet Net LLC 1/31/2028 5,012 5.4%
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   29 The Shoppes at Mid-City 0.9%    T-Mobile 6/30/2026 1,960 5.2%   Wing Stop 7/31/2026 1,960 5.2%   Supercuts 11/28/2021 1,250 3.3%
Loan   30 Bullard Creek 0.9%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   31 CVS – Norwalk 0.9%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   32 Hampton Inn Norfolk 0.8%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 12 33 580 Howard 0.8%    Lattice 2/14/2018 3,022 12.5%   Jobr Inc. MTM 1,588 6.6%   7Digital, Inc. 7/31/2017 1,588 6.6%
Loan   34 Storage Choice - West Airport 0.8%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   35 Southside Terrace Apartments 0.8%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   36 Grass Valley Self Storage 0.8%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 37 El Mercado Center 0.7%    Dulce LLC 9/30/2020 1,980 3.7%   The Running Hub 2/28/2023 1,980 3.7%   Santa Fe Exchange LLC 12/31/2019 1,616 3.0%
Loan   38 Cimarron Shopping Center 0.7%    Cycle Gear 5/31/2022 5,660 6.3%   Abode Fabric & Rug 10/31/2022 3,360 3.7%   Intent Imaging 12/31/2017 3,350 3.7%
Loan   39 Evesham Corporate Center 0.7%    Gannett Fleming 4/30/2023 17,805 13.2%   Reconstructive Orthopedics, PA 9/30/2021 8,457 6.3%   Buchart Horn, Inc. 12/31/2019 6,802 5.0%
Loan   40 Towne Place Suites - Bend, OR 0.7%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   41 Rush Creek 0.6%    T-Mobile 6/30/2021 4,000 5.3%   H&R Block 4/30/2021 2,800 3.7%   Subway 2/29/2020 2,150 2.8%
Loan   42 Oakwood Apartment Corp. 0.5%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   43 Ramapo Towers Owners Corp. 0.5%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   44 Storage Choice - Mira Vista 0.5%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   45 Bluejay Shopping Center 0.5%    Pandora Closet 6/30/2018 1,750 5.4%   Fether,Fins&Furs 12/31/2018 1,556 4.8%   Nail SPA 8/31/2020 1,480 4.5%
Loan   46 Holiday North MHC 0.5%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   47 South Loop Shopping Center 0.5%    Harbor Freight Tools 9/30/2018 12,000 13.6%   Tuesday Morning 1/31/2018 8,000 9.1%   Kiddo Kingdom 12/31/2018 5,500 6.2%
Loan   48 Lafayette Owners Corp. 0.5%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   49 Walgreens Houghton 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   50 Hartsdale Manor Owners Corp. 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   51 Hudson Hills Tenant Corp. 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 52 The Southview Owners Corp. 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   54 3875 Owners Corp. 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

 

A-1-26

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          3RD LARGEST TENANT INFORMATION   4TH LARGEST TENANT INFORMATION   5TH LARGEST TENANT INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance 3rd Largest Tenant Lease Expiration of 3rd Largest Tenant (4) NSF of 3rd Largest Tenant (SF) % NSF of 3rd Largest Tenant (%)   4th Largest Tenant Lease Expiration of 4th Largest Tenant (4) NSF of 4th Largest Tenant (SF) % NSF of 4th Largest Tenant (%)   5th Largest Tenant Lease Expiration of 5th Largest Tenant (4) NSF of 5th Largest Tenant (SF) % NSF of 5th Largest Tenant (%)
Loan   55 Greater Richland Shopping Center 0.4%    Furniture Nation 7/31/2018 7,800 7.1%   El Beauty Supply 4/30/2021 3,340 3.0%   Merry Maids 6/30/2019 2,550 2.3%
Loan   56 All Storage Basswood 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   57 Ft. Knox LV Storage 0.4%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   58 Plaza Prospect Apt. Inc. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   59 Jaxboro Corp. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   64 Mermaid Manor MHC 0.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   65 20 Ohlone Parkway 0.2%    Panda Express 5/31/2027 2,100 19.9%   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   66 55 Halley Street, Inc. 0.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   67 Vermont Center Showrooms 0.2%    Henry Calvin Fabrics 7/31/2019 3,039 16.5%   James Eddy 4/30/2018 2,804 15.2%   Woven Designs 5/31/2019 2,058 11.1%
Loan   68 100 Bank Street Owners Corp. 0.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   70 Wells Fargo Milton 0.1%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   71 84-86 Development Corp. 0.1%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    N/A N/A N/A N/A   N/A N/A N/A N/A   N/A N/A N/A N/A

 

A-1-27

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            MORTGAGE LOAN RESERVE INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance   Initial Cap Ex Escrow Amount ($) Ongoing Cap Ex Escrow - Monthly ($) Cap Ex Reserve Cap ($ and Description) Initial TI/LC Escrow Amount ($) Ongoing TI/LC Escrow - Monthly ($) TI/LC Reserve Cap ($ and Description) Initial Tax Escrow Amount ($)
Loan 5 1 General Motors Building 9.6%      $0 $0 $0 $0 $0 $0 $0
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%      $0 $0 $0 $0 $0 $0 $0
Property   2.01 BAE Systems                  
Property   2.02 FedEx (Stratford)                  
Property   2.03 FedEx (Baltimore)                  
Property   2.04 Harman                  
Property   2.05 GE Aviation (Lafayette)                  
Property   2.06 GoDaddy                  
Property   2.07 Carrier                  
Property   2.08 Emerus                  
Property   2.09 Cardinal Health                  
Property   2.10 TE Connectivity                  
Property   2.11 FCA LLC                  
Property   2.12 FedEx (Staunton)                  
Property   2.13 QuadPackaging (Proteus)                  
Property   2.14 QuadPackaging (Transpak)                  
Property   2.15 T-Mobile                  
Property   2.16 Sikorsky Aircraft                  
Property   2.17 Vatterott College                  
Property   2.18 Comcast                  
Property   2.19 Alfa Laval                  
Property   2.20 LKQ Corporation (New Braunfels)                  
Property   2.21 Hitachi                  
Property   2.22 Cameron                  
Property   2.23 Alliance Data                  
Property   2.24 Synchrony Financial                  
Property   2.25 Baxalta (Barry Pointe)                  
Property   2.26 Baxalta (Casselberry)                  
Property   2.27 Baxalta (Mounds View)                  
Property   2.28 Baxalta (Grand Rapids)                  
Property   2.29 Gerdau                  
Property   2.30 Baxalta (Wausau)                  
Property   2.31 Baxalta (Springfield)                  
Property   2.32 LKQ (Salisbury)                  
Property   2.33 Baxalta (Ankeny)                  
Property   2.34 H&E Equipment Services (San Antonio)                  
Property   2.35 H&E Equipment Services (New Orleans)                  
Property   2.36 GE Aviation (Pompano)                  
Property   2.37 Saint-Gobain                  
Property   2.38 H&E Equipment Services (Columbia)                  
Property   2.39 H&E Equipment Services (Yukon)                  
Property   2.40 LKQ Corporation (Toledo)                  
Property   2.41 H&E Equipment Services (Greer)                  
Loan 5 3 Del Amo Fashion Center 6.4%      $0 $0 $446,400 $0 $0 $6,465,600 $0
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%      $0   $0 $0 $0 $0 $0
Property   4.01 Larkspur Landing Sunnyvale                  
Property   4.02 Larkspur Landing Milpitas                  
Property   4.03 Larkspur Landing Campbell                  
Property   4.04 Larkspur Landing San Francisco                  
Property   4.05 Larkspur Landing Pleasanton                  
Property   4.06 Larkspur Landing Bellevue                  
Property   4.07 Larkspur Landing Sacramento                  
Property   4.08 Hampton Inn Ann Arbor North                  
Property   4.09 Larkspur Landing Hillsboro                  
Property   4.10 Larkspur Landing Renton                  
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark                  
Property   4.12 Residence Inn Toledo Maumee                  
Property   4.13 Residence Inn Williamsburg                  
Property   4.14 Hampton Inn Suites Waco South                  
Property   4.15 Holiday Inn Louisville Airport Fair Expo                  
Property   4.16 Courtyard Tyler                  
Property   4.17 Hilton Garden Inn Edison Raritan Center                  
Property   4.18 Hilton Garden Inn St. Paul Oakdale                  
Property   4.19 Residence Inn Grand Rapids West                  
Property   4.20 Peoria, AZ Residence Inn                  
Property   4.21 Hampton Inn Suites Bloomington Normal                  
Property   4.22 Courtyard Chico                  
Property   4.23 Hampton Inn Suites South Bend                  
Property   4.24 Hampton Inn Suites Kokomo                  
Property   4.25 Courtyard Wichita Falls                  
Property   4.26 Hampton Inn Morehead                  
Property   4.27 Residence Inn Chico                  
Property   4.28 Courtyard Lufkin                  
Property   4.29 Hampton Inn Carlisle                  
Property   4.30 Springhill Suites Williamsburg                  
Property   4.31 Fairfield Inn Bloomington                  
Property   4.32 Waco Residence Inn                  
Property   4.33 Holiday Inn Express Fishers                  
Property   4.34 Larkspur Landing Folsom                  
Property   4.35 Springhill Suites Chicago Naperville Warrenville                  
Property   4.36 Holiday Inn Express & Suites Paris                  
Property   4.37 Toledo Homewood Suites                  
Property   4.38 Grand Rapids Homewood Suites                  
Property   4.39 Fairfield Inn Laurel                  
Property   4.40 Cheyenne Fairfield Inn & Suites                  
Property   4.41 Courtyard Akron Stow                  
Property   4.42 Towneplace Suites Bloomington                  
Property   4.43 Larkspur Landing Roseville                  

 

 

A-1-28

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            MORTGAGE LOAN RESERVE INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance   Initial Cap Ex Escrow Amount ($) Ongoing Cap Ex Escrow - Monthly ($) Cap Ex Reserve Cap ($ and Description) Initial TI/LC Escrow Amount ($) Ongoing TI/LC Escrow - Monthly ($) TI/LC Reserve Cap ($ and Description) Initial Tax Escrow Amount ($)
Property   4.44 Hampton Inn Danville                  
Property   4.45 Holiday Inn Norwich                  
Property   4.46 Hampton Inn Suites Longview North                  
Property   4.47 Springhill Suites Peoria Westlake                  
Property   4.48 Hampton Inn Suites Buda                  
Property   4.49 Shawnee Hampton Inn                  
Property   4.50 Racine Fairfield Inn                  
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam                  
Property   4.52 Holiday Inn Express & Suites Terrell                  
Property   4.53 Westchase Homewood Suites                  
Property   4.54 Holiday Inn Express & Suites Tyler South                  
Property   4.55 Holiday Inn Express & Suites Huntsville                  
Property   4.56 Hampton Inn Sweetwater                  
Property   4.57 Comfort Suites Buda Austin South                  
Property   4.58 Fairfield Inn & Suites Weatherford                  
Property   4.59 Holiday Inn Express & Suites Altus                  
Property   4.60 Comfort Inn & Suites Paris                  
Property   4.61 Hampton Inn Suites Decatur                  
Property   4.62 Holiday Inn Express & Suites Texarkana East                  
Property   4.63 Mankato Fairfield Inn                  
Property   4.64 Candlewood Suites Texarkana                  
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East                  
Loan 5 5 Westchester One 4.6%      $7,000,000 $0 $0 $13,000,000 $0 $5,000,000 $2,094,346
Loan   6 Ritchie Station Marketplace 4.4%      $0 $1,661 $0 $0 $0 $750,000 $482,534
Loan 5 7 2851 Junction 3.2%      $0 $0 $0 $0 $0 $0 $273,525
Loan 5 8 Amazon Lakeland 3.2%      $101,608 $8,467 $304,824 $0 $0 $0 $614,503
Loan 5 9 Sheraton Hotel Greensboro 3.2%      $0 $148,947 $0 $0 $0 $0 $446,009
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%      $0 $2,618 $0 $900,000 $17,018 $500,000 (Cap does not include the $600,000 taken at closing attributed to Pacific Theaters) $194,381
Loan 7 11 Center at Pearland Parkway 2.7%      $0 $1,914 $114,840 $0 $13,980 $0 $293,174
Loan   12 Trumbull Marriott 2.4%      $0 $0 $0 $0 $0 $0 $0
Loan   13 Gran Park At The Avenues 2.3%      $0 $5,634 $0 $0 $20,122 $1,500,000 $157,176
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%      $0 $3,051 $109,847 $0 $0 $0 $225,116
Property   14.01 Budget 4th                  
Property   14.02 Budget Mickley                  
Property   14.03 Budget Independence                  
Property   14.04 Budget Werley Rd                  
Property   14.05 Budget E Allen                  
Property   14.06 Budget Washington                  
Property   14.07 Budget Quebec                  
Property   14.08 Budget Emmaus                  
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%      $500,000 $5,800 Closing through 6/10/2021-$800,000; 6/11/2021-$500,000 $0 $21,183 $0 $62,680
Property   15.01 Waterfall Towers                  
Property   15.02 Lakes Building 2227                  
Property   15.03 Lakes Building 2255                  
Property   15.04 Lakes Building 2235                  
Property   15.05 Lakes Building 2245                  
Property   15.06 Lakes Building 2225                  
Loan   16 Hall Office G4 2.1%      $0 $1,949 $0 $500,000 $12,179 $1,000,000 $265,524
Loan   17 Crossroads Festival Retail Center 2.0%      $0 $2,105 $80,000 $0 $0 $0 $71,832
Loan   18 Majestic Industrial Portfolio 1.7%      $0 $0 $0 $0 $0 $0 $0
Loan   19 Millbrae Station Self Storage 1.6%      $0 $969 $23,248 $0 $0 $0 $38,220
Loan   20 North La Cienega 1.4%      $0 $505 $18,175 $165,000 $5,340 $165,000 $15,816
Loan 15 21 Hilton Garden Bozeman 1.2%      $0 $4,689 $0 $0 $0 $0 $20,702
Loan 6 22 EZ Storage I 1.2%      $0 $1,275 $45,900 $0 $0 $0 $156,807
Property   22.01 EZ - Rock Hill                  
Property   22.02 EZ - Crestwood                  
Loan 8 23 Norwalk Plaza 1.2%      $0 $966 $23,898 $0 $6,250 $300,000 $25,462
Loan   24 The Crossroads Of Opelika 1.1%      $0 $0 $0 $200,000 $4,200 $150,000 $7,692
Loan 16 25 1680 Duke Street 1.1%      $0 $1,481 $0 $0 $3,980 $0 $11,145
Loan   26 Whole Foods Sauganash 1.0%      $0 $686 $0 $0 $2,572 $0 $99,464
Loan   27 Westgate Centre 1.0%      $0 $1,779 $0 $0 $3,868 $0 $51,972
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%      $0 $0 $0 $0 $0 $0 $0
Loan   29 The Shoppes at Mid-City 0.9%      $0 $471 $28,253 $0 $3,296 $197,773 $68,420
Loan   30 Bullard Creek 0.9%      $100,000 $4,167 $0 $0 $0 $0 $104,030
Loan   31 CVS – Norwalk 0.9%      $0 $0 $0 $0 $0 $0 $0
Loan   32 Hampton Inn Norfolk 0.8%      $0 $9,697 $0 $0 $0 $0 $13,491
Loan 12 33 580 Howard 0.8%      $0 $0 $0 $0 $0 $0 $0
Loan   34 Storage Choice - West Airport 0.8%      $0 $1,274 $141,946 $0 $0 $0 $146,844
Loan   35 Southside Terrace Apartments 0.8%      $0 $0 $0 $0 $0 $0 $0
Loan   36 Grass Valley Self Storage 0.8%      $0 $1,049 $25,176 $0 $0 $0 $14,720
Loan 8 37 El Mercado Center 0.7%      $0 $663 $0 $0 $4,167 $250,000 $15,623
Loan   38 Cimarron Shopping Center 0.7%      $0 $1,494 $53,785 $125,000 $0 $125,000 $64,632
Loan   39 Evesham Corporate Center 0.7%      $0 $3,064 $0 $0 $14,041 $505,478 $78,889
Loan   40 Towne Place Suites - Bend, OR 0.7%      $0 $9,177 $0 $0 $0 $0 $48,424
Loan   41 Rush Creek 0.6%      $0 $1,266 $45,559 $200,000 $0 $200,000 $68,490
Loan   42 Oakwood Apartment Corp. 0.5%      $0 $0 $0 $0 $0 $0 $0
Loan   43 Ramapo Towers Owners Corp. 0.5%      $0 $0 $0 $0 $0 $0 $0
Loan   44 Storage Choice - Mira Vista 0.5%      $0 $706 $36,072 $0 $0 $0 $59,834
Loan   45 Bluejay Shopping Center 0.5%      $0 $571 $20,545 $0 $3,220 $275,000; during Rite Aid Extension Event $75,000 $6,838
Loan   46 Holiday North MHC 0.5%      $0 $1,143 $0 $0 $0 $0 $0
Loan   47 South Loop Shopping Center 0.5%      $0 $1,472 $52,979 $150,000 $0 $150,000 $19,363
Loan   48 Lafayette Owners Corp. 0.5%      $0 $0 $0 $0 $0 $0 $61,927
Loan   49 Walgreens Houghton 0.4%      $0 $121 $0 $0 $0 $0 $0
Loan   50 Hartsdale Manor Owners Corp. 0.4%      $0 $0 $0 $0 $0 $0 $86,250
Loan   51 Hudson Hills Tenant Corp. 0.4%      $0 $0 $0 $0 $0 $0 $58,450
Loan 8 52 The Southview Owners Corp. 0.4%      $0 $0 $0 $0 $0 $0 $0
Loan   53 Midtown Manor Apartments, Ltd. 0.4%      $0 $0 $0 $0 $0 $0 $48,000
Loan   54 3875 Owners Corp. 0.4%      $0 $0 $0 $0 $0 $0 $44,000

 

A-1-29

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

            MORTGAGE LOAN RESERVE INFORMATION      
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance   Initial Cap Ex Escrow Amount ($) Ongoing Cap Ex Escrow - Monthly ($) Cap Ex Reserve Cap ($ and Description) Initial TI/LC Escrow Amount ($) Ongoing TI/LC Escrow - Monthly ($) TI/LC Reserve Cap ($ and Description) Initial Tax Escrow Amount ($)
Loan   55 Greater Richland Shopping Center 0.4%      $0 $2,297 $82,683 $100,000 $0 $100,000 $71,882
Loan   56 All Storage Basswood 0.4%      $0 $948 $34,114 $0 $0 $0 $59,805
Loan   57 Ft. Knox LV Storage 0.4%      $70,000 $3,192 $0 $0 $0 $0 $9,854
Loan   58 Plaza Prospect Apt. Inc. 0.3%      $0 $0 $0 $0 $0 $0 $0
Loan   59 Jaxboro Corp. 0.3%      $0 $0 $0 $0 $0 $0 $25,425
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%      $0 $0 $0 $0 $0 $0 $0
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%      $0 $0 $0 $0 $0 $0 $0
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%      $0 $0 $0 $0 $0 $0 $0
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%      $0 $0 $0 $0 $0 $0 $20,498
Loan   64 Mermaid Manor MHC 0.2%      $0 $342 $0 $0 $0 $0 $30,639
Loan   65 20 Ohlone Parkway 0.2%      $0 $176 $4,216 $0 $1,054 $0 $9,897
Loan   66 55 Halley Street, Inc. 0.2%      $0 $0 $0 $0 $0 $0 $18,075
Loan   67 Vermont Center Showrooms 0.2%      $0 $0 $0 $0 $0 $0 $0
Loan   68 100 Bank Street Owners Corp. 0.2%      $0 $0 $0 $0 $0 $0 $0
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%      $0 $0 $0 $0 $0 $0 $96,000
Loan   70 Wells Fargo Milton 0.1%      $0 $0 $0 $0 $0 $0 $0
Loan   71 84-86 Development Corp. 0.1%      $0 $0 $0 $0 $0 $0 $0
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%      $0 $0 $0 $0 $0 $0 $24,000

 

A-1-30

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Ongoing Tax Escrow - Monthly ($) Initial Insurance Escrow Amount ($) Ongoing Insurance Escrow - Monthly ($) Deferred Maintenance Escrow Amount ($) Initial Other Escrow Amount ($) Ongoing Other Escrow - Monthly ($)
Loan 5 1 General Motors Building 9.6%    $0 $0 $0 $0 $0 $0
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    $0 $0 $0 $0 $10,720,000 $0
Property   2.01 BAE Systems              
Property   2.02 FedEx (Stratford)              
Property   2.03 FedEx (Baltimore)              
Property   2.04 Harman              
Property   2.05 GE Aviation (Lafayette)              
Property   2.06 GoDaddy              
Property   2.07 Carrier              
Property   2.08 Emerus              
Property   2.09 Cardinal Health              
Property   2.10 TE Connectivity              
Property   2.11 FCA LLC              
Property   2.12 FedEx (Staunton)              
Property   2.13 QuadPackaging (Proteus)              
Property   2.14 QuadPackaging (Transpak)              
Property   2.15 T-Mobile              
Property   2.16 Sikorsky Aircraft              
Property   2.17 Vatterott College              
Property   2.18 Comcast              
Property   2.19 Alfa Laval              
Property   2.20 LKQ Corporation (New Braunfels)              
Property   2.21 Hitachi              
Property   2.22 Cameron              
Property   2.23 Alliance Data              
Property   2.24 Synchrony Financial              
Property   2.25 Baxalta (Barry Pointe)              
Property   2.26 Baxalta (Casselberry)              
Property   2.27 Baxalta (Mounds View)              
Property   2.28 Baxalta (Grand Rapids)              
Property   2.29 Gerdau              
Property   2.30 Baxalta (Wausau)              
Property   2.31 Baxalta (Springfield)              
Property   2.32 LKQ (Salisbury)              
Property   2.33 Baxalta (Ankeny)              
Property   2.34 H&E Equipment Services (San Antonio)              
Property   2.35 H&E Equipment Services (New Orleans)              
Property   2.36 GE Aviation (Pompano)              
Property   2.37 Saint-Gobain              
Property   2.38 H&E Equipment Services (Columbia)              
Property   2.39 H&E Equipment Services (Yukon)              
Property   2.40 LKQ Corporation (Toledo)              
Property   2.41 H&E Equipment Services (Greer)              
Loan 5 3 Del Amo Fashion Center 6.4%    $0 $0 $0 $0 $8,071,240 $0
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    $0 $0 $0 $0 $12,268,991 $0
Property   4.01 Larkspur Landing Sunnyvale              
Property   4.02 Larkspur Landing Milpitas              
Property   4.03 Larkspur Landing Campbell              
Property   4.04 Larkspur Landing San Francisco              
Property   4.05 Larkspur Landing Pleasanton              
Property   4.06 Larkspur Landing Bellevue              
Property   4.07 Larkspur Landing Sacramento              
Property   4.08 Hampton Inn Ann Arbor North              
Property   4.09 Larkspur Landing Hillsboro              
Property   4.10 Larkspur Landing Renton              
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark              
Property   4.12 Residence Inn Toledo Maumee              
Property   4.13 Residence Inn Williamsburg              
Property   4.14 Hampton Inn Suites Waco South              
Property   4.15 Holiday Inn Louisville Airport Fair Expo              
Property   4.16 Courtyard Tyler              
Property   4.17 Hilton Garden Inn Edison Raritan Center              
Property   4.18 Hilton Garden Inn St. Paul Oakdale              
Property   4.19 Residence Inn Grand Rapids West              
Property   4.20 Peoria, AZ Residence Inn              
Property   4.21 Hampton Inn Suites Bloomington Normal              
Property   4.22 Courtyard Chico              
Property   4.23 Hampton Inn Suites South Bend              
Property   4.24 Hampton Inn Suites Kokomo              
Property   4.25 Courtyard Wichita Falls              
Property   4.26 Hampton Inn Morehead              
Property   4.27 Residence Inn Chico              
Property   4.28 Courtyard Lufkin              
Property   4.29 Hampton Inn Carlisle              
Property   4.30 Springhill Suites Williamsburg              
Property   4.31 Fairfield Inn Bloomington              
Property   4.32 Waco Residence Inn              
Property   4.33 Holiday Inn Express Fishers              
Property   4.34 Larkspur Landing Folsom              
Property   4.35 Springhill Suites Chicago Naperville Warrenville              
Property   4.36 Holiday Inn Express & Suites Paris              
Property   4.37 Toledo Homewood Suites              
Property   4.38 Grand Rapids Homewood Suites              
Property   4.39 Fairfield Inn Laurel              
Property   4.40 Cheyenne Fairfield Inn & Suites              
Property   4.41 Courtyard Akron Stow              
Property   4.42 Towneplace Suites Bloomington              
Property   4.43 Larkspur Landing Roseville              

 

 

A-1-31

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Ongoing Tax Escrow - Monthly ($) Initial Insurance Escrow Amount ($) Ongoing Insurance Escrow - Monthly ($) Deferred Maintenance Escrow Amount ($) Initial Other Escrow Amount ($) Ongoing Other Escrow - Monthly ($)
Property   4.44 Hampton Inn Danville              
Property   4.45 Holiday Inn Norwich              
Property   4.46 Hampton Inn Suites Longview North              
Property   4.47 Springhill Suites Peoria Westlake              
Property   4.48 Hampton Inn Suites Buda              
Property   4.49 Shawnee Hampton Inn              
Property   4.50 Racine Fairfield Inn              
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam              
Property   4.52 Holiday Inn Express & Suites Terrell              
Property   4.53 Westchase Homewood Suites              
Property   4.54 Holiday Inn Express & Suites Tyler South              
Property   4.55 Holiday Inn Express & Suites Huntsville              
Property   4.56 Hampton Inn Sweetwater              
Property   4.57 Comfort Suites Buda Austin South              
Property   4.58 Fairfield Inn & Suites Weatherford              
Property   4.59 Holiday Inn Express & Suites Altus              
Property   4.60 Comfort Inn & Suites Paris              
Property   4.61 Hampton Inn Suites Decatur              
Property   4.62 Holiday Inn Express & Suites Texarkana East              
Property   4.63 Mankato Fairfield Inn              
Property   4.64 Candlewood Suites Texarkana              
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East              
Loan 5 5 Westchester One 4.6%    $349,058 $43,221 $43,221 $0 $8,602,652 $0
Loan   6 Ritchie Station Marketplace 4.4%    $48,253 $0 $0 $0 $0 $0
Loan 5 7 2851 Junction 3.2%    $91,175 $0 $0 $0 $2,000,000 $0
Loan 5 8 Amazon Lakeland 3.2%    $68,070 $164,696 $54,921 $0 $0 $0
Loan 5 9 Sheraton Hotel Greensboro 3.2%    $89,202 $0 $0 $0 $0 $0
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    $27,769 $0 $0 $6,013 $0 $0
Loan 7 11 Center at Pearland Parkway 2.7%    $36,647 $11,986 $5,993 $0 $174,040 $0
Loan   12 Trumbull Marriott 2.4%    $0 $0 $0 $0 $0 $0
Loan   13 Gran Park At The Avenues 2.3%    $19,647 $0 $0 $0 $1,342,167 July-December 2017: $65,000
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    $23,338 $0 $0 $97,688 $0 $0
Property   14.01 Budget 4th              
Property   14.02 Budget Mickley              
Property   14.03 Budget Independence              
Property   14.04 Budget Werley Rd              
Property   14.05 Budget E Allen              
Property   14.06 Budget Washington              
Property   14.07 Budget Quebec              
Property   14.08 Budget Emmaus              
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    $15,670 $0 $0 $45,063 $586,823 $0
Property   15.01 Waterfall Towers              
Property   15.02 Lakes Building 2227              
Property   15.03 Lakes Building 2255              
Property   15.04 Lakes Building 2235              
Property   15.05 Lakes Building 2245              
Property   15.06 Lakes Building 2225              
Loan   16 Hall Office G4 2.1%    $37,932 $0 $0 $0 $141,948 $0
Loan   17 Crossroads Festival Retail Center 2.0%    $23,944 $0 $0 $89,750 $473,705 $0
Loan   18 Majestic Industrial Portfolio 1.7%    $0 $0 $0 $0 $0 $0
Loan   19 Millbrae Station Self Storage 1.6%    $12,740 $0 $0 $0 $0 $0
Loan   20 North La Cienega 1.4%    $5,272 $0 $0 $0 $143,526 $0
Loan 15 21 Hilton Garden Bozeman 1.2%    $10,351 $0 $0 $0 $3,500,000 $0
Loan 6 22 EZ Storage I 1.2%    $22,401 $0 $0 $0 $0 $0
Property   22.01 EZ - Rock Hill              
Property   22.02 EZ - Crestwood              
Loan 8 23 Norwalk Plaza 1.2%    $12,731 $0 $0 $0 $362,313 $0
Loan   24 The Crossroads Of Opelika 1.1%    $2,564 $3,500 $875 $0 $0 $0
Loan 16 25 1680 Duke Street 1.1%    $11,145 $3,102 $1,551 $0 $1,377,412 $0
Loan   26 Whole Foods Sauganash 1.0%    $24,867 $0 $0 $26,656 $45,000 $0
Loan   27 Westgate Centre 1.0%    $17,324 $6,188 $1,547 $29,794 $182,752 $0
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    $0 $0 $0 $0 $0 $0
Loan   29 The Shoppes at Mid-City 0.9%    $9,774 $0 $0 $0 $52,500 $0
Loan   30 Bullard Creek 0.9%    $13,004 $0 $0 $455,801 $0 $0
Loan   31 CVS – Norwalk 0.9%    $0 $1,446 $1,446 $0 $0 $0
Loan   32 Hampton Inn Norfolk 0.8%    $13,491 $0 $0 $0 $0 $0
Loan 12 33 580 Howard 0.8%    $0 $0 $0 $0 $0 $16,338
Loan   34 Storage Choice - West Airport 0.8%    $16,316 $0 $0 $43,750 $0 $0
Loan   35 Southside Terrace Apartments 0.8%    $0 $0 $0 $0 $0 $0
Loan   36 Grass Valley Self Storage 0.8%    $3,680 $0 $0 $0 $0 $0
Loan 8 37 El Mercado Center 0.7%    $5,208 $0 $0 $0 $0 $0
Loan   38 Cimarron Shopping Center 0.7%    $9,233 $0 $0 $0 $578,930 $0
Loan   39 Evesham Corporate Center 0.7%    $26,296 $0 $0 $3,750 $449,400 $0
Loan   40 Towne Place Suites - Bend, OR 0.7%    $6,053 $0 $0 $0 $0 $0
Loan   41 Rush Creek 0.6%    $11,415 $0 $0 $5,313 $0 $0
Loan   42 Oakwood Apartment Corp. 0.5%    $0 $0 $0 $0 $0 $0
Loan   43 Ramapo Towers Owners Corp. 0.5%    $0 $0 $0 $0 $475,000 $0
Loan   44 Storage Choice - Mira Vista 0.5%    $6,648 $0 $0 $0 $0 $0
Loan   45 Bluejay Shopping Center 0.5%    $3,419 $18,817 $1,836 $69,563 $0 $0
Loan   46 Holiday North MHC 0.5%    $5,007 $3,085 $617 $20,625 $0 $0
Loan   47 South Loop Shopping Center 0.5%    $3,227 $0 $0 $0 $6,430 $0
Loan   48 Lafayette Owners Corp. 0.5%    $30,963 $0 $0 $0 $0 $0
Loan   49 Walgreens Houghton 0.4%    $0 $0 $0 $0 $0 $0
Loan   50 Hartsdale Manor Owners Corp. 0.4%    $17,250 $0 $0 $0 $160,000 $0
Loan   51 Hudson Hills Tenant Corp. 0.4%    $18,550 $0 $0 $0 $150,000 $0
Loan 8 52 The Southview Owners Corp. 0.4%    $0 $0 $0 $0 $0 $0
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    $48,000 $0 $0 $0 $0 $0
Loan   54 3875 Owners Corp. 0.4%    $22,000 $0 $0 $0 $0 $0

 

A-1-32

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Ongoing Tax Escrow - Monthly ($) Initial Insurance Escrow Amount ($) Ongoing Insurance Escrow - Monthly ($) Deferred Maintenance Escrow Amount ($) Initial Other Escrow Amount ($) Ongoing Other Escrow - Monthly ($)
Loan   55 Greater Richland Shopping Center 0.4%    $10,269 $0 $0 $0 $0 $0
Loan   56 All Storage Basswood 0.4%    $8,544 $0 $0 $0 $0 $0
Loan   57 Ft. Knox LV Storage 0.4%    $3,285 $0 $0 $96,239 $0 $0
Loan   58 Plaza Prospect Apt. Inc. 0.3%    $0 $0 $0 $0 $0 $0
Loan   59 Jaxboro Corp. 0.3%    $25,425 $0 $0 $0 $0 $0
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    $0 $0 $0 $0 $125,000 $0
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    $0 $0 $0 $0 $0 $0
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    $0 $0 $0 $0 $0 $0
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    $20,498 $0 $0 $0 $0 $0
Loan   64 Mermaid Manor MHC 0.2%    $3,404 $8,444 $844 $0 $0 $0
Loan   65 20 Ohlone Parkway 0.2%    $3,299 $558 $279 $0 $0 $0
Loan   66 55 Halley Street, Inc. 0.2%    $5,550 $0 $0 $0 $0 $0
Loan   67 Vermont Center Showrooms 0.2%    $0 $0 $0 $0 $0 $0
Loan   68 100 Bank Street Owners Corp. 0.2%    $0 $0 $0 $0 $0 $0
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    $48,000 $0 $0 $0 $282,000 $0
Loan   70 Wells Fargo Milton 0.1%    $0 $0 $0 $0 $0 $0
Loan   71 84-86 Development Corp. 0.1%    $0 $0 $0 $0 $0 $0
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    $12,000 $0 $0 $0 $0 $0

 

A-1-33

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION   THIRD PARTY REPORTS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Description of “Other” Escrows   Appraisal Report Date Phase I Date Phase II Date Engineering Report Date
Loan 5 1 General Motors Building 9.6%    N/A   5/30/2017 5/9/2017 N/A 5/9/2017
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%    Earnout Reserve        
Property   2.01 BAE Systems       3/28/2017 4/11/2017 N/A 2/22/2017
Property   2.02 FedEx (Stratford)       4/3/2017 3/7/2017 N/A 2/24/2017
Property   2.03 FedEx (Baltimore)       3/28/2017 3/8/2017 N/A 4/7/2017
Property   2.04 Harman       4/4/2017 4/11/2017 N/A 4/7/2017
Property   2.05 GE Aviation (Lafayette)       3/28/2017 4/11/2017 N/A 2/22/2017
Property   2.06 GoDaddy       4/4/2017 4/11/2017 N/A 4/7/2017
Property   2.07 Carrier       4/4/2017 4/21/2017 N/A 2/22/2017
Property   2.08 Emerus       4/4/2017 4/11/2017 N/A 3/31/2017
Property   2.09 Cardinal Health       3/27/2017 4/11/2017 N/A 2/22/2017
Property   2.10 TE Connectivity       4/5/2017 3/8/2017 N/A 4/7/2017
Property   2.11 FCA LLC       3/29/2017 4/11/2017 N/A 4/7/2017
Property   2.12 FedEx (Staunton)       3/24/2017 4/11/2017 N/A 3/7/2017
Property   2.13 QuadPackaging (Proteus)       4/4/2017 4/11/2017 N/A 4/7/2017
Property   2.14 QuadPackaging (Transpak)       4/5/2017 4/11/2017 N/A 4/7/2017
Property   2.15 T-Mobile       4/3/2017 4/11/2017 N/A 4/7/2017
Property   2.16 Sikorsky Aircraft       3/27/2017 4/11/2017 N/A 4/7/2017
Property   2.17 Vatterott College       3/29/2017 4/11/2017 N/A 4/7/2017
Property   2.18 Comcast       4/3/2017 4/11/2017 N/A 4/7/2017
Property   2.19 Alfa Laval       3/24/2017 4/11/2017 N/A 4/7/2017
Property   2.20 LKQ Corporation (New Braunfels)       4/5/2017 4/11/2017 N/A 4/7/2017
Property   2.21 Hitachi       3/27/2017 4/8/2017 N/A 4/7/2017
Property   2.22 Cameron       4/6/2017 4/11/2017 N/A 2/22/2017
Property   2.23 Alliance Data       4/4/2017 3/8/2017 N/A 4/7/2017
Property   2.24 Synchrony Financial       4/3/2017 3/6/2017 N/A 4/7/2017
Property   2.25 Baxalta (Barry Pointe)       3/27/2017 4/21/2017 N/A N/A
Property   2.26 Baxalta (Casselberry)       4/3/2017 4/11/2017 N/A N/A
Property   2.27 Baxalta (Mounds View)       4/5/2017 3/7/2017 N/A 4/7/2017
Property   2.28 Baxalta (Grand Rapids)       4/4/2017 4/11/2017 N/A 4/7/2017
Property   2.29 Gerdau       3/27/2017 3/7/2017 N/A 4/7/2017
Property   2.30 Baxalta (Wausau)       4/4/2017 4/11/2017 N/A 4/7/2017
Property   2.31 Baxalta (Springfield)       4/5/2017 4/11/2017 N/A 4/7/2017
Property   2.32 LKQ (Salisbury)       4/3/2017 3/8/2017 N/A 4/7/2017
Property   2.33 Baxalta (Ankeny)       3/29/2017 4/21/2017 N/A 4/7/2017
Property   2.34 H&E Equipment Services (San Antonio)       4/5/2017 4/11/2017 N/A 4/7/2017
Property   2.35 H&E Equipment Services (New Orleans)       3/29/2017 3/8/2017 N/A 4/7/2017
Property   2.36 GE Aviation (Pompano)       4/4/2017 3/7/2017 N/A 4/7/2017
Property   2.37 Saint-Gobain       4/3/2017 4/11/2017 N/A 4/7/2017
Property   2.38 H&E Equipment Services (Columbia)       4/5/2017 4/11/2017 N/A 4/7/2017
Property   2.39 H&E Equipment Services (Yukon)       4/3/2017 4/21/2017 N/A 4/7/2017
Property   2.40 LKQ Corporation (Toledo)       4/3/2017 3/8/2017 N/A 4/7/2017
Property   2.41 H&E Equipment Services (Greer)       4/5/2017 3/7/2017 N/A 4/7/2017
Loan 5 3 Del Amo Fashion Center 6.4%    Outstanding TI/LC Reserve; Gap Rent Reserve 5/11/2017 4/17/2017 N/A 4/20/2017
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%    Capital Work Reserve Fund; Larkspur Capital Work/FF&E Reserve Fund        
Property   4.01 Larkspur Landing Sunnyvale       5/12/2017 4/26/2017 N/A 4/28/2017
Property   4.02 Larkspur Landing Milpitas       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.03 Larkspur Landing Campbell       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.04 Larkspur Landing San Francisco       5/12/2017 4/26/2017 N/A 4/28/2017
Property   4.05 Larkspur Landing Pleasanton       5/12/2017 4/27/2017 N/A 4/28/2017
Property   4.06 Larkspur Landing Bellevue       5/12/2017 4/21/2017 N/A 4/28/2017
Property   4.07 Larkspur Landing Sacramento       5/12/2017 4/21/2017 N/A 4/28/2017
Property   4.08 Hampton Inn Ann Arbor North       5/12/2017 4/14/2017 N/A 4/28/2017
Property   4.09 Larkspur Landing Hillsboro       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.10 Larkspur Landing Renton       5/12/2017 4/26/2017 N/A 4/28/2017
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark       5/16/2017 4/4/2017 N/A 4/7/2017
Property   4.12 Residence Inn Toledo Maumee       5/12/2017 4/20/2017 N/A 4/28/2017
Property   4.13 Residence Inn Williamsburg       5/12/2017 4/28/2017 N/A 4/24/2017
Property   4.14 Hampton Inn Suites Waco South       5/12/2017 4/5/2017 N/A 4/7/2017
Property   4.15 Holiday Inn Louisville Airport Fair Expo       5/12/2017 4/25/2017 N/A 4/28/2017
Property   4.16 Courtyard Tyler       5/12/2017 3/29/2017 N/A 4/7/2017
Property   4.17 Hilton Garden Inn Edison Raritan Center       5/12/2017 4/20/2017 N/A 4/28/2017
Property   4.18 Hilton Garden Inn St. Paul Oakdale       5/12/2017 4/18/2017 N/A 4/28/2017
Property   4.19 Residence Inn Grand Rapids West       5/12/2017 4/4/2017 N/A 4/7/2017
Property   4.20 Peoria, AZ Residence Inn       5/12/2017 4/8/2017 N/A 4/7/2017
Property   4.21 Hampton Inn Suites Bloomington Normal       5/12/2017 4/28/2017 N/A 4/28/2017
Property   4.22 Courtyard Chico       5/12/2017 4/21/2017 N/A 4/28/2017
Property   4.23 Hampton Inn Suites South Bend       5/12/2017 4/21/2017 N/A 4/28/2017
Property   4.24 Hampton Inn Suites Kokomo       5/12/2017 4/17/2017 N/A 4/28/2017
Property   4.25 Courtyard Wichita Falls       5/12/2017 4/2/2017 N/A 4/7/2017
Property   4.26 Hampton Inn Morehead       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.27 Residence Inn Chico       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.28 Courtyard Lufkin       5/12/2017 4/3/2017 N/A 4/7/2017
Property   4.29 Hampton Inn Carlisle       5/12/2017 4/25/2017 N/A 4/28/2017
Property   4.30 Springhill Suites Williamsburg       5/12/2017 4/21/2017 N/A 4/25/2017
Property   4.31 Fairfield Inn Bloomington       5/12/2017 4/20/2017 N/A 4/28/2017
Property   4.32 Waco Residence Inn       5/12/2017 4/11/2017 N/A 4/7/2017
Property   4.33 Holiday Inn Express Fishers       5/12/2017 4/26/2017 N/A 4/28/2017
Property   4.34 Larkspur Landing Folsom       5/12/2017 4/28/2017 N/A 4/28/2017
Property   4.35 Springhill Suites Chicago Naperville Warrenville       5/12/2017 4/27/2017 N/A 4/28/2017
Property   4.36 Holiday Inn Express & Suites Paris       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.37 Toledo Homewood Suites       5/12/2017 4/3/2017 N/A 4/7/2017
Property   4.38 Grand Rapids Homewood Suites       5/12/2017 4/4/2017 N/A 4/7/2017
Property   4.39 Fairfield Inn Laurel       5/12/2017 4/19/2017 N/A 4/28/2017
Property   4.40 Cheyenne Fairfield Inn & Suites       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.41 Courtyard Akron Stow       5/12/2017 4/15/2017 N/A 4/28/2017
Property   4.42 Towneplace Suites Bloomington       5/12/2017 4/25/2017 N/A 4/28/2017
Property   4.43 Larkspur Landing Roseville       5/12/2017 4/28/2017 N/A 4/25/2017

 

 

A-1-34

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION   THIRD PARTY REPORTS  
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Description of “Other” Escrows   Appraisal Report Date Phase I Date Phase II Date Engineering Report Date
Property   4.44 Hampton Inn Danville       5/12/2017 4/20/2017 N/A 4/28/2017
Property   4.45 Holiday Inn Norwich       5/12/2017 4/21/2017 N/A 4/28/2017
Property   4.46 Hampton Inn Suites Longview North       5/12/2017 4/3/2017 N/A 4/7/2017
Property   4.47 Springhill Suites Peoria Westlake       5/12/2017 4/28/2017 N/A 4/28/2017
Property   4.48 Hampton Inn Suites Buda       5/12/2017 4/5/2017 N/A 4/7/2017
Property   4.49 Shawnee Hampton Inn       5/12/2017 4/10/2017 N/A 4/7/2017
Property   4.50 Racine Fairfield Inn       5/12/2017 3/31/2017 N/A 4/7/2017
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam       5/12/2017 4/21/2017 N/A 4/25/2017
Property   4.52 Holiday Inn Express & Suites Terrell       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.53 Westchase Homewood Suites       5/12/2017 4/10/2017 N/A 4/10/2017
Property   4.54 Holiday Inn Express & Suites Tyler South       5/12/2017 4/4/2017 N/A 4/7/2017
Property   4.55 Holiday Inn Express & Suites Huntsville       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.56 Hampton Inn Sweetwater       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.57 Comfort Suites Buda Austin South       5/12/2017 3/30/2017 N/A 4/7/2017
Property   4.58 Fairfield Inn & Suites Weatherford       5/12/2017 4/6/2017 N/A 4/7/2017
Property   4.59 Holiday Inn Express & Suites Altus       5/12/2017 4/5/2017 N/A 4/7/2017
Property   4.60 Comfort Inn & Suites Paris       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.61 Hampton Inn Suites Decatur       5/12/2017 4/5/2017 N/A 4/7/2017
Property   4.62 Holiday Inn Express & Suites Texarkana East       5/12/2017 4/3/2017 N/A 4/7/2017
Property   4.63 Mankato Fairfield Inn       5/12/2017 4/7/2017 N/A 4/7/2017
Property   4.64 Candlewood Suites Texarkana       5/12/2017 4/4/2017 N/A 4/7/2017
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East       5/12/2017 4/7/2017 N/A 4/7/2017
Loan 5 5 Westchester One 4.6%    Outstanding TI/LC; Free Rent 5/16/2017 5/3/2017 N/A 5/3/2017
Loan   6 Ritchie Station Marketplace 4.4%    N/A   5/1/2017 3/27/2017 N/A 3/27/2017
Loan 5 7 2851 Junction 3.2%    TSMC LoC 5/4/2017 3/28/2017 N/A 5/1/2017
Loan 5 8 Amazon Lakeland 3.2%    N/A   12/19/2016 9/14/2016 N/A 9/14/2016
Loan 5 9 Sheraton Hotel Greensboro 3.2%    N/A   4/26/2017 3/28/2017 N/A 3/28/2017
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    N/A   5/24/2017 5/5/2017 N/A 5/8/2017
Loan 7 11 Center at Pearland Parkway 2.7%    Rent Concession; Tenant Specific TILC 6/27/2017 5/1/2017 N/A 5/1/2017
Loan   12 Trumbull Marriott 2.4%    N/A   5/24/2017 5/8/2017 N/A 5/8/2017
Loan   13 Gran Park At The Avenues 2.3%    Florida East Coast Railway and Value Options TILC; Rent Concession; Tenant Specific TILC Reserve 5/31/2017 5/10/2017 N/A 5/10/2017
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%    N/A          
Property   14.01 Budget 4th       5/30/2017 5/8/2017 N/A 5/5/2017
Property   14.02 Budget Mickley       5/24/2017 5/5/2017 N/A 5/5/2017
Property   14.03 Budget Independence       5/24/2017 5/5/2017 N/A 5/5/2017
Property   14.04 Budget Werley Rd       5/30/2017 5/5/2017 N/A 5/5/2017
Property   14.05 Budget E Allen       5/26/2017 5/8/2017 N/A 5/5/2017
Property   14.06 Budget Washington       5/24/2017 5/5/2017 N/A 5/5/2017
Property   14.07 Budget Quebec       5/24/2017 5/8/2017 N/A 5/5/2017
Property   14.08 Budget Emmaus       5/30/2017 5/8/2017 N/A 5/5/2017
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%    Rent Concession; Tenant Specific TILC Reserve        
Property   15.01 Waterfall Towers       5/22/2017 4/20/2017 N/A 5/23/2017
Property   15.02 Lakes Building 2227       5/22/2017 4/19/2017 N/A 5/25/2017
Property   15.03 Lakes Building 2255       5/22/2017 4/19/2017 N/A 5/25/2017
Property   15.04 Lakes Building 2235       5/22/2017 4/19/2017 N/A 5/25/2017
Property   15.05 Lakes Building 2245       5/22/2017 4/19/2017 N/A 5/25/2017
Property   15.06 Lakes Building 2225       5/22/2017 4/19/2017 N/A 5/25/2017
Loan   16 Hall Office G4 2.1%    Tenant Specific TILC Reserve 6/16/2017 4/26/2017 N/A 4/26/2017
Loan   17 Crossroads Festival Retail Center 2.0%    Bed, Bath & Beyond; Rent Concession; Tenant Specific TILC Reserve 5/30/2017 5/15/2017 N/A 5/24/2017
Loan   18 Majestic Industrial Portfolio 1.7%    N/A   4/20/2017 11/10/2016 N/A 11/11/2016
Loan   19 Millbrae Station Self Storage 1.6%    N/A   5/25/2017 5/8/2017 N/A 5/8/2017
Loan   20 North La Cienega 1.4%    YUMI Rent Concession; Occupancy Reserve 5/2/2017 4/19/2017 N/A 4/19/2017
Loan 15 21 Hilton Garden Bozeman 1.2%    PIP Reserve 5/25/2017 5/12/2017 N/A 5/12/2017
Loan 6 22 EZ Storage I 1.2%    N/A          
Property   22.01 EZ - Rock Hill       5/8/2017 4/24/2017 N/A 4/24/2017
Property   22.02 EZ - Crestwood       5/8/2017 4/24/2017 N/A 4/24/2017
Loan 8 23 Norwalk Plaza 1.2%    Gap Rent; Tenant Specific TILC; CAM Cost Reserve 4/20/2017 4/13/2017 N/A 4/13/2017
Loan   24 The Crossroads Of Opelika 1.1%    N/A   12/7/2016 11/17/2016 N/A 11/17/2016
Loan 16 25 1680 Duke Street 1.1%    TriNet Free Rent Reserve; Upfront TI/LC, CapEx and Spec Buildout Reserve; Earnout Escrow Reserve 5/12/2017 3/23/2017 N/A 3/30/2017
Loan   26 Whole Foods Sauganash 1.0%    Declaration Reserve 6/22/2017 6/15/2017 N/A 5/30/2017
Loan   27 Westgate Centre 1.0%    Free Rent Lakewood Pet; Free Rent Colorado DMV; Free Rent Martial Arts; Free Rent Jimmie Johns; Landlord Jimmie Johns; Landlord Obligation Reserve Mile High; Landlord Obligation Reserve Church 5/23/2017 5/3/2017 N/A 6/12/2017
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    N/A   4/10/2017; 5/2/2017 4/10/2017 N/A 4/10/2017
Loan   29 The Shoppes at Mid-City 0.9%    Environmental Escrow 5/8/2017 5/5/2017 N/A 5/8/2017
Loan   30 Bullard Creek 0.9%    N/A   5/2/2017 4/18/2017 N/A 4/18/2017
Loan   31 CVS – Norwalk 0.9%    N/A   5/17/2017 5/16/2017 N/A 5/16/2017
Loan   32 Hampton Inn Norfolk 0.8%    N/A   5/22/2017 6/2/2017 N/A 6/2/2017
Loan 12 33 580 Howard 0.8%    Condominium Assessments Reserve 4/6/2017 4/7/2017 N/A 3/31/2017
Loan   34 Storage Choice - West Airport 0.8%    N/A   4/5/2017 4/17/2017 N/A 4/17/2017
Loan   35 Southside Terrace Apartments 0.8%    N/A   4/10/2017 3/31/2017 N/A 3/31/2017
Loan   36 Grass Valley Self Storage 0.8%    N/A   5/26/2017 5/19/2017 N/A 5/19/2017
Loan 8 37 El Mercado Center 0.7%    N/A   5/24/2017 5/4/2017 N/A 5/1/2017
Loan   38 Cimarron Shopping Center 0.7%    Texas Family Fitness Reserve; Frozone Reserve 5/23/2017 6/12/2017 N/A 6/5/2017
Loan   39 Evesham Corporate Center 0.7%    Lien Holdings Reserve 6/14/2017 5/30/2017 N/A 5/30/2017
Loan   40 Towne Place Suites - Bend, OR 0.7%    N/A   5/8/2017 4/26/2017 N/A 5/2/2017
Loan   41 Rush Creek 0.6%    N/A   5/31/2017 6/1/2017 N/A 6/1/2017
Loan   42 Oakwood Apartment Corp. 0.5%    N/A   6/11/2017 6/2/2017 N/A 6/2/2017
Loan   43 Ramapo Towers Owners Corp. 0.5%    Collateral Security Agreement for Capital Improvements; Collateral Security Agreement for Maintenance Arrears 5/26/2017 4/25/2017 N/A 4/27/2017
Loan   44 Storage Choice - Mira Vista 0.5%    N/A   4/11/2017 4/17/2017 N/A 4/17/2017
Loan   45 Bluejay Shopping Center 0.5%    N/A   5/4/2017 N/A N/A 3/8/2017
Loan   46 Holiday North MHC 0.5%    N/A   4/27/2017 4/5/2017 N/A 4/4/2017
Loan   47 South Loop Shopping Center 0.5%    Barber Shop Reserve 6/23/2017 5/16/2017 N/A 5/16/2017
Loan   48 Lafayette Owners Corp. 0.5%    N/A   6/11/2017 6/6/2017 N/A 6/8/2017
Loan   49 Walgreens Houghton 0.4%    N/A   6/7/2017 5/4/2017 N/A 5/4/2017
Loan   50 Hartsdale Manor Owners Corp. 0.4%    Collateral Security Agreement for Maintenance Arrears 5/30/2017 5/24/2017 N/A 5/26/2017
Loan   51 Hudson Hills Tenant Corp. 0.4%    Collateral Security Agreement for Maintenance Arrears 5/5/2017 4/13/2017 N/A 4/14/2017
Loan 8 52 The Southview Owners Corp. 0.4%    N/A   5/24/2017 4/25/2017 N/A 4/26/2017
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A   5/10/2017 5/8/2017 N/A 5/11/2017
Loan   54 3875 Owners Corp. 0.4%    N/A   6/16/2017 6/21/2017 N/A 6/21/2017

 

A-1-35

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          MORTGAGE LOAN RESERVE INFORMATION   THIRD PARTY REPORTS
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Description of “Other” Escrows   Appraisal Report Date Phase I Date Phase II Date Engineering Report Date
Loan   55 Greater Richland Shopping Center 0.4%    N/A   6/20/2017 5/19/2017 N/A 5/19/2017
Loan   56 All Storage Basswood 0.4%    N/A   6/5/2017 5/24/2017 N/A 5/24/2017
Loan   57 Ft. Knox LV Storage 0.4%    N/A   4/19/2017 5/3/2017 N/A 5/12/2017
Loan   58 Plaza Prospect Apt. Inc. 0.3%    N/A   6/5/2017 5/8/2017 N/A 5/9/2017
Loan   59 Jaxboro Corp. 0.3%    N/A   5/17/2017 4/28/2017 N/A 4/28/2017
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    Collateral Security Agreement for Litigation Disposition; Collateral Security Agreement for Maintenance Arrears 4/7/2017 8/1/2016 N/A 8/2/2016
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    N/A   5/9/2017 5/1/2017 N/A 5/1/2017
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    N/A   5/15/2017 4/27/2017 N/A 5/3/2017
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    N/A   5/18/2017 4/27/2017 N/A 5/1/2017
Loan   64 Mermaid Manor MHC 0.2%    N/A   5/31/2017 3/14/2017 N/A 3/13/2017
Loan   65 20 Ohlone Parkway 0.2%    N/A   5/11/2017 N/A N/A 4/27/2017
Loan   66 55 Halley Street, Inc. 0.2%    N/A   5/31/2017 5/12/2017 N/A 5/15/2017
Loan   67 Vermont Center Showrooms 0.2%    N/A   5/24/2017 4/27/2017 N/A 4/27/2017
Loan   68 100 Bank Street Owners Corp. 0.2%    N/A   5/12/2017 4/19/2017 N/A 4/20/2017
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    Collateral Security Agreement for Litigation Disposition; Collateral Security Agreement for Repair Work 5/1/2017 4/13/2017 N/A 4/18/2017
Loan   70 Wells Fargo Milton 0.1%    N/A   4/20/2017 N/A N/A 4/14/2017
Loan   71 84-86 Development Corp. 0.1%    N/A   5/18/2017 5/16/2017 N/A 5/11/2017
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    N/A   5/1/2017 4/21/2017 N/A 4/24/2017

 

A-1-36

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          THIRD PARTY REPORTS   TOTAL MORTGAGE DEBT INFORMATION   TOTAL DEBT INFORMATION                
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Seismic Report Date Earthquake  Zone 3 or 4 (Y/N) PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subordinate Mortgage
Debt Balance		 Total Mortgage
 Debt Cut-off Date
LTV Ratio		 Total Mortgage
Debt UW NCF DSCR		 Total Mortgage
 Debt UW NOI
 Debt Yield		   Cut-off Date
Mezzanine Debt
Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total Debt
UW NCF DSCR		 Total Debt
UW NOI
Debt Yield		   Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units
Loan 5 1 General Motors Building 9.6%    N/A No N/A   $1,380,000,000 $830,000,000 47.9% 2.77x 9.9%                    
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%            $292,100,000 $170,000,000 66.6% 2.04x 9.5%                    
Property   2.01 BAE Systems   N/A No N/A                                
Property   2.02 FedEx (Stratford)   N/A No N/A                                
Property   2.03 FedEx (Baltimore)   N/A No N/A                                
Property   2.04 Harman   N/A No N/A                                
Property   2.05 GE Aviation (Lafayette)   N/A No N/A                                
Property   2.06 GoDaddy   N/A No N/A                                
Property   2.07 Carrier   N/A No N/A                                
Property   2.08 Emerus   N/A No N/A                                
Property   2.09 Cardinal Health   N/A No N/A                                
Property   2.10 TE Connectivity   N/A No N/A                                
Property   2.11 FCA LLC   N/A No N/A                                
Property   2.12 FedEx (Staunton)   N/A No N/A                                
Property   2.13 QuadPackaging (Proteus)   N/A No N/A                                
Property   2.14 QuadPackaging (Transpak)   N/A No N/A                                
Property   2.15 T-Mobile   N/A No N/A                                
Property   2.16 Sikorsky Aircraft   N/A No N/A                                
Property   2.17 Vatterott College   N/A No N/A                                
Property   2.18 Comcast   N/A No N/A                                
Property   2.19 Alfa Laval   N/A No N/A                                
Property   2.20 LKQ Corporation (New Braunfels)   N/A No N/A                                
Property   2.21 Hitachi   N/A No N/A                                
Property   2.22 Cameron   N/A No N/A                                
Property   2.23 Alliance Data   N/A No N/A                                
Property   2.24 Synchrony Financial   N/A No N/A                                
Property   2.25 Baxalta (Barry Pointe)   N/A No N/A                                
Property   2.26 Baxalta (Casselberry)   N/A No N/A                                
Property   2.27 Baxalta (Mounds View)   N/A No N/A                                
Property   2.28 Baxalta (Grand Rapids)   N/A No N/A                                
Property   2.29 Gerdau   N/A No N/A                                
Property   2.30 Baxalta (Wausau)   N/A No N/A                                
Property   2.31 Baxalta (Springfield)   N/A No N/A                                
Property   2.32 LKQ (Salisbury)   N/A No N/A                                
Property   2.33 Baxalta (Ankeny)   N/A No N/A                                
Property   2.34 H&E Equipment Services (San Antonio)   N/A No N/A                                
Property   2.35 H&E Equipment Services (New Orleans)   N/A No N/A                                
Property   2.36 GE Aviation (Pompano)   N/A No N/A                                
Property   2.37 Saint-Gobain   N/A No N/A                                
Property   2.38 H&E Equipment Services (Columbia)   N/A No N/A                                
Property   2.39 H&E Equipment Services (Yukon)   N/A No N/A                                
Property   2.40 LKQ Corporation (Toledo)   N/A No N/A                                
Property   2.41 H&E Equipment Services (Greer)   N/A No N/A                                
Loan 5 3 Del Amo Fashion Center 6.4%    4/14/2017 Yes - 4 12.0%   $399,757,000 $125,700,000 50.6% 2.63x 10.1%                    
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%            $517,952,500   60.4% 2.72x 12.4%                    
Property   4.01 Larkspur Landing Sunnyvale   4/26/2017 Yes - 4 5.0%                                
Property   4.02 Larkspur Landing Milpitas   4/19/2017 Yes - 4 13.0%                                
Property   4.03 Larkspur Landing Campbell   4/28/2017 Yes - 4 5.0%                                
Property   4.04 Larkspur Landing San Francisco   4/21/2017 Yes - 4 7.0%                                
Property   4.05 Larkspur Landing Pleasanton   4/27/2017 Yes - 4 13.0%                                
Property   4.06 Larkspur Landing Bellevue   4/20/2017 Yes - 3 7.0%                                
Property   4.07 Larkspur Landing Sacramento   4/20/2017 Yes - 4 2.0%                                
Property   4.08 Hampton Inn Ann Arbor North   N/A No N/A                                
Property   4.09 Larkspur Landing Hillsboro   4/24/2017 Yes - 3 3.0%                                
Property   4.10 Larkspur Landing Renton   4/20/2017 Yes - 3 5.0%                                
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark   N/A No N/A                                
Property   4.12 Residence Inn Toledo Maumee   N/A No N/A                                
Property   4.13 Residence Inn Williamsburg   N/A No N/A                                
Property   4.14 Hampton Inn Suites Waco South   N/A No N/A                                
Property   4.15 Holiday Inn Louisville Airport Fair Expo   N/A No N/A                                
Property   4.16 Courtyard Tyler   N/A No N/A                                
Property   4.17 Hilton Garden Inn Edison Raritan Center   N/A No N/A                                
Property   4.18 Hilton Garden Inn St. Paul Oakdale   N/A No N/A                                
Property   4.19 Residence Inn Grand Rapids West   N/A No N/A                                
Property   4.20 Peoria, AZ Residence Inn   N/A No N/A                                
Property   4.21 Hampton Inn Suites Bloomington Normal   N/A No N/A                                
Property   4.22 Courtyard Chico   4/21/2017 Yes - 3 5.0%                                
Property   4.23 Hampton Inn Suites South Bend   N/A No N/A                                
Property   4.24 Hampton Inn Suites Kokomo   N/A No N/A                                
Property   4.25 Courtyard Wichita Falls   N/A No N/A                                
Property   4.26 Hampton Inn Morehead   N/A No N/A                                
Property   4.27 Residence Inn Chico   4/21/2017 Yes - 3 5.0%                                
Property   4.28 Courtyard Lufkin   N/A No N/A                                
Property   4.29 Hampton Inn Carlisle   N/A No N/A                                
Property   4.30 Springhill Suites Williamsburg   N/A No N/A                                
Property   4.31 Fairfield Inn Bloomington   N/A No N/A                                
Property   4.32 Waco Residence Inn   N/A No N/A                                
Property   4.33 Holiday Inn Express Fishers   N/A No N/A                                
Property   4.34 Larkspur Landing Folsom   4/27/2017 Yes - 4 5.0%                                
Property   4.35 Springhill Suites Chicago Naperville Warrenville   N/A No N/A                                
Property   4.36 Holiday Inn Express & Suites Paris   N/A No N/A                                
Property   4.37 Toledo Homewood Suites   N/A No N/A                                
Property   4.38 Grand Rapids Homewood Suites   N/A No N/A                                
Property   4.39 Fairfield Inn Laurel   N/A No N/A                                
Property   4.40 Cheyenne Fairfield Inn & Suites   N/A No N/A                                
Property   4.41 Courtyard Akron Stow   N/A No N/A                                
Property   4.42 Towneplace Suites Bloomington   N/A No N/A                                
Property   4.43 Larkspur Landing Roseville   4/27/2017 Yes - 4 5.0%                                

 

A-1-37

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          THIRD PARTY REPORTS   TOTAL MORTGAGE DEBT INFORMATION   TOTAL DEBT INFORMATION                
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Seismic Report Date Earthquake  Zone 3 or 4 (Y/N) PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subordinate Mortgage
Debt Balance		 Total Mortgage
 Debt Cut-off Date
LTV Ratio		 Total Mortgage
Debt UW NCF DSCR		 Total Mortgage
 Debt UW NOI
 Debt Yield		   Cut-off Date
Mezzanine Debt
Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total Debt
UW NCF DSCR		 Total Debt
UW NOI
Debt Yield		   Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units
Property   4.44 Hampton Inn Danville   N/A No N/A                                
Property   4.45 Holiday Inn Norwich   N/A No N/A                                
Property   4.46 Hampton Inn Suites Longview North   N/A No N/A                                
Property   4.47 Springhill Suites Peoria Westlake   N/A No N/A                                
Property   4.48 Hampton Inn Suites Buda   N/A No N/A                                
Property   4.49 Shawnee Hampton Inn   N/A No N/A                                
Property   4.50 Racine Fairfield Inn   N/A No N/A                                
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam   N/A No N/A                                
Property   4.52 Holiday Inn Express & Suites Terrell   N/A No N/A                                
Property   4.53 Westchase Homewood Suites   N/A No N/A                                
Property   4.54 Holiday Inn Express & Suites Tyler South   N/A No N/A                                
Property   4.55 Holiday Inn Express & Suites Huntsville   N/A No N/A                                
Property   4.56 Hampton Inn Sweetwater   N/A No N/A                                
Property   4.57 Comfort Suites Buda Austin South   N/A No N/A                                
Property   4.58 Fairfield Inn & Suites Weatherford   N/A No N/A                                
Property   4.59 Holiday Inn Express & Suites Altus   N/A No N/A                                
Property   4.60 Comfort Inn & Suites Paris   N/A No N/A                                
Property   4.61 Hampton Inn Suites Decatur   N/A No N/A                                
Property   4.62 Holiday Inn Express & Suites Texarkana East   N/A No N/A                                
Property   4.63 Mankato Fairfield Inn   N/A No N/A                                
Property   4.64 Candlewood Suites Texarkana   N/A No N/A                                
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East   N/A No N/A                                
Loan 5 5 Westchester One 4.6%    N/A No N/A   $67,500,000   63.6% 1.64x 10.5%                    
Loan   6 Ritchie Station Marketplace 4.4%    N/A No N/A                                
Loan 5 7 2851 Junction 3.2%    4/6/2017 Yes-4 7.0%   $28,000,000   70.0% 1.96x 8.3%                    
Loan 5 8 Amazon Lakeland 3.2%    N/A No N/A   $33,360,000   72.0% 1.65x 7.8%                    
Loan 5 9 Sheraton Hotel Greensboro 3.2%    N/A No N/A   $14,952,869   49.3% 2.74x 23.6%                    
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%    5/8/2017 Yes - 4 19.0%                                
Loan 7 11 Center at Pearland Parkway 2.7%    N/A No N/A               $2,840,000 67.3% 1.66x 8.8%          
Loan   12 Trumbull Marriott 2.4%    N/A No N/A                                
Loan   13 Gran Park At The Avenues 2.3%    N/A No N/A                                
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%                                         
Property   14.01 Budget 4th   N/A No N/A                                
Property   14.02 Budget Mickley   N/A No N/A                                
Property   14.03 Budget Independence   N/A No N/A                                
Property   14.04 Budget Werley Rd   N/A No N/A                                
Property   14.05 Budget E Allen   N/A No N/A                                
Property   14.06 Budget Washington   N/A No N/A                                
Property   14.07 Budget Quebec   N/A No N/A                                
Property   14.08 Budget Emmaus   N/A No N/A                                
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%                                         
Property   15.01 Waterfall Towers   4/21/2017 Yes-4 10.0%                                
Property   15.02 Lakes Building 2227   4/24/2017 Yes-4 13.0%                                
Property   15.03 Lakes Building 2255   4/24/2017 Yes-4 13.0%                                
Property   15.04 Lakes Building 2235   4/24/2017 Yes-4 13.0%                                
Property   15.05 Lakes Building 2245   4/24/2017 Yes-4 13.0%                                
Property   15.06 Lakes Building 2225   4/24/2017 Yes-4 13.0%                                
Loan   16 Hall Office G4 2.1%    N/A No N/A                                
Loan   17 Crossroads Festival Retail Center 2.0%    N/A No N/A                                
Loan   18 Majestic Industrial Portfolio 1.7%    N/A No N/A                                
Loan   19 Millbrae Station Self Storage 1.6%    5/5/2017 Yes-4 22.0%                                
Loan   20 North La Cienega 1.4%    4/19/2017 Yes-4 17.0%                                
Loan 15 21 Hilton Garden Bozeman 1.2%    N/A No N/A                                
Loan 6 22 EZ Storage I 1.2%                                         
Property   22.01 EZ - Rock Hill   N/A No N/A                                
Property   22.02 EZ - Crestwood   N/A No N/A                                
Loan 8 23 Norwalk Plaza 1.2%    4/13/2017 Yes-4 12.0%                                
Loan   24 The Crossroads Of Opelika 1.1%    N/A No N/A                                
Loan 16 25 1680 Duke Street 1.1%    N/A No N/A                                
Loan   26 Whole Foods Sauganash 1.0%    N/A No N/A                                
Loan   27 Westgate Centre 1.0%    N/A No N/A                                
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%    4/10/2017; 4/21/2017 Yes-4 Aliso Viejo-9%; Mission Viejo-7%                                
Loan   29 The Shoppes at Mid-City 0.9%    N/A No N/A                                
Loan   30 Bullard Creek 0.9%    N/A No N/A                                
Loan   31 CVS – Norwalk 0.9%    5/16/2017 Yes-4 14.0%                                
Loan   32 Hampton Inn Norfolk 0.8%    N/A No N/A                                
Loan 12 33 580 Howard 0.8%    4/4/2017 Yes-4 13.0%                                
Loan   34 Storage Choice - West Airport 0.8%    N/A No N/A                                
Loan   35 Southside Terrace Apartments 0.8%    N/A No N/A                                
Loan   36 Grass Valley Self Storage 0.8%    5/19/2017 Yes-3 3.0%                                
Loan 8 37 El Mercado Center 0.7%    N/A No N/A                                
Loan   38 Cimarron Shopping Center 0.7%    N/A No N/A                                
Loan   39 Evesham Corporate Center 0.7%    N/A No N/A                                
Loan   40 Towne Place Suites - Bend, OR 0.7%    N/A No N/A                                
Loan   41 Rush Creek 0.6%    N/A No N/A                                
Loan   42 Oakwood Apartment Corp. 0.5%    N/A No N/A       20.5% 7.88x 30.6%             $27,400,000 18.2% 5.6% 5
Loan   43 Ramapo Towers Owners Corp. 0.5%    N/A No N/A       46.9% 5.44x 27.0%             $23,000,000 21.7% 3.4% 0
Loan   44 Storage Choice - Mira Vista 0.5%    N/A No N/A                                
Loan   45 Bluejay Shopping Center 0.5%    3/8/2017 Yes-4 15.0%                                
Loan   46 Holiday North MHC 0.5%    N/A No N/A                                
Loan   47 South Loop Shopping Center 0.5%    N/A No N/A                                
Loan   48 Lafayette Owners Corp. 0.5%    N/A No N/A       10.0% 9.50x 52.8%             $51,400,000 8.2% 6.5% 8
Loan   49 Walgreens Houghton 0.4%    N/A No N/A                                
Loan   50 Hartsdale Manor Owners Corp. 0.4%    N/A No N/A       18.5% 6.34x 35.6%             $25,100,000 15.9% 12.4% 18
Loan   51 Hudson Hills Tenant Corp. 0.4%    N/A No N/A       36.9% 3.42x 17.5%             $11,500,000 32.6% 48.1% 51
Loan 8 52 The Southview Owners Corp. 0.4%    N/A No N/A       17.7% 4.89x 27.8%             $21,500,000 17.0% 27.0% 30
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    N/A No N/A       9.6% 7.87x 31.7%             $31,000,000 11.6% 4.3% 3
Loan   54 3875 Owners Corp. 0.4%    N/A No N/A       12.6% 5.82x 32.5%             $24,000,000 14.6% 5.7% 0

 

A-1-38

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

          THIRD PARTY REPORTS   TOTAL MORTGAGE DEBT INFORMATION   TOTAL DEBT INFORMATION                
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Seismic Report Date Earthquake  Zone 3 or 4 (Y/N) PML %   Cut-off Date
Pari Passu Mortgage
Debt Balance		 Cut-off Date
Subordinate Mortgage
Debt Balance		 Total Mortgage
 Debt Cut-off Date
LTV Ratio		 Total Mortgage
Debt UW NCF DSCR		 Total Mortgage
 Debt UW NOI
 Debt Yield		   Cut-off Date
Mezzanine Debt
Balance		 Total Debt
Cut-off Date
LTV Ratio		 Total Debt
UW NCF DSCR		 Total Debt
UW NOI
Debt Yield		   Coop - Rental Value Coop - LTV as Rental Coop - Unsold Percent Coop - Sponsor Units
Loan   55 Greater Richland Shopping Center 0.4%    N/A No N/A                                
Loan   56 All Storage Basswood 0.4%    N/A No N/A                                
Loan   57 Ft. Knox LV Storage 0.4%    N/A No N/A                                
Loan   58 Plaza Prospect Apt. Inc. 0.3%    N/A No N/A       2.8% 26.87x 150.8%             $109,100,000 2.7% 0.8% 1
Loan   59 Jaxboro Corp. 0.3%    N/A No N/A       6.6% 10.51x 58.7%             $44,200,000 6.8% 8.4% 12
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    N/A No N/A       10.3% 8.46x 42.5%             $20,900,000 12.4% 0.0% 0
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    N/A No N/A       13.9% 8.00x 44.9%             $23,700,000 11.0% 0.0% 0
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    N/A No N/A       34.5% 5.14x 25.8%             $12,300,000 19.5% 0.0% 0
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    N/A No N/A       12.5% 7.54x 37.8%             $21,800,000 11.0% 4.7% 4
Loan   64 Mermaid Manor MHC 0.2%    N/A No N/A                                
Loan   65 20 Ohlone Parkway 0.2%    4/26/2017 Yes-4 16.0%                                
Loan   66 55 Halley Street, Inc. 0.2%    N/A No N/A       30.3% 3.76x 21.9%             $6,900,000 26.8% 30.2% 16
Loan   67 Vermont Center Showrooms 0.2%    4/27/2017 Yes-4 17.0%                                
Loan   68 100 Bank Street Owners Corp. 0.2%    N/A No N/A       3.5% 17.62x 88.3%             $42,600,000 3.9% 11.5% 0
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    N/A No N/A       3.2% 16.07x 89.9%             $29,650,000 5.1% 0.0% 0
Loan   70 Wells Fargo Milton 0.1%    N/A No N/A                                
Loan   71 84-86 Development Corp. 0.1%    N/A No N/A                         $19,200,000 4.7% 0.0% 0
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    N/A No N/A                         $5,350,000 15.0% 62.3% 33

 

A-1-39

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                 
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry Coop - Committed Secondary Debt
Loan 5 1 General Motors Building 9.6%           
Loan 5, 6, 7, 9, 11 2 Gateway Net Lease Portfolio 6.5%           
Property   2.01 BAE Systems          
Property   2.02 FedEx (Stratford)          
Property   2.03 FedEx (Baltimore)          
Property   2.04 Harman          
Property   2.05 GE Aviation (Lafayette)          
Property   2.06 GoDaddy          
Property   2.07 Carrier          
Property   2.08 Emerus          
Property   2.09 Cardinal Health          
Property   2.10 TE Connectivity          
Property   2.11 FCA LLC          
Property   2.12 FedEx (Staunton)          
Property   2.13 QuadPackaging (Proteus)          
Property   2.14 QuadPackaging (Transpak)          
Property   2.15 T-Mobile          
Property   2.16 Sikorsky Aircraft          
Property   2.17 Vatterott College          
Property   2.18 Comcast          
Property   2.19 Alfa Laval          
Property   2.20 LKQ Corporation (New Braunfels)          
Property   2.21 Hitachi          
Property   2.22 Cameron          
Property   2.23 Alliance Data          
Property   2.24 Synchrony Financial          
Property   2.25 Baxalta (Barry Pointe)          
Property   2.26 Baxalta (Casselberry)          
Property   2.27 Baxalta (Mounds View)          
Property   2.28 Baxalta (Grand Rapids)          
Property   2.29 Gerdau          
Property   2.30 Baxalta (Wausau)          
Property   2.31 Baxalta (Springfield)          
Property   2.32 LKQ (Salisbury)          
Property   2.33 Baxalta (Ankeny)          
Property   2.34 H&E Equipment Services (San Antonio)          
Property   2.35 H&E Equipment Services (New Orleans)          
Property   2.36 GE Aviation (Pompano)          
Property   2.37 Saint-Gobain          
Property   2.38 H&E Equipment Services (Columbia)          
Property   2.39 H&E Equipment Services (Yukon)          
Property   2.40 LKQ Corporation (Toledo)          
Property   2.41 H&E Equipment Services (Greer)          
Loan 5 3 Del Amo Fashion Center 6.4%           
Loan 5, 6, 7, 8, 10 4 Starwood Capital Hotel Portfolio 6.4%           
Property   4.01 Larkspur Landing Sunnyvale          
Property   4.02 Larkspur Landing Milpitas          
Property   4.03 Larkspur Landing Campbell          
Property   4.04 Larkspur Landing San Francisco          
Property   4.05 Larkspur Landing Pleasanton          
Property   4.06 Larkspur Landing Bellevue          
Property   4.07 Larkspur Landing Sacramento          
Property   4.08 Hampton Inn Ann Arbor North          
Property   4.09 Larkspur Landing Hillsboro          
Property   4.10 Larkspur Landing Renton          
Property   4.11 Holiday Inn Arlington Northeast Rangers Ballpark          
Property   4.12 Residence Inn Toledo Maumee          
Property   4.13 Residence Inn Williamsburg          
Property   4.14 Hampton Inn Suites Waco South          
Property   4.15 Holiday Inn Louisville Airport Fair Expo          
Property   4.16 Courtyard Tyler          
Property   4.17 Hilton Garden Inn Edison Raritan Center          
Property   4.18 Hilton Garden Inn St. Paul Oakdale          
Property   4.19 Residence Inn Grand Rapids West          
Property   4.20 Peoria, AZ Residence Inn          
Property   4.21 Hampton Inn Suites Bloomington Normal          
Property   4.22 Courtyard Chico          
Property   4.23 Hampton Inn Suites South Bend          
Property   4.24 Hampton Inn Suites Kokomo          
Property   4.25 Courtyard Wichita Falls          
Property   4.26 Hampton Inn Morehead          
Property   4.27 Residence Inn Chico          
Property   4.28 Courtyard Lufkin          
Property   4.29 Hampton Inn Carlisle          
Property   4.30 Springhill Suites Williamsburg          
Property   4.31 Fairfield Inn Bloomington          
Property   4.32 Waco Residence Inn          
Property   4.33 Holiday Inn Express Fishers          
Property   4.34 Larkspur Landing Folsom          
Property   4.35 Springhill Suites Chicago Naperville Warrenville          
Property   4.36 Holiday Inn Express & Suites Paris          
Property   4.37 Toledo Homewood Suites          
Property   4.38 Grand Rapids Homewood Suites          
Property   4.39 Fairfield Inn Laurel          
Property   4.40 Cheyenne Fairfield Inn & Suites          
Property   4.41 Courtyard Akron Stow          
Property   4.42 Towneplace Suites Bloomington          
Property   4.43 Larkspur Landing Roseville          

 

A-1-40

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                 
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry Coop - Committed Secondary Debt
Property   4.44 Hampton Inn Danville          
Property   4.45 Holiday Inn Norwich          
Property   4.46 Hampton Inn Suites Longview North          
Property   4.47 Springhill Suites Peoria Westlake          
Property   4.48 Hampton Inn Suites Buda          
Property   4.49 Shawnee Hampton Inn          
Property   4.50 Racine Fairfield Inn          
Property   4.51 Hampton Inn Selinsgrove Shamokin Dam          
Property   4.52 Holiday Inn Express & Suites Terrell          
Property   4.53 Westchase Homewood Suites          
Property   4.54 Holiday Inn Express & Suites Tyler South          
Property   4.55 Holiday Inn Express & Suites Huntsville          
Property   4.56 Hampton Inn Sweetwater          
Property   4.57 Comfort Suites Buda Austin South          
Property   4.58 Fairfield Inn & Suites Weatherford          
Property   4.59 Holiday Inn Express & Suites Altus          
Property   4.60 Comfort Inn & Suites Paris          
Property   4.61 Hampton Inn Suites Decatur          
Property   4.62 Holiday Inn Express & Suites Texarkana East          
Property   4.63 Mankato Fairfield Inn          
Property   4.64 Candlewood Suites Texarkana          
Property   4.65 Country Inn & Suites Houston Intercontinental Airport East          
Loan 5 5 Westchester One 4.6%           
Loan   6 Ritchie Station Marketplace 4.4%           
Loan 5 7 2851 Junction 3.2%           
Loan 5 8 Amazon Lakeland 3.2%           
Loan 5 9 Sheraton Hotel Greensboro 3.2%           
Loan 13, 14 10 2041 Rosecrans 831 Nash 3.2%           
Loan 7 11 Center at Pearland Parkway 2.7%           
Loan   12 Trumbull Marriott 2.4%           
Loan   13 Gran Park At The Avenues 2.3%           
Loan 6 14 Budget Store & Lock Portfolio PA 2.2%           
Property   14.01 Budget 4th          
Property   14.02 Budget Mickley          
Property   14.03 Budget Independence          
Property   14.04 Budget Werley Rd          
Property   14.05 Budget E Allen          
Property   14.06 Budget Washington          
Property   14.07 Budget Quebec          
Property   14.08 Budget Emmaus          
Loan 6, 7 15 Lakes and Waterfall Towers 2.2%           
Property   15.01 Waterfall Towers          
Property   15.02 Lakes Building 2227          
Property   15.03 Lakes Building 2255          
Property   15.04 Lakes Building 2235          
Property   15.05 Lakes Building 2245          
Property   15.06 Lakes Building 2225          
Loan   16 Hall Office G4 2.1%           
Loan   17 Crossroads Festival Retail Center 2.0%           
Loan   18 Majestic Industrial Portfolio 1.7%           
Loan   19 Millbrae Station Self Storage 1.6%           
Loan   20 North La Cienega 1.4%           
Loan 15 21 Hilton Garden Bozeman 1.2%           
Loan 6 22 EZ Storage I 1.2%           
Property   22.01 EZ - Rock Hill          
Property   22.02 EZ - Crestwood          
Loan 8 23 Norwalk Plaza 1.2%           
Loan   24 The Crossroads Of Opelika 1.1%           
Loan 16 25 1680 Duke Street 1.1%           
Loan   26 Whole Foods Sauganash 1.0%           
Loan   27 Westgate Centre 1.0%           
Loan   28 Aliso Viejo Self Storage & Mission Viejo RV Storage 1.0%           
Loan   29 The Shoppes at Mid-City 0.9%           
Loan   30 Bullard Creek 0.9%           
Loan   31 CVS – Norwalk 0.9%           
Loan   32 Hampton Inn Norfolk 0.8%           
Loan 12 33 580 Howard 0.8%           
Loan   34 Storage Choice - West Airport 0.8%           
Loan   35 Southside Terrace Apartments 0.8%           
Loan   36 Grass Valley Self Storage 0.8%           
Loan 8 37 El Mercado Center 0.7%           
Loan   38 Cimarron Shopping Center 0.7%           
Loan   39 Evesham Corporate Center 0.7%           
Loan   40 Towne Place Suites - Bend, OR 0.7%           
Loan   41 Rush Creek 0.6%           
Loan   42 Oakwood Apartment Corp. 0.5%    0 1 $52,673 $250,000
Loan   43 Ramapo Towers Owners Corp. 0.5%    0 5 N/A $250,000
Loan   44 Storage Choice - Mira Vista 0.5%           
Loan   45 Bluejay Shopping Center 0.5%           
Loan   46 Holiday North MHC 0.5%           
Loan   47 South Loop Shopping Center 0.5%           
Loan   48 Lafayette Owners Corp. 0.5%    0 0 $-17,754 $500,000
Loan   49 Walgreens Houghton 0.4%           
Loan   50 Hartsdale Manor Owners Corp. 0.4%    0 0 $118,924 $500,000
Loan   51 Hudson Hills Tenant Corp. 0.4%    0 0 $188,083 $500,000
Loan 8 52 The Southview Owners Corp. 0.4%    0 0 $244,644 $500,000
Loan   53 Midtown Manor Apartments, Ltd. 0.4%    0 0 $50,203 $500,000
Loan   54 3875 Owners Corp. 0.4%    6 0 $6,897 $500,000

 

A-1-41

 

 

Annex A-I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

                 
Property
Flag 		Footnotes Loan ID Property Name % by Cut-off Date Balance Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry Coop - Committed Secondary Debt
Loan   55 Greater Richland Shopping Center 0.4%           
Loan   56 All Storage Basswood 0.4%           
Loan   57 Ft. Knox LV Storage 0.4%           
Loan   58 Plaza Prospect Apt. Inc. 0.3%    0 0 $1,689 $500,000
Loan   59 Jaxboro Corp. 0.3%    0 0 $30,649 $500,000
Loan 8 60 Jacob Cram Cooperative, Inc. 0.3%    0 0 N/A $250,000
Loan   61 Lexington Estates Inc. a/k/a Lexington Estates, Inc. 0.3%    0 0 N/A $250,000
Loan   62 Great River Owners Inc. a/k/a Great River Owners, Inc. 0.3%    0 0 N/A $500,000
Loan   63 83-06 Vietor Avenue Realty Corp. 0.3%    0 0 $-6,856 $250,000
Loan   64 Mermaid Manor MHC 0.2%           
Loan   65 20 Ohlone Parkway 0.2%           
Loan   66 55 Halley Street, Inc. 0.2%    0 0 $61,101 $300,000
Loan   67 Vermont Center Showrooms 0.2%           
Loan   68 100 Bank Street Owners Corp. 0.2%    6 0 $25,007 $300,000
Loan 8 69 42 W. 17th St. Housing Corp. 0.2%    0 0 N/A $250,000
Loan   70 Wells Fargo Milton 0.1%           
Loan   71 84-86 Development Corp. 0.1%    0 0 N/A $0
Loan   72 1485 East Sixteenth Owners Corp. a/k/a 1485 East Sixteenth Owner’s Corp. 0.1%    0 0 $170,923 $0

 

A-1-42

 

 

BANK 2017-BNK6

Footnotes to Annex A-1

 

(1) MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, National Association.
   
(2) Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations--Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
   
(3) The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
   
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
   
(5) Each of the General Motors Building Mortgage Loan (Mortgage Loan No. 1), the Gateway Net Lease Portfolio Mortgage Loan (Mortgage Loan No. 2), the Del Amo Fashion Center Mortgage Loan (Mortgage Loan No. 3), the Starwood Capital Hotel Portfolio Mortgage Loan (Mortgage Loan No. 4), the Westchester One Mortgage Loan (Mortgage Loan No. 5),  the 2851 Junction Mortgage Loan (Mortgage Loan No. 7), the Amazon Lakeland Mortgage Loan (Mortgage Loan No. 8) and the Sheraton Hotel Greensboro Mortgage Loan (Mortgage Loan No. 9) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”,  “The General Motors Building Pari Passu-A/B Whole Loan”, “The Gateway Net Lease Portfolio Pari Passu-A/B Whole Loan” and “The Del Amo Fashion Center Pari Passu-A/B Whole Loan”   and “Pooling and Servicing Agreement, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.  
   
(6) With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 14, Budget Store & Lock Portfolio PA, Mortgage Loan No. 15, Lakes and Waterfall Towers and Mortgage Loan No. 22, EZ Storage I, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.
   
(7) With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 11, Center at Pearland Parkway and Mortgage Loan No. 15, Lakes and Waterfall Towers, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance”  and “—Partial Releases” in this prospectus.
   
(8) With respect to Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, Mortgage Loan No. 23, Norwalk Plaza, Mortgage Loan No. 37, El Mercado Center, Mortgage Loan No. 52 The Southview Owners Corp., Mortgage Loan No. 60 Jacob Cram Cooperative, Inc. and Mortgage Loan No. 69, 42 W. 17th St. Housing Corp., the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “Other Secured Indebtedness“ in this prospectus.
   
(9) With respect to Mortgage Loan No. 2, Gateway Net Lease Portfolio, the Appraised Value represents the aggregate “As Is” values for each of the properties except with respect to Baxalta (Barry Pointe) and Baxalta (Casselberry), which are currently under construction and will be added to the collateral upon distribution of their allocated portions of a $10,720,000 earnout reserve, provided that certain conditions to such distributions of the earnout reserve and additions of collateral are satisfied, for which the “As Stabilized” and “As Complete” values, respectively, were used.

 

A-1-43

 

 

  The “As Stabilized” and “As Complete” values assume each property is 100.0% leased upon completion of the construction. According to the borrower sponsor, both Baxalta (Barry Pointe) and Baxalta (Casselberry) are expected to open in the fourth quarter of 2017. Both the Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the $769.115 million “As is” value, which excludes Baxalta (Barry Pointe) and Baxalta (Casselberry), are 45.9%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.
   
(10) With respect to Mortgage Loan No. 4, Starwood Capital Hotel Portfolio, the “As Portfolio” Appraised Value of $956.0 million reflects an 8.1% premium attributed to the aggregate “As-is” value of the Starwood Capital Hotel Portfolio Properties as a whole. The sum of the value of the “As-is” and “As-renovated” values, as applicable, for each of the Starwood Capital Hotel Portfolio Properties on an individual basis is $889.2 million, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 64.9%. Additionally, the aggregate “As-is” value for each individual property as of April 23, 2017 is $884.7 million, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 65.3%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions-Definitions” in this prospectus.
   
(11) With respect to Mortgage Loan No. 2,  Gateway Net Lease Portfolio, at loan origination the borrowers established a $10,720,000 earnout reserve (the “Earnout Reserve”) in connection with the two properties under construction, Baxalta (Barry Pointe) and Baxalta (Casselberry), which will be added to the collateral upon disbursement of their allocated portions of such earnout reserve, provided that certain conditions to such disbursements and additions to collateral are satisfied. Under the Gateway Net Lease Portfolio loan documents, the Gateway Net Lease Portfolio borrowers are entitled to disbursements from this reserve upon satisfaction of the following terms and conditions, among others: (i) no event of default has occurred and is continuing on either the date of the request or the date of the advance; (ii) the net operating income for each of the two properties under construction provides for a debt yield of at least 9.8% based on the outstanding principal balance of the allocated Gateway Net Lease Portfolio whole loan amount for such property (including the amount requested for disbursement from the reserve); (iii) the owners of the properties deliver a joinder to the Gateway Net Lease Portfolio whole loan documents; (iv) the loan-to-value ratio based on the allocated loan amount for each property is not greater than 65.5%; and (v) the applicable property is 100.0% occupied by tenants paying full and unabated rent pursuant to one or more leases approved by the lender in accordance with the Gateway Net Lease Portfolio whole loan documents.
   
(12) With respect to Mortgage Loan No. 33, 580 Howard, the mortgaged property is a residential condominium, but is used as offices.  None of the units are used as residences.
   
(13) With respect to Mortgage Loan No. 10, 2041 Rosecrans 831 Nash, the 2nd Largest Tenant, representing 9.8% of the net rentable square feet, is the Sponsor.
   
(14) With respect to Mortgage Loan No. 10, 2041 Rosecrans 831 Nash, the Initial TI/LC Escrow Amount ($) is split into two reserves: $600,000 for Pacific Theatres and $300,000 for other TI/LCs that are anticipated to be payable during the loan term. The $17,018 monthly reserve is associated with the $300,000 TI/LC reserve, which is capped at $500,000.
   
(15) With respect to Mortgage Loan No. 21, Hilton Garden Bozeman, the Hilton Garden Bozeman borrower is required to make monthly deposits into the Ongoing Cap Ex Escrow - Monthly ($) reserve equal to (1) for the first loan year, 1/12 of 1.00% of gross revenue for the preceding twelve months, (2) for the second loan year, 1/12 of 2.00% of gross revenue for the preceding twelve months, (3) for the third loan year, 1/12 of 3.00% of gross revenue for the preceding twelve months and (4) for the fourth loan year and each year thereafter, 1/12 of 4.00% of gross revenue for the preceding twelve months.
   
(16) With respect to Mortgage Loan No. 25, 1680 Duke Street, at loan origination the borrower established a $350,000 earnout reserve in connection with the 12,550 SF of vacant space (the “Vacant Space”) at the 1680 Duke Mortgaged Property. Under the 1680 Duke Street loan documents, on or prior to May 26, 2022, the 1680 Duke Street borrower is required to pay the previous owner of the 1680 Duke Street Mortgaged Property the product of (A) $350,000 and (B) the percentage of the Vacant Space that has been leased. The 1680 Duke Street borrower is entitled to a disbursement of any remaining amounts in this reserve after May 26, 2022.
   
A. “Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the Loan is paid on the Permitted Par

 

A-1-44

 

 

  Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
B. “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the subheading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
   
C. “Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
   
D.

The prepayment premium shall be equal to the greater of (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:

 

(1 - (1 + r)^(-n/12)) / r

 

r = Yield Rate

 

n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

 

As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15

 

A-1-45

 

 

 

 

Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):

 

(((a-b) / (x-y)) x (z-y)) + b

 

a = the yield for the longer U.S. Treasury constant maturity


b = the yield for the shorter U.S. Treasury constant maturity

 

x = the term of the longer U.S. Treasury constant maturity

 

y = the term of the shorter U.S. Treasury constant maturity

 

z = “n” (as defined in the present value factor calculation above) divided by 12.

 

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.

 

A-1-46