FWP 1 n1098_anxa1-x5.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-207361-07

The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2017-CX10 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.

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

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

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

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

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

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


Loan ID	Footnotes	Property Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Credit Assessment (Fitch/KBRA)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)	Cut-off Date Balance per SF/ Units/Rooms/Pads(2)	Loan Purpose	Sponsor(4)	Non-Recourse Carveout Guarantor(4)
1		Loan	Park Center Phase I	9.1%	Column	Column		$78,000,000	$78,000,000	$78,000,000	$267	Acquisition	Mirae Asset Global Investments Co. Ltd; Transwestern Investment Group, L.L.C.	Corporate Properties Trust II TRS, L.L.C.
2		Loan	GNL Portfolio	8.5%	Column	Column		$73,000,000	$73,000,000	$73,000,000	$71	Refinance	Global Net Lease Operating Partnership, L.P.	Global Net Lease Operating Partnership, L.P.
2.01		Property	Sandoz, Inc.		Column	Column		$13,616,257	$13,616,257	$13,616,257	$71
2.02		Property	Intervet Inc.		Column	Column		$10,520,588	$10,520,588	$10,520,588	$71
2.03		Property	GE Aviation Systems, LLC		Column	Column		$9,388,503	$9,388,503	$9,388,503	$71
2.04		Property	FedEx Ground Package System, Inc. (NY)		Column	Column		$7,563,503	$7,563,503	$7,563,503	$71
2.05		Property	Nissan North America Inc.		Column	Column		$6,648,075	$6,648,075	$6,648,075	$71
2.06		Property	Constellium Automotive USA, LLC		Column	Column		$5,972,727	$5,972,727	$5,972,727	$71
2.07		Property	C&J Energy Services, Inc. II		Column	Column		$4,899,198	$4,899,198	$4,899,198	$71
2.08		Property	Lippert Components Manufacturing, Inc.		Column	Column		$3,528,984	$3,528,984	$3,528,984	$71
2.09		Property	FedEx Ground Package System, Inc. (WV)		Column	Column		$3,119,091	$3,119,091	$3,119,091	$71
2.10		Property	C&J Energy Services, Inc. I		Column	Column		$3,044,920	$3,044,920	$3,044,920	$71
2.11		Property	U.S. General Services Administration		Column	Column		$2,769,706	$2,769,706	$2,769,706	$71
2.12		Property	PNC Bank N.A.		Column	Column		$1,928,449	$1,928,449	$1,928,449	$71
3		Loan	Yorkshire & Lexington Towers	7.0%	Natixis	Natixis	BBB / BBB	$60,000,000	$60,000,000	$60,000,000	$241,838	Refinance	The Chetrit Group LLC; Stellar Management LLC	The Chetrit Group LLC; Stellar Management LLC
3.01		Property	Yorkshire Tower		Natixis	Natixis		$50,220,000	$50,220,000	$50,220,000	$241,838
3.02		Property	Lexington Tower		Natixis	Natixis		$9,780,000	$9,780,000	$9,780,000	$241,838
4		Loan	Westin Times Square Fee	6.7%	Column	Column	NR / BBB-	$57,000,000	$57,000,000	$57,000,000	$3,243	Refinance	Tishman Hotel & Realty LP	Tishman Hotel & Realty LP
5		Loan	One California Plaza	5.8%	Column	Column	A- / A	$50,000,000	$50,000,000	$50,000,000	$130	Refinance	Colony Capital Operating Company, LLC	Colony Capital Operating Company, LLC
6		Loan	Lehigh Valley Mall	5.8%	Column	Column		$50,000,000	$50,000,000	$39,793,363	$367	Refinance	Simon Property Group, L.P.	Simon Property Group, L.P.
7	(27)	Loan	The Standard Highline NYC	5.3%	Natixis	Natixis	A / AAA	$45,000,000	$45,000,000	$45,000,000	$133,136	Acquisition	GC SHL, LLC	GC SHL, LLC
8		Loan	Centre 425 Bellevue	5.1%	Natixis	Natixis	BBB+ / A	$44,000,000	$44,000,000	$44,000,000	$263	Acquisition	Aby Rosen; Michael Fuchs; David Edelstein	Aby Rosen; Michael Fuchs; David Edelstein
9		Loan	379 West Broadway	4.9%	Column	Column		$42,000,000	$42,000,000	$42,000,000	$605	Refinance	CLdN IMMO SA	CLdN IMMO SA
10	(27)	Loan	600 Vine	4.2%	Natixis	Natixis		$36,000,000	$35,998,538	$31,024,003	$91	Refinance	Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz	Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz
11		Loan	300 Montgomery	3.5%	Natixis	Natixis		$30,000,000	$30,000,000	$30,000,000	$343	Refinance	Downtown Properties Holdings, LLC	Downtown Properties Holdings, LLC
12		Loan	Garden Multifamily Portfolio	3.4%	BSP	BSP		$29,500,000	$29,333,985	$24,260,375	$47,967	Refinance	Alfons Melohn	Alfons Melohn
12.01		Property	Carleton		BSP	BSP		$3,180,870	$3,162,969	$2,615,901	$47,967
12.02		Property	River Glen		BSP	BSP		$3,073,130	$3,055,836	$2,527,298	$47,967
12.03		Property	Tabor Ridge		BSP	BSP		$2,462,609	$2,448,750	$2,025,214	$47,967
12.04		Property	Ridgewood		BSP	BSP		$2,411,304	$2,397,734	$1,983,022	$47,967
12.05		Property	Foxhaven		BSP	BSP		$2,036,783	$2,025,320	$1,675,021	$47,967
12.06		Property	Hayfield		BSP	BSP		$2,031,652	$2,020,219	$1,670,801	$47,967
12.07		Property	Laurel		BSP	BSP		$1,795,652	$1,785,547	$1,476,718	$47,967
12.08		Property	Wood Trail		BSP	BSP		$1,770,000	$1,760,039	$1,455,623	$47,967
12.09		Property	Camellia		BSP	BSP		$1,680,217	$1,670,762	$1,381,787	$47,967
12.10		Property	Ashgrove		BSP	BSP		$1,564,783	$1,555,977	$1,286,855	$47,967
12.11		Property	Slate Run		BSP	BSP		$1,546,826	$1,538,121	$1,272,087	$47,967
12.12		Property	Forsythia		BSP	BSP		$1,539,130	$1,530,469	$1,265,759	$47,967
12.13		Property	Beckford		BSP	BSP		$1,513,478	$1,504,961	$1,244,663	$47,967
12.14		Property	Meadowood		BSP	BSP		$1,508,348	$1,499,859	$1,240,444	$47,967
12.15		Property	Elmwood		BSP	BSP		$1,385,217	$1,377,422	$1,139,183	$47,967
13	(27)	Loan	333 North Bedford	3.4%	Natixis	Natixis		$29,500,000	$28,844,126	$23,244,403	$95	Refinance	James A. Diamond; William E. Diamond	James A. Diamond; William E. Diamond
14		Loan	Miracle Mile	3.3%	BSP	BSP		$28,000,000	$28,000,000	$25,555,903	$187	Acquisition	M & J Wilkow, Ltd.	M & J Wilkow, Ltd.
15	(27)	Loan	Totowa Commerce Center	3.1%	Natixis	Natixis		$26,750,000	$26,750,000	$24,360,646	$102	Acquisition	Jeffrey Greenberg; Steven Greenberg	Jeffrey Greenberg; Steven Greenberg
15.01		Property	80-100 Commerce Way		Natixis	Natixis		$3,494,101	$3,494,101	$3,182,002	$102
15.02		Property	40 Commerce Way		Natixis	Natixis		$3,396,659	$3,396,659	$3,093,264	$102
15.03		Property	29 Commerce Way		Natixis	Natixis		$3,380,095	$3,380,095	$3,078,179	$102
15.04		Property	One Center Court		Natixis	Natixis		$3,205,116	$3,205,116	$2,918,830	$102
15.05		Property	11 Commerce Way		Natixis	Natixis		$3,194,062	$3,194,062	$2,908,763	$102
15.06		Property	45 Commerce Way		Natixis	Natixis		$2,982,738	$2,982,738	$2,716,315	$102
15.07		Property	999 Riverview Drive		Natixis	Natixis		$1,981,090	$1,981,090	$1,804,136	$102
15.08		Property	Two Center Court		Natixis	Natixis		$1,947,612	$1,947,612	$1,773,648	$102
15.09		Property	120-140 Commerce Way		Natixis	Natixis		$1,674,587	$1,674,587	$1,525,010	$102
15.10		Property	60 Commerce Way		Natixis	Natixis		$755,066	$755,066	$687,622	$102
15.11		Property	20 Commerce Way		Natixis	Natixis		$738,874	$738,874	$672,877	$102
16		Loan	Rockside Office Portfolio	2.8%	BSP	BSP		$24,000,000	$24,000,000	$24,000,000	$68	Refinance	Francis Greenburger	Francis Greenburger
16.01		Property	Freedom Square II		BSP	BSP		$8,500,000	$8,500,000	$8,500,000	$68
16.02		Property	Freedom Square III		BSP	BSP		$5,225,000	$5,225,000	$5,225,000	$68
16.03		Property	Rock Run North		BSP	BSP		$4,400,000	$4,400,000	$4,400,000	$68
16.04		Property	Rock Run Center		BSP	BSP		$4,200,000	$4,200,000	$4,200,000	$68
16.05		Property	Freedom Square I		BSP	BSP		$1,675,000	$1,675,000	$1,675,000	$68
17		Loan	The Boulders Resort & Spa	2.7%	Column	Column		$23,000,000	$22,952,843	$21,360,790	$455,315	Refinance	Columbia Sussex Corporation; CSC Holdings, LLC	Columbia Sussex Corporation; CSC Holdings, LLC
18		Loan	701 East 22nd Street	1.8%	BSP	BSP		$15,190,000	$15,190,000	$15,190,000	$87	Acquisition	Lincoln Property Company Commercial, Inc.; Bruce Stern	Lincoln Property Company Commercial, Inc.; Bruce Stern
19		Loan	237 East Fordham Road	1.8%	Natixis	Natixis		$15,000,000	$15,000,000	$15,000,000	$625	Refinance	Joseph Nakash, Aaron E. Cohen, Elliot D. Cohen	Joseph Nakash, Aaron E. Cohen, Elliot D. Cohen
20		Loan	Wild Meadows	1.7%	Column	Column		$14,500,000	$14,500,000	$14,500,000	$65,022	Acquisition	Ross H. Partrich	Ross H. Partrich
21		Loan	Mt. Washington Mill	1.7%	BSP	BSP		$14,150,000	$14,150,000	$12,056,320	$193	Refinance	Samuel K. Himmelrich, Jr.	Samuel K. Himmelrich, Jr.
22		Loan	Goldstar Industrial Portfolio	1.4%	BSP	BSP		$11,600,000	$11,600,000	$11,600,000	$53	Acquisition	Michael S. Brodsky	Michael S. Brodsky
22.01		Property	1361 Brass Mill Road		BSP	BSP		$3,235,000	$3,235,000	$3,235,000	$53
22.02		Property	Harwood Business Center		BSP	BSP		$2,900,000	$2,900,000	$2,900,000	$53
22.03		Property	201 Gateway Drive		BSP	BSP		$1,617,000	$1,617,000	$1,617,000	$53
22.04		Property	2113 Columbia Park Road		BSP	BSP		$1,450,000	$1,450,000	$1,450,000	$53
22.05		Property	2111 Emmorton Park Road		BSP	BSP		$1,227,000	$1,227,000	$1,227,000	$53
22.06		Property	5495 Levering Avenue		BSP	BSP		$1,171,000	$1,171,000	$1,171,000	$53
23		Loan	Meadows at June Road	1.2%	BSP	BSP		$10,500,000	$10,500,000	$9,267,264	$132,911	Refinance	Robert Janicki; John Janicki	Robert Janicki; John Janicki
24		Loan	Lakefront I & II	1.2%	BSP	BSP		$10,430,000	$10,430,000	$10,430,000	$54	Acquisition	Sebastian Barbagallo	Sebastian Barbagallo
25		Loan	Spurlock Apartments	0.9%	Natixis	Natixis		$8,000,000	$8,000,000	$6,979,761	$59,259	Refinance	Scott Asner, Michael Gortenburg	Scott Asner, Michael Gortenburg
26		Loan	SeaMist RV Park	0.8%	BSP	BSP		$7,000,000	$7,000,000	$5,353,201	$28,455	Refinance	Ronald Sewell	Ronald Sewell
27		Loan	Southern Woods	0.8%	BSP	BSP		$6,700,000	$6,700,000	$5,960,667	$64,423	Acquisition	Gideon Levy	Gideon Levy
28		Loan	332 East 6th Street	0.7%	Natixis	Natixis		$6,300,000	$6,300,000	$6,300,000	$525,000	Refinance	Robert Kaliner; Harkishan Parekh; The Rafael Nassen Trust u/d/a April 1, 1982	Robert Kaliner; Harkishan Parekh; The Rafael Nassen Trust u/d/a April 1, 1982
29		Loan	Springtree Apartments	0.6%	Natixis	Natixis		$5,000,000	$5,000,000	$4,089,204	$32,895	Refinance	Scott Asner, Michael Gortenburg	Scott Asner, Michael Gortenburg
30		Loan	1442 Pennsylvania Avenue Southeast	0.5%	Natixis	Natixis		$4,300,000	$4,300,000	$4,300,000	$388	Refinance	Norman Jemal	Norman Jemal
31		Loan	Outback Steakhouse El Paso	0.2%	Natixis	Natixis		$1,750,000	$1,750,000	$1,750,000	$282	Acquisition	Mordecai Mizrahi; Ezra Mizrahi	Mordecai Mizrahi; Ezra Mizrahi

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

MORTGAGED PROPERTY CHARACTERISTICS (7)

Loan ID

Footnotes

Property
Flag

Deal Name

No. of
Properties

General Property Type

Detailed Property Type

Title Type(5)(6)

Ground Lease
Initial Lease
Expiration Date(5)

Address

City

County

State

Zip Code

Year Built

Year Renovated

Net Rentable Area
SF/Units/
Rooms/Pads

Units of
Measure

Occupancy
Rate(8)

Occupancy Rate
As-of Date

Appraised
Value

Appraisal
As-of Date

Loan

Park Center Phase I

Office

Suburban

Fee

NAP

236 Perimeter Center Parkway Northeast

Dunwoody

DeKalb

30346

2016

NAP

590,926

Square Feet

99.5%

7/1/2017

$307,500,000

6/26/2017

Loan

GNL Portfolio

Various

Fee

NAP

Various

2,620,673

Square Feet

100.0%

11/6/2017

$323,100,000

Various

2.01

Property

Sandoz, Inc.

Office

Suburban

Fee

NAP

100 College Road West

Plainsboro

Middlesex

08540

2001

2014

154,101

Square Feet

100.0%

11/6/2017

$59,400,000

8/31/2017

2.02

Property

Intervet Inc.

Office

Suburban

Fee

NAP

2 Giralda Farms

Madison

Middlesex

07940

1988

2014

146,366

Square Feet

100.0%

11/6/2017

$49,000,000

8/24/2017

2.03

Property

GE Aviation Systems, LLC

Mixed Use

Office/Industrial

Fee

NAP

3290 Patterson Avenue Southeast

Grand Rapids

Kent

49512

1986

1990

369,000

Square Feet

100.0%

11/6/2017

$37,000,000

8/24/2017

2.04

Property

FedEx Ground Package System, Inc. (NY)

Industrial

Distribution

Fee

NAP

100 Orville Drive

Bohemia

Suffolk

11716

1976

2014

158,520

Square Feet

100.0%

11/6/2017

$33,000,000

8/22/2017

2.05

Property

Nissan North America Inc.

Industrial

Distribution

Fee

NAP

4500 Singer Road

Murfreesboro

Rutherford

37129

2008

2013

462,155

Square Feet

100.0%

11/6/2017

$29,000,000

9/6/2017

2.06

Property

Constellium Automotive USA, LLC

Industrial

Single Tenant

Fee

NAP

6331 Schooner Drive

Van Buren Township

Wayne

48111

1998

2014

320,680

Square Feet

100.0%

11/6/2017

$25,500,000

8/25/2017

2.07

Property

C&J Energy Services, Inc. II

Office

Suburban

Fee

NAP

3990 Rogerdale Road

Houston

Harris

77042

2013

NAP

125,000

Square Feet

100.0%

11/6/2017

$25,100,000

9/18/2017

2.08

Property

Lippert Components Manufacturing, Inc.

Industrial

Warehouse

Fee

NAP

1902 West Sample Street

South Bend

St. Joseph

46619

2003

NAP

539,137

Square Feet

100.0%

11/6/2017

$15,400,000

8/31/2017

2.09

Property

FedEx Ground Package System, Inc. (WV)

Industrial

Distribution

Fee

NAP

163 Pitman Road

Morgantown

Monongalia

26501

2016

NAP

103,512

Square Feet

100.0%

11/6/2017

$13,600,000

9/6/2017

2.10

Property

C&J Energy Services, Inc. I

Mixed Use

Office/Industrial

Fee

NAP

10771 Westpark Drive

Houston

Harris

77042

2013

NAP

96,149

Square Feet

100.0%

11/6/2017

$15,600,000

9/18/2017

2.11

Property

U.S. General Services Administration

Office

Suburban

Fee

NAP

312 Highway 11 East

International Falls

Koochiching

56649

2009

NAP

33,000

Square Feet

100.0%

11/6/2017

$12,900,000

8/23/2017

2.12

Property

PNC Bank N.A.

Office

Suburban

Fee

NAP

201 Penn Avenue

Scranton

Lackawanna

18503

1975

1994

113,053

Square Feet

100.0%

11/6/2017

$7,600,000

8/22/2017

Loan

Yorkshire & Lexington Towers

Multifamily

High-Rise

Fee

NAP

Various

New York

Various

2014-2017

827

Units

92.0%

9/24/2017

$890,000,000

8/15/2017

3.01

Property

Yorkshire Tower

Multifamily

High-Rise

Fee

NAP

305 East 86th Street

New York

10028

1964

2014-2017

690

Units

93.0%

9/24/2017

$745,000,000

8/15/2017

3.02

Property

Lexington Tower

Multifamily

High-Rise

Fee

NAP

160 East 88th Street

New York

10128

1963

2014-2017

137

Units

86.9%

9/24/2017

$145,000,000

8/15/2017

Loan

Westin Times Square Fee

Other

Leased Fee

NAP

270 West 43rd Street

New York

10036

2002

2016

17,574

Square Feet

100.0%

11/6/2017

$126,000,000

9/7/2017

Loan

One California Plaza

Office

CBD

Fee

NAP

300 South Grand Avenue

Los Angeles

90071

1985

2012-2016

1,047,062

Square Feet

87.7%

9/1/2017

$459,000,000

9/7/2017

Loan

Lehigh Valley Mall

Retail

Super Regional Mall

Fee

NAP

250 Lehigh Valley Mall

Whitehall

Lehigh

18052

1976

2006

545,233

Square Feet

83.9%

10/12/2017

$445,000,000

9/4/2017

(27)

Loan

The Standard Highline NYC

Hotel

Full Service

Fee

NAP

848 Washington Street

New York

10014

2006-2008

NAP

338

Rooms

90.9%

7/31/2017

$340,000,000

9/7/2017

Loan

Centre 425 Bellevue

Office

CBD

Fee

NAP

425 106th Avenue Northeast

Bellevue

King

98004

2017

NAP

356,909

Square Feet

100.0%

11/1/2017

$316,000,000

10/1/2017

Loan

379 West Broadway

Office

CBD

Fee

NAP

379 West Broadway

New York

10012

1889

1987

69,392

Square Feet

100.0%

10/1/2017

$80,000,000

6/1/2017

(27)

Loan

600 Vine

Office

CBD

Fee

NAP

600 Vine Street

Cincinnati

Hamilton

45202

1984

2005

578,893

Square Feet

80.1%

7/10/2017

$71,000,000

8/1/2017

Loan

300 Montgomery

Office

CBD

Fee

NAP

300 Montgomery Street

San Francisco

94104

1918, 1941

2015

192,574

Square Feet

87.9%

7/19/2017

$119,600,000

5/24/2017

Loan

Garden Multifamily Portfolio

Multifamily

Garden

Fee

NAP

Various

NAP

1,192

Units

94.1%

8/1/2017

$80,160,000

Various

12.01

Property

Carleton

Multifamily

Garden

Fee

NAP

2976 Cascade Drive

Ann Arbor

Washtenaw

48104

1985

NAP

103

Units

96.1%

8/1/2017

$8,400,000

2/9/2017

12.02

Property

River Glen

Multifamily

Garden

Fee

NAP

1184 Fox Creek Lane

Reynoldsburg

Franklin

43068

1987

NAP

113

Units

98.2%

8/1/2017

$8,000,000

2/3/2017

12.03

Property

Tabor Ridge

Multifamily

Garden

Fee

NAP

80 Emerson Avenue

Berea

Cuyahoga

44017

1986

NAP

Units

99.0%

8/1/2017

$6,600,000

2/8/2017

12.04

Property

Ridgewood

Multifamily

Garden

Fee

NAP

3326 Michael Avenue

Bedford

Lawrence

47421

1984

NAP

Units

96.9%

8/1/2017

$6,100,000

2/9/2017

12.05

Property

Foxhaven

Multifamily

Garden

Fee

NAP

4171 Foxhaven Avenue Northwest

Canton

Stark

44718

1986

NAP

107

Units

90.7%

8/1/2017

$6,600,000

2/8/2017

12.06

Property

Hayfield

Multifamily

Garden

Fee

NAP

5519-C Limaburg Road

Burlington

Boone

41005

1987

NAP

Units

89.5%

8/1/2017

$5,360,000

2/7/2017

12.07

Property

Laurel

Multifamily

Garden

Fee

NAP

1632 Laurel Bay Drive

Ypsilanti

Washtenaw

48198

1989

NAP

Units

95.6%

8/1/2017

$4,700,000

2/9/2017

12.08

Property

Wood Trail

Multifamily

Garden

Fee

NAP

247 Jackson Street

Newnan

Coweta

30263

1984, 1985

NAP

Units

96.7%

8/1/2017

$4,700,000

2/9/2017

12.09

Property

Camellia

Multifamily

Garden

Fee

NAP

3835 Beth Anne Drive

Columbus

Franklin

43207

1981

NAP

104

Units

90.4%

8/1/2017

$5,600,000

2/3/2017

12.10

Property

Ashgrove

Multifamily

Garden

Fee

NAP

7701 Hogans Run

Louisville

Jefferson

40228

1985

NAP

Units

96.7%

8/1/2017

$4,150,000

2/7/2017

12.11

Property

Slate Run

Multifamily

Garden

Fee

NAP

450 Turney Road

Bedford

Cuyahoga

44146

1984

NAP

Units

88.7%

8/1/2017

$4,050,000

2/8/2017

12.12

Property

Forsythia

Multifamily

Garden

Fee

NAP

1481 Bunchline Drive

Westerville

Franklin

43081

1984

NAP

Units

98.3%

8/1/2017

$4,200,000

2/3/2017

12.13

Property

Beckford

Multifamily

Garden

Fee

NAP

36 Poston Road

The Plains

Athens

45780

1982

NAP

Units

90.0%

8/1/2017

$4,100,000

2/8/2017

12.14

Property

Meadowood

Multifamily

Garden

Fee

NAP

8611 Meadowood Drive

Newburgh

Warrick

47630

1985

NAP

Units

86.2%

8/1/2017

$4,000,000

2/9/2017

12.15

Property

Elmwood

Multifamily

Garden

Fee

NAP

1705 Roswell Road

Marietta

Cobb

30062

1984

NAP

Units

97.9%

8/1/2017

$3,600,000

2/9/2017

(27)

Loan

333 North Bedford

Mixed Use

Office/Retail/Warehouse

Fee

NAP

333 North Bedford Road

Mount Kisco; Bedford

Westchester

10549

1957

2007-2014

611,954

Square Feet

90.0%

7/1/2017

$94,700,000

7/27/2017

Loan

Miracle Mile

Retail

Anchored

Fee & Leasehold

9/30/2046

4100 William Penn Highway

Monroeville

Allegheny

15146

1954

2006

298,694

Square Feet

97.7%

9/7/2017

$80,600,000

8/3/2017

(27)

Loan

Totowa Commerce Center

Various

Fee

NAP

Various

Totowa

Passaic

07512

Various

NAP

507,779

Square Feet

85.5%

7/24/2017

$69,150,000

8/2/2017

15.01

Property

80-100 Commerce Way

Industrial

Flex

Fee

NAP

80-100 Commerce Way

Totowa

Passaic

07512

1996

NAP

47,294

Square Feet

100.0%

7/24/2017

15.02

Property

40 Commerce Way

Industrial

Flex

Fee

NAP

40 Commerce Way

Totowa

Passaic

07512

1987

NAP

50,822

Square Feet

100.0%

7/24/2017

15.03

Property

29 Commerce Way

Industrial

Flex

Fee

NAP

29 Commerce Way

Totowa

Passaic

07512

1990

NAP

50,969

Square Feet

100.0%

7/24/2017

15.04

Property

One Center Court

Industrial

Flex

Fee

NAP

One Center Court

Totowa

Passaic

07512

1999

NAP

39,245

Square Feet

100.0%

7/24/2017

15.05

Property

11 Commerce Way

Industrial

Flex

Fee

NAP

11 Commerce Way

Totowa

Passaic

07512

1989

NAP

47,207

Square Feet

100.0%

7/24/2017

15.06

Property

45 Commerce Way

Industrial

Flex

Fee

NAP

45 Commerce Way

Totowa

Passaic

07512

1992

NAP

51,849

Square Feet

100.0%

7/24/2017

15.07

Property

999 Riverview Drive

Office

Suburban

Fee

NAP

999 Riverview Drive

Totowa

Passaic

07512

1988

NAP

58,191

Square Feet

78.4%

7/24/2017

$6,800,000

8/2/2017

15.08

Property

Two Center Court

Industrial

Flex

Fee

NAP

Two Center Court

Totowa

Passaic

07512

1998

NAP

30,600

Square Feet

100.0%

7/24/2017

15.09

Property

120-140 Commerce Way

Industrial

Flex

Fee

NAP

120-140 Commerce Way

Totowa

Passaic

07512

1994

NAP

35,765

Square Feet

77.0%

7/24/2017

15.10

Property

60 Commerce Way

Industrial

Flex

Fee

NAP

60 Commerce Way

Totowa

Passaic

07512

1988

NAP

50,943

Square Feet

43.6%

7/24/2017

15.11

Property

20 Commerce Way

Industrial

Flex

Fee

NAP

20 Commerce Way

Totowa

Passaic

07512

1992

NAP

44,894

Square Feet

46.3%

7/24/2017

Loan

Rockside Office Portfolio

Office

Suburban

Fee

NAP

Various

Cuyahoga

44131

Various

NAP

354,741

Square Feet

91.5%

9/30/2017

$47,330,000

10/3/2017

16.01

Property

Freedom Square II

Office

Suburban

Fee

NAP

6000 Freedom Square Drive

Independence

Cuyahoga

44131

1986

NAP

115,187

Square Feet

96.2%

9/30/2017

$17,280,000

10/3/2017

16.02

Property

Freedom Square III

Office

Suburban

Fee

NAP

4511 Rockside Road

Independence

Cuyahoga

44131

1997

NAP

71,693

Square Feet

96.9%

9/30/2017

$9,350,000

10/3/2017

16.03

Property

Rock Run North

Office

Suburban

Fee

NAP

5700 Lombardo Center

Seven Hillls

Cuyahoga

44131

1985

NAP

63,294

Square Feet

89.1%

9/30/2017

$8,550,000

10/3/2017

16.04

Property

Rock Run Center

Office

Suburban

Fee

NAP

5700 Lombardo Center

Seven Hillls

Cuyahoga

44131

1985

NAP

63,304

Square Feet

91.9%

9/30/2017

$7,930,000

10/3/2017

16.05

Property

Freedom Square I

Office

Suburban

Fee

NAP

4401 Rockside Road

Independence

Cuyahoga

44131

1980

NAP

41,263

Square Feet

72.3%

9/30/2017

$4,220,000

10/3/2017

Loan

The Boulders Resort & Spa

Hotel

Resort

Fee

NAP

34631 North Tom Darlington Drive

Scottsdale

Maricopa

85262

1985

2015-2016

160

Rooms

73.8%

6/30/2017

$130,300,000

7/6/2017

Loan

701 East 22nd Street

Office

Suburban

Fee

NAP

701 East 22nd Street

Lombard

DuPage

60148

1980

2001-2003

174,098

Square Feet

97.1%

9/30/2017

$23,600,000

8/19/2017

Loan

237 East Fordham Road

Retail

Community Center

Fee

NAP

237-263 East Fordham Road

Bronx

10458

1920

2017

24,000

Square Feet

100.0%

7/1/2017

$36,800,000

7/14/2017

Loan

Wild Meadows

Manufactured Housing

Manufactured Housing Community

Fee

NAP

529 Weaver Drive

Dover

Kent

19901

2002

NAP

223

Pads

100.0%

9/30/2017

$23,000,000

9/8/2017

Loan

Mt. Washington Mill

Mixed Use

Office/Retail

Fee & Leasehold

4/9/2031 for Parcel A; 12/31/2020 for Lots 4, 5/7, 8

1340 Smith Avenue

Baltimore

NAP

21209

1820

1996

73,392

Square Feet

78.6%

8/1/2017

$26,500,000

7/31/2017

Loan

Goldstar Industrial Portfolio

Industrial

Flex

Fee

NAP

Various

NAP

217,500

Square Feet

96.0%

Various

$20,800,000

Various

22.01

Property

1361 Brass Mill Road

Industrial

Flex

Fee

NAP

1361 Brass Mill Road

Belcamp

Harford

21017

2001

NAP

54,000

Square Feet

100.0%

8/17/2017

$5,800,000

8/21/2017

22.02

Property

Harwood Business Center

Industrial

Flex

Fee

NAP

6350-6360 South Hanover Road

Elkridge

Howard

21075

1989

NAP

47,100

Square Feet

91.1%

8/17/2017

$5,200,000

8/23/2017

22.03

Property

201 Gateway Drive

Industrial

Flex

Fee

NAP

201 Gateway Drive

Bel Air

Harford

21014

1983

NAP

20,400

Square Feet

77.3%

8/17/2017

$2,900,000

8/21/2017

22.04

Property

2113 Columbia Park Road

Industrial

Flex

Fee

NAP

2113 Columbia Park Road

Edgewood

Harford

21040

1987

NAP

30,000

Square Feet

100.0%

8/17/2017

$2,600,000

8/21/2017

22.05

Property

2111 Emmorton Park Road

Industrial

Flex

Fee

NAP

2111 Emmorton Park Road

Edgewood

Harford

21040

1984

NAP

30,000

Square Feet

100.0%

8/17/2017

$2,200,000

8/21/2017

22.06

Property

5495 Levering Avenue

Industrial

Flex

Fee

NAP

5495 Levering Avenue

Elkridge

Howard

21075

1962

NAP

36,000

Square Feet

100.0%

11/6/2017

$2,100,000

8/23/2017

Loan

Meadows at June Road

Multifamily

Garden

Fee

NAP

4343-4360 Fuchsia Drive and 4330-4349 Water Lily Loop

Bellingham

Whatcom

98226

2017

NAP

Units

100.0%

9/25/2017

$16,600,000

7/24/2017

Loan

Lakefront I & II

Office

Suburban

Fee

NAP

6101-6251 Chancellor Drive

Orlando

Orange

32809

1986

NAP

192,767

Square Feet

88.1%

7/31/2017

$17,680,000

9/5/2017

Loan

Spurlock Apartments

Multifamily

Garden

Fee

NAP

2575 North 31st Street

Nederland

Jefferson

77627

2003, 2005

NAP

135

Units

94.1%

6/28/2017

$12,300,000

9/20/2017

Loan

SeaMist RV Park

Manufactured Housing

Recreational Vehicle Community

Fee

NAP

4616 Devane Road

Shallotte

Brunswick

28470

1985

NAP

246

Pads

86.5%

10/1/2017

$12,440,000

9/6/2017

Loan

Southern Woods

Multifamily

Garden

Fee

NAP

1286 Southern Woods Drive

Tucker

Gwinnett

30084

1981

NAP

104

Units

96.2%

9/12/2017

$9,600,000

9/27/2017

Loan

332 East 6th Street

Multifamily

Mid-Rise

Fee

NAP

332 East 6th Street

New York

10003

1900

2016-2017

Units

91.7%

8/1/2017

$10,300,000

8/1/2017

Loan

Springtree Apartments

Multifamily

Garden

Fee

NAP

250 Springtree Drive

Columbia

Richland

29223

1982

2016-2017

152

Units

95.4%

6/28/2017

$7,100,000

8/31/2017

Loan

1442 Pennsylvania Avenue Southeast

Mixed Use

Office/Retail

Fee

NAP

1442 Pennsylvania Avenue Southeast

Washington

District of Columbia

20003

2014

NAP

11,096

Square Feet

100.0%

10/31/2017

$6,900,000

9/27/2017

Loan

Outback Steakhouse El Paso

Retail

Single Tenant

Fee

NAP

11875 Gateway Boulevard West

El Paso

79936

1998

2014-2016

6,204

Square Feet

100.0%

11/6/2017

$3,695,000

9/8/2017

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Property Flag	Deal Name	Mortgage Rate	Administrative Fee Rate(9)	Subservicing Fee Rate(9)	Master Servicing Fee Rate(9)	Pari Passu Loan Primary Servicing Fee Rate(9)	Trustee Fee Rate(9)	Operating Advisor Fee Rate(9)	Asset Representations Review Fee(9)	CREFC Fee Rate(9)	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
1		Loan	Park Center Phase I	3.3400%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	3	No	84	81	84	81	0	0	7/27/2017	9/6/2017
2		Loan	GNL Portfolio	4.3690%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/27/2017	12/6/2017
2.01		Property	Sandoz, Inc.
2.02		Property	Intervet Inc.
2.03		Property	GE Aviation Systems, LLC
2.04		Property	FedEx Ground Package System, Inc. (NY)
2.05		Property	Nissan North America Inc.
2.06		Property	Constellium Automotive USA, LLC
2.07		Property	C&J Energy Services, Inc. II
2.08		Property	Lippert Components Manufacturing, Inc.
2.09		Property	FedEx Ground Package System, Inc. (WV)
2.10		Property	C&J Energy Services, Inc. I
2.11		Property	U.S. General Services Administration
2.12		Property	PNC Bank N.A.
3		Loan	Yorkshire & Lexington Towers	2.7400%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	60	59	60	59	0	0	10/3/2017	11/6/2017
3.01		Property	Yorkshire Tower
3.02		Property	Lexington Tower
4		Loan	Westin Times Square Fee	3.5100%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/31/2017	12/6/2017
5		Loan	One California Plaza	3.8000%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	84	84	84	84	0	0	10/26/2017	12/6/2017
6		Loan	Lehigh Valley Mall	4.0560%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	10/13/2017	12/1/2017
7	(27)	Loan	The Standard Highline NYC	5.28377778%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/27/2017	12/5/2017
8		Loan	Centre 425 Bellevue	4.1510%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	Yes	120	120	120	120	0	0	10/18/2017	12/7/2017
9		Loan	379 West Broadway	4.7410%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/12/2017	12/6/2017
10	(27)	Loan	600 Vine	4.201553%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	8/31/2017	10/5/2017
11		Loan	300 Montgomery	3.5700%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	8/23/2017	10/5/2017
12		Loan	Garden Multifamily Portfolio	5.0100%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	5	No	120	115	0	0	360	355	5/12/2017	7/6/2017
12.01		Property	Carleton
12.02		Property	River Glen
12.03		Property	Tabor Ridge
12.04		Property	Ridgewood
12.05		Property	Foxhaven
12.06		Property	Hayfield
12.07		Property	Laurel
12.08		Property	Wood Trail
12.09		Property	Camellia
12.10		Property	Ashgrove
12.11		Property	Slate Run
12.12		Property	Forsythia
12.13		Property	Beckford
12.14		Property	Meadowood
12.15		Property	Elmwood
13	(27)	Loan	333 North Bedford	3.7800%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	15	No	120	105	0	0	360	345	8/4/2016	9/10/2016
14		Loan	Miracle Mile	4.3400%	0.02387%	0.01000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	60	59	360	360	9/7/2017	11/6/2017
15	(27)	Loan	Totowa Commerce Center	4.2050%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	60	59	360	360	9/20/2017	11/5/2017
15.01		Property	80-100 Commerce Way
15.02		Property	40 Commerce Way
15.03		Property	29 Commerce Way
15.04		Property	One Center Court
15.05		Property	11 Commerce Way
15.06		Property	45 Commerce Way
15.07		Property	999 Riverview Drive
15.08		Property	Two Center Court
15.09		Property	120-140 Commerce Way
15.10		Property	60 Commerce Way
15.11		Property	20 Commerce Way
16		Loan	Rockside Office Portfolio	4.1500%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/24/2017	12/6/2017
16.01		Property	Freedom Square II
16.02		Property	Freedom Square III
16.03		Property	Rock Run North
16.04		Property	Rock Run Center
16.05		Property	Freedom Square I
17		Loan	The Boulders Resort & Spa	5.4800%	0.01387%	0.00250%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	2	No	60	58	0	0	360	358	8/31/2017	10/6/2017
18		Loan	701 East 22nd Street	5.0000%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	84	84	84	84	0	0	10/18/2017	12/6/2017
19		Loan	237 East Fordham Road	3.9270%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	Yes	120	120	120	120	0	0	11/2/2017	12/5/2017
20		Loan	Wild Meadows	4.5530%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/27/2017	12/6/2017
21		Loan	Mt. Washington Mill	4.4100%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	24	23	360	360	9/12/2017	11/6/2017
22		Loan	Goldstar Industrial Portfolio	4.2100%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	9/21/2017	11/6/2017
22.01		Property	1361 Brass Mill Road
22.02		Property	Harwood Business Center
22.03		Property	201 Gateway Drive
22.04		Property	2113 Columbia Park Road
22.05		Property	2111 Emmorton Park Road
22.06		Property	5495 Levering Avenue
23		Loan	Meadows at June Road	4.8700%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	36	35	360	360	10/4/2017	11/6/2017
24		Loan	Lakefront I & II	4.4500%	0.06137%	0.05000%	0.00250%	0.00000%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/2/2017	11/6/2017
25		Loan	Spurlock Apartments	4.3650%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	10/31/2017	12/5/2017
26		Loan	SeaMist RV Park	5.6400%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	10/31/2017	12/6/2017
27		Loan	Southern Woods	5.2400%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	10/25/2017	12/6/2017
28		Loan	332 East 6th Street	4.4500%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/12/2017	12/5/2017
29		Loan	Springtree Apartments	4.8450%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	10/31/2017	12/5/2017
30		Loan	1442 Pennsylvania Avenue Southeast	4.6890%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/24/2017	12/5/2017
31		Loan	Outback Steakhouse El Paso	5.1800%	0.01387%	0.00000%	0.00250%	0.00250%	0.00611%	0.00179%	0.00047%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	10/24/2017	12/5/2017

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Property Flag	Deal Name	First P&I Payment Date (Partial IO Loans)	Maturity Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)(10)	Annual Debt Service (P&I)(11)	Annual Debt Service (IO)(11)	Lockbox Type(12)	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans(13)	UW NOI DSCR (P&I)(14)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)(14)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(15)(16)
1		Loan	Park Center Phase I	NAP	8/6/2024	8/6/2024	$220,115.28	$220,115.28	$2,641,383	$2,641,383	Hard	Springing	No	No	3.19x	3.19x	3.17x	3.17x	51.4%	51.4%	0	0	6	YM1(74), O(10)
2		Loan	GNL Portfolio	NAP	11/6/2027	11/6/2027	$269,472.23	$269,472.23	$3,233,667	$3,233,667	Hard	In Place	No	No	2.43x	2.43x	2.22x	2.22x	57.9%	57.9%	0	0	6	YM1(116), O(4)
2.01		Property	Sandoz, Inc.												2.43x		2.22x		57.9%	57.9%
2.02		Property	Intervet Inc.												2.43x		2.22x		57.9%	57.9%
2.03		Property	GE Aviation Systems, LLC												2.43x		2.22x		57.9%	57.9%
2.04		Property	FedEx Ground Package System, Inc. (NY)												2.43x		2.22x		57.9%	57.9%
2.05		Property	Nissan North America Inc.												2.43x		2.22x		57.9%	57.9%
2.06		Property	Constellium Automotive USA, LLC												2.43x		2.22x		57.9%	57.9%
2.07		Property	C&J Energy Services, Inc. II												2.43x		2.22x		57.9%	57.9%
2.08		Property	Lippert Components Manufacturing, Inc.												2.43x		2.22x		57.9%	57.9%
2.09		Property	FedEx Ground Package System, Inc. (WV)												2.43x		2.22x		57.9%	57.9%
2.10		Property	C&J Energy Services, Inc. I												2.43x		2.22x		57.9%	57.9%
2.11		Property	U.S. General Services Administration												2.43x		2.22x		57.9%	57.9%
2.12		Property	PNC Bank N.A.												2.43x		2.22x		57.9%	57.9%
3		Loan	Yorkshire & Lexington Towers	NAP	10/6/2022	10/6/2022	$138,902.78	$138,902.78	$1,666,833	$1,666,833	Soft	Springing	No	No	4.31x	4.31x	4.28x	4.28x	22.5%	22.5%	0	0	6	L(25), Def(28), O(7)
3.01		Property	Yorkshire Tower												4.31x		4.28x		22.5%	22.5%
3.02		Property	Lexington Tower												4.31x		4.28x		22.5%	22.5%
4		Loan	Westin Times Square Fee	NAP	11/6/2027	11/6/2027	$169,040.63	$169,040.63	$2,028,488	$2,028,488	Hard	In Place	No	No	1.87x	1.87x	1.87x	1.87x	45.2%	45.2%	0	0	6	YM1(35), Def or YM1(78), O(7)
5		Loan	One California Plaza	NAP	11/6/2024	11/6/2024	$160,532.41	$160,532.41	$1,926,389	$1,926,389	Hard	Springing	No	No	4.91x	4.91x	4.42x	4.42x	29.6%	29.6%	0	0	6	L(24), Def(54), O(6)
6		Loan	Lehigh Valley Mall	NAP	11/1/2027	11/1/2027	$240,324.70	NAP	$2,883,896	NAP	Hard	Springing	No	No	2.16x		2.07x		44.9%	35.8%	0	0	1	L(24), Def(89), O(7)
7	(27)	Loan	The Standard Highline NYC	NAP	11/5/2027	11/5/2027	$200,893.63	$200,893.63	$2,410,724	$2,410,724	Hard	In Place	No	Natixis-A	7.10x	7.10x	5.94x	5.94x	13.2%	13.2%	0	0	5	YM1(113), O(7)
8		Loan	Centre 425 Bellevue	NAP	1/30/2033	11/7/2027	$154,317.27	$154,317.27	$1,851,807	$1,851,807	Hard	In Place	No	No	3.86x	3.86x	3.85x	3.85x	29.7%	29.7%	0	0	7	L(24), Def or YM1(89), O(7)
9		Loan	379 West Broadway	NAP	11/6/2027	11/6/2027	$168,239.65	$168,239.65	$2,018,876	$2,018,876	Hard	In Place	No	No	1.64x	1.64x	1.60x	1.60x	52.5%	52.5%	0	0	6	L(24), Def(89), O(7)
10	(27)	Loan	600 Vine	NAP	9/5/2027	9/5/2027	$178,746.17	NAP	$2,144,954	NAP	Hard	In Place	No	No	1.74x		1.47x		74.4%	64.1%	0	0	5	L(26), Def or YM1(90), O(4)
11		Loan	300 Montgomery	NAP	9/5/2027	9/5/2027	$90,489.58	$90,489.58	$1,085,875	$1,085,875	Hard	Springing	No	Natixis-A	2.66x	2.66x	2.56x	2.56x	55.2%	55.2%	0	0	5	L(26), YM1(87), O(7)
12		Loan	Garden Multifamily Portfolio	NAP	6/6/2027	6/6/2027	$158,542.72	NAP	$1,902,513	NAP	Springing	Springing	No	No	1.43x		1.33x		71.3%	59.0%	0	0	6	L(29), Def(87), O(4)
12.01		Property	Carleton												1.43x		1.33x		71.3%	59.0%
12.02		Property	River Glen												1.43x		1.33x		71.3%	59.0%
12.03		Property	Tabor Ridge												1.43x		1.33x		71.3%	59.0%
12.04		Property	Ridgewood												1.43x		1.33x		71.3%	59.0%
12.05		Property	Foxhaven												1.43x		1.33x		71.3%	59.0%
12.06		Property	Hayfield												1.43x		1.33x		71.3%	59.0%
12.07		Property	Laurel												1.43x		1.33x		71.3%	59.0%
12.08		Property	Wood Trail												1.43x		1.33x		71.3%	59.0%
12.09		Property	Camellia												1.43x		1.33x		71.3%	59.0%
12.10		Property	Ashgrove												1.43x		1.33x		71.3%	59.0%
12.11		Property	Slate Run												1.43x		1.33x		71.3%	59.0%
12.12		Property	Forsythia												1.43x		1.33x		71.3%	59.0%
12.13		Property	Beckford												1.43x		1.33x		71.3%	59.0%
12.14		Property	Meadowood												1.43x		1.33x		71.3%	59.0%
12.15		Property	Elmwood												1.43x		1.33x		71.3%	59.0%
13	(27)	Loan	333 North Bedford	NAP	8/10/2026	8/10/2026	$137,121.77	NAP	$1,645,461	NAP	Hard	Springing	No	No	1.74x		1.63x		61.4%	49.5%	0	0	10	L(39), Def(77), O(4)
14		Loan	Miracle Mile	11/6/2022	10/6/2027	10/6/2027	$139,222.45	$102,673.15	$1,670,669	$1,232,078	Hard	In-Place	No	No	1.62x	2.20x	1.52x	2.06x	69.5%	63.4%	0	0	6	L(25), Def(90), O(5)
15	(27)	Loan	Totowa Commerce Center	11/5/2022	10/5/2027	10/5/2027	$130,890.17	$95,038.35	$1,570,682	$1,140,460	Hard	Springing	No	No	1.66x	2.28x	1.55x	2.13x	74.8%	68.2%	0	0	5	L(25), Def(92), O(3)
15.01		Property	80-100 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.02		Property	40 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.03		Property	29 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.04		Property	One Center Court												1.66x		1.55x		74.8%	68.2%
15.05		Property	11 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.06		Property	45 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.07		Property	999 Riverview Drive												1.66x		1.55x		74.8%	68.2%
15.08		Property	Two Center Court												1.66x		1.55x		74.8%	68.2%
15.09		Property	120-140 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.10		Property	60 Commerce Way												1.66x		1.55x		74.8%	68.2%
15.11		Property	20 Commerce Way												1.66x		1.55x		74.8%	68.2%
16		Loan	Rockside Office Portfolio	NAP	11/6/2027	11/6/2027	$84,152.78	$84,152.78	$1,009,833	$1,009,833	Springing	Springing	No	No	3.52x	3.52x	2.95x	2.95x	50.7%	50.7%	0	0	6	L(24), Def(92), O(4)
16.01		Property	Freedom Square II												3.52x		2.95x		50.7%	50.7%
16.02		Property	Freedom Square III												3.52x		2.95x		50.7%	50.7%
16.03		Property	Rock Run North												3.52x		2.95x		50.7%	50.7%
16.04		Property	Rock Run Center												3.52x		2.95x		50.7%	50.7%
16.05		Property	Freedom Square I												3.52x		2.95x		50.7%	50.7%
17		Loan	The Boulders Resort & Spa	NAP	9/6/2022	9/6/2022	$130,303.01	NAP	$1,563,636	NAP	Hard	In Place	No	No	1.94x		1.61x		55.9%	52.0%	0	0	6	L(26), Def(30), O(4)
18		Loan	701 East 22nd Street	NAP	11/6/2024	11/6/2024	$64,170.72	$64,170.72	$770,049	$770,049	Hard	Springing	No	No	2.30x	2.30x	2.03x	2.03x	64.4%	64.4%	0	0	6	L(24), YM1(55), O(5)
19		Loan	237 East Fordham Road	NAP	11/5/2032	11/5/2027	$49,769.27	$49,769.27	$597,231	$597,231	Hard	Springing	No	No	3.24x	3.24x	3.19x	3.19x	40.8%	40.8%	0	0	5	L(24), Def(92), O(4)
20		Loan	Wild Meadows	NAP	11/6/2027	11/6/2027	$55,779.52	$55,779.52	$669,354	$669,354	Springing	Springing	No	No	1.55x	1.55x	1.53x	1.53x	63.0%	63.0%	0	0	6	L(24), Def(92), O(4)
21		Loan	Mt. Washington Mill	11/6/2019	10/6/2027	10/6/2027	$70,941.28	$52,723.49	$851,295	$632,682	Hard	Springing	No	No	2.21x	2.98x	2.12x	2.86x	53.4%	45.5%	0	0	6	L(25), Def(91), O(4)
22		Loan	Goldstar Industrial Portfolio	NAP	10/6/2027	10/6/2027	$41,261.90	$41,261.90	$495,143	$495,143	Springing	Springing	No	No	3.12x	3.12x	2.78x	2.78x	55.8%	55.8%	0	0	6	L(25), Def(91), O(4)
22.01		Property	1361 Brass Mill Road												3.12x		2.78x		55.8%	55.8%
22.02		Property	Harwood Business Center												3.12x		2.78x		55.8%	55.8%
22.03		Property	201 Gateway Drive												3.12x		2.78x		55.8%	55.8%
22.04		Property	2113 Columbia Park Road												3.12x		2.78x		55.8%	55.8%
22.05		Property	2111 Emmorton Park Road												3.12x		2.78x		55.8%	55.8%
22.06		Property	5495 Levering Avenue												3.12x		2.78x		55.8%	55.8%
23		Loan	Meadows at June Road	11/6/2020	10/6/2027	10/6/2027	$55,535.00	$43,204.34	$666,420	$518,452	Soft	Springing	No	No	1.29x	1.65x	1.26x	1.62x	63.3%	55.8%	0	0	6	L(25), Def(91), O(4)
24		Loan	Lakefront I & II	NAP	10/6/2027	10/6/2027	$39,215.11	$39,215.11	$470,581	$470,581	Springing	Springing	No	No	3.85x	3.85x	3.42x	3.42x	59.0%	59.0%	0	0	6	L(25), Def(91), O(4)
25		Loan	Spurlock Apartments	12/5/2020	11/5/2027	11/5/2027	$39,895.65	$29,504.17	$478,748	$354,050	Springing	Springing	No	Natixis-B	1.79x	2.42x	1.70x	2.30x	65.0%	56.7%	0	0	5	L(24), Def(93), O(3)
26		Loan	SeaMist RV Park	NAP	11/6/2027	11/6/2027	$43,573.33	NAP	$522,880	NAP	Springing	Springing	No	No	1.59x		1.57x		56.3%	43.0%	0	0	6	L(24), Def(92), O(4)
27		Loan	Southern Woods	12/6/2020	11/6/2027	11/6/2027	$36,956.16	$29,663.01	$443,474	$355,956	NAP	NAP	No	No	1.34x	1.67x	1.28x	1.60x	69.8%	62.1%	0	5	6	L(24), Def(92), O(4)
28		Loan	332 East 6th Street	NAP	11/5/2027	11/5/2027	$23,686.98	$23,686.98	$284,244	$284,244	Soft	Springing	No	No	1.58x	1.58x	1.57x	1.57x	61.2%	61.2%	0	0	5	L(24), Def(93), O(3)
29		Loan	Springtree Apartments	NAP	11/5/2027	11/5/2027	$26,369.44	NAP	$316,433	NAP	Springing	Springing	No	Natixis-B	1.67x		1.52x		70.4%	57.6%	0	0	5	L(24), Def(93), O(3)
30		Loan	1442 Pennsylvania Avenue Southeast	NAP	11/5/2027	11/5/2027	$17,035.61	$17,035.61	$204,427	$204,427	Hard	Springing	No	No	1.83x	1.83x	1.78x	1.78x	62.3%	62.3%	0	0	5	L(24), Def(92), O(4)
31		Loan	Outback Steakhouse El Paso	NAP	11/5/2027	11/5/2027	$7,659.09	$7,659.09	$91,909	$91,909	Hard	Springing	No	No	1.79x	1.79x	1.77x	1.77x	47.4%	47.4%	0	0	5	L(24), Def(93), O(3)

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(17)
Loan ID	Footnotes	Property Flag	Deal Name	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	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most Recent Revenues	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW EGI	UW Expenses	UW NOI	UW NOI Debt Yield	UW Capital Items	UW NCF	UW NCF Debt Yield
1		Loan	Park Center Phase I	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$22,593,870	$6,712,812	$15,881,058	YTD 5/31/2017	10.1%	99.6%	$24,931,963	$7,842,171	$17,089,792	10.8%	$124,408	$16,965,384	10.7%
2		Loan	GNL Portfolio	$23,428,526	$3,404,346	$20,024,180	2015	10.7%	$24,523,966	$3,513,000	$21,010,966	2016	11.2%	$25,230,101	$4,177,600	$21,052,501	T12 8/31/2017	11.3%	95.0%	$27,197,253	$7,037,633	$20,159,620	10.8%	$1,734,210	$18,425,410	9.9%
2.01		Property	Sandoz, Inc.	$4,863,481	$1,251,394	$3,612,087	2015		$5,294,524	$1,234,874	$4,059,650	2016		$5,276,877	$1,180,078	$4,096,799	T12 8/31/2017		95.0%	$5,243,297	$1,327,771	$3,915,526	10.8%	$236,993	$3,678,534	9.9%
2.02		Property	Intervet Inc.	$3,676,128	$510,779	$3,165,349	2015		$4,044,307	$803,831	$3,240,476	2016		$4,027,821	$749,225	$3,278,596	T12 8/31/2017		95.0%	$3,948,865	$797,157	$3,151,708	10.8%	$209,479	$2,942,229	9.9%
2.03		Property	GE Aviation Systems, LLC	$2,566,189	$18,749	$2,547,440	2015		$2,564,556	$6,891	$2,557,665	2016		$2,659,086	$16,573	$2,642,513	T12 8/31/2017		95.0%	$2,982,197	$502,479	$2,479,718	10.8%	$291,547	$2,188,171	9.9%
2.04		Property	FedEx Ground Package System, Inc. (NY)	$2,023,729	$130,873	$1,892,856	2015		$2,422,619	$482,334	$1,940,285	2016		$2,422,051	$538,354	$1,883,697	T12 8/31/2017		95.0%	$2,321,461	$598,293	$1,723,168	10.8%	$86,161	$1,637,006	9.9%
2.05		Property	Nissan North America Inc.	$2,031,178	$382,470	$1,648,708	2015		$2,074,253	$603,059	$1,471,194	2016		$2,005,065	$418,744	$1,586,321	T12 8/31/2017		95.0%	$1,969,748	$426,968	$1,542,780	10.8%	$148,992	$1,393,788	9.9%
2.06		Property	Constellium Automotive USA, LLC	$1,954,520	$41,502	$1,913,018	2015		$2,097,319	$160,769	$1,936,550	2016		$2,037,773	$82,103	$1,955,670	T12 8/31/2017		95.0%	$2,123,182	$277,924	$1,845,258	10.8%	$123,724	$1,721,534	9.9%
2.07		Property	C&J Energy Services, Inc. II	$1,897,812	$66,293	$1,831,519	2015		$2,253,881	$105,594	$2,148,287	2016		$1,760,170	$132,631	$1,627,539	T12 8/31/2017		95.0%	$2,166,460	$824,081	$1,342,379	10.8%	$178,062	$1,164,316	9.9%
2.08		Property	Lippert Components Manufacturing, Inc.	$1,404,993	$696,436	$708,557	2015		$752,747	($208,935)	$961,682	2016		$1,755,527	$741,145	$1,014,382	T12 8/31/2017		95.0%	$1,812,261	$888,545	$923,715	10.8%	$149,810	$773,905	9.9%
2.09		Property	FedEx Ground Package System, Inc. (WV)	N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$421,693	$6,819	$414,874	T12 8/31/2017		95.0%	$1,167,555	$280,387	$887,168	10.8%	$48,775	$838,393	9.9%
2.10		Property	C&J Energy Services, Inc. I	$1,161,708	$6,890	$1,154,818	2015		$1,161,185	$8,213	$1,152,972	2016		$1,000,788	$3,255	$997,533	T12 8/31/2017		95.0%	$1,304,867	$438,351	$866,515	10.8%	$95,975	$770,541	9.9%
2.11		Property	U.S. General Services Administration	$1,352,996	$295,626	$1,057,370	2015		$1,352,856	$311,604	$1,041,252	2016		$1,350,846	$301,699	$1,049,147	T12 8/31/2017		95.0%	$1,285,728	$309,379	$976,349	10.8%	$56,292	$920,057	9.9%
2.12		Property	PNC Bank N.A.	$495,792	$3,334	$492,458	2015		$505,719	$4,766	$500,953	2016		$512,404	$6,974	$505,430	T12 8/31/2017		95.0%	$871,633	$366,298	$505,336	10.8%	$108,400	$396,936	9.9%
3		Loan	Yorkshire & Lexington Towers	$22,932,055	$12,878,848	$10,053,207	2015	5.0%	$22,282,785	$12,726,214	$9,556,571	2016	4.8%	$25,464,312	$13,142,223	$12,322,089	T12 6/30/2017	6.2%	86.9%	$38,084,023	$14,135,899	$23,948,124	12.0%	$183,139	$23,764,985	11.9%
3.01		Property	Yorkshire Tower	$18,642,769	$10,510,120	$8,132,649	2015		$18,331,288	$10,283,642	$8,047,646	2016		$21,564,780	$10,594,493	$10,970,286	T12 6/30/2017		88.1%	$32,703,002	$11,369,959	$21,333,043	12.0%	$145,916	$21,187,127	11.9%
3.02		Property	Lexington Tower	$4,289,286	$2,368,729	$1,920,558	2015		$3,951,498	$2,442,573	$1,508,925	2016		$3,899,533	$2,547,730	$1,351,803	T12 6/30/2017		80.1%	$5,381,021	$2,765,940	$2,615,081	12.0%	$37,223	$2,577,858	11.9%
4		Loan	Westin Times Square Fee	$3,628,624		$3,628,624	2015	6.4%	$3,683,054		$3,683,054	2016	6.5%	N/A	N/A	N/A	N/A	N/A	100.0%	$3,794,375		$3,794,375	6.7%		$3,794,375	6.7%
5		Loan	One California Plaza	$29,023,974	$15,329,342	$13,694,632	2015	10.1%	$30,660,584	$15,544,905	$15,115,679	2016	11.1%	$31,388,426	$15,365,864	$16,022,562	T12 4/30/2017	11.8%	87.6%	$42,571,241	$16,843,619	$25,727,622	18.9%	$2,558,708	$23,168,914	17.0%
6		Loan	Lehigh Valley Mall	$36,151,146	$9,508,909	$26,642,237	2015	13.3%	$36,598,789	$9,104,230	$27,494,559	2016	13.7%	$35,447,338	$9,071,090	$26,376,248	T12 8/31/2017	13.2%	92.3%	$33,855,086	$8,922,902	$24,932,184	12.5%	$1,005,356	$23,926,828	12.0%
7	(27)	Loan	The Standard Highline NYC	$99,180,856	$76,740,845	$22,440,011	2015	49.9%	$97,899,967	$78,606,952	$19,293,015	2016	42.9%	$92,588,606	$77,126,618	$15,461,988	T12 7/31/2017	34.4%	90.9%	$92,588,606	$75,481,416	$17,107,190	38.0%	$2,777,658	$14,329,532	31.8%
8		Loan	Centre 425 Bellevue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$21,464,140	$6,198,423	$15,265,716	16.2%	$35,691	$15,230,026	16.2%
9		Loan	379 West Broadway	$4,966,607	$2,063,925	$2,902,682	2015	6.9%	$5,598,770	$2,125,430	$3,473,340	2016	8.3%	$5,682,731	$2,103,404	$3,579,327	T12 9/30/2017	8.5%	95.0%	$5,518,187	$2,203,579	$3,314,609	7.9%	$83,270	$3,231,338	7.7%
10	(27)	Loan	600 Vine	$9,889,108	$4,668,529	$5,220,578	2015	9.9%	$9,965,544	$5,083,255	$4,882,289	2016	9.2%	$10,402,040	$5,304,764	$5,097,276	T12 5/31/2017	9.7%	90.2%	$10,786,828	$5,308,300	$5,478,528	10.4%	$862,551	$4,615,977	8.7%
11		Loan	300 Montgomery	$7,344,703	$3,242,074	$4,102,630	2015	6.2%	$8,663,441	$3,352,316	$5,311,125	2016	8.0%	$8,951,097	$3,490,075	$5,461,022	T12 6/30/2017	8.3%	88.1%	$9,739,155	$3,391,504	$6,347,651	9.6%	$238,792	$6,108,859	9.3%
12		Loan	Garden Multifamily Portfolio	$8,977,316	$3,830,576	$5,146,740	2015	9.0%	$9,174,572	$3,854,858	$5,319,714	2016	9.3%	$9,222,235	$3,926,339	$5,295,896	T12 7/31/2017	9.3%	94.4%	$9,224,847	$3,922,703	$5,302,144	9.3%	$357,600	$4,944,544	8.6%
12.01		Property	Carleton	$924,115	$414,443	$509,672	2015		$952,169	$405,761	$546,408	2016		$1,004,515	$414,237	$590,278	T12 7/31/2017		95.0%	$1,025,821	$412,203	$613,618	9.3%	$30,900	$582,718	8.6%
12.02		Property	River Glen	$809,085	$336,747	$472,338	2015		$860,423	$346,395	$514,028	2016		$867,803	$365,837	$501,966	T12 7/31/2017		98.5%	$894,050	$358,872	$535,178	9.3%	$33,900	$501,278	8.6%
12.03		Property	Tabor Ridge	$762,957	$308,225	$454,732	2015		$764,869	$322,951	$441,918	2016		$762,361	$336,935	$425,426	T12 7/31/2017		98.8%	$779,851	$342,146	$437,705	9.3%	$29,100	$408,605	8.6%
12.04		Property	Ridgewood	$672,216	$241,117	$431,099	2015		$690,398	$234,115	$456,283	2016		$706,103	$238,499	$467,604	T12 7/31/2017		97.4%	$704,772	$239,217	$465,555	9.3%	$29,400	$436,155	8.6%
12.05		Property	Foxhaven	$727,162	$290,750	$436,412	2015		$714,377	$298,545	$415,832	2016		$673,730	$314,692	$359,038	T12 7/31/2017		90.5%	$666,634	$313,043	$353,591	9.3%	$32,100	$321,491	8.6%
12.06		Property	Hayfield	$541,320	$284,441	$256,879	2015		$614,900	$251,860	$363,040	2016		$632,123	$241,962	$390,161	T12 7/31/2017		89.9%	$611,804	$241,058	$370,746	9.3%	$25,800	$344,946	8.6%
12.07		Property	Laurel	$551,300	$241,031	$310,269	2015		$556,979	$238,397	$318,582	2016		$571,792	$231,496	$340,296	T12 7/31/2017		96.0%	$574,042	$228,714	$345,328	9.3%	$20,400	$324,928	8.6%
12.08		Property	Wood Trail	$469,341	$168,658	$300,683	2015		$473,946	$170,816	$303,130	2016		$475,853	$148,927	$326,926	T12 7/31/2017		96.8%	$486,873	$147,676	$339,197	9.3%	$18,300	$320,897	8.6%
12.09		Property	Camellia	$675,351	$324,691	$350,660	2015		$659,966	$326,706	$333,260	2016		$634,149	$356,342	$277,807	T12 7/31/2017		90.3%	$655,735	$362,019	$293,716	9.3%	$31,200	$262,516	8.6%
12.10		Property	Ashgrove	$468,719	$202,770	$265,949	2015		$487,815	$205,715	$282,100	2016		$498,058	$202,617	$295,441	T12 7/31/2017		96.6%	$502,091	$201,799	$300,292	9.3%	$18,000	$282,292	8.6%
12.11		Property	Slate Run	$534,813	$263,083	$271,730	2015		$538,306	$271,239	$267,067	2016		$533,373	$281,042	$252,331	T12 7/31/2017		89.8%	$481,920	$278,684	$203,236	9.3%	$18,600	$184,636	8.6%
12.12		Property	Forsythia	$500,088	$213,273	$286,815	2015		$513,299	$231,053	$282,246	2016		$521,882	$242,782	$279,100	T12 7/31/2017		97.6%	$520,227	$241,933	$278,294	9.3%	$18,000	$260,294	8.6%
12.13		Property	Beckford	$452,756	$180,975	$271,781	2015		$450,136	$184,574	$265,562	2016		$444,674	$185,331	$259,343	T12 7/31/2017		90.4%	$453,246	$194,487	$258,759	9.3%	$18,000	$240,759	8.6%
12.14		Property	Meadowood	$475,954	$205,551	$270,403	2015		$474,832	$201,513	$273,319	2016		$469,351	$202,368	$266,983	T12 7/31/2017		87.7%	$441,432	$198,648	$242,784	9.3%	$19,500	$223,284	8.6%
12.15		Property	Elmwood	$412,139	$154,821	$257,318	2015		$422,157	$165,218	$256,939	2016		$426,468	$163,272	$263,196	T12 7/31/2017		98.2%	$426,349	$162,200	$264,149	9.3%	$14,400	$249,749	8.6%
13	(27)	Loan	333 North Bedford	$9,012,571	$2,382,282	$6,630,288	2015	11.4%	$8,785,301	$2,433,511	$6,351,790	2016	10.9%	$8,100,921	$2,090,907	$6,010,015	T12 6/30/2017	10.3%	89.8%	$8,234,062	$2,469,285	$5,764,777	9.9%	$342,695	$5,422,082	9.3%
14		Loan	Miracle Mile	$7,367,206	$1,942,807	$5,424,399	2015	9.7%	$7,595,124	$1,995,448	$5,599,676	2016	10.0%	$7,822,318	$1,990,140	$5,832,178	T12 7/31/2017	10.4%	95.0%	$7,414,737	$1,987,287	$5,427,450	9.7%	$358,433	$5,069,017	9.1%
15	(27)	Loan	Totowa Commerce Center	$8,028,715	$2,930,236	$5,098,479	2015	9.9%	$7,865,644	$2,738,702	$5,126,942	2016	9.9%	$7,930,112	$2,750,739	$5,179,373	T12 6/30/2017	10.0%	87.1%	$7,847,766	$2,812,466	$5,035,300	9.7%	$338,626	$4,696,674	9.1%
15.01		Property	80-100 Commerce Way	$796,786	$268,688	$528,098	2015		$800,246	$241,681	$558,565	2016		$834,772	$232,329	$602,443	T12 6/30/2017		100.0%	$899,381	$241,667	$657,714	9.7%	$31,214	$626,500	9.1%
15.02		Property	40 Commerce Way	$788,384	$250,204	$538,180	2015		$781,678	$232,148	$549,530	2016		$855,817	$236,579	$619,238	T12 6/30/2017		100.0%	$876,264	$236,892	$639,372	9.7%	$33,543	$605,829	9.1%
15.03		Property	29 Commerce Way	$796,526	$255,685	$540,841	2015		$872,723	$247,584	$625,139	2016		$874,858	$247,037	$627,821	T12 6/30/2017		100.0%	$894,396	$258,142	$636,254	9.7%	$33,640	$602,614	9.1%
15.04		Property	One Center Court	$759,436	$198,520	$560,916	2015		$814,671	$206,095	$608,576	2016		$787,174	$187,354	$599,820	T12 6/30/2017		100.0%	$799,541	$196,225	$603,317	9.7%	$25,902	$577,415	9.1%
15.05		Property	11 Commerce Way	$800,587	$236,969	$563,618	2015		$774,926	$227,998	$546,928	2016		$807,291	$233,599	$573,692	T12 6/30/2017		100.0%	$835,169	$233,933	$601,236	9.7%	$31,157	$570,079	9.1%
15.06		Property	45 Commerce Way	$781,821	$249,449	$532,372	2015		$745,156	$239,261	$505,895	2016		$800,587	$258,167	$542,420	T12 6/30/2017		100.0%	$821,362	$259,905	$561,457	9.7%	$34,220	$527,237	9.1%
15.07		Property	999 Riverview Drive	$979,749	$585,810	$393,939	2015		$908,847	$536,468	$372,379	2016		$912,520	$533,299	$379,221	T12 6/30/2017		76.2%	$925,579	$552,667	$372,912	9.7%	$41,898	$331,014	9.1%
15.08		Property	Two Center Court	$551,157	$160,205	$390,952	2015		$541,808	$151,997	$389,811	2016		$553,568	$151,666	$401,902	T12 6/30/2017		100.0%	$524,526	$157,916	$366,610	9.7%	$20,196	$346,414	9.1%
15.09		Property	120-140 Commerce Way	$607,646	$201,390	$406,256	2015		$587,323	$184,563	$402,760	2016		$563,632	$187,843	$375,789	T12 6/30/2017		83.0%	$504,822	$189,605	$315,217	9.7%	$23,605	$291,612	9.1%
15.10		Property	60 Commerce Way	$498,433	$274,879	$223,554	2015		$349,874	$246,117	$103,757	2016		$246,462	$254,774	($8,312)	T12 6/30/2017		51.8%	$402,303	$260,173	$142,130	9.7%	$33,622	$108,508	9.1%
15.11		Property	20 Commerce Way	$668,190	$248,437	$419,753	2015		$688,392	$224,790	$463,602	2016		$693,431	$228,092	$465,339	T12 6/30/2017		53.5%	$364,424	$225,341	$139,082	9.7%	$29,630	$109,452	9.1%
16		Loan	Rockside Office Portfolio	$4,736,323	$2,581,372	$2,154,951	2015	9.0%	$4,611,773	$2,410,132	$2,201,641	2016	9.2%	$4,986,059	$2,489,403	$2,496,656	T12 8/31/2017	10.4%	87.8%	$6,227,672	$2,677,776	$3,549,896	14.8%	$574,233	$2,975,663	12.4%
16.01		Property	Freedom Square II	$1,840,236	$841,988	$998,248	2015		$1,886,940	$818,067	$1,068,873	2016		$1,979,629	$784,153	$1,195,477	T12 8/31/2017		90.0%	$2,140,167	$810,113	$1,330,055	14.8%	$187,886	$1,142,169	12.4%
16.02		Property	Freedom Square III	$290,277	$445,708	($155,431)	2015		$230,197	$389,879	($159,682)	2016		$482,276	$503,700	($21,424)	T12 8/31/2017		90.0%	$1,376,905	$642,484	$734,421	14.8%	$120,486	$613,934	12.4%
16.03		Property	Rock Run North	$940,980	$474,571	$466,410	2015		$971,385	$440,518	$530,866	2016		$1,102,820	$453,414	$649,406	T12 8/31/2017		90.0%	$1,091,031	$447,807	$643,224	14.8%	$109,185	$534,039	12.4%
16.04		Property	Rock Run Center	$940,980	$474,571	$466,410	2015		$971,385	$440,518	$530,866	2016		$1,003,481	$436,804	$566,677	T12 8/31/2017		90.0%	$1,091,031	$447,807	$643,224	14.8%	$109,185	$534,039	12.4%
16.05		Property	Freedom Square I	$543,564	$341,945	$201,619	2015		$439,968	$318,873	$121,095	2016		$417,852	$311,331	$106,521	T12 8/31/2017		72.1%	$502,064	$316,704	$185,360	14.8%	$50,363	$134,997	12.4%
17		Loan	The Boulders Resort & Spa	$40,541,404	$32,440,289	$8,101,115	2015	11.1%	$39,711,002	$30,943,308	$8,767,694	2016	12.0%	$40,823,938	$31,434,940	$9,388,998	T12 6/30/2017	12.9%	73.8%	$40,823,938	$31,183,660	$9,640,278	13.2%	$1,632,958	$8,007,320	11.0%
18		Loan	701 East 22nd Street	$3,176,096	$1,832,556	$1,343,540	2015	8.8%	$3,426,778	$1,961,112	$1,465,666	2016	9.6%	$3,818,119	$1,940,684	$1,877,435	T12 8/31/2017	12.4%	90.0%	$3,745,578	$1,973,207	$1,772,371	11.7%	$208,918	$1,563,453	10.3%
19		Loan	237 East Fordham Road	$1,952,713	$760,588	$1,192,125	2015	7.9%	$1,547,351	$790,033	$757,318	2016	5.0%	$1,446,127	$787,470	$658,657	T12 5/31/2017	4.4%	95.0%	$2,723,852	$785,921	$1,937,932	12.9%	$30,000	$1,907,932	12.7%
20		Loan	Wild Meadows	$1,286,092	$208,513	$1,077,579	2015	7.4%	$1,286,316	$213,150	$1,073,166	2016	7.4%	$1,344,440	$286,723	$1,057,717	T12 9/30/2017	7.3%	95.0%	$1,289,259	$252,871	$1,036,388	7.1%	$11,150	$1,025,238	7.1%
21		Loan	Mt. Washington Mill	$2,618,404	$817,307	$1,801,097	2015	12.7%	$2,709,187	$855,469	$1,853,718	2016	13.1%	$2,755,948	$826,314	$1,929,634	T12 6/30/2017	13.6%	79.9%	$2,720,097	$835,908	$1,884,189	13.3%	$77,062	$1,807,127	12.8%
22		Loan	Goldstar Industrial Portfolio	$1,908,254	$620,585	$1,287,668	2015	11.1%	$2,159,163	$578,448	$1,580,715	2016	13.6%	$2,164,758	$539,642	$1,625,116	T12 7/31/2017	14.0%	94.4%	$2,167,285	$622,120	$1,545,165	13.3%	$170,327	$1,374,838	11.9%
22.01		Property	1361 Brass Mill Road	$580,575	$157,543	$423,032	2015		$584,391	$126,220	$458,171	2016		$588,709	$134,435	$454,274	T12 7/31/2017		100.0%	$579,919	$147,059	$432,860	13.3%	$42,288	$390,572	11.9%
22.02		Property	Harwood Business Center	$477,668	$138,888	$338,780	2015		$516,924	$144,740	$372,184	2016		$481,977	$134,576	$347,401	T12 7/31/2017		90.4%	$512,106	$153,278	$358,829	13.3%	$36,885	$321,944	11.9%
22.03		Property	201 Gateway Drive	$276,643	$112,893	$163,750	2015		$317,902	$92,611	$225,291	2016		$302,670	$89,559	$213,111	T12 7/31/2017		81.4%	$268,798	$94,576	$174,222	13.3%	$15,975	$158,246	11.9%
22.04		Property	2113 Columbia Park Road	$260,493	$99,701	$160,792	2015		$263,700	$73,297	$190,403	2016		$319,715	$77,414	$242,300	T12 7/31/2017		95.1%	$289,523	$79,431	$210,092	13.3%	$23,493	$186,599	11.9%
22.05		Property	2111 Emmorton Park Road	$215,384	$78,104	$137,280	2015		$261,246	$75,746	$185,500	2016		$252,924	$69,750	$183,174	T12 7/31/2017		100.0%	$269,616	$75,866	$193,750	13.3%	$23,493	$170,257	11.9%
22.06		Property	5495 Levering Avenue	$97,491	$33,455	$64,036	2015		$215,000	$65,833	$149,167	2016		$218,763	$33,907	$184,855	T12 7/31/2017		100.0%	$247,323	$71,911	$175,412	13.3%	$28,192	$147,220	11.9%
23		Loan	Meadows at June Road	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$532,913	$97,119	$435,794	2/2017-8/2017 Annualized	4.2%	95.0%	$1,196,321	$338,481	$857,840	8.2%	$19,750	$838,090	8.0%
24		Loan	Lakefront I & II	$2,607,098	$1,032,477	$1,574,621	2015	15.1%	$2,764,458	$985,241	$1,779,217	2016	17.1%	$2,807,216	$1,017,579	$1,789,637	T12 5/31/2017	17.2%	88.7%	$2,866,557	$1,055,918	$1,810,639	17.4%	$202,405	$1,608,234	15.4%
25		Loan	Spurlock Apartments	$1,396,123	$610,045	$786,078	2015	9.8%	$1,445,148	$611,062	$834,085	2016	10.4%	$1,451,944	$654,265	$797,679	T12 8/31/2017	10.0%	95.0%	$1,483,309	$627,921	$855,389	10.7%	$39,555	$815,834	10.2%
26		Loan	SeaMist RV Park	$1,093,465	$304,955	$788,510	2015	11.3%	$1,094,527	$284,285	$810,242	2016	11.6%	$1,162,129	$323,264	$838,865	T12 8/31/2017	12.0%	85.4%	$1,162,129	$329,060	$833,069	11.9%	$12,200	$820,869	11.7%
27		Loan	Southern Woods	$942,850	$458,494	$484,357	2015	7.2%	$1,065,517	$536,005	$529,511	2016	7.9%	$1,097,248	$551,738	$545,509	T12 9/30/2017	8.1%	92.5%	$1,097,248	$503,281	$593,966	8.9%	$26,000	$567,966	8.5%
28		Loan	332 East 6th Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$136,948	$54,218	$82,731	T12 8/31/2017	1.3%	90.1%	$580,604	$132,282	$448,322	7.1%	$3,000	$445,322	7.1%
29		Loan	Springtree Apartments	N/A	N/A	N/A	N/A	N/A	$1,168,654	$694,676	$473,978	2016	9.5%	$1,205,624	$710,191	$495,433	T12 9/30/2017	9.9%	95.0%	$1,251,602	$724,103	$527,499	10.5%	$46,056	$481,443	9.6%
30		Loan	1442 Pennsylvania Avenue Southeast	$34,933	$22,424	$12,510	2015	0.3%	$159,719	$104,990	$54,729	2016	1.3%	$170,466	$104,285	$66,181	T12 8/31/2017	1.5%	95.0%	$531,701	$156,676	$375,025	8.7%	$10,125	$364,900	8.5%
31		Loan	Outback Steakhouse El Paso	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$180,940	$16,138	$164,802	9.4%	$2,295	$162,506	9.3%

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

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

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

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

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

Loan ID

Footnotes

Property
Flag

Deal Name

Largest Tenant

Largest
Tenant Lease
Expiration

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

3rd Largest Tenant

3rd Largest
Tenant Lease
Expiration

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

4th Largest Tenant

4th Largest
Tenant Lease
Expiration

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration

5th Largest
Tenant NSF

5th Largest
Tenant
% of NSF

Loan

Park Center Phase I

State Farm

6/30/2037

569,778

96.4%

Del Frisco’s

5/31/2028

10,090

1.7%

Compass Food Court

12/31/2022

4,895

0.8%

NAP

Loan

GNL Portfolio

2.01

Property

Sandoz, Inc.

7/31/2026

154,101

100.0%

NAP

2.02

Property

Intervet Inc.

Intervet, Inc.

8/31/2025

146,366

100.0%

NAP

2.03

Property

GE Aviation Systems, LLC

GE Aviation Systems LLC

12/31/2025

369,000

100.0%

NAP

2.04

Property

FedEx Ground Package System, Inc. (NY)

FedEx Ground Package System, Inc.

7/31/2024

158,520

100.0%

NAP

2.05

Property

Nissan North America Inc.

Nissan North America, Inc.

9/30/2028

462,155

100.0%

NAP

2.06

Property

Constellium Automotive USA, LLC

11/30/2029

320,680

100.0%

NAP

2.07

Property

C&J Energy Services, Inc. II

C&J Energy Services, Inc.

10/31/2023

125,000

100.0%

NAP

2.08

Property

Lippert Components Manufacturing, Inc.

Lippert Components Manufacturing. Inc.

8/31/2026

539,137

100.0%

NAP

2.09

Property

FedEx Ground Package System, Inc. (WV)

FedEx Ground Package System, Inc.

10/31/2026

103,512

100.0%

NAP

2.10

Property

C&J Energy Services, Inc. I

C&J Energy Services, Inc.

10/31/2023

96,149

100.0%

NAP

2.11

Property

U.S. General Services Administration

7/18/2025

33,000

100.0%

NAP

2.12

Property

PNC Bank N.A.

PNC Bank, National Association

7/31/2029

113,053

100.0%

NAP

Loan

Yorkshire & Lexington Towers

3.01

Property

Yorkshire Tower

NAP

3.02

Property

Lexington Tower

NAP

Loan

Westin Times Square Fee

NAP

Loan

One California Plaza

Skadden LLP

11/30/2021

144,736

13.8%

AECOM

2/29/2032

123,779

11.8%

Morgan Lewis Bockius LLP

12/31/2021

92,407

8.8%

Bank of the West

8/31/2020

89,568

8.6%

Dentons LLP

9/30/2022

62,690

6.0%

Loan

Lehigh Valley Mall

Bob’s Discount Furniture

3/31/2028

30,204

5.5%

Barnes & Noble

1/31/2023

29,874

5.5%

Modell’s Sporting Goods

1/31/2022

13,882

2.5%

Pottery Barn

1/31/2020

13,011

2.4%

New York & Company

3/31/2018

11,306

2.1%

(27)

Loan

The Standard Highline NYC

NAP

Loan

Centre 425 Bellevue

Amazon Corporate

9/30/2033

354,918

99.4%

Starbucks

6/30/2027

1,991

0.6%

NAP

Loan

379 West Broadway

WW 379 W Broadway LLC

3/31/2024

56,159

80.9%

Celine, Inc.

6/30/2024

6,902

9.9%

Ralph Lauren Retail, Inc.

1/31/2027

6,331

9.1%

NAP

(27)

Loan

600 Vine

FirstGroup America

3/17/2024

102,435

17.7%

Ulmer & Berne, LLP

2/28/2022

33,264

5.7%

Cole + Russell Architects

4/30/2019

29,577

5.1%

Rendigs, Fry, Kiely & Dennis

7/31/2027

25,897

4.5%

Bartlett & Co.

4/30/2019

21,113

3.6%

Loan

300 Montgomery

Ripple Labs, Inc.

8/31/2019

14,749

7.7%

Consulate General of Brazil

5/31/2022

13,000

6.8%

ELS Educational Services, Inc.

6/30/2024

12,303

6.4%

Delagnes, Mitchell & Linder

8/31/2025

10,753

5.6%

Walgreens Co.

12/31/2021

9,441

4.9%

Loan

Garden Multifamily Portfolio

12.01

Property

Carleton

NAP

12.02

Property

River Glen

NAP

12.03

Property

Tabor Ridge

NAP

12.04

Property

Ridgewood

NAP

12.05

Property

Foxhaven

NAP

12.06

Property

Hayfield

NAP

12.07

Property

Laurel

NAP

12.08

Property

Wood Trail

NAP

12.09

Property

Camellia

NAP

12.10

Property

Ashgrove

NAP

12.11

Property

Slate Run

NAP

12.12

Property

Forsythia

NAP

12.13

Property

Beckford

NAP

12.14

Property

Meadowood

NAP

12.15

Property

Elmwood

NAP

(27)

Loan

333 North Bedford

Grand Prix New York Racing, LLC

12/31/2024

117,942

19.3%

Safe Havens Partners, LLC

5/31/2022

90,031

14.7%

Safe Haven Auto Storage, LLC

6/30/2020

60,000

9.8%

Photo File, Inc.

3/31/2020

42,881

7.0%

Saw Mill Club East

12/31/2020

42,693

7.0%

Loan

Miracle Mile

Fitness International LLC

2/29/2024

45,000

15.1%

Marshalls

1/31/2022

31,753

10.6%

OfficeMax

1/31/2022

21,832

7.3%

PNC Bank

1/31/2024

20,126

6.7%

DSW Shoe Warehouse

6/1/2021

20,000

6.7%

(27)

Loan

Totowa Commerce Center

15.01

Property

80-100 Commerce Way

IDEXX Reference Labs

4/30/2025

13,681

28.9%

Sweet Peas Learning Center LLC

1/31/2021

8,984

19.0%

Research America Inc.

6/30/2018

8,327

17.6%

Golden Edibles, LLC

11/30/2021

8,327

17.6%

CCH Incorporated

12/31/2020

7,975

16.9%

15.02

Property

40 Commerce Way

Thales Defense & Security

10/31/2018

18,276

36.0%

Patterson Dental Supply

11/30/2021

14,649

28.8%

Biologictx LLC

11/30/2023

14,398

28.3%

Viskal Printing LLC

2/29/2020

3,499

6.9%

NAP

15.03

Property

29 Commerce Way

Cervalis Holdings LLC

2/28/2020

28,130

55.2%

Westrock Converting Co.

5/31/2022

12,868

25.2%

Docutrend Inc.

6/30/2020

9,971

19.6%

NAP

15.04

Property

One Center Court

Universal Hospital Services

6/30/2021

21,245

54.1%

Westrock Converting Co.

2/29/2020

18,000

45.9%

NAP

15.05

Property

11 Commerce Way

Coram Alternate Site Services

6/30/2019

26,125

55.3%

Pratt Corrugated Holdings Inc

12/31/2019

10,450

22.1%

Viper Communications

2/28/2019

5,407

11.5%

Critical Point LLC

3/31/2021

5,225

11.1%

NAP

15.06

Property

45 Commerce Way

Canare Corp. of America

9/30/2021

16,331

31.5%

Terrasense

6/30/2020

13,860

26.7%

Dish Network Service LLC

9/30/2018

11,000

21.2%

Worldwide Corp. Housing

2/28/2018

8,158

15.7%

The Art of Natural Solutions

2/29/2020

2,500

4.8%

15.07

Property

999 Riverview Drive

RGN-Totowa I LLC

9/30/2024

13,503

23.2%

Pratt Corrugated Holdings

12/31/2019

8,079

13.9%

Integrated Business Systems

10/31/2024

6,856

11.8%

Mid Atlantic Resource Group

11/30/2022

4,358

7.5%

Morris Merker & Co, LLC

11/30/2022

3,982

6.8%

15.08

Property

Two Center Court

Jack Henry & Associates

9/30/2019

20,278

66.3%

Electro Rent Corp.

1/31/2020

10,322

33.7%

NAP

15.09

Property

120-140 Commerce Way

My Day Home, LLC

12/31/2018

9,024

25.2%

Advanced Surveillance I

2/28/2022

4,979

13.9%

Alpha Testing Lab

MTM

2,727

7.6%

Forefront Communications

8/31/2018

2,727

7.6%

CIOX Health LLC

12/31/2019

2,727

7.6%

15.10

Property

60 Commerce Way

IBA Molecular N.A.

5/31/2022

8,534

16.8%

Gordon Desserts Inc

11/30/2027

7,600

14.9%

Maker Depot

3/31/2020

6,077

11.9%

NAP

15.11

Property

20 Commerce Way

ADT LLC

8/31/2020

20,780

46.3%

NAP

Loan

Rockside Office Portfolio

16.01

Property

Freedom Square II

Hylant Group

6/30/2023

24,714

21.5%

Accurate Group Holdings

5/31/2021

22,613

19.6%

Wells Fargo Bank

2/28/2019

12,593

10.9%

Xerox Corporation

6/30/2018

12,225

10.6%

Jonathan Rose Companies

11/30/2027

11,894

10.3%

16.02

Property

Freedom Square III

Sterling

11/15/2027

37,776

52.7%

Hurricane Labs

2/28/2022

10,701

14.9%

Area Temps, Inc.

5/31/2024

6,256

8.7%

Champion Personnel System

3/14/2022

5,376

7.5%

Freedom Mortgage Corp

4/30/2018

4,058

5.7%

16.03

Property

Rock Run North

Sedwick Claims Management

4/14/2023

56,406

89.1%

NAP

16.04

Property

Rock Run Center

Acumen Solutions

2/28/2025

24,958

39.4%

Sedgwick Claims Management

8/31/2018

13,085

20.7%

Ohio KePro

7/31/2019

12,625

19.9%

Scott A Williams & Associates, L.P.A.

9/30/2020

3,742

5.9%

Paladina Health LLC

4/7/2023

1,918

3.0%

16.05

Property

Freedom Square I

Independence Bank

5/31/2021

8,687

21.1%

Liberty Home Mortgage

2/16/2022

6,077

14.7%

Kindred

8/31/2022

3,604

8.7%

Integrity Financial Services

4/30/2023

2,774

6.7%

Hantz Group

9/30/2018

2,771

6.7%

Loan

The Boulders Resort & Spa

NAP

Loan

701 East 22nd Street

Dental Network of America

9/30/2027

79,572

45.7%

Envoy LLC

8/31/2024

40,658

23.4%

Draper and Kramer Mortgage Corp

3/31/2024

17,819

10.2%

Fiserv Solutions, Inc.

3/31/2019

16,086

9.2%

School Specialty, Inc

8/31/2020

4,235

2.4%

Loan

237 East Fordham Road

Dr. Jays

6/30/2027

10,500

43.8%

Footlocker

8/31/2032

10,000

41.7%

Chase

6/30/2022

3,500

14.6%

NAP

Loan

Wild Meadows

NAP

Loan

Mt. Washington Mill

Whole Foods Market

4/30/2021

24,500

33.4%

Dye House & Stone Mill Catering

NAP

6,150

8.4%

Himmelrich Associates, Inc.

8/31/2029

4,000

5.5%

PNC Bank

1/31/2022

3,150

4.3%

Dogma For Pets

11/30/2019

2,820

3.8%

Loan

Goldstar Industrial Portfolio

22.01

Property

1361 Brass Mill Road

Hartford Systems, Inc.

12/31/2020

21,600

40.0%

Avon Protection System, Inc.

5/31/2019

16,200

30.0%

Active Day MD, Inc.

3/31/2020

10,800

20.0%

MedMark Treatment Centers

10/31/2022

5,400

10.0%

NAP

22.02

Property

Harwood Business Center

TS Automotive

11/30/2021

6,600

14.0%

Foreign Auto Experts, Inc.

3/31/2022

6,220

13.2%

Metro Motor Works

10/31/2018

3,000

6.4%

Image Automotive

1/31/2019

3,000

6.4%

Oasis, Inc.

3/31/2021

3,000

6.4%

22.03

Property

201 Gateway Drive

Mid Atlantic Team Sports, Inc.

7/31/2018

4,000

19.6%

Beauty Systems Group, LLC

8/31/2020

3,150

15.4%

ALKO Distributors, Inc.

7/31/2018

3,150

15.4%

D.F. Peterson Enterprises, Inc

7/31/2019

2,000

9.8%

Superior Foods

5/31/2020

2,000

9.8%

22.04

Property

2113 Columbia Park Road

Gennady Soykher

5/31/2018

9,000

30.0%

Amy & Patrick Ferrigno

4/30/2021

6,000

20.0%

Levero Enterprises

9/30/2021

3,000

10.0%

A Crystal Vending

6/30/2018

3,000

10.0%

Albert Stoltz, Jr.

1/31/2019

3,000

10.0%

22.05

Property

2111 Emmorton Park Road

Advanced Granite Solutions

6/30/2022

18,000

60.0%

Cignatta Inc.

3/31/2024

6,000

20.0%

Commercial Support Services

4/30/2024

6,000

20.0%

NAP

22.06

Property

5495 Levering Avenue

David H. Elliot Company, Inc.

12/31/2025

36,000

100.0%

NAP

Loan

Meadows at June Road

NAP

Loan

Lakefront I & II

Advanced Care Scripts, Inc.

12/31/2023

61,281

31.8%

Florida Agency for Workforce Innovation

1/31/2021

46,886

24.3%

HCA-Information Technology & Services, Inc.

4/30/2018

19,078

9.9%

Inktel Contact Center Solutions, LLC

12/31/2020

15,611

8.1%

Regions Bank

8/31/2021

10,997

5.7%

Loan

Spurlock Apartments

NAP

Loan

SeaMist RV Park

NAP

Loan

Southern Woods

NAP

Loan

332 East 6th Street

NAP

Loan

Springtree Apartments

NAP

Loan

1442 Pennsylvania Avenue Southeast

United States of America - GS00166

9/11/2027

6,685

60.2%

McCormick Paint Works Co.

9/30/2020

2,870

25.9%

New York Pizza & Grill Kabob

7/31/2027

1,541

13.9%

Verizon Wireless

6/30/2021

0.0%

NAP

Loan

Outback Steakhouse El Paso

Outback Steakhouse

2/28/2037

6,204

100.0%

NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(23)
Loan ID	Footnotes	Property Flag	Deal Name	Upfront Replacement Reserves (22)	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC Reserves (22)	Monthly TI/LC Reserves
1		Loan	Park Center Phase I	$0	Springing	NAP	$3,090,000	Springing
2		Loan	GNL Portfolio	$0	Springing	NAP	$0	Springing
2.01		Property	Sandoz, Inc.
2.02		Property	Intervet Inc.
2.03		Property	GE Aviation Systems, LLC
2.04		Property	FedEx Ground Package System, Inc. (NY)
2.05		Property	Nissan North America Inc.
2.06		Property	Constellium Automotive USA, LLC
2.07		Property	C&J Energy Services, Inc. II
2.08		Property	Lippert Components Manufacturing, Inc.
2.09		Property	FedEx Ground Package System, Inc. (WV)
2.10		Property	C&J Energy Services, Inc. I
2.11		Property	U.S. General Services Administration
2.12		Property	PNC Bank N.A.
3		Loan	Yorkshire & Lexington Towers	$0	Monthly: $0.15 PSF of retail and garage space except the CVS Space as long as the CVS Deposit Waiver Conditions are met; $250 per each free market residential apartment unit	Residential: An amount, reasonably calculated by Lender in good faith on a quarterly basis, equal to the product of (x) $750 and (y) the number of free market residential apartment units located at the Properties at the time of calculation	$0	Monthly: $1.00 PSF of retail, except with regard to the CVS Space so long as the CVS Deposit Waiver Conditions are met.
3.01		Property	Yorkshire Tower
3.02		Property	Lexington Tower
4		Loan	Westin Times Square Fee	$0	Springing	NAP	$0	$0
5		Loan	One California Plaza	$0	Springing	$628,237	$0	Springing
6		Loan	Lehigh Valley Mall	$0	Springing	$327,140	$0	$81,785
7	(27)	Loan	The Standard Highline NYC	$0	Springing	NAP	$0	$0
8		Loan	Centre 425 Bellevue	$0	Springing	NAP	$1,871,090	$0
9		Loan	379 West Broadway	$0	Springing	NAP	$0	Springing
10	(27)	Loan	600 Vine	$0	$11,578	NAP	$4,500,000	Springing
11		Loan	300 Montgomery	$0	Springing	NAP	$1,420,026	Springing
12		Loan	Garden Multifamily Portfolio	$0	$29,800	NAP	$0	$0
12.01		Property	Carleton
12.02		Property	River Glen
12.03		Property	Tabor Ridge
12.04		Property	Ridgewood
12.05		Property	Foxhaven
12.06		Property	Hayfield
12.07		Property	Laurel
12.08		Property	Wood Trail
12.09		Property	Camellia
12.10		Property	Ashgrove
12.11		Property	Slate Run
12.12		Property	Forsythia
12.13		Property	Beckford
12.14		Property	Meadowood
12.15		Property	Elmwood
13	(27)	Loan	333 North Bedford	$0	$5,100	NAP	$1,500,000	Springing
14		Loan	Miracle Mile	$0	$4,978	$179,216	$0	$24,891
15	(27)	Loan	Totowa Commerce Center	$0	$7,061	Maximum aggregate balance in the TI/LC and Capex reserve will be $500,000	$0	$21,157
15.01		Property	80-100 Commerce Way
15.02		Property	40 Commerce Way
15.03		Property	29 Commerce Way
15.04		Property	One Center Court
15.05		Property	11 Commerce Way
15.06		Property	45 Commerce Way
15.07		Property	999 Riverview Drive
15.08		Property	Two Center Court
15.09		Property	120-140 Commerce Way
15.10		Property	60 Commerce Way
15.11		Property	20 Commerce Way
16		Loan	Rockside Office Portfolio	$0	$5,912	$200,000	$0	Springing
16.01		Property	Freedom Square II
16.02		Property	Freedom Square III
16.03		Property	Rock Run North
16.04		Property	Rock Run Center
16.05		Property	Freedom Square I
17		Loan	The Boulders Resort & Spa	$136,080	greater of (i) 1/12 of 4% of gross income from operation from T12 period and (ii) the amount to be reserved pursuant to the terms of the franchise agreement	NAP	$0	$0
18		Loan	701 East 22nd Street	$0	$2,902	NAP	$450,000	Springing
19		Loan	237 East Fordham Road	$0	$400	$24,000	$39,943	Springing
20		Loan	Wild Meadows	$0	$929	NAP	$0	$0
21		Loan	Mt. Washington Mill	$0	$1,223	NAP	$0	$5,199
22		Loan	Goldstar Industrial Portfolio	$5,075	$5,075	$182,700	$0	$9,063
22.01		Property	1361 Brass Mill Road
22.02		Property	Harwood Business Center
22.03		Property	201 Gateway Drive
22.04		Property	2113 Columbia Park Road
22.05		Property	2111 Emmorton Park Road
22.06		Property	5495 Levering Avenue
23		Loan	Meadows at June Road	$0	$1,646	NAP	$0	$0
24		Loan	Lakefront I & II	$4,659	$4,659	$100,000	$12,048	$12,048
25		Loan	Spurlock Apartments	$0	$3,296	NAP	$0	$0
26		Loan	SeaMist RV Park	$0	$1,017	NAP	$0	$0
27		Loan	Southern Woods	$450,000	Springing	$100,000	$0	$0
28		Loan	332 East 6th Street	$0	$250	$9,000	$0	$0
29		Loan	Springtree Apartments	$0	$3,838	NAP	$0	$0
30		Loan	1442 Pennsylvania Avenue Southeast	$0	$141	NAP	$0	$703
31		Loan	Outback Steakhouse El Paso	$0	$2,295	$4,591	$0	$0

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(23)
Loan ID	Footnotes	Property Flag	Deal Name	TI/LC Reserve Cap	Upfront Tax Reserves (22)	Monthly Tax Reserves	Upfront Insurance Reserves (22)	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve (22)	Upfront Debt Service Reserves(22)	Monthly Debt Service Reserves	Upfront Environmental Reserves(22)	Initial Other Reserves(22)	Initial Other Reserves Description	Ongoing Other Reserves
1		Loan	Park Center Phase I	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0	$0	NAP	$0
2		Loan	GNL Portfolio	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0	$0	NAP	$0
2.01		Property	Sandoz, Inc.
2.02		Property	Intervet Inc.
2.03		Property	GE Aviation Systems, LLC
2.04		Property	FedEx Ground Package System, Inc. (NY)
2.05		Property	Nissan North America Inc.
2.06		Property	Constellium Automotive USA, LLC
2.07		Property	C&J Energy Services, Inc. II
2.08		Property	Lippert Components Manufacturing, Inc.
2.09		Property	FedEx Ground Package System, Inc. (WV)
2.10		Property	C&J Energy Services, Inc. I
2.11		Property	U.S. General Services Administration
2.12		Property	PNC Bank N.A.
3		Loan	Yorkshire & Lexington Towers	NAP	$2,724,408	$681,102	$89,787	$29,929	$0	$2,000,000	$0	$0	$3,500,000	Renovation/Tenant Buyout Reserve	Springing
3.01		Property	Yorkshire Tower
3.02		Property	Lexington Tower
4		Loan	Westin Times Square Fee	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0	$0	NAP	$0
5		Loan	One California Plaza	$3,141,186	$0	Springing	$0	Springing	$0	$0	$0	$0	$3,219,209	Unfunded Obligations Reserve	$0
6		Loan	Lehigh Valley Mall	$2,994,258	$0	Springing	$0	Springing	$0	$0	$0	$0	$651,553	Outstanding TI/LC Reserve ($443,000); Tenant Rent Holdback Reserve ($208,533)	$0
7	(27)	Loan	The Standard Highline NYC	NAP	$3,361,606	Springing	$206,890	Springing	$4,350	$0	$0	$0	$3,061,411	Façade Remediation Reserve ($2,080,425); Seasonal Reserve ($980,986)	Seasonality Reserve: (Springing); Engineering Reserve: (Springing); Façade Remediation Reserve: (Springing)
8		Loan	Centre 425 Bellevue	NAP	$149,734	$149,734	$102,289	$17,204	$0	$0	$0	$0	$15,923,817	Free Rent ($10,923,817); Seller Credit ($5,000,000)	Condominium Assessments; Primary Tenant Reserve (Springing)
9		Loan	379 West Broadway	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0	$316,156	Open Violations Reserve ($300,000); Unfunded Obligations Reserve ($16,156)	$0
10	(27)	Loan	600 Vine	$3,000,000	$456,181	$152,060	$23,308	$5,827	$1,802,722	$0	$0	$0	$361,937	Initial TI/LC Reserve ($324,855); Free Rent Reserve ($37,082)	Springing
11		Loan	300 Montgomery	NAP	$76,794	Springing	$59,011	Springing	$0	$0	$0	$0	$0	NAP	$0
12		Loan	Garden Multifamily Portfolio	NAP	$263,448	$75,271	$210,417	$21,042	$987,776	$0	$0	$78,375	$0	NAP	$0
12.01		Property	Carleton
12.02		Property	River Glen
12.03		Property	Tabor Ridge
12.04		Property	Ridgewood
12.05		Property	Foxhaven
12.06		Property	Hayfield
12.07		Property	Laurel
12.08		Property	Wood Trail
12.09		Property	Camellia
12.10		Property	Ashgrove
12.11		Property	Slate Run
12.12		Property	Forsythia
12.13		Property	Beckford
12.14		Property	Meadowood
12.15		Property	Elmwood
13	(27)	Loan	333 North Bedford	$1,500,000	$15,703	$120,633	$127,612	$10,634	$860,966	$0	$0	$0	$0	NAP	Springing
14		Loan	Miracle Mile	$896,082	$219,223	$109,612	$34,928	$4,990	$30,250	$0	$0	$0	$0	NAP	Springing
15	(27)	Loan	Totowa Commerce Center	Maximum aggregate balance in the TI/LC and Capex reserve will be $500,000	$0	$117,676	$13,553	$13,553	$15,438	$0	$0	$0	$785,900	Outstanding TI/LC Reserve ($702,638); Free Rent Reserve ($83,262)	Springing
15.01		Property	80-100 Commerce Way
15.02		Property	40 Commerce Way
15.03		Property	29 Commerce Way
15.04		Property	One Center Court
15.05		Property	11 Commerce Way
15.06		Property	45 Commerce Way
15.07		Property	999 Riverview Drive
15.08		Property	Two Center Court
15.09		Property	120-140 Commerce Way
15.10		Property	60 Commerce Way
15.11		Property	20 Commerce Way
16		Loan	Rockside Office Portfolio	NAP	$0	Springing	$0	Springing	$0	$0	$0	$0	$0	NAP	$0
16.01		Property	Freedom Square II
16.02		Property	Freedom Square III
16.03		Property	Rock Run North
16.04		Property	Rock Run Center
16.05		Property	Freedom Square I
17		Loan	The Boulders Resort & Spa	NAP	$73,769	$59,673	$167,878	$18,780	$0	$0	$0	$0	$300,000	Seasonality Reserve	Springing
18		Loan	701 East 22nd Street	$450,000	$71,539	$35,769	$0	Springing	$132,240	$0	$0	$0	$1,819,353	Short Term Repairs ($216,000); Outstanding Free Rent ($550,339); Outstanding TI/LC ($1,053,014)	Springing
19		Loan	237 East Fordham Road	NAP	$0	$53,265	$32,898	$3,290	$24,438	$0	$0	$0	$912,190	Footlocker Concession Reserve ($200,000); Free Rent Reserve ($712,190)	Springing
20		Loan	Wild Meadows	NAP	$9,412	$3,137	$23,104	$1,913	$0	$0	$0	$0	$0	NAP	$0
21		Loan	Mt. Washington Mill	$245,000	$45,724	$15,241	$42,155	$6,022	$41,844	$0	$0	$0	$100,000	Additional Executive Suites Buildout Reserve	Springing
22		Loan	Goldstar Industrial Portfolio	$326,250	$36,582	$18,291	$19,925	$3,321	$80,606	$0	$0	$0	$0	NAP	$0
22.01		Property	1361 Brass Mill Road
22.02		Property	Harwood Business Center
22.03		Property	201 Gateway Drive
22.04		Property	2113 Columbia Park Road
22.05		Property	2111 Emmorton Park Road
22.06		Property	5495 Levering Avenue
23		Loan	Meadows at June Road	NAP	$25,984	$8,661	$7,768	$777	$0	$0	$0	$0	$15,000	Phase II Parcel Tax Reserve	Springing
24		Loan	Lakefront I & II	$450,000	$183,555	$20,395	$34,042	$4,255	$6,875	$0	$0	$0	$1,017,810	Construction Allowance Reserve ($612,810); Proposed Acquisition Reserve ($405,000)	Springing
25		Loan	Spurlock Apartments	NAP	$0	$10,234	$17,583	$3,517	$27,063	$0	$0	$0	$0	NAP	$0
26		Loan	SeaMist RV Park	NAP	$0	$1,912	$11,229	$3,523	$18,013	$0	$0	$0	$0	NAP	$0
27		Loan	Southern Woods	NAP	$17,401	$8,700	$14,704	$2,101	$0	$0	$0	$0	$0	NAP	$0
28		Loan	332 East 6th Street	NAP	$29,929	$5,986	$5,896	$983	$0	$0	$0	$0	$0	NAP	$0
29		Loan	Springtree Apartments	NAP	$103,000	$10,300	$31,697	$3,962	$8,313	$0	$0	$0	$0	NAP	$0
30		Loan	1442 Pennsylvania Avenue Southeast	NAP	$17,176	$8,588	$730	Springing	$1,875	$0	$0	$0	$17,085	Broker Payment Reserve	Springing
31		Loan	Outback Steakhouse El Paso	NAP	$31,395	Springing	$982	$982	$0	$0	$0	$0	$0	NAP	Springing

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

				MORTGAGE LOAN RESERVE INFORMATION(21)(23)
Loan ID	Footnotes	Property Flag	Deal Name	Ongoing Other Reserves Description	Other Reserves Cap	Holdback(24)	Holdback Amount(24)	Holdback Description(24)	Letter of Credit	Letter of Credit Description
1		Loan	Park Center Phase I	NAP	NAP	No	NAP	NAP	No	NAP
2		Loan	GNL Portfolio	NAP	NAP	No	NAP	NAP	No	NAP
2.01		Property	Sandoz, Inc.
2.02		Property	Intervet Inc.
2.03		Property	GE Aviation Systems, LLC
2.04		Property	FedEx Ground Package System, Inc. (NY)
2.05		Property	Nissan North America Inc.
2.06		Property	Constellium Automotive USA, LLC
2.07		Property	C&J Energy Services, Inc. II
2.08		Property	Lippert Components Manufacturing, Inc.
2.09		Property	FedEx Ground Package System, Inc. (WV)
2.10		Property	C&J Energy Services, Inc. I
2.11		Property	U.S. General Services Administration
2.12		Property	PNC Bank N.A.
3		Loan	Yorkshire & Lexington Towers	Renovation/Tenant Buyout Reserve: If the amount of funds on deposit in the Renovation/Tenant Buyout Reserve Account is reduced to less than $500,000.00, then Borrower shall deposit with Lender such additional amount as necessary to cause the amount of funds on deposit in the Renovation/Tenant Buyout Reserve Account to equal no less than $1,000,000.	NAP	Yes	$4,102,064	Holdback Reserve	No	NAP
3.01		Property	Yorkshire Tower
3.02		Property	Lexington Tower
4		Loan	Westin Times Square Fee	NAP	NAP	No	NAP	NAP	No	NAP
5		Loan	One California Plaza	NAP	NAP	No	NAP	NAP	No	NAP
6		Loan	Lehigh Valley Mall	NAP	NAP	No	NAP	NAP	No	NAP
7	(27)	Loan	The Standard Highline NYC	Seasonal Reserve ($980,986 on December 5, 2017. On each payment occurring in each of the months of May through January inclusive, monthly 1/9th of the amount by which (i) the total amount of all debt service, reserves and all other amounts due and payable to lender under the loan documents on the payment dates in the prior February, March and April months, exceeded (ii) the total amount of the rents deposited for such payment dates in the prior February, March and April months, if DSCR is less than 1.70x on any April payment date; if DSCR is above 1.70x a one time December payment is required); Engineering Reserve (Monthly: $483 on payment date December 5, 2017, January 5, 2018, May 5, 2018; Monthly: $242 on payment date June 5, 2018, July 5, 2018, August 5, 2018, September 5, 2018, October 5, 2018, November 5, 2018); Façade Remediation Reserve (Monthly: $231,158 on payment date December 5, 2017, January 5, 2018, May 5, 2018; Monthly: $115,579 on payment date June 5, 2018, July 5, 2018, August 5, 2018, September 5, 2018, October 5, 2018, November 5, 2018; provided, however, if available cash on any payment date is insufficient to make the full monthly payment into the Façade Remediation Reserve , any shortfall will be added to the monthly amount to be collected on the subsequent payment date. Upon approval of the façade report by lender, lender shall adjust (up or down) the monthly payment deposit required above to reflect a new monthly deposit amount such that 110% of the budgeted amount set forth in the façade report will be deposited in the normal course by the December 2018 payment date)	NAP	No	NAP	NAP	No	NAP
8		Loan	Centre 425 Bellevue	Condominium Assessments (Monthly: 1/12th of the assessment that lender estimated will be payable during next 12 months in order to accumulate with lender sufficient funds to pay all such assessments prior to their respective due dates); Primary Tenant Reserve (Monthly: During the continuance of a Primary tenant Sweep Period all excess cash flow is required to be deposited in the account)	NAP	No	NAP	NAP	No	NAP
9		Loan	379 West Broadway	NAP	NAP	No	NAP	NAP	No	NAP
10	(27)	Loan	600 Vine	Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP
11		Loan	300 Montgomery	NAP	NAP	No	NAP	NAP	No	NAP
12		Loan	Garden Multifamily Portfolio	NAP	NAP	No	NAP	NAP	No	NAP
12.01		Property	Carleton
12.02		Property	River Glen
12.03		Property	Tabor Ridge
12.04		Property	Ridgewood
12.05		Property	Foxhaven
12.06		Property	Hayfield
12.07		Property	Laurel
12.08		Property	Wood Trail
12.09		Property	Camellia
12.10		Property	Ashgrove
12.11		Property	Slate Run
12.12		Property	Forsythia
12.13		Property	Beckford
12.14		Property	Meadowood
12.15		Property	Elmwood
13	(27)	Loan	333 North Bedford	Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP
14		Loan	Miracle Mile	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.	$3,000,000	No	NAP	NAP	No	NAP
15	(27)	Loan	Totowa Commerce Center	Atlantic Inertial Reserve: During an Atlantic Inertial Sweep period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP
15.01		Property	80-100 Commerce Way
15.02		Property	40 Commerce Way
15.03		Property	29 Commerce Way
15.04		Property	One Center Court
15.05		Property	11 Commerce Way
15.06		Property	45 Commerce Way
15.07		Property	999 Riverview Drive
15.08		Property	Two Center Court
15.09		Property	120-140 Commerce Way
15.10		Property	60 Commerce Way
15.11		Property	20 Commerce Way
16		Loan	Rockside Office Portfolio	NAP	NAP	No	NAP	NAP	No	NAP
16.01		Property	Freedom Square II
16.02		Property	Freedom Square III
16.03		Property	Rock Run North
16.04		Property	Rock Run Center
16.05		Property	Freedom Square I
17		Loan	The Boulders Resort & Spa	Seasonality Reserve: Commencing on the Payment Date occurring in February, 2018 and on each Payment Date thereafter which occurs during a Seasonality Trigger Period (the period commencing with the Payment Date occurring in February of each calendar year), all Excess Cash Flow, to be used for anticipated payments of shortfalls in Debt Service and other amounts due to Lender under the Loan Documents.	An amount equal to the product of (a) the sum of the absolute value of each monthly shortfall in Net Cash Flow, less Debt Service due for each such calendar month over the trailing twelve (12) month period, to be calculated by Lender in its reasonable discretion as of the end of each calendar year and (b) one hundred and five percent (105%).	No	NAP	NAP	No	NAP
18		Loan	701 East 22nd Street	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.	NAP	No	NAP	NAP	No	NAP
19		Loan	237 East Fordham Road	Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP
20		Loan	Wild Meadows	NAP	NAP	No	NAP	NAP	No	NAP
21		Loan	Mt. Washington Mill	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.; Ground Rent Reserve: During any cash sweep period, Borrower is require to pay 1/4th of the total rents and other charges due under the ground lease that Lender estimates will be payable for the next 12 months.	NAP	No	NAP	NAP	No	NAP
22		Loan	Goldstar Industrial Portfolio	NAP	NAP	No	NAP	NAP	No	NAP
22.01		Property	1361 Brass Mill Road
22.02		Property	Harwood Business Center
22.03		Property	201 Gateway Drive
22.04		Property	2113 Columbia Park Road
22.05		Property	2111 Emmorton Park Road
22.06		Property	5495 Levering Avenue
23		Loan	Meadows at June Road	Condominium Association Reserve: On each monthly payment date during a Condominium Account Deposit Period, 1/12th of an amount of the assessments payable is required to be deposited.	NAP	No	NAP	NAP	No	NAP
24		Loan	Lakefront I & II	Lease Sweep Reserve: Monthly deposit of excess cash flow upon the occurrence and continuance of a cash sweep period that exists solely due to the continuance of a specified tenant sweep period.	$700,000	No	NAP	NAP	No	NAP
25		Loan	Spurlock Apartments	NAP	NAP	No	NAP	NAP	No	NAP
26		Loan	SeaMist RV Park	NAP	NAP	No	NAP	NAP	No	NAP
27		Loan	Southern Woods	NAP	NAP	No	NAP	NAP	No	NAP
28		Loan	332 East 6th Street	NAP	NAP	No	NAP	NAP	No	NAP
29		Loan	Springtree Apartments	NAP	NAP	No	NAP	NAP	No	NAP
30		Loan	1442 Pennsylvania Avenue Southeast	Tenant Cash Trap Reserve: During A Tenant Cash Trap Period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP
31		Loan	Outback Steakhouse El Paso	Primary Tenant Reserve: During A Primary Tenant Sweep Period all excess cash flow is required to be deposited.	NAP	No	NAP	NAP	No	NAP

APPENDIX I - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT(26)

TOTAL MORTGAGE DEBT INFORMATION

TOTAL DEBT INFORMATION

Loan ID

Footnotes

Property
Flag

Deal Name

Appraisal
Report Date

Environmental
Phase I
Report Date

Phase II Performed(25)

Engineering
Report Date

Seismic
Zone
(Y/N)

Seismic
Report Date

PML %

Additional Future Debt Permitted

Additional Future Debt Permitted Description

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

Park Center Phase I

6/26/2017

7/21/2017

6/1/2017

NAP

$158,000,000

51.4%

3.17x

10.8%

51.4%

3.17x

10.8%

Loan

GNL Portfolio

Various

NAP

$187,000,000

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.01

Property

Sandoz, Inc.

8/31/2017

8/10/2017

8/11/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.02

Property

Intervet Inc.

8/24/2017

8/11/2017

8/16/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.03

Property

GE Aviation Systems, LLC

8/24/2017

8/10/2017

8/11/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.04

Property

FedEx Ground Package System, Inc. (NY)

8/22/2017

8/10/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.05

Property

Nissan North America Inc.

9/6/2017

8/11/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.06

Property

Constellium Automotive USA, LLC

8/25/2017

8/10/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.07

Property

C&J Energy Services, Inc. II

9/18/2017

8/8/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.08

Property

Lippert Components Manufacturing, Inc.

8/31/2017

8/10/2017

8/11/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.09

Property

FedEx Ground Package System, Inc. (WV)

9/6/2017

8/10/2017

8/9/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.10

Property

C&J Energy Services, Inc. I

9/18/2017

9/27/2017

9/28/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.11

Property

U.S. General Services Administration

8/23/2017

8/11/2017

8/10/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

2.12

Property

PNC Bank N.A.

8/22/2017

8/10/2017

NAP

57.9%

2.22x

10.8%

57.9%

2.22x

10.8%

Loan

Yorkshire & Lexington Towers

8/15/2017

8/21/2017

NAP

$200,000,000

61.8%

1.04x

4.4%

$150,000,000

61.8%

1.04x

4.4%

3.01

Property

Yorkshire Tower

8/15/2017

8/21/2017

NAP

61.8%

1.04x

4.4%

61.8%

1.04x

4.4%

3.02

Property

Lexington Tower

8/15/2017

8/21/2017

NAP

61.8%

1.04x

4.4%

61.8%

1.04x

4.4%

Loan

Westin Times Square Fee

9/7/2017

9/21/2017

9/20/2017

NAP

45.2%

1.87x

6.7%

45.2%

1.87x

6.7%

Loan

One California Plaza

9/7/2017

3/16/2017

10/12/2017

3/13/2017

10.5%

NAP

$136,000,000

$164,000,000

65.4%

2.00x

8.6%

65.4%

2.00x

8.6%

Loan

Lehigh Valley Mall

9/4/2017

9/13/2017

9/12/2017

NAP

Yes

Subject to Lender’s approval, Borrower shall be permitted to enter into a PACE Loan for an amount not to exceed $5,000,000

$200,000,000

44.9%

2.07x

12.5%

44.9%

2.07x

12.5%

(27)

Loan

The Standard Highline NYC

9/7/2017

9/12/2017

NAP

Yes

Future Mezzanine (i) no event of default; (ii) maximum combined LTV of 75.0%; (iii) minimum combined Debt Service Coverage Ratio of 1.50x; (iv) Intercreditor Agreement required; and (v) Rating Agency confirmation

NAP

$125,000,000

50.0%

1.76x

10.1%

50.0%

1.76x

10.1%

Loan

Centre 425 Bellevue

10/1/2017

9/19/2017

6.0%

NAP

$94,000,000

$114,450,000

84.2%

1.15x

5.7%

$57,600,000

84.2%

1.15x

5.7%

Loan

379 West Broadway

6/1/2017

7/12/2017

7/11/2017

NAP

52.5%

1.60x

7.9%

52.5%

1.60x

7.9%

(27)

Loan

600 Vine

8/1/2017

7/31/2017

NAP

$52,797,856

82.7%

1.19x

9.3%

$5,899,760

82.7%

1.19x

9.3%

Loan

300 Montgomery

5/24/2017

5/31/2017

5/26/2017

21.0%

Yes

Future mezzanine debt permitted subject to: (i) no event of default; (ii) maximum combined LTV of 80.0%; (iii) minimum combined Underwritten Debt Service Coverage Ratio of 1.50x; (iv) Intercreditor Agreement required; and (v) Rating Agency confirmation

$66,000,000

55.2%

2.56x

9.6%

55.2%

2.56x

9.6%

Loan

Garden Multifamily Portfolio

Various

NAP

$57,176,411

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.01

Property

Carleton

2/9/2017

2/23/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.02

Property

River Glen

2/3/2017

2/23/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.03

Property

Tabor Ridge

2/8/2017

2/23/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.04

Property

Ridgewood

2/9/2017

2/15/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.05

Property

Foxhaven

2/8/2017

2/23/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.06

Property

Hayfield

2/7/2017

2/23/2017

5/4/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.07

Property

Laurel

2/9/2017

2/15/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.08

Property

Wood Trail

2/9/2017

2/23/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.09

Property

Camellia

2/3/2017

2/23/2017

5/10/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.10

Property

Ashgrove

2/7/2017

2/23/2017

2/16/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.11

Property

Slate Run

2/8/2017

2/23/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.12

Property

Forsythia

2/3/2017

2/23/2017

2/21/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.13

Property

Beckford

2/8/2017

2/23/2017

2/16/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.14

Property

Meadowood

2/9/2017

2/14/2017

2/22/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

12.15

Property

Elmwood

2/9/2017

2/23/2017

2/16/2017

NAP

71.3%

1.33x

9.3%

71.3%

1.33x

9.3%

(27)

Loan

333 North Bedford

7/27/2017

9/8/2017

9/14/2017

NAP

$58,177,135

61.4%

1.63x

9.9%

61.4%

1.63x

9.9%

Loan

Miracle Mile

8/3/2017

9/7/2017

NAP

$56,000,000

69.5%

1.52x

9.7%

69.5%

1.52x

9.7%

(27)

Loan

Totowa Commerce Center

8/2/2017

9/12/2017

Yes

Various

NAP

$51,750,000

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.01

Property

80-100 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.02

Property

40 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.03

Property

29 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.04

Property

One Center Court

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.05

Property

11 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.06

Property

45 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.07

Property

999 Riverview Drive

8/2/2017

9/12/2017

Yes

7/13/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.08

Property

Two Center Court

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.09

Property

120-140 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.10

Property

60 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

15.11

Property

20 Commerce Way

9/12/2017

Yes

7/19/2017

NAP

74.8%

1.55x

9.7%

74.8%

1.55x

9.7%

Loan

Rockside Office Portfolio

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

16.01

Property

Freedom Square II

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

16.02

Property

Freedom Square III

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

16.03

Property

Rock Run North

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

16.04

Property

Rock Run Center

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

16.05

Property

Freedom Square I

10/3/2017

10/2/2017

NAP

50.7%

2.95x

14.8%

50.7%

2.95x

14.8%

Loan

The Boulders Resort & Spa

7/6/2017

7/11/2017

NAP

$72,850,326

55.9%

1.61x

13.2%

55.9%

1.61x

13.2%

Loan

701 East 22nd Street

8/19/2017

8/24/2017

NAP

64.4%

2.03x

11.7%

64.4%

2.03x

11.7%

Loan

237 East Fordham Road

7/14/2017

7/24/2017

NAP

40.8%

3.19x

12.9%

40.8%

3.19x

12.9%

Loan

Wild Meadows

9/8/2017

9/11/2017

NAP

63.0%

1.53x

7.1%

63.0%

1.53x

7.1%

Loan

Mt. Washington Mill

7/31/2017

8/7/2017

NAP

53.4%

2.12x

13.3%

53.4%

2.12x

13.3%

Loan

Goldstar Industrial Portfolio

Various

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.01

Property

1361 Brass Mill Road

8/21/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.02

Property

Harwood Business Center

8/23/2017

7/31/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.03

Property

201 Gateway Drive

8/21/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.04

Property

2113 Columbia Park Road

8/21/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.05

Property

2111 Emmorton Park Road

8/21/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

22.06

Property

5495 Levering Avenue

8/23/2017

7/28/2017

NAP

55.8%

2.78x

13.3%

55.8%

2.78x

13.3%

Loan

Meadows at June Road

7/24/2017

8/25/2017

9/21/2017

8/23/2017

8.0%

NAP

63.3%

1.26x

8.2%

63.3%

1.26x

8.2%

Loan

Lakefront I & II

9/5/2017

8/15/2017

NAP

59.0%

3.42x

17.4%

59.0%

3.42x

17.4%

Loan

Spurlock Apartments

9/20/2017

9/26/2017

NAP

65.0%

1.70x

10.7%

65.0%

1.70x

10.7%

Loan

SeaMist RV Park

9/6/2017

9/11/2017

9/8/2017

NAP

56.3%

1.57x

11.9%

56.3%

1.57x

11.9%

Loan

Southern Woods

9/27/2017

9/20/2017

NAP

69.8%

1.28x

8.9%

69.8%

1.28x

8.9%

Loan

332 East 6th Street

8/1/2017

8/10/2017

NAP

61.2%

1.57x

7.1%

61.2%

1.57x

7.1%

Loan

Springtree Apartments

8/31/2017

9/13/2017

NAP

70.4%

1.52x

10.5%

70.4%

1.52x

10.5%

Loan

1442 Pennsylvania Avenue Southeast

9/27/2017

10/3/2017

NAP

62.3%

1.78x

8.7%

62.3%

1.78x

8.7%

Loan

Outback Steakhouse El Paso

9/8/2017

9/12/2017

NAP

47.4%

1.77x

9.4%

47.4%

1.77x

9.4%

CSAIL 2017-CX10
FOOTNOTES TO ANNEX A


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

(2)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance , Cut-off Date Balance, Maturity/ARD Balance, and Cut-off Date Balance per SF/Units/Rooms/Pads are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

(3)	With regards to Loan No. 1, Park Center Phase I, the mortgage loan is part of a $158.0 million whole loan (the “Park Center Phase I Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-2, which has an outstanding principal balance as of the cut-off date of $78.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-1 has an outstanding principal balance as of the cut-off date of $80.0 million and was contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. All loan level metrics are based on the $158.0 million Park Center Phase I Whole Loan balance.

	With regards to Loan No. 2, GNL Portfolio, the mortgage loan is part of a $187.0 million whole loan (the “GNL Portfolio Whole Loan”), which is comprised of four pari passu component notes (Note A-1-A, Note A-1-B, Note A-2-A and Note A-2-B). Note A-1-A, which has an outstanding principal balance as of the cut-off date of $73.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2-A has an outstanding principal balance as of the cut-off date of $63.5 million and is held by Column. Note A-1-B and Note A-2-B have outstanding principal balances as of the cut-off date of $50.5 million in the aggregate and are expected to be contributed to CCUBS 2017-C1. All loan level metrics are based on the $187.0 million GNL Portfolio Whole Loan balance.

	With regards to Loan No. 3, Yorkshire & Lexington Towers, the mortgage loan is part of a $400.0 million whole loan (the “Yorkshire & Lexington Towers Whole Loan”), which is comprised of nine pari passu component notes (Note A-1, Note A-2, Note A-3, Note A-4, Note A-5, Note A-6, Note A-7, Note A-8-1 and Note A-8-2) and one subordinate companion loan (Note B). Note A-1 and Note A-2, which have an aggregate outstanding principal balance as of the cut-off date of $60.0 million, are expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note B, which has an outstanding principal balance as of the cut-off date of $200.0 million, is also expected to be contributed to CSAIL 2017-CX10 Commercial Mortgage Trust, as the collateral for the Non-pooled Loan-Specific Certificates. Note A-4 has an outstanding principal balance as of the cut-off date of $40.0 million and is expected to be contributed to the UBS Commercial Mortgage Trust 2017-C5. Note A-3, Note A-5, Note A-6, Note A-7, Note A-8-1, and Note A-8-2 have an aggregate outstanding principal balance as of cut-off date of $100.0 million and are held by UBS AG and Natixis. All loan level metrics are based on the $200.0 million senior portion of the Yorkshire & Lexington Towers Whole Loan.

	With regards to Loan No. 5, One California Plaza, the mortgage loan is part of a $300.0 million whole loan (the “One California Plaza Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2) and one subordinate note (Note B). Note A-2, which has an outstanding principal balance as of the cut-off date of $50.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-1 and Note B have outstanding principal balances as of the cut-off date of $86.0 million and $164.0 million, respectively, and were contributed to CSMC 2017-CALI Commercial Mortgage Trust. All loan level metrics are based on the $136.0 million senior portion of the One California Plaza Whole Loan balance.

	With regards to Loan No. 6, Lehigh Valley Mall, the mortgage loan is part of a $200.0 million whole loan (the “Lehigh Valley Mall Whole Loan”), which is comprised of six pari passu component notes (Note A-1-A, Note A-1-B, Note A-1-C, Note A-2-A, Note A-2-B and Note A-2-C). Note A-1-B, which has an outstanding principal balance as of the cut-off date of $50.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2-B has an outstanding principal balance as of the cut-off date of $27.5 million and is held by Column. Note A-1-A and Note A-2-A have outstanding principal balances as of the cut-off date of $77.5 million in the aggregate and are held by JPMorgan Chase Bank, National Association (“JPMCB”). Note A-1-C and Note A-2-C have outstanding principal balances as of the cut-off date of $45.0 million in the aggregate and are held by Cantor Commercial Real Estate Lending, L.P. All loan level metrics are based on the $200.0 million Lehigh Valley Mall Whole Loan balance.

	With regards to Loan No. 7, The Standard Highline NYC, the mortgage loan is part of a $170.0 million whole loan (“The Standard Highline NYC Whole Loan”), which is comprised of one senior note (Note A) and three subordinate companion loans (Note A-B, Note B-A and Note B-B). Note A, which has an outstanding principal balance as of the cut-off date of $45.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-B, which has an outstanding principal balance as of the cut-off date of $58.4 million, is also expected to be contributed to CSAIL 2017-CX10 Commercial Mortgage Trust, as the collateral for the Non-pooled Loan-Specific Certificates. Note B-A has an outstanding principal balance as of the cut-off date of $36.6 million and is held by Natixis. Note B-B has an outstanding principal balance as of cut-off date of $30.0 million and is also held by Natixis. All loan level metrics are based on the $45.0 million senior portion of The Standard Highline NYC Whole Loan.

	With regards to Loan No. 8, Centre 425 Bellevue, the mortgage loan is part of a $208.45 million whole loan (the “Centre 425 Bellevue Whole Loan”), which is comprised of three pari passu component notes (Note A-1, Note A-2 and Note A-3) and one subordinate companion loan (Note B). Note A-3, which has an outstanding balance as of the cut-off date of $44.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of the cut-off date of $40.0 million and is expected to be contributed to the UBS Commercial Mortgage Trust 2017-C5. Note A-1 has an outstanding principal balance as of the cut-off date of $10.0 million and is held by Natixis. The subordinate Note B has an outstanding principal balance as of cut-off date of $114.45 million and is held by Natixis. All loan level metrics are based on the $94.0 million senior portion of the Centre 425 Bellevue Whole Loan balance.

	With regards to Loan No. 10, 600 Vine, the mortgage loan is part of an approximately $52.8 million whole loan (the “600 Vine Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1, which has an outstanding principal balance as of the cut-off date of approximately $36.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of cut-off of approximately $16.8 million and is held by Natixis. All loan level metrics are based on the approximately $52.8 million 600 Vine Whole Loan balance.

	With regards to Loan No. 11, 300 Montgomery, the mortgage loan is part of a $66.0 million whole loan (the “300 Montgomery Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-2, which has an outstanding principal balance as of the cut-off date of $30.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-1 has an outstanding principal balance as of the cut-off date of $36.0 million and was contributed to the CSAIL 2017-CX9 Commercial Mortgage Trust. All loan level metrics are based on the $66.0 million 300 Montgomery Whole Loan.

	With respect to Loan No. 12, Garden Multifamily Portfolio, the mortgage loan is part of an approximately $57.2 million whole loan (the “Garden Multifamily Whole Loan”) that is comprised of six pari passu component notes (Note A-1, Note A-2, Note A-3, Note A-4 Note A-5 and Note A-6). Note A-1, Note A-4 and Note A-5, which have an aggregate outstanding principal balance as of the cut-off date of approximately $29.3 million, are expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2, which has an outstanding principal balance as of the cut-off date of approximately $17.9 million, was contributed to the CSAIL 2017-C8 Commercial Mortgage Trust. The remaining notes are held by BSP. All loan level metrics are based on the approximately $57.2 million Garden Multifamily Portfolio Whole Loan balance.

	With regards to Loan No. 13, 333 North Bedford, the mortgage loan is part of an approximately $58.2 million whole loan (the “333 North Bedford Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-2, which has an outstanding principal balance as of cut-off date of approximately $28.8 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-1 has an outstanding principal balance as of the cut-off date of approximately $29.3 million and was contributed to the Wells Fargo Commercial Mortgage Trust 2016-NXS6. All loan level metrics are based on the approximately $58.2 million 333 North Bedford Whole Loan.

	With respect to Loan No. 14, Miracle Mile, the mortgage loan is part of a $56.0 million whole loan (the “Miracle Mile Whole Loan”) that is comprised of four pari passu notes and was co-originated with JPMCB and is comprised of four pari passu notes. Note A-1 and Note A-2 have an aggregate outstanding principal balance as of the cut-off date of $28.0 million and are expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-3 and Note A-4 have an aggregate outstanding principal balance as of the cut-off date of $28.0 million and are held by JPMCB. All loan level metrics are based on the $56.0 million Miracle Mile Whole Loan balance.

	With regards to Loan No. 15, Totowa Commerce Center, the mortgage loan is part of a $51.75 million whole loan (the “Totowa Commerce Center Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-1, which has an outstanding principal balance as of the cut-off date of $26.75 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-2 has an outstanding principal balance as of the cut-off date of $25.0 million and is expected to be contributed to the UBS Commercial Mortgage Trust 2017-C5. All loan level metrics are based on the $51.75 million Totowa Commerce Center Whole Loan balance.

	With regards to Loan No. 17, The Boulders Resort & Spa, the mortgage loan is part of an approximately $72.9 million whole loan (the “The Boulders Resort & Spa Whole Loan”), which is comprised of two pari passu component notes (Note A-1 and Note A-2). Note A-2, which has an outstanding principal balance as of the cut-off date of approximately $23.0 million, is expected to be contributed to the CSAIL 2017-CX10 Commercial Mortgage Trust. Note A-1 has an outstanding principal balance as of the cut-off date of approximately $49.9 million and was contributed to CSAIL 2017-CX9 Commercial Mortgage Trust. All loan level metrics are based on the approximately $72.9 million The Boulders Resort & Spa Whole Loan balance.

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

(5)	With regards to Loan No. 4, Westin Times Square Fee, the mortgage loan is secured by the leased fee interest in the land under the Westin Times Square Hotel, which is encumbered by a ground lease between the related borrower, as the ground lessor, and a sponsor affiliate, which expires on July 14, 2096. The improvements are not collateral for the mortgage loan.

	With respect to Loan No. 14, Miracle Mile, the borrower has both a fee and leasehold interest in the Miracle Mile property, which property is subject to a ground lease with an affiliated ground lessor, effective through September 30, 2046. The ground lease payment is fixed at $1 throughout the term of the ground lease and any modification of the ground lease constitutes an event of default under the related mortgage loan documents.

	With respect to Loan No. 21, Mt. Washington Mill, the borrower has both a fee and leasehold interest in the Mt. Washington Mill property. The property is encumbered by two ground leases; the first ground lease, covering Parcel A, expires on April 9, 2031 and may be extended into April 9, 2231. Ground lease payments under the first ground lease are fixed at $1 annually throughout the initial term of the ground lease. With respect to the second ground lease, covering Lots 4, 5, 7 and 8, the ground lease expires December 31, 2020 and may be extended through December 31, 2040. Ground lease payments under the second ground lease are fixed at $3,000 annually throughout the initial term of the ground lease.

(6)	With respect to Loan No. 24, Lakefront I & II, the mortgaged property is subject to a title restriction that limits the permitted use of the mortgaged property to: (i) light manufacturing; (ii) assembly; (iii) production; (iv) commercial; (v) office; (vi) warehouse; (vii) storage and distribution; (viii) industrial; and (ix) education purposes (including parking).

(7)	With respect to Loan No. 14, Miracle Mile, the tenants PNC Bank, Chick-Fil-A, Taco Bell and Starbucks are all outparcel tenants at the property and may be partially released upon the satisfaction of certain conditions including, but not limited to: (i) no event of default existing at the time of such release; and (ii) the borrower prepays the mortgage loan in an amount equal to the greater of: (a) net sale proceeds and 115% of the value of the parcel to be released or (b) the amount that results in the LTV of the remaining property, after giving effect to the release, being no greater than 72% and the DSCR and DY of the remaining property, after giving effect to the release, being no less than underwritten NCF DSCR of 1.35x and NCF DY of 8.75%, respectively, together with a prepayment premium in the amount equal to the greater of a yield maintenance premium or one percent of the amount prepaid.

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

	With regards to Loan No. 5, One California Plaza, 24,108 SF of the tenant identified as Dentons LLP (62,690 SF), accounting for approximately 2.3% of the net rentable area, has gone dark but is paying rent and recoveries.

	With regards to Loan No. 8, Centre 425 Bellevue, the Largest Tenant, Amazon Corporate, has rent abatement ending in May 2018, and a Free Rent Reserve in the amount of approximately $10.9 million was reserved at origination.

	With regards to Loan No. 19, 237 East Fordham Road, the Second Largest Tenant, Footlocker, has free rent on its space ending in April 2018, and a free rent reserve in an amount of $712,190 was reserved at origination. In addition, a concession reserve in an amount of $200,000 was reserved at origination.

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

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

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

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

	With respect to Mortgage Loan No. 16, Rockside Office Portfolio, a cash sweep period commencing in connection with the DSCR being less than 1.60x will only occur after the initial transfer of the property and assumption of the Mortgage Loan according to the loan documents.

(13)	With regards to Loan No. 7, The Standard Highline NYC and Loan No. 11, 300 Montgomery, the sponsors are related.

	With regards to Loan No. 25, Spurlock Apartments, and Loan No. 29, Springtree Apartments, the sponsors are related.

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

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

(16)	With regards to Loan No. 2, GNL Portfolio, the related borrowers may obtain a release of one or more of the related properties (the “GNL Portfolio Mortgaged Properties”) from the lien of the related mortgage instruments by prepayment of a portion of the GNL Portfolio Whole Loan equal to: (i) 110% (120% if the released property or properties are being transferred to an affiliate) of the applicable allocated loan amount for such property or properties until such time as the GNL Portfolio Whole Loan balance is reduced to 90% of the original GNL Portfolio Whole Loan amount ($168.3 million) and (ii) 115% (125% if the released property or properties are being transferred to an affiliate) of the applicable allocated loan amount for such property or properties for the remainder of the GNL Portfolio Whole Loan amount, provided that after giving effect to such release the aggregate portfolio debt yield is at least equal to the greater of (1) the aggregate portfolio debt yield on October 27, 2017 and (2) aggregate GNL Portfolio debt yield immediately prior to such release. No release will be permitted if such release would result in a loan-to-value ratio (after giving effect to the release and prepayment of principal and based on the GNL Portfolio Mortgaged Properties remaining subject to the lien of the GNL Portfolio Whole Loan documents) greater than 125%.

	With regards to Loan No. 3, Yorkshire & Lexington Towers, on any payment date two years after the closing date of the securitization that includes the last note to be securitized but prior to April 6, 2022, the borrower may partially defease a portion of the Yorkshire & Lexington Towers Whole Loan in connection with the release of the Lexington Towers Mortgaged Property subject to certain conditions as defined in the loan agreement.

	With regards to Loan No. 6, Lehigh Valley Mall, the borrower may obtain the release of Macy’s Retail Holdings, Inc.’s parcel (the “Macy’s Release Parcel”) from the lien of the Lehigh Valley Mall Whole Loan, and concurrently transfer the Macy’s Release Parcel in connection with the exercise by Macy’s of the purchase option, provided, among other conditions: (i) either (A) a partial prepayment or partial defeasance of the Lehigh Valley Mall Whole Loan, as applicable, in an amount equal to 100% of the gross cash proceeds received by the borrower from Macy’s (net of any reasonable customary closing costs actually incurred by the borrower in connection with such sale) with respect to the exercise by Macy’s of the purchase option in accordance with the lease (the “Release Parcel Amount”) or (B) a deposit of the Release Parcel Amount into the reserve account; and (ii) either (A) the ratio of the unpaid principal balance of the Lehigh Valley Mall Whole Loan to the value of the remaining property must be equal to or less than 125% or (B) the borrower pays down the principal balance of the Lehigh Valley Mall Whole Loan in accordance with the mortgage loan documents.

	With respect to Loan No. 12, Garden Multifamily Portfolio, partial release of any of the fifteen properties is permitted after the date that is the earlier to occur of (i) three years after origination and (ii) two years after securitization of the last remaining note of the Garden Multifamily Portfolio provided, among other conditions described in the Garden Multifamily Portfolio Whole Loan documents, (i) the borrowers deliver defeasance collateral in an amount equal to 125% of the allocated loan amount of the property to be released, (ii) after giving effect to such release, (a) the DSCR of the remaining properties is equal to or greater than the greater of (x) 1.36x or (y) the DSCR immediately prior to release, (b) the LTV for the remaining properties is no greater than the lesser of (x) 71.7% or (y) the LTV of all properties prior to the release and (z) the Debt Yield of the remaining properties is equal to or greater than the greatest of (a) 8.8% or (b) Debt Yield of all properties prior to release.

	With respect to Loan No. 14, Miracle Mile, partial release of one or more outparcels currently leased to PNC Bank, Chick-Fil-A, Taco Bell and Starbucks is permitted with prior written notice provided, among other conditions described in the Miracle Mile Whole loan documents, (i) the borrower prepays a portion of the loan in the amount equal to the greater of (a) 100% of the net sales proceeds for such outparcel and (b) 115% of the allocated loan amount of the release parcel, together with a prepayment premium in the amount equal to the greater of a yield maintenance premium or one percent of the amount prepaid, and (ii) after giving effect to such release, (a) the DSCR is not less than 1.35x after the release, (b) the LTV is not greater than 72.0% after release, and (c) the debt yield is not less than 8.75% after release. The related allocated loan amounts are, (i) $2,500,000, with respect to the outparcel leased to Chick-Fil-A, (ii) $1,700,000, with respect to the outparcel leased to Taco Bell, (iii) $1,800,000 with respect to the outparcel leased to Starbucks and (iv) $9,700,000, with respect to the release outparcel leased to PNC Bank.

	With regards to Loan No. 15, Totowa Commerce Center, from and after the start-up date, which is 25 payment dates beginning with and including the first payment date of November 5, 2017, the borrower can obtain the release of the unimproved land parcel and the office parcel, provided that (i) no event of default has occurred and is continuing, (ii) the purchaser is not affiliated with the borrower, (iii) after such partial release, the debt yield is not less than the greater of (x) the debt yield immediately preceding such partial release and (y) debt yield at origination, (iv) after such partial release, the LTV is not greater than the lesser of (x) the LTV immediately preceding such partial release and (y) LTV at origination, and (v) the borrower delivers to the lender 115% of the allocated loan amount of the release parcel.

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

	With regards to Loan No. 2, GNL Portfolio, the assets in the portfolio were acquired from January 2014 to May 2017. 2014 portfolio cashflows are not available due to the acquisition dates. The 2015 NOI includes 12 months of financials for all properties, except for C&J Energy Services, Inc. II which was acquired in March 2015 and FedEx Ground Package System, Inc. (WV) which was acquired in March 2017. The 2015 NOI includes approximately 10 months of financials for C&J Energy Services, Inc. II and does not include any information related to FedEx Ground Package System, Inc. (WV). 2016 NOI includes 12 months of financials for all properties, except for FedEx Ground Package System, Inc. (WV), for which no financial information is included due to the property being acquired in March 2017.

	With regards to Loan No. 3, Yorkshire & Lexington Towers, historical financials prior to 2015 are unavailable as the borrower acquired the property in 2014.

	With regards to Loan No. 4, Westin Times Square Fee, most recent financials are not available as the cashflows reflect the annual ground rent payment.

	With regards to Loan No. 8, Centre 425 Bellevue, historical financials are not available as the property was constructed in 2017.

	With respect to Loan No. 16, Rockside Office Portfolio, 2014 financial information represents the November 2014 trailing twelve months; 2015 financial information represents the February 2016 trailing twelve months.

	With respect to Loan No. 22, Goldstar Industrial Portfolio, 2014 financials are unavailable as the borrower acquired the property in 2015.

	With respect to Loan No. 23, Meadows at June Roads, historical financials are unavailable as the property was constructed in 2017. Most recent figures represent financials from February 20, 2017 through August 19, 2017 annualized.

	With regards to Loan No. 28, 332 East 6th Street, historical financials prior to TTM August 2017 are unavailable as the borrower acquired the property in 2016.

	With regards to Loan No. 29, Springtree Apartments, historical financials prior to 2016 are unavailable as the borrower acquired the property in 2016.

	With regards to Loan No. 30, 1442 Pennsylvania Avenue Southeast, historical financials prior to 2015 are not available as the property was constructed in 2014.

	With regards to Loan No. 31, Outback Steakhouse El Paso, historical financials are unavailable as the borrower acquired the property October 2017.

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

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

(20)	With regards to Loan No. 5, One California Plaza, the Second Largest Tenant, AECOM, has a one-time right to terminate and cancel its lease with respect to its entire leased premises, effective as of the later of the last day of the 11th lease year (February 28, 2027), or the date that is 12 months after the tenant delivers a termination notice to the borrower, which such notice must be delivered no later than the later of the last day of the 10th lease year (February 28, 2026), or the date that is 5 business days after the tenant’s receipt of notice from the borrower that it will lose its right to terminate the lease unless it sends its termination notice to the borrower within the next five business days. On or before 30 days prior to the termination date, the tenant is required to deliver to the borrower the sum of (i) $11,048,830, and (ii) if the tenant has previously leased any expansion space, first offer space or first refusal space, the sum of (A) the unamortized amount, as of the termination date, of the tenant improvement allowance, base rent abatement, and brokerage commissions paid by the borrower with respect to such added space, amortized over the applicable term(s) of the tenant’s lease of any such space using an annual amortization rate of 7%, and (B) three months of base rent and the estimated tenant’s share of direct expenses then in effect. The Third Largest Tenant, Morgan Lewis Bockius LLP, has the option to terminate if the tenant gives the borrower notice that the tenant is vacating the premises. If the premises remains vacant and unused by the tenant (or anyone claiming by, through or under tenant) for a period of more than 60 days after delivery of such notice, then the tenant is entitled to receive a vacancy credit.

	With respect to Loan No. 8, Centre 425 Bellevue, the Second Largest Tenant, Starbucks, has the option to terminate the lease effective on June 30, 2022, with the payment of a termination fee equal to the unamortized portion of the tenant allowance and leasing commissions plus nine months’ rent, subject to a cap of $180,000.

	With respect to Loan No. 10, 600 Vine, the Largest Tenant, FirstGroup America, has the option to terminate the lease in March 2022 either (i) as to the entire space or (ii) as to 2 contiguous full floors of its space, with written notice no later than March 2021 and payment of a termination fee in the amount of $726,264 in case of termination of the entire space, and in the amount of $331,479 in case of termination with respect to 2 floors. The Second Largest Tenant, Ulmer & Berne, LLP, has the option to terminate the lease on March 31, 2019 with 12 months’ written notice, and payment of a termination fee in an amount equal to the sum of (i) $245,460 and (ii) unamortized tenant improvement allowance.

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

	With respect to Loan No. 11, 300 Montgomery, the Second Largest Tenant, Consulate General of Brazil, in the event diplomatic relations between the United States and Brazil are terminated, suspended or otherwise interrupted, or the Government of Brazil closes its San Francisco Consulate (and does not re-open the Consulate) during the last four years of its lease, has the option to terminate its lease with 180 days’ prior written notice and payment of a termination fee equal to the unamortized tenant improvement and leasing commission costs. The Third Largest Tenant, ELS Education Services, Inc., has the right to terminate its lease at any time after the 84th full calendar month of the term with one-year notice and payment of a termination fee of $215,107 plus the unamortized balance of the tenant improvements, plus cost of brokerage commission, and legal fees paid in connection with negotiation and execution of lease and the initial 45-day base rent abatement.

	With respect to Loan No. 13, 333 North Bedford, the Largest Tenant, Grand Prix New York Racing, LLC, subleases 17,200 SF to Spins Bowl at a current rental rate of $20.93 PSF. The Fifth Largest tenant, Saw Mill Club East, representing 7.0% of the net rentable SF, subleases 1,300 SF to Spa East at a current rental rate of $44.77 PSF.

	With respect to Loan No. 15, Totowa Commerce Center, the second largest tenant by SF at the 20 Commerce Way Mortgaged Property, Atlantic Inertial Systems Inc., has the option to terminate its lease effective February 29, 2020 with 12 months’ prior written notice and payment of a termination fee in an amount equal to the sum of (i) $19,854 and (ii) unamortized costs incurred by landlord in connection with the lease. The Second Largest Tenant at the 29 Commerce Way Mortgaged Property, Westrock Converting Co., has the option to terminate its lease effective May 31, 2020 with 12 months’ prior written notice and payment of a termination fee in an amount equal to $214,658. The Second Largest Tenant at the 40 Commerce Way Mortgaged Property, Patterson Dental Supply, has the option to terminate its lease effective April 30, 2018 with 12 months’ prior written notice and payment of a termination fee in an amount equal to $365,964. The Third Largest Tenant at the 40 Commerce Way Mortgaged Property, Biologictx LLC, has the option to terminate its lease effective November 30, 2021 with nine months’ prior written notice and payment of a termination fee in an amount equal to $108,000. The Second Largest Tenant at the One Center Court Mortgaged Property, Westrock Converting Co., has the option to terminate its lease effective April 30, 2018 with six months’ prior written notice and payment of a termination fee in an amount equal to $104,592. The Largest Tenant at the 999 Riverview Drive Mortgaged Property, RGN-Totowa I LLC, has the option to terminate its lease effective September 30, 2019 with 12 months’ prior written notice and payment of a termination fee in an amount equal to $324,484.

	With respect to Loan No. 16, Rockside Office Portfolio, with respect to the Rock Run Center property, the largest tenant at the property, Acumen Solutions has a one-time option to terminate its lease on August 31, 2022. In order to exercise its termination option, Acumen Solutions must give notice of termination by November 30, 2021 and pay a termination fee of $448,515.

	With respect to Loan No. 16, Rockside Office Portfolio, with respect to the property Freedom Square III, the largest tenant at the property, Sterling, has a one-time termination right effective on the seventh anniversary of the lease. In order to exercise its termination option, Sterling must give twelve months’ notice of its intent to exercise the termination option and pay a termination fee of $962,984 plus unamortized TI/LC costs associated with the parking lot sublease.

	With respect to Loan No. 18, 701 East 22nd Street, the Second Largest Tenant at the property, Envoy LLC has the option to terminate its effective as of June 30, 2021. In order to exercise its termination option, Envoy LLC must provide twelve months’ written notice and pay a termination fee equal to the sum of: (i) three times the sum of the monthly installments of base rent and additional rent payable under the lease; and (ii) the unamortized amount of brokerage commissions, legal fees, rent abatements and tenant improvement allowances as of the termination date. Half of the termination fee will is required to be paid with the notice of exercising the termination option and the balance is required to be paid no later than the termination date.

	With respect to Loan No. 22, Goldstar Industrial Portfolio, with respect to the 5495 Levering Avenue Property, the largest tenant, David H. Elliot Company, Inc. has the option to terminate its lease if the contract between the tenant and Exelon/BGE is altered in a way that impacts the tenant’s ability to conduct business in the state of Maryland. In order to exercise its termination option, David H. Elliot Company, Inc. must provide 120 days’ notice and pay a termination fee equal to: (i) if the lease termination date occurs during the first thirty-six months of the lease term, $100,000; and (ii) if the lease termination date occurs after the first thirty-six months of the lease term, $50,000.

	With respect to Loan No. 24, Lakefront I & II, with respect to the Second Largest Tenant, Florida Agency for Workforce Innovation, the lease may be terminated with six months’ written notice in the event a state owned building becomes available. Additionally, Florida Agency for Workforce Innovation has a one-time surrender option of up to 20% of the premises after 36 months with 180 days prior written notice. With respect to the Fifth Largest Tenant, Regions Bank, the lease may be terminated at the end of the thirty-ninth month with nine month’s prior written notice. A termination fee equal to (i) the unamortized balance of the lease costs and (iii) three months’ rent will be payable at the early termination date.

	With respect to Loan No. 30, 1442 Pennsylvania Avenue Southeast, the Second Largest Tenant, McCormick Paint Works Co., has the right to terminate its lease on September 30, 2020 with 12 months’ prior written notice and payment of a termination fee.

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

	With regards to Loan No. 1, Park Center Phase I, the borrower is not required to make monthly deposits to the tax or insurance reserve account so long as a trigger period or tenant failure event, as defined in the loan agreement, is not continuing. After the occurrence of a trigger period or tenant failure event, borrower is required to remit to the lender, for deposit into the basic carrying costs escrow account, an amount equal to the sum of: (i) 1/12th of the taxes that the lender reasonably estimates, based on information provided by the borrower, will be payable during the ensuing 12 months, plus (ii) 1/12th of the insurance premiums that the lender reasonably estimates, based on information provided by the borrower, will be payable during the ensuing 12 months. On each payment date during the continuance of a trigger period, the borrower is required to remit to the lender, for deposit into the TI/LC reserve account, an amount equal to the monthly TI/LC amount, $49,244. On each payment date during the continuance of a trigger period, the borrower is required to remit to the lender, for deposit into the capital expenditure reserve account, an amount equal to the monthly capital expenditure amount.

	With regards to Loan No. 2, GNL Portfolio, so long as no cash sweep period is continuing, the borrower is not required to make monthly deposits into the reserves. During the continuance of a cash sweep period, borrower is required to deliver to lender (a) 1/12^th of the estimated annual taxes and insurance premiums, (b) 1/12^th of the product of $0.25 multiplied by the total number of aggregate rentable square feet comprising all of the properties then subject to the lien of the security instruments for replacements, capital expenditures in accordance with approved annual budget, and repairs required to be made to the properties during the calendar year, and (c) 1/12^th of the product of $1.00 multiplied by the total number of aggregate rentable square feet comprising all of the properties then subject to the lien of the security instruments for tenant improvements and leasing commissions. Upon the occurrence and during the continuance of a lease sweep period and provided no cash sweep period exists, borrower is required to reserve an amount equal to all cash flow attributable to any lease which caused the lease sweep event.

	With regards to Loan No. 4, Westin Times Square Fee, the Westin Times Square Fee loan documents do not require ongoing monthly escrows for property taxes, insurance and FF&E reserves as long as (i) the Ground Lease requires the tenant thereunder to pay all property taxes, insurance and capital improvement items with respect to the Westin Times Square Fee property, (ii) the Ground Lease is in full force and effect, (iii) no event of default has occurred and is continuing and (iv) the borrower provides satisfactory evidence to the lender of payment of property taxes and insurance and that FF&E funds are reserved pursuant to the Westin Times Square management agreement.

	With regards to Loan No. 5, One California Plaza, the borrower is not required to make monthly deposits to the tax and insurance reserve account so long as a cash sweep period, as defined in the loan agreement, is not continuing. On each payment date during the continuation of a cash sweep period, the borrower is required to deposit into the tax and insurance reserve account on each payment date (a) 1/12th of the property taxes that the lender estimates will be payable during the ensuing 12 months or such higher amount necessary to accumulate with the lender sufficient funds to pay all such property taxes at least 30 days prior to the earlier of (i) the date that the same will become delinquent and (ii) the date that additional charges or interest will accrue due to the non-payment, and (b) except to the extent the lender has waived in writing the insurance escrow because the insurance required under the mortgage loan documents is maintained under a blanket insurance policy acceptable to the lender, 1/12th of the insurance premiums that the lender estimates will be payable during the ensuing 12 months for the renewal of the applicable insurance or such higher amount necessary to pay all such insurance premiums at least 30 days prior to the expiration of the policies.

	With regards to Loan No. 6, Lehigh Valley Mall, the borrower is not required to make monthly deposits to the tax and insurance reserve account so long as a DSCR reserve trigger period or occupancy trigger period, as defined in the loan agreement, has not occurred and is not continuing. The borrower is required to pay the lender, on each scheduled payment date, 1/12th of the taxes and other charges that the lender reasonably estimates will be payable in respect of the property during the ensuing 12 months in order to accumulate sufficient funds to pay all such taxes and other charges at least 30 days prior to the respective due dates. The borrower is required to pay the lender on each scheduled payment date, 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the applicable insurance in order to pay all such insurance premiums at least 30 days prior to the expiration of the policies.

	With respect to Loan No. 7, The Standard Highline NYC, if the property manager or any replacement property manager is not directly paying the real estate taxes pursuant to The Standard Highline NYC Whole Loan documents, the borrower is required to escrow 1/12th of the annual estimated tax payments to the taxes reserve account. If the property manager or any replacement property manager is directly paying the insurance premiums for all coverages required pursuant to The Standard Highline NYC Whole Loan documents, the borrower is not required to escrow 1/12th of the annual estimated insurance payments to the insurance reserve account. If the existing management agreement is terminated or a replacement management agreement is not in place that adequately reserves for furniture, fixtures, and equipment, the borrower is required to escrow an amount equal to 1/12th of 3% of gross income from operations for the previous calendar year to the FF&E reserve account. In terms of Façade Remediation Reserve, the borrower is required to escrow an amount equal to $231,158 on each payment date occurring in December 2017, January 2018 and May 2018. Additionally, the borrower is required to escrow an amount equal to $115,579 on each payment date occurring from June 2018 - November 2018; provided, however, if available cash on any payment date is insufficient to make the full monthly payment into the Façade Remediation Reserve, any shortfall will be added to the monthly amount to be collected on the subsequent payment date. Upon approval of the façade report by lender, lender will be required to increase or decrease the monthly payment deposit required above to reflect a new monthly deposit amount such that 110% of the budgeted amount set forth in the façade report will be deposited in the normal course by the December 2018 payment date. In terms of Seasonal Reserve, On December 5, 2017, the borrower is required to deposit $980,986 into the Seasonal Reserve. On each payment date occurring in each of the months of May through January inclusive, monthly 1/9th of the amount (“Shortfall Amount”) by which (i) the total amount of all debt service, reserves and all other amounts due and payable to lender under the loan documents on the payment dates in the prior February, March and April months, exceeded (ii) the total amount of the rents deposited for such payment dates in the prior February, March and April months, if DSCR is less than 1.70x on any April payment date. If DSCR is not less than 1.70x on any April payment date, the borrower is only required to make a single deposit of the Shortfall Amount on the following December payment date.

	With respect to Loan No. 8, Centre 425 Bellevue, the monthly CapEx reserve deposit amount equal to $2,974 will commence on the payment date in 37th payment date and continue on each payment date thereafter.

	With regards to Loan No. 9, 379 West Broadway, the borrower is not required to make monthly deposits to the tax and insurance reserve account so long as a cash sweep period, as defined in the loan agreement, is not continuing. The borrower is required to pay the lender, while a cash sweep period shall exist, on each payment date (i) 1/12th of the taxes and other charges that the lender estimates will be payable during the ensuing 12 months in order to pay all such taxes and other charges at least 30 days prior to the respective due dates; provided that if the lender determines that such amounts are not sufficient, the borrower will be required to make a payment equal to the amount determined by the lender to pay the taxes and other charges, within five days of the lender’s request; and (ii) 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the applicable insurance policies at least 30 days prior to the expiration of the policies; provided that if the lender determines that such amounts are not be sufficient, the borrower will be required to make a payment equal to the amount determined by the lender to pay the insurance premium, within five days of the lender’s request.

	With respect to Loan No. 10, 600 Vine, the borrower is also required to escrow monthly $36,181 into TI/LC reserve (the “Required Deposit”) and $24,121 into TI/LC reserve (the “Regular Deposit”, together with the Required Deposit, the “Ongoing TI/LC Reserve”). The Ongoing TI/LC Reserve, together with $4,500,000 upfront TI/LC reserve, is subject to a reserve cap in an amount of $3,000,000 and a reserve floor in an amount of $1,000,000. As a result, at the origination of the 600 Vine Mortgage Loan, no monthly Ongoing TI/LC Reserve is required to be deposited. In addition, on each payment date through and including the payment date occurring in September, 2020, the applicable amount ranging from $62,885 to $87,450 as described in the 600 Vine Whole Loan documents (the “Special TI/LC Reserve”) is required to be deposited. The collection of Special TI/LC Reserve is not subject to the cap or floor.

	With respect to Loan No. 11, 300 Montgomery, during the Cash Management Period, as defined in the loan agreement, the borrower is required to pay lender on each payment date, (i) an amount initially equal to $3,857 of capital expense reserve and (iv) an amount equal to $16,070 of TI/LC reserve.

	With respect to Loan No. 16, Rockside Office Portfolio, with respect to the tax reserve, monthly deposits are waived as long as there is no transfer or assumption of the loan. With respect to the insurance reserve, monthly deposits are waived as long as (i) there is no transfer or assumption of the loan and (ii) a blanket insurance policy providing coverage for the mortgaged property is in place. With respect to the TI/LC reserve, monthly deposits of the leasing reserve are waived as long as there is no transfer or assumption of the loan.

	With respect to Loan No. 18, 701 East 22nd Street, with respect to the insurance reserve, monthly payments are waived as long as a blanket insurance policy is in place. With respect to the TI/LC reserve, monthly payments are not required unless the balance of the reserve falls below at $450,000. Upon the TI/LC reserve balance falling below $450,000 monthly deposits of $14,508 monthly will be required.

	With respect to Loan No. 19, 237 East Fordham Road, the monthly TI/LC reserve deposit in an amount equal to $3,000 will commence on the payment date occurring in December 2021 and continue on each payment date thereafter.

	With respect to Loan No. 27, Southern Woods, with respect to the replacement reserve, monthly reserve payments are waived unless the balance in the account falls below $100,000. Upon falling below the cap, monthly reserve payments of $2,167 will commence.

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

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

(24)	With respect to Loan No. 3, Yorkshire & Lexington Towers, a Holdback Reserve in the amount of $4,102,064 was escrowed at origination. As of October 24, 2017, one disbursement in the amount of $1,540,192 was made to the borrower from the Holdback Reserve account. If no event of default exists, then at any time the amounts in the Holdback Reserve account exceed an amount equal to five times the difference of (x) $38,000,000 and (y) gross income from operations of the Mortgaged Properties (the “Threshold Amount”), then all amounts on deposit in the Holdback Reserve account in excess of the Threshold Amount will be (i) during the continuation of a cash management trigger event, transferred to the cash management account, or (ii) in the absence of a cash management trigger event, returned to the borrower. Upon the full repayment of the Yorkshire & Lexington Towers Whole Loan or a defeasance in full, the reserve will be applied first to the Mezzanine A Loan, then, if the Mezzanine A Loan has been repaid in full, to the Mezzanine B Loan, and finally, if both Mezzanine loans have been repaid in full, to the borrower.

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

	With regards to Loan No. 4, Westin Times Square Fee, the borrower has environmental liability coverage through January 1, 2020.

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

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Intercreditor Agreement	Combined Minimum DSCR	Combined Maximum LTV	Combined Debt Yield
7	The Standard Highline-NYC	$45,000,000	5.30%	Yes	1.50x	75%	NAP
11	300 Montgomery	$66,000,000	3.50%	Yes	1.50x	80%	NAP

(27)	Other Items:

	With respect to Loan No. 7, The Standard Highline NYC, the borrower, GC SHL, LLC, is the sole party liable for any breach or violation of the non-recourse carveout provisions in the loan documents.

	With respect to Loan No. 10, 600 Vine, the 600 Vine Whole Loan amortizes based on a non-standard amortization schedule as set forth on Annex G to the preliminary prospectus and the UW NOI DSCR (P&I), UW NOI DSCR (IO), UW NCF DSCR (P&I) and UW NCF DSCR (IO) are calculated based on the aggregate of the twelve-month debt service payments commencing October 2026. Based on the aggregate of the twelve-month debt service payments commencing November 2017, the UW NCF DSCR is 2.04x and based on the average debt service over the remaining term of the loan, the UW NCF DSCR is 1.61x. Additionally, the 600 Vine total debt amortizes based on a non-standard amortization schedule as set forth on Annex G to the preliminary prospectus and the Total Debt UW NCF DSCR is calculated based on the aggregate of the twelve-month debt service payments commencing October 2026.

	With respect to Loan No. 13, 333 North Bedford, the tenants, Grand Prix New York Racing, LLC, Safe Havens Partners, LLC and Safe Haven Auto Storage, LLC occupying 267,973 SF, representing 43.8% of the net rentable SF, are related to the sponsor.

	With respect to Loan No. 15, Totowa Commerce Center, Original Balance, Cut-off Date Balance and Maturity/ARD Balance are allocated to the underlying Mortgaged Properties based on UW NOI.