FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206582-13

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-206582) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Citigroup Global Markets Inc. (together with its affiliates, “Citigroup”) and The Williams Capital Group, L.P. (together with its affiliates, “WCG”), and collectively with Morgan Stanley and Citigroup, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

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

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

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

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

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

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

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	9.8%	MSBNA	MSMCH	$92,000,000	$92,000,000	$92,000,000	$72.86	Recapitalization	ExtraSpace Storage Inc.; TH Real Estate
Property		1.01	Henderson - Stephanie Place	0.7%	MSBNA	MSMCH	$6,156,996	$6,156,996	$6,156,996
Property		1.02	Brookfield - Federal Road	0.5%	MSBNA	MSMCH	$4,595,267	$4,595,267	$4,595,267
Property		1.03	Kingston - Sawkill Road	0.5%	MSBNA	MSMCH	$4,415,432	$4,415,432	$4,415,432
Property		1.04	Lake Elsinore - Central Avenue	0.4%	MSBNA	MSMCH	$3,932,716	$3,932,716	$3,932,716
Property		1.05	Doylestown - North Broad Street	0.4%	MSBNA	MSMCH	$3,847,531	$3,847,531	$3,847,531
Property		1.06	Pennsauken - South Crescent Boulevard	0.4%	MSBNA	MSMCH	$3,743,416	$3,743,416	$3,743,416
Property		1.07	New Paltz - South Putt Corners Road	0.4%	MSBNA	MSMCH	$3,653,498	$3,653,498	$3,653,498
Property		1.08	Tyngsborough - Industrial Way	0.4%	MSBNA	MSMCH	$3,615,638	$3,615,638	$3,615,638
Property		1.09	Hemet - South Sanderson	0.4%	MSBNA	MSMCH	$3,445,267	$3,445,267	$3,445,267
Property		1.10	Bensalem - 1525 Bristol Pike	0.4%	MSBNA	MSMCH	$3,388,477	$3,388,477	$3,388,477
Property		1.11	Eastpoint - Lakewood Avenue	0.3%	MSBNA	MSMCH	$3,232,305	$3,232,305	$3,232,305
Property		1.12	Howell - Route 9 South	0.3%	MSBNA	MSMCH	$3,147,119	$3,147,119	$3,147,119
Property		1.13	Lawrenceville - Hurricane Shoals Road	0.3%	MSBNA	MSMCH	$3,123,457	$3,123,457	$3,123,457
Property		1.14	Lawnside - White Horse Pike	0.3%	MSBNA	MSMCH	$3,028,807	$3,028,807	$3,028,807
Property		1.15	Phoenix - West Peoria	0.3%	MSBNA	MSMCH	$2,721,193	$2,721,193	$2,721,193
Property		1.16	Mount Laurel - Ark Road	0.3%	MSBNA	MSMCH	$2,460,905	$2,460,905	$2,460,905
Property		1.17	Burlington - Cadillac Road	0.3%	MSBNA	MSMCH	$2,441,975	$2,441,975	$2,441,975
Property		1.18	Cherry Hill - Marlton Pike	0.3%	MSBNA	MSMCH	$2,437,243	$2,437,243	$2,437,243
Property		1.19	Bensalem - Knights Road	0.2%	MSBNA	MSMCH	$2,356,790	$2,356,790	$2,356,790
Property		1.20	Albuquerque - Ellison Road  Northwest	0.2%	MSBNA	MSMCH	$2,314,198	$2,314,198	$2,314,198
Property		1.21	Modesto - Crows Landing	0.2%	MSBNA	MSMCH	$2,200,617	$2,200,617	$2,200,617
Property		1.22	Auburndale - US Highway 92 West	0.2%	MSBNA	MSMCH	$2,176,955	$2,176,955	$2,176,955
Property		1.23	San Bernardino - West Club Center Drive	0.2%	MSBNA	MSMCH	$2,063,374	$2,063,374	$2,063,374
Property		1.24	Memphis - Mount Moriah Terrace	0.2%	MSBNA	MSMCH	$1,987,654	$1,987,654	$1,987,654
Property		1.25	Hesperia - Mariposa Road	0.2%	MSBNA	MSMCH	$1,831,481	$1,831,481	$1,831,481
Property		1.26	Memphis - Covington Way	0.2%	MSBNA	MSMCH	$1,807,819	$1,807,819	$1,807,819
Property		1.27	St Louis - Halls Ferry Road	0.2%	MSBNA	MSMCH	$1,661,111	$1,661,111	$1,661,111
Property		1.28	Killeen - Jasper Drive	0.2%	MSBNA	MSMCH	$1,642,181	$1,642,181	$1,642,181
Property		1.29	Albuquerque - Airport Drive Northwest	0.1%	MSBNA	MSMCH	$1,405,556	$1,405,556	$1,405,556
Property		1.30	Memphis - Gateway Drive	0.1%	MSBNA	MSMCH	$1,334,568	$1,334,568	$1,334,568
Property		1.31	Victorville - Yates Road	0.1%	MSBNA	MSMCH	$1,320,370	$1,320,370	$1,320,370
Property		1.32	Las Vegas - North Lamont Street	0.1%	MSBNA	MSMCH	$1,036,420	$1,036,420	$1,036,420
Property		1.33	Columbus - East Main Street	0.1%	MSBNA	MSMCH	$1,008,025	$1,008,025	$1,008,025
Property		1.34	Memphis - Raleigh-LaGrange	0.1%	MSBNA	MSMCH	$913,374	$913,374	$913,374
Property		1.35	Memphis - 5675 Summer Avenue	0.1%	MSBNA	MSMCH	$832,922	$832,922	$832,922
Property		1.36	Memphis - Madison Avenue	0.1%	MSBNA	MSMCH	$719,342	$719,342	$719,342
Loan	5	2	The Woods	9.0%	CREFI	CREFI	$85,000,000	$85,000,000	$85,000,000	$108,636.61	Refinance	Arcadia Development Co.
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	8.5%	MSBNA	MSMCH	$80,000,000	$80,000,000	$80,000,000	$219.83	Refinance	GGP Real Estate Holding I, Inc.
Loan	5, 12	4	Harmon Corner	6.1%	CREFI	CREFI	$57,200,000	$57,200,000	$57,200,000	$2,084.15	Refinance	Paul Kanavos; Brett Torino; Steven J. Johnson
Loan	13	5	Totowa Commons	5.4%	MSBNA	MSMCH	$50,800,000	$50,800,000	$50,800,000	$187.12	Refinance	Urban Edge Properties
Loan	5, 9, 14	6	150 West Jefferson	3.7%	SMC	SMF III	$35,000,000	$35,000,000	$32,136,658	$137.82	Refinance	REDICO Properties LLC
Loan	8, 15	7	925 L Street	3.4%	SMC	SMF III	$32,200,000	$32,200,000	$29,386,934	$190.70	Acquisition	David Smith; Jordan Caspari
Loan	5, 9	8	One Ally Center	3.4%	SMC	SMF III	$32,000,000	$32,000,000	$32,000,000	$104.50	Refinance	Bedrock Real Estate Services
Loan		9	Bakers Centre	3.4%	CREFI	CREFI	$32,000,000	$32,000,000	$32,000,000	$135.19	Acquisition	BREIT Operating Partnership L.P., BREIT Retail Holdings LLC
Loan	16	10	Sunrise Plaza San Jose	2.9%	MSBNA	MSMCH	$27,000,000	$27,000,000	$27,000,000	$239.35	Refinance	Elias Tsigaris; Pete Tsigaris; Gus Tsigaris
Loan	17	11	Hampton Inn & Suites Ballpark	2.7%	CREFI	CREFI	$25,500,000	$25,500,000	$25,500,000	$151,785.71	Recapitalization	AIG Global Real Estate Investment Corp.
Loan		12	260-272 Meserole	2.5%	Argentic Real Estate Finance LLC	AREF	$24,000,000	$24,000,000	$24,000,000	$340.55	Refinance	Solomon Eidlisz; Samuel Stern
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	2.5%	CREFI	CREFI	$24,000,000	$24,000,000	$24,000,000	$105.22	Acquisition	Steven M. Levy; Peter B. Levy
Property		13.01	220-240 Riverside Boulevard	1.3%	CREFI	CREFI	$12,610,998	$12,610,998	$12,610,998
Property		13.02	100-120 Riverside Boulevard	0.7%	CREFI	CREFI	$6,696,538	$6,696,538	$6,696,538
Property		13.03	80 Riverside Boulevard	0.5%	CREFI	CREFI	$4,692,464	$4,692,464	$4,692,464
Loan		14	250-290 East John Carpenter Freeway	2.5%	Argentic Real Estate Finance LLC	AREF	$23,250,000	$23,250,000	$23,250,000	$83.70	Refinance	James C. Leslie; Cathy R. Sweeney
Loan	8, 9, 15	15	Sheraton Novi	2.5%	SMC	SMF III	$23,100,000	$23,100,000	$18,927,990	$97,058.82	Acquisition	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan		16	CityLine Guardian Mixed Use	2.3%	CREFI	CREFI	$21,670,000	$21,670,000	$20,752,420	$92.40	Acquisition	Alex Meshechok; Lawrence Charles Kaplan; Alex Hertz; Richard Schontz
Loan		17	The Orchards at Dover	2.2%	Argentic Real Estate Finance LLC	AREF	$21,000,000	$20,916,507	$16,911,823	$212.98	Refinance	Gabrielle Yacenda-O’Connor, Jeanine Yacenda-Steenberg, James Dolan and Florham Group, LLC
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	2.0%	CREFI	CREFI	$19,280,000	$19,280,000	$19,280,000	$151.69	Acquisition	James B. House; James B. House Living Trust
Property		18.01	Paseo Verde Office	1.2%	CREFI	CREFI	$11,505,000	$11,505,000	$11,505,000
Property		18.02	Pebble Place Office	0.8%	CREFI	CREFI	$7,775,000	$7,775,000	$7,775,000
Loan		19	Highland Park	1.9%	Argentic Real Estate Finance LLC	AREF	$18,100,000	$18,100,000	$15,873,996	$143,650.79	Refinance	Edward Allen Bell
Loan	19	20	Meadow Creek Apartments	1.6%	Argentic Real Estate Finance LLC	AREF	$15,300,000	$15,300,000	$13,418,350	$139,090.91	Refinance	Edward Allen Bell
Loan	8	21	Residence Inn Savannah Airport	1.6%	Argentic Real Estate Finance LLC	AREF	$15,250,000	$15,250,000	$11,996,775	$130,341.88	Refinance	Bhupendra M. Patel; Pankaj V. Patel
Loan	6, 7	22	Colorado Springs Hotel Portfolio	1.6%	Argentic Real Estate Finance LLC	AREF	$15,000,000	$15,000,000	$15,000,000	$75,757.58	Refinance	Richard H. Wiens; The Richard H. Wiens Trust Dated February 20, 1989, As Amended
Property		22.01	TownePlace Suites Colorado Springs	0.8%	Argentic Real Estate Finance LLC	AREF	$8,000,000	$8,000,000	$8,000,000
Property		22.02	SpringHill Suites Colorado Springs	0.7%	Argentic Real Estate Finance LLC	AREF	$7,000,000	$7,000,000	$7,000,000
Loan	5	23	Kirkwood Plaza	1.6%	MSBNA	MSMCH	$15,000,000	$14,980,568	$12,191,607	$125.00	Refinance	Christos Economides
Loan		24	Trader Joe’s Center	1.5%	MSBNA	MSMCH	$14,500,000	$14,500,000	$14,500,000	$331.83	Acquisition	Ka Lei Holdings, LLC
Loan	20	25	Hilton Garden Inn - Lynchburg	1.5%	CREFI	CREFI	$14,500,000	$14,500,000	$10,733,315	$115,079.37	Refinance	Ramesh S. Patel
Loan		26	504 West 24th Street	1.1%	Argentic Real Estate Finance LLC	AREF	$10,800,000	$10,800,000	$10,800,000	$1,274.49	Refinance	Alf Naman
Loan		27	275 North Washington	1.1%	SMC	SMF III	$10,600,000	$10,600,000	$10,600,000	$459.21	Acquisition	Kurt E. O’Brien
Loan		28	Eagle Village Apartments	1.0%	Argentic Real Estate Finance LLC	AREF	$9,580,000	$9,580,000	$8,939,296	$18,747.55	Acquisition	Corey L. Peterson
Loan		29	Conejo Business Center	1.0%	SMC	SMF III	$9,500,000	$9,500,000	$8,707,457	$139.35	Refinance	David Taban
Loan		30	Premier Landing	1.0%	CREFI	CREFI	$9,500,000	$9,500,000	$7,835,642	$74.66	Refinance	Ezra Mizrahi; Mordecai Mizrahi
Loan	6, 21	31	Amsdell TX & GA Portfolio	1.0%	CREFI	CREFI	$9,000,000	$9,000,000	$7,941,113	$64.22	Refinance/Acquisition	Robert J. Amsdell; Barry L. Amsdell
Property		31.01	Compass Self Storage	0.7%	CREFI	CREFI	$6,400,000	$6,400,000	$5,647,014
Property		31.02	Chisholm Trail Self Storage	0.3%	CREFI	CREFI	$2,600,000	$2,600,000	$2,294,099
Loan		32	Turlock Center	0.9%	MSBNA	MSMCH	$8,700,000	$8,700,000	$7,079,315	$87.18	Acquisition	Robert Palmer ; Devin R. Dierenfield; Dennis B. Dierenfield
Loan		33	Marina South SC	0.9%	SMC	SMF III	$8,400,000	$8,400,000	$7,348,459	$97.06	Refinance	Jerome J. Pennington; Bill J. Chen
Loan		34	Citygate Commerce Center	0.8%	SMC	SMF III	$7,650,000	$7,650,000	$6,878,117	$49.54	Acquisition	Jeffrey Katke; Daniel Culler; Richard Kent
Loan		35	Ayres Suites Ontario Mills Mall	0.8%	MSBNA	MSMCH	$7,550,000	$7,550,000	$6,076,911	$53,928.57	Refinance	Ayres Hotel Group
Loan	15	36	Quadrant Office	0.8%	SMC	SMF III	$7,300,000	$7,300,000	$6,279,209	$68.43	Acquisition	Joshua D. Krsnak
Loan		37	Best Western Plus Atrium Clarksville	0.7%	MSBNA	MSMCH	$6,400,000	$6,400,000	$4,854,626	$82,051.28	Refinance	Nirav Ashokkumar Shantilal Shah; Natvar Shantilal Shah; Kunal Ashokkumar Shah
Loan		38	Cape Coral SelfStorage	0.7%	MSBNA	MSMCH	$6,210,000	$6,210,000	$5,703,472	$94.16	Acquisition	Christopher Corr; Christopher J. Knauer
Loan	5, 8	39	The View at Marlton	0.6%	Argentic Real Estate Finance LLC	AREF	$6,000,000	$6,000,000	$5,160,054	$290.99	Refinance	Peter C. Abrams, Henry Gorenstein, Peter Lazaropoulos
Loan	22, 23	40	173 Court Street	0.6%	CREFI	CREFI	$5,500,000	$5,500,000	$5,500,000	$1,050.82	Refinance	Eli Hamway
Loan		41	Lock & Leave Self Storage	0.6%	SMC	SMF III	$5,300,000	$5,300,000	$5,300,000	$115.23	Refinance	GKH Diversified Limited Partnership
Loan	9	42	South End Mini Storage	0.2%	SMC	SMF III	$2,200,000	$2,200,000	$1,837,073	$44.24	Refinance	Edward J. Murdock Jr.

A-1-1 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	Extra Space Storage Inc.
Property		1.01	Henderson - Stephanie Place
Property		1.02	Brookfield - Federal Road
Property		1.03	Kingston - Sawkill Road
Property		1.04	Lake Elsinore - Central Avenue
Property		1.05	Doylestown - North Broad Street
Property		1.06	Pennsauken - South Crescent Boulevard
Property		1.07	New Paltz - South Putt Corners Road
Property		1.08	Tyngsborough - Industrial Way
Property		1.09	Hemet - South Sanderson
Property		1.10	Bensalem - 1525 Bristol Pike
Property		1.11	Eastpoint - Lakewood Avenue
Property		1.12	Howell - Route 9 South
Property		1.13	Lawrenceville - Hurricane Shoals Road
Property		1.14	Lawnside - White Horse Pike
Property		1.15	Phoenix - West Peoria
Property		1.16	Mount Laurel - Ark Road
Property		1.17	Burlington - Cadillac Road
Property		1.18	Cherry Hill - Marlton Pike
Property		1.19	Bensalem - Knights Road
Property		1.20	Albuquerque - Ellison Road  Northwest
Property		1.21	Modesto - Crows Landing
Property		1.22	Auburndale - US Highway 92 West
Property		1.23	San Bernardino - West Club Center Drive
Property		1.24	Memphis - Mount Moriah Terrace
Property		1.25	Hesperia - Mariposa Road
Property		1.26	Memphis - Covington Way
Property		1.27	St Louis - Halls Ferry Road
Property		1.28	Killeen - Jasper Drive
Property		1.29	Albuquerque - Airport Drive Northwest
Property		1.30	Memphis - Gateway Drive
Property		1.31	Victorville - Yates Road
Property		1.32	Las Vegas - North Lamont Street
Property		1.33	Columbus - East Main Street
Property		1.34	Memphis - Raleigh-LaGrange
Property		1.35	Memphis - 5675 Summer Avenue
Property		1.36	Memphis - Madison Avenue
Loan	5	2	The Woods	N/A
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	GGP Real Estate Holding I, Inc.
Loan	5, 12	4	Harmon Corner	Paul Kanavos; Brett Torino; Steven J. Johnson
Loan	13	5	Totowa Commons	Urban Edge Properties LP
Loan	5, 9, 14	6	150 West Jefferson	REDICO Properties LLC
Loan	8, 15	7	925 L Street	David Smith; Jordan Caspari
Loan	5, 9	8	One Ally Center	Zup Ventures LLC
Loan		9	Bakers Centre	BREIT Operating Partnership L.P.
Loan	16	10	Sunrise Plaza San Jose	Elias Tsigaris; Pete Tsigaris; Gus Tsigaris
Loan	17	11	Hampton Inn & Suites Ballpark	AIG Global Real Estate Investment Corp.
Loan		12	260-272 Meserole	Solomon Eidlisz; Samuel Stern
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	Steven M. Levy; Peter B. Levy
Property		13.01	220-240 Riverside Boulevard
Property		13.02	100-120 Riverside Boulevard
Property		13.03	80 Riverside Boulevard
Loan		14	250-290 East John Carpenter Freeway	James C. Leslie; Cathy R. Sweeney
Loan	8, 9, 15	15	Sheraton Novi	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan		16	CityLine Guardian Mixed Use	Alex Meshechok; Lawrence Charles Kaplan; Alex Hertz; Richard Schontz
Loan		17	The Orchards at Dover	Gabrielle Yacenda-O’Connor; Jeanine Yacenda-Steenberg; Florham Group, LLC; James Dolan
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	James B. House; James B. House Living Trust
Property		18.01	Paseo Verde Office
Property		18.02	Pebble Place Office
Loan		19	Highland Park	Edward Allen Bell
Loan	19	20	Meadow Creek Apartments	Edward Allen Bell
Loan	8	21	Residence Inn Savannah Airport	Bhupendra M. Patel; Pankaj V. Patel
Loan	6, 7	22	Colorado Springs Hotel Portfolio	Richard H. Wiens; The Richard H. Wiens Trust Dated February 20, 1989, As Amended
Property		22.01	TownePlace Suites Colorado Springs
Property		22.02	SpringHill Suites Colorado Springs
Loan	5	23	Kirkwood Plaza	Christos Economides; Oekos Corporation
Loan		24	Trader Joe’s Center	Ka Lei Holdings, LLC
Loan	20	25	Hilton Garden Inn - Lynchburg	Ramesh S. Patel
Loan		26	504 West 24th Street	Alf Naman
Loan		27	275 North Washington	Kurt E. O’Brien
Loan		28	Eagle Village Apartments	Corey L. Peterson
Loan		29	Conejo Business Center	David Taban
Loan		30	Premier Landing	Ezra Mizrahi; Mordecai Mizrahi
Loan	6, 21	31	Amsdell TX & GA Portfolio	Robert J. Amsdell; Barry L. Amsdell
Property		31.01	Compass Self Storage
Property		31.02	Chisholm Trail Self Storage
Loan		32	Turlock Center	Robert P. Palmer
Loan		33	Marina South SC	Jerome J. Pennington; Bill J. Chen
Loan		34	Citygate Commerce Center	Jeffrey Katke; Daniel Culler; Richard Kent; I. Kenneth Weiner; Margaret S. Weiner; Calvin Dale Schultz; Monica E. Schultz
Loan		35	Ayres Suites Ontario Mills Mall	Bruce Ayres, The Ayres Family Trust, Donald B. Ayres III, The Donald B. Ayres III And Sandra S. Ayres Family Trust Dated October 17, 1996, Allyson J. Ayres-D’eliscu, The Allyson J. Ayres-D’eliscu Trust Dated March 24, 1999, Douglas R. Ayres, The Douglas R. Ayres Family Trust Dated March 17, 2011
Loan	15	36	Quadrant Office	Joshua D. Krsnak
Loan		37	Best Western Plus Atrium Clarksville	Nirav Ashokkumar Shantilal Shah; Natvar Shantilal Shah; Kunal Ashokkumar Shah
Loan		38	Cape Coral SelfStorage	Christopher Corr; Christopher J. Knauer
Loan	5, 8	39	The View at Marlton	Peter C. Abrams; Henry Gorenstein; Peter Lazaropoulos
Loan	22, 23	40	173 Court Street	Eli Hamway
Loan		41	Lock & Leave Self Storage	GKH Diversified Limited Partnership
Loan	9	42	South End Mini Storage	Edward J. Murdock Jr.

A-1-2 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

No. of Properties

General Property Type

Detailed Property Type

Title Type

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Year Built

Year Renovated

Loan

5, 6, 7, 8

1

Extra Space Self Storage Portfolio

36

Property

1.01

Henderson - Stephanie Place

1

Self Storage

Self Storage

Fee

N/A

1051 Stephanie Place

Henderson

Clark

NV

89014

1996

N/A

Property

1.02

Brookfield - Federal Road

1

Self Storage

Self Storage

Fee

N/A

578 Federal Road

Brookfield

Fairfield

CT

06804

1988, 2001

N/A

Property

1.03

Kingston - Sawkill Road

1

Self Storage

Self Storage

Fee

N/A

119 Sawkill Road

Kingston

Ulster

NY

12401

1986, 2001

N/A

Property

1.04

Lake Elsinore - Central Avenue

1

Self Storage

Self Storage

Fee

N/A

550 Central Avenue

Lake Elsinore

Riverside

CA

92530

2000, 2013

N/A

Property

1.05

Doylestown - North Broad Street

1

Self Storage

Self Storage

Fee

N/A

390 North Broad Street

Doylestown

Bucks

PA

18901

1988

N/A

Property

1.06

Pennsauken - South Crescent Boulevard

1

Self Storage

Self Storage

Fee

N/A

7480 South Crescent Boulevard

Pennsauken

Camden

NJ

08109

1990

N/A

Property

1.07

New Paltz - South Putt Corners Road

1

Self Storage

Self Storage

Fee

N/A

24 South Putt Corners Road

New Paltz

Ulster

NY

12561

1989, 2001

N/A

Property

1.08

Tyngsborough - Industrial Way

1

Self Storage

Self Storage

Fee

N/A

2 Industrial Way

Tyngsborough

Middlesex

MA

01879

1990

N/A

Property

1.09

Hemet - South Sanderson

1

Self Storage

Self Storage

Fee

N/A

750 South Sanderson Avenue

Hemet

Riverside

CA

92545

1985, 2002

N/A

Property

1.10

Bensalem - 1525 Bristol Pike

1

Self Storage

Self Storage

Fee

N/A

1525 Bristol Pike

Bensalem

Bucks

PA

19020

2000

N/A

Property

1.11

Eastpoint - Lakewood Avenue

1

Self Storage

Self Storage

Fee

N/A

2960 Lakewood Avenue

Atlanta

Fulton

GA

30344

1962, 1989, 2005

N/A

Property

1.12

Howell - Route 9 South

1

Self Storage

Self Storage

Fee

N/A

5440 U.S. 9

Howell

Monmouth

NJ

07731

1987

N/A

Property

1.13

Lawrenceville - Hurricane Shoals Road

1

Self Storage

Self Storage

Fee

N/A

98 Hurricane Shoals Road Northeast

Lawrenceville

Gwinnett

GA

30046

1995

N/A

Property

1.14

Lawnside - White Horse Pike

1

Self Storage

Self Storage

Fee

N/A

339 White Horse Pike North

Lawnside

Camden

NJ

08045

1977

N/A

Property

1.15

Phoenix - West Peoria

1

Self Storage

Self Storage

Fee

N/A

2043 West Peoria Avenue

Phoenix

Maricopa

AZ

85029

1980, 1998

N/A

Property

1.16

Mount Laurel - Ark Road

1

Self Storage

Self Storage

Fee

N/A

103 Ark Road

Mount Laurel

Burlington

NJ

08054

1987

N/A

Property

1.17

Burlington - Cadillac Road

1

Self Storage

Self Storage

Fee

N/A

10 Cadillac Road

Burlington

Burlington

NJ

08016

1940

N/A

Property

1.18

Cherry Hill - Marlton Pike

1

Self Storage

Self Storage

Fee

N/A

1986 Marlton Pike East

Cherry Hill

Camden

NJ

08003

1990

N/A

Property

1.19

Bensalem - Knights Road

1

Self Storage

Self Storage

Fee

N/A

2520 Knights Road

Bensalem

Bucks

PA

19020

2004

N/A

Property

1.20

Albuquerque - Ellison Road  Northwest

1

Self Storage

Self Storage

Fee

N/A

10340 Ellison Road Northwest

Albuquerque

Bernalillo

NM

87114

1995

N/A

Property

1.21

Modesto - Crows Landing

1

Self Storage

Self Storage

Fee

N/A

2201 Crows Landing Road

Modesto

Stanislaus

CA

95358

2002

N/A

Property

1.22

Auburndale - US Highway 92 West

1

Self Storage

Self Storage

Fee

N/A

1012 US Highway 92 West

Auburndale

Polk

FL

33823

2000

N/A

Property

1.23

San Bernardino - West Club Center Drive

1

Self Storage

Self Storage

Fee

N/A

155 West Club Center Drive

San Bernardino

San Bernardino

CA

92408

1989

N/A

Property

1.24

Memphis - Mount Moriah Terrace

1

Self Storage

Self Storage

Fee

N/A

2673 Mount Moriah Terrace

Memphis

Shelby

TN

38115

1982, 1997

N/A

Property

1.25

Hesperia - Mariposa Road

1

Self Storage

Self Storage

Fee

N/A

9353 Mariposa Road

Hesperia

Hesperia

CA

92344

1999

N/A

Property

1.26

Memphis - Covington Way

1

Self Storage

Self Storage

Fee

N/A

4961 Covington Way

Memphis

Shelby

TN

38128

1984, 1997

N/A

Property

1.27

St Louis - Halls Ferry Road

1

Self Storage

Self Storage

Fee

N/A

9702 Halls Ferry Road

St. Louis

St. Louis

MO

63136

1998

N/A

Property

1.28

Killeen - Jasper Drive

1

Self Storage

Self Storage

Fee

N/A

1035 West Jasper Drive

Killeen

Bell

TX

76542

1974, 1979, 2004

N/A

Property

1.29

Albuquerque - Airport Drive Northwest

1

Self Storage

Self Storage

Fee

N/A

141 Airport Drive Northwest

Albuquerque

Bernalillo

NM

87121

1987

N/A

Property

1.30

Memphis - Gateway Drive

1

Self Storage

Self Storage

Fee

N/A

1235 Gateway Drive

Memphis

Shelby

TN

38116

1987

N/A

Property

1.31

Victorville - Yates Road

1

Self Storage

Self Storage

Fee

N/A

15555 Yates Road

Victorville

San Bernardino

CA

92395

1977

N/A

Property

1.32

Las Vegas - North Lamont Street

1

Self Storage

Self Storage

Fee

N/A

3450 North Lamont Street

Las Vegas

Clark

NV

89115

1988

N/A

Property

1.33

Columbus - East Main Street

1

Self Storage

Self Storage

Fee

N/A

3569 East Main Street

Columbus

Franklin

OH

43213

1988

N/A

Property

1.34

Memphis - Raleigh-LaGrange

1

Self Storage

Self Storage

Fee

N/A

4994 Raleigh Lagrange Road

Memphis

Shelby

TN

38128

1984

N/A

Property

1.35

Memphis - 5675 Summer Avenue

1

Self Storage

Self Storage

Fee

N/A

5675 Summer Avenue

Memphis

Shelby

TN

38134

1985

N/A

Property

1.36

Memphis - Madison Avenue

1

Self Storage

Self Storage

Fee

N/A

1075 Madison Avenue

Memphis

Shelby

TN

38104

1982

N/A

Loan

5

2

The Woods

1

Multifamily

Garden

Fee

N/A

4300 The Woods Drive

San Jose

Santa Clara

CA

95136

1981-2003

2013-2017

Loan

5, 7, 8, 9, 10, 11

3

Baybrook Lifestyle and Power Center

1

Retail

Lifestyle Center

Fee

N/A

500 Baybrook Mall Drive

Friendswood

Harris

TX

77546

2015

N/A

Loan

5, 12

4

Harmon Corner

1

Mixed Use

Retail/Signage

Fee

N/A

3717 Las Vegas Boulevard South

Las Vegas

Clark

NV

89109

2012

N/A

Loan

13

5

Totowa Commons

1

Retail

Anchored

Fee

N/A

545 Highway 46 West

Totowa

Passaic

NJ

07512

1980

N/A

Loan

5, 9, 14

6

150 West Jefferson

1

Office

CBD

Fee

N/A

150 West Jefferson Avenue

Detroit

Wayne

MI

48226

1989

N/A

Loan

8, 15

7

925 L Street

1

Office

CBD

Fee

N/A

925 L Street

Sacramento

Sacramento

CA

95814

1972

1997

Loan

5, 9

8

One Ally Center

1

Office

CBD

Leasehold

3/31/2114

500 Woodward Avenue

Detroit

Wayne

MI

48226

1992

N/A

Loan

9

Bakers Centre

1

Retail

Anchored

Fee

N/A

2800 Fox Street

Philadelphia

Philadelphia

PA

19129

2013-2015

N/A

Loan

16

10

Sunrise Plaza San Jose

1

Retail

Anchored

Fee

N/A

626-690 Blossom Hill Road

San Jose

Santa Clara

CA

95123

1992

N/A

Loan

17

11

Hampton Inn & Suites Ballpark

1

Hospitality

Limited Service

Fee

N/A

1265 First Street Southeast

Washington D.C.

District of Columbia

D.C.

20003

2015

N/A

Loan

12

260-272 Meserole

1

Mixed Use

Industrial/Retail

Fee

N/A

260-272 Meserole Street

Brooklyn

Kings

NY

11206

1900

2007

Loan

6, 7

13

Riverside Boulevard Garage Portfolio

3

Various

Property

13.01

220-240 Riverside Boulevard

1

Other

Parking

Fee

N/A

220-240 Riverside Boulevard

New York

New York

NY

10069

2000

N/A

Property

13.02

100-120 Riverside Boulevard

1

Other

Parking

Fee

N/A

100-120 Riverside Boulevard

New York

New York

NY

10069

2004, 2006

N/A

Property

13.03

80 Riverside Boulevard

1

Other

Parking

Fee

N/A

80 Riverside Boulevard

New York

New York

NY

10069

2006

N/A

Loan

14

250-290 East John Carpenter Freeway

1

Office

Suburban

Fee

N/A

250-290 East John Carpenter Freeway

Irving

Dallas

TX

75062

1981

2013-2014

Loan

8, 9, 15

15

Sheraton Novi

1

Hospitality

Full Service

Fee

N/A

21111 Haggerty Road

Novi

Oakland

MI

48375

1985

2014

Loan

16

CityLine Guardian Mixed Use

1

Mixed Use

Self Storage/Industrial

Fee

N/A

5305 Peachtree Boulevard

Chamblee

DeKalb

GA

30341

1954, 1967, 1972, 1978, 1994

2017

Loan

17

The Orchards at Dover

1

Retail

Anchored

Fee

N/A

1311 Route 37 West

Toms River Township

Ocean

NJ

08755

2006

N/A

Loan

6, 18

18

Pebble Place & Paseo Verde Portfolio

2

Various

Property

18.01

Paseo Verde Office

1

Office

Suburban

Fee

N/A

2460 Paseo Verde Parkway

Henderson

Clark

NV

89074

2005

N/A

Property

18.02

Pebble Place Office

1

Office

Suburban

Fee

N/A

2140-2190 East Pebble Road

Las Vegas

Clark

NV

89123

2007

2017

Loan

19

Highland Park

1

Multifamily

Garden

Fee

N/A

170 McCutcheon Road

Triadelphia

Ohio

WV

26059

2017

N/A

Loan

19

20

Meadow Creek Apartments

1

Multifamily

Garden

Fee

N/A

117 Sassafras Way

Bridgeport

Harrison

WV

26330

2016

N/A

Loan

8

21

Residence Inn Savannah Airport

1

Hospitality

Extended Stay

Fee

N/A

900 Towne Center Boulevard

Pooler

Chatham

GA

31322

2015

N/A

Loan

6, 7

22

Colorado Springs Hotel Portfolio

2

Various

Property

22.01

TownePlace Suites Colorado Springs

1

Hospitality

Extended Stay

Fee

N/A

1530 North Newport Road

Colorado Springs

El Paso

CO

80916

2007

2015

Property

22.02

SpringHill Suites Colorado Springs

1

Hospitality

Limited Service

Fee

N/A

1570 North Newport Road

Colorado Springs

El Paso

CO

80916

2007

2015

Loan

5

23

Kirkwood Plaza

1

Retail

Anchored

Leasehold

12/6/2036

4345, 4435, & 4365-4491 Kirkwood Highway

Wilmington

New Castle

DE

19808

1962

2010

Loan

24

Trader Joe’s Center

1

Retail

Anchored

Fee

N/A

2949 Veterans Boulevard

Metairie

Jefferson Parish

LA

70002

2016

N/A

Loan

20

25

Hilton Garden Inn - Lynchburg

1

Hospitality

Select Service

Fee

N/A

4025 Wards Road

Lynchburg

Lynchburg City

VA

24502

2008

N/A

Loan

26

504 West 24th Street

1

Retail

Single Tenant

Fee

N/A

504 West 24th Street

New York

New York

NY

10011

2016

N/A

Loan

27

275 North Washington

1

Mixed Use

Retail/Office

Fee

N/A

275 North Washington Street

Rockville

Montgomery

MD

20850

2015

N/A

Loan

28

Eagle Village Apartments

1

Multifamily

Garden

Fee

N/A

810 Schutte Road

Evansville

Vanderburgh

IN

47712

2005, 2011

N/A

Loan

29

Conejo Business Center

1

Office

Suburban

Fee

N/A

101, 123, 145 Hodencamp Road

Thousand Oaks

Ventura

CA

91362

1991

2016

Loan

30

Premier Landing

1

Retail

Anchored

Fee

N/A

255-291 and 305-337 Premier Boulevard

Roanoke Rapids

Halifax

NC

27870

2003

2006

Loan

6, 21

31

Amsdell TX & GA Portfolio

2

Various

Property

31.01

Compass Self Storage

1

Self Storage

Self Storage

Fee

N/A

2140 Jodeco Road

McDonough

Henry

GA

30253

2008

2016

Property

31.02

Chisholm Trail Self Storage

1

Self Storage

Self Storage

Fee

N/A

8500 South Hulen Street

Fort Worth

Tarrant

TX

76123

2004

2017

Loan

32

Turlock Center

1

Retail

Anchored

Fee

N/A

2319 West Main Street

Turlock

Stanislaus

CA

95380

1982

1998

Loan

33

Marina South SC

1

Retail

Anchored

Fee

N/A

2951 Marina Bay Drive

League City

Galveston

TX

77573

1991

N/A

Loan

34

Citygate Commerce Center

1

Industrial

Flex

Fee

N/A

2120-2240 Citygate Drive

Columbus

Franklin

OH

43219

1998

N/A

Loan

35

Ayres Suites Ontario Mills Mall

1

Hospitality

Limited Service

Fee

N/A

4370 Mills Circle

Ontario

San Bernardino

CA

91764

1998

2015

Loan

15

36

Quadrant Office

1

Office

Suburban

Fee

N/A

7100 Northland Circle

Brooklyn Park

Hennepin

MN

55428

1987

2014-2017

Loan

37

Best Western Plus Atrium Clarksville

1

Hospitality

Limited Service

Fee

N/A

275 Alfred Thun Road

Clarksville

Montgomery

TN

37040

2015

2016

Loan

38

Cape Coral SelfStorage

1

Self Storage

Self Storage

Fee

N/A

337 Northeast Pine Island Road

Cape Coral

Lee

FL

33909

1981, 1999 - 2001, 2003

N/A

Loan

5, 8

39

The View at Marlton

1

Retail

Anchored

Fee

N/A

1011-1051 Route 73 North

Eversham Township

Burlington

NJ

08053

2010

2017

Loan

22, 23

40

173 Court Street

1

Mixed Use

Retail/Multifamily

Fee

N/A

173 Court Street

Brooklyn

Kings

NY

11201

1910

2017

Loan

41

Lock & Leave Self Storage

1

Self Storage

Self Storage

Fee

N/A

550 South Richfield Road

Placentia

Orange

CA

92870

1984

N/A

Loan

9

42

South End Mini Storage

1

Self Storage

Self Storage

Fee

N/A

1530 East Main Street

Rock Hill

York

SC

29730

2006; 2011

N/A

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	2,668,218		95.1%	9/30/2017	$299,250,000		4.1750%	0.03064%	0.00250%	0.01750%	0.00000%	0.00716%	0.00266%	0.00032%
Property		1.01	Henderson - Stephanie Place	292,316	SF	97.0%	9/30/2017	$18,700,000	11/1/2017
Property		1.02	Brookfield - Federal Road	80,250	SF	97.7%	9/30/2017	$13,800,000	11/1/2017
Property		1.03	Kingston - Sawkill Road	85,675	SF	93.2%	9/30/2017	$12,400,000	11/1/2017
Property		1.04	Lake Elsinore - Central Avenue	105,785	SF	92.6%	9/30/2017	$12,300,000	11/1/2017
Property		1.05	Doylestown - North Broad Street	71,355	SF	96.0%	9/30/2017	$11,400,000	11/1/2017
Property		1.06	Pennsauken - South Crescent Boulevard	82,810	SF	94.4%	9/30/2017	$12,300,000	11/1/2017
Property		1.07	New Paltz - South Putt Corners Road	76,226	SF	94.7%	9/30/2017	$10,900,000	11/1/2017
Property		1.08	Tyngsborough - Industrial Way	79,200	SF	94.1%	9/30/2017	$10,300,000	11/1/2017
Property		1.09	Hemet - South Sanderson	90,193	SF	93.0%	9/30/2017	$11,000,000	11/1/2017
Property		1.10	Bensalem - 1525 Bristol Pike	71,070	SF	93.6%	9/30/2017	$10,800,000	11/1/2017
Property		1.11	Eastpoint - Lakewood Avenue	90,200	SF	96.2%	9/30/2017	$11,150,000	11/1/2017
Property		1.12	Howell - Route 9 South	69,765	SF	94.0%	9/30/2017	$10,000,000	11/1/2017
Property		1.13	Lawrenceville - Hurricane Shoals Road	103,830	SF	94.9%	9/30/2017	$9,150,000	11/1/2017
Property		1.14	Lawnside - White Horse Pike	64,565	SF	96.3%	9/30/2017	$10,300,000	11/1/2017
Property		1.15	Phoenix - West Peoria	63,214	SF	94.6%	9/30/2017	$9,300,000	11/1/2017
Property		1.16	Mount Laurel - Ark Road	46,145	SF	96.6%	9/30/2017	$7,700,000	11/1/2017
Property		1.17	Burlington - Cadillac Road	62,160	SF	97.5%	9/30/2017	$7,700,000	11/1/2017
Property		1.18	Cherry Hill - Marlton Pike	61,140	SF	96.8%	9/30/2017	$7,500,000	11/1/2017
Property		1.19	Bensalem - Knights Road	48,546	SF	95.8%	9/30/2017	$7,600,000	11/1/2017
Property		1.20	Albuquerque - Ellison Road  Northwest	54,860	SF	95.6%	9/30/2017	$6,900,000	11/1/2017
Property		1.21	Modesto - Crows Landing	76,350	SF	96.9%	9/30/2017	$6,000,000	11/1/2017
Property		1.22	Auburndale - US Highway 92 West	63,675	SF	95.8%	9/30/2017	$5,700,000	11/1/2017
Property		1.23	San Bernardino - West Club Center Drive	63,578	SF	99.2%	9/30/2017	$6,300,000	11/1/2017
Property		1.24	Memphis - Mount Moriah Terrace	84,610	SF	93.1%	9/30/2017	$5,650,000	11/1/2017
Property		1.25	Hesperia - Mariposa Road	77,600	SF	96.8%	9/30/2017	$5,600,000	11/1/2017
Property		1.26	Memphis - Covington Way	78,040	SF	95.1%	9/30/2017	$5,300,000	11/1/2017
Property		1.27	St Louis - Halls Ferry Road	58,200	SF	91.3%	9/30/2017	$5,100,000	11/1/2017
Property		1.28	Killeen - Jasper Drive	94,970	SF	90.8%	9/30/2017	$6,000,000	10/7/2017
Property		1.29	Albuquerque - Airport Drive Northwest	53,240	SF	97.1%	9/30/2017	$4,500,000	11/1/2017
Property		1.30	Memphis - Gateway Drive	50,300	SF	93.9%	9/30/2017	$3,650,000	11/1/2017
Property		1.31	Victorville - Yates Road	62,125	SF	96.7%	9/30/2017	$3,800,000	11/1/2017
Property		1.32	Las Vegas - North Lamont Street	56,985	SF	94.9%	9/30/2017	$3,800,000	11/1/2017
Property		1.33	Columbus - East Main Street	33,500	SF	94.9%	9/30/2017	$2,750,000	11/1/2017
Property		1.34	Memphis - Raleigh-LaGrange	40,395	SF	94.9%	9/30/2017	$2,700,000	11/1/2017
Property		1.35	Memphis - 5675 Summer Avenue	47,945	SF	92.0%	9/30/2017	$2,350,000	11/1/2017
Property		1.36	Memphis - Madison Avenue	27,400	SF	86.5%	9/30/2017	$2,250,000	11/1/2017
Loan	5	2	The Woods	1,841	Units	94.7%	10/1/2017	$675,500,000	10/10/2017	2.9405%	0.03320%	0.00250%	0.02000%	0.00000%	0.00716%	0.00272%	0.00032%
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	636,845	SF	94.1%	11/13/2017	$241,000,000	7/1/2018	3.7700%	0.01576%	0.00250%	0.00250%	0.00000%	0.00716%	0.00278%	0.00032%
Loan	5, 12	4	Harmon Corner	68,613	SF	100.0%	10/2/2017	$253,000,000	6/28/2017	4.2500%	0.01298%	0.00250%	0.00000%	0.00250%	0.00716%	0.00000%	0.00032%
Loan	13	5	Totowa Commons	271,488	SF	100.0%	9/30/2017	$88,700,000	10/10/2017	4.3250%	0.02482%	0.00250%	0.01250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	5, 9, 14	6	150 West Jefferson	489,786	SF	93.7%	10/1/2017	$103,000,000	8/22/2017	4.6030%	0.06446%	0.00250%	0.05000%	0.00000%	0.00716%	0.00398%	0.00032%
Loan	8, 15	7	925 L Street	168,850	SF	90.8%	11/16/2017	$47,300,000	11/7/2017	4.2230%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	5, 9	8	One Ally Center	976,095	SF	94.3%	10/18/2017	$185,000,000	10/17/2017	4.5160%	0.06048%	0.00250%	0.00000%	0.05000%	0.00716%	0.00000%	0.00032%
Loan		9	Bakers Centre	236,709	SF	92.1%	7/31/2017	$52,900,000	10/9/2017	3.9420%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	16	10	Sunrise Plaza San Jose	112,805	SF	100.0%	11/14/2017	$44,200,000	10/24/2017	4.3300%	0.03232%	0.00250%	0.02000%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	17	11	Hampton Inn & Suites Ballpark	168	Rooms	76.8%	9/30/2017	$65,000,000	8/28/2017	4.3300%	0.02482%	0.00250%	0.01250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		12	260-272 Meserole	70,475	SF	100.0%	11/12/2017	$33,000,000	11/9/2017	4.9580%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	228,083		100.0%	12/6/2017	$49,100,000		4.2720%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Property		13.01	220-240 Riverside Boulevard	122,744	SF	100.0%	12/6/2017	$25,800,000	9/26/2017
Property		13.02	100-120 Riverside Boulevard	52,156	SF	100.0%	12/6/2017	$13,700,000	9/26/2017
Property		13.03	80 Riverside Boulevard	53,183	SF	100.0%	12/6/2017	$9,600,000	9/26/2017
Loan		14	250-290 East John Carpenter Freeway	277,776	SF	93.5%	11/1/2017	$43,000,000	11/13/2017	4.2600%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	8, 9, 15	15	Sheraton Novi	238	Rooms	71.2%	8/31/2017	$37,000,000	11/1/2017	4.8280%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		16	CityLine Guardian Mixed Use	234,529	SF	85.9%	9/30/2017	$32,000,000	10/17/2017	5.0600%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		17	The Orchards at Dover	98,210	SF	96.6%	8/22/2017	$30,000,000	6/7/2017	4.3200%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	127,105		97.5%	Various	$32,140,000		4.2500%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Property		18.01	Paseo Verde Office	75,249	SF	99.7%	9/11/2017	$19,500,000	9/29/2017
Property		18.02	Pebble Place Office	51,856	SF	94.4%	10/31/2017	$12,640,000	9/29/2017
Loan		19	Highland Park	126	Units	95.2%	11/20/2017	$27,800,000	10/3/2017	4.5000%	0.05232%	0.00250%	0.04000%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	19	20	Meadow Creek Apartments	110	Units	89.1%	11/20/2017	$23,400,000	10/3/2017	4.5000%	0.06232%	0.00250%	0.05000%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	8	21	Residence Inn Savannah Airport	117	Rooms	82.7%	8/31/2017	$26,200,000	10/1/2018	4.8400%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	6, 7	22	Colorado Springs Hotel Portfolio	198		84.7%	8/31/2017	$29,900,000		4.6100%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Property		22.01	TownePlace Suites Colorado Springs	97	Rooms	86.2%	9/30/2017	$15,400,000	9/26/2017
Property		22.02	SpringHill Suites Colorado Springs	101	Rooms	83.3%	9/30/2017	$14,500,000	9/26/2017
Loan	5	23	Kirkwood Plaza	309,924	SF	99.3%	9/1/2017	$55,770,000	9/5/2017	4.5900%	0.03048%	0.00250%	0.00000%	0.02000%	0.00716%	0.00000%	0.00032%
Loan		24	Trader Joe’s Center	43,697	SF	100.0%	10/17/2017	$30,060,000	10/24/2017	3.9000%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	20	25	Hilton Garden Inn - Lynchburg	126	Rooms	77.8%	9/30/2017	$22,000,000	10/2/2017	4.6300%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		26	504 West 24th Street	8,474	SF	100.0%	12/6/2017	$20,000,000	7/18/2017	4.5300%	0.04482%	0.00250%	0.03250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		27	275 North Washington	23,083	SF	100.0%	11/16/2017	$16,500,000	10/27/2017	4.6150%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		28	Eagle Village Apartments	511	Units	92.8%	9/20/2017	$12,850,000	11/3/2017	5.7100%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		29	Conejo Business Center	68,172	SF	98.2%	10/1/2017	$17,750,000	9/15/2017	4.5000%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		30	Premier Landing	127,247	SF	86.8%	10/11/2017	$15,500,000	10/8/2017	5.0300%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	6, 21	31	Amsdell TX & GA Portfolio	140,140		81.4%	9/24/2017	$13,560,000		4.7700%	0.06232%	0.00250%	0.05000%	0.00000%	0.00716%	0.00184%	0.00032%
Property		31.01	Compass Self Storage	78,075	SF	84.8%	9/24/2017	$8,800,000	9/20/2017
Property		31.02	Chisholm Trail Self Storage	62,065	SF	77.2%	9/24/2017	$4,760,000	9/25/2017
Loan		32	Turlock Center	99,794	SF	100.0%	11/16/2017	$12,000,000	10/13/2017	4.6190%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		33	Marina South SC	86,546	SF	100.0%	11/1/2017	$13,390,000	10/4/2017	4.3970%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		34	Citygate Commerce Center	154,416	SF	91.9%	11/15/2017	$12,450,000	9/19/2017	4.6040%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		35	Ayres Suites Ontario Mills Mall	140	Rooms	84.1%	6/30/2017	$18,100,000	8/2/2017	4.3000%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	15	36	Quadrant Office	106,679	SF	85.8%	10/24/2017	$10,600,000	9/7/2017	4.6940%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		37	Best Western Plus Atrium Clarksville	78	Rooms	77.0%	8/31/2017	$9,200,000	10/27/2017	5.3050%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		38	Cape Coral SelfStorage	65,950	SF	87.6%	10/25/2017	$9,225,000	10/25/2017	4.6200%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	5, 8	39	The View at Marlton	91,069	SF	100.0%	9/27/2017	$36,500,000	2/1/2018	4.6800%	0.01298%	0.00250%	0.00000%	0.00250%	0.00716%	0.00000%	0.00032%
Loan	22, 23	40	173 Court Street	5,234	SF	100.0%	12/6/2017	$8,800,000	10/3/2017	4.5500%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan		41	Lock & Leave Self Storage	45,994	SF	88.2%	9/1/2017	$9,000,000	9/15/2017	4.6500%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%
Loan	9	42	South End Mini Storage	49,725	SF	88.2%	8/31/2017	$3,575,000	10/10/2017	5.4200%	0.01482%	0.00250%	0.00250%	0.00000%	0.00716%	0.00184%	0.00032%

A-1-4 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	CREFC Fee Rate	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.)	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 Final Maturity Date
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/30/2017	1/1/2018	N/A	12/1/2027	N/A
Property		1.01	Henderson - Stephanie Place
Property		1.02	Brookfield - Federal Road
Property		1.03	Kingston - Sawkill Road
Property		1.04	Lake Elsinore - Central Avenue
Property		1.05	Doylestown - North Broad Street
Property		1.06	Pennsauken - South Crescent Boulevard
Property		1.07	New Paltz - South Putt Corners Road
Property		1.08	Tyngsborough - Industrial Way
Property		1.09	Hemet - South Sanderson
Property		1.10	Bensalem - 1525 Bristol Pike
Property		1.11	Eastpoint - Lakewood Avenue
Property		1.12	Howell - Route 9 South
Property		1.13	Lawrenceville - Hurricane Shoals Road
Property		1.14	Lawnside - White Horse Pike
Property		1.15	Phoenix - West Peoria
Property		1.16	Mount Laurel - Ark Road
Property		1.17	Burlington - Cadillac Road
Property		1.18	Cherry Hill - Marlton Pike
Property		1.19	Bensalem - Knights Road
Property		1.20	Albuquerque - Ellison Road  Northwest
Property		1.21	Modesto - Crows Landing
Property		1.22	Auburndale - US Highway 92 West
Property		1.23	San Bernardino - West Club Center Drive
Property		1.24	Memphis - Mount Moriah Terrace
Property		1.25	Hesperia - Mariposa Road
Property		1.26	Memphis - Covington Way
Property		1.27	St Louis - Halls Ferry Road
Property		1.28	Killeen - Jasper Drive
Property		1.29	Albuquerque - Airport Drive Northwest
Property		1.30	Memphis - Gateway Drive
Property		1.31	Victorville - Yates Road
Property		1.32	Las Vegas - North Lamont Street
Property		1.33	Columbus - East Main Street
Property		1.34	Memphis - Raleigh-LaGrange
Property		1.35	Memphis - 5675 Summer Avenue
Property		1.36	Memphis - Madison Avenue
Loan	5	2	The Woods	0.00050%	Actual/360	0	No	60	60	60	60	0	0	12/1/2017	1/6/2018	N/A	12/6/2022	N/A
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/17/2017	1/1/2018	N/A	12/1/2027	N/A
Loan	5, 12	4	Harmon Corner	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/8/2017	1/6/2018	N/A	12/6/2027	N/A
Loan	13	5	Totowa Commons	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/15/2017	1/1/2018	N/A	12/1/2027	N/A
Loan	5, 9, 14	6	150 West Jefferson	0.00050%	Actual/360	0	Yes	120	120	60	60	360	360	11/8/2017	1/6/2018	1/6/2023	12/6/2027	12/6/2029
Loan	8, 15	7	925 L Street	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/21/2017	1/6/2018	1/6/2023	12/6/2027	N/A
Loan	5, 9	8	One Ally Center	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/20/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		9	Bakers Centre	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/1/2017	12/1/2017	N/A	11/1/2027	N/A
Loan	16	10	Sunrise Plaza San Jose	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/21/2017	1/1/2018	N/A	12/1/2027	N/A
Loan	17	11	Hampton Inn & Suites Ballpark	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/10/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		12	260-272 Meserole	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/29/2017	1/6/2018	N/A	12/6/2027	N/A
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/21/2017	1/6/2018	N/A	12/6/2027	N/A
Property		13.01	220-240 Riverside Boulevard
Property		13.02	100-120 Riverside Boulevard
Property		13.03	80 Riverside Boulevard
Loan		14	250-290 East John Carpenter Freeway	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/30/2017	1/6/2018	N/A	12/6/2027	N/A
Loan	8, 9, 15	15	Sheraton Novi	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/17/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		16	CityLine Guardian Mixed Use	0.00050%	Actual/360	0	No	60	60	24	24	360	360	11/16/2017	1/6/2018	1/6/2020	12/6/2022	N/A
Loan		17	The Orchards at Dover	0.00050%	Actual/360	3	No	120	117	0	0	360	357	8/25/2017	10/6/2017	N/A	9/6/2027	N/A
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/23/2017	12/6/2017	N/A	11/6/2027	N/A
Property		18.01	Paseo Verde Office
Property		18.02	Pebble Place Office
Loan		19	Highland Park	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/21/2017	1/6/2018	1/6/2021	12/6/2027	N/A
Loan	19	20	Meadow Creek Apartments	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/21/2017	1/6/2018	1/6/2021	12/6/2027	N/A
Loan	8	21	Residence Inn Savannah Airport	0.00050%	Actual/360	0	No	120	120	0	0	330	330	11/28/2017	1/6/2018	N/A	12/6/2027	N/A
Loan	6, 7	22	Colorado Springs Hotel Portfolio	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/20/2017	1/6/2018	N/A	12/6/2027	N/A
Property		22.01	TownePlace Suites Colorado Springs
Property		22.02	SpringHill Suites Colorado Springs
Loan	5	23	Kirkwood Plaza	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/26/2017	12/1/2017	N/A	11/1/2027	N/A
Loan		24	Trader Joe’s Center	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2017	1/1/2018	N/A	12/1/2027	N/A
Loan	20	25	Hilton Garden Inn - Lynchburg	0.00050%	Actual/360	0	No	120	120	0	0	300	300	11/28/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		26	504 West 24th Street	0.00050%	Actual/360	3	No	120	117	120	117	0	0	8/16/2017	10/6/2017	N/A	9/6/2027	N/A
Loan		27	275 North Washington	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		28	Eagle Village Apartments	0.00050%	Actual/360	0	No	60	60	0	0	360	360	11/30/2017	1/6/2018	N/A	12/6/2022	N/A
Loan		29	Conejo Business Center	0.00050%	Actual/360	1	No	120	119	60	59	360	360	10/25/2017	12/6/2017	12/6/2022	11/6/2027	N/A
Loan		30	Premier Landing	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/29/2017	1/6/2018	N/A	12/6/2027	N/A
Loan	6, 21	31	Amsdell TX & GA Portfolio	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/14/2017	1/6/2018	1/6/2021	12/6/2027	N/A
Property		31.01	Compass Self Storage
Property		31.02	Chisholm Trail Self Storage
Loan		32	Turlock Center	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/21/2017	1/1/2018	N/A	12/1/2027	N/A
Loan		33	Marina South SC	0.00050%	Actual/360	1	No	120	119	36	35	360	360	10/18/2017	12/6/2017	12/6/2020	11/6/2027	N/A
Loan		34	Citygate Commerce Center	0.00050%	Actual/360	0	No	120	120	48	48	360	360	11/16/2017	1/6/2018	1/6/2022	12/6/2027	N/A
Loan		35	Ayres Suites Ontario Mills Mall	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/6/2017	1/1/2018	N/A	12/1/2027	N/A
Loan	15	36	Quadrant Office	0.00050%	Actual/360	1	No	120	119	24	23	360	360	10/27/2017	12/6/2017	12/6/2019	11/6/2027	N/A
Loan		37	Best Western Plus Atrium Clarksville	0.00050%	Actual/360	0	No	120	120	0	0	300	300	11/22/2017	1/1/2018	N/A	12/1/2027	N/A
Loan		38	Cape Coral SelfStorage	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/9/2017	1/1/2018	1/1/2023	12/1/2027	N/A
Loan	5, 8	39	The View at Marlton	0.00050%	Actual/360	2	No	120	118	24	22	360	360	9/27/2017	11/6/2017	11/6/2019	10/6/2027	N/A
Loan	22, 23	40	173 Court Street	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/8/2017	1/6/2018	N/A	12/6/2027	N/A
Loan		41	Lock & Leave Self Storage	0.00050%	Actual/360	2	No	120	118	120	118	0	0	10/6/2017	11/6/2017	N/A	10/6/2027	N/A
Loan	9	42	South End Mini Storage	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/20/2017	1/6/2018	N/A	12/6/2027	N/A

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans	UW NOI DSCR (P&I)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	$0.00	$324,528.94	$0	$3,894,347	Springing	Springing	No	N/A	N/A	2.06x	N/A	2.01x	65.0%	65.0%	0
Property		1.01	Henderson - Stephanie Place
Property		1.02	Brookfield - Federal Road
Property		1.03	Kingston - Sawkill Road
Property		1.04	Lake Elsinore - Central Avenue
Property		1.05	Doylestown - North Broad Street
Property		1.06	Pennsauken - South Crescent Boulevard
Property		1.07	New Paltz - South Putt Corners Road
Property		1.08	Tyngsborough - Industrial Way
Property		1.09	Hemet - South Sanderson
Property		1.10	Bensalem - 1525 Bristol Pike
Property		1.11	Eastpoint - Lakewood Avenue
Property		1.12	Howell - Route 9 South
Property		1.13	Lawrenceville - Hurricane Shoals Road
Property		1.14	Lawnside - White Horse Pike
Property		1.15	Phoenix - West Peoria
Property		1.16	Mount Laurel - Ark Road
Property		1.17	Burlington - Cadillac Road
Property		1.18	Cherry Hill - Marlton Pike
Property		1.19	Bensalem - Knights Road
Property		1.20	Albuquerque - Ellison Road  Northwest
Property		1.21	Modesto - Crows Landing
Property		1.22	Auburndale - US Highway 92 West
Property		1.23	San Bernardino - West Club Center Drive
Property		1.24	Memphis - Mount Moriah Terrace
Property		1.25	Hesperia - Mariposa Road
Property		1.26	Memphis - Covington Way
Property		1.27	St Louis - Halls Ferry Road
Property		1.28	Killeen - Jasper Drive
Property		1.29	Albuquerque - Airport Drive Northwest
Property		1.30	Memphis - Gateway Drive
Property		1.31	Victorville - Yates Road
Property		1.32	Las Vegas - North Lamont Street
Property		1.33	Columbus - East Main Street
Property		1.34	Memphis - Raleigh-LaGrange
Property		1.35	Memphis - 5675 Summer Avenue
Property		1.36	Memphis - Madison Avenue
Loan	5	2	The Woods	$0.00	$211,178.27	$0	$2,534,139	Springing	Springing	No	N/A	N/A	5.08x	N/A	5.01x	29.6%	29.6%	0
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	$0.00	$254,824.07	$0	$3,057,889	Hard	Springing	No	N/A	N/A	2.95x	N/A	2.80x	58.1%	58.1%	0
Loan	5, 12	4	Harmon Corner	$0.00	$205,396.99	$0	$2,464,764	Hard	In Place	No	N/A	N/A	2.04x	N/A	2.02x	56.5%	56.5%	0
Loan	13	5	Totowa Commons	$0.00	$185,634.61	$0	$2,227,615	Springing	Springing	No	N/A	N/A	1.93x	N/A	1.82x	57.3%	57.3%	0
Loan	5, 9, 14	6	150 West Jefferson	$179,488.29	$136,118.81	$2,153,859	$1,633,426	Hard	Springing	No	N/A	1.96x	2.59x	1.75x	2.30x	65.5%	60.2%	0
Loan	8, 15	7	925 L Street	$157,896.09	$114,891.02	$1,894,753	$1,378,692	Springing	Springing	No	N/A	1.73x	2.38x	1.63x	2.24x	68.1%	62.1%	0
Loan	5, 9	8	One Ally Center	$0.00	$122,099.26	$0	$1,465,191	Hard	In Place	No	N/A	N/A	2.75x	N/A	2.43x	55.1%	55.1%	0
Loan		9	Bakers Centre	$0.00	$106,580.00	$0	$1,278,960	Hard	Springing	No	N/A	N/A	2.52x	N/A	2.36x	60.5%	60.5%	5
Loan	16	10	Sunrise Plaza San Jose	$0.00	$98,778.13	$0	$1,185,338	Springing	Springing	No	N/A	N/A	2.17x	N/A	2.06x	61.1%	61.1%	0
Loan	17	11	Hampton Inn & Suites Ballpark	$0.00	$93,290.45	$0	$1,119,485	Hard	Springing	No	N/A	N/A	2.97x	N/A	2.62x	39.2%	39.2%	0
Loan		12	260-272 Meserole	$0.00	$100,537.22	$0	$1,206,447	Springing	Springing	No	N/A	N/A	1.55x	N/A	1.51x	72.7%	72.7%	0
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	$0.00	$86,626.67	$0	$1,039,520	Hard	In Place	No	N/A	N/A	2.26x	N/A	2.13x	48.9%	48.9%	0
Property		13.01	220-240 Riverside Boulevard
Property		13.02	100-120 Riverside Boulevard
Property		13.03	80 Riverside Boulevard
Loan		14	250-290 East John Carpenter Freeway	$0.00	$83,683.85	$0	$1,004,206	Hard	Springing	No	N/A	N/A	2.88x	N/A	2.22x	54.1%	54.1%	0
Loan	8, 9, 15	15	Sheraton Novi	$121,588.96	$0.00	$1,459,068	$0	Soft	Springing	No	N/A	2.19x	N/A	1.87x	N/A	62.4%	51.2%	0
Loan		16	CityLine Guardian Mixed Use	$117,125.17	$92,644.27	$1,405,502	$1,111,731	Springing	Springing	No	N/A	1.42x	1.80x	1.38x	1.75x	67.7%	64.9%	0
Loan		17	The Orchards at Dover	$104,169.77	$0.00	$1,250,037	$0	Springing	Springing	No	N/A	1.62x	N/A	1.57x	N/A	69.7%	56.4%	0
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	$0.00	$69,231.71	$0	$830,781	Hard	Springing	No	N/A	N/A	2.47x	N/A	2.27x	60.0%	60.0%	0
Property		18.01	Paseo Verde Office
Property		18.02	Pebble Place Office
Loan		19	Highland Park	$91,710.04	$68,817.71	$1,100,520	$825,813	Springing	Springing	No	Group A	1.53x	2.03x	1.50x	2.00x	65.1%	57.1%	0
Loan	19	20	Meadow Creek Apartments	$77,522.85	$58,171.88	$930,274	$698,063	Springing	Springing	No	Group A	1.43x	1.90x	1.40x	1.87x	63.2%	57.3%	0
Loan	8	21	Residence Inn Savannah Airport	$83,675.83	$0.00	$1,004,110	$0	Springing	Springing	No	N/A	1.90x	N/A	1.73x	N/A	58.2%	45.8%	0
Loan	6, 7	22	Colorado Springs Hotel Portfolio	$0.00	$58,425.35	$0	$701,104	Springing	Springing	No	N/A	N/A	4.20x	N/A	3.82x	50.2%	50.2%	0
Property		22.01	TownePlace Suites Colorado Springs
Property		22.02	SpringHill Suites Colorado Springs
Loan	5	23	Kirkwood Plaza	$76,807.04	$0.00	$921,684	$0	Springing	Springing	No	N/A	1.44x	N/A	1.37x	N/A	69.5%	56.5%	0
Loan		24	Trader Joe’s Center	$0.00	$47,779.51	$0	$573,354	Springing	Springing	No	N/A	N/A	3.09x	N/A	2.91x	48.2%	48.2%	0
Loan	20	25	Hilton Garden Inn - Lynchburg	$81,669.37	$0.00	$980,032	$0	Springing	Springing	No	N/A	2.22x	N/A	2.02x	N/A	65.9%	48.8%	0
Loan		26	504 West 24th Street	$0.00	$41,336.25	$0	$496,035	Hard	Springing	No	N/A	N/A	1.80x	N/A	1.75x	54.0%	54.0%	0
Loan		27	275 North Washington	$0.00	$41,332.03	$0	$495,984	Springing	Springing	No	N/A	N/A	1.92x	N/A	1.88x	64.2%	64.2%	0
Loan		28	Eagle Village Apartments	$55,663.09	$0.00	$667,957	$0	Soft	Springing	No	N/A	1.49x	N/A	1.38x	N/A	74.6%	69.6%	0
Loan		29	Conejo Business Center	$48,135.10	$36,119.79	$577,621	$433,438	Springing	Springing	No	N/A	1.59x	2.12x	1.44x	1.92x	53.5%	49.1%	0
Loan		30	Premier Landing	$51,172.38	$0.00	$614,069	$0	Hard	Springing	No	N/A	1.43x	N/A	1.27x	N/A	61.3%	50.6%	0
Loan	6, 21	31	Amsdell TX & GA Portfolio	$47,056.82	$36,271.88	$564,682	$435,263	Springing	Springing	No	N/A	1.32x	1.71x	1.30x	1.68x	62.7%	58.6%	0
Property		31.01	Compass Self Storage
Property		31.02	Chisholm Trail Self Storage
Loan		32	Turlock Center	$44,698.90	$0.00	$536,387	$0	Springing	Springing	No	N/A	1.93x	N/A	1.76x	N/A	72.5%	59.0%	5
Loan		33	Marina South SC	$42,049.03	$31,206.49	$504,588	$374,478	Springing	Springing	No	N/A	1.57x	2.11x	1.44x	1.93x	62.7%	54.9%	0
Loan		34	Citygate Commerce Center	$39,235.58	$29,758.15	$470,827	$357,098	Springing	Springing	No	N/A	2.25x	2.96x	2.00x	2.64x	61.4%	55.2%	0
Loan		35	Ayres Suites Ontario Mills Mall	$37,362.79	$0.00	$448,353	$0	Springing	Springing	No	N/A	3.53x	N/A	3.16x	N/A	41.7%	33.6%	5
Loan	15	36	Quadrant Office	$37,834.24	$28,951.77	$454,011	$347,421	Springing	Springing	No	N/A	1.87x	2.44x	1.54x	2.01x	68.9%	59.2%	0
Loan		37	Best Western Plus Atrium Clarksville	$38,559.80	$0.00	$462,718	$0	Springing	Springing	No	N/A	1.78x	N/A	1.60x	N/A	69.6%	52.8%	0
Loan		38	Cape Coral SelfStorage	$31,909.48	$24,240.56	$382,914	$290,887	Springing	Springing	No	N/A	1.44x	1.90x	1.41x	1.86x	67.3%	61.8%	5
Loan	5, 8	39	The View at Marlton	$31,046.18	$23,725.00	$372,554	$284,700	Hard	Springing	No	N/A	1.39x	1.81x	1.32x	1.73x	72.6%	62.4%	0
Loan	22, 23	40	173 Court Street	$0.00	$21,143.81	$0	$253,726	Soft	Springing	No	N/A	N/A	1.68x	N/A	1.66x	62.5%	62.5%	0
Loan		41	Lock & Leave Self Storage	$0.00	$20,822.74	$0	$249,873	N/A	N/A	No	N/A	N/A	1.89x	N/A	1.87x	58.9%	58.9%	0
Loan	9	42	South End Mini Storage	$12,381.16	$0.00	$148,574	$0	N/A	N/A	No	N/A	1.42x	N/A	1.39x	N/A	61.5%	51.4%	0

A-1-6 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	5	First	LO(24);DEF(89);O(7)		$24,800,992	$10,151,952	$14,649,039	12/31/2015	7.5%	$26,391,121	$10,291,797	$16,099,324
Property		1.01	Henderson - Stephanie Place					$1,385,092	$360,506	$1,024,586	12/31/2015		$1,433,079	$358,688	$1,074,391
Property		1.02	Brookfield - Federal Road					$1,152,117	$357,181	$794,936	12/31/2015		$1,184,613	$349,360	$835,253
Property		1.03	Kingston - Sawkill Road					$1,177,081	$505,775	$671,305	12/31/2015		$1,219,370	$483,183	$736,187
Property		1.04	Lake Elsinore - Central Avenue					$872,052	$277,739	$594,313	12/31/2015		$944,254	$272,278	$671,976
Property		1.05	Doylestown - North Broad Street					$916,733	$307,580	$609,153	12/31/2015		$975,709	$299,209	$676,500
Property		1.06	Pennsauken - South Crescent Boulevard					$999,620	$415,616	$584,004	12/31/2015		$1,073,110	$412,583	$660,527
Property		1.07	New Paltz - South Putt Corners Road					$1,025,126	$414,519	$610,607	12/31/2015		$1,095,879	$432,354	$663,525
Property		1.08	Tyngsborough - Industrial Way					$896,326	$283,511	$612,815	12/31/2015		$950,508	$275,222	$675,286
Property		1.09	Hemet - South Sanderson					$834,964	$308,987	$525,977	12/31/2015		$932,948	$319,062	$613,886
Property		1.10	Bensalem - 1525 Bristol Pike					$918,336	$393,172	$525,164	12/31/2015		$985,697	$387,403	$598,294
Property		1.11	Eastpoint - Lakewood Avenue					$973,154	$380,078	$593,076	12/31/2015		$1,065,971	$383,437	$682,534
Property		1.12	Howell - Route 9 South					$872,027	$342,843	$529,184	12/31/2015		$920,521	$366,100	$554,421
Property		1.13	Lawrenceville - Hurricane Shoals Road					$790,710	$318,176	$472,534	12/31/2015		$862,223	$328,094	$534,129
Property		1.14	Lawnside - White Horse Pike					$877,335	$389,465	$487,870	12/31/2015		$934,697	$382,629	$552,068
Property		1.15	Phoenix - West Peoria					$653,460	$249,146	$404,314	12/31/2015		$729,884	$264,966	$464,918
Property		1.16	Mount Laurel - Ark Road					$675,793	$271,821	$403,971	12/31/2015		$696,676	$266,746	$429,930
Property		1.17	Burlington - Cadillac Road					$719,128	$360,984	$358,144	12/31/2015		$767,345	$344,476	$422,869
Property		1.18	Cherry Hill - Marlton Pike					$686,882	$327,399	$359,483	12/31/2015		$732,610	$317,677	$414,933
Property		1.19	Bensalem - Knights Road					$679,391	$287,624	$391,768	12/31/2015		$709,097	$289,639	$419,458
Property		1.20	Albuquerque - Ellison Road  Northwest					$591,228	$205,853	$385,374	12/31/2015		$591,633	$206,488	$385,145
Property		1.21	Modesto - Crows Landing					$513,870	$210,154	$303,716	12/31/2015		$572,720	$228,972	$343,748
Property		1.22	Auburndale - US Highway 92 West					$499,756	$201,553	$298,202	12/31/2015		$560,716	$215,158	$345,558
Property		1.23	San Bernardino - West Club Center Drive					$481,813	$203,841	$277,972	12/31/2015		$538,025	$207,025	$331,000
Property		1.24	Memphis - Mount Moriah Terrace					$621,378	$302,250	$319,128	12/31/2015		$619,823	$284,688	$335,135
Property		1.25	Hesperia - Mariposa Road					$466,674	$213,071	$253,604	12/31/2015		$525,988	$227,639	$298,349
Property		1.26	Memphis - Covington Way					$600,080	$254,668	$345,413	12/31/2015		$616,268	$288,988	$327,280
Property		1.27	St Louis - Halls Ferry Road					$590,404	$312,148	$278,256	12/31/2015		$602,737	$313,272	$289,465
Property		1.28	Killeen - Jasper Drive					$534,062	$243,159	$290,903	12/31/2015		$588,902	$267,757	$321,145
Property		1.29	Albuquerque - Airport Drive Northwest					$387,375	$175,756	$211,619	12/31/2015		$419,682	$182,029	$237,652
Property		1.30	Memphis - Gateway Drive					$417,350	$194,862	$222,488	12/31/2015		$415,466	$199,432	$216,034
Property		1.31	Victorville - Yates Road					$355,424	$182,307	$173,116	12/31/2015		$403,537	$207,479	$196,058
Property		1.32	Las Vegas - North Lamont Street					$319,404	$173,198	$146,206	12/31/2015		$347,430	$175,315	$172,115
Property		1.33	Columbus - East Main Street					$334,482	$184,487	$149,995	12/31/2015		$350,379	$183,796	$166,583
Property		1.34	Memphis - Raleigh-LaGrange					$313,721	$169,564	$144,158	12/31/2015		$335,472	$196,407	$139,065
Property		1.35	Memphis - 5675 Summer Avenue					$364,533	$204,286	$160,247	12/31/2015		$376,513	$198,481	$178,032
Property		1.36	Memphis - Madison Avenue					$304,110	$168,671	$135,439	12/31/2015		$311,639	$175,766	$135,872
Loan	5	2	The Woods	0	Sixth	LO(24);DEF/YM1(29);O(7)	A	$41,350,694	$13,735,060	$27,615,634	12/31/2015	13.8%	$43,763,265	$13,881,922	$29,881,343
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	2, once every 12-month period	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$10,745,878	$3,084,463	$7,661,415
Loan	5, 12	4	Harmon Corner	0	Sixth	LO(24);DEF(92);O(4)		$11,146,541	$2,417,643	$8,728,898	12/31/2015	6.1%	$13,362,707	$2,301,291	$11,061,416
Loan	13	5	Totowa Commons	5	First	LO(24);DEF(89);O(7)		$6,418,843	$2,004,137	$4,414,706	12/31/2015	8.7%	$6,447,552	$1,969,376	$4,478,176
Loan	5, 9, 14	6	150 West Jefferson	0	Sixth	LO(24);DEF(92);O(4)		$9,899,227	$5,883,650	$4,015,577	12/31/2014	5.9%	$9,865,538	$5,896,388	$3,969,150
Loan	8, 15	7	925 L Street	0	Sixth	LO(24);DEF/YM1(91);O(5)	B	$5,352,931	$1,938,479	$3,414,453	12/31/2015	10.6%	$4,762,979	$1,978,399	$2,784,579
Loan	5, 9	8	One Ally Center	0	Sixth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$24,540,469	$17,333,096	$7,207,373
Loan		9	Bakers Centre	5	First	LO(25);DEF/YM0.50(90);O(5)	C	$3,451,155	$794,766	$2,656,389	12/31/2014	8.3%	$3,621,022	$876,554	$2,744,468
Loan	16	10	Sunrise Plaza San Jose	5	First	LO(24);DEF(92);O(4)		$3,114,911	$744,967	$2,369,944	12/31/2015	8.8%	$3,214,409	$759,602	$2,454,807
Loan	17	11	Hampton Inn & Suites Ballpark	0	Sixth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$8,827,396	$5,976,765	$2,850,631
Loan		12	260-272 Meserole	0	Sixth	LO(24);DEF(92);O(4)		$2,216,834	$614,703	$1,602,131	12/31/2015	6.7%	$2,367,359	$559,620	$1,807,739
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	0	Sixth	LO(24);DEF(92);O(4)		$4,987,121	$1,896,243	$3,090,878	12/31/2015	12.9%	$4,110,116	$2,108,546	$2,001,570
Property		13.01	220-240 Riverside Boulevard					$2,675,858	$1,240,785	$1,435,073	12/31/2015		$2,073,802	$1,306,668	$767,134
Property		13.02	100-120 Riverside Boulevard					$1,257,662	$389,792	$867,870	12/31/2015		$1,110,750	$512,619	$598,131
Property		13.03	80 Riverside Boulevard					$1,053,601	$265,666	$787,935	12/31/2015		$925,564	$289,258	$636,306
Loan		14	250-290 East John Carpenter Freeway	0	Sixth	LO(24);DEF(93);O(3)		$2,851,070	$2,082,337	$768,733	12/31/2015	3.3%	$4,291,839	$2,472,313	$1,819,526
Loan	8, 9, 15	15	Sheraton Novi	0	Sixth	LO(24);DEF/YM1(91);O(5)	D	$11,502,178	$8,594,558	$2,907,621	12/31/2015	12.6%	$11,300,339	$8,195,714	$3,104,625
Loan		16	CityLine Guardian Mixed Use	0	Sixth	LO(24);DEF(29);O(7)		N/A	N/A	N/A	N/A	N/A	$2,931,429	$1,046,561	$1,884,868
Loan		17	The Orchards at Dover	0	Sixth	LO(27);DEF(89);O(4)		$2,851,204	$742,947	$2,108,258	12/31/2015	10.1%	$2,816,806	$722,384	$2,094,422
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	0	Sixth	LO(25);DEF(91);O(4)		$2,062,234	$411,164	$1,651,070	12/31/2015	8.6%	$2,024,306	$517,346	$1,506,960
Property		18.01	Paseo Verde Office					$1,153,994	$162,431	$991,563	12/31/2015		$1,176,436	$222,356	$954,080
Property		18.02	Pebble Place Office					$908,241	$248,734	$659,507	12/31/2015		$847,870	$294,990	$552,880
Loan		19	Highland Park	0	Sixth	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	19	20	Meadow Creek Apartments	0	Sixth	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8	21	Residence Inn Savannah Airport	0	Sixth	LO(24);DEF(93);O(3)		N/A	N/A	N/A	N/A	N/A	$4,087,697	$2,013,725	$2,073,972
Loan	6, 7	22	Colorado Springs Hotel Portfolio	0	Sixth	LO(24);DEF(93);O(3)		$5,277,191	$3,313,159	$1,964,032	12/31/2015	13.1%	$6,474,394	$3,656,824	$2,817,570
Property		22.01	TownePlace Suites Colorado Springs					$2,611,428	$1,517,095	$1,094,333	12/31/2015		$3,237,665	$1,724,435	$1,513,230
Property		22.02	SpringHill Suites Colorado Springs					$2,665,763	$1,796,064	$869,699	12/31/2015		$3,236,729	$1,932,389	$1,304,340
Loan	5	23	Kirkwood Plaza	5	First	LO(25);DEF(91);O(4)		$3,981,105	$787,180	$3,193,925	12/31/2015	8.2%	$4,125,770	$806,620	$3,319,150
Loan		24	Trader Joe’s Center	5	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	20	25	Hilton Garden Inn - Lynchburg	0	Sixth	LO(24);DEF(92);O(4)		$5,050,879	$2,875,021	$2,175,858	12/31/2015	15.0%	$5,447,153	$2,975,454	$2,471,699
Loan		26	504 West 24th Street	0	Sixth	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		27	275 North Washington	0	Sixth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$700,269	$355,374	$344,895
Loan		28	Eagle Village Apartments	0	Sixth	LO(24);DEF(32);O(4)		$2,035,925	$1,264,102	$771,823	12/31/2015	8.1%	$2,107,788	$1,311,695	$796,093
Loan		29	Conejo Business Center	0	Sixth	LO(25);DEF/YM1(90);O(5)	E	$1,047,393	$598,273	$449,120	12/31/2015	4.7%	$1,296,333	$477,542	$818,791
Loan		30	Premier Landing	0	Sixth	LO(24);DEF(93);O(3)		$1,428,048	$486,283	$941,765	12/31/2015	9.9%	$1,285,756	$429,139	$856,618
Loan	6, 21	31	Amsdell TX & GA Portfolio	0	Sixth	LO(24);DEF(92);O(4)		$1,017,262	$459,973	$557,289	12/31/2015	6.2%	$1,163,318	$541,371	$621,947
Property		31.01	Compass Self Storage					$652,359	$269,595	$382,764	12/31/2015		$729,503	$300,385	$429,118
Property		31.02	Chisholm Trail Self Storage					$364,902	$190,378	$174,525	12/31/2015		$433,815	$240,986	$192,829
Loan		32	Turlock Center	5	First	LO(24);DEF(92);O(4)		$1,505,099	$497,529	$1,007,570	12/31/2015	11.6%	$1,706,753	$471,043	$1,235,710
Loan		33	Marina South SC	0	Sixth	LO(25);YM1(91);O(4)	F	$1,204,211	$364,750	$839,461	12/31/2015	10.0%	$1,199,269	$401,133	$798,136
Loan		34	Citygate Commerce Center	0	Sixth	LO(24);DEF(92);O(4)		$1,503,074	$463,869	$1,039,205	12/31/2015	13.6%	$1,479,282	$462,348	$1,016,935
Loan		35	Ayres Suites Ontario Mills Mall	5	First	LO(24);DEF(92);O(4)		$3,576,028	$2,148,079	$1,427,949	12/31/2015	18.9%	$4,030,824	$2,345,729	$1,685,095
Loan	15	36	Quadrant Office	0	Sixth	LO(25);DEF(90);O(5)		$726,002	$600,789	$125,213	12/31/2015	1.7%	$1,052,446	$664,660	$387,786
Loan		37	Best Western Plus Atrium Clarksville	5	First	LO(24);DEF(92);O(4)		$1,462,656	$1,022,610	$440,046	12/31/2015	6.9%	$1,858,679	$1,101,940	$756,739
Loan		38	Cape Coral SelfStorage	5	First	LO(24);DEF(92);O(4)		$746,553	$143,515	$603,038	12/31/2015	9.7%	$801,328	$148,265	$653,063
Loan	5, 8	39	The View at Marlton	0	Sixth	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	22, 23	40	173 Court Street	0	Sixth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41	Lock & Leave Self Storage	0	Sixth	LO(6);YM1(109);O(5)	G	$732,754	$267,117	$465,637	12/31/2015	8.8%	$775,307	$294,024	$481,284
Loan	9	42	South End Mini Storage	0	Sixth	LO(24);DEF(92);O(4)		$296,405	$73,882	$222,523	12/31/2015	10.1%	$307,828	$118,837	$188,991

A-1-7 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property 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	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	12/31/2016	8.3%	$27,645,157	$10,591,850	$17,053,307	9/30/2017 TTM	8.8%	95.1%	$27,645,157	$10,672,978	$16,972,179	8.7%
Property		1.01	Henderson - Stephanie Place	12/31/2016		$1,498,071	$356,642	$1,141,429	9/30/2017 TTM		97.0%	$1,498,071	$358,124	$1,139,947
Property		1.02	Brookfield - Federal Road	12/31/2016		$1,219,616	$367,675	$851,941	9/30/2017 TTM		97.7%	$1,219,616	$370,189	$849,427
Property		1.03	Kingston - Sawkill Road	12/31/2016		$1,309,401	$491,091	$818,310	9/30/2017 TTM		93.2%	$1,309,401	$496,860	$812,541
Property		1.04	Lake Elsinore - Central Avenue	12/31/2016		$1,006,271	$277,326	$728,946	9/30/2017 TTM		92.6%	$1,006,271	$278,991	$727,280
Property		1.05	Doylestown - North Broad Street	12/31/2016		$1,015,503	$302,452	$713,051	9/30/2017 TTM		96.0%	$1,015,503	$304,591	$710,911
Property		1.06	Pennsauken - South Crescent Boulevard	12/31/2016		$1,113,954	$420,267	$693,688	9/30/2017 TTM		94.4%	$1,113,954	$425,175	$688,780
Property		1.07	New Paltz - South Putt Corners Road	12/31/2016		$1,144,027	$466,983	$677,043	9/30/2017 TTM		94.7%	$1,144,027	$472,301	$671,725
Property		1.08	Tyngsborough - Industrial Way	12/31/2016		$957,413	$287,294	$670,119	9/30/2017 TTM		94.1%	$957,413	$288,896	$668,517
Property		1.09	Hemet - South Sanderson	12/31/2016		$981,540	$343,151	$638,388	9/30/2017 TTM		93.0%	$981,540	$345,600	$635,940
Property		1.10	Bensalem - 1525 Bristol Pike	12/31/2016		$1,030,579	$402,275	$628,304	9/30/2017 TTM		93.6%	$1,030,579	$405,338	$625,240
Property		1.11	Eastpoint - Lakewood Avenue	12/31/2016		$1,023,566	$424,626	$598,939	9/30/2017 TTM		96.2%	$1,023,566	$427,630	$595,936
Property		1.12	Howell - Route 9 South	12/31/2016		$949,796	$366,675	$583,122	9/30/2017 TTM		94.0%	$949,796	$369,661	$580,135
Property		1.13	Lawrenceville - Hurricane Shoals Road	12/31/2016		$901,563	$322,537	$579,026	9/30/2017 TTM		94.9%	$901,563	$324,523	$577,039
Property		1.14	Lawnside - White Horse Pike	12/31/2016		$955,582	$393,843	$561,739	9/30/2017 TTM		96.3%	$955,582	$397,457	$558,125
Property		1.15	Phoenix - West Peoria	12/31/2016		$771,527	$266,834	$504,693	9/30/2017 TTM		94.6%	$771,527	$268,465	$503,062
Property		1.16	Mount Laurel - Ark Road	12/31/2016		$744,750	$288,817	$455,932	9/30/2017 TTM		96.6%	$744,750	$291,272	$453,478
Property		1.17	Burlington - Cadillac Road	12/31/2016		$810,985	$358,250	$452,735	9/30/2017 TTM		97.5%	$810,985	$361,499	$449,487
Property		1.18	Cherry Hill - Marlton Pike	12/31/2016		$776,532	$325,056	$451,476	9/30/2017 TTM		96.8%	$776,532	$328,349	$448,183
Property		1.19	Bensalem - Knights Road	12/31/2016		$724,233	$287,058	$437,175	9/30/2017 TTM		95.8%	$724,233	$289,263	$434,971
Property		1.20	Albuquerque - Ellison Road  Northwest	12/31/2016		$637,368	$208,031	$429,337	9/30/2017 TTM		95.6%	$637,368	$208,888	$428,479
Property		1.21	Modesto - Crows Landing	12/31/2016		$655,532	$247,968	$407,564	9/30/2017 TTM		96.9%	$655,532	$249,067	$406,465
Property		1.22	Auburndale - US Highway 92 West	12/31/2016		$615,272	$211,424	$403,848	9/30/2017 TTM		95.8%	$615,272	$212,177	$403,095
Property		1.23	San Bernardino - West Club Center Drive	12/31/2016		$587,048	$204,739	$382,308	9/30/2017 TTM		99.2%	$587,048	$205,959	$381,089
Property		1.24	Memphis - Mount Moriah Terrace	12/31/2016		$650,339	$281,917	$368,422	9/30/2017 TTM		93.1%	$650,339	$284,415	$365,924
Property		1.25	Hesperia - Mariposa Road	12/31/2016		$573,765	$234,043	$339,722	9/30/2017 TTM		96.8%	$573,765	$235,225	$338,540
Property		1.26	Memphis - Covington Way	12/31/2016		$649,104	$314,083	$335,021	9/30/2017 TTM		95.1%	$649,104	$316,604	$332,501
Property		1.27	St Louis - Halls Ferry Road	12/31/2016		$609,321	$301,023	$308,298	9/30/2017 TTM		91.3%	$609,321	$304,925	$304,396
Property		1.28	Killeen - Jasper Drive	12/31/2016		$601,251	$297,146	$304,105	9/30/2017 TTM		90.8%	$601,251	$299,007	$302,244
Property		1.29	Albuquerque - Airport Drive Northwest	12/31/2016		$438,275	$177,327	$260,948	9/30/2017 TTM		97.1%	$438,275	$178,119	$260,157
Property		1.30	Memphis - Gateway Drive	12/31/2016		$443,217	$196,271	$246,946	9/30/2017 TTM		93.9%	$443,217	$197,658	$245,559
Property		1.31	Victorville - Yates Road	12/31/2016		$461,599	$217,207	$244,392	9/30/2017 TTM		96.7%	$461,599	$218,102	$243,497
Property		1.32	Las Vegas - North Lamont Street	12/31/2016		$378,563	$186,188	$192,375	9/30/2017 TTM		94.9%	$378,563	$186,747	$191,816
Property		1.33	Columbus - East Main Street	12/31/2016		$358,001	$171,306	$186,696	9/30/2017 TTM		94.9%	$358,001	$172,483	$185,518
Property		1.34	Memphis - Raleigh-LaGrange	12/31/2016		$350,287	$180,747	$169,541	9/30/2017 TTM		94.9%	$350,287	$182,019	$168,269
Property		1.35	Memphis - 5675 Summer Avenue	12/31/2016		$384,888	$230,471	$154,416	9/30/2017 TTM		92.0%	$384,888	$232,614	$152,274
Property		1.36	Memphis - Madison Avenue	12/31/2016		$316,418	$183,106	$133,313	9/30/2017 TTM		86.5%	$316,418	$184,786	$131,632
Loan	5	2	The Woods	12/31/2016	14.9%	$45,252,611	$15,408,547	$29,844,064	9/30/2017 TTM	14.9%	91.6%	$45,252,611	$14,939,344	$30,313,267	15.2%
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	12/31/2016	5.5%	$16,037,688	$4,006,012	$12,031,676	9/30/2017 TTM	8.6%	94.1%	$20,728,426	$4,953,868	$15,774,558	11.3%
Loan	5, 12	4	Harmon Corner	12/31/2016	7.7%	$14,631,499	$2,602,633	$12,028,866	9/30/2017 TTM	8.4%	96.4%	$15,385,192	$2,836,810	$12,548,382	8.8%
Loan	13	5	Totowa Commons	12/31/2016	8.8%	$6,477,621	$1,964,496	$4,513,124	9/30/2017 TTM	8.9%	97.0%	$6,275,516	$1,978,908	$4,296,607	8.5%
Loan	5, 9, 14	6	150 West Jefferson	12/31/2015	5.9%	$13,108,942	$6,148,784	$6,960,158	8/31/2017 TTM	10.3%	93.8%	$14,218,842	$6,068,000	$8,150,842	12.1%
Loan	8, 15	7	925 L Street	12/31/2016	8.6%	$4,451,029	$2,030,957	$2,420,072	8/31/2017 TTM	7.5%	91.4%	$5,424,282	$2,143,482	$3,280,800	10.2%
Loan	5, 9	8	One Ally Center	12/31/2016	7.1%	$28,190,925	$18,102,444	$10,088,481	9/30/2017 TTM	9.9%	95.5%	$30,714,612	$17,866,862	$12,847,750	12.6%
Loan		9	Bakers Centre	12/31/2015	8.6%	$3,815,631	$901,819	$2,913,812	12/31/2016	9.1%	92.3%	$4,063,538	$842,132	$3,221,406	10.1%
Loan	16	10	Sunrise Plaza San Jose	12/31/2016	9.1%	$3,650,504	$831,187	$2,819,318	6/30/2017 TTM	10.4%	95.0%	$3,385,618	$809,675	$2,575,943	9.5%
Loan	17	11	Hampton Inn & Suites Ballpark	12/31/2016	11.2%	$9,963,175	$6,608,104	$3,355,071	9/30/2017 TTM	13.2%	76.8%	$9,963,175	$6,635,486	$3,327,689	13.0%
Loan		12	260-272 Meserole	12/31/2016	7.5%	$2,520,436	$619,398	$1,901,038	10/31/2017 TTM	7.9%	95.0%	$2,545,864	$673,821	$1,872,043	7.8%
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	12/31/2016	8.3%	$5,004,099	$2,064,592	$2,939,507	9/30/2017 TTM	12.2%	97.0%	$4,834,934	$2,480,694	$2,354,240	9.8%
Property		13.01	220-240 Riverside Boulevard	12/31/2016		$2,642,603	$1,398,462	$1,244,141	9/30/2017 TTM		97.0%	$2,563,322	$1,447,144	$1,116,178
Property		13.02	100-120 Riverside Boulevard	12/31/2016		$1,338,124	$426,286	$911,837	9/30/2017 TTM		97.0%	$1,278,945	$636,990	$641,955
Property		13.03	80 Riverside Boulevard	12/31/2016		$1,023,372	$239,844	$783,528	9/30/2017 TTM		97.0%	$992,667	$396,560	$596,107
Loan		14	250-290 East John Carpenter Freeway	12/31/2016	7.8%	$5,264,678	$2,671,516	$2,593,162	9/30/2017 TTM	11.2%	86.4%	$5,638,689	$2,743,176	$2,895,513	12.5%
Loan	8, 9, 15	15	Sheraton Novi	12/31/2016	13.4%	$11,604,884	$8,347,461	$3,257,423	8/31/2017 TTM	14.1%	71.2%	$11,604,884	$8,410,169	$3,194,715	13.8%
Loan		16	CityLine Guardian Mixed Use	12/31/2016	8.7%	$3,010,758	$877,072	$2,133,686	9/30/2017 TTM	9.8%	77.5%	$3,010,758	$1,010,352	$2,000,406	9.2%
Loan		17	The Orchards at Dover	12/31/2016	10.0%	$2,801,566	$684,212	$2,117,355	8/31/2017 TTM	10.1%	95.0%	$2,697,600	$673,032	$2,024,568	9.7%
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	12/31/2016	7.8%	$2,628,636	$494,934	$2,133,702	Various	11.1%	95.5%	$2,611,343	$557,532	$2,053,811	10.7%
Property		18.01	Paseo Verde Office	12/31/2016		$1,596,534	$211,382	$1,385,151	9/30/2017 TTM		96.1%	$1,454,249	$254,343	$1,199,906
Property		18.02	Pebble Place Office	12/31/2016		$1,032,102	$283,552	$748,550	8/31/2017 TTM		92.4%	$1,157,094	$303,189	$853,905
Loan		19	Highland Park	N/A	N/A	$502,525	$115,024	$387,501	8/31/2017 TTM	2.1%	95.0%	$2,269,330	$589,961	$1,679,368	9.3%
Loan	19	20	Meadow Creek Apartments	N/A	N/A	$789,309	$204,829	$584,481	9/30/2017 TTM	3.8%	90.6%	$1,807,952	$478,445	$1,329,507	9.0%
Loan	8	21	Residence Inn Savannah Airport	12/31/2016	13.6%	$4,239,997	$2,173,636	$2,066,362	8/31/2017 TTM	13.5%	82.7%	$4,239,997	$2,330,327	$1,909,671	12.5%
Loan	6, 7	22	Colorado Springs Hotel Portfolio	12/31/2016	18.8%	$6,985,089	$3,980,147	$3,004,942	9/30/2017 TTM	20.0%	81.0%	$6,676,805	$3,731,161	$2,945,644	19.6%
Property		22.01	TownePlace Suites Colorado Springs	12/31/2016		$3,460,787	$1,883,736	$1,577,051	9/30/2017 TTM		82.0%	$3,292,392	$1,738,318	$1,554,073
Property		22.02	SpringHill Suites Colorado Springs	12/31/2016		$3,524,302	$2,096,411	$1,427,891	9/30/2017 TTM		80.0%	$3,384,413	$1,992,843	$1,391,571
Loan	5	23	Kirkwood Plaza	12/31/2016	8.6%	$4,185,431	$799,378	$3,386,053	6/30/2017 TTM	8.7%	95.0%	$4,281,336	$858,626	$3,422,710	8.8%
Loan		24	Trader Joe’s Center	N/A	N/A	$1,276,451	$89,180	$1,187,271	9/30/2017 T-9 Ann.	8.2%	95.0%	$2,201,040	$427,297	$1,773,743	12.2%
Loan	20	25	Hilton Garden Inn - Lynchburg	12/31/2016	17.0%	$5,087,348	$2,891,200	$2,196,148	9/30/2017 TTM	15.1%	77.8%	$5,087,348	$2,907,609	$2,179,739	15.0%
Loan		26	504 West 24th Street	N/A	N/A	$1,071,466	$92,854	$978,613	6/30/2017 TTM	9.1%	95.0%	$1,199,110	$305,509	$893,601	8.3%
Loan		27	275 North Washington	12/31/2016	3.3%	$891,679	$393,278	$498,400	9/30/2017 TTM	4.7%	95.0%	$1,364,216	$413,066	$951,150	9.0%
Loan		28	Eagle Village Apartments	12/31/2016	8.3%	$2,036,277	$1,292,517	$743,760	9/30/2017 TTM	7.8%	92.5%	$2,285,714	$1,287,291	$998,423	10.4%
Loan		29	Conejo Business Center	12/31/2016	8.6%	$1,466,214	$488,670	$977,544	8/31/2017 TTM	10.3%	87.9%	$1,406,014	$485,245	$920,770	9.7%
Loan		30	Premier Landing	12/31/2016	9.0%	$1,265,077	$496,892	$768,185	10/31/2017 TTM	8.1%	80.1%	$1,340,060	$458,914	$881,146	9.3%
Loan	6, 21	31	Amsdell TX & GA Portfolio	12/31/2016	6.9%	$1,317,035	$597,803	$719,232	10/31/2017 TTM	8.0%	72.3%	$1,354,996	$609,381	$745,615	8.8%
Property		31.01	Compass Self Storage	12/31/2016		$844,310	$336,068	$508,242	10/31/2017 TTM		73.3%	$882,271	$324,939	$557,332
Property		31.02	Chisholm Trail Self Storage	12/31/2016		$472,725	$261,734	$210,991	10/31/2017 TTM		70.6%	$472,725	$284,442	$188,283
Loan		32	Turlock Center	12/31/2016	14.2%	$1,701,555	$456,738	$1,244,817	8/31/2017 TTM	14.3%	90.0%	$1,438,659	$404,364	$1,034,295	11.9%
Loan		33	Marina South SC	12/31/2016	9.5%	$1,231,205	$409,159	$822,046	9/30/2017 TTM	9.8%	95.0%	$1,173,594	$383,081	$790,513	9.4%
Loan		34	Citygate Commerce Center	12/31/2016	13.3%	$1,191,271	$496,596	$694,675	9/30/2017 TTM	9.1%	93.5%	$1,573,668	$515,407	$1,058,261	13.8%
Loan		35	Ayres Suites Ontario Mills Mall	12/31/2016	22.3%	$4,181,944	$2,490,431	$1,691,513	6/30/2017 TTM	22.4%	84.1%	$4,181,790	$2,598,786	$1,583,003	21.0%
Loan	15	36	Quadrant Office	12/31/2016	5.3%	$1,374,739	$733,062	$641,677	9/30/2017 TTM	8.8%	90.5%	$1,619,974	$772,964	$847,010	11.6%
Loan		37	Best Western Plus Atrium Clarksville	12/31/2016	11.8%	$2,095,635	$1,296,625	$799,010	8/31/2017 TTM	12.5%	77.0%	$2,095,635	$1,270,364	$825,271	12.9%
Loan		38	Cape Coral SelfStorage	12/31/2016	10.5%	$833,348	$154,413	$678,935	8/31/2017 TTM	10.9%	88.5%	$833,349	$281,739	$551,610	8.9%
Loan	5, 8	39	The View at Marlton	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$3,129,139	$848,755	$2,280,383	8.6%
Loan	22, 23	40	173 Court Street	N/A	N/A	$259,811	$56,581	$203,229	9/30/2017 T-8 Ann.	3.7%	97.0%	$501,441	$74,988	$426,453	7.8%
Loan		41	Lock & Leave Self Storage	12/31/2016	9.1%	$778,978	$289,311	$489,667	8/31/2017 TTM	9.2%	79.7%	$778,978	$305,611	$473,367	8.9%
Loan	9	42	South End Mini Storage	12/31/2016	8.6%	$349,946	$120,522	$229,424	10/31/2017 TTM	10.4%	75.6%	$349,946	$138,772	$211,174	9.6%

A-1-8 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration(4)	2nd Largest Tenant NSF	2nd Largest Tenant % of NSF
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	$412,651	$0	$16,559,528	8.5%
Property		1.01	Henderson - Stephanie Place	$45,208	$0	$1,094,740		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.02	Brookfield - Federal Road	$12,411	$0	$837,016		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.03	Kingston - Sawkill Road	$13,250	$0	$799,291		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.04	Lake Elsinore - Central Avenue	$16,360	$0	$710,920		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.05	Doylestown - North Broad Street	$11,035	$0	$699,876		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.06	Pennsauken - South Crescent Boulevard	$12,807	$0	$675,973		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.07	New Paltz - South Putt Corners Road	$11,789	$0	$659,937		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.08	Tyngsborough - Industrial Way	$12,249	$0	$656,268		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.09	Hemet - South Sanderson	$13,949	$0	$621,991		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.10	Bensalem - 1525 Bristol Pike	$10,991	$0	$614,249		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.11	Eastpoint - Lakewood Avenue	$13,950	$0	$581,986		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.12	Howell - Route 9 South	$10,789	$0	$569,346		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.13	Lawrenceville - Hurricane Shoals Road	$16,058	$0	$560,982		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.14	Lawnside - White Horse Pike	$9,985	$0	$548,139		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.15	Phoenix - West Peoria	$9,776	$0	$493,286		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.16	Mount Laurel - Ark Road	$7,137	$0	$446,341		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.17	Burlington - Cadillac Road	$9,613	$0	$439,874		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.18	Cherry Hill - Marlton Pike	$9,456	$0	$438,728		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.19	Bensalem - Knights Road	$7,508	$0	$427,463		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.20	Albuquerque - Ellison Road  Northwest	$8,484	$0	$419,995		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.21	Modesto - Crows Landing	$11,808	$0	$394,657		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.22	Auburndale - US Highway 92 West	$9,848	$0	$393,248		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.23	San Bernardino - West Club Center Drive	$9,833	$0	$371,256		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.24	Memphis - Mount Moriah Terrace	$13,085	$0	$352,838		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.25	Hesperia - Mariposa Road	$12,001	$0	$326,539		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.26	Memphis - Covington Way	$12,069	$0	$320,431		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.27	St Louis - Halls Ferry Road	$9,001	$0	$295,395		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.28	Killeen - Jasper Drive	$14,688	$0	$287,557		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.29	Albuquerque - Airport Drive Northwest	$8,234	$0	$251,923		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.30	Memphis - Gateway Drive	$7,779	$0	$237,780		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.31	Victorville - Yates Road	$9,608	$0	$233,889		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.32	Las Vegas - North Lamont Street	$8,813	$0	$183,003		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.33	Columbus - East Main Street	$5,181	$0	$180,337		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.34	Memphis - Raleigh-LaGrange	$6,247	$0	$162,021		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.35	Memphis - 5675 Summer Avenue	$7,415	$0	$144,859		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		1.36	Memphis - Madison Avenue	$4,238	$0	$127,394		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	2	The Woods	$460,250	$0	$29,853,017	14.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	$95,527	$717,130	$14,961,901	10.7%	Life Time Fitness	9/1/2038	120,000	18.8%	Dick’s Sporting Goods	1/31/2027	105,000	16.5%
Loan	5, 12	4	Harmon Corner	$13,723	$102,920	$12,431,740	8.7%	Rainforest Café	9/30/2025	14,799	21.6%	Bubba Gump Shrimp Co.	12/31/2022	12,794	18.6%
Loan	13	5	Totowa Commons	$40,723	$200,901	$4,054,983	8.0%	Home Depot	4/30/2020	101,546	37.4%	Bed, Bath & Beyond	11/30/2023	93,613	34.5%
Loan	5, 9, 14	6	150 West Jefferson	$97,957	$797,463	$7,255,421	10.7%	Miller Canfield Paddock Stone	6/30/2026	69,974	14.3%	Starcom	5/31/2020	62,273	12.7%
Loan	8, 15	7	925 L Street	$28,705	$168,850	$3,083,246	9.6%	Legislative Counsel	6/30/2025	74,138	43.9%	Legislative Analyst	4/30/2022	16,527	9.8%
Loan	5, 9	8	One Ally Center	$195,895	$1,279,976	$11,371,879	11.1%	Ally Financial Inc.	12/31/2028	316,997	32.5%	Clark Hill PLC	12/31/2029	76,869	7.9%
Loan		9	Bakers Centre	$47,342	$154,027	$3,020,037	9.4%	ShopRite	7/31/2033	71,036	30.0%	Ross Dress for Less	1/31/2024	25,000	10.6%
Loan	16	10	Sunrise Plaza San Jose	$16,291	$118,445	$2,441,207	9.0%	Dick’s Sporting Goods	1/31/2019	41,176	36.5%	Pacific Sales	6/30/2021	25,200	22.3%
Loan	17	11	Hampton Inn & Suites Ballpark	$398,527	$0	$2,929,162	11.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		12	260-272 Meserole	$10,571	$35,238	$1,826,235	7.6%	260 Meserole Corp (Breathnach, Burke,Caffrey)	2/28/2026	9,000	12.8%	The Sweatshop, Inc.	10/30/2020	8,500	12.1%
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	$57,021	$78,832	$2,218,387	9.2%
Property		13.01	220-240 Riverside Boulevard	$30,686	$36,666	$1,048,826		Icon Parking Systems	4/30/2035	122,744	100.0%	N/A	N/A	N/A	N/A
Property		13.02	100-120 Riverside Boulevard	$13,039	$21,999	$606,917		Icon Parking Systems	6/30/2035	52,156	100.0%	N/A	N/A	N/A	N/A
Property		13.03	80 Riverside Boulevard	$13,296	$20,166	$562,645		Icon Parking Systems	6/30/2035	53,183	100.0%	N/A	N/A	N/A	N/A
Loan		14	250-290 East John Carpenter Freeway	$55,555	$609,580	$2,230,377	9.6%	Vizient, Inc.	9/30/2033	125,024	45.0%	Wells Fargo (Avelo Mortgage LLC)	8/30/2024	99,606	35.9%
Loan	8, 9, 15	15	Sheraton Novi	$464,195	$0	$2,730,520	11.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		16	CityLine Guardian Mixed Use	$35,179	$20,158	$1,945,069	9.0%	Star Pipe Products	7/31/2021	48,086	90.9%	Go Kickball LLC	1/31/2023	4,800	9.1%
Loan		17	The Orchards at Dover	$14,732	$49,105	$1,960,731	9.4%	Marquee Cinema	6/30/2027	38,460	39.2%	Walgreens	10/4/2032	14,560	14.8%
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	$41,375	$129,522	$1,882,914	9.8%
Property		18.01	Paseo Verde Office	$26,337	$75,890	$1,097,679		Pacific Dental Services, LLC	11/30/2031	38,652	51.4%	Credit Acceptance Corporation	12/31/2022	31,087	41.3%
Property		18.02	Pebble Place Office	$15,038	$53,632	$785,235		Ignite Funding, LLC	4/30/2022	6,577	12.7%	Air Method Corporation	2/28/2018	4,955	9.6%
Loan		19	Highland Park	$31,500	$0	$1,647,868	9.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	19	20	Meadow Creek Apartments	$27,500	$0	$1,302,007	8.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8	21	Residence Inn Savannah Airport	$169,600	$0	$1,740,071	11.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6, 7	22	Colorado Springs Hotel Portfolio	$267,072	$0	$2,678,572	17.9%
Property		22.01	TownePlace Suites Colorado Springs	$131,696	$0	$1,422,378		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		22.02	SpringHill Suites Colorado Springs	$135,377	$0	$1,256,194		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	23	Kirkwood Plaza	$46,489	$121,863	$3,254,358	8.4%	Kohl’s Department Store	4/30/2030	113,797	36.7%	Acme	4/30/2020	52,936	17.1%
Loan		24	Trader Joe’s Center	$6,555	$101,377	$1,665,811	11.5%	Trader Joe’s	10/31/2026	13,000	29.8%	Krav Maga	5/31/2027	5,217	11.9%
Loan	20	25	Hilton Garden Inn - Lynchburg	$203,494	$0	$1,976,245	13.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		26	504 West 24th Street	$1,695	$25,422	$866,484	8.0%	Lisson Gallery Highline Property LLC	3/31/2031	8,474	100.0%	N/A	N/A	N/A	N/A
Loan		27	275 North Washington	$2,539	$18,466	$930,145	8.8%	Fusion Learning	7/31/2028	11,846	51.3%	Bank of America	6/30/2035	4,500	19.5%
Loan		28	Eagle Village Apartments	$79,301	$0	$919,121	9.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		29	Conejo Business Center	$13,634	$75,000	$832,135	8.8%	Kaiser Foundation Health Plan	7/31/2021	15,901	23.3%	Gate of Recovery, Inc	5/31/2021	8,285	12.2%
Loan		30	Premier Landing	$31,812	$68,436	$780,898	8.2%	Belk, Inc.	10/10/2026	48,497	38.1%	Dollar Tree	9/30/2028	10,050	7.9%
Loan	6, 21	31	Amsdell TX & GA Portfolio	$14,014	$0	$731,601	8.6%
Property		31.01	Compass Self Storage	$7,808	$0	$549,525		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		31.02	Chisholm Trail Self Storage	$6,207	$0	$182,076		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		32	Turlock Center	$23,951	$68,817	$941,528	10.8%	Regal Cinemas, Inc.	11/30/2023	60,207	60.3%	Turlock Poker Room	8/31/2020	10,506	10.5%
Loan		33	Marina South SC	$20,687	$45,370	$724,455	8.6%	Randall’s Food Markets	10/16/2027	65,800	76.0%	Las Haciendas Mexican	10/31/2022	6,300	7.3%
Loan		34	Citygate Commerce Center	$15,442	$100,370	$942,449	12.3%	Signature Control Systems LLC	12/31/2023	28,694	18.6%	KSC Studio, LLC	5/31/2021	22,891	14.8%
Loan		35	Ayres Suites Ontario Mills Mall	$167,272	$0	$1,415,732	18.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	15	36	Quadrant Office	$24,536	$125,175	$697,299	9.6%	Associa Community Development	5/31/2022	14,476	13.6%	York Enterprise Solutions	4/30/2024	9,814	9.2%
Loan		37	Best Western Plus Atrium Clarksville	$83,825	$0	$741,446	11.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		38	Cape Coral SelfStorage	$9,893	$0	$541,717	8.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 8	39	The View at Marlton	$18,214	$91,069	$2,171,101	8.2%	LA Fitness	10/31/2032	45,000	49.4%	AAA	7/16/2027	10,662	11.7%
Loan	22, 23	40	173 Court Street	$1,625	$3,000	$421,828	7.7%	Bonobos	5/31/2027	2,500	100.0%	N/A	N/A	N/A	N/A
Loan		41	Lock & Leave Self Storage	$6,439	$0	$466,928	8.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	42	South End Mini Storage	$4,973	$0	$206,201	9.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Loan

5, 6, 7, 8

1

Extra Space Self Storage Portfolio

Property

1.01

Henderson - Stephanie Place

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.02

Brookfield - Federal Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.03

Kingston - Sawkill Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.04

Lake Elsinore - Central Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.05

Doylestown - North Broad Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.06

Pennsauken - South Crescent Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.07

New Paltz - South Putt Corners Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.08

Tyngsborough - Industrial Way

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.09

Hemet - South Sanderson

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.10

Bensalem - 1525 Bristol Pike

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.11

Eastpoint - Lakewood Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.12

Howell - Route 9 South

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.13

Lawrenceville - Hurricane Shoals Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.14

Lawnside - White Horse Pike

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.15

Phoenix - West Peoria

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.16

Mount Laurel - Ark Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.17

Burlington - Cadillac Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.18

Cherry Hill - Marlton Pike

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.19

Bensalem - Knights Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.20

Albuquerque - Ellison Road  Northwest

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.21

Modesto - Crows Landing

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.22

Auburndale - US Highway 92 West

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.23

San Bernardino - West Club Center Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.24

Memphis - Mount Moriah Terrace

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.25

Hesperia - Mariposa Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.26

Memphis - Covington Way

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.27

St Louis - Halls Ferry Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.28

Killeen - Jasper Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.29

Albuquerque - Airport Drive Northwest

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.30

Memphis - Gateway Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.31

Victorville - Yates Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.32

Las Vegas - North Lamont Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.33

Columbus - East Main Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.34

Memphis - Raleigh-LaGrange

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.35

Memphis - 5675 Summer Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.36

Memphis - Madison Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

2

The Woods

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 8, 9, 10, 11

3

Baybrook Lifestyle and Power Center

Star Cinema Grill

12/31/2030

42,147

6.6%

Dave & Buster’s

1/31/2031

41,996

6.6%

Zara

12/31/2025

36,982

5.8%

Loan

5, 12

4

Harmon Corner

Twin Peaks

3/31/2023

11,834

17.2%

McDonalds

4/30/2022

6,217

9.1%

Taco Bell Cantina

11/30/2026

4,046

5.9%

Loan

13

5

Totowa Commons

Marshalls

3/31/2022

45,125

16.6%

Staples

3/31/2023

20,538

7.6%

Fortunoff Backyard

2/29/2020

10,666

3.9%

Loan

5, 9, 14

6

150 West Jefferson

Amazon

10/31/2024

57,636

11.8%

Lochbridge

2/28/2027

48,915

10.0%

Butzel Long

7/31/2022

48,669

9.9%

Loan

8, 15

7

925 L Street

Capitol Advisors Group

7/31/2022

10,501

6.2%

Sempra Energy

12/31/2022

4,313

2.6%

CA Offices of PA

8/31/2025

4,251

2.5%

Loan

5, 9

8

One Ally Center

Dickinson Wright PLLC

9/7/2022

75,177

7.7%

PricewaterhouseCoopers LLP

10/31/2023

70,184

7.2%

Internal Revenue Service

4/30/2021

69,920

7.2%

Loan

9

Bakers Centre

Planet Fitness

5/31/2024

23,500

9.9%

Pep Boys

5/31/2027

11,266

4.8%

Hair Buzz

8/31/2023

11,200

4.7%

Loan

16

10

Sunrise Plaza San Jose

Chavez Supermarket

7/31/2020

11,710

10.4%

Outback Steakhouse

12/31/2019

6,000

5.3%

Verizon Wireless

12/31/2019

3,780

3.4%

Loan

17

11

Hampton Inn & Suites Ballpark

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

260-272 Meserole

The Well.05

2/28/2022

5,400

7.7%

01.Comess.05, Klun.05

6/30/2019

1,000

1.4%

Schonfeld.05, 01.Les

9/30/2024

1,000

1.4%

Loan

6, 7

13

Riverside Boulevard Garage Portfolio

Property

13.01

220-240 Riverside Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.02

100-120 Riverside Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

13.03

80 Riverside Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

250-290 East John Carpenter Freeway

Smith & Roy Dentistry Partners

1/31/2032

10,090

3.6%

Republic Health Resources, LLC

1/31/2027

9,778

3.5%

Chamber of Commerce of the USA

4/30/2020

7,271

2.6%

Loan

8, 9, 15

15

Sheraton Novi

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

16

CityLine Guardian Mixed Use

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

The Orchards at Dover

Great Fortune Buffet

2/27/2027

7,821

8.0%

Buy Rite Liquors

12/31/2024

5,168

5.3%

Ruby Tuesdays

1/31/2027

5,000

5.1%

Loan

6, 18

18

Pebble Place & Paseo Verde Portfolio

Property

18.01

Paseo Verde Office

Allied T Pro

1/31/2019

5,267

7.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.02

Pebble Place Office

Western & Southern Life Insurance

11/30/2019

3,671

7.1%

John Benedict

3/31/2019

3,221

6.2%

Krispy Kreme

1/31/2019

2,739

5.3%

Loan

19

Highland Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

20

Meadow Creek Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

21

Residence Inn Savannah Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7

22

Colorado Springs Hotel Portfolio

Property

22.01

TownePlace Suites Colorado Springs

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

22.02

SpringHill Suites Colorado Springs

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

23

Kirkwood Plaza

A.C. Moore

2/28/2021

30,000

9.7%

Just Cabinets

10/31/2020

20,055

6.5%

Dollar Tree

4/30/2020

18,954

6.1%

Loan

24

Trader Joe’s Center

Adler’s Jewelers

5/31/2027

5,000

11.4%

AT&T

5/31/2027

5,000

11.4%

Jefferson Feed

12/31/2021

4,316

9.9%

Loan

20

25

Hilton Garden Inn - Lynchburg

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

504 West 24th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

27

275 North Washington

Quickway Japanese Hibachi

6/30/2025

2,221

9.6%

Lavande Patisserie

7/31/2025

2,000

8.7%

The Amber Door

7/31/2025

1,353

5.9%

Loan

28

Eagle Village Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Conejo Business Center

International Card Services, LLC

MTM

5,042

7.4%

Chiropractic Performance Center

2/28/2022

4,685

6.9%

Advanced Physical Therapy and Sports Medicine

6/30/2021

4,506

6.6%

Loan

30

Premier Landing

Rue 21, Inc.

1/31/2019

5,700

4.5%

The Cato Corporation

1/31/2023

5,200

4.1%

Hibbett Sporting Goods

11/30/2021

5,000

3.9%

Loan

6, 21

31

Amsdell TX & GA Portfolio

Property

31.01

Compass Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

31.02

Chisholm Trail Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

32

Turlock Center

Sears Hometown Store

MTM

7,000

7.0%

JoAnn Carter

10/31/2020

5,263

5.3%

Rico’s Pizza

2/28/2019

4,809

4.8%

Loan

33

Marina South SC

South Shore Optical

3/31/2020

2,546

2.9%

South Shore Cleaners

5/31/2020

2,100

2.4%

Darque Tan

7/31/2018

1,750

2.0%

Loan

34

Citygate Commerce Center

Major League Gaming, Corp.

5/31/2022

16,907

10.9%

Renier Construction Corp

11/30/2018

14,112

9.1%

Sears Home Improvement Product

10/31/2021

12,128

7.9%

Loan

35

Ayres Suites Ontario Mills Mall

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

36

Quadrant Office

Hoffmann Swintek

7/31/2021

5,689

5.3%

Realief Medical

7/31/2021

4,808

4.5%

North Metro Minneapolis Convention

7/31/2019

4,276

4.0%

Loan

37

Best Western Plus Atrium Clarksville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Cape Coral SelfStorage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 8

39

The View at Marlton

The Malvern School

1/31/2032

8,400

9.2%

Luxury Nails

10/4/2027

4,289

4.7%

BB&T Bank

8/31/2025

3,600

4.0%

Loan

22, 23

40

173 Court Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

Lock & Leave Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

42

South End Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		1.01	Henderson - Stephanie Place
Property		1.02	Brookfield - Federal Road
Property		1.03	Kingston - Sawkill Road
Property		1.04	Lake Elsinore - Central Avenue
Property		1.05	Doylestown - North Broad Street
Property		1.06	Pennsauken - South Crescent Boulevard
Property		1.07	New Paltz - South Putt Corners Road
Property		1.08	Tyngsborough - Industrial Way
Property		1.09	Hemet - South Sanderson
Property		1.10	Bensalem - 1525 Bristol Pike
Property		1.11	Eastpoint - Lakewood Avenue
Property		1.12	Howell - Route 9 South
Property		1.13	Lawrenceville - Hurricane Shoals Road
Property		1.14	Lawnside - White Horse Pike
Property		1.15	Phoenix - West Peoria
Property		1.16	Mount Laurel - Ark Road
Property		1.17	Burlington - Cadillac Road
Property		1.18	Cherry Hill - Marlton Pike
Property		1.19	Bensalem - Knights Road
Property		1.20	Albuquerque - Ellison Road  Northwest
Property		1.21	Modesto - Crows Landing
Property		1.22	Auburndale - US Highway 92 West
Property		1.23	San Bernardino - West Club Center Drive
Property		1.24	Memphis - Mount Moriah Terrace
Property		1.25	Hesperia - Mariposa Road
Property		1.26	Memphis - Covington Way
Property		1.27	St Louis - Halls Ferry Road
Property		1.28	Killeen - Jasper Drive
Property		1.29	Albuquerque - Airport Drive Northwest
Property		1.30	Memphis - Gateway Drive
Property		1.31	Victorville - Yates Road
Property		1.32	Las Vegas - North Lamont Street
Property		1.33	Columbus - East Main Street
Property		1.34	Memphis - Raleigh-LaGrange
Property		1.35	Memphis - 5675 Summer Avenue
Property		1.36	Memphis - Madison Avenue
Loan	5	2	The Woods	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	$0	$0	$159,211	$0	$0	$636,845	$0	$0	$0	$0	$0	$22,000,000	$0
Loan	5, 12	4	Harmon Corner	$0	$1,144	$0	$0	$8,333	$0	$56,250	$18,750	$133,000	$11,083	$0	$333,333	$0
Loan	13	5	Totowa Commons	$0	$3,394	$0	$0	$0	$325,000	$0	$0	$0	$0	$57,595	$0	$0
Loan	5, 9, 14	6	150 West Jefferson	$0	$8,164	$0	$0	$40,816	$2,250,000	$211,608	$147,803	$25,723	$6,431	$0	$847,672	$0
Loan	8, 15	7	925 L Street	$0	$2,392	$0	$350,000	$14,071	$0	$85,178	$40,561	$7,338	$3,669	$0	$4,293,771	$0
Loan	5, 9	8	One Ally Center	$0	$16,325	$500,000	$0	$0	$0	$500,000	$347,042	$332,498	$26,499	$752,123	$214,630	$214,630
Loan		9	Bakers Centre	$0	$0	$94,688	$0	$0	$473,438	$0	$0	$0	$0	$0	$54,289	$0
Loan	16	10	Sunrise Plaza San Jose	$0	$1,410	$0	$500,000	$11,751	$350,000	$149,718	$29,944	$0	$0	$4,375	$312,500	$0
Loan	17	11	Hampton Inn & Suites Ballpark	$0	$16,605	$0	$0	$0	$0	$253,967	$63,492	$56,762	$5,676	$0	$0	$0
Loan		12	260-272 Meserole	$0	$898	$0	$50,000	$2,992	$150,000	$30,616	$30,616	$74,130	$6,739	$0	$575,000	$0
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	$0	$4,752	$0	$0	$0	$0	$0	$142,792	$8,051	$4,025	$0	$112,688	$0
Property		13.01	220-240 Riverside Boulevard
Property		13.02	100-120 Riverside Boulevard
Property		13.03	80 Riverside Boulevard
Loan		14	250-290 East John Carpenter Freeway	$0	$3,472	$0	$1,494,090	$0	$0	$0	$67,735	$29,041	$4,840	$70,455	$45,222	$0
Loan	8, 9, 15	15	Sheraton Novi	$0	$38,683	$0	$0	$0	$0	$177,433	$35,487	$71,930	$6,539	$0	$5,255,930	$0
Loan		16	CityLine Guardian Mixed Use	$211,878	$2,932	$0	$0	$2,800	$86,390	$42,119	$21,060	$0	$0	$114,485	$429,150	$0
Loan		17	The Orchards at Dover	$0	$1,228	$0	$0	$4,092	$0	$89,942	$29,981	$49,953	$3,843	$0	$951,200	$0
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	$0	$3,448	$0	$150,000	$10,592	$0	$104,066	$11,355	$6,096	$2,032	$0	$313,799	$0
Property		18.01	Paseo Verde Office
Property		18.02	Pebble Place Office
Loan		19	Highland Park	$0	$2,625	$157,500	$0	$0	$0	$0	$1,326	$6,025	$3,013	$0	$0	$0
Loan	19	20	Meadow Creek Apartments	$0	$2,292	$137,500	$0	$0	$0	$0	$3,554	$5,640	$2,820	$0	$500,000	$0
Loan	8	21	Residence Inn Savannah Airport	$0	$14,133	$0	$0	$0	$0	$21,433	$7,144	$34,473	$2,873	$0	$1,650,000	$0
Loan	6, 7	22	Colorado Springs Hotel Portfolio	$0	$23,284	$0	$0	$0	$0	$150,500	$21,500	$16,977	$0	$0	$0	$0
Property		22.01	TownePlace Suites Colorado Springs
Property		22.02	SpringHill Suites Colorado Springs
Loan	5	23	Kirkwood Plaza	$0	$3,874	$232,443	$315,652	$30,992	$1,075,000	$97,335	$19,467	$0	$0	$15,938	$0	$1,200
Loan		24	Trader Joe’s Center	$0	$0	$0	$0	$5,462	$196,632	$21,353	$21,353	$10,981	$0	$0	$0	$0
Loan	20	25	Hilton Garden Inn - Lynchburg	$0	$16,958	$0	$0	$0	$0	$13,301	$13,301	$36,275	$4,031	$0	$300,000	$0
Loan		26	504 West 24th Street	$0	$141	$0	$0	$0	$0	$80,707	$20,177	$5,929	$1,976	$0	$500,000	$0
Loan		27	275 North Washington	$0	$212	$0	$0	$1,539	$0	$38,573	$9,643	$8,808	$1,258	$0	$166,424	$0
Loan		28	Eagle Village Apartments	$0	$6,600	$0	$0	$0	$0	$39,711	$13,237	$32,876	$3,653	$13,000	$0	$0
Loan		29	Conejo Business Center	$0	$1,136	$40,903	$0	$6,250	$225,000	$36,256	$9,064	$2,063	$688	$0	$0	$0
Loan		30	Premier Landing	$0	$2,651	$0	$0	$8,333	$500,000	$95,462	$19,092	$3,704	$1,852	$0	$69,000	$0
Loan	6, 21	31	Amsdell TX & GA Portfolio	$0	$1,220	$43,905	$0	$0	$0	$0	$17,686	$0	$0	$0	$500,000	$0
Property		31.01	Compass Self Storage
Property		31.02	Chisholm Trail Self Storage
Loan		32	Turlock Center	$0	$1,996	$0	$200,000	$9,148	$798,352	$34,534	$11,511	$0	$0	$5,000	$0	$0
Loan		33	Marina South SC	$0	$1,724	$0	$0	$4,167	$100,000	$0	$10,088	$91,243	$9,124	$0	$0	$0
Loan		34	Citygate Commerce Center	$0	$1,287	$46,325	$0	$8,364	$301,111	$103,011	$14,716	$11,530	$1,441	$0	$0	$0
Loan		35	Ayres Suites Ontario Mills Mall	$0	$13,940	$0	$0	$0	$0	$22,733	$7,578	$0	$0	$0	$0	$0
Loan	15	36	Quadrant Office	$0	$2,045	$0	$125,000	$8,890	$0	$30,105	$15,052	$18,577	$5,363	$0	$0	$0
Loan		37	Best Western Plus Atrium Clarksville	$0	$6,985	$0	$0	$0	$0	$6,983	$6,983	$18,718	$0	$0	$0	$0
Loan		38	Cape Coral SelfStorage	$0	$824	$0	$0	$0	$0	$19,730	$9,865	$0	$0	$0	$0	$0
Loan	5, 8	39	The View at Marlton	$0	$1,518	$0	$372,857	$0	$625,000	$0	$0	$0	$0	$0	$4,406,532	$0
Loan	22, 23	40	173 Court Street	$0	$135	$0	$34,000	$0	$0	$3,273	$3,273	$7,245	$659	$0	$242,771	$0
Loan		41	Lock & Leave Self Storage	$0	$537	$0	$0	$0	$0	$9,707	$3,236	$7,893	$718	$0	$0	$0
Loan	9	42	South End Mini Storage	$0	$414	$0	$0	$0	$0	$0	$4,216	$1,361	$454	$0	$0	$0

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date
Loan	5, 6, 7, 8	1	Extra Space Self Storage Portfolio	N/A
Property		1.01	Henderson - Stephanie Place		11/1/2017
Property		1.02	Brookfield - Federal Road		11/1/2017
Property		1.03	Kingston - Sawkill Road		11/1/2017
Property		1.04	Lake Elsinore - Central Avenue		11/1/2017
Property		1.05	Doylestown - North Broad Street		11/1/2017
Property		1.06	Pennsauken - South Crescent Boulevard		11/1/2017
Property		1.07	New Paltz - South Putt Corners Road		11/1/2017
Property		1.08	Tyngsborough - Industrial Way		11/1/2017
Property		1.09	Hemet - South Sanderson		11/1/2017
Property		1.10	Bensalem - 1525 Bristol Pike		11/1/2017
Property		1.11	Eastpoint - Lakewood Avenue		11/1/2017
Property		1.12	Howell - Route 9 South		11/1/2017
Property		1.13	Lawrenceville - Hurricane Shoals Road		11/1/2017
Property		1.14	Lawnside - White Horse Pike		11/1/2017
Property		1.15	Phoenix - West Peoria		11/1/2017
Property		1.16	Mount Laurel - Ark Road		11/1/2017
Property		1.17	Burlington - Cadillac Road		11/1/2017
Property		1.18	Cherry Hill - Marlton Pike		11/1/2017
Property		1.19	Bensalem - Knights Road		11/1/2017
Property		1.20	Albuquerque - Ellison Road  Northwest		11/1/2017
Property		1.21	Modesto - Crows Landing		11/1/2017
Property		1.22	Auburndale - US Highway 92 West		11/1/2017
Property		1.23	San Bernardino - West Club Center Drive		11/1/2017
Property		1.24	Memphis - Mount Moriah Terrace		11/1/2017
Property		1.25	Hesperia - Mariposa Road		11/1/2017
Property		1.26	Memphis - Covington Way		11/1/2017
Property		1.27	St Louis - Halls Ferry Road		11/1/2017
Property		1.28	Killeen - Jasper Drive		10/7/2017
Property		1.29	Albuquerque - Airport Drive Northwest		11/1/2017
Property		1.30	Memphis - Gateway Drive		11/1/2017
Property		1.31	Victorville - Yates Road		11/1/2017
Property		1.32	Las Vegas - North Lamont Street		11/1/2017
Property		1.33	Columbus - East Main Street		11/1/2017
Property		1.34	Memphis - Raleigh-LaGrange		11/1/2017
Property		1.35	Memphis - 5675 Summer Avenue		11/1/2017
Property		1.36	Memphis - Madison Avenue		11/1/2017
Loan	5	2	The Woods	N/A	11/13/2017
Loan	5, 7, 8, 9, 10, 11	3	Baybrook Lifestyle and Power Center	LTF Reserve Funds	12/4/2017
Loan	5, 12	4	Harmon Corner	Free Rent	6/28/2017
Loan	13	5	Totowa Commons	N/A	11/10/2017
Loan	5, 9, 14	6	150 West Jefferson	Outstanding TI Reserve	10/31/2017
Loan	8, 15	7	925 L Street	LCB Prepaid Rent Reserve ($1,597,841); Rent Concession Reserve ($1,186,858); Legislative Counsel Bureau TI Reserve ($967,475); Legislative Counsel Bureau Capex Reserve ($290,889); Sempra TI Reserve ($43,130); Legislative Analyst Office TI Reserve ($207,578)	11/20/2017
Loan	5, 9	8	One Ally Center	Ground Rent Reserve	11/17/2017
Loan		9	Bakers Centre	Unfunded Obligations	10/30/2017
Loan	16	10	Sunrise Plaza San Jose	Environmental Escrow	11/24/2017
Loan	17	11	Hampton Inn & Suites Ballpark	PIP Reserve	9/25/2017
Loan		12	260-272 Meserole	Required CO Work Reserve ($575,000); Special Rollover Reserve	11/27/2017
Loan	6, 7	13	Riverside Boulevard Garage Portfolio	Condominium Common Charge Reserve
Property		13.01	220-240 Riverside Boulevard		10/25/2017
Property		13.02	100-120 Riverside Boulevard		10/25/2017
Property		13.03	80 Riverside Boulevard		10/25/2017
Loan		14	250-290 East John Carpenter Freeway	Wells Fargo Rent Holdback	11/22/2017
Loan	8, 9, 15	15	Sheraton Novi	PIP Reserve	11/14/2017
Loan		16	CityLine Guardian Mixed Use	Environmental Reserve ($375,000); Asbestos Abatement Reserve ($54,150)	11/10/2017
Loan		17	The Orchards at Dover	Unfunded Obligations Reserve ($830,000); Walgreens Special Rollover Reserve; Special Rollover Reseve; Free Rent Reserve ($121,200)	6/27/2017
Loan	6, 18	18	Pebble Place & Paseo Verde Portfolio	Unfunded Tenant Obligations ($217,609); Free Rent Reserve ($96,190)
Property		18.01	Paseo Verde Office		10/13/2017
Property		18.02	Pebble Place Office		10/13/2017
Loan		19	Highland Park	N/A	11/20/2017
Loan	19	20	Meadow Creek Apartments	Earnout Reserve	11/20/2017
Loan	8	21	Residence Inn Savannah Airport	Additional Improvement Reserve ($1,650,000); PIP Reserve	11/17/2017
Loan	6, 7	22	Colorado Springs Hotel Portfolio	PIP Reserve
Property		22.01	TownePlace Suites Colorado Springs		11/15/2017
Property		22.02	SpringHill Suites Colorado Springs		11/15/2017
Loan	5	23	Kirkwood Plaza	Ground Rent Funds	9/25/2017
Loan		24	Trader Joe’s Center	N/A	11/16/2017
Loan	20	25	Hilton Garden Inn - Lynchburg	Lobby Renovation Reserve ($300,000); Seasonal Reserve (Springing)	11/10/2017
Loan		26	504 West 24th Street	Free Rent Reserve	8/9/2017
Loan		27	275 North Washington	Fusion Learning Rent Concession	11/20/2017
Loan		28	Eagle Village Apartments	N/A	11/29/2017
Loan		29	Conejo Business Center	Kaiser Foundation Reserve	9/22/2017
Loan		30	Premier Landing	Free Rent Reserve ($35,000); Unfunded Obligations Reserve ($34,000)	11/9/2017
Loan	6, 21	31	Amsdell TX & GA Portfolio	Economic Holdback Reserve
Property		31.01	Compass Self Storage		10/26/2017
Property		31.02	Chisholm Trail Self Storage		10/31/2017
Loan		32	Turlock Center	N/A	11/28/2017
Loan		33	Marina South SC	N/A	10/11/2017
Loan		34	Citygate Commerce Center	N/A	10/23/2017
Loan		35	Ayres Suites Ontario Mills Mall	N/A	11/8/2017
Loan	15	36	Quadrant Office	N/A	9/25/2017
Loan		37	Best Western Plus Atrium Clarksville	PIP Reserve	11/14/2017
Loan		38	Cape Coral SelfStorage	N/A	11/1/2017
Loan	5, 8	39	The View at Marlton	Rent Holdback ($139,244); Earnout ($3,300,000); Specific Tenant Holdback ($967,288)	9/20/2017
Loan	22, 23	40	173 Court Street	Free Rent Reserve	10/25/2017
Loan		41	Lock & Leave Self Storage	N/A	9/25/2017
Loan	9	42	South End Mini Storage	N/A	11/13/2017

A-1-12 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

Cut-off Date Pari Passu Mortgage Debt Balance

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

Loan

5, 6, 7, 8

1

Extra Space Self Storage Portfolio

$102,400,000

65.0%

2.01x

8.7%

Property

1.01

Henderson - Stephanie Place

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.02

Brookfield - Federal Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.03

Kingston - Sawkill Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.04

Lake Elsinore - Central Avenue

11/3/2017

N/A

9/20/2017

9/18/2017

4

10.0%

Property

1.05

Doylestown - North Broad Street

11/3/2017

N/A

9/14/2017

N/A

N/A

N/A

Property

1.06

Pennsauken - South Crescent Boulevard

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.07

New Paltz - South Putt Corners Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.08

Tyngsborough - Industrial Way

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.09

Hemet - South Sanderson

11/3/2017

N/A

9/20/2017

9/18/2017

4

12.0%

Property

1.10

Bensalem - 1525 Bristol Pike

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.11

Eastpoint - Lakewood Avenue

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.12

Howell - Route 9 South

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.13

Lawrenceville - Hurricane Shoals Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.14

Lawnside - White Horse Pike

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.15

Phoenix - West Peoria

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.16

Mount Laurel - Ark Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.17

Burlington - Cadillac Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.18

Cherry Hill - Marlton Pike

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.19

Bensalem - Knights Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.20

Albuquerque - Ellison Road  Northwest

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.21

Modesto - Crows Landing

11/3/2017

N/A

9/20/2017

9/20/2017

4

5.0%

Property

1.22

Auburndale - US Highway 92 West

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.23

San Bernardino - West Club Center Drive

11/3/2017

N/A

9/20/2017

9/18/2017

4

18.0%

Property

1.24

Memphis - Mount Moriah Terrace

11/3/2017

N/A

9/20/2017

10/20/2017

3

14.0%

Property

1.25

Hesperia - Mariposa Road

11/3/2017

N/A

9/20/2017

9/20/2017

4

9.0%

Property

1.26

Memphis - Covington Way

11/3/2017

N/A

9/20/2017

10/20/2017

3

11.0%

Property

1.27

St Louis - Halls Ferry Road

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.28

Killeen - Jasper Drive

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.29

Albuquerque - Airport Drive Northwest

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.30

Memphis - Gateway Drive

11/3/2017

N/A

9/20/2017

10/20/2017

3

9.0%

Property

1.31

Victorville - Yates Road

11/3/2017

N/A

9/20/2017

9/19/2017

4

12.0%

Property

1.32

Las Vegas - North Lamont Street

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.33

Columbus - East Main Street

11/3/2017

N/A

9/20/2017

N/A

N/A

N/A

Property

1.34

Memphis - Raleigh-LaGrange

11/3/2017

N/A

9/20/2017

10/20/2017

3

11.0%

Property

1.35

Memphis - 5675 Summer Avenue

11/3/2017

N/A

9/20/2017

10/20/2017

3

11.0%

Property

1.36

Memphis - Madison Avenue

11/3/2017

N/A

9/20/2017

10/20/2017

3

16%(13%)

Loan

5

2

The Woods

10/27/2017

N/A

10/30/2017

10/26/2017

Yes

14.0%

$115,000,000

29.6%

5.01x

15.2%

Loan

5, 7, 8, 9, 10, 11

3

Baybrook Lifestyle and Power Center

11/3/2017

N/A

11/2/2017

N/A

No

N/A

$60,000,000

58.1%

2.80x

11.3%

Loan

5, 12

4

Harmon Corner

7/13/2017

N/A

7/13/2017

N/A

No

N/A

$85,800,000

56.5%

2.02x

8.8%

Loan

13

5

Totowa Commons

10/18/2017

N/A

10/13/2017

N/A

No

N/A

Loan

5, 9, 14

6

150 West Jefferson

8/24/2017

N/A

8/25/2017

N/A

No

N/A

$32,500,000

65.5%

1.75x

12.1%

Loan

8, 15

7

925 L Street

11/13/2017

N/A

10/14/2017

10/14/2017

Yes

19.0%

Loan

5, 9

8

One Ally Center

10/30/2017

N/A

10/31/2017

N/A

No

N/A

$70,000,000

55.1%

2.43x

12.6%

Loan

9

Bakers Centre

10/16/2017

N/A

10/13/2017

N/A

No

N/A

Loan

16

10

Sunrise Plaza San Jose

10/27/2017

N/A

10/27/2017

10/27/2017

Yes - 4

12.0%

Loan

17

11

Hampton Inn & Suites Ballpark

9/7/2017

N/A

9/6/2017

N/A

No

N/A

Loan

12

260-272 Meserole

11/13/2017

N/A

11/13/2017

N/A

No

N/A

Loan

6, 7

13

Riverside Boulevard Garage Portfolio

Property

13.01

220-240 Riverside Boulevard

10/13/2017

N/A

10/13/2017

N/A

No

N/A

Property

13.02

100-120 Riverside Boulevard

11/3/2017

N/A

10/13/2017

N/A

No

N/A

Property

13.03

80 Riverside Boulevard

11/3/2017

N/A

10/12/2017

N/A

No

N/A

Loan

14

250-290 East John Carpenter Freeway

11/22/2017

N/A

11/22/2017

N/A

No

N/A

Loan

8, 9, 15

15

Sheraton Novi

10/23/2017

N/A

10/30/2017

N/A

No

N/A

Loan

16

CityLine Guardian Mixed Use

10/26/2017

10/25/2017

10/10/2017

N/A

No

N/A

Loan

17

The Orchards at Dover

6/14/2017

N/A

6/14/2017

N/A

No

N/A

Loan

6, 18

18

Pebble Place & Paseo Verde Portfolio

Property

18.01

Paseo Verde Office

10/11/2017

N/A

10/11/2017

N/A

No

N/A

Property

18.02

Pebble Place Office

10/11/2017

N/A

10/11/2017

N/A

No

N/A

Loan

19

Highland Park

10/9/2017

N/A

10/9/2017

N/A

No

N/A

Loan

19

20

Meadow Creek Apartments

10/9/2017

N/A

10/9/2017

N/A

No

N/A

Loan

8

21

Residence Inn Savannah Airport

10/6/2017

N/A

10/6/2017

N/A

No

N/A

Loan

6, 7

22

Colorado Springs Hotel Portfolio

Property

22.01

TownePlace Suites Colorado Springs

10/6/2017

N/A

10/5/2017

N/A

No

N/A

Property

22.02

SpringHill Suites Colorado Springs

10/6/2017

N/A

10/5/2017

N/A

No

N/A

Loan

5

23

Kirkwood Plaza

9/12/2017

N/A

9/12/2017

N/A

No

N/A

$23,759,181

69.5%

1.37x

8.8%

Loan

24

Trader Joe’s Center

10/30/2017

N/A

10/30/2017

N/A

No

N/A

Loan

20

25

Hilton Garden Inn - Lynchburg

10/16/2017

N/A

10/13/2017

N/A

No

N/A

Loan

26

504 West 24th Street

8/3/2017

N/A

8/3/2017

N/A

No

N/A

Loan

27

275 North Washington

11/2/2017

N/A

11/1/2017

N/A

No

N/A

Loan

28

Eagle Village Apartments

11/10/2017

N/A

11/10/2017

N/A

No

N/A

Loan

29

Conejo Business Center

9/19/2017

N/A

9/19/2017

9/21/2017

Yes

11.0%

Loan

30

Premier Landing

10/18/2017

N/A

10/18/2017

N/A

No

N/A

Loan

6, 21

31

Amsdell TX & GA Portfolio

Property

31.01

Compass Self Storage

9/18/2017

N/A

9/18/2017

N/A

No

N/A

Property

31.02

Chisholm Trail Self Storage

9/22/2017

N/A

9/20/2017

N/A

No

N/A

Loan

32

Turlock Center

10/25/2017

N/A

10/25/2017

10/25/2017

Yes - 3

12.0% (Building 1); 8%(Building 2)

Loan

33

Marina South SC

10/6/2017

N/A

10/4/2017

N/A

No

N/A

Loan

34

Citygate Commerce Center

9/20/2017

N/A

9/20/2017

N/A

No

N/A

Loan

35

Ayres Suites Ontario Mills Mall

8/3/2017

N/A

8/3/2017

8/3/2017

Yes - 4

9.0%

Loan

15

36

Quadrant Office

9/12/2017

N/A

9/12/2017

N/A

No

N/A

Loan

37

Best Western Plus Atrium Clarksville

10/25/2017

N/A

10/25/2017

N/A

No

N/A

Loan

38

Cape Coral SelfStorage

11/1/2017

N/A

11/1/2017

N/A

No

N/A

Loan

5, 8

39

The View at Marlton

8/1/2017

N/A

8/1/2017

N/A

No

N/A

$20,500,000

72.6%

1.32x

8.6%

Loan

22, 23

40

173 Court Street

10/17/2017

N/A

10/10/2017

N/A

No

N/A

Loan

41

Lock & Leave Self Storage

9/20/2017

N/A

9/20/2017

9/27/2017

Yes

19.0%

Loan

9

42

South End Mini Storage

10/18/2017

N/A

10/18/2017

N/A

No

N/A

A-1-13 

	MSC 2017-HR2
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; CREFI—Citi Real Estate Funding Inc.; SMC—Starwood Mortgage Capital LLC; SMF III—Starwood Mortgage Funding III LLC; AREF—Argentic Real Estate Finance LLC.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 25 largest mortgage loans which are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(5)	Each of the Extra Space Self Storage Portfolio Mortgage Loan (Mortgage Loan No. 1), The Woods Mortgage Loan (Mortgage Loan No. 2), the Baybrook Lifestyle and Power Center Mortgage Loan (Mortgage Loan No. 3), the Harmon Corner Mortgage Loan (Mortgage Loan No. 4), the 150 West Jefferson Mortgage Loan (Mortgage Loan No. 6), the One Ally Center Mortgage Loan (Mortgage Loan No. 8), the Kirkwood Plaza Mortgage Loan (Mortgage Loan No. 23) and The View at Marlton Mortgage Loan (Mortgage Loan No. 39) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement,” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.
(6)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, Mortgage Loan No. 13, Riverside Boulevard Garage Portfolio, Mortgage Loan No. 18, Pebble Place & Paseo Verde Portfolio, Mortgage Loan No. 22, Colorado Springs Hotel Portfolio, and Mortgage Loan No. 31, Amsdell TX & GA Portfolio, each such mortgage loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.
(7)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, Mortgage Loan No. 3, Baybrook Lifestyle and Power Center Mortgage Loan, Mortgage Loan No. 13, Riverside Boulevard Garage Portfolio and Mortgage Loan No. 22, Colorado Springs Hotel Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this prospectus.
(8)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, the “As Portfolio” Appraised Value of $299,250,000 reflects a 5.9% premium attributed to the aggregate “As-is” value of the related mortgaged properties as a whole. The sum of the “As-is” values for each of the related mortgaged properties on an individual basis is $282,650,000, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 68.8%.
	With respect to Mortgage Loan No. 3, Baybrook Lifestyle and Power Center, the Appraised Value of $241,000,000 represents the “As-Complete” value which assumes the under construction improvements of the Life Time Fitness expansion are completed with Life Time Fitness taking occupancy. The appraiser’s “as-is” concluded value, excluding the Life Time Fitness parcel and lease, of $203,860,000 would result in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of approximately 58.9%, after accounting for the the approximate estimated pay-down based on certain assumptions of the Baybrook Lifestyle and Power Center Whole Loan, after and payment of the yield maintenance premiumprepayment consideration provided for in the loan documents, resulting from the $22,000,000 Life Time Fitness Reserve. The actual amount of the pay-down and the prepayment consideration may be different from the assumed amounts. See “Description of the Mortgage Pool-Tenant Issues-Other” in this prospectus.
	With respect to Mortgage Loan No. 7, 925 L Street, the appraiser concluded a “Hypothetical As-Is Market Value” of $47,300,000 with an appraisal valuation date of November 7, 2017. The “as-is” appraised value based on a hypothetical condition assumes that all outstanding tenant improvement, building improvement and free rent obligations from recently signed tenants have

A-1-14 

	already been incurred. At origination of the 925 L Street Mortgage Loan, the borrower deposited $4,293,771 for outstanding tenant improvements, building improvements and free rent. The “As-Is” appraised value is $44,700,000 with a valuation date of November 7, 2017. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “as-is” appraised value are 72.0% and 65.7%, respectively.
	With respect to Mortgage Loan No. 15, Sheraton Novi, the appraiser concluded an “As-Is” appraised value based on a hypothetical condition of $37,000,000 with an appraisal valuation date of November 1, 2017.  The “as-is” appraised value based on a hypothetical condition assumes a property improvement plan (“PIP”) costing approximately $5,300,000 was completed as of November 1, 2017. At origination of the Sheraton Novi Mortgage Loan, the borrower deposited $5,255,930 for the required PIP. The “As-Is” appraised value is $32,000,000 with a valuation date of November 1, 2017. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “as-is” appraised value are 72.2% and 59.1%, respectively.
	With respect to Mortgage Loan No. 21, Residence Inn Savannah Airport, the Appraised Value of $26,200,000 represents the “When Complete” value and assumes a total capital expenditure of $1,600,000 as of October 1, 2018. At loan origination, $1,650,000 was reserved by lender to add an additional 24 rooms to the property. Based on the “As-Is” appraised value of $22,300,000 as of September 28, 2017, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 68.4% and 53.8%, respectively.
	With respect to Mortgage Loan No. 39, The View at Marlton, the Appraised Value of $36,500,000 represents the “Prospective Market Value at Completion/Stabilization” and assumes that the proposed improvements for The Malvern School are completed in accordance with plans and specifications as of February 1, 2018. At loan origination, $3,300,000 was held back by the lender to be earned out by Borrower upon completion of construction of the premises leased to The Malvern School, with such tenant being in occupancy and paying full unabated rent, as evidenced by a “clean” estoppel acceptable to lender. Based on the “As-Is” appraised value of $33,600,000 as of July 25, 2017, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 78.9% and 67.8%, respectively.
(9)	With respect to Mortgage Loan No. 3, Baybrook Lifestyle and Power Center, Mortgage Loan No. 6, 150 West Jefferson, Mortgage Loan No. 8, One Ally Center, Mortgage Loan No. 15, Sheraton Novi and Mortgage Loan No. 42, South End Mini Storage, the related loan documents permit an outparcel or other release without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this prospectus.
(10)	With respect to Mortgage Loan No. 3, Baybrook Lifestyle and Power Center, the related loan documents permit a collateral substitution, and collateral additions, subject to satisfaction of certain conditions. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this prospectus.
(11)	With respect to Mortgage Loan No. 3, Baybrook Lifestyle and Power Center, in the event that the commencement date of the Life Time Fitness lease or a replacement lease does not occur by November 17, 2019, the lender may elect to apply the Life Time Fitness Reserve ($22,000,000) to prepay the Baybrook Lifestyle and Power Center Whole Loan and pay the related prepayment fee equal to the greater of 1.0% of the amount prepaid and a yield maintenance premium. In such event, the Life Time Fitness parcel may be released as described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this prospectus.
(12)	With respect to Mortgage Loan No. 4, Harmon Corner, the related Borrower is required to deposit $8,333 monthly into a TI/LC reserve for years 1-4 of the Harmon Corner Mortgage Loan. For years 5-10, the monthly deposit increases to $29,167.
(13)	With respect to Mortgage Loan No. 5, Totowa Commons, the borrower is permitted to deliver a guaranty from an issuer acceptable to lender in lieu of making required monthly payments to any reserve accounts in the amount required to be on deposit for such purpose, which amount will be reduced as the borrower expends funds for the purposes for which such funds would have otherwise been deposited in the reserve account. Notwithstanding the foregoing, if the aggregate amount of any guaranty (and the face amount of any letter of credit)  at any time exceed 10.0% of the outstanding principal balance of the related whole loan, the borrower’s right to obtain any such guaranty shall be conditioned upon delivery of a non-consolidation opinion reasonably satisfactory to Lender addressing such guaranty.
(14)	With respect to Mortgage Loan No. 6, 150 West Jefferson, the Mortgage Loan accrues at an interest rate of 4.6030% per annum through the anticipated repayment date of December 6, 2027. After the anticipated repayment date, if the 150 West Jefferson Whole Loan remains outstanding, (a) all excess cash flow with respect to the 150 West Jefferson Property is required to be applied to repay the 150 West Jefferson Whole Loan and (b) the 150 West Jefferson Whole Loan will accrue interest at an interest rate equal to the sum of (x) the Initial Interest Rate plus (y) 3.0000% (the “Extended Term Interest Rate”) through the final maturity date of December 6, 2029, with all interest accrued at the excess of the Extended Term Interest Rate over the Initial Interest Rate deferred and due and payable with the repayment of the 150 West Jefferson Whole Loan in full.
(15)	With respect to Mortgage Loan No. 7, 925 L Street, Mortgage Loan No. 15, Sheraton Novi, and Mortgage Loan No. 36, Quadrant Office, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally

A-1-15 

	subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this prospectus.
(16)	With respect to Mortgage Loan No. 10, Sunrise Plaza San Jose, the Upfront TI/LC Reserve does not count towards the TI/LC Reserve Cap.
(17)	With respect to Mortgage Loan No. 11, Hampton Inn & Suites Ballpark, Monthly Recurring Replacements are initially $16,605 for each monthly payment date in 2018, however, beginning in January 2019, the lender may adjust the monthly recurring replacements to equal the greater of (x) the then-existing monthly recurring replacements reserve required by the franchise agreement or (y) one-twelfth of (a) 2.0% for the first 13 monthly payment dates, (b) 3.0% for the 14th to 25th payment dates and (c) 4.0% for each monthly payment date thereafter of the greater of (I) the monthly gross revenues for the hotel related operations at the Mortgaged Property for corresponding month in the immediately preceding calendar year as reasonably determined by the lender and (II) the projected monthly gross revenues for the hotel-related operations at the Mortgaged Property for the applicable month in which the due date occurs in the current calendar year as set forth in the approved annual budget; provided, that, if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount described in this clause (II) will be determined by the lender in its reasonable discretion.
(18)	With respect to Mortgage Loan No. 18, Pebble Place & Paseo Verde Portfolio, the Mortgaged Properties consist of two connected office buildings known as Pebble Place I and Pebble Place II. The Pebble Place I building (25,939 SF) was 100.0% occupied based on the rent roll dated October 31, 2017. The Pebble Place II building (25,917 SF) was 88.9% occupied based on the rent roll dated September 29, 2017. The Occupancy Rate for the Mortgaged Properties is based on the weighted average occupancy between the two buildings mentioned above.
(19)	With respect to Mortgage Loan No. 20, Meadow Creek Apartments, a holdback was reserved upfront in the amount of $500,000 to be earned out by the borrower upon the achievement of an occupancy level of no less than 95.0% (minimum lease term of twelve months for unfurnished units or 9 months for furnished units, both at market rates), a debt yield equal to or greater than 8.50%, a debt service coverage ratio of at least 1.40x and a loan to value ratio based on the “as-is”  appraised value less than or equal to 66.0%. The Cut-off Date LTV Ratio, UW NOI Debt Yield and UW NCF Debt Yield are calculated based on the Cut-off Date Balance of the Mortgage Loan net of the holdback amount. The Cut-off Date LTV Ratio, UW NOI Debt Yield and UW NCF Debt Yield based on the Cut-off Date Balance of the Mortgage Loan without netting the holdback amount of $500,000 are 65.4%, 8.7% and 8.5%, respectively.
(20)	With respect to Mortgage Loan No. 25, Hilton Garden Inn - Lynchburg, on each monthly payment date the borrower is required to deposit an amount for FF&E equal to the greater of (i) the amount, if any, required by the related franchisor and  (ii) (a) during the first twelve months of the term of the Mortgage Loan, an amount equal to 1/12 of 2.0%, (b) during the second twelve months of the term of the Mortgage Loan, an amount equal to 1/12 of 3.0%, and (c) during the remainder of the term of the Mortgage Loan thereafter, an amount equal to 1/12 of 4.0%, in each case, of the greater of (x) the annual gross revenues for the hotel related operations at the Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender, and (y) the projected annual gross revenues for the hotel related operations at the Mortgaged Property as set forth in the annual budget for the calendar year in which such Monthly Payment Date occurs.
(21)	With respect to Mortgage Loan No. 31, Amsdell TX & GA Portfolio, a holdback was reserved upfront in the amount of $500,000. The lender is required to disburse to the borrower an amount from the holdback reserve (the “Holdback Release Amount”) upon the borrower’s request (which can be made no more than one time per calendar month), provided that certain conditions are satisfied, including, but not limited to, the following: (i) no event of default has occurred and is continuing; (ii) the Holdback Release Amount, if released, will not cause the debt yield (based upon the proposed net loan amount after giving effect to the proposed Holdback Release Amount) to be less than 8.50%. In all cases, no disbursement request may be made on or after the monthly payment date in January 2021. In the event that funds in the holdback reserve have not been fully released to the Borrower following the monthly payment date in December 2020, the funds will be held by the lender until maturity. The Cut-off Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated based on the Cut-off Date Balance of the Mortgage Loan net of the holdback amount. The Cut-off Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield based on the Cut-off Date Balance of the Mortgage Loan without netting the holdback amount of $500,000 are 66.4%, 8.3% and 8.1%, respectively.
(22)	With respect to Mortgage Loan No. 40, 173 Court Street, the Mortgaged Property consists of 2,500 SF of retail space and five multifamily units comprising 2,734 SF. The Size and Cut-off Date Balance per SF/Units/Rooms/Pads are based off of the combined 5,234 SF at the Mortgaged Property.
(23)	With respect to Mortgage Loan No. 40, 173 Court Street, the Mortgaged Property has an in-place soft lockbox. Upon the execution of any non-residential lease entered into on or after the origination date of the Mortgage Loan, the borrower is required to send each tenant under such a lease a direction notice, directing them to pay all rent and other sums due under such lease directly into the restricted account. The multifamily portion of the Mortgaged Property will maintain a soft lockbox for the entirety of the Mortgage Loan term.

A-1-16 

A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the date on which the prepayment is made through the Stated Maturity Date determined by discounting such payments at the Discount Rate (as defined below).   As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the interest rate and (z) the Yield Maintenance Treasury Rate (as defined below).  As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate (as defined below), when compounded semi-annually.  As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected interest rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date.  In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate.  In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.  Lender shall notify Borrower of the amount and the basis of determination of the required prepayment consideration.  Lender’s calculation of the Yield Maintenance Premium shall be conclusive absent manifest error. “Stated Maturity Date” shall mean December 6, 2022.
B.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) if no Event of Default has occurred and is continuing as of the Prepayment Date, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) if an Event of Default has occurred and is continuing as of the Prepayment Date, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the (i) if no Event of Default has occurred and is continuing, the Open Prepayment Date and (ii) if an Event of Default has occurred and is continuing, the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid.“Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.l5 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) an amount equal to 0.5% of the amount of principal of the Loan prepaid on the applicable date; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the Applicable Y/M Calculation Date through the Prepayment Release Date determined by discounting such payment at the Discount Rate. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only (or portion thereof) which would be due based on the principal amount of the Loan being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Prepayment Release Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise pursuant to this paragraph. Lender shall notify Borrower of the amount and the basis of determination of the required prepayment consideration. Lender’s calculation of the Yield Maintenance Premium shall be conclusive absent manifest error. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded semiannually, is equivalent to the Yield Maintenance Treasury Rate. “Applicable Y/M Calculation Date” means (a) following a Securitization, the first day of the next full Interest Period that commences after the date of such prepayment and (b) prior to a Securitization, the date on which such prepayment is made.  “Prepayment Release Date” shall mean the monthly Payment Date occurring four (4) months prior to the Stated Maturity Date. “Stated Maturity Date” shall mean November 1, 2027.
D.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the Lockout Expiration Date, one percent (1 % ) of the unpaid principal balance of the Note as of the Prepayment Date or (y) if the prepayment occurs concurrently with or after an Event of Default has occurred and is continuing, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Treasury Rate” shall mean the yield calculated by the linear

A-1-17 

	interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Lockout Expiration Date” shall mean the date which is the earlier to occur of (A) two (2) years after the “startup day,” within the meaning of Section 860G(a)(9) of the Code, of the final “real estate mortgage investment conduit,” established within the meaning of Section 860D of the Code, that holds any note that evidences all or any portion of the Loan or (B) three (3) years after the date hereof.
E.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) the Applicable Percentage of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually.
F.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) for so long as (X) no Event of Default is continuing, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (Y) an Event of Default is continuing, three percent (3%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually.
G.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1 %) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate). “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually.

A-1-18