FWP 1 n1024_x4-a1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-207361-06

The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2017-CX9 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.

For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-207361) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

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 these materials having been sent via Bloomberg or another email system.

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Loan ID	Footnotes	Property Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)	Cut-off Date Balance per SF/ Units/Rooms/Pads(2)	Loan Purpose	Sponsor(4)	Non-Recourse Carveout Guarantor(4)
1		Loan	Park Center Phase I	9.3%	Column Financial, Inc.	Column Financial, Inc.	$80,000,000	$80,000,000	$80,000,000	$267	Acquisition	Mirae Asset Global Investments Co. Ltd; Transwestern Investment Group, L.L.C.	Corporate Properties Trust II TRS, L.L.C.
2		Loan	Westin Building Exchange	7.9%	Column Financial, Inc.	Column Financial, Inc.	$67,500,000	$67,500,000	$67,500,000	$336	Refinance	Clise Properties, Inc.; Digital Realty Trust, L.P.	Clise Properties, Inc.; Digital Realty Trust, L.P.
3		Loan	Two Independence Square	6.4%	Column Financial, Inc.	Column Financial, Inc. / Natixis	$55,000,000	$55,000,000	$55,000,000	$271	Acquisition	Hana Asset Management Co., Ltd.	Hana Asset Management Co., Ltd.
3 - CS			Two Independence Square - CS	3.5%	Column Financial, Inc.	Column Financial, Inc.	$30,000,000	$30,000,000	$30,000,000
3 - NXS			Two Independence Square - Natixis	2.9%	Column Financial, Inc.	Natixis	$25,000,000	$25,000,000	$25,000,000
4	(26)	Loan	245 Park Avenue	6.3%	Natixis	Natixis	$54,000,000	$54,000,000	$54,000,000	$626	Acquisition	HNA Group	181 West Madison Holding LLC
5		Loan	The Boulders Resort & Spa	5.8%	Column Financial, Inc.	Column Financial, Inc.	$50,000,000	$50,000,000	$46,436,501	$456,250	Refinance	Columbia Sussex Corporation; CSC Holdings, LLC	Columbia Sussex Corporation; CSC Holdings, LLC
6	(26)	Loan	Hilton Glendale	5.5%	Column Financial, Inc.	Column Financial, Inc.	$47,250,000	$47,204,053	$43,814,900	$134,484	Acquisition	Kam Sang Company, Inc.; Ronnie Lam	Kam Sang Company, Inc.; Ronnie Lam
7		Loan	85 Broad Street	5.2%	Natixis	Natixis	$45,000,000	$45,000,000	$45,000,000	$151	Acquisition	ICR US LP	ICR US LP
8		Loan	Allergan HQ	5.2%	Natixis	Natixis	$45,000,000	$45,000,000	$45,000,000	$99	Refinance	Menashe Frankel, Yeheskel Frankel, Joel Bergstein, David Weinstein, David Werner and Joseph Friedland	Menashe Frankel, Yeheskel Frankel, Joel Bergstein, David Weinstein, David Werner and Joseph Friedland
9		Loan	JW Marriott Chicago	4.7%	Natixis	Natixis	$40,000,000	$40,000,000	$40,000,000	$130,000	Refinance	Lothar Estein	Lothar Estein
10		Loan	300 Montgomery	4.2%	Natixis	Natixis	$36,000,000	$36,000,000	$36,000,000	$343	Refinance	Downtown Properties Holdings, LLC	Downtown Properties Holdings, LLC
11	(26)	Loan	Center 78	4.2%	Natixis	Natixis	$35,863,277	$35,863,277	$35,863,277	$171	Refinance	Normandy Real Estate Fund II, LP; Greenfield Acquisition Partners VI, L.P.; GAP VI Parallel Partners, L.P.	Normandy Real Estate Fund II, LP; Greenfield Acquisition Partners VI, L.P.; GAP VI Parallel Partners, L.P.
12		Loan	The Manhattan	3.8%	Natixis	Natixis	$32,875,000	$32,875,000	$32,875,000	$422	Refinance	Norman Jemal	Norman Jemal
13	(26)	Loan	West Town Mall	3.5%	Column Financial, Inc.	Column Financial, Inc.	$30,000,000	$30,000,000	$27,907,947	$160	Refinance	Simon Property Group, L.P.; Teachers Insurance and Annuity Association of America	Simon Property Group, L.P.
14		Loan	Wal-Mart Central	3.4%	Natixis	Natixis	$29,509,750	$29,473,305	$23,725,038	$211	Acquisition	Mounir Kardosh	Mounir Kardosh
15	(26)	Loan	Acropolis Garden	2.9%	Natixis	Natixis	$25,000,000	$25,000,000	$25,000,000	$72,816	Refinance	Acropolis Gardens Realty Corp.	Acropolis Gardens Realty Corp.
16	(26)	Loan	Bob Evans	2.8%	Natixis	Natixis	$23,950,000	$23,950,000	$21,967,160	$195	Recapitalization	American Finance Trust, Inc.	American Finance Trust, Inc.
16.01		Property	Property 6	0.2%	Natixis	Natixis	$1,536,548	$1,536,548	$1,409,336	$195
16.02		Property	Property 8	0.2%	Natixis	Natixis	$1,405,379	$1,405,379	$1,289,027	$195
16.03		Property	Property 9	0.2%	Natixis	Natixis	$1,353,848	$1,353,848	$1,241,762	$195
16.04		Property	Property 2	0.2%	Natixis	Natixis	$1,335,110	$1,335,110	$1,224,575	$195
16.05		Property	Property 10	0.1%	Natixis	Natixis	$1,264,841	$1,264,841	$1,160,124	$195
16.06		Property	Property 15	0.1%	Natixis	Natixis	$1,208,626	$1,208,626	$1,108,563	$195
16.07		Property	Property 13	0.1%	Natixis	Natixis	$1,194,572	$1,194,572	$1,095,672	$195
16.08		Property	Property 5	0.1%	Natixis	Natixis	$1,161,780	$1,161,780	$1,065,595	$195
16.09		Property	Property 1	0.1%	Natixis	Natixis	$1,100,880	$1,100,880	$1,009,737	$195
16.10		Property	Property 4	0.1%	Natixis	Natixis	$1,077,457	$1,077,457	$988,253	$195
16.11		Property	Property 11	0.1%	Natixis	Natixis	$1,058,719	$1,058,719	$971,067	$195
16.12		Property	Property 20	0.1%	Natixis	Natixis	$1,054,034	$1,054,034	$966,770	$195
16.13		Property	Property 14	0.1%	Natixis	Natixis	$1,044,665	$1,044,665	$958,176	$195
16.14		Property	Property 7	0.1%	Natixis	Natixis	$1,035,296	$1,035,296	$949,583	$195
16.15		Property	Property 21	0.1%	Natixis	Natixis	$1,030,611	$1,030,611	$945,286	$195
16.16		Property	Property 3	0.1%	Natixis	Natixis	$1,007,188	$1,007,188	$923,802	$195
16.17		Property	Property 16	0.1%	Natixis	Natixis	$1,007,188	$1,007,188	$923,802	$195
16.18		Property	Property 18	0.1%	Natixis	Natixis	$972,054	$972,054	$891,577	$195
16.19		Property	Property 23	0.1%	Natixis	Natixis	$730,797	$730,797	$670,294	$195
16.20		Property	Property 19	0.1%	Natixis	Natixis	$721,428	$721,428	$661,700	$195
16.21		Property	Property 17	0.1%	Natixis	Natixis	$608,998	$608,998	$558,579	$195
16.22		Property	Property 22	0.1%	Natixis	Natixis	$571,521	$571,521	$524,204	$195
16.23		Property	Property 12	0.1%	Natixis	Natixis	$468,460	$468,460	$429,676	$195
17		Loan	Sheraton Garden Grove	2.4%	Column Financial, Inc.	Column Financial, Inc.	$20,500,000	$20,434,125	$18,957,069	$71,699	Refinance	Kam Sang Company, Inc.; Ronnie Lam	Kam Sang Company, Inc.; Ronnie Lam
18		Loan	Carolina Hotel Portfolio	2.3%	BSP	BSP	$20,000,000	$20,000,000	$17,756,244	$71,429	Acquisition	Evan Weiss; Daniel Lesser; Gary Isenberg	Evan Weiss; Daniel Lesser; Gary Isenberg
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.	0.6%	BSP	BSP	$4,876,712	$4,876,712	$4,329,605	$71,429
18.02		Property	Fairfield Inn Charlotte Northlake	0.5%	BSP	BSP	$4,000,000	$4,000,000	$3,551,249	$71,429
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area	0.5%	BSP	BSP	$4,000,000	$4,000,000	$3,551,249	$71,429
18.04		Property	Comfort Suites Gastonia	0.5%	BSP	BSP	$3,945,205	$3,945,205	$3,502,602	$71,429
18.05		Property	Fairfield Inn Myrtle Beach North	0.4%	BSP	BSP	$3,178,082	$3,178,082	$2,821,540	$71,429
19		Loan	Keystone 200 & 300	2.3%	BSP	BSP	$20,000,000	$19,863,744	$16,411,616	$89	Acquisition	Innovatus Flagship Fund I, LP; Innovatus Flagship Offshore Fund I, LP	Innovatus Flagship Fund I, LP; Innovatus Flagship Offshore Fund I, LP
19.01		Property	Keystone 300	1.5%	BSP	BSP	$12,957,317	$12,869,041	$10,632,525	$89
19.02		Property	Keystone 200	0.8%	BSP	BSP	$7,042,683	$6,994,703	$5,779,090	$89
20		Loan	Apex Fort Washington	2.0%	BSP	BSP	$16,750,000	$16,750,000	$14,596,942	$140	Acquisition	Edward N. Antoian	Edward N. Antoian
21		Loan	Whitehall Place Apartments	1.7%	BSP	BSP	$15,000,000	$15,000,000	$11,110,917	$19,011	Refinance	Alexander Dembitzer; Sky Management Services LLC	Alexander Dembitzer; Sky Management Services LLC
22	(26)	Loan	Tenalok Portfolio	1.6%	BSP	BSP	$13,700,000	$13,558,191	$10,511,170	$44	Refinance	Hardam S. Azad	Hardam S. Azad
22.01		Property	Frayser Village	0.9%	BSP	BSP	$8,244,177	$8,158,841	$6,325,251	$44
22.02		Property	Bartlesville Plaza	0.2%	BSP	BSP	$2,128,995	$2,106,958	$1,633,447	$44
22.03		Property	Three Notch Plaza	0.2%	BSP	BSP	$1,823,492	$1,804,617	$1,399,053	$44
22.04		Property	Frayser Center	0.2%	BSP	BSP	$1,503,337	$1,487,776	$1,153,418	$44
23	(26)	Loan	IC Leased Fee Hotel Portfolio	1.3%	Natixis	Natixis	$11,465,000	$11,465,000	$11,465,000	$29	Refinance	Joseph G. Gillespie, III	Joseph G. Gillespie, III
23.01		Property	Radisson Paper Valley	0.3%	Natixis	Natixis	$2,953,662	$2,953,662	$2,953,662	$29
23.02		Property	City Place Downtown St. Louis	0.3%	Natixis	Natixis	$2,892,175	$2,892,175	$2,892,175	$29
23.03		Property	Radisson Albany	0.2%	Natixis	Natixis	$1,541,759	$1,541,759	$1,541,759	$29
23.04		Property	Radisson Cromwell	0.1%	Natixis	Natixis	$1,233,408	$1,233,408	$1,233,408	$29
23.05		Property	Radisson Cheyenne	0.1%	Natixis	Natixis	$1,221,477	$1,221,477	$1,221,477	$29
23.06		Property	Radisson High Point	0.1%	Natixis	Natixis	$1,071,890	$1,071,890	$1,071,890	$29
23.07		Property	Radisson Billings	0.1%	Natixis	Natixis	$550,628	$550,628	$550,628	$29
24		Loan	Comfort Suites Arlington	1.1%	BSP	BSP	$9,650,000	$9,650,000	$7,930,061	$89,352	Acquisition	Lesile Ng; Paul A. Nussbaum	Lesile Ng; Paul A. Nussbaum
25	(26)	Loan	Central Avenue Hotels	0.9%	Natixis	Natixis	$7,800,000	$7,767,310	$6,678,301	$25,550	Refinance	Parth V. Patel; Nanya R. Patel; Shyam V. Patel	Parth V. Patel; Nanya R. Patel; Shyam V. Patel
25.01		Property	La Quinta Inn & Suites	0.4%	Natixis	Natixis	$3,387,398	$3,373,202	$2,900,265	$25,550
25.02		Property	Country Inn & Suites	0.3%	Natixis	Natixis	$2,647,561	$2,636,465	$2,266,822	$25,550
25.03		Property	Quality Inn & Suites	0.1%	Natixis	Natixis	$1,273,577	$1,268,240	$1,090,427	$25,550
25.04		Property	Econo Lodge Inn & Suites	0.1%	Natixis	Natixis	$491,463	$489,404	$420,787	$25,550
26		Loan	Springhill Suites - Vero Beach FL	0.9%	Column Financial, Inc.	Column Financial, Inc.	$7,750,000	$7,750,000	$6,007,777	$93,373	Refinance	Keith D. Kite	Keith D. Kite
27		Loan	Quality Inn Biloxi	0.7%	Natixis	Natixis	$6,050,000	$6,050,000	$4,668,272	$40,878	Refinance	Phuong Thi Trinh	Phuong Thi Trinh
28		Loan	Aston Plaza	0.7%	BSP	BSP	$5,800,000	$5,800,000	$4,661,118	$33	Refinance	Robert Ayerle	Robert Ayerle
29		Loan	AT&T Lincolnwood	0.4%	Natixis	Natixis	$3,350,000	$3,350,000	$3,085,321	$744	Acquisition	Mordecai Mizrahi; Ezra Mizrahi	Mordecai Mizrahi; Ezra Mizrahi
30		Loan	Petco Bloomingdale	0.3%	BSP	BSP	$2,672,500	$2,672,500	$2,457,141	$130	Acquisition	Dmitrii Volkov (a/k/a Dmitry Volkov, and/or Dimitriy Volkov)	Dmitrii Volkov (a/k/a Dmitry Volkov, and/or Dimitriy Volkov)
31		Loan	Panera Bread Schererville	0.2%	Natixis	Natixis	$1,900,000	$1,900,000	$1,748,678	$317	Acquisition	Mordecai Mizrahi; Ezra Mizrahi	Mordecai Mizrahi; Ezra Mizrahi

A-1-1

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS

Loan ID

Footnotes

Property
Flag

Deal Name

No. of
Properties

General Property Type

Detailed Property Type

Title Type(5)

Ground Lease
Initial Lease
Expiration Date(5)

Address

City

County

State

Zip Code

Year Built

Year Renovated

Net Rentable Area
SF/Units/Acres/
Rooms/Pads

Units of
Measure

Occupancy
Rate(6)

Occupancy Rate
As-of Date

Appraised
Value(7)

Appraisal
As-of Date

Loan

Park Center Phase I

Office

Suburban

Fee

NAP

236 Perimeter Center Parkway Northeast

Dunwoody

DeKalb

30346

2016

NAP

590,926

Square Feet

99.5%

7/1/2017

$307,500,000

6/26/2017

Loan

Westin Building Exchange

Office

CBD

Fee

NAP

2001 6th Avenue

Seattle

King

98121

1981

2007

401,544

Square Feet

94.1%

6/26/2017

$507,000,000

5/23/2017

Loan

Two Independence Square

Office

Single Tenant

Fee

NAP

300 E Street, Southwest

Washington

D.C.

20024

1992

2014

605,897

Square Feet

100.0%

9/6/2017

$375,000,000

1/5/2017

3 - CS

Two Independence Square - CS

3 - NXS

Two Independence Square - Natixis

(26)

Loan

245 Park Avenue

Office

CBD

Fee

NAP

245 Park Avenue

New York

10167

1965

2006

1,723,993

Square Feet

91.1%

2/28/2017

$2,210,000,000

4/1/2017

Loan

The Boulders Resort & Spa

Hotel

Resort

Fee

NAP

34631 North Tom Darlington Drive

Scottsdale

Maricopa

85262

1985

2015/2016

160

Rooms

73.8%

6/30/2017

$130,300,000

7/6/2017

(26)

Loan

Hilton Glendale

Hotel

Full Service

Fee

NAP

100 West Glenoaks Boulevard

Glendale

Los Angeles

91202

1992

2016

351

Rooms

83.9%

7/31/2017

$74,500,000

6/20/2017

Loan

85 Broad Street

Office

CBD

Fee

NAP

85 Broad Street

New York

10004

1983

2015

1,118,512

Square Feet

87.1%

4/19/2017

$652,000,000

4/30/2017

Loan

Allergan HQ

Office

Suburban

Fee

NAP

5 Giralda Farms

Madison

Morris

07940

1992

2016-2017

453,680

Square Feet

98.0%

8/5/2017

$172,000,000

7/1/2018

Loan

JW Marriott Chicago

Hotel

Full Service

Fee

NAP

151 West Adams Street

Chicago

Cook

60603

1914

2010

610

Rooms

76.1%

4/30/2017

$370,400,000

5/2/2017

Loan

300 Montgomery

Office

CBD

Fee

NAP

300 Montgomery Street

San Francisco

94104

1918 &1941

2015

192,574

Square Feet

87.9%

7/19/2017

$119,600,000

5/24/2017

(26)

Loan

Center 78

Office

Suburban

Fee

NAP

184 Liberty Corner Road

Warren

Somerset

07059

1982

2012; 2015

372,672

Square Feet

88.7%

6/22/2017

$94,800,000

6/1/2017

Loan

The Manhattan

Mixed Use

Office/Retail

Fee

NAP

1328-1348 Florida Avenue, Northwest

Washington

District of Columbia

D.C.

20009

1877, 1911

2016

77,851

Square Feet

95.8%

8/5/2017

$52,700,000

8/1/2018

(26)

Loan

West Town Mall

Retail

Super Regional Mall

Fee & Leasehold

4/30/2042

7600 Kingston Pike

Knoxville

Knox

37919

1972

2013

772,503

Square Feet

93.1%

3/1/2017

$375,000,000

5/24/2017

Loan

Wal-Mart Central

Retail

Shadow Anchored

Fee

NAP

1002-1016 Riley Street

Folsom

Sacramento

95630

1992

NAP

139,377

Square Feet

88.6%

4/7/2017

$39,680,000

5/18/2017

(26)

Loan

Acropolis Garden

Multifamily

Cooperative

Fee

NAP

2105-2177 33rd Street and 2106-2178 35th Street

Astoria

Queens

11105

1923

1988

618

Units

$177,000,000

2/16/2017

(26)

Loan

Bob Evans

Retail

Single Tenant

Fee

NAP

Various

123,052

Square Feet

100.0%

9/5/2017

$48,400,000

5/19/2017

16.01

Property

Property 6

Retail

Single Tenant

Fee

NAP

504 Pike Street

Marietta

Washington

45750

2004

2014

5,215

Square Feet

100.0%

9/5/2017

$3,280,000

6/4/2017

16.02

Property

Property 8

Retail

Single Tenant

Fee

NAP

1997 Sunset Boulevard

Steubenville

Jefferson

43952

2008

2012

5,216

Square Feet

100.0%

9/5/2017

$3,000,000

5/19/2017

16.03

Property

Property 9

Retail

Single Tenant

Fee

NAP

3260 Village Drive

Franklin

Warren

45005

2006

2012

5,539

Square Feet

100.0%

9/5/2017

$2,890,000

6/6/2017

16.04

Property

Property 2

Retail

Single Tenant

Fee

NAP

220 Byers Road

Miamisburg

Montgomery

45342

1996

2011

6,074

Square Feet

100.0%

9/5/2017

$2,850,000

6/6/2017

16.05

Property

Property 10

Retail

Single Tenant

Fee

NAP

1224 Carter Avenue

Ashland

Boyd

41101

1986

2012

5,617

Square Feet

100.0%

9/5/2017

$2,700,000

6/1/2017

16.06

Property

Property 15

Retail

Single Tenant

Fee

NAP

99 Stubbs Mill Road

Lebanon

Warren

45036

1999

2012

5,019

Square Feet

100.0%

9/5/2017

$2,580,000

6/6/2017

16.07

Property

Property 13

Retail

Single Tenant

Fee

NAP

9361 Street Route 14

Streetsboro

Portage

44241

1992

2013

6,633

Square Feet

100.0%

9/5/2017

$2,550,000

5/19/2017

16.08

Property

Property 5

Retail

Single Tenant

Fee

NAP

900 American Road

Lansing

Ingham

48911

2001

2013

5,615

Square Feet

100.0%

9/5/2017

$2,480,000

6/6/2017

16.09

Property

Property 1

Retail

Single Tenant

Fee

NAP

1850 East Dorothy Lane

Kettering

Montgomery

45429

2002

2011

5,247

Square Feet

100.0%

9/5/2017

$2,350,000

6/4/2017

16.10

Property

Property 4

Retail

Single Tenant

Fee

NAP

20465 Eureka Road

Taylor

Wayne

48180

2000

2011

5,602

Square Feet

100.0%

9/5/2017

$2,300,000

6/6/2017

16.11

Property

Property 11

Retail

Single Tenant

Fee

NAP

3233 Whitehall Pike

Bloomington

Monroe

47401

1986

2012

4,983

Square Feet

100.0%

9/5/2017

$2,260,000

5/20/2017

16.12

Property

Property 20

Retail

Single Tenant

Fee

NAP

80 S Whitewoman Street

Coshocton

43812

1994

2012

3,608

Square Feet

100.0%

9/5/2017

$2,250,000

5/16/2017

16.13

Property

Property 14

Retail

Single Tenant

Fee

NAP

18492 Coastal Highway

Lewes

Sussex

19958

1998

2013

5,028

Square Feet

100.0%

9/5/2017

$2,230,000

5/20/2017

16.14

Property

Property 7

Retail

Single Tenant

Fee

NAP

30750 Gratiot Avenue

Roseville

Macomb

48066

2004

2011

5,524

Square Feet

100.0%

9/5/2017

$2,210,000

6/6/2017

16.15

Property

Property 21

Retail

Single Tenant

Fee

NAP

1517 North Sandusky Avenue

Bucyrus

Crawford

44820

1994

2011

3,749

Square Feet

100.0%

9/5/2017

$2,200,000

5/19/2017

16.16

Property

Property 3

Retail

Single Tenant

Fee

NAP

503 Griswold Road

Elyria

Lorain

44035

1994

2013

6,633

Square Feet

100.0%

9/5/2017

$2,150,000

5/19/2017

16.17

Property

Property 16

Retail

Single Tenant

Fee

NAP

4900 Beaver Run

Ellicott City

Howard

21043

2000

2013

5,604

Square Feet

100.0%

9/5/2017

$2,150,000

6/1/2017

16.18

Property

Property 18

Retail

Single Tenant

Fee

NAP

681 West Main Street

Uniontown

Fayette

15401

2002

2013

5,237

Square Feet

100.0%

9/5/2017

$2,075,000

5/20/2017

16.19

Property

Property 23

Retail

Single Tenant

Fee

NAP

1631 Pilgrim Lane

Plymouth

Marshall

46563

1995

2013

6,040

Square Feet

100.0%

9/5/2017

$1,560,000

5/20/2017

16.20

Property

Property 19

Retail

Single Tenant

Fee

NAP

140 Park Drive

Weirton

Brooke

26062

2011

NAP

4,866

Square Feet

100.0%

9/5/2017

$1,540,000

5/20/2017

16.21

Property

Property 17

Retail

Single Tenant

Fee

NAP

3961 Hinkleville Road

Paducah

McCracken

42001

2001

2013

5,251

Square Feet

100.0%

9/5/2017

$1,300,000

6/1/2017

16.22

Property

Property 22

Retail

Single Tenant

Fee

NAP

309 West Plaza Drive

Columbia City

Whitley

46725

1995

2012

5,614

Square Feet

100.0%

9/5/2017

$1,220,000

5/20/2017

16.23

Property

Property 12

Retail

Single Tenant

Fee

NAP

3830 Tuller Road

Dublin

Franklin

43017

1988

2012

5,138

Square Feet

100.0%

9/5/2017

$1,000,000

5/19/2017

Loan

Sheraton Garden Grove

Hotel

Full Service

Fee

NAP

12221 Harbor Boulevard

Garden Grove

Orange

92840

2008

NAP

285

Rooms

66.2%

3/31/2017

$37,400,000

5/8/2017

Loan

Carolina Hotel Portfolio

Hotel

Limited Service

Fee

NAP

Various

511

Rooms

72.7%

2/28/2017

$55,350,000

Various

18.01

Property

Holiday Inn Express & Suites Wilmington-University Ctr.

Hotel

Limited Service

Fee

NAP

160 Van Campen Boulevard

Wilmington

New Hanover

28403

1996

2013-2014

131

Rooms

73.4%

2/28/2017

$14,550,000

5/7/2017

18.02

Property

Fairfield Inn Charlotte Northlake

Hotel

Limited Service

Fee

NAP

9230 Harris Corners Parkway

Charlotte

Mecklenburg

28269

1999

2015

Rooms

73.1%

2/28/2017

$11,100,000

5/5/2017

18.03

Property

Holiday Inn Express & Suites Goldsboro Base Area

Hotel

Limited Service

Fee

NAP

1003 Sunburst Drive

Goldsboro

Wayne

27534

2014

NAP

Rooms

81.9%

2/28/2017

$10,400,000

5/8/2017

18.04

Property

Comfort Suites Gastonia

Hotel

Limited Service

Fee

NAP

1874 Remount Road

Gastonia

Gaston

28054

1996

2016

109

Rooms

75.1%

2/28/2017

$11,000,000

5/5/2017

18.05

Property

Fairfield Inn Myrtle Beach North

Hotel

Limited Service

Fee

NAP

10231 North Kings Highway

Myrtle Beach

Horry

29572

1997

2015

Rooms

60.2%

2/28/2017

$8,300,000

5/7/2017

Loan

Keystone 200 & 300

Office

Suburban

Leasehold

3/5/2116

Various

Durham

27713

Various

NAP

223,475

Square Feet

92.4%

Various

$32,800,000

2/17/2017

19.01

Property

Keystone 300

Office

Suburban

Leasehold

3/5/2116

430 Davis Drive

Durham

27713

2001

NAP

152,563

Square Feet

88.9%

7/31/2017

$21,250,000

2/17/2017

19.02

Property

Keystone 200

Office

Suburban

Leasehold

3/5/2116

530 Davis Drive

Durham

27713

2000

NAP

70,912

Square Feet

100.0%

9/6/2017

$11,550,000

2/17/2017

Loan

Apex Fort Washington

Office

Suburban

Fee

NAP

600-602 Office Center Drive

Fort Washington

Montgomery

19034

1988

2015

388,318

Square Feet

91.9%

4/30/2017

$84,600,000

1/1/2018

Loan

Whitehall Place Apartments

Multifamily

Garden

Fee

NAP

1553 Parkline Drive

Pittsburgh

Allegheny

15227

1942

2017

789

Units

95.4%

6/30/2017

$27,500,000

3/29/2017

(26)

Loan

Tenalok Portfolio

Retail

Anchored

Fee

NAP

Various

307,347

Square Feet

93.5%

3/31/2017

$28,250,000

Various

22.01

Property

Frayser Village

Retail

Anchored

Fee

NAP

2570-2588 and 2590 Frayser Boulevard

Memphis

Shelby

38127

1968, 1972

2010

141,611

Square Feet

100.0%

3/31/2017

$17,000,000

9/19/2016

22.02

Property

Bartlesville Plaza

Retail

Anchored

Fee

NAP

3005 East Frank Phillips Boulevard

Bartlesville

Washington

74006

1973

1999

88,889

Square Feet

77.5%

3/31/2017

$4,390,000

9/25/2016

22.03

Property

Three Notch Plaza

Retail

Anchored

Fee

NAP

1130-1138 Martin Luther King Jr. Expressway

Andalusia

Covington

36420

1983

1989

45,899

Square Feet

100.0%

3/31/2017

$3,760,000

9/22/2016

22.04

Property

Frayser Center

Retail

Anchored

Fee

NAP

1780 Frayser Boulevard

Memphis

Shelby

38127

1962

2005

30,948

Square Feet

100.0%

3/31/2017

$3,100,000

9/19/2016

(26)

Loan

IC Leased Fee Hotel Portfolio

Other

Leased Fee

Fee

NAP

Various

2016

2,139,703

Square Feet

100.0%

9/5/2017

$85,300,000

Various

23.01

Property

Radisson Paper Valley

Other

Leased Fee

Fee

NAP

333 West College Avenue

Appleton

Outagamie

54911

1982

2016

124,146

Square Feet

100.0%

9/5/2017

$27,100,000

3/27/2017

23.02

Property

City Place Downtown St. Louis

Other

Leased Fee

Fee

NAP

200-228 North 4th Street

St. Louis

63102

1965

2016

100,680

Square Feet

100.0%

9/5/2017

$21,400,000

3/28/2017

23.03

Property

Radisson Albany

Other

Leased Fee

Fee

NAP

205 Wolf Road

Albany

12205

1975

2016

552,760

Square Feet

100.0%

9/5/2017

$10,900,000

3/22/2017

23.04

Property

Radisson Cromwell

Other

Leased Fee

Fee

NAP

100 Berlin Road

Cromwell

Middlesex

06416

1968

2016

393,782

Square Feet

100.0%

9/5/2017

$7,400,000

3/23/2017

23.05

Property

Radisson Cheyenne

Other

Leased Fee

Fee

NAP

204 West Fox Farm Road

Cheyenne

Laramie

82007

1981

2016

307,534

Square Feet

100.0%

9/5/2017

$6,700,000

4/4/2017

23.06

Property

Radisson High Point

Other

Leased Fee

Fee

NAP

135 South Main Street

High Point

Guilford

27260

1983

2016

65,815

Square Feet

100.0%

9/5/2017

$8,400,000

3/31/2017

23.07

Property

Radisson Billings

Other

Leased Fee

Fee

NAP

5500 Midland Road

Billings

Yellowstone

59101

1972 & 1985

2016

594,986

Square Feet

100.0%

9/5/2017

$3,400,000

4/5/2017

Loan

Comfort Suites Arlington

Hotel

Limited Service

Fee

NAP

411 West Road to Six Flags Street

Arlington

Tarrant

76011

2009

NAP

108

Rooms

81.8%

6/30/2017

$14,800,000

6/23/2017

(26)

Loan

Central Avenue Hotels

Hotel

Limited Service

Fee

NAP

Various

Hot Springs

Garland

71913

Various

304

Rooms

39.9%

2/28/2017

$14,760,000

12/20/2016

25.01

Property

La Quinta Inn & Suites

Hotel

Limited Service

Fee

NAP

4253 Central Avenue

Hot Springs

Garland

71913

2001

2011-2012

Rooms

48.9%

2/28/2017

$6,410,000

12/20/2016

25.02

Property

Country Inn & Suites

Hotel

Limited Service

Fee

NAP

4307 Central Avenue

Hot Springs

Garland

71913

2005

2010, 2013, 2015-2016

Rooms

41.9%

2/28/2017

$5,010,000

12/20/2016

25.03

Property

Quality Inn & Suites

Hotel

Limited Service

Fee

NAP

4319 Central Avenue

Hot Springs

Garland

71913

1985, 1993

2012, 2013

Rooms

31.8%

2/28/2017

$2,410,000

12/20/2016

25.04

Property

Econo Lodge Inn & Suites

Hotel

Limited Service

Fee

NAP

106 Lookout Point

Hot Springs

Garland

71913

1983

2012-2013

Rooms

29.5%

2/28/2017

$930,000

12/20/2016

Loan

Springhill Suites - Vero Beach FL

Hotel

Limited Service

Fee

NAP

5115 Indian River Boulevard

Vero Beach

Indian River

32967

2009

NAP

Rooms

79.3%

7/31/2017

$12,500,000

8/1/2017

Loan

Quality Inn Biloxi

Hotel

Limited Service

Fee

NAP

2414 Beach Boulevard

Biloxi

Harrison

39531

1967

2011, 2016-2017

148

Rooms

40.8%

5/31/2017

$11,100,000

5/11/2017

Loan

Aston Plaza

Industrial

Flex

Fee

NAP

200, 300, 500 Turner Industrial Way

Aston

Delaware

19014

1981-1986

NAP

176,320

Square Feet

92.4%

7/24/2017

$12,500,000

6/28/2017

Loan

AT&T Lincolnwood

Retail

Single Tenant

Fee

NAP

3701 West Touhy Avenue

Lincolnwood

Cook

60712

2017

NAP

4,500

Square Feet

100.0%

9/5/2017

$5,350,000

6/30/2017

Loan

Petco Bloomingdale

Retail

Single Tenant

Fee

NAP

412 West Army Trail Road

Bloomingdale

DuPage

60108

1986

NAP

20,594

Square Feet

100.0%

9/6/2017

$5,460,000

7/27/2016

Loan

Panera Bread Schererville

Retail

Single Tenant

Fee

NAP

144 US Highway 41

Schereville

Lake

46375

2001

2012

6,000

Square Feet

100.0%

9/5/2017

$3,700,000

7/1/2017

A-1-2

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Property Flag	Deal Name	Mortgage Rate	Administrative Fee Rate(8)	Subservicing Fee Rate(8)	Master Servicing Fee Rate(8)	Pari Passu Loan Primary Servicing Fee Rate(8)	Trustee Fee Rate(8)	Operating Advisor Fee Rate(8)	Asset Representations Review Fee(8)	CREFC Fee Rate(8)	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)
1		Loan	Park Center Phase I	3.3400%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	84	83	84	83
2		Loan	Westin Building Exchange	3.2900%	0.01366%	0.00250%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	2	No	120	118	120	118
3		Loan	Two Independence Square	3.2300%	0.01241%	0.00125%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	2	No	60	58	60	58
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	3.6694%	0.01241%	0.00125%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	3	No	120	117	120	117
5		Loan	The Boulders Resort & Spa	5.4800%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	60	60	0	0
6	(26)	Loan	Hilton Glendale	4.9111111%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	60	59	0	0
7		Loan	85 Broad Street	3.41253%	0.01366%	0.00250%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	3	No	120	117	120	117
8		Loan	Allergan HQ	4.26555556%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	7	No	120	113	120	113
9		Loan	JW Marriott Chicago	4.0441%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	60	59	60	59
10		Loan	300 Montgomery	3.5700%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	120	120
11	(26)	Loan	Center 78	4.090059%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	120	119	120	119
12		Loan	The Manhattan	4.3920%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	120	119	120	119
13	(26)	Loan	West Town Mall	4.3700%	0.01366%	0.00250%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	2	No	60	58	30	28
14		Loan	Wal-Mart Central	4.3400%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	1	No	120	119	0	0
15	(26)	Loan	Acropolis Garden	3.7200%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	4	No	120	116	120	116
16	(26)	Loan	Bob Evans	4.6470%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	Yes	120	120	60	60
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	5.1800%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	3	No	60	57	0	0
18		Loan	Carolina Hotel Portfolio	5.6800%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	2	No	84	82	18	16
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	4.9400%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	6	No	120	114	0	0
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	5.2800%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	6	No	120	114	24	18
21		Loan	Whitehall Place Apartments	4.7500%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	0	0
22	(26)	Loan	Tenalok Portfolio	4.1853%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	7	No	120	113	0	0
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	5.0200%	0.01366%	0.00250%	0.00250%	0.00000%	0.00790%	0.00000%	0.00026%	0.00050%	Actual/360	1	No	120	119	120	119
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	4.9900%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	0	0
25	(26)	Loan	Central Avenue Hotels	6.3300%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	5	No	120	115	0	0
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	4.8500%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	12	12
27		Loan	Quality Inn Biloxi	5.9000%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	0	0
28		Loan	Aston Plaza	4.3300%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	0	0
29		Loan	AT&T Lincolnwood	4.9120%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	60	60
30		Loan	Petco Bloomingdale	4.8000%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	11	No	120	109	60	49
31		Loan	Panera Bread Schererville	4.8670%	0.01616%	NAP	0.00250%	0.00250%	0.00790%	0.00250%	0.00026%	0.00050%	Actual/360	0	No	120	120	60	60

A-1-3

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGE LOAN CHARACTERISTICS

Loan ID

Footnotes

Property
Flag

Deal Name

Original
Amortization
Term (mos.)

Remaining
Amortization
Term (mos.)

Note Date

First
Payment
Date

First P&I Payment
Date (Partial
IO Loans)

Maturity
Date

ARD Loan
Stated Maturity
Date

Monthly
Debt Service
(P&I)

Monthly
Debt Service
(IO)(9)

Annual Debt
Service
(P&I)(10)

Annual Debt
Service
(IO)(10)

Lockbox Type(11)

Cash Management Status

Crossed With
Other Loans

Related-Borrower Loans(12)

UW NOI
DSCR (P&I)(13)

UW NOI
DSCR (IO)

Loan

Park Center Phase I

7/27/2017

9/6/2017

NAP

8/6/2024

$225,759.26

$2,709,111

Hard

Springing

3.19x

Loan

Westin Building Exchange

6/29/2017

8/11/2017

NAP

7/11/2027

$187,632.81

$2,251,594

Soft Springing Hard

Springing

7.39x

Loan

Two Independence Square

7/5/2017

8/6/2017

NAP

7/6/2022

$150,097.80

$1,801,174

Hard

In Place

3.83x

3 - CS

Two Independence Square - CS

3 - NXS

Two Independence Square - Natixis

(26)

Loan

245 Park Avenue

5/5/2017

7/1/2017

NAP

6/1/2027

$167,416.38

$2,008,997

Hard

Springing

2.87x

Loan

The Boulders Resort & Spa

360

8/31/2017

10/6/2017

NAP

9/6/2022

$283,267.40

NAP

$3,399,209

NAP

Hard

In Place

1.94x

(26)

Loan

Hilton Glendale

360

359

7/13/2017

9/6/2017

NAP

8/6/2022

$246,227.40

NAP

$2,954,729

NAP

Hard

Springing

Column - A

2.17x

Loan

85 Broad Street

5/24/2017

7/5/2017

NAP

6/5/2027

$129,747.23

$1,556,967

Hard

Springing

4.43x

Loan

Allergan HQ

1/9/2017

3/5/2017

NAP

2/5/2027

$162,179.98

$1,946,160

Hard

In Place

4.48x

Loan

JW Marriott Chicago

7/21/2017

9/5/2017

NAP

8/5/2022

$136,675.60

$1,640,107

Hard

In Place

6.53x

Loan

300 Montgomery

8/23/2017

10/5/2017

NAP

9/5/2027

$108,587.50

$1,303,050

Hard

Springing

2.66x

(26)

Loan

Center 78

8/9/2017

9/9/2017

NAP

8/9/2027

$148,145.35

$123,933.48

$1,777,744

$1,487,202

Hard

In Place

2.01x

2.40x

Loan

The Manhattan

7/31/2017

9/5/2017

NAP

8/5/2027

$121,993.65

$1,463,924

Hard

Springing

1.84x

(26)

Loan

West Town Mall

360

6/29/2017

8/1/2017

2/1/2020

7/1/2022

$176,539.11

$110,767.36

$2,118,469

$1,329,208

Hard

Springing

2.58x

4.11x

Loan

Wal-Mart Central

360

359

8/2/2017

9/5/2017

NAP

8/5/2027

$146,729.27

NAP

$1,760,751

NAP

Springing

1.66x

(26)

Loan

Acropolis Garden

4/24/2017

6/5/2017

NAP

5/5/2027

$78,576.39

$942,917

NAP

5.41x

(26)

Loan

Bob Evans

360

8/28/2017

10/5/2017

10/5/2022

9/5/2037

9/5/2027

$123,451.96

$94,034.52

$1,481,423

$1,128,414

Hard

Springing

2.13x

2.79x

16.01

Property

Property 6

2.13x

16.02

Property

Property 8

2.13x

16.03

Property

Property 9

2.13x

16.04

Property

Property 2

2.13x

16.05

Property

Property 10

2.13x

16.06

Property

Property 15

2.13x

16.07

Property

Property 13

2.13x

16.08

Property

Property 5

2.13x

16.09

Property

Property 1

2.13x

16.10

Property

Property 4

2.13x

16.11

Property

Property 11

2.13x

16.12

Property

Property 20

2.13x

16.13

Property

Property 14

2.13x

16.14

Property

Property 7

2.13x

16.15

Property

Property 21

2.13x

16.16

Property

Property 3

2.13x

16.17

Property

Property 16

2.13x

16.18

Property

Property 18

2.13x

16.19

Property

Property 23

2.13x

16.20

Property

Property 19

2.13x

16.21

Property

Property 17

2.13x

16.22

Property

Property 22

2.13x

16.23

Property

Property 12

2.13x

Loan

Sheraton Garden Grove

360

357

5/31/2017

7/6/2017

NAP

6/6/2022

$112,314.59

NAP

$1,347,775

NAP

Hard

Springing

Column - A

1.89x

Loan

Carolina Hotel Portfolio

300

6/21/2017

8/6/2017

2/6/2019

7/6/2024

$124,976.65

$95,981.48

$1,499,720

$1,151,778

Hard

Springing

2.07x

2.70x

18.01

Property

Holiday Inn Express & Suites Wilmington-University Ctr.

2.07x

18.02

Property

Fairfield Inn Charlotte Northlake

2.07x

18.03

Property

Holiday Inn Express & Suites Goldsboro Base Area

2.07x

18.04

Property

Comfort Suites Gastonia

2.07x

18.05

Property

Fairfield Inn Myrtle Beach North

2.07x

Loan

Keystone 200 & 300

360

354

3/6/2017

4/6/2017

NAP

3/6/2027

$106,632.13

NAP

$1,279,586

NAP

Hard

In Place

2.01x

19.01

Property

Keystone 300

2.01x

19.02

Property

Keystone 200

2.01x

Loan

Apex Fort Washington

360

2/17/2017

4/6/2017

4/6/2019

3/6/2027

$92,805.60

$74,723.61

$1,113,667

$896,683

Hard

Springing

1.59x

1.97x

Loan

Whitehall Place Apartments

300

8/25/2017

10/6/2017

NAP

9/6/2027

$85,517.60

NAP

$1,026,211

NAP

Springing

1.67x

(26)

Loan

Tenalok Portfolio

330

323

1/20/2017

3/6/2017

NAP

2/6/2027

$69,963.69

NAP

$839,564

NAP

Hard

Springing

2.29x

22.01

Property

Frayser Village

2.29x

22.02

Property

Bartlesville Plaza

2.29x

22.03

Property

Three Notch Plaza

2.29x

22.04

Property

Frayser Center

2.29x

(26)

Loan

IC Leased Fee Hotel Portfolio

7/18/2017

9/5/2017

NAP

8/5/2027

$48,628.05

$583,537

Hard

In Place

1.67x

23.01

Property

Radisson Paper Valley

1.67x

23.02

Property

City Place Downtown St. Louis

1.67x

23.03

Property

Radisson Albany

1.67x

23.04

Property

Radisson Cromwell

1.67x

23.05

Property

Radisson Cheyenne

1.67x

23.06

Property

Radisson High Point

1.67x

23.07

Property

Radisson Billings

1.67x

Loan

Comfort Suites Arlington

360

8/21/2017

10/6/2017

NAP

9/6/2027

$51,744.33

NAP

$620,932

NAP

Hard

Springing

2.00x

(26)

Loan

Central Avenue Hotels

360

355

3/20/2017

5/5/2017

NAP

4/5/2027

$48,432.51

NAP

$581,190

NAP

Hard

Springing

1.95x

25.01

Property

La Quinta Inn & Suites

1.95x

25.02

Property

Country Inn & Suites

1.95x

25.03

Property

Quality Inn & Suites

1.95x

25.04

Property

Econo Lodge Inn & Suites

1.95x

Loan

Springhill Suites - Vero Beach FL

300

8/29/2017

10/6/2017

10/6/2018

9/6/2027

$44,631.01

$31,757.96

$535,572

$381,095

Hard

Springing

1.91x

2.68x

Loan

Quality Inn Biloxi

300

8/10/2017

10/5/2017

NAP

9/5/2027

$38,611.25

NAP

$463,335

NAP

Hard

Springing

1.90x

Loan

Aston Plaza

360

8/9/2017

10/6/2017

NAP

9/6/2027

$28,804.81

NAP

$345,658

NAP

Springing

2.92x

Loan

AT&T Lincolnwood

360

8/16/2017

10/5/2017

10/5/2022

9/5/2027

$17,803.79

$13,903.12

$213,645

$166,837

Hard

Springing

Natixis - A

1.45x

1.85x

Loan

Petco Bloomingdale

360

9/29/2016

11/6/2016

11/6/2021

10/6/2026

$14,021.68

$10,838.47

$168,260

$130,062

Springing

1.91x

2.47x

Loan

Panera Bread Schererville

360

8/17/2017

10/5/2017

10/5/2022

9/5/2027

$10,045.73

$7,813.11

$120,549

$93,757

Hard

Springing

Natixis - A

1.58x

2.03x

A-1-4

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS								MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(16)
Loan ID	Footnotes	Property Flag	Deal Name	UW NCF DSCR (P&I)(13)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio(7)	Maturity Date LTV Ratio(7)	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(14)(15)	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	Second Most Recent Expenses	Second Most Recent NOI
1		Loan	Park Center Phase I	3.17x	3.17x	51.4%	51.4%	0	0	6	YM1(74), O(10)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
2		Loan	Westin Building Exchange	7.20x	7.20x	26.6%	26.6%	0	0	11	L(26), Def(87), O(7)	$43,393,664	$14,627,751	$28,765,913	2015	21.3%	$45,505,740	$15,441,337	$30,064,403
3		Loan	Two Independence Square	3.80x	3.80x	43.7%	43.7%	0	0	6	L(26), Def(30), O(4)	$30,273,236	$9,696,826	$20,576,410	2015	12.5%	$30,401,458	$9,461,907	$20,939,551
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	2.73x	2.73x	48.9%	48.9%	0	0	1	L(27), Def(89), O(4)	$160,661,056	$57,993,351	$102,667,705	2015	9.5%	$167,638,950	$60,922,988	$106,715,962
5		Loan	The Boulders Resort & Spa	1.61x		56.0%	52.0%	0	0	6	L(24), Def(32), O(4)	$40,541,404	$32,440,289	$8,101,115	2015	11.1%	$39,711,002	$30,943,308	$8,767,694
6	(26)	Loan	Hilton Glendale	1.83x		63.4%	58.8%	0	0	6	L(25), Def(31), O(4)	$23,482,214	$18,315,939	$5,166,275	2015	10.9%	$25,165,095	$19,079,757	$6,085,338
7		Loan	85 Broad Street	4.11x	4.11x	25.9%	25.9%	0	0	5	L(11), YM1(16), Def or YM1(86), O(7)	$35,477,343	$21,206,955	$14,270,387	2015	8.4%	$44,191,890	$21,069,855	$23,122,035
8		Loan	Allergan HQ	4.45x	4.45x	26.2%	26.2%	0	0	5	L(31), Def(85), O(4)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
9		Loan	JW Marriott Chicago	5.64x	5.64x	21.4%	21.4%	0	0	5	L(25), Def(31), O(4)	$70,939,493	$50,428,490	$20,511,003	2015	25.9%	$71,943,283	$50,752,018	$21,191,265
10		Loan	300 Montgomery	2.56x	2.56x	55.2%	55.2%	0	0	5	L(24), YM1(89), O(7)	$7,344,703	$3,242,074	$4,102,630	2015	6.2%	$8,663,441	$3,352,316	$5,311,125
11	(26)	Loan	Center 78	1.86x	2.22x	67.4%	67.4%	0	0	9	L(25), Def(91), O(4)	$4,357,474	$2,970,656	$1,386,818	2015	2.2%	$3,804,098	$2,985,327	$818,771
12		Loan	The Manhattan	1.75x	1.75x	62.4%	62.4%	0	0	5	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
13	(26)	Loan	West Town Mall	2.40x	3.83x	33.0%	30.7%	0	0	1	L(26), Def(27), O(7)	$30,419,997	$6,663,708	$23,756,289	2015	19.2%	$30,411,650	$6,989,951	$23,421,699
14		Loan	Wal-Mart Central	1.52x		74.3%	59.8%	0	0	5	L(25), Def or YM1(91), O(4)	$3,059,734	$691,897	$2,367,837	2015	8.0%	$3,334,306	$705,712	$2,628,594
15	(26)	Loan	Acropolis Garden	5.31x	5.31x	25.4%	25.4%	0	0	5	L(28), Def(89), O(3)	$5,633,315	$5,434,367	$198,948	2015	0.4%	$5,696,822	$5,137,865	$558,957
16	(26)	Loan	Bob Evans	2.12x	2.78x	49.5%	45.4%	0	0	5	YM1(24), Def or YM1(92), O(4)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
16.01		Property	Property 6	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.02		Property	Property 8	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.03		Property	Property 9	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.04		Property	Property 2	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.05		Property	Property 10	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.06		Property	Property 15	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.07		Property	Property 13	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.08		Property	Property 5	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.09		Property	Property 1	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.10		Property	Property 4	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.11		Property	Property 11	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.12		Property	Property 20	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.13		Property	Property 14	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.14		Property	Property 7	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.15		Property	Property 21	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.16		Property	Property 3	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.17		Property	Property 16	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.18		Property	Property 18	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.19		Property	Property 23	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.20		Property	Property 19	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.21		Property	Property 17	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.22		Property	Property 22	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
16.23		Property	Property 12	2.12x		49.5%	45.4%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
17		Loan	Sheraton Garden Grove	1.61x		54.6%	50.7%	0	0	6	L(27), Def(29), O(4)	$9,638,779	$6,783,614	$2,855,165	2015	14.0%	$9,727,118	$7,121,880	$2,605,238
18		Loan	Carolina Hotel Portfolio	1.87x	2.44x	65.9%	58.5%	0	0	6	L(26), Def(54), O(4)	$11,992,637	$7,353,256	$4,639,381	2015	12.7%	$13,872,100	$7,957,923	$5,914,177
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.	1.87x		65.9%	58.5%					$3,326,255	$2,122,532	$1,203,723	2015		$3,509,864	$2,187,957	$1,321,907
18.02		Property	Fairfield Inn Charlotte Northlake	1.87x		65.9%	58.5%					$2,388,903	$1,369,176	$1,019,727	2015		$2,664,635	$1,481,074	$1,183,561
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area	1.87x		65.9%	58.5%					$2,035,903	$1,246,889	$789,014	2015		$2,819,029	$1,648,332	$1,170,697
18.04		Property	Comfort Suites Gastonia	1.87x		65.9%	58.5%					$2,520,140	$1,467,449	$1,052,691	2015		$2,735,717	$1,531,615	$1,204,102
18.05		Property	Fairfield Inn Myrtle Beach North	1.87x		65.9%	58.5%					$1,721,436	$1,147,210	$574,226	2015		$2,142,855	$1,108,945	$1,033,910
19		Loan	Keystone 200 & 300	1.77x		60.6%	50.0%	0	0	6	L(30), Def(86), O(4)	$3,970,908	$1,945,307	$2,025,601	2015	10.2%	$3,897,356	$1,919,121	$1,978,235
19.01		Property	Keystone 300	1.77x		60.6%	50.0%					$2,330,395	$1,267,058	$1,063,337	2015		$2,246,798	$1,223,574	$1,023,224
19.02		Property	Keystone 200	1.77x		60.6%	50.0%					$1,640,513	$678,249	$962,264	2015		$1,650,558	$695,547	$955,011
20		Loan	Apex Fort Washington	1.41x	1.76x	64.4%	56.1%	0	0	6	L(30), Def(86), O(4)	$6,620,651	$3,686,902	$2,933,749	2015	5.4%	$5,049,485	$3,355,461	$1,694,024
21		Loan	Whitehall Place Apartments	1.46x		54.5%	40.4%	0	0	6	L(24), Def(92), O(4)	$4,707,180	$3,074,208	$1,632,972	2015	10.9%	$4,756,246	$3,305,129	$1,451,117
22	(26)	Loan	Tenalok Portfolio	2.02x		48.0%	37.2%	0	0	6	L(31), Def(85), O(4)	$2,787,517	$748,061	$2,039,456	2015	15.0%	$2,856,001	$796,120	$2,059,881
22.01		Property	Frayser Village	2.02x		48.0%	37.2%					$1,509,755	$437,296	$1,072,459	2015		$1,559,722	$475,529	$1,084,193
22.02		Property	Bartlesville Plaza	2.02x		48.0%	37.2%					$528,971	$118,763	$410,208	2015		$546,127	$125,459	$420,668
22.03		Property	Three Notch Plaza	2.02x		48.0%	37.2%					$411,425	$82,602	$328,823	2015		$408,275	$84,033	$324,242
22.04		Property	Frayser Center	2.02x		48.0%	37.2%					$337,366	$109,400	$227,966	2015		$341,877	$111,099	$230,778
23	(26)	Loan	IC Leased Fee Hotel Portfolio	1.67x	1.67x	73.2%	73.2%	0	0	5	L(25), Def(92), O(3)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
23.01		Property	Radisson Paper Valley	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.02		Property	City Place Downtown St. Louis	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.03		Property	Radisson Albany	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.04		Property	Radisson Cromwell	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.05		Property	Radisson Cheyenne	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.06		Property	Radisson High Point	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
23.07		Property	Radisson Billings	1.67x		73.2%	73.2%					N/A	N/A	N/A	N/A		N/A	N/A	N/A
24		Loan	Comfort Suites Arlington	1.78x		65.2%	53.6%	0	0	6	L(24), Def(92), O(4)	$3,024,724	$1,896,016	$1,128,708	2015	11.7%	$3,366,856	$2,044,750	$1,322,106
25	(26)	Loan	Central Avenue Hotels	1.69x		52.6%	45.2%	0	0	5	L(29), Def(88), O(3)	$3,782,483	$2,595,675	$1,186,807	2015	15.3%	$3,874,291	$2,692,108	$1,182,183
25.01		Property	La Quinta Inn & Suites	1.69x		52.6%	45.2%					$1,567,163	$1,036,541	$530,622	2015		$1,639,057	$1,113,481	$525,576
25.02		Property	Country Inn & Suites	1.69x		52.6%	45.2%					$1,075,981	$664,733	$411,248	2015		$1,059,140	$668,595	$390,546
25.03		Property	Quality Inn & Suites	1.69x		52.6%	45.2%					$775,424	$598,596	$176,828	2015		$773,413	$569,972	$203,441
25.04		Property	Econo Lodge Inn & Suites	1.69x		52.6%	45.2%					$363,914	$295,805	$68,109	2015		$402,681	$340,060	$62,621
26		Loan	Springhill Suites - Vero Beach FL	1.67x	2.35x	62.0%	48.1%	0	0	6	L(24), Def(92), O(4)	$3,135,830	$1,991,468	$1,144,362	2015	14.8%	$3,047,751	$2,028,275	$1,019,476
27		Loan	Quality Inn Biloxi	1.72x		54.5%	42.1%	0	0	5	L(24), Def(93), O(3)	$2,037,389	$1,167,410	$869,979	2015	14.4%	$2,124,054	$1,157,989	$966,065
28		Loan	Aston Plaza	2.57x		46.4%	37.3%	0	0	6	L(24), Def(92), O(4)	$1,454,399	$647,613	$806,786	2015	13.9%	$1,419,878	$605,248	$814,629
29		Loan	AT&T Lincolnwood	1.44x	1.85x	62.6%	57.7%	0	0	5	L(24), Def(93), O(3)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
30		Loan	Petco Bloomingdale	1.83x	2.37x	48.9%	45.0%	0	0	6	L(35), Def(81), O(4)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
31		Loan	Panera Bread Schererville	1.57x	2.02x	51.4%	47.3%	0	0	5	L(24), Def(93), O(3)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-5

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(16)
Loan ID	Footnotes	Property Flag	Deal Name	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	UW Occupancy	UW EGI(17)	UW Expenses	UW NOI(17)	UW NOI Debt Yield	UW Capital Items	UW NCF(17)	UW NCF Debt Yield
1		Loan	Park Center Phase I	N/A	N/A	$22,593,870	$6,712,812	$15,881,058	YTD 5/31/2017	10.1%	99.6%	$24,931,963	$7,842,171	$17,089,792	10.8%	$124,408	$16,965,384	10.7%
2		Loan	Westin Building Exchange	2016	22.3%	$46,755,471	$15,924,978	$30,830,493	T12 4/30/2017	22.8%	93.4%	$49,623,835	$16,327,188	$33,296,646	24.7%	$883,397	$32,413,250	24.0%
3		Loan	Two Independence Square	2016	12.8%	$30,603,916	$9,414,326	$21,189,590	T12 3/31/2017	12.9%	100.0%	$31,593,604	$11,035,326	$20,558,277	12.5%	$139,576	$20,418,701	12.5%
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	2016	9.9%	$168,887,445	$61,210,770	$107,676,675	T12 3/31/2017	10.0%	88.5%	$177,756,680	$62,448,738	$115,307,942	10.7%	$5,743,040	$109,564,903	10.1%
5		Loan	The Boulders Resort & Spa	2016	12.0%	$40,823,938	$31,434,940	$9,388,998	T12 6/30/2017	12.9%	73.8%	$40,823,938	$31,183,660	$9,640,278	13.2%	$1,632,958	$8,007,320	11.0%
6	(26)	Loan	Hilton Glendale	2016	12.9%	$24,959,643	$19,571,561	$5,388,082	T12 7/31/2017	11.4%	83.9%	$24,959,643	$18,539,491	$6,420,152	13.6%	$998,386	$5,421,766	11.5%
7		Loan	85 Broad Street	2016	13.7%	$45,212,554	$21,305,990	$23,906,564	T12 2/28/2017	14.1%	86.8%	$47,225,377	$21,294,959	$25,930,418	15.3%	$1,901,470	$24,028,948	14.2%
8		Loan	Allergan HQ	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$12,767,344	$4,045,277	$8,722,066	19.4%	$68,052	$8,654,014	19.2%
9		Loan	JW Marriott Chicago	2016	26.7%	$71,958,814	$50,637,381	$21,321,433	T12 4/30/2017	26.9%	76.1%	$71,959,137	$50,733,018	$21,226,120	26.8%	$2,878,365	$18,347,754	23.1%
10		Loan	300 Montgomery	2016	8.0%	$8,951,097	$3,490,075	$5,461,022	T12 6/30/2017	8.3%	88.1%	$9,739,155	$3,391,504	$6,347,651	9.6%	$238,792	$6,108,859	9.3%
11	(26)	Loan	Center 78	2016	1.3%	$5,752,096	$3,318,818	$2,433,278	T12 5/31/2017	3.8%	88.9%	$9,997,347	$3,648,950	$6,348,397	9.9%	$469,568	$5,878,829	9.2%
12		Loan	The Manhattan	N/A	N/A	$1,577,394	$340,455	$1,236,939	T12 5/31/2017	3.8%	94.9%	$3,521,668	$827,926	$2,693,742	8.2%	$132,347	$2,561,396	7.8%
13	(26)	Loan	West Town Mall	2016	18.9%	$30,110,438	$6,782,789	$23,327,649	T12 5/31/2017	18.8%	92.6%	$29,380,918	$6,799,826	$22,581,092	18.2%	$1,548,160	$21,032,932	17.0%
14		Loan	Wal-Mart Central	2016	8.9%	$3,349,803	$732,353	$2,617,450	T12 4/30/2017	8.9%	91.5%	$3,855,441	$934,378	$2,921,063	9.9%	$243,910	$2,677,153	9.1%
15	(26)	Loan	Acropolis Garden	2016	1.2%	N/A	N/A	N/A	N/A	N/A	96.0%	$14,965,959	$5,787,751	$9,178,209	20.4%	$163,152	$9,015,057	20.0%
16	(26)	Loan	Bob Evans	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$3,692,066	$543,300	$3,148,765	13.1%	$6,153	$3,142,613	13.1%
16.01		Property	Property 6	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.02		Property	Property 8	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.03		Property	Property 9	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.04		Property	Property 2	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.05		Property	Property 10	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.06		Property	Property 15	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.07		Property	Property 13	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.08		Property	Property 5	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.09		Property	Property 1	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.10		Property	Property 4	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.11		Property	Property 11	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.12		Property	Property 20	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.13		Property	Property 14	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.14		Property	Property 7	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.15		Property	Property 21	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.16		Property	Property 3	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.17		Property	Property 16	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.18		Property	Property 18	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.19		Property	Property 23	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.20		Property	Property 19	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.21		Property	Property 17	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.22		Property	Property 22	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
16.23		Property	Property 12	N/A		N/A	N/A	N/A	N/A						13.1%			13.1%
17		Loan	Sheraton Garden Grove	2016	12.7%	$9,657,975	$7,066,789	$2,591,186	T12 3/31/2017	12.7%	66.2%	$9,657,975	$7,105,523	$2,552,452	12.5%	$386,319	$2,166,133	10.6%
18		Loan	Carolina Hotel Portfolio	2016	16.2%	$13,715,170	$7,963,384	$5,751,786	T12 2/28/2017	15.8%	72.7%	$13,715,170	$8,041,374	$5,673,796	15.5%	$548,607	$5,125,189	14.0%
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.	2016		$3,403,989	$2,177,444	$1,226,545	T12 2/28/2017		73.4%	$3,403,989	$2,190,563	$1,213,426	15.5%	$136,160	$1,077,266	14.0%
18.02		Property	Fairfield Inn Charlotte Northlake	2016		$2,622,062	$1,458,342	$1,163,720	T12 2/28/2017		73.1%	$2,622,062	$1,472,587	$1,149,475	15.5%	$104,882	$1,044,592	14.0%
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area	2016		$2,869,293	$1,670,621	$1,198,672	T12 2/28/2017		81.9%	$2,869,293	$1,686,462	$1,182,831	15.5%	$114,772	$1,068,059	14.0%
18.04		Property	Comfort Suites Gastonia	2016		$2,694,542	$1,548,208	$1,146,334	T12 2/28/2017		75.1%	$2,694,542	$1,565,884	$1,128,658	15.5%	$107,782	$1,020,877	14.0%
18.05		Property	Fairfield Inn Myrtle Beach North	2016		$2,125,284	$1,108,769	$1,016,515	T12 2/28/2017		60.2%	$2,125,284	$1,125,878	$999,406	15.5%	$85,011	$914,395	14.0%
19		Loan	Keystone 200 & 300	2016	10.0%	$4,241,708	$1,871,306	$2,370,402	T11 5/30/2017	11.9%	92.3%	$5,273,299	$2,698,171	$2,575,128	13.0%	$305,468	$2,269,660	11.4%
19.01		Property	Keystone 300	2016											13.0%			11.4%
19.02		Property	Keystone 200	2016											13.0%			11.4%
20		Loan	Apex Fort Washington	2016	3.1%	$5,198,481	$3,247,015	$1,951,466	T12 5/31/2017	3.6%	90.0%	$9,282,042	$3,520,926	$5,761,116	10.6%	$639,463	$5,121,653	9.4%
21		Loan	Whitehall Place Apartments	2016	9.7%	$4,909,916	$3,362,017	$1,547,899	T12 6/30/2017	10.3%	93.6%	$4,909,916	$3,201,082	$1,708,834	11.4%	$210,663	$1,498,171	10.0%
22	(26)	Loan	Tenalok Portfolio	2016	15.2%	N/A	N/A	N/A	N/A	N/A	87.3%	$2,657,159	$738,460	$1,918,699	14.2%	$222,116	$1,696,583	12.5%
22.01		Property	Frayser Village	2016		N/A	N/A	N/A	N/A		99.5%	$1,763,505	$442,528	$1,320,977	14.2%	$110,796	$1,210,181	12.5%
22.02		Property	Bartlesville Plaza	2016		N/A	N/A	N/A	N/A		34.9%	$200,457	$117,136	$83,320	14.2%	$57,990	$25,331	12.5%
22.03		Property	Three Notch Plaza	2016		N/A	N/A	N/A	N/A		99.5%	$333,958	$67,681	$266,277	14.2%	$34,068	$232,209	12.5%
22.04		Property	Frayser Center	2016		N/A	N/A	N/A	N/A		99.5%	$359,239	$111,115	$248,124	14.2%	$19,262	$228,863	12.5%
23	(26)	Loan	IC Leased Fee Hotel Portfolio	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$5,305,307		$5,305,307	8.5%		$5,305,307	8.5%
23.01		Property	Radisson Paper Valley	N/A		N/A	N/A	N/A	N/A		100.0%	$1,684,326		$1,684,326	8.5%		$1,684,326	8.5%
23.02		Property	City Place Downtown St. Louis	N/A		N/A	N/A	N/A	N/A		100.0%	$1,331,220		$1,331,220	8.5%		$1,331,220	8.5%
23.03		Property	Radisson Albany	N/A		N/A	N/A	N/A	N/A		100.0%	$679,432		$679,432	8.5%		$679,432	8.5%
23.04		Property	Radisson Cromwell	N/A		N/A	N/A	N/A	N/A		100.0%	$458,696		$458,696	8.5%		$458,696	8.5%
23.05		Property	Radisson Cheyenne	N/A		N/A	N/A	N/A	N/A		100.0%	$418,214		$418,214	8.5%		$418,214	8.5%
23.06		Property	Radisson High Point	N/A		N/A	N/A	N/A	N/A		100.0%	$523,777		$523,777	8.5%		$523,777	8.5%
23.07		Property	Radisson Billings	N/A		N/A	N/A	N/A	N/A		100.0%	$209,643		$209,643	8.5%		$209,643	8.5%
24		Loan	Comfort Suites Arlington	2016	13.7%	$3,357,899	$2,065,112	$1,292,788	T12 6/30/2017	13.4%	80.0%	$3,282,234	$2,042,900	$1,239,334	12.8%	$131,289	$1,108,045	11.5%
25	(26)	Loan	Central Avenue Hotels	2016	15.2%	$3,832,200	$2,659,900	$1,172,300	T12 2/28/2017	15.1%	39.9%	$3,833,261	$2,700,137	$1,133,125	14.6%	$153,330	$979,794	12.6%
25.01		Property	La Quinta Inn & Suites	2016		$1,611,676	$1,098,488	$513,188	T12 2/28/2017		48.9%	$1,611,676	$1,108,975	$502,701	14.6%	$64,467	$438,234	12.6%
25.02		Property	Country Inn & Suites	2016		$1,048,322	$664,260	$384,062	T12 2/28/2017		41.9%	$1,049,383	$668,117	$381,265	14.6%	$41,975	$339,290	12.6%
25.03		Property	Quality Inn & Suites	2016		$779,427	$567,619	$211,808	T12 2/28/2017		31.8%	$779,427	$570,043	$209,385	14.6%	$31,177	$178,207	12.6%
25.04		Property	Econo Lodge Inn & Suites	2016		$392,776	$329,533	$63,242	T12 2/28/2017		29.5%	$392,776	$353,002	$39,774	14.6%	$15,711	$24,063	12.6%
26		Loan	Springhill Suites - Vero Beach FL	2016	13.2%	$3,116,031	$2,093,558	$1,022,473	T12 7/31/2017	13.2%	79.3%	$3,116,031	$2,094,367	$1,021,664	13.2%	$124,641	$897,023	11.6%
27		Loan	Quality Inn Biloxi	2016	16.0%	$2,165,533	$1,244,615	$920,918	T12 5/31/2017	15.2%	40.8%	$2,169,051	$1,287,221	$881,830	14.6%	$86,762	$795,068	13.1%
28		Loan	Aston Plaza	2016	14.0%	$1,447,294	$568,249	$879,045	T12 6/30/2017	15.2%	91.0%	$1,663,756	$652,976	$1,010,779	17.4%	$123,424	$887,355	15.3%
29		Loan	AT&T Lincolnwood	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$321,958	$12,878	$309,080	9.2%	$675	$308,405	9.2%
30		Loan	Petco Bloomingdale	N/A	N/A	$349,274	$10,478	$338,796	T12 4/30/2017	12.7%	95.0%	$331,810	$9,954	$321,856	12.0%	$13,387	$308,469	11.5%
31		Loan	Panera Bread Schererville	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.1%	$195,876	$5,876	$190,000	10.0%	$900	$189,100	10.0%

A-1-6

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LARGEST TENANT INFORMATION(18)(19)(20)

2ND LARGEST TENANT INFORMATION(18)(19)(20)

3RD LARGEST TENANT INFORMATION(18)(19)(20)

Loan ID

Footnotes

Property
Flag

Deal Name

Largest Tenant

Largest
Tenant Lease
Expiration

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

3rd Largest Tenant

3rd Largest
Tenant Lease
Expiration

3rd Largest
Tenant NSF

3rd Largest
Tenant % of NSF

Loan

Park Center Phase I

State Farm

6/30/2037

569,778

96.4%

Del Frisco’s

5/31/2028

10,090

1.7%

Compass Food Court

12/31/2022

4,895

0.8%

Loan

Westin Building Exchange

WBX Customer Care

12/31/2025

62,496

15.6%

Equinix, Inc.

8/31/2019

38,650

9.6%

Level 3 Communications, LLC

8/31/2020

19,718

4.9%

Loan

Two Independence Square

NASA

8/3/2028

597,253

98.6%

Grand Deli & Café

7/31/2027

7,292

1.2%

Independence Lobby Shop

5/31/2023

718

0.1%

3 - CS

Two Independence Square - CS

3 - NXS

Two Independence Square - Natixis

(26)

Loan

245 Park Avenue

Société Générale

10/31/2032

562,347

32.6%

JP Morgan Chase Bank, N.A.

10/31/2022

225,438

13.1%

Major League Baseball

10/31/2022

220,565

12.8%

Loan

The Boulders Resort & Spa

NAP

(26)

Loan

Hilton Glendale

NAP

Loan

85 Broad Street

WeWork

8/31/2033

292,956

26.2%

Oppenheimer

2/28/2028

275,792

24.7%

Nielsen

3/31/2025

117,207

10.5%

Loan

Allergan HQ

Allergan

6/30/2030

431,495

95.1%

Bright Horizons

4/30/2022

12,985

2.9%

NAP

Loan

JW Marriott Chicago

NAP

Loan

300 Montgomery

Ripple Labs, Inc.

8/31/2019

14,749

7.7%

Consulate General of Brazil

5/31/2022

13,000

6.8%

ELS Educational Services, Inc.

6/30/2024

12,303

6.4%

(26)

Loan

Center 78

GSK

2/28/2027

147,411

39.6%

EMC

9/30/2020

81,683

21.9%

Fiserv

7/31/2024

40,394

10.8%

Loan

The Manhattan

WeWork

12/31/2031

50,680

65.1%

Mothership Strategies

11/30/2021

7,162

9.2%

Franklin Hall

12/31/2026

5,649

7.3%

(26)

Loan

West Town Mall

Belk (2 boxes)

1/31/2033

305,779

39.6%

Regal Cinemas

11/30/2028

76,580

9.9%

Victoria’s Secret

1/31/2018

15,181

2.0%

Loan

Wal-Mart Central

24 Hour Fitness

11/30/2027

56,200

40.3%

99 Cents Only

1/31/2026

23,560

16.9%

Western Dental Services

3/31/2018

5,000

3.6%

(26)

Loan

Acropolis Garden

NAP

(26)

Loan

Bob Evans

16.01

Property

Property 6

Bob Evans Restaurants, LLC

4/30/2037

5,215

100.0%

NAP

16.02

Property

Property 8

Bob Evans Restaurants, LLC

4/30/2037

5,216

100.0%

NAP

16.03

Property

Property 9

Bob Evans Restaurants, LLC

4/30/2037

5,539

100.0%

NAP

16.04

Property

Property 2

Bob Evans Restaurants, LLC

4/30/2037

6,074

100.0%

NAP

16.05

Property

Property 10

Bob Evans Restaurants, LLC

4/30/2037

5,617

100.0%

NAP

16.06

Property

Property 15

Bob Evans Restaurants, LLC

4/30/2037

5,019

100.0%

NAP

16.07

Property

Property 13

Bob Evans Restaurants, LLC

4/30/2037

6,633

100.0%

NAP

16.08

Property

Property 5

Bob Evans Restaurants, LLC

4/30/2037

5,615

100.0%

NAP

16.09

Property

Property 1

Bob Evans Restaurants, LLC

4/30/2037

5,247

100.0%

NAP

16.10

Property

Property 4

Bob Evans Restaurants, LLC

4/30/2037

5,602

100.0%

NAP

16.11

Property

Property 11

Bob Evans Restaurants, LLC

4/30/2037

4,983

100.0%

NAP

16.12

Property

Property 20

Bob Evans Restaurants, LLC

4/30/2037

3,608

100.0%

NAP

16.13

Property

Property 14

Bob Evans Restaurants, LLC

4/30/2037

5,028

100.0%

NAP

16.14

Property

Property 7

Bob Evans Restaurants, LLC

4/30/2037

5,524

100.0%

NAP

16.15

Property

Property 21

Bob Evans Restaurants, LLC

4/30/2037

3,749

100.0%

NAP

16.16

Property

Property 3

Bob Evans Restaurants, LLC

4/30/2037

6,633

100.0%

NAP

16.17

Property

Property 16

Bob Evans Restaurants, LLC

4/30/2037

5,604

100.0%

NAP

16.18

Property

Property 18

Bob Evans Restaurants, LLC

4/30/2037

5,237

100.0%

NAP

16.19

Property

Property 23

Bob Evans Restaurants, LLC

4/30/2037

6,040

100.0%

NAP

16.20

Property

Property 19

Bob Evans Restaurants, LLC

4/30/2037

4,866

100.0%

NAP

16.21

Property

Property 17

Bob Evans Restaurants, LLC

4/30/2037

5,251

100.0%

NAP

16.22

Property

Property 22

Bob Evans Restaurants, LLC

4/30/2037

5,614

100.0%

NAP

16.23

Property

Property 12

Bob Evans Restaurants, LLC

4/30/2037

5,138

100.0%

NAP

Loan

Sheraton Garden Grove

NAP

Loan

Carolina Hotel Portfolio

18.01

Property

Holiday Inn Express & Suites Wilmington-University Ctr.

NAP

18.02

Property

Fairfield Inn Charlotte Northlake

NAP

18.03

Property

Holiday Inn Express & Suites Goldsboro Base Area

NAP

18.04

Property

Comfort Suites Gastonia

NAP

18.05

Property

Fairfield Inn Myrtle Beach North

NAP

Loan

Keystone 200 & 300

19.01

Property

Keystone 300

Verisk Health, Inc.

2/28/2022

32,231

21.1%

K&L Gates, LLP

12/31/2026

24,857

16.3%

SynteractHRC, Inc.

12/31/2023

23,403

15.3%

19.02

Property

Keystone 200

National Institute of Health

10/31/2023

70,912

100.0%

NAP

Loan

Apex Fort Washington

Nutrisystem

7/31/2022

119,767

30.8%

Lincoln Investment Planning

6/30/2027

52,767

13.6%

Impax Laboratories, Inc.

8/31/2027

47,379

12.2%

Loan

Whitehall Place Apartments

NAP

(26)

Loan

Tenalok Portfolio

22.01

Property

Frayser Village

Kroger Company

7/31/2019

61,274

43.3%

B&P Beauty Supply

6/30/2032

14,000

9.9%

Rainbow Women’s

1/31/2021

10,000

7.1%

22.02

Property

Bartlesville Plaza

Client Logic (dba Sitel)

6/30/2018

34,443

38.7%

Big Lots

1/31/2019

25,973

29.2%

Dollar General

6/30/2019

8,450

9.5%

22.03

Property

Three Notch Plaza

Winn Dixie

8/31/2022

36,099

78.6%

Dollar Tree

6/30/2021

9,800

21.4%

NAP

22.04

Property

Frayser Center

Moran Foods, Inc. (Save-A-Lot)

9/30/2019

18,707

60.4%

First Tennessee

10/31/2021

4,771

15.4%

Saleh Mobarez (Frayser Fashion)

12/31/2017

4,000

12.9%

(26)

Loan

IC Leased Fee Hotel Portfolio

23.01

Property

Radisson Paper Valley

NAP

23.02

Property

City Place Downtown St. Louis

NAP

23.03

Property

Radisson Albany

NAP

23.04

Property

Radisson Cromwell

NAP

23.05

Property

Radisson Cheyenne

NAP

23.06

Property

Radisson High Point

NAP

23.07

Property

Radisson Billings

NAP

Loan

Comfort Suites Arlington

NAP

(26)

Loan

Central Avenue Hotels

25.01

Property

La Quinta Inn & Suites

NAP

25.02

Property

Country Inn & Suites

NAP

25.03

Property

Quality Inn & Suites

NAP

25.04

Property

Econo Lodge Inn & Suites

NAP

Loan

Springhill Suites - Vero Beach FL

NAP

Loan

Quality Inn Biloxi

NAP

Loan

Aston Plaza

Restaurant Technologies

9/30/2024

22,893

13.0%

Transmission Specialties

12/31/2019

18,198

10.3%

Barksdale School

7/31/2020

14,640

8.3%

Loan

AT&T Lincolnwood

New Cingular Wireless PCS, LLC

5/29/2027

4,500

100.0%

NAP

Loan

Petco Bloomingdale

Petco

7/31/2027

20,594

100.0%

NAP

Loan

Panera Bread Schererville

Panera, LLC

7/31/2027

6,000

100.0%

NAP

A-1-7

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

4TH LARGEST TENANT INFORMATION(18)(19)(20)

5TH LARGEST TENANT INFORMATION(18)(19)(20)

MORTGAGE LOAN RESERVE INFORMATION(21)(22)

Loan ID

Footnotes

Property
Flag

Deal Name

4th Largest Tenant

4th Largest
Tenant Lease
Expiration

4th Largest
Tenant NSF

4th Largest
Tenant % of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration

5th Largest
Tenant NSF

5th Largest
Tenant % of NSF

Upfront
Replacement
Reserves (23)

Loan

Park Center Phase I

NAP

Loan

Westin Building Exchange

Sprint Communications Co., L P

4/30/2025

17,031

4.2%

State of Washington

11/30/2018

14,647

3.6%

Loan

Two Independence Square

Cleaner of Cleaners

3/31/2026

634

0.1%

NAP

GSA Replacements Reserve ($2,500,000); Garage Replacements ($871,097)

3 - CS

Two Independence Square - CS

3 - NXS

Two Independence Square - Natixis

(26)

Loan

245 Park Avenue

Angelo, Gordon & Co., L.P.

5/31/2026

113,405

6.6%

Rabobank Nederland

9/30/2026

109,657

6.4%

$47,738

Loan

The Boulders Resort & Spa

NAP

$136,080

(26)

Loan

Hilton Glendale

NAP

$82,870

Loan

85 Broad Street

Vox Media

1/31/2031

85,733

7.7%

Banco Popular

2/28/2026

53,229

4.8%

Loan

Allergan HQ

NAP

Loan

JW Marriott Chicago

NAP

Loan

300 Montgomery

Delagnes, Mitchell & Linder

8/31/2025

10,753

5.6%

Walgreens Co.

12/31/2021

9,441

4.9%

(26)

Loan

Center 78

Continental Casualty Co.

6/30/2024

25,207

6.8%

Bellerophon Therapeutics, Inc.

3/31/2023

21,845

5.9%

Loan

The Manhattan

Compass Rose (Maydan)

12/31/2027

2,926

3.8%

Downtown Fitness (Mint)

2/28/2027

2,869

3.7%

(26)

Loan

West Town Mall

Shoe Dept. Encore

6/30/2023

12,081

1.6%

Pottery Barn

1/31/2019

11,135

1.4%

Loan

Wal-Mart Central

Chase Bank

12/31/2018

4,900

3.5%

Waffle Barn

11/30/2022

3,400

2.4%

(26)

Loan

Acropolis Garden

NAP

(26)

Loan

Bob Evans

16.01

Property

Property 6

NAP

16.02

Property

Property 8

NAP

16.03

Property

Property 9

NAP

16.04

Property

Property 2

NAP

16.05

Property

Property 10

NAP

16.06

Property

Property 15

NAP

16.07

Property

Property 13

NAP

16.08

Property

Property 5

NAP

16.09

Property

Property 1

NAP

16.10

Property

Property 4

NAP

16.11

Property

Property 11

NAP

16.12

Property

Property 20

NAP

16.13

Property

Property 14

NAP

16.14

Property

Property 7

NAP

16.15

Property

Property 21

NAP

16.16

Property

Property 3

NAP

16.17

Property

Property 16

NAP

16.18

Property

Property 18

NAP

16.19

Property

Property 23

NAP

16.20

Property

Property 19

NAP

16.21

Property

Property 17

NAP

16.22

Property

Property 22

NAP

16.23

Property

Property 12

NAP

Loan

Sheraton Garden Grove

NAP

$32,193

Loan

Carolina Hotel Portfolio

18.01

Property

Holiday Inn Express & Suites Wilmington-University Ctr.

NAP

18.02

Property

Fairfield Inn Charlotte Northlake

NAP

18.03

Property

Holiday Inn Express & Suites Goldsboro Base Area

NAP

18.04

Property

Comfort Suites Gastonia

NAP

18.05

Property

Fairfield Inn Myrtle Beach North

NAP

Loan

Keystone 200 & 300

19.01

Property

Keystone 300

KOWA Research Institute

4/30/2021

9,641

6.3%

Attain, LLC

9/30/2020

5,307

3.5%

19.02

Property

Keystone 200

NAP

Loan

Apex Fort Washington

AstraZeneca Pharmaceuticals

8/31/2024

45,484

11.7%

Citizens Bank of Pennsylvania

12/31/2024

37,860

9.7%

Loan

Whitehall Place Apartments

NAP

(26)

Loan

Tenalok Portfolio

22.01

Property

Frayser Village

Family Dollar

1/31/2021

8,016

5.7%

Primary Care Service

11/30/2020

7,456

5.3%

22.02

Property

Bartlesville Plaza

NAP

22.03

Property

Three Notch Plaza

NAP

22.04

Property

Frayser Center

Bestway Rental

8/31/2020

3,470

11.2%

NAP

(26)

Loan

IC Leased Fee Hotel Portfolio

23.01

Property

Radisson Paper Valley

NAP

23.02

Property

City Place Downtown St. Louis

NAP

23.03

Property

Radisson Albany

NAP

23.04

Property

Radisson Cromwell

NAP

23.05

Property

Radisson Cheyenne

NAP

23.06

Property

Radisson High Point

NAP

23.07

Property

Radisson Billings

NAP

Loan

Comfort Suites Arlington

NAP

(26)

Loan

Central Avenue Hotels

$100,000

25.01

Property

La Quinta Inn & Suites

NAP

25.02

Property

Country Inn & Suites

NAP

25.03

Property

Quality Inn & Suites

NAP

25.04

Property

Econo Lodge Inn & Suites

NAP

Loan

Springhill Suites - Vero Beach FL

NAP

$10,387

Loan

Quality Inn Biloxi

NAP

Loan

Aston Plaza

Esschem

4/30/2020

13,572

7.7%

Action National Sign

4/30/2019

10,771

6.1%

Loan

AT&T Lincolnwood

NAP

Loan

Petco Bloomingdale

NAP

Loan

Panera Bread Schererville

NAP

A-1-8

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(22)
Loan ID	Footnotes	Property Flag	Deal Name	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC Reserves (23)
1		Loan	Park Center Phase I	Springing	NAP	$3,090,000
2		Loan	Westin Building Exchange	Springing	$160,618	$0
3		Loan	Two Independence Square	$250,000 until $4,000,000 GSA Replacement reached; Springing (Monthly Replacement Reserve)	GSA Replacements Reserve ($4,000,000)	$0
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	$47,738	NAP	$0
5		Loan	The Boulders Resort & Spa	1/12 of 4% of gross income from operation from T12 period	NAP	$0
6	(26)	Loan	Hilton Glendale	Greater of (a) one-twelfth (1/12th) of four percent (4%) of Gross Income from Operations for the Property over the trailing twelve (12) month period, or (b) the amount required by the terms of the Management Agreement or the Franchise Agreement	NAP	$0
7		Loan	85 Broad Street	Springing	NAP	$0
8		Loan	Allergan HQ	$5,671	NAP	$0
9		Loan	JW Marriott Chicago	Springing	NAP	$0
10		Loan	300 Montgomery	Springing	NAP	$1,420,026
11	(26)	Loan	Center 78	$8,075	NAP	$700,000
12		Loan	The Manhattan	$1,103	NAP	$350,000
13	(26)	Loan	West Town Mall	Springing	$463,503	$80,469
14		Loan	Wal-Mart Central	$2,904	$104,533	$0
15	(26)	Loan	Acropolis Garden	$13,596	NAP	$0
16	(26)	Loan	Bob Evans	$5,558	$133,380	$0
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	Greater of (a) one-twelfth (1/12th) of four percent (4%) of Gross Income from Operations for the Property over the trailing twelve (12) month period, or (b) the amount required by the terms of the Management Agreement or the Franchise Agreement	NAP	$0
18		Loan	Carolina Hotel Portfolio	1/12th of 4% of gross revenues for the properties in the preceding calendar year.	NAP	$0
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	$4,284	NAP	$18,305
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	$6,472	NAP	$704,651
21		Loan	Whitehall Place Apartments	$17,555	$700,000	$0
22	(26)	Loan	Tenalok Portfolio	$4,354	$180,000	$300,000
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	$0	NAP	$0
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	1/12th of 4% of the greater of (i) Gross Rents for the Property in the preceding calendar year or (ii) the projected Gross Rents for the Property for the current calendar year according to the most recently submitted Annual Budget	NAP	$0
25	(26)	Loan	Central Avenue Hotels	Monthly: 1/12 of 8.0% of annual revenues on each payment date until May, 2020, inclusively. On the June, 2020 each payment date thereafter, 1/12 of 4.25% of annual revenues.	NAP	$0
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	Greater of (a) one-twelfth (1/12th) of four percent (4%) times the annual Rents and Profits of the Property for the applicable prior twelve (12) month period, or (b) the amount required by the terms of the Franchise Agreement	NAP	$0
27		Loan	Quality Inn Biloxi	4.0% of gross rent for the immediately preceding calendar month	NAP	$0
28		Loan	Aston Plaza	$0	NAP	$0
29		Loan	AT&T Lincolnwood	$56	NAP	$0
30		Loan	Petco Bloomingdale	$257	NAP	$0
31		Loan	Panera Bread Schererville	$75	NAP	$0

A-1-9

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(22)
Loan ID	Footnotes	Property Flag	Deal Name	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax Reserves (23)	Monthly Tax Reserves	Upfront Insurance Reserves (23)	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve (23)	Upfront Debt Service Reserves (23)	Monthly Debt Service Reserves	Upfront Environmental Reserves (23)
1		Loan	Park Center Phase I	Springing	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0
2		Loan	Westin Building Exchange	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0
3		Loan	Two Independence Square	Springing	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	Monthly: $446,775 commencing with the payment date in May 2025 and on each payment date thereafter	NAP	$0	$3,878,518	$227,000	$113,500	$0	$0	$0	$0
5		Loan	The Boulders Resort & Spa	$0	NAP	$73,769	$59,673	$167,878	$18,780	$0	$0	$0	$0
6	(26)	Loan	Hilton Glendale	$0	NAP	$760,488	$108,641	$40,111	$10,028	$5,500	$0	$0	$0
7		Loan	85 Broad Street	Springing	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0
8		Loan	Allergan HQ	$0	NAP	$593,753	Springing	$47,573	$23,787	$552,438	$0	$0	$0
9		Loan	JW Marriott Chicago	$0	NAP	$223,974	$223,974	$198,332	$24,791	$13,554	$0	$0	$0
10		Loan	300 Montgomery	Springing	NAP	$76,794	Springing	$59,011	Springing	$0	$0	$0	$0
11	(26)	Loan	Center 78	$31,056	NAP	$55,238	$55,238	$56,892	$5,172	$7,975	$0	$0	$0
12		Loan	The Manhattan	Springing	$350,000	$135,958	$27,192	$7,014	Springing	$0	$0	$0	$0
13	(26)	Loan	West Town Mall	$80,469	$3,862,515	$0	Springing	$0	Springing	$0	$0	$0	$0
14		Loan	Wal-Mart Central	$17,422	$627,197	$187,999	$37,600	$9,744	$3,248	$7,500	$0	$0	$0
15	(26)	Loan	Acropolis Garden	$0	NAP	$295,949	$147,974	$63,643	$31,821	$322,500	$0	$0	$0
16	(26)	Loan	Bob Evans	$0	NAP	$108,135	Springing	$10,576	Springing	$296,721	$0	$0	$0
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	$0	NAP	$183,140	$36,628	$10,588	$5,294	$17,460	$0	$0	$0
18		Loan	Carolina Hotel Portfolio	$0	NAP	$308,655	$30,865	$21,261	$10,631	$48,679	$0	$0	$0
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	$35,820	NAP	$119,877	$39,959	$19,993	$1,999	$0	$0	$0	$0
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	$32,360	NAP	$349,538	$69,908	$14,782	$7,391	$125,581	$0	$0	$0
21		Loan	Whitehall Place Apartments	$0	NAP	$40,653	$20,327	$46,526	$11,632	$231,750	$0	$0	$0
22	(26)	Loan	Tenalok Portfolio	$16,648	$500,000	$23,875	$23,875	$42,016	$8,403	$594,294	$0	$0	$0
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	$0	NAP	$0	Springing	$0	Springing	$1,140,575	$0	$0	$230,862
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	$0	NAP	$131,166	$14,574	$0	Springing	$0	$0	$0	$0
25	(26)	Loan	Central Avenue Hotels	$0	NAP	$8,201	$8,201	$61,949	$6,195	$0	$0	$0	$0
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	$0	NAP	$53,790	$4,890	$8,447	$4,224	$0	$0	$0	$0
27		Loan	Quality Inn Biloxi	$0	NAP	$62,971	$6,997	$20,557	$10,278	$22,813	$0	$0	$0
28		Loan	Aston Plaza	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0	$150,000
29		Loan	AT&T Lincolnwood	$0	NAP	$5,625	$5,625	$847	$424	$0	$0	$0	$0
30		Loan	Petco Bloomingdale	$601	NAP	$0	Springing	$0	Springing	$92,400	$0	$0	$0
31		Loan	Panera Bread Schererville	$0	NAP	$5,666	$1,416	$1,031	$516	$2,063	$0	$0	$0

A-1-10

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(22)
Loan ID	Footnotes	Property Flag	Deal Name	Initial Other Reserves (23)	Initial Other Reserves Description	Ongoing Other Reserves
1		Loan	Park Center Phase I	$0	NAP	$0
2		Loan	Westin Building Exchange	$0	NAP	Springing
3		Loan	Two Independence Square	$0	NAP	$0
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	$11,431,608	Outstanding Rollover Reserve ($10,298,441); Free Rent Reserve ($1,133,167)	$0
5		Loan	The Boulders Resort & Spa	$300,000	Seasonality Reserve	Springing
6	(26)	Loan	Hilton Glendale	$0	NAP	$0
7		Loan	85 Broad Street	$8,741,590	Upfront Unfunded Lease Obligations Reserve ($8,170,739); Upfront Free Rent Reserve ($570,850)	Springing
8		Loan	Allergan HQ	$62,635,825	Tenant Improvement Allowance Reserve ($23,477,865.38); Allergan Free Rent Reserve ($14,176,409); Additional Parking Facilities Reserve ($9,784,199.7); Base Building Allowance Reserve ($6,825,000); Allergan LC Reserve ($5,728,098); FFE&T Allowance Reserve ($1,903,115.38); Operating Expense Reserve ($404,058); Valet Parking Reserve ($135,000); Bright Horizons Free Rent Reserve ($104,691.6); Bright Horizons Tenant Improvement Allowance Reserve ($97,387.5)	Springing
9		Loan	JW Marriott Chicago	$2,000,000	Seasonal Reserve	Springing
10		Loan	300 Montgomery	$0	NAP	$0
11	(26)	Loan	Center 78	$0	NAP	Springing
12		Loan	The Manhattan	$856,007	Free Rent Reserve ($162,062); Outstanding TI/LC ((x) $518,870 for tenant improvement, (y) $81,336 for landlord work reserve, (z) $93,739 for leasing commissions)	Springing
13	(26)	Loan	West Town Mall	$0	NAP	$0
14		Loan	Wal-Mart Central	$193,742	Outstanding TI Reserve ($133,375); Free Rent Reserve ($30,640); Estoppel Payment Reserve ($29,726.91)	Springing
15	(26)	Loan	Acropolis Garden	$1,651,824	Common Charges Reserve	Springing
16	(26)	Loan	Bob Evans	$0	NAP	Springing
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	$1,160,000	PIP Reserve ($1,050,000); Seasonality Reserve ($110,000)	$25,000
18		Loan	Carolina Hotel Portfolio	$5,149,037	PIP Reserve ($5,115,704); Seasonality Reserve ($33,333)	Springing
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	$602,427	Free Rent Reserve ($547,844); Ground Rent Reserve ($54,583)	$54,583
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	$6,693,098	Concessions Reserve ($2,736,408); Outstanding TI/LC Reserve ($2,206,689); AstraZeneca TI/LC Reserve ($1,750,000)	Springing
21		Loan	Whitehall Place Apartments	$0	NAP	$0
22	(26)	Loan	Tenalok Portfolio	$0	NAP	Springing
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	$2,802,940	PIP Reserve	Springing
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	$1,054,791	PIP Reserve	Springing
25	(26)	Loan	Central Avenue Hotels	$25,000	Seasonal Reserve	Springing
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	$1,030,000	Seasonality Reserve ($150,000); PIP Reserve ($880,000)	Springing
27		Loan	Quality Inn Biloxi	$200,000	Seasonal Reserve	Springing
28		Loan	Aston Plaza	$0	NAP	$0
29		Loan	AT&T Lincolnwood	$28,350	TI Reserve	Springing
30		Loan	Petco Bloomingdale	$5,000	Immaterial Property Management Code Violation Cure Reserve	$0
31		Loan	Panera Bread Schererville	$0	NAP	Springing

A-1-11

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(22)
Loan ID	Footnotes	Property Flag	Deal Name	Ongoing Other Reserves Description
1		Loan	Park Center Phase I	NAP
2		Loan	Westin Building Exchange	Leasing Reserve: Borrower shall deposit with Lender on each Monthly Payment Date occurring during the continuance of a Cash Trap Event Period an amount equal to the quotient of (a) the product of (i) $5.00 per annum and (ii) the rentable square footage of all vacant space at the Property (exclusive of the WBX Datacenter Space) as reasonably determined by Lender as of the commencement of the Cash Trap Event Period and (b) twelve (12).
3		Loan	Two Independence Square	NAP
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	NAP
5		Loan	The Boulders Resort & Spa	Seasonality Reserve: Commencing on the Payment Date occurring in February, 2018 and on each Payment Date thereafter which occurs during a Seasonality Trigger Period (the period commencing with the Payment Date occurring in February of each calendar year), all Excess Cash Flow, to be used for anticipated payments of shortfalls in Debt Service and other amounts due to Lender under the Loan Documents.
6	(26)	Loan	Hilton Glendale	NAP
7		Loan	85 Broad Street	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
8		Loan	Allergan HQ	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
9		Loan	JW Marriott Chicago	Seasonal Reserve: Monthly deposit of $500,000 on each payment date occurring during the period between May and December, inclusive
10		Loan	300 Montgomery	NAP
11	(26)	Loan	Center 78	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
12		Loan	The Manhattan	Tenant Cash Trap Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Tenant Cash Trap Period.
13	(26)	Loan	West Town Mall	NAP
14		Loan	Wal-Mart Central	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
15	(26)	Loan	Acropolis Garden	Common Charge Reserve: Borrower shall deposit an amount equal to the Common Charges that will be payable for the month in which such Payment Date occurs.
16	(26)	Loan	Bob Evans	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	Seasonality Reserve: On each Payment Date occurring in March, April, June, July, August, September and October, Borrower shall pay to Lender the Monthly Seasonality Deposit ($25,000) for deposit into the Seasonality Reserve Account
18		Loan	Carolina Hotel Portfolio	Seasonality Reserve: Lender will escrow $33,333 upfront and $33,333 in the months of August and September in Year 1. From Year 2 through maturity, Lender will collect $33,333 in months May, June, and July. PIP Reserve: Following the occurrence of a Franchise Sweep Event, borrower shall deposit with Lender all excess cash flow into the PIP reserve account.
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.; Ground Rent Reserve ($54,583)
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.
21		Loan	Whitehall Place Apartments	NAP
22	(26)	Loan	Tenalok Portfolio	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	Seasonal Reserve: Upon the occurrence of the PIP Completion Event, Borrower shall pay to Lender on each Payment Date occurring during the period between March and December, inclusive an amount equal to $83,000.00
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	PIP Reserve: (i) if on or after December 31, 2020 the FF&E reserve funds together with the PIP Reserve Fund are less than 125.0% of the estimated costs required to complete the remaining scheduled PIP, the borrower shall make a deposit into the PIP account in an amount sufficient to increase the sum of the PIP Reserve with respect to the scheduled PIP plus FF&E reserve to 125.0% of the estimated costs to complete the remaining scheduled PIP, (ii) on the date that a new PIP is required by the franchise agreement, an amount equal to 125.0% of the estimated costs to pay for the new PIP less the amount reserve in the FF&E reserve that are not allocated for completion of FF&E Work.
25	(26)	Loan	Central Avenue Hotels	Seasonal Reserve: Monthly: $50,000 on each payment date in the month of March, June and July of each year capped at $200,000 and commencing upon the reserve reaching $100,000. Property Improvement Plan Reserve: If any franchise agreement requires any repairs or improvements to the property (excluding Immediate Property Improvement Repairs), borrower shall deposit 125% of the estimated cost. Franchise Reserve: if Franchise Cash Sweep Event occurs, borrower show deposit all Available Cash on each payment date thereafter.
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	Seasonality Reserve: Borrower shall replenish the Seasonality Reserve with monthly deposits on each Payment Date occurring in October, January, February, March, April, and May of each calendar year, in an amount equal to all Excess Cash Flow
27		Loan	Quality Inn Biloxi	Seasonal Reserve (To the extent the balance in the Seasonal Reserve subaccount is less than $200,000: $25,000 on each payment date occurring on April, $30,000 on each payment date occurring on June, $55,000 on each payment date occurring on July and August, $15,000 on each payment date on October, $22,000 on each payment date on November); Franchise Expiration Reserve (Monthly deposit of excess cash flow upon the occurrence and continuance of a Franchise Expiration Trigger Event)
28		Loan	Aston Plaza	NAP
29		Loan	AT&T Lincolnwood	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.
30		Loan	Petco Bloomingdale	NAP
31		Loan	Panera Bread Schererville	Primary Tenant Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a Primary Tenant Sweep Period.

A-1-12

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(22)
Loan ID	Footnotes	Property Flag	Deal Name	Other Reserves Cap	Holdback	Holdback Amount	Holdback Description	Letter of Credit	Letter of Credit Description
1		Loan	Park Center Phase I	NAP	No	NAP	NAP	No	NAP
2		Loan	Westin Building Exchange	An amount equal to the product of (i) twenty-four (24) and (ii) an amount equal to the quotient of (a) the product of (i) $5.00 per annum and (ii) the rentable square footage of all vacant space at the Property (exclusive of the WBX Datacenter Space) as reasonably determined by Lender as of the commencement of the Cash Trap Event Period and (b) twelve (12)	No	NAP	NAP	No	NAP
3		Loan	Two Independence Square	NAP	No	NAP	NAP	No	NAP
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	NAP	No	NAP	NAP	No	NAP
5		Loan	The Boulders Resort & Spa	An amount equal to the product of (a) the sum of the absolute value of each monthly shortfall in Net Cash Flow, less Debt Service due for each such calendar month over the trailing twelve (12) month period, to be calculated by Lender in its reasonable discretion as of the end of each calendar year and (b) one hundred and five percent (105%).	No	NAP	NAP	No	NAP
6	(26)	Loan	Hilton Glendale	NAP	No	NAP	NAP	No	NAP
7		Loan	85 Broad Street	NAP	No	NAP	NAP	No	NAP
8		Loan	Allergan HQ	NAP	No	NAP	NAP	No	NAP
9		Loan	JW Marriott Chicago	NAP	No	NAP	NAP	No	NAP
10		Loan	300 Montgomery	NAP	No	NAP	NAP	No	NAP
11	(26)	Loan	Center 78	NAP	No	NAP	NAP	No	NAP
12		Loan	The Manhattan	NAP	No	NAP	NAP	No	NAP
13	(26)	Loan	West Town Mall	NAP	No	NAP	NAP	No	NAP
14		Loan	Wal-Mart Central	NAP	No	NAP	NAP	No	NAP
15	(26)	Loan	Acropolis Garden	NAP	No	NAP	NAP	No	NAP
16	(26)	Loan	Bob Evans	NAP	No	NAP	NAP	No	NAP
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	Seasonality Reserve ($225,000)	No	NAP	NAP	No	NAP
18		Loan	Carolina Hotel Portfolio	Seasonality Reserve: ($100,000)	No	NAP	NAP	No	NAP
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	NAP	No	NAP	NAP	No	NAP
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	NAP	No	NAP	NAP	No	NAP
21		Loan	Whitehall Place Apartments	NAP	No	NAP	NAP	No	NAP
22	(26)	Loan	Tenalok Portfolio	NAP	No	NAP	NAP	No	NAP
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	NAP	No	NAP	NAP	No	NAP
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	NAP	No	NAP	NAP	No	NAP
25	(26)	Loan	Central Avenue Hotels	$200,000	No	NAP	NAP	No	NAP
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	Seasonality Reserve ($150,000)	No	NAP	NAP	No	NAP
27		Loan	Quality Inn Biloxi	NAP	No	NAP	NAP	No	NAP
28		Loan	Aston Plaza	NAP	No	NAP	NAP	No	NAP
29		Loan	AT&T Lincolnwood	NAP	No	NAP	NAP	No	NAP
30		Loan	Petco Bloomingdale	NAP	No	NAP	NAP	No	NAP
31		Loan	Panera Bread Schererville	NAP	No	NAP	NAP	No	NAP

A-1-13

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT(25)

Loan ID

Footnotes

Property
Flag

Deal Name

Appraisal
Report Date

Environmental
Phase I
Report Date

Phase II Performed(24)

Engineering
Report Date

Seismic
Zone
(Y/N)

Seismic
Report Date

PML %

Additional Future Debt Permitted

Loan

Park Center Phase I

6/26/2017

7/21/2017

6/1/2017

NAP

Loan

Westin Building Exchange

5/23/2017

5/31/2017

13.0% (Tower); 19.0% (Parking Garage)

Loan

Two Independence Square

1/5/2017

5.0%

3 - CS

Two Independence Square - CS

3 - NXS

Two Independence Square - Natixis

(26)

Loan

245 Park Avenue

4/1/2017

4/19/2017

4/20/2017

NAP

Loan

The Boulders Resort & Spa

7/6/2017

7/11/2017

NAP

(26)

Loan

Hilton Glendale

6/20/2017

6/27/2017

6/26/2017

12.0%

Loan

85 Broad Street

4/30/2017

5/16/2017

5/22/2017

NAP

Yes

Loan

Allergan HQ

7/1/2018

10/13/2016

11/10/2016

NAP

Loan

JW Marriott Chicago

5/2/2017

5/12/2017

NAP

Loan

300 Montgomery

5/24/2017

5/31/2017

5/26/2017

21.0%

Yes

(26)

Loan

Center 78

6/1/2017

6/22/2017

6/23/2017

NAP

Loan

The Manhattan

8/1/2018

7/11/2017

7/10/2017

NAP

(26)

Loan

West Town Mall

5/24/2017

6/7/2017

NAP

Yes

Loan

Wal-Mart Central

5/18/2017

5/17/2017

5/18/2017

7.0%

(26)

Loan

Acropolis Garden

2/16/2017

2/23/2017

2/22/2017

NAP

(26)

Loan

Bob Evans

5/19/2017

6/1/2017

4/21/2017

NAP

16.01

Property

Property 6

6/4/2017

6/1/2017

4/21/2017

NAP

16.02

Property

Property 8

5/19/2017

6/1/2017

4/21/2017

NAP

16.03

Property

Property 9

6/6/2017

6/1/2017

4/21/2017

NAP

16.04

Property

Property 2

6/6/2017

6/1/2017

4/21/2017

NAP

16.05

Property

Property 10

6/1/2017

4/21/2017

NAP

16.06

Property

Property 15

6/6/2017

6/1/2017

4/21/2017

NAP

16.07

Property

Property 13

5/19/2017

6/1/2017

4/21/2017

NAP

16.08

Property

Property 5

6/6/2017

6/1/2017

4/21/2017

NAP

16.09

Property

Property 1

6/4/2017

6/1/2017

4/21/2017

NAP

16.10

Property

Property 4

6/6/2017

6/1/2017

4/21/2017

NAP

16.11

Property

Property 11

5/20/2017

6/1/2017

4/21/2017

NAP

16.12

Property

Property 20

5/16/2017

6/1/2017

4/21/2017

NAP

16.13

Property

Property 14

5/20/2017

6/1/2017

4/21/2017

NAP

16.14

Property

Property 7

6/6/2017

6/1/2017

4/21/2017

NAP

16.15

Property

Property 21

5/19/2017

6/1/2017

4/21/2017

NAP

16.16

Property

Property 3

5/19/2017

6/1/2017

4/21/2017

NAP

16.17

Property

Property 16

6/1/2017

4/21/2017

NAP

16.18

Property

Property 18

5/20/2017

6/1/2017

4/21/2017

NAP

16.19

Property

Property 23

5/20/2017

6/1/2017

4/21/2017

NAP

16.20

Property

Property 19

5/20/2017

6/1/2017

4/21/2017

NAP

16.21

Property

Property 17

6/1/2017

4/21/2017

NAP

16.22

Property

Property 22

5/20/2017

6/1/2017

4/21/2017

NAP

16.23

Property

Property 12

5/19/2017

6/1/2017

4/21/2017

NAP

Loan

Sheraton Garden Grove

5/8/2017

5/17/2017

5/9/2017

5/10/2017

9.0%

Loan

Carolina Hotel Portfolio

Various

NAP

18.01

Property

Holiday Inn Express & Suites Wilmington-University Ctr.

5/7/2017

4/5/2017

NAP

18.02

Property

Fairfield Inn Charlotte Northlake

5/5/2017

4/5/2017

NAP

18.03

Property

Holiday Inn Express & Suites Goldsboro Base Area

5/8/2017

4/6/2017

NAP

18.04

Property

Comfort Suites Gastonia

5/5/2017

4/5/2017

4/6/2017

NAP

18.05

Property

Fairfield Inn Myrtle Beach North

5/7/2017

4/5/2017

NAP

Loan

Keystone 200 & 300

2/17/2017

2/3/2017

NAP

19.01

Property

Keystone 300

2/17/2017

2/3/2017

NAP

19.02

Property

Keystone 200

2/17/2017

2/3/2017

NAP

Loan

Apex Fort Washington

1/1/2018

12/14/2016

NAP

Loan

Whitehall Place Apartments

3/29/2017

4/7/2017

NAP

(26)

Loan

Tenalok Portfolio

Various

9/29/2016

Various

22.01

Property

Frayser Village

9/19/2016

9/30/2016

9/29/2016

9.0%

22.02

Property

Bartlesville Plaza

9/25/2016

9/29/2016

NAP

22.03

Property

Three Notch Plaza

9/22/2016

9/29/2016

NAP

22.04

Property

Frayser Center

9/19/2016

9/29/2016

10.0%

(26)

Loan

IC Leased Fee Hotel Portfolio

Various

4/4/2017

Various

NAP

23.01

Property

Radisson Paper Valley

3/27/2017

4/4/2017

NAP

23.02

Property

City Place Downtown St. Louis

3/28/2017

4/4/2017

NAP

23.03

Property

Radisson Albany

3/22/2017

4/4/2017

NAP

23.04

Property

Radisson Cromwell

3/23/2017

4/4/2017

NAP

23.05

Property

Radisson Cheyenne

4/4/2017

NAP

23.06

Property

Radisson High Point

3/31/2017

4/4/2017

4/6/2017

NAP

23.07

Property

Radisson Billings

4/5/2017

4/4/2017

NAP

Loan

Comfort Suites Arlington

6/23/2017

7/11/2017

7/12/2017

NAP

(26)

Loan

Central Avenue Hotels

12/20/2016

Various

NAP

25.01

Property

La Quinta Inn & Suites

12/20/2016

1/23/2017

NAP

25.02

Property

Country Inn & Suites

12/20/2016

1/24/2017

NAP

25.03

Property

Quality Inn & Suites

12/20/2016

1/20/2017

NAP

25.04

Property

Econo Lodge Inn & Suites

12/20/2016

1/19/2017

NAP

Loan

Springhill Suites - Vero Beach FL

8/1/2017

8/11/2017

NAP

Loan

Quality Inn Biloxi

5/11/2017

6/20/2017

NAP

Loan

Aston Plaza

6/28/2017

7/10/2017

Yes

7/10/2017

NAP

Loan

AT&T Lincolnwood

6/30/2017

7/7/2017

NAP

Loan

Petco Bloomingdale

7/27/2016

8/4/2016

NAP

Loan

Panera Bread Schererville

7/1/2017

7/7/2017

NAP

A-1-14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				ADDITIONAL PERMITTED DEBT(25)	TOTAL MORTGAGE DEBT INFORMATION
Loan ID	Footnotes	Property Flag	Deal Name	Additional Future Debt Permitted Description	Cut-off Date Pari Passu Mortgage Debt Balance
1		Loan	Park Center Phase I	NAP	$158,000,000
2		Loan	Westin Building Exchange	NAP	$135,000,000
3		Loan	Two Independence Square	NAP	$164,000,000
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	NAP	$1,080,000,000
5		Loan	The Boulders Resort & Spa	NAP	$73,000,000
6	(26)	Loan	Hilton Glendale	NAP	NAP
7		Loan	85 Broad Street	Mezzanine debt permitted subject to the following conditions, among others, (i) LTV equal to or less than 55.0%; (ii) DSCR equal to or greater than 1.75x; (iii) DY equal to or greater than 6.6%; (iv) Intercreditor agreement; and (v) Rating Agency Confirmation	$169,000,000
8		Loan	Allergan HQ	NAP	NAP
9		Loan	JW Marriott Chicago	NAP	$79,300,000
10		Loan	300 Montgomery	Future mezzanine debt permitted subject to: (i) no event of default; (ii) maximum combined LTV of 80.0%; (iii) minimum combined Underwritten Debt Service Coverage Ratio of 1.50x; (iv) Intercreditor Agreement required; and (v) Rating Agency confirmation	$66,000,000
11	(26)	Loan	Center 78	NAP	$63,863,277
12		Loan	The Manhattan	NAP	NAP
13	(26)	Loan	West Town Mall	Subject to Lender’s approval, Borrower shall be permitted to enter into a PACE Loan for an amount not to exceed $5,000,000.00	$123,900,000
14		Loan	Wal-Mart Central	NAP	NAP
15	(26)	Loan	Acropolis Garden	NAP	$45,000,000
16	(26)	Loan	Bob Evans	NAP	NAP
16.01		Property	Property 6
16.02		Property	Property 8
16.03		Property	Property 9
16.04		Property	Property 2
16.05		Property	Property 10
16.06		Property	Property 15
16.07		Property	Property 13
16.08		Property	Property 5
16.09		Property	Property 1
16.10		Property	Property 4
16.11		Property	Property 11
16.12		Property	Property 20
16.13		Property	Property 14
16.14		Property	Property 7
16.15		Property	Property 21
16.16		Property	Property 3
16.17		Property	Property 16
16.18		Property	Property 18
16.19		Property	Property 23
16.20		Property	Property 19
16.21		Property	Property 17
16.22		Property	Property 22
16.23		Property	Property 12
17		Loan	Sheraton Garden Grove	NAP	NAP
18		Loan	Carolina Hotel Portfolio	NAP	$36,500,000
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.
18.02		Property	Fairfield Inn Charlotte Northlake
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area
18.04		Property	Comfort Suites Gastonia
18.05		Property	Fairfield Inn Myrtle Beach North
19		Loan	Keystone 200 & 300	NAP	NAP
19.01		Property	Keystone 300
19.02		Property	Keystone 200
20		Loan	Apex Fort Washington	NAP	$54,500,000
21		Loan	Whitehall Place Apartments	NAP	NAP
22	(26)	Loan	Tenalok Portfolio	NAP	NAP
22.01		Property	Frayser Village
22.02		Property	Bartlesville Plaza
22.03		Property	Three Notch Plaza
22.04		Property	Frayser Center
23	(26)	Loan	IC Leased Fee Hotel Portfolio	NAP	$62,465,000
23.01		Property	Radisson Paper Valley
23.02		Property	City Place Downtown St. Louis
23.03		Property	Radisson Albany
23.04		Property	Radisson Cromwell
23.05		Property	Radisson Cheyenne
23.06		Property	Radisson High Point
23.07		Property	Radisson Billings
24		Loan	Comfort Suites Arlington	NAP	NAP
25	(26)	Loan	Central Avenue Hotels	NAP	NAP
25.01		Property	La Quinta Inn & Suites
25.02		Property	Country Inn & Suites
25.03		Property	Quality Inn & Suites
25.04		Property	Econo Lodge Inn & Suites
26		Loan	Springhill Suites - Vero Beach FL	NAP	NAP
27		Loan	Quality Inn Biloxi	NAP	NAP
28		Loan	Aston Plaza	NAP	NAP
29		Loan	AT&T Lincolnwood	NAP	NAP
30		Loan	Petco Bloomingdale	NAP	NAP
31		Loan	Panera Bread Schererville	NAP	NAP

A-1-15

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				TOTAL MORTGAGE DEBT INFORMATION				TOTAL DEBT INFORMATION
Loan ID	Footnotes	Property Flag	Deal Name	Cut-off Date Subord. 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
1		Loan	Park Center Phase I		51.4%	3.17x	10.8%		51.4%	3.17x	10.8%
2		Loan	Westin Building Exchange		26.6%	7.20x	24.7%		26.6%	7.20x	24.7%
3		Loan	Two Independence Square	$61,700,000	60.2%	2.76x	9.1%		60.2%	2.76x	9.1%
3 - CS			Two Independence Square - CS
3 - NXS			Two Independence Square - Natixis
4	(26)	Loan	245 Park Avenue	$120,000,000	80.0%	1.42x	6.5%	$568,000,000	80.0%	1.42x	6.5%
5		Loan	The Boulders Resort & Spa		56.0%	1.61x	13.2%		56.0%	1.61x	13.2%
6	(26)	Loan	Hilton Glendale		70.4%	1.54x	12.2%	$5,244,895	70.4%	1.54x	12.2%
7		Loan	85 Broad Street	$189,600,000	55.0%	1.75x	7.2%		55.0%	1.75x	7.2%
8		Loan	Allergan HQ	$50,000,000	66.9%	1.01x	7.6%	$20,000,000	66.9%	1.01x	7.6%
9		Loan	JW Marriott Chicago	$124,200,000	72.9%	1.26x	7.9%	$66,500,000	72.9%	1.26x	7.9%
10		Loan	300 Montgomery		55.2%	2.56x	9.6%		55.2%	2.56x	9.6%
11	(26)	Loan	Center 78	$4,936,723	85.1%	1.08x	7.9%	$11,900,000	85.1%	1.08x	7.9%
12		Loan	The Manhattan		62.4%	1.75x	8.2%		62.4%	1.75x	8.2%
13	(26)	Loan	West Town Mall	$86,100,000	56.0%	1.67x	10.8%		56.0%	1.67x	10.8%
14		Loan	Wal-Mart Central		74.3%	1.52x	9.9%		74.3%	1.52x	9.9%
15	(26)	Loan	Acropolis Garden	$1	25.4%	5.31x	20.4%		25.4%	5.31x	20.4%
16	(26)	Loan	Bob Evans		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.01		Property	Property 6		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.02		Property	Property 8		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.03		Property	Property 9		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.04		Property	Property 2		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.05		Property	Property 10		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.06		Property	Property 15		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.07		Property	Property 13		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.08		Property	Property 5		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.09		Property	Property 1		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.10		Property	Property 4		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.11		Property	Property 11		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.12		Property	Property 20		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.13		Property	Property 14		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.14		Property	Property 7		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.15		Property	Property 21		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.16		Property	Property 3		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.17		Property	Property 16		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.18		Property	Property 18		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.19		Property	Property 23		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.20		Property	Property 19		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.21		Property	Property 17		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.22		Property	Property 22		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
16.23		Property	Property 12		49.5%	2.12x	13.1%		49.5%	2.12x	13.1%
17		Loan	Sheraton Garden Grove		54.6%	1.61x	12.5%		54.6%	1.61x	12.5%
18		Loan	Carolina Hotel Portfolio	$8,230,000	80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
18.01		Property	Holiday Inn Express & Suites Wilmington-University Ctr.		80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
18.02		Property	Fairfield Inn Charlotte Northlake		80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
18.03		Property	Holiday Inn Express & Suites Goldsboro Base Area		80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
18.04		Property	Comfort Suites Gastonia		80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
18.05		Property	Fairfield Inn Myrtle Beach North		80.8%	1.36x	12.7%		80.8%	1.36x	12.7%
19		Loan	Keystone 200 & 300		60.6%	1.77x	13.0%		60.6%	1.77x	13.0%
19.01		Property	Keystone 300		60.6%	1.77x	13.0%		60.6%	1.77x	13.0%
19.02		Property	Keystone 200		60.6%	1.77x	13.0%		60.6%	1.77x	13.0%
20		Loan	Apex Fort Washington		64.4%	1.41x	10.6%		64.4%	1.41x	10.6%
21		Loan	Whitehall Place Apartments		54.5%	1.46x	11.4%		54.5%	1.46x	11.4%
22	(26)	Loan	Tenalok Portfolio		65.5%	1.20x	10.4%	$4,948,245	65.5%	1.20x	10.4%
22.01		Property	Frayser Village		65.5%	1.20x	10.4%		65.5%	1.20x	10.4%
22.02		Property	Bartlesville Plaza		65.5%	1.20x	10.4%		65.5%	1.20x	10.4%
22.03		Property	Three Notch Plaza		65.5%	1.20x	10.4%		65.5%	1.20x	10.4%
22.04		Property	Frayser Center		65.5%	1.20x	10.4%		65.5%	1.20x	10.4%
23	(26)	Loan	IC Leased Fee Hotel Portfolio		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.01		Property	Radisson Paper Valley		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.02		Property	City Place Downtown St. Louis		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.03		Property	Radisson Albany		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.04		Property	Radisson Cromwell		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.05		Property	Radisson Cheyenne		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.06		Property	Radisson High Point		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
23.07		Property	Radisson Billings		73.2%	1.67x	8.5%		73.2%	1.67x	8.5%
24		Loan	Comfort Suites Arlington		65.2%	1.78x	12.8%		65.2%	1.78x	12.8%
25	(26)	Loan	Central Avenue Hotels		52.6%	1.69x	14.6%		52.6%	1.69x	14.6%
25.01		Property	La Quinta Inn & Suites		52.6%	1.69x	14.6%		52.6%	1.69x	14.6%
25.02		Property	Country Inn & Suites		52.6%	1.69x	14.6%		52.6%	1.69x	14.6%
25.03		Property	Quality Inn & Suites		52.6%	1.69x	14.6%		52.6%	1.69x	14.6%
25.04		Property	Econo Lodge Inn & Suites		52.6%	1.69x	14.6%		52.6%	1.69x	14.6%
26		Loan	Springhill Suites - Vero Beach FL		62.0%	1.67x	13.2%		62.0%	1.67x	13.2%
27		Loan	Quality Inn Biloxi		54.5%	1.72x	14.6%		54.5%	1.72x	14.6%
28		Loan	Aston Plaza		46.4%	2.57x	17.4%		46.4%	2.57x	17.4%
29		Loan	AT&T Lincolnwood		62.6%	1.44x	9.2%		62.6%	1.44x	9.2%
30		Loan	Petco Bloomingdale		48.9%	1.83x	12.0%		48.9%	1.83x	12.0%
31		Loan	Panera Bread Schererville		51.4%	1.57x	10.0%		51.4%	1.57x	10.0%

A-1-16

CSAIL 2017-CX9
FOOTNOTES TO ANNEX A-1

(1)	“Column” denotes Column Financial, Inc. as Mortgage Loan Seller, “BSP” denotes Benefit Street Partners CRE Finance LLC as Mortgage Loan Seller, “Natixis” denotes Natixis Real Estate Capital LLC as Mortgage Loan Seller.

	With regards to Loan No. 3, Two Independence Square, the Two Independence Square Whole Loan (as defined below) was originated by Column and is expected to be sold into the CSAIL 2017-CX9 securitization trust by Column and Natixis.

(2)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

(3)	With regards to Loan No. 1, Park Center Phase I, the mortgage loan is part of a $158.0 million whole loan (the “Park Center Phase I Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1 (the “Park Center Phase I Loan”), which has an outstanding principal balance as of the cut-off date of approximately $80.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of the cut-off date of approximately $78.0 million and is held by Column. All loan level metrics are based on the Park Center Phase I Whole Loan balance.

	With regards to Loan No. 2, Westin Building Exchange, the mortgage loan is part of a $135.0 million whole loan (the “Westin Building Exchange Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1 has an outstanding principal balance as of the cut-off date of approximately $67.5 million and is held by Wells Fargo Bank, National Association. Note A-2 (the “Westin Building Exchange Loan”), which has an outstanding principal balance as of the cut-off date of approximately $67.5 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust.

	With regards to Loan No. 3, Two Independence Square, the mortgage loan is part of a $225.7 million whole loan (the “Two Independence Square Whole Loan”), which is comprised of four pari passu component notes (Note A-1, Note A-2, Note A-3-A, and Note A-3-B) and one subordinate companion loan (Note B). Note A-2 and Note A-3-B (collectively, the “Two Independence Square Loan”), which have an aggregate outstanding principal balance as of the cut-off date of approximately $55.0 million, are expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-1 and Note B have an aggregate outstanding principal balance as of the cut-off date of approximately $125.7 million and were contributed to the CSMC 2017-MOON Commercial Mortgage Trust. Note A-3-A has an outstanding principal balance as of the cut-off date of approximately $45.0 million and was contributed to WFCM 2017-C39 Commercial Mortgage Trust. All loan level metrics are based on the $164.0 million senior portion of the Two Independence Square Whole Loan.

	With regards to Loan No. 4, 245 Park Avenue, the mortgage loan is part of a $1.2 billion whole loan (the “245 Park Avenue Whole Loan”), which is comprised of 23 pari passu component notes (Note A-1-A, Note A-1-B, Note A-1-C, Note A-1-D, Note A-1-E, Note A-2-A-1, Note A-2-A-2, Note A-2-A-3, Note A-2-A-4, Note A-2-B-1, Note A-2-B-2-A, Note A-2-B-2-B , Note A-2-B-3-A, Note A-2-B-3-B, Note A-2-B-3-C, Note A-2-C-1-A, Note A-2-C-1-B, Note A-2-C-2, Note A-2-D-1, Note A-2-D-2, Note A-2-D-3, Note A-2-E-1 and Note A-2-E-2) and five subordinate companion loans (Note B-1, Note B-2, Note B-3, Note B-4 and Note B-5). Note A-2-B-2-A and Note A-2-B-3-B (the “245 Park Avenue Loan”), which have an aggregate outstanding principal balance as of the cut-off date of $54.0 million, are expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-1-A, Note A-1-B, Note A-1-C, Note A-1-D, Note A-1-E, Note B-1, Note B-2, Note B-3, Note B-4 and Note B-5 have an aggregate outstanding principal balance as of the cut-off date of $500.0 million and were contributed to the 245 Park Avenue Trust 2017-245P. Note A-2-A-1 has an outstanding principal balance as of the cut-off date of $98.0 million and was contributed to the JPMCC 2017-JP6 Commercial Mortgage Trust. Note A-2-A-2 and Note A-2-C-1-A have an aggregate outstanding principal balance as of the cut-off date of $93.75 million and were contributed to the DBJPM 2017-C6 Commercial Mortgage Trust. Note A-2-E-1 has an outstanding principal balance as of the cut-off date of $55.0 million and was contributed to the WFCM 2017-C38 Commercial Mortgage Trust. Note A-2-B-3-A has an outstanding principal balance as of the cut-off date of $45.0 million and was contributed to the WFCM 2017-C39 Commercial Mortgage Trust. Note A-2-B-1 has an outstanding principal balance as of the cut-off date of $80.0 million and was contributed to the CSAIL 2017-C8 Commercial Mortgage Trust. Note A-2-D-1 has an outstanding principal balance as of the cut-off date of $32.0 million and was contributed to the UBS 2017-C2 Commercial Mortgage Trust. Note A-2-D-2 and Note A-2-D-3 have an aggregate outstanding principal balance as of the cut-off

A-1-17

	date of $38.0 million and were contributed to the UBS 2017-C3 Commercial Mortgage Trust. Note A-2-A-3 has an outstanding principal balance as of the cut-off date of $75.0 million and was contributed to the JPMCC 2017-JP7 Commercial Mortgage Trust. Note A-2-A-4, Note A-2-B-2-B, Note A-2-B-3-C, Note A-2-C-1-B, Note A-2-C-2, and Note A-2-E-2 have an aggregate outstanding principal balance as of cut-off date of $129.25 million and are held by JPMorgan Chase Bank, National Association, Natixis, Deutsche Bank AG, New York Branch and Barclays Bank PLC. All loan level metrics are based on the $1.08 billion senior portion of the 245 Park Avenue Whole Loan.

	With regards to Loan No. 5, The Boulders Resort & Spa, the mortgage loan is part of a $73.0 million whole loan (the “The Boulders Resort & Spa Whole Loan”), which is comprised of two pari passu component notes (Note A-1, Note A-2). Note A-1, which has an outstanding principal balance as of the cut-off date of approximately $50.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of the cut-off date of approximately $23.0 million and is currently being held by Column Financial, Inc. All loan level metrics are based on The Boulders Resort & Spa Whole Loan balance.

	With regards to Loan No. 7, 85 Broad Street, the mortgage loan is part of a $358.6 million whole loan (the “85 Broad Street Whole Loan”), which is comprised of four pari passu component notes (Note A-A-1, Note A-A-2, Note A-A-3 and Note A-A-4) and three subordinate companion loans (Note A-B, Note B-A and Note B-B). Note A-A-3 (the “85 Broad Street Loan”), which has an outstanding balance as of the cut-off date of approximately $45.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-A-1 and Note A-A-2 have an aggregate outstanding principal balance as of the cut-off date of approximately $90.0 million and were contributed to the CSAIL 2017-C8 Commercial Mortgage Trust. Note A-B has an outstanding principal balance as of the cut-off date of approximately $72.0 million, which was contributed to CSAIL 2017-C8 Commercial Mortgage Trust, as the collateral for the non-pooled loan specific certificates. Note A-A-4 has an outstanding principal balance as of the cut-off date of approximately $34.0 million and was contributed to the UBS 2017-C2 Commercial Mortgage Trust. Note B-A and Note B-B, which have an aggregate outstanding principal balance as of the cut-off date of approximately $117.6 million, were sold to the unaffiliated third party investors. All loan level metrics are based on the $169.0 million senior portion of the 85 Broad Street Whole Loan.

	With regards to Loan No. 8, Allergan HQ, the mortgage loan is part of an approximately $95.0 million whole loan (the “Allergan HQ Whole Loan”), which is comprised of one senior note and one subordinate note. The senior note, which has an outstanding principal balance as of the cut-off date of $45.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. The subordinate note, which has an outstanding principal balance as of cut-off date of approximately $50.0 million, was sold to unaffiliated third party investors. All loan level metrics are based on the $45.0 million senior note of the Allergan HQ Whole Loan balance.

	With regards to Loan No. 9, JW Marriott Chicago, the mortgage loan is part of an approximately $203.5 million whole loan (the “JW Marriott Whole Loan”), which is comprised of three pari passu component notes (Note A-1, Note A-2 and Note A-3) and three subordinate companion loans (Note B-1-A, Note B-1-B and Note B-2). Note A-1 (the “JW Marriott Chicago Loan”), which has an outstanding principal balance as of the cut-off date of approximately $40.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of cut-off date of approximately $28.5 million, was contributed to the UBS 2017-C3 Commercial Mortgage Trust. Note A-3, which has an outstanding principal balance as of cut-off of approximately $10.8 million, is held by Natixis. Note B-1-A, Note B-1-B and Note B-2 were sold to unaffiliated third party investors. All loan level metrics are based on the $79.3 million senior portion of the JW Marriott Chicago Whole Loan balance.

	With regards to Loan No. 10, 300 Montgomery, the mortgage loan is part of an approximately $66.0 million whole loan (the “300 Montgomery Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1 (the “300 Montgomery Loan”), which has an outstanding principal balance as-of cut-off date of approximately $36.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of cut-off date of approximately $30.0 million, is held by Natixis. All loan level metrics are based on the $66.0 million 300 Montgomery Whole Loan.

	With regards to Loan No. 11, Center 78, the mortgage loan is part of an approximately $68.8 million whole loan (the “Center 78 Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2) and one subordinate companion loan (Note B). Note A-1 (the “Center 78 Loan”), which has an outstanding principal balance as of the cut-off date of $35,863,277, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of cut-off date of approximately $28.0 million, was contributed to the UBS 2017-C3 Commercial Mortgage Trust. Note B, which has an outstanding principal balance

A-1-18

	as of the cut-off date of $4,936,723, is held by Natixis and is expected to be sold to an unaffiliated third party investor. All loan level metrics are based on the $63,863,277 senior portion of the Center 78 Whole Loan.

	With regards to Loan No. 13, West Town Mall, the mortgage loan is part of a $123.9 million whole loan (the “West Town Mall Whole Loan”), which is comprised of four pari passu component notes (Note A-1-A, Note A-1-B, Note A-2-A, and Note A-2-B) and two subordinate companion loans (Note B-1 and Note B-2). Note A-2-B (the “West Town Mall Loan”), which has an outstanding principal balance as of the cut-off date of approximately $30.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2-A has an outstanding principal balance as of the cut-off date of approximately $30.0 million and was contributed to JPMCC 2017-JP7 Commercial Mortgage Trust. Note A-1-A, Note A-1-B, Note B-1 and Note B-2 have an aggregate outstanding principal balance as of the cut-off date of approximately $150.0 million and were contributed to WTOWN 2017-KNOX Commercial Mortgage Trust. All loan level metrics are based on the $123.9 million senior portion of the West Town Mall Whole Loan.

	With regards to Loan No. 15, Acropolis Garden, the mortgage loan is part of an approximately $45.0 million whole loan (the “Acropolis Garden Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1 (the “Acropolis Garden Loan”), which has an outstanding principal balance as of the cut-off date of approximately $25.0 million, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of cut-off date of approximately $20.0 million, was contributed to the CSAIL 2017-C8 Commercial Mortgage Trust. All loan level metrics are based on the Acropolis Garden Whole Loan balance.

	With respect to Loan No. 18, Carolina Hotel Portfolio, the mortgage loan is part of a $36.5 million whole loan (the “Carolina Hotel Portfolio Whole Loan”) that is comprised of two pari passu component notes (Note A-1 and Note A-2). The controlling Note A-1, with an outstanding principal balance of $20.0 million as of the cut-off date, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. The non-controlling Note A-2, with an outstanding principal balance as of $16.5 million as of the cut-off date, was contributed to the JPMCC 2017-JP7 Commercial Mortgage Securities Trust 2017-JP7. All loan level metrics are based on the Carolina Hotel Portfolio Whole Loan balance.

	With respect to Loan No. 18, Carolina Hotel Portfolio, NCSC Hospitality Portfolio LLC, the sole member of the related borrowers, has issued $8,230,000 of preferred equity to affiliates of Keystone National Group, LLC with a preferred return of 12.5%. The preferred equity interest is redeemable by NCSC Hospitality Portfolio LLC on or after January 1, 2022 with the consent of the lender, and, if not voluntarily redeemed prior to July 7, 2024 (which date is after maturity of the mortgage loan) the preferred equity interest is mandatorily redeemable at the election of the preferred equity holder via exercise of a put option. Additionally, upon occurrence of a trigger event, as outlined in the loan documents, preferred distribution will increase to 18.0% before July 1, 2024 and on or after July 1, 2024, it will increase to 21.0%.

	With respect to Loan No. 20, Apex Fort Washington, the mortgage loan is part of a $54.5 million whole loan (the “Apex Fort Washington Whole Loan”) which is comprised of three pari passu component notes (Note A-1, Note A-2 and Note A-3). The controlling Note A-2, with an outstanding principal balance of $16.75 million as of the cut-off date, is expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-1, with an outstanding principal balance of $21.0 million as of the cut-off date, was contributed to the JPMCC Commercial Mortgage Securities Trust 2017-JP6. Note A-3, with an outstanding principal balance of $16.75 million as of the cut-off date, was contributed to the JPMCC Commercial Mortgage Securities Trust 2017-JP7 Trust. All loan level metrics are based on the Apex Fort Washington Whole Loan balance.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, the mortgage loan is part of an approximately $62.465 million whole loan (the “IC Leased Fee Hotel Portfolio Whole Loan”), which is comprised of four pari passu component notes (Note A-1, Note A-2, Note A-3 and Note A-4). Note A-2 and Note A-3 (collectively, the “IC Leased Fee Hotel Portfolio Loan”), which have an aggregate outstanding principal balance as of the cut-off date of approximately $11.465 million, are expected to be contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. Note A-1 has an outstanding principal balance as of cut-off date of approximately $24.0 million and was contributed to the UBS 2017-C2 Commercial Mortgage Trust. Note A-4 has an outstanding principal balance as of cut-off date of approximately $27.0 million and was contributed to the UBS 2017-C3 Commercial Mortgage Trust. All loan level metrics are based on the IC Leased Fee Hotel Portfolio Whole Loan balance.

(4)	In certain cases, the principal / carveout guarantor name was shortened for spacing purposes.

A-1-19

(5)	5. With regards to Loan No. 13, West Town Mall, the Mortgaged Property is subject to a ground lease executed April 1, 1992 (the “Commencement Date”) that has an expiration date on April 30, 2042. During the lease term, the annual rental to be paid by the lessee to the lessor for the property shall be the sum of $3,000 per annum and the pro rata share of lessor’s receipted real estate tax bill which shall be equal to the product obtained by multiplying the amount of taxes of the lessor’s site attributable solely to land by a fraction, the numerator of which shall be the acreage of lessee’s site and the denominator of which shall be the total acreage of lessor’s site. The $3,000 shall be payable without demand in 12 equal successive monthly installments of $250 per month on or before the 15th day of each month in advance, beginning on the first day of the lease term.

	With respect to Loan No. 19, Keystone 200 & 300, the borrower has a leasehold interest in both Keystone 200 and Keystone 300. The two ground leases commenced on March 6, 2017 and are subject to 99-year terms, each expiring on March 5, 2116. For the first year, the combined ground rent on the two ground leases will be $655,000. From years two through thirty-five, the annual rent will increase 2.9% over the previous year. From year thirty-six through the end of the ground lease, the annual rent will increase 1.5% over the previous year.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, the whole loan is secured by the leased fee interest under seven hotels totaling 2,139,703 SF, and each is encumbered by a ground lease between the related borrower, as the ground lessor, and the related ground tenant. The borrowers are affiliates of the ground tenants. The improvements are not collateral for the mortgage loan other than the borrowers’ reversionary interest therein.

(6)	With regards to Loan No. 1, Park Center Phase I, the 2nd Largest Tenant, Del Frisco’s, has not taken occupancy of approximately 10,090 SF of its space and is not currently paying its base rent. It is expected to take occupancy on June 1, 2018.

	With regards to Loan No. 4, 245 Park Avenue, the tenants identified as HNA Capital USA LLC (an affiliate of the loan sponsor) and MIO Partners, together, accounting for approximately 2.7% of the remeasured net rentable area, have executed leases but have not yet taken occupancy.

	With regards to Loan No. 7, 85 Broad Street, the 4th Largest Tenant, Vox Media, has rent abatement on its occupied space ending in January 2018, and a free rent reserve in an amount of $265,310 was reserved at the origination of the mortgage loan.

	With regards to Loan No. 8, Allergan HQ, the Largest Tenant, Allergan, has free rent on its space ending in June 2018, and a free rent reserve in an amount of $14,176,409 was reserved at the origination of the mortgage loan.

	With regards to Loan No. 12, The Manhattan, the 4th Largest Tenant, Compass Rose (Maydan), has free rent on its space ending in January 2018, and a free rent reserve in an amount of $75,590 was reserved at the origination of the mortgage loan. The 5th Largest Tenant, Downtown Fitness (Mint), has free rent on its space ending in November 2017, and a free rent reserve in an amount of $46,620 was reserved at the origination of the mortgage loan. The tenant identified as Ivy Wild Beauty, accounting for approximately of 0.9% the net rentable area, has free rent on its space ending in April 2018, and a free rent reserve in an amount of $29,400 was reserved at the origination of the mortgage loan.

	With regards to Loan No. 13, West Town Mall, the 4th Largest Tenant, Shoe Dept. Encore, has not taken occupancy of approximately 12,081 SF of its space and is not currently paying the base rent.

	With regards to Loan No. 14, Wal-Mart Central, The tenant identified as Rock-N-Fire, accounting for approximately of 2.2% the net rentable area, has free rent on its space ending in December 2017, and a free rent reserve in an amount of $30,640 was reserved at the origination of the mortgage loan.

	With respect to Loan No. 20, Apex Fort Washington, Occupancy%, UW Revenues ($), UW NOI ($) and UW NCF ($) includes two tenants, Citizens Bank of Pennsylvania (37,860 SF) and Connexin Software, Inc. (3,028 SF of existing space and 18,473 SF of expansion space) that have signed leases but have not yet taken occupancy or commenced paying rent. Citizens Bank of Pennsylvania is currently in occupancy and is required to commence paying rent in February 2018, Connexin Software, Inc. (i) as to its existing space is in occupancy and is required to commence paying rent in October 2017 and (ii) as to its expansion space, is expected to take occupancy in March 2018 and is required to commence paying rent in October 2018. Additionally, AstraZeneca Pharmaceuticals executed a sublease on its space to Softerware, Inc. on June 19, 2017. The sublease runs through August 2024. Two tenants, Veeva Systems Inc and Kellogg Sales Company have executed new leases at the property but have not taken occupancy or paying rent. Veeva Systems Inc executed a 91-month lease for 13,279 SF with estimated

A-1-20

	commencement of August 1, 2017 and one 7-year extension and Kellogg Sales Company executed a 75-month lease for 8,527 SF with estimated commencement of November 1, 2017 and one 7-year extension. Including these two leases, occupancy at the Apex Fort Washington property rises to 97.6%.

(7)	With regards to Loan No. 8, Allergan HQ, the Appraisal Value represents the “Prospective Market Value As Stabilized” appraised value of $172.0 million, which includes the conditions that the proposed tenant improvements are constructed in a timely and workmanlike manner, and a new executed lease is in-place after free rent period. At the origination of the mortgage loan, a Tenant Improvement Allowance Reserve in an amount of $23,477,865 and an Allergan Free Rent Reserve in an amount of $14,176,409 were reserved. The “As-Is Market Value” is $142.0 million, and the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio based on As-is Market Value are 31.7% and 31.7%, respectively.

	With regards to Loan No. 12, The Manhattan, the Appraisal Value represents the “Prospective Market Value Upon Stabilization” appraised value of $52.7 million, which includes the conditions that the proposed tenant improvements are constructed in a timely and workmanlike manner, and a new executed lease is in-place after free rent period. At the origination of the mortgage loan, an Outstanding TI/LC reserve in an amount of $693,945 and a Free Rent reserve in an amount of $162,062 were reserved. The “As-Is Market Value” is $49.8 million, and the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio based on As-is Market Value are 66.0% and 66.0%, respectively.

	With regards to Loan No. 16, Bob Evans, the Appraised Value shown and used to calculate Cut-Off Date
	LTV Ratio and Maturity Date LTV Ratio are the portfolio level appraised value. The aggregation of each individual property’s appraised value is $51.125 million. The Cut-Off Date LTV Ratio and Maturity Date LTV Ratio based on the aggregation of each individual property’s appraised value are 46.8% and 43.0%, respectively.

	With respect to Loan No. 18, Carolina Hotel Portfolio, Appraised Value ($) represents a hypothetical “As-is” appraised value of $55,350,000, which assumes the completion of the related PIP as required under each franchise agreement for each of the mortgaged properties, with the exception of the Holiday Inn Express & Suites Goldsboro Base Area property, where the individual appraised value of $10,400,000 represents the “as-is” appraised value of that mortgaged property. The borrowers have reserved the full amount of the outstanding PIP costs at origination. The “as-is” appraised value of the portfolio as of May 2017 is $50,150,000, which results in a Current LTV% and Maturity LTV% of 72.8% and 64.6%, respectively.

	With respect to Loan No. 20, Apex Fort Washington, the Appraised Value ($) represents the “Prospective Value Upon Stabilization” appraised value of $84,600,000 with an anticipated date of January 1, 2018, which assumes the burn-off of approximately $4.5 million of lease-up costs (including tenant improvements, leasing commissions, free rent, rent loss and expense carry) associated with tenants already in place and which have been reserved for at loan closing and also includes the appraisal’s projections of property cash flows as of such date. At origination, the borrower was required to reserve $6,818,679 into the Upfront Other Reserve ($) for outstanding tenant improvements and leasing commissions and immediate repairs. The “as-is” value as of December 5, 2016 is $78.8 million, which results in a Current LTV% and Maturity LTV% of 69.2% and 60.3%, respectively.

	With respect to Loan No, 24, Comfort Suites Arlington, the Appraised Value ($) represents the “As Is – PIP Complete” appraised value of $14,800,000 as of June 23, 2017. This value assumes the PIP reserve is fully escrowed at closing and will be available as needed, to fund the planned capital expenditures required by the franchise agreement. At closing, $1,054,791 was deposited into the PIP reserve. The PIP is to be completed in two phases, with the first phase expected to be completed by December 31, 2019 for an estimated cost of $34,032 and the second phase expected to be completed by December 31, 2021 for an estimated cost of $1,029,291. The “As-Is” appraised value as of June 23, 2017 is $13,700,000, which results in a Current LTV% and Maturity LTV% of 70.4% and 57.9% respectively.

(8)	For each mortgage loan, the excess of the related Interest Rate% over the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee%”).

(9)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate% and (iii) 365/360.

(10)	With regards to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

A-1-21

(11)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.

(12)	Each letter identifies a group of related borrowers.

(13)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan.

(14)	The “L” component of the prepayment provision represents lockout payments.
	The “Def” component of the prepayment provision represents defeasance payments.
	The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
	The “O” component of the prepayment provision represents the free payments including the Maturity Date.

(15)	With regards to Loan No. 14, Wal-Mart Central, at any time from and after the start-up date, the borrower may obtain a partial release of the release parcel subject to the following conditions, among others, in the loan agreement: (i) the purchaser of the release parcel is a third party entity not affiliated with the borrower; (ii) LTV after the partial release should be lesser of (a) the LTV immediately preceding the partial release and (b) 75%; (iii) no event of default; (iv) the remaining parcel must have sufficient number of parking space; (v) borrower is required to deliver the partial release amount of the greater of $90,000 or 100% of the allocated net proceeds.

	With regards to Loan No. 16, Bob Evans, (a) at any time prior to the Final Maturity Date, the borrower may obtain a partial release of (i) no more than 5 operating properties and (ii) any dark property subject to the following conditions, among others, in the loan agreement: (i) the released property is conveyed to a person other than borrower and borrower continues to be a special purpose entity; (ii) debt yield after the partial release is not less than the greater of (a) the debt yield immediately prior to the consummation of the partial release and 13.12%; (iii) LTV after the partial release is not greater than the lesser of (a) the LTV immediately prior to the partial release and (b) 49.5%; (iv) the released loan amount should be 110% of allocated loan amount for released property; (v) no event of default; (b) borrower will have the right from time to time to request the consent of Lender to a release of the lien encumbering an individual property comprising the property by substituting therefor its fee interest in another property of like kind and quality.

	With respect to Loan No. 18, Carolina Hotel Portfolio, three partial releases are permitted after the lockout period. With respect to the first release, the release is subject to an amount equal to 120.0% of the allocated loan amount for the release parcel, a post-defeasance underwritten DSCR ratio not less than the greatest of (i) 1.88x, (ii) the DSCR immediately prior to the release, or (iii) DSCR at origination, and an LTV for the remaining properties no greater than least of (i) 62.0%, (ii) the LTV prior to release, and (iii) the LTV as of the closing date. With regards to the second release, the release is subject to an amount equal to 125.0% of the allocated loan amount for the release parcel, a post-defeasance underwritten DSCR ratio not less than the greatest of (i) 2.00x, (ii) DSCR immediately prior to the release, or (iii) DSCR at origination, an LTV for the remaining properties no greater than the least of (i) 60.0%, (ii) the LTV prior to release, and (iii) the LTV as of the closing date. With respect to the third release, the release is subject to an amount equal to 125.0% of the allocated loan amount for the release parcel, a post-defeasance underwritten DSCR not less than the greatest of (i) 2.20x, (ii) the DSCR immediately prior to the release, or (iii) DSCR at origination, and an LTV no greater than the least of (i) 55.0%, (ii) the LTV prior to the release date, and (iii) the LTV as of the closing date. For all releases, an amount equal to 100.0% of the net sale proceeds in connection with any sale of the release parcel will be required.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, from and after the earlier to occur of two years after the closing date of the securitization that includes the last pari passu note to be securitized and July 18, 2021, in connection with a third party sale of any of the individual Mortgaged Properties, the related IC Leased Fee Hotel Portfolio borrower may obtain the release of such individual Mortgaged Property from the lien of the IC Leased Fee Hotel Portfolio Whole Loan subject to, among other terms and conditions: (i) no event of default has occurred and is continuing, (ii) the DSCR of the remaining Mortgaged Properties following such release is no less than the greater of 1.33x and the DSCR in place immediately prior to such release, (iii) the loan-to-value ratio of the remaining Mortgaged Properties is no more than the lesser of 130.0% and the loan-to-value ratio in place immediately prior to such release, and (iv) payment of an amount equal to the greater of 100% of the allocated net proceeds for such individual Mortgaged Property and 130% of the allocated loan amount for such individual Mortgaged Property being released.

A-1-22

(16)	With regards to Loan No. 1, Park Center Phase I, historical financials prior to 2017 are not available, as the property was built in 2016.

	With regards to Loan No. 7, 85 Broad Street, historical financials prior to 2015 are not available, as the borrower purchased the mortgaged property in 2014.

	With regards to Loan No. 8, Allergan HQ, historical financials are not available, as the borrower purchased the mortgaged property in 2013, renovated the mortgaged property and leased-up after.

	With regards to Loan No. 12, The Manhattan, historical financials are not available, as the borrower acquired the mortgaged property in 1998 and leased it to a pair of charter schools until July 2014. The borrower vacated the property in 2014 and completely renovated the mortgaged property from mid-2014 to 2016 and leased-up after.

	With regards to Loan No. 16, Bob Evans, historical financials are not available due to the acquisition of the asset occurring in August 2017.

	With respect to Loan No. 18, Carolina Hotel Portfolio, with respect to the Holiday Inn Express & Suites Goldsboro Base Area property, 2014 financial information is not available as the property was constructed in 2014. 2015 financial information for the Holiday Inn Express & Suites Goldsboro Base Area property is based on seven months annualized.

	With respect to Loan No. 20, Apex Fort Washington, the mortgaged property was acquired in January 2015 and historical financial information is not available.

	With Regards to Loan No 23, IC Leased Fee Hotel Portfolio, historical financials are not available because the ground lease is structured in 2017.

	With regards to Loan No. 29, AT&T Lincolnwood, historical financials are not available because the property was constructed in 2017.

	With respect to Loan No. 30, Petco Bloomingdale, historical financial information is not available as the asset is an acquisition. Additionally, the sole tenant, Petco, signed a fourteen year, triple-net lease in July 2015; the structure of this lease differed from the previous lease it had been under. The loan was originated on September 29, 2016.

	With respect to Loan No. 31, Panera Bread Schererville, historical financials are not available due to the acquisition of the asset occurring in August 2017.

(17)	With respect to Loan No. 20, Apex Fort Washington, the average rent over the term of the lease of the two of the tenants, Citizens Bank of Pennsylvania and Allstate Insurance Company, is included in UW Revenues ($), UW NOI ($) and UW NCF ($) due to the investment grade credit ratings of the tenants.

(18)	With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.

(19)	In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring.

(20)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

	With respect to Loan No. 4, 245 Park Avenue, the Largest Tenant, Société Générale, subleases 36,425 contractual SF to Brunswick Group, LLC and 36,425 contractual SF to MIO Partners, Inc. The 2nd Largest Tenant, JP Morgan Chase Bank, N.A. (“JPMCB”), subleases 562,347 contractual SF to Société Générale through October 31, 2022. In addition, JPMCB also subleases 90,556 contractual SF to Houlihan Lokey Howard & Zukin Financial Advisors, Inc., 49,133 contractual SF to The Nemec Agency, Inc., 34,058 contractual SF to Pierpont Capital Holdings LLC and 15,939 contractual SF to JLL Partners, LLC. The square footage for JPMCB does not include the space subleased to Société Générale, and the terms shown for Société Générale are based on JPMCB’s prime lease. The 3rd Largest Tenant, Major League Baseball (the “MLB”), subleases 37,385 contractual SF to the National Bank

A-1-23

	of Australia, Ltd., 24,840 contractual SF to Houlihan Lokey, Inc. and 10,525 contractual SF to Anthos U.S.A., Inc. MLB has announced that it plans to vacate its space at the end of its lease term in October 2022 and that it has executed a lease at another location and intends to move in to such location in 2019. If MLB does not renew its lease 12 months before its lease expiration date or if MLB vacates or abandons all or substantially all of its premises, a cash sweep event will occur.

	With respect to Loan No. 4, 245 Park Avenue, the Largest Tenant, Société Générale, has the right to terminate either the highest full floor leased or the highest two full floors (if such floors are contiguous) under either the related subleased space from JPMCB or under its direct lease with the borrower on October 31, 2022, with notice by May 1, 2021.

	With respect to Loan No. 7, 85 Broad Street, the 2nd Largest Tenant, Oppenheimer, has the one-time option to terminate its lease with respect to either (i) the highest full floor leased in the tower floor stack, (ii) the lowest full floor leased in the tower floor stack, or (iii) the entire demised premises, in either case, effective as of February 1, 2024, by delivering an irrevocable written notice of such election to the landlord on or before the date that is 18 months prior to the termination date, time being of the essence. Any such termination notice is required to include a statement whether such tenant is electing to terminate the lease pursuant to clause (i), (ii) or (iii) above. Simultaneously with the giving of the termination notice, Oppenheimer is required to pay to the landlord a payment equal to the unamortized value, calculated as of the date of payment of the termination payment, of the transaction costs incurred, on a PSF basis, in connection with or otherwise allocable to the terminated premises, determined by amortizing such costs on a monthly straight-line basis over the initial term of the lease for the terminated premises with interest thereon at a rate equal to 8.0% per annum.

	With respect to Loan No. 7, 85 Broad Street, the 3rd Largest Tenant, Nielsen, has the one-time option to terminate the lease with respect to either (i) the highest full floor under its lease, (ii) the lowest full floor under its lease, (iii) a single full floor of the demised premises that is not contiguous to any floor of the building on which any portion of the demised premises is located or (iv) the entire demised premises then being leased. Any such termination option exercised by Nielsen will be effective on March 11, 2020, and will be exercisable by the tenant delivering an irrevocable written notice of such election to the landlord on or before the date which is 15 months prior to the termination date, time being of the essence. The termination fee will equal to the sum of (a) five, in the case of the full termination option, or three, in the case of a partial termination option, times the basic annual rent, tax payments, operating payments and cafeteria rent that were payable by such tenant with respect to the terminated premises for the month immediately preceding the month during which the termination notice was delivered, plus (b) the unamortized value, calculated as of the date of the termination notice, of the transaction costs incurred in connection with or otherwise allocable to the terminated premises, determined by amortizing such costs on a monthly straight-line basis over the initial term of the lease for the terminated premises with interest thereon at a rate equal to 7.0% per annum.

	With respect to Loan No. 10, 300 Montgomery, the Largest Tenant, Ripple Labs, Inc., subleases 11,429 SF of its space to HackerOne at $73.00 PSF through the remainder of its term and subleases 3,320 SF of its space to Grovo Learning at $71.00 PSF through the remainder of its term.

	With respect to Loan No. 10, 300 Montgomery, the 2nd Largest Tenant, Consulate General of Brazil, in the event that diplomatic relations between the United States and Brazil are terminated, suspended or otherwise interrupted, or the Government of Brazil closes its San Francisco Consulate (and does not re-open the Consulate) during the last four years of its lease, has the option to terminate its lease with 180 days’ prior written notice and a payment of a termination fee equal to the unamortized tenant improvement and leasing commission costs. The 3rd Largest Tenant, ELS Educational Services, Inc., has the right to terminate its lease at any time after the 84th full calendar month of the term with one-year notice and payment of a termination fee equal to four months base rent in the 10th lease year ($215,107) plus the unamortized balance of the tenant improvements, plus cost of brokerage commission, and legal fees paid in connection with negotiation and execution of lease and the initial 45-day base rent abatement.

	With respect to Loan No. 14, Wal-Mart Central, the 2nd Largest Tenant, 99 Cents Only, has right to terminate its lease with six months’ notice if tenant’s sales are less than $4.5 million during the measuring period, which is defined as any consecutive 12-month period after the first day of the 25th month of the term, and payment of the unamortized portions of the leasing commission and the TI allowance. Evidence must be provided with the written notice and the termination cannot take place before the sixth anniversary of the lease, April 23, 2021 or after the seventh anniversary of the lease, April 23, 2022.

A-1-24

	With respect to Loan No. 19, Keystone 200 & 300, with respect to the Keystone 300 property, the 2nd Largest Tenant, K&L Gates, LLP, has the one-time right to terminate its lease by giving a written notice at least twelve months prior to the termination date of December 31, 2023, subject to a termination fee of $586,247. The 4th Largest Tenant, KOWA Research Institute, has a one-time right to terminate its lease by giving written notice at least twelve months prior to the termination date of April 30, 2019 and subject to a termination fee of $85,000.

	With respect to Loan No. 20, Apex Fort Washington, the 4th Largest Tenant, AstraZeneca Pharmaceuticals, has the right to terminate its lease effective August 2021 with nine-months’ notice (November 2020) and a payment of a termination fee of $734,526. AstraZeneca Pharmaceuticals has ceased to operate at the mortgaged property, and has executed a sublease on its space to Softerware, Inc. that runs through August 2024.

	With respect to Loan No. 22, Tenalok Portfolio, with respect to the Bartlesville Plaza property, the Largest Tenant, Client Logic (dba Sitel), has a one-time option to terminate its lease by providing a minimum of four months’ notice at any time between July 1, 2017 and December 31, 2017. Client Logic (dba Sitel) has notified the borrower of its intent to vacate the space in November 2017, and as such the space has been underwritten as vacant.

(21)	Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

	With regards to Loan No. 1, Park Center Phase I, the borrower is not required to make monthly deposits to the tax or insurance reserve account so long as a Trigger Period or Tenant Failure Event, as defined in the loan agreement, is not continuing. After the occurrence of a Trigger Period or Tenant Failure Event, borrower shall remit to lender, for deposit into the basic carrying costs escrow account, an amount equal to the sum of: (i) 1/12th of the taxes that lender reasonably estimates, based on information provided by borrower, will be payable during the next ensuing 12 months, plus; (ii) 1/12th of the insurance premiums that lender reasonably estimates, based on information provided by borrower, will be payable during the next ensuing 12 months. On each payment date during the continuance of a Trigger Period, borrower shall remit to lender, for deposit into the TI/LC Reserve Account, an amount equal to the Monthly TI/LC Amount. On each payment date during the continuance of a Trigger Period, borrower shall remit to lender, for deposit into the Capital Expenditure Reserve Account, an amount equal to the Monthly Capital Expenditure Amount.

	With regards to Loan No. 2, Westin Building Exchange, during the continuance of a Cash Trap Event Period, as defined in the loan agreement, the borrower is required to deposit with the lender on each Monthly Payment Date an amount equal to 1/12th of the taxes that lender estimates will be payable during the next ensuing 12 months in order to accumulate sufficient funds to pay all such taxes at least 10 days prior to their respective due dates. During the continuance of a Cash Trap Event Period, the borrower is required to deposit with the lender on each Monthly Payment Date an amount equal to 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof in order to accumulate sufficient funds to pay all such insurance premiums at least 30 days prior to the expiration of the policies. The borrower is required to deposit with the lender on each Monthly Payment Date occurring during the continuance of a Cash Trap Event Period an amount equal to $6,692 for the Replacements until such point in time that the amount of Replacement Reserve Funds equals or exceeds the Replacement Reserve Cap. The borrower is required to deposit with the lender on each Monthly Payment Date occurring during the continuance of a Cash Trap Event Period the Leasing Reserve Monthly Deposit for Qualified Leasing Expenses that may be incurred following the origination date until such time that the amount of Leasing Reserve Funds equals or exceeds an amount equal to the Leasing Reserve Cap.

	With regards to Loan No. 3, Two Independence Square, the borrower is required to deposit with lender upon the commencement of a Cash Sweep Period, as defined in the loan agreement, and each monthly payment date during the continuance of a Cash Sweep Period (i) 1/12th of the taxes, other charges and insurance premiums that the lender estimates will be payable during the next ensuing 12 months in order to accumulate with the lender sufficient funds to pay all such taxes, other charges and insurance premiums at least 30 days prior to their respective date of delinquency. During a Cash Sweep Period, the borrower is required to deposit with the lender on each payment date the sum of $75,737, which amounts will be deposited with and held by the lender for tenant improvement and leasing commission obligations incurred following the origination date.

A-1-25

	With respect to Loan No. 4, 245 Park Avenue, the monthly TI/LC reserve deposit amount equal to $446,775 will commence on the payment date in May 2025 and continue on each payment date thereafter. The borrower is permitted to deliver a letter of credit in accordance with the Mortgage Loan documents in lieu of any cash reserve.

	With respect to Loan No. 7, 85 Broad Street, during the Cash Management Period, as defined in the loan agreement, the borrower is required to pay lender on each payment date, (i) 1/12th of the taxes that the lender estimates will be payable during the next 12 months in order to accumulate with the lender sufficient funds to pay all such taxes at least 30 days prior to the respective due dates, (ii) 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof in order to accumulate with the lender sufficient funds to pay all such insurance premiums at least thirty 30 days prior to the expiration of the policies, (iii) an amount initially equal to $18,636 of capital expense reserve and (iv) an amount equal to $139,768 of TI/LC reserve. The ongoing monthly insurance reserve is waived for so long as (i) no event of default has occurred and is continuing, (ii) the insurance policies maintained by the borrower covering the property comply with the terms in the related loan documents and such blanket insurance policies are in full force and effect, (iii) the borrower provides the lender evidence of renewal of such insurance policies pursuant to the related loan documents, and (iv) the borrower provides the lender paid receipts for the payment of the insurance premiums by no later than 10 business days prior to the expiration dates of such policies.

	With respect to Loan No. 9, JW Marriott Chicago, the borrower is required to deposit monthly FF&E reserve in an amount of 1/12th of 4.0% of gross revenues generated at the property for the previous calendar year upon termination of the management agreement and the failure of the borrower to enter into a replacement franchise agreement that adequately reserves for FF&E replacements.

	With regards to Loan No. 13, West Town Mall, during a DSCR Trigger Period, during an Occupancy Trigger Period, as defined in the loan agreement, or at any time (i) all taxes and other charges are not paid by the borrower prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent; (ii) upon request of the lender, the borrower fails to promptly provide evidence, reasonably satisfactory to the lender that such taxes and other charges have been paid prior to the assessment of any penalty for late payment and prior to the date that such taxes and other charges become delinquent; or (iii) an event of default has occurred and is otherwise continuing, the borrower is required to pay to lender on each scheduled payment date 1/12th of the taxes and other charges that lender reasonably estimates will be payable in respect of the mortgaged property during the next ensuing 12 months in order to accumulate with lender sufficient funds to pay all such taxes and other charges at least 30 days prior to their respective due dates. In the event (i) the borrower has not provided satisfactory evidence to the lender that the property is covered by policies that are being maintained as part of a reasonably acceptable blanket insurance policy in accordance with Section 8.1 within West Town Mall loan agreement or (ii) an event of default has occurred and is otherwise continuing, the borrower is required to pay to the lender on each scheduled payment date, 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof in order to accumulate with the lender sufficient funds to pay all such insurance premiums at least 30 days prior to the expiration of the policies. On each scheduled payment date during a DSCR Trigger Period, an Occupancy Trigger Period or an event of default shall have occurred and is otherwise continuing, the borrower shall deposit with the lender the amount of $12,876 of replacement reserve.

	With respect to Loan No. 18, Carolina Hotel Portfolio, Monthly Other Reserve ($) with regards to the seasonality reserve, the borrower is required to deposit $33,333 in a seasonality reserve in the months of August and September of 2017. Beginning in 2018, the borrower will be required to deposit $33,333 per month in each May, June and July. The seasonality reserve is subject to a cap of $100,000. Monthly Other Reserve ($) with regards to the PIP reserve, the borrower is required to deposit all excess cash flow into the PIP Reserve upon occurrence of a Franchise Sweep Event, as outlined in the loan documents. Upon the occurrence of a franchise sweep event, the borrower will be required to escrow an amount equal to 125.0% of the sum required for any new PIP.

	With respect to Loan No. 21, Whitehall Place Apartments, an ongoing capital expenditures reserve of $17,555 will be collected monthly so long as funds in such reserve are less than $500,000, and such collection will terminate when the balance of the capital expenditures reserve equals or exceeds the replacement reserve cap of $700,000. At loan origination, $17,555 was being contributed monthly to the replacement reserve.

	With respect to Loan No. 23, IC Leased Fee Hotel Portfolio, upon completion of all required PIP renovations the related borrowers will be required to deposit an amount equal to $83,000 each month during the period between March and December into a seasonal reserve. Amounts in the seasonal reserve may be applied on payment dates in January and February for shortfalls between revenues and monthly debt, subaccounts and expenses.

A-1-26

	With respect to Loan No. 24, Comfort Suites Arlington, the ongoing monthly insurance reserve is waived so long as (i) no event of default has occurred and is continuing, (ii) all insurance policies are carried on one or more blanket policies of insurance acceptable to the lender and such blanket policy satisfies the conditions set forth in the loan documents, (iii) the lender receives satisfactory evidence that all insurance premiums have been paid in a timely fashion and (iv) the lender receives satisfactory evidence that such insurance policies are in place.

	With respect to Loan No. 25, Central Avenue Hotels, the ongoing replacement reserve monthly deposit is 1/12th of 8.0% of gross rents for the immediately preceding calendar year until May 2020, inclusively. The replacement reserve monthly deposit will be adjusted to 1/12th of 4.25% of gross rents for the immediately preceding calendar year on remaining term after May 2020.

	With respect to Loan No. 25, Central Avenue Hotels, the borrower has deposit $25,000 into seasonal reserve at the origination of the loan. The ongoing seasonal reserve payments will be deposited monthly according to the following schedule for the term of the loan: March - $50,000; June - $50,000; July - $50,000. The seasonal reserve is capped at $200,000 with a floor at $100,000.

	With respect to Loan No. 27, Quality Inn Biloxi, the borrower has deposit $200,000 into seasonal reserve at the origination of the loan. The ongoing seasonal reserve payments will be deposited monthly according to the following schedule for the term of the loan: April - $25,000; June - $30,000; July - $55,000; August - $55,000; October - $15,000; November - $22,000. The seasonal reserve is capped at $200,000.

	With respect to Loan No. 28, Aston Plaza, the ongoing monthly tax reserve is waived for as long as (i) the borrower has timely made each monthly debt service payment, (ii) the borrower has timely made each tax payment when it is due and (iii) the DSCR is equal to or greater than 1.70x. The ongoing monthly insurance reserve is waived so long as (i) the borrower has timely made each monthly debt service payment, (ii) the borrower has timely made each payment on or before each insurance payment date with regards to the insurance premiums and such premiums maintain the necessary coverage as described in the loan documents, and (iv) the DSCR is equal to or greater than 1.70x.

	With respect to Loan No. 30, Petco Bloomingdale, the ongoing monthly tax reserve and the ongoing monthly insurance reserve are waived so long as (i) no event of default or cash sweep (with respect to Petco or any subsequent replacement major tenant) has occurred and is continuing, (ii) the Petco lease is in full force and effect, (iii) Petco continues to make payments and perform the obligations required under the Petco lease with respect to taxes and delivers timely evidence of the same, (iv) Petco is not bankrupt or insolvent, (v) Petco has not expressed its intention to terminate, cancel or default under the Petco lease, and with respect to the ongoing monthly tax reserve, (vi) the lender receives evidence of tax payments prior to delinquency, and with respect to the ongoing monthly insurance reserve and (vii) the lender receives evidence of payment prior to the expiration of insurance policies with respect to insurance premiums.

(22)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

(23)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

(24)	With regards to Loan No. 1, Park Center Phase I, the borrower obtained environmental insurance for the property with an annual premium of $6,020.

Loan
No.

Mortgage Loan

Mortgage Loan Cut-off Date Balance

% of Initial Outstanding Pool Balance

Intercreditor Agreement

Combined Minimum DSCR

Combined Maximum LTV

Combined Debt Yield

85 Broad Street

$45,000,000

5.2%

Yes

1.75x

55.0%

6.6%

300 Montgomery

$36,000,000

4.2%

Yes

1.50x

80.0%

NAP

West Town Mall

$30,000,000

3.5%

NAP

A-1-27

(25)	Certain of the mortgage loans permit direct or indirect owners in the borrower to incur future mezzanine financing.

(26)	Other Items:

	With respect to Loan No. 4, 245 Park Avenue, the Total SF/Units, Original Loan/Unit, Cut-Off Balance/Unit and Maturity Balance per Unit are based on current contractual square footage, which is 1,723,993 SF as leased. The property has a remeasured net rentable area of 1,779,515 SF in accordance with current REBNY standards, which is the basis for the square footage in future leasing.

	With regards to Loan No. 6, Hilton Glendale, the loan pays based off a fixed amortization schedule for the entire term of the loan with a balloon payment of approximately $43.8 million in August 2022.

	With respect to Loan No. 11, Center 78, the whole loan accrues interest at an interest rate that changes over time. The Mortgage Rate shown is the interest rate on September 9, 2017.

	With respect to Loan No. 11, Center 78, the Monthly Debt Service (P&I) and Monthly Debt Service (IO) shown is calculated based on the average monthly debt service of the Center 78 Senior Loan for the 12-month period commencing September 2022 as set forth in the non-standard amortization and interest rate schedule set forth in Annex F to the Preliminary Prospectus. The Annual Debt Service (P&I) and Annual Debt Service (IO) shown is calculated based on the aggregate monthly debt service of the senior portion of the Center 78 Whole Loan for the 12-month period commencing September 2022 as set forth in the non-standard amortization and interest rate schedule set forth in Annex F to the Preliminary Prospectus.

	With respect to Loan No. 11, Center 78, the Center 78 subordinate mortgage debt accrues interest at an interest rate of 10.706172% during the period from September 2017 to August 2022 and at an interest rate of 0.00% during the period from September 2022 to August 2027. The Center 78 subordinate note has a five-year initial interest-only period and amortizes based on a five-year amortization schedule after the initial interest-only period.

	With respect to Loan No. 11, Center 78, the UW NOI DSCR (P&I), UW NOI DSCR (IO), UW NCF DSCR (P&I) and UW NCF DSCR (IO) shown are calculated based on the aggregate debt service for the 12-month period commencing September 2022 of the respective aggregate principal balance of the promissory notes comprising the senior portion of the Center 78 Whole Loan as set forth in the respective non-standard amortization and interest rate schedule set forth in Annex F to the Preliminary Prospectus.

	With regards to Loan No. 13, West Town Mall, the loan pays based off a fixed amortization schedule for the entire term of the loan with a balloon payment of approximately $27.9 million in July 2022.

	With regards to Loan No. 15, Acropolis Garden, the As-Is Appraised Value assumes the property is operated as a multifamily rental property and leased at market rent.

	With regards to Loan No. 15, Acropolis Garden, current occupancy and historical occupancy are not available because the property has been operating as a cooperative.

	With regards to Loan No. 15, Acropolis Garden, has been operating as a cooperative and the historical NOI reflects such operation. The Underwritten Net Operating Income and the Underwritten Net Cash Flow for the property are the projected net operating income and the projected net cash flow, respectively, reflected in the appraisal. The projected net operating income, in general, equals projected effective gross income at the property assuming such property is operated as a rental property with rents and other income set at the prevailing market rates, reduced by underwritten property operating expenses and a market-rate vacancy assumption, in each case, as determined by the appraiser. The rents of 54 rent stabilized units and 21 rent controlled units are assumed to remain below market. The projected net cash flow equals the projected net operating income reduced by the projected replacement reserves, as determined by the property condition report. The projected rental income used in such determinations differs materially from the scheduled monthly maintenance payments from the tenant-shareholders at the property.

	With regards to Loan No. 16, Bob Evans, the financials will be reported on loan level. No property level financials will be available during the term of the loan.

	With respect to Loan No. 22, Tenalok Portfolio, the Monthly Debt Service (P&I) and Monthly Debt Service (IO) shown is calculated based on the monthly debt service of the Tenalok Portfolio Senior Loan as set forth in the non-standard amortization and interest rate schedule set forth in Annex F to the Preliminary Prospectus. The Annual

A-1-28

	Debt Service (P&I) and Annual Debt Service (IO) shown is calculated based on the aggregate monthly debt service of the Tenalok Portfolio Senior Loan as set forth in the non-standard amortization and interest rate schedule set forth in Annex F to the Preliminary Prospectus.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, the whole loan is structured with In Place cash management. The cash management period will commence upon an event of default; a default by the borrower or ground tenant under the ground lease beyond any applicable notice or cure period; the failure by ground tenant, after the end of a calendar quarter, to maintain the ground rent coverage ratio of at least 1.15x; or if the borrower is required to deposit all excess cash to the PIP Reserve subaccount pursuant to the terms of the loan agreement which deposits are required as of the date of the loan agreement. The IC Leased Fee Hotel Portfolio Whole Loan is currently in cash management period because all excess cash is required to be deposited in to PIP Reserve subaccount.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, the whole loan is secured by the Leased Fee interest under seven hotels totaling 2,139,703 SF, and each is encumbered by a ground lease between the related borrower, as the ground lessor, and the related ground tenant. The borrowers are affiliates of the ground tenants. The improvements are not collateral for the Mortgage Loan other than the borrowers’ reversionary interest therein.

	With regards to Loan No. 23, IC Leased Fee Hotel Portfolio, with respect to the Radisson Cromwell Mortgaged Property the related ESA obtained at origination of the Mortgage Loan identified as a REC on the Radisson Cromwell Mortgaged Property the existence of a 2,000-gallon fuel oil underground storage tank and based on the presumed age of the UST recommended tightness testing. Tightness testing performed on the UST on the Radisson Cromwell Mortgaged Property indicated a potential leak is occurring in the UST. At origination of the Mortgage Loan, the borrower deposited $230,862 in an environmental reserve, an amount equal to 125% of the amount estimated by an environmental consultant to be sufficient for the removal of the UST and the related removal of the impacted soil, analysis and monitoring.

	With regards to Loan No. 25, Central Avenue Hotels, the Econo Lodge Inn & Suites Mortgaged Property was flagged as Econo Lodge and the franchise agreement was terminated on August 24, 2017. After the franchise termination, the mortgaged property is expected to be re-flagged to Motel 6.

A-1-29