FWP 1 n1501_anxa-x1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226486-04


	WFCM 2019-C49 Disclaimer STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., Academy Securities, Inc., Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type	Specific Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Cut-off Date Balance Per Unit/SF	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)
1	Innisfree Portfolio	LCF		Various	Fort Walton Beach	FL	32548	Hospitality	Full Service	Various		330	Rooms	177,017	58,500,000	58,415,464	7.5%	48,419,219
1.01	Hilton Garden Inn Fort Walton Beach	LCF		1297 Miracle Strip Parkway Southeast	Fort Walton Beach	FL	32548	Hospitality	Full Service	2017		178	Rooms		34,500,000	34,450,145	4.4%
1.02	Holiday Inn Fort Walton Beach	LCF		1299 Miracle Strip Parkway Southeast	Fort Walton Beach	FL	32548	Hospitality	Full Service	2014		152	Rooms		24,000,000	23,965,318	3.1%
2	Bristow Center	WFB		10250-10492 Bristow Center Drive	Bristow	VA	20136	Retail	Anchored	2007		158,082	Sq. Ft.	335	53,000,000	53,000,000	6.8%	53,000,000
3	Residence Inn Denver City Center	WFB		1725 Champa Street	Denver	CO	80202	Hospitality	Extended Stay	2006	2018	228	Rooms	208,333	47,500,000	47,500,000	6.1%	47,500,000
4	Shops at Trace Fork	RMF		50 RHL Boulevard	Charleston	WV	25309	Retail	Anchored	1999		367,460	Sq. Ft.	110	40,350,000	40,350,000	5.2%	40,350,000
5	575 Maryville	Barclays		575 Maryville Centre Drive	Town & Country	MO	63141	Office	Suburban	1999		253,492	Sq. Ft.	138	35,000,000	35,000,000	4.5%	35,000,000
6	Grapevine Station	WFB		1022 Texan Trail	Grapevine	TX	76051	Multifamily	Garden	2013		273	Units	124,542	34,000,000	34,000,000	4.4%	34,000,000
7	Nostrand Avenue Shopping Center	Barclays		3779-3861 Nostrand Avenue	Brooklyn	NY	11235	Retail	Anchored	1960		80,991	Sq. Ft.	331	26,775,000	26,775,000	3.5%	26,775,000
8	Roseville Shopping Center	RMF		1901-1913,1919-1925,1927 Douglas Boulevard	Roseville	CA	95661	Retail	Shadow Anchored	1991		96,791	Sq. Ft.	247	23,887,500	23,887,500	3.1%	21,028,752
9	Northchase Office Portfolio	WFB		Various	Various	GA	Various	Office	Suburban	Various	2018	255,726	Sq. Ft.	76	19,500,000	19,500,000	2.5%	19,500,000
9.01	Northchase	WFB		1165 Northchase Parkway Southeast	Marietta	GA	30067	Office	Suburban	1986	2018	85,042	Sq. Ft.		6,550,000	6,550,000	0.8%
9.02	Crestwood	WFB		3675 Crestwood Parkway Northwest	Duluth	GA	30096	Office	Suburban	1987	2018	93,681	Sq. Ft.		6,480,000	6,480,000	0.8%
9.03	Mansell	WFB		675 and 695 Mansell Road	Roswell	GA	30076	Office	Suburban	1999	2018	77,003	Sq. Ft.		6,470,000	6,470,000	0.8%
10	Catania Pasadena	Barclays		277 West Green Street	Pasadena	CA	91101	Multifamily	Mid-Rise	2012		33	Units	536,364	17,700,000	17,700,000	2.3%	17,700,000
11	Merge Office	WFB		5405, 5455 and 5555 Garden Grove Boulevard	Westminster	CA	92683	Office	Suburban	1981	2017	129,655	Sq. Ft.	136	17,662,500	17,617,011	2.3%	14,487,973
12	DoubleTree Leominster	WFB		99 Erdman Way	Leominster	MA	01453	Hospitality	Full Service	1988	2017	187	Rooms	85,267	16,000,000	15,944,841	2.1%	13,266,262
13	Dominion Tower	LCF		999 Waterside Drive	Norfolk	VA	23502	Office	CBD	1988	2018	403,276	Sq. Ft.	152	15,350,000	15,350,000	2.0%	13,672,728
14	Tristone Flowtech USA	LCF		100 Manufacturers Blvd	Mooresville	NC	28115	Industrial	Manufacturing/ Warehouse	2018		215,000	Sq. Ft.	67	14,400,000	14,400,000	1.9%	14,400,000
15	StaxUp Self Storage - San Ysidro	WFB		2260 Via Tercero	San Diego	CA	92173	Self Storage	Self Storage	1985		162,718	Sq. Ft.	87	14,200,000	14,200,000	1.8%	13,097,871
16	The Edge Apartments	LCF		2770 Pine Knoll Drive	Auburn Hills	MI	48326	Multifamily	Student Housing	1990	2018	252	Beds	55,952	14,100,000	14,100,000	1.8%	12,574,488
17	Radisson Yuma	LCF		1501 South Redondo Center Drive	Yuma	AZ	85365	Hospitality	Full Service	2009	2018	154	Rooms	89,166	13,750,000	13,731,635	1.8%	11,642,376
18	Proguard Self Storage - Braeswood	WFB		4456 North Braeswood Boulevard	Houston	TX	77096	Self Storage	Self Storage	2008		117,896	Sq. Ft.	109	12,870,000	12,870,000	1.7%	12,870,000
19	Florissant Marketplace	RMF		8182 North Lindbergh Boulevard	Florissant	MO	63031	Retail	Anchored	1973	2007	146,257	Sq. Ft.	85	12,400,000	12,400,000	1.6%	10,544,624
20	9th Street Marketplace	WFB		5600, 5664 and 5672 South 900 East	Murray	UT	84121	Retail	Anchored	1963	2001	62,523	Sq. Ft.	186	11,650,000	11,650,000	1.5%	10,346,176
21	Westport US Storage NY & CA	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various		70,769	Sq. Ft.	161	11,400,000	11,400,000	1.5%	10,474,818
21.01	US Storage - Hawthorne, NY	WFB		130 and 153 Brady Avenue	Hawthorne	NY	10532	Self Storage	Self Storage	1980		41,895	Sq. Ft.		8,000,000	8,000,000	1.0%
21.02	US Storage - Harbor City, CA	WFB		1239 West 253rd Street	Harbor City	CA	90710	Self Storage	Self Storage	1987		28,874	Sq. Ft.		3,400,000	3,400,000	0.4%
22	601 Hudson Street	LCF		601 Hudson Street	New York	NY	10014	Multifamily	Mid Rise	1885		11	Units	990,909	10,900,000	10,900,000	1.4%	10,900,000
23	Custer Park	RMF		2929 & 3131 Custer Road	Plano	TX	75075	Retail	Shadow Anchored	1983		115,931	Sq. Ft.	91	10,600,000	10,600,000	1.4%	9,821,019
24	One River Place	Barclays		1 River Place	Wilmington	DE	19801	Office	CBD	2004		157,273	Sq. Ft.	159	10,000,000	10,000,000	1.3%	10,000,000
25	1302-1316 Montana Avenue	Barclays		1302-1316 Montana Avenue	Santa Monica	CA	90403	Mixed Use	Retail/Office	1934	1989	15,906	Sq. Ft.	629	10,000,000	10,000,000	1.3%	10,000,000
26	AAA Storage	Barclays		1232 Geneva Highway, 2801 Rucker Boulevard and 4021 Salem Road	Enterprise	AL	36330	Self Storage	Self Storage	1997	2018	335,791	Sq. Ft.	30	10,000,000	10,000,000	1.3%	10,000,000
27	La Puente Yard	WFB		351-359 North Covina Lane	La Puente	CA	91746	Industrial	Warehouse	1962	2001	415,121	Sq. Ft.	24	10,000,000	10,000,000	1.3%	10,000,000
28	Rockaway Commons	RMF		204-212 Route 46	Rockaway	NJ	07866	Retail	Anchored	2006		86,615	Sq. Ft.	115	10,000,000	9,962,126	1.3%	8,154,388
29	Staybridge Suites - Oconomwoc	CIIICM		1141 Blue Ribbon Drive	Oconomowoc	WI	53066	Hospitality	Extended Stay	2009	2017	128	Rooms	77,189	9,925,000	9,880,170	1.3%	7,621,287
30	Holland Art Van	LCF		1301 East Mall Drive	Holland	OH	43528	Retail	Single Tenant	2013		91,388	Sq. Ft.	106	9,700,000	9,668,027	1.2%	7,370,300
31	Country Inn & Suites - Orlando	RMF		7701 Universal Boulevard	Orlando	FL	32819	Hospitality	Limited Service	2000		170	Rooms	55,807	9,500,000	9,487,273	1.2%	8,036,684
32	Woodmen Corporate Center	WFB		7150 Campus Drive	Colorado Springs	CO	80920	Office	Suburban	1985	2018	107,034	Sq. Ft.	79	8,500,000	8,500,000	1.1%	8,500,000
33	Westpointe Retail Center	WFB		8603 State Highway 151	San Antonio	TX	78245	Retail	Unanchored	2008		29,855	Sq. Ft.	284	8,500,000	8,479,564	1.1%	7,067,198
34	Homewood Suites Laredo	LCF		98 Calle Del Norte Road	Laredo	TX	78041	Hospitality	Extended Stay	2005	2015	105	Rooms	80,045	8,420,000	8,404,758	1.1%	6,475,162
35	OKC MHP Portfolio	CIIICM		Various	Various	OK	Various	Manufactured Housing Community	Manufactured Housing Community	1980	Various	356	Pads	23,174	8,250,000	8,250,000	1.1%	7,327,892
35.01	El Reno MHP	CIIICM		1501 South Rock Island Avenue	El Reno	OK	73036	Manufactured Housing Community	Manufactured Housing Community	1980	2018	165	Pads		3,823,500	3,823,500	0.5%
35.02	Sunnylane MHP	CIIICM		17200 South Sunnylane Road	Norman	OK	73071	Manufactured Housing Community	Manufactured Housing Community	1980	2017	102	Pads		2,364,000	2,364,000	0.3%
35.03	Skyview MHP	CIIICM		1644 East US 66	El Reno	OK	73036	Manufactured Housing Community	Manufactured Housing Community	1980	2017	89	Pads		2,062,500	2,062,500	0.3%
36	Heatherstone Apartments	RMF		9730 East 33rd Street	Tulsa	OK	74146	Multifamily	Garden	1970	2018	252	Units	32,540	8,200,000	8,200,000	1.1%	7,138,376
37	Jewel-Osco Elgin	RMF		1660 Larkin Avenue	Elgin	IL	60123	Retail	Single Tenant	1968	2009	69,129	Sq. Ft.	110	7,600,000	7,600,000	1.0%	7,600,000
38	19501 South Santa Fe Avenue	WFB		19501 South Santa Fe Avenue	Rancho Dominguez	CA	90221	Industrial	Warehouse	1957	1985	71,250	Sq. Ft.	105	7,500,000	7,500,000	1.0%	7,500,000
39	Stoneridge III	CIIICM		40900 Woodward Avenue	Bloomfield Hills	MI	48304	Office	Suburban	1984	2015	61,096	Sq. Ft.	117	7,150,000	7,150,000	0.9%	6,088,268
40	East North Self Storage	RMF		4329 East North Street	Greenville	SC	29615	Self Storage	Self Storage	2000		71,425	Sq. Ft.	95	6,750,000	6,750,000	0.9%	6,036,647
41	Central Park Apartments	LCF		631 Orleans Street	Detroit	MI	48207	Multifamily	Garden	1963	2017	92	Units	69,293	6,375,000	6,375,000	0.8%	5,709,488
42	Hampton Inn Brevard	RMF		275 Forest Gate Drive	Pisgah Forest	NC	28768	Hospitality	Limited Service	1996	2018	80	Rooms	76,106	6,100,000	6,088,468	0.8%	4,618,092
43	Too Much Self Storage	WFB		2010 South University Avenue	Little Rock	AR	72204	Self Storage	Self Storage	2002		75,500	Sq. Ft.	80	6,035,000	6,035,000	0.8%	5,366,460
44	Shadow Glen Apartments	RMF		2800 Floyd Avenue	Modesto	CA	95355	Multifamily	Garden	1987		51	Units	117,647	6,000,000	6,000,000	0.8%	5,373,332
45	599 Johnson Ave	LCF		599 Johnson Avenue	Brooklyn	NY	11237	Mixed Use	Retail/ Office	1931	2017	27,414	Sq. Ft.	212	5,800,000	5,800,000	0.7%	5,800,000
46	659 Broadway	RMF		659 Broadway	New York	NY	10012	Retail	Single Tenant	1930		4,876	Sq. Ft.	1,190	5,800,000	5,800,000	0.7%	5,800,000
47	100 Gardner Park	LCF		100 Gardner Park	Peachtree City	GA	30269	Mixed Use	Industrial/Office	1998	2017	129,861	Sq. Ft.	43	5,550,000	5,550,000	0.7%	4,928,618
48	St. Lucie MHC	Barclays		11500 Southwest Kanner Highway	Indiantown	FL	34956	Manufactured Housing Community	Manufactured Housing Community	1963		217	Pads	24,849	5,400,000	5,392,274	0.7%	4,482,271
49	Carrington Ridge Phase II	LCF		312 Foxtail Drive	Pataskala	OH	43062	Multifamily	Garden	2018		36	Units	140,278	5,050,000	5,050,000	0.7%	4,667,367
50	Tolip Apartments	CIIICM		25 McConkey Drive; 1035 & 1067 Delaware Road; 1370 Sheridan Drive; 25 Logan Avenue; 940 Englewood Avenue	Tonawanda	NY	14223	Multifamily	Garden	1968	2018	107	Units	45,327	4,850,000	4,850,000	0.6%	4,329,782
51	Howard Park Plaza- CA	WFB		1504 and 1628 Howard Road	Madera	CA	93637	Retail	Anchored	1972	1992	98,546	Sq. Ft.	49	4,800,000	4,792,769	0.6%	3,925,294
52	Holiday Park MHC	CIIICM		3500 West Brookfield Drive	Muncie	IN	47302	Manufactured Housing Community	Manufactured Housing Community	1972	1995	248	Pads	18,548	4,600,000	4,600,000	0.6%	4,019,385
53	Coach Post MHC	CIIICM		3633 7th Avenue Southwest	Olympia	WA	98502	Manufactured Housing Community	Manufactured Housing Community	1958	2017	75	Pads	55,496	4,170,000	4,162,178	0.5%	3,165,894
54	Telegraph Budget Storage	WFB		21516 Telegraph Road	Brownstown	MI	48183	Self Storage	Self Storage	1940	2014	46,823	Sq. Ft.	72	3,400,000	3,391,128	0.4%	2,781,549
55	Spencer Mini Storage	Barclays		11220 Spencer Highway	La Porte	TX	77571	Self Storage	Self Storage	1977		81,685	Sq. Ft.	39	3,200,000	3,200,000	0.4%	3,200,000
56	Colony MHC	RMF		6786 Mangrove Drive	Merritt Island	FL	32953	Manufactured Housing Community	Manufactured Housing Community	1969		143	Pads	21,329	3,050,000	3,050,000	0.4%	3,050,000
57	GA MHC Portfolio	CIIICM		Various	Various	GA	Various	Manufactured Housing Community	Manufactured Housing Community	Various	Various	158	Pads	18,926	3,000,000	2,990,241	0.4%	2,511,693
57.01	Deer Run II MHC	CIIICM		140 Union Chapel Road Northwest	Eatonton	GA	31024	Manufactured Housing Community	Manufactured Housing Community	1978	2018	67	Pads		1,307,000	1,302,748	0.2%
57.02	EagleTrace/Shade Tree Village	CIIICM		514 & 520 Burnett Ferry Road	Rome	GA	30165	Manufactured Housing Community	Manufactured Housing Community	1987		91	Pads		1,693,000	1,687,492	0.2%
58	16755 Baseline	WFB		16755 Southwest Baseline Road	Beaverton	OR	97006	Retail	Unanchored	2004		12,000	Sq. Ft.	179	2,145,000	2,145,000	0.3%	2,145,000
59	Starbucks - North Cicero	Barclays		4155 North Cicero Avenue	Chicago	IL	60641	Retail	Single Tenant	2018		2,500	Sq. Ft.	655	1,636,250	1,636,250	0.2%	1,636,250
60	2218 Old Middlefield Way	WFB		2218 Old Middlefield Way	Mountain View	CA	94043	Office	R&D	1973	2017	10,314	Sq. Ft.	150	1,550,000	1,550,000	0.2%	1,550,000
61	Ridgewood MHC	CIIICM		2000 Ridgewood Road	Chapel Hill	NC	27516	Manufactured Housing Community	Manufactured Housing Community	1979		60	Pads	25,417	1,525,000	1,525,000	0.2%	1,366,933
62	Archwood Apartments	WFB		3209 and 3311 Archwood Avenue	Cleveland	OH	44109	Multifamily	Garden	1929	2018	44	Units	27,207	1,200,000	1,197,091	0.2%	996,147
63	Dollar General New Hampton	LCF		809 North Linn Avenue	New Hampton	IA	50659	Retail	Single Tenant	2018		9,002	Sq. Ft.	110	994,000	994,000	0.1%	994,000
64	Dollar General Pinconning	LCF		506 South Mable Street	Pinconning	MI	48650	Retail	Single Tenant	2018		9,026	Sq. Ft.	103	931,000	931,000	0.1%	931,000

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

Mortgage Loan Number

Property Name

ARD Loan

Origination Date

First Pay Date

Last IO Pay Date

First P&I Pay Date

Maturity Date or Anticipated Repayment Date

ARD Loan Maturity Date

Gross Mortgage Rate

Trust Advisor Fee

Certificate Administrator Fee Rate

Servicing Fee

CREFC® IP Royalty License Fee Rate

Asset Representations Reviewer Fee Rate

Net Mortgage Rate

Interest Accrual Method

Innisfree Portfolio

1/29/2019

3/6/2019

2/6/2029

5.21000%

TBD

0.00050%

TBD

Actual/360

1.01

Hilton Garden Inn Fort Walton Beach

1.02

Holiday Inn Fort Walton Beach

Bristow Center

1/3/2019

3/1/2019

2/1/2029

5.10000%

TBD

0.00050%

TBD

Actual/360

Residence Inn Denver City Center

12/19/2018

2/11/2019

1/11/2026

5.14000%

TBD

0.00050%

TBD

Actual/360

Shops at Trace Fork

1/24/2019

3/6/2019

2/6/2029

4.88000%

TBD

0.00050%

TBD

Actual/360

575 Maryville

12/12/2018

2/6/2019

1/6/2029

4.82200%

TBD

0.00050%

TBD

Actual/360

Grapevine Station

1/7/2019

2/11/2019

1/11/2029

5.15000%

TBD

0.00050%

TBD

Actual/360

Nostrand Avenue Shopping Center

12/21/2018

2/6/2019

1/6/2029

5.13000%

TBD

0.00050%

TBD

Actual/360

Roseville Shopping Center

12/14/2018

2/6/2019

1/6/2022

2/6/2022

1/6/2029

4.75000%

TBD

0.00050%

TBD

Actual/360

Northchase Office Portfolio

1/31/2019

3/11/2019

2/11/2029

5.00000%

TBD

0.00050%

TBD

Actual/360

9.01

Northchase

9.02

Crestwood

9.03

Mansell

Catania Pasadena

12/21/2018

2/1/2019

1/1/2029

5.32000%

TBD

0.00050%

TBD

Actual/360

Merge Office

12/21/2018

2/11/2019

1/11/2029

4.93000%

TBD

0.00050%

TBD

Actual/360

DoubleTree Leominster

11/20/2018

1/11/2019

12/11/2028

5.26000%

TBD

0.00050%

TBD

Actual/360

Dominion Tower

12/20/2018

2/6/2019

1/6/2022

2/6/2022

1/6/2029

5.29000%

TBD

0.00050%

TBD

Actual/360

Tristone Flowtech USA

1/16/2019

3/6/2019

2/6/2029

5.23900%

TBD

0.00050%

TBD

Actual/360

StaxUp Self Storage - San Ysidro

11/30/2018

1/11/2019

12/11/2023

1/11/2024

12/11/2028

5.00000%

TBD

0.00050%

TBD

Actual/360

The Edge Apartments

2/1/2019

3/6/2019

2/6/2022

3/6/2022

2/6/2029

5.35000%

TBD

0.00050%

TBD

Actual/360

Radisson Yuma

2/1/2019

3/6/2019

2/6/2029

5.95000%

TBD

0.00050%

TBD

Actual/360

Proguard Self Storage - Braeswood

1/3/2019

2/11/2019

1/11/2024

5.00000%

TBD

0.00050%

TBD

Actual/360

Florissant Marketplace

12/20/2018

2/6/2019

1/6/2020

2/6/2020

1/6/2029

5.25000%

TBD

0.00050%

TBD

Actual/360

9th Street Marketplace

12/20/2018

2/11/2019

1/11/2022

2/11/2022

1/11/2029

5.15000%

TBD

0.00050%

TBD

Actual/360

Westport US Storage NY & CA

12/11/2018

1/11/2019

12/11/2023

1/11/2024

12/11/2028

4.75000%

TBD

0.00050%

TBD

Actual/360

21.01

US Storage - Hawthorne, NY

21.02

US Storage - Harbor City, CA

601 Hudson Street

1/8/2019

3/6/2019

2/6/2029

5.35500%

TBD

0.00050%

TBD

Actual/360

Custer Park

11/16/2018

1/6/2019

12/6/2023

1/6/2024

12/6/2028

5.30000%

TBD

0.00050%

TBD

Actual/360

One River Place

11/1/2018

12/6/2018

11/6/2028

4.73500%

TBD

0.00050%

TBD

Actual/360

1302-1316 Montana Avenue

12/27/2018

2/6/2019

1/6/2029

5.29000%

TBD

0.00050%

TBD

Actual/360

AAA Storage

1/18/2019

3/6/2019

2/6/2029

4.58000%

TBD

0.00050%

TBD

Actual/360

La Puente Yard

1/31/2019

3/11/2019

2/11/2029

4.78000%

TBD

0.00050%

TBD

Actual/360

Rockaway Commons

12/7/2018

1/6/2019

12/6/2028

4.75000%

TBD

0.00050%

TBD

Actual/360

Staybridge Suites - Oconomwoc

11/13/2018

1/11/2019

12/11/2028

5.75000%

TBD

0.00050%

TBD

Actual/360

Holland Art Van

12/7/2018

2/6/2019

1/6/2029

5.45000%

TBD

0.00050%

TBD

Actual/360

Country Inn & Suites - Orlando

1/25/2019

3/6/2019

2/6/2029

5.92000%

TBD

0.00050%

TBD

Actual/360

Woodmen Corporate Center

1/25/2019

3/11/2019

2/11/2029

4.87000%

TBD

0.00050%

TBD

Actual/360

Westpointe Retail Center

12/27/2018

2/11/2019

1/11/2029

5.35000%

TBD

0.00050%

TBD

Actual/360

Homewood Suites Laredo

1/31/2019

3/6/2019

2/6/2029

5.80000%

TBD

0.00050%

TBD

Actual/360

OKC MHP Portfolio

2/4/2019

3/11/2019

2/11/2022

3/11/2022

2/11/2029

5.16000%

TBD

0.00050%

TBD

Actual/360

35.01

El Reno MHP

35.02

Sunnylane MHP

35.03

Skyview MHP

Heatherstone Apartments

1/16/2019

3/6/2019

2/6/2021

3/6/2021

2/6/2029

5.25000%

TBD

0.00050%

TBD

Actual/360

Jewel-Osco Elgin

1/18/2019

3/6/2019

2/6/2029

4.95000%

TBD

0.00050%

TBD

Actual/360

19501 South Santa Fe Avenue

12/21/2018

2/11/2019

1/11/2029

5.60000%

TBD

0.00050%

TBD

Actual/360

Stoneridge III

1/30/2019

3/11/2019

2/11/2020

3/11/2020

2/11/2029

5.30000%

TBD

0.00050%

TBD

Actual/360

East North Self Storage

12/6/2018

1/6/2019

12/6/2021

1/6/2022

12/6/2028

5.48000%

TBD

0.00050%

TBD

Actual/360

Central Park Apartments

12/4/2018

1/6/2019

12/6/2021

1/6/2022

12/6/2028

5.55000%

TBD

0.00050%

TBD

Actual/360

Hampton Inn Brevard

1/30/2019

3/6/2019

2/6/2029

5.35000%

TBD

0.00050%

TBD

Actual/360

Too Much Self Storage

12/20/2018

2/11/2019

1/11/2022

2/11/2022

1/11/2029

5.21000%

TBD

0.00050%

TBD

Actual/360

Shadow Glen Apartments

12/17/2018

2/6/2019

1/6/2022

2/6/2022

1/6/2029

5.55000%

TBD

0.00050%

TBD

Actual/360

599 Johnson Ave

11/15/2018

1/6/2019

12/6/2028

5.59300%

TBD

0.00050%

TBD

Actual/360

659 Broadway

12/20/2018

2/6/2019

1/6/2029

4.99000%

TBD

0.00050%

TBD

Actual/360

100 Gardner Park

1/14/2019

3/6/2019

2/6/2022

3/6/2022

2/6/2029

5.15000%

TBD

0.00050%

TBD

Actual/360

St. Lucie MHC

1/25/2019

3/6/2019

2/6/2029

5.30000%

TBD

0.00050%

TBD

Actual/360

Carrington Ridge Phase II

11/30/2018

1/6/2019

12/6/2023

1/6/2024

12/6/2028

5.13300%

TBD

0.00050%

TBD

Actual/360

Tolip Apartments

1/29/2019

3/11/2019

2/11/2022

3/11/2022

2/11/2029

5.40000%

TBD

0.00050%

TBD

Actual/360

Howard Park Plaza- CA

2/1/2019

3/11/2019

2/11/2029

4.84000%

TBD

0.00050%

TBD

Actual/360

Holiday Park MHC

1/4/2019

2/11/2019

1/11/2021

2/11/2021

1/11/2029

5.40000%

TBD

0.00050%

TBD

Actual/360

Coach Post MHC

2/4/2019

3/11/2019

2/11/2029

5.43000%

TBD

0.00050%

TBD

Actual/360

Telegraph Budget Storage

1/11/2019

2/11/2019

1/11/2029

4.85000%

TBD

0.00050%

TBD

Actual/360

Spencer Mini Storage

1/18/2019

3/6/2019

2/6/2024

4.95000%

TBD

0.00050%

TBD

Actual/360

Colony MHC

1/18/2019

3/6/2019

2/6/2024

6.00000%

TBD

0.00050%

TBD

Actual/360

GA MHC Portfolio

11/19/2018

1/11/2019

12/11/2028

5.57000%

TBD

0.00050%

TBD

Actual/360

57.01

Deer Run II MHC

57.02

EagleTrace/Shade Tree Village

16755 Baseline

12/18/2018

2/11/2019

1/11/2029

5.25000%

TBD

0.00050%

TBD

Actual/360

Starbucks - North Cicero

12/6/2018

1/6/2019

12/6/2028

5.45000%

TBD

0.00050%

TBD

Actual/360

2218 Old Middlefield Way

12/6/2018

1/11/2019

12/11/2028

4.98500%

TBD

0.00050%

TBD

Actual/360

Ridgewood MHC

10/4/2018

11/11/2018

10/11/2021

11/11/2021

10/11/2028

5.59000%

TBD

0.00050%

TBD

Actual/360

Archwood Apartments

12/28/2018

2/11/2019

1/11/2029

5.30000%

TBD

0.00050%

TBD

Actual/360

Dollar General New Hampton

1/30/2019

3/6/2019

2/6/2029

2/6/2034

5.97000%

TBD

0.00050%

TBD

Actual/360

Dollar General Pinconning

1/30/2019

3/6/2019

2/6/2029

2/6/2034

5.99000%

TBD

0.00050%

TBD

Actual/360

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

Mortgage Loan Number	Property Name	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)	Appraisal Date
1	Innisfree Portfolio	321,591.34	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	94,800,000	8/21/2018
1.01	Hilton Garden Inn Fort Walton Beach														54,700,000	8/21/2018
1.02	Holiday Inn Fort Walton Beach														40,100,000	8/21/2018
2	Bristow Center	229,004.17	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	5	5	78,600,000	11/26/2018
3	Residence Inn Denver City Center	206,849.31	Interest-only, Balloon	Actual/360	84	82	84	82	0	0	2	L(24),GRTR 1% or YM(53),O(7)	0	5	79,400,000	11/14/2019
4	Shops at Trace Fork	166,824.83	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(93),O(4)	0	0	67,550,000	11/26/2018
5	575 Maryville	142,985.69	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(89),O(5)	0	0	50,280,000	9/6/2018
6	Grapevine Station	148,348.61	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	53,000,000	11/8/2018
7	Nostrand Avenue Shopping Center	116,370.84	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	40,000,000	11/16/2018
8	Roseville Shopping Center	124,608.51	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	34,500,000	11/20/2018
9	Northchase Office Portfolio	82,604.17	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	30,450,000	Various
9.01	Northchase														10,000,000	11/5/2018
9.02	Crestwood														10,650,000	11/9/2018
9.03	Mansell														9,800,000	11/9/2018
10	Catania Pasadena	79,777.83	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(88),O(6)	0, two grace periods of 5 days each per 12 month period	0	31,400,000	10/31/2018
11	Merge Office	94,061.94	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(87),O(7)	0	0	27,700,000	5/1/2019
12	DoubleTree Leominster	88,451.72	Amortizing Balloon		120	117	0	0	360	357	3	L(27),GRTR 1% or YM(89),O(4)	0	5	24,700,000	11/1/2019
13	Dominion Tower	85,143.97	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	87,000,000	11/8/2018
14	Tristone Flowtech USA	63,915.80	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(90),O(5)	0	0	23,000,000	11/30/2018
15	StaxUp Self Storage - San Ysidro	76,228.67	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	0	0	20,600,000	10/29/2018
16	The Edge Apartments	78,736.33	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	22,900,000	12/4/2018
17	Radisson Yuma	81,996.71	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(92),O(3)	0	0	20,400,000	8/1/2018
18	Proguard Self Storage - Braeswood	54,518.75	Interest-only, Balloon	Actual/360	60	58	60	58	0	0	2	L(26),D(28),O(6)	0	0	19,800,000	11/16/2018
19	Florissant Marketplace	68,473.26	Interest-only, Amortizing Balloon	Actual/360	120	118	12	10	360	360	2	L(26),D(90),O(4)	0	0	17,300,000	10/31/2018
20	9th Street Marketplace	63,612.06	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	16,600,000	11/27/2018
21	Westport US Storage NY & CA	59,467.80	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3	L(27),D(86),O(7)	0	0	20,100,000	Various
21.01	US Storage - Hawthorne, NY														14,100,000	10/30/2018
21.02	US Storage - Harbor City, CA														6,000,000	10/24/2018
22	601 Hudson Street	49,451.94	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	5	16,900,000	10/29/2018
23	Custer Park	58,862.29	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3	L(27),D(89),O(4)	0	0	18,620,000	9/7/2018
24	One River Place	40,115.97	Interest-only, Balloon	Actual/360	120	116	120	116	0	0	4	L(28),D(85),O(7)	0	0	49,500,000	10/5/2018
25	1302-1316 Montana Avenue	44,818.06	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(25),GRTR 1% or YM(91),O(4)	0	0	23,100,000	12/4/2018
26	AAA Storage	38,802.78	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	23,050,000	11/8/2018
27	La Puente Yard	40,497.22	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	17,500,000	11/15/2018
28	Rockaway Commons	52,164.73	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(86),O(7)	0	0	19,000,000	11/26/2018
29	Staybridge Suites - Oconomwoc	62,438.81	Amortizing Balloon		120	117	0	0	300	297	3	L(27),D(90),O(3)	0	0	14,200,000	10/10/2018
30	Holland Art Van	59,277.20	Amortizing Balloon		120	118	0	0	300	298	2	L(23),GRTR 1% or YM(92),O(5)	0	0	16,700,000	10/15/2018
31	Country Inn & Suites - Orlando	56,469.60	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	14,600,000	12/1/2019
32	Woodmen Corporate Center	35,070.76	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(91),O(4)	0	0	13,900,000	11/12/2018
33	Westpointe Retail Center	47,465.16	Amortizing Balloon		120	118	0	0	360	358	2	L(26),GRTR 1% or YM or D(87),O(7)	0	0	11,900,000	12/1/2019
34	Homewood Suites Laredo	53,225.47	Amortizing Balloon		120	119	0	0	300	299	1	L(25),D(92),O(3)	0	0	12,800,000	11/14/2019
35	OKC MHP Portfolio	45,098.01	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(92),O(3)	0	0	11,600,000	10/23/2018
35.01	El Reno MHP														5,400,000	10/23/2018
35.02	Sunnylane MHP														3,500,000	10/23/2018
35.03	Skyview MHP														2,700,000	10/23/2018
36	Heatherstone Apartments	45,280.70	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	0	12,200,000	11/21/2018
37	Jewel-Osco Elgin	31,872.50	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	14,800,000	11/7/2018
38	19501 South Santa Fe Avenue	35,583.33	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	17,270,000	1/1/2019
39	Stoneridge III	39,704.28	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360	1	L(25),D(92),O(3)	0	0	10,100,000	12/21/2018
40	East North Self Storage	38,241.10	Interest-only, Amortizing Balloon	Actual/360	120	117	36	33	360	360	3	L(27),D(89),O(4)	0	0	9,700,000	11/13/2018
41	Central Park Apartments	36,396.79	Interest-only, Amortizing Balloon	Actual/360	120	117	36	33	360	360	3	L(27),D(89),O(4)	0	0	12,100,000	10/11/2018
42	Hampton Inn Brevard	36,914.88	Amortizing Balloon		120	119	0	0	300	299	1	L(25),D(91),O(4)	0	0	10,300,000	11/30/2018
43	Too Much Self Storage	33,176.13	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),GRTR 1% or YM(90),O(4)	0	5	8,350,000	11/13/2018
44	Shadow Glen Apartments	34,255.80	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	8,680,000	10/1/2018
45	599 Johnson Ave	27,483.38	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	12,000,000	8/1/2018
46	659 Broadway	24,520.31	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	9,200,000	9/27/2018
47	100 Gardner Park	30,304.46	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	11,500,000	11/20/2018
48	St. Lucie MHC	29,986.45	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	8,950,000	9/20/2018
49	Carrington Ridge Phase II	27,521.46	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360	3	L(27),D(90),O(3)	0	0	7,600,000	11/29/2018
50	Tolip Apartments	27,234.24	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1	L(25),D(92),O(3)	0	0	7,300,000	11/28/2018
51	Howard Park Plaza- CA	25,300.12	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	8,700,000	11/29/2018
52	Holiday Park MHC	25,830.42	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360	360	2	L(26),D(91),O(3)	0	0	6,870,000	11/13/2018
53	Coach Post MHC	25,433.42	Amortizing Balloon		120	119	0	0	300	299	1	L(25),D(92),O(3)	0	0	6,250,000	9/18/2018
54	Telegraph Budget Storage	17,941.52	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	5,500,000	11/13/2018
55	Spencer Mini Storage	13,420.00	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1	L(25),D(31),O(4)	0	0	5,820,000	12/4/2018
56	Colony MHC	15,504.17	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1	L(25),D(31),O(4)	0	0	5,180,000	12/7/2018
57	GA MHC Portfolio	17,165.66	Amortizing Balloon		120	117	0	0	360	357	3	L(27),D(90),O(3)	0	0	4,750,000	5/15/2018
57.01	Deer Run II MHC														2,070,000	5/15/2018
57.02	EagleTrace/Shade Tree Village														2,680,000	5/15/2018
58	16755 Baseline	9,540.78	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	3,575,000	11/14/2018
59	Starbucks - North Cicero	7,555.16	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	3,000,000	10/29/2018
60	2218 Old Middlefield Way	6,546.27	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	3,600,000	7/2/2018
61	Ridgewood MHC	8,745.09	Interest-only, Amortizing Balloon	Actual/360	120	115	36	31	360	360	5	L(29),D(88),O(3)	0	0	2,250,000	8/28/2018
62	Archwood Apartments	6,663.66	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	1,670,000	1/1/2019
63	Dollar General New Hampton	5,027.57	Interest-only, ARD	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0	0	1,420,000	10/3/2018
64	Dollar General Pinconning	4,724.70	Interest-only, ARD	Actual/360	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0	0	1,330,000	10/5/2018

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

Mortgage Loan Number	Property Name	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)	U/W NCF DSCR (x)	Cut-off Date LTV Ratio	LTV Ratio at Maturity or ARD	Cut-off Date U/W NOI Debt Yield	Cut-off Date U/W NCF Debt Yield	U/W Revenues ($)
1	Innisfree Portfolio									2.17	1.94	61.6%	51.1%	14.3%	12.8%	21,874,518
1.01	Hilton Garden Inn Fort Walton Beach															12,780,390
1.02	Holiday Inn Fort Walton Beach															9,094,128
2	Bristow Center									1.56	1.51	67.4%	67.4%	8.1%	7.8%	5,812,402
3	Residence Inn Denver City Center									2.52	2.32	59.8%	59.8%	13.2%	12.1%	12,717,411
4	Shops at Trace Fork									2.24	2.12	59.7%	59.7%	11.1%	10.5%	5,583,492
5	575 Maryville									2.31	2.00	69.6%	69.6%	11.3%	9.8%	6,561,178
6	Grapevine Station									1.49	1.45	64.2%	64.2%	7.8%	7.6%	4,763,775
7	Nostrand Avenue Shopping Center									1.56	1.46	66.9%	66.9%	8.1%	7.6%	3,341,704
8	Roseville Shopping Center									1.79	1.74	69.2%	61.0%	11.2%	10.9%	3,505,675
9	Northchase Office Portfolio									2.53	2.28	64.0%	64.0%	12.9%	11.6%	4,471,635
9.01	Northchase															1,583,358
9.02	Crestwood															1,577,209
9.03	Mansell															1,311,069
10	Catania Pasadena									1.40	1.39	56.4%	56.4%	7.6%	7.5%	2,453,820
11	Merge Office									1.79	1.67	63.6%	52.3%	11.5%	10.7%	3,149,180
12	DoubleTree Leominster									2.46	2.09	64.6%	53.7%	16.4%	13.9%	9,815,081
13	Dominion Tower									1.64	1.53	70.5%	62.8%	10.9%	10.2%	10,566,058
14	Tristone Flowtech USA									1.72	1.69	62.6%	62.6%	9.2%	9.0%	1,561,894
15	StaxUp Self Storage - San Ysidro									1.39	1.35	68.9%	63.6%	8.9%	8.7%	1,874,886
16	The Edge Apartments									1.33	1.29	61.6%	54.9%	8.9%	8.6%	1,999,931
17	Radisson Yuma									1.77	1.54	67.3%	57.1%	12.7%	11.1%	5,447,024
18	Proguard Self Storage - Braeswood									2.00	1.99	65.0%	65.0%	10.2%	10.1%	2,132,743
19	Florissant Marketplace									1.66	1.46	71.7%	61.0%	11.0%	9.6%	2,283,799
20	9th Street Marketplace									1.35	1.28	70.2%	62.3%	8.9%	8.4%	1,370,618
21	Westport US Storage NY & CA									1.76	1.75	56.7%	52.1%	11.0%	10.9%	1,720,920
21.01	US Storage - Hawthorne, NY															1,139,786
21.02	US Storage - Harbor City, CA															581,134
22	601 Hudson Street									1.30	1.29	64.5%	64.5%	7.1%	7.0%	1,075,592
23	Custer Park									1.85	1.70	56.9%	52.7%	12.3%	11.3%	2,317,645
24	One River Place									2.73	2.50	50.5%	50.5%	13.1%	12.0%	4,367,307
25	1302-1316 Montana Avenue									1.85	1.74	43.3%	43.3%	9.9%	9.4%	1,345,441
26	AAA Storage									3.04	2.96	43.4%	43.4%	14.2%	13.8%	2,103,086
27	La Puente Yard									2.19	2.12	57.1%	57.1%	10.6%	10.3%	1,210,950
28	Rockaway Commons									2.07	1.99	52.4%	42.9%	13.0%	12.5%	1,873,251
29	Staybridge Suites - Oconomwoc									2.13	1.92	69.6%	53.7%	16.1%	14.6%	3,811,245
30	Holland Art Van									1.64	1.64	57.9%	44.1%	12.1%	12.1%	1,205,434
31	Country Inn & Suites - Orlando									1.81	1.58	65.0%	55.0%	12.9%	11.3%	3,882,193
32	Woodmen Corporate Center									2.48	2.22	61.2%	61.2%	12.3%	11.0%	1,960,287
33	Westpointe Retail Center									1.32	1.29	71.3%	59.4%	8.9%	8.7%	1,159,789
34	Homewood Suites Laredo									1.67	1.48	65.7%	50.6%	12.7%	11.2%	3,177,716
35	OKC MHP Portfolio									1.40	1.36	71.1%	63.2%	9.2%	9.0%	1,446,746
35.01	El Reno MHP															667,778
35.02	Sunnylane MHP															417,900
35.03	Skyview MHP															361,069
36	Heatherstone Apartments									1.61	1.47	67.2%	58.5%	10.7%	9.7%	2,119,743
37	Jewel-Osco Elgin									2.20	2.20	51.4%	51.4%	11.1%	11.1%	856,375
38	19501 South Santa Fe Avenue									1.72	1.72	43.4%	43.4%	9.8%	9.8%	875,056
39	Stoneridge III									1.49	1.32	70.8%	60.3%	9.9%	8.8%	1,249,120
40	East North Self Storage									1.30	1.28	69.6%	62.2%	8.8%	8.7%	798,873
41	Central Park Apartments									1.43	1.37	52.7%	47.2%	9.8%	9.4%	1,091,333
42	Hampton Inn Brevard									1.73	1.55	59.1%	44.8%	12.6%	11.3%	1,939,771
43	Too Much Self Storage									1.39	1.37	72.3%	64.3%	9.2%	9.0%	789,670
44	Shadow Glen Apartments									1.32	1.29	69.1%	61.9%	9.0%	8.8%	798,220
45	599 Johnson Ave									1.55	1.47	48.3%	48.3%	8.8%	8.4%	681,559
46	659 Broadway									1.64	1.62	63.0%	63.0%	8.3%	8.2%	522,812
47	100 Gardner Park									2.00	1.85	48.3%	42.9%	13.1%	12.1%	943,700
48	St. Lucie MHC									1.49	1.46	60.2%	50.1%	9.9%	9.7%	900,233
49	Carrington Ridge Phase II									1.40	1.38	66.4%	61.4%	9.2%	9.0%	662,319
50	Tolip Apartments									1.42	1.32	66.4%	59.3%	9.5%	8.9%	922,463
51	Howard Park Plaza- CA									2.20	1.97	55.1%	45.1%	13.9%	12.5%	902,403
52	Holiday Park MHC									1.42	1.38	67.0%	58.5%	9.6%	9.3%	729,243
53	Coach Post MHC									1.32	1.31	66.6%	50.7%	9.7%	9.6%	565,969
54	Telegraph Budget Storage									1.83	1.78	61.7%	50.6%	11.6%	11.3%	607,125
55	Spencer Mini Storage									2.14	2.11	55.0%	55.0%	10.8%	10.6%	688,678
56	Colony MHC									1.61	1.57	58.9%	58.9%	9.8%	9.6%	560,594
57	GA MHC Portfolio									1.46	1.42	63.0%	52.9%	10.0%	9.8%	481,598
57.01	Deer Run II MHC															187,413
57.02	EagleTrace/Shade Tree Village															294,185
58	16755 Baseline									2.09	2.02	60.0%	60.0%	11.2%	10.8%	359,471
59	Starbucks - North Cicero									1.62	1.53	54.5%	54.5%	9.0%	8.5%	149,871
60	2218 Old Middlefield Way									3.34	3.26	43.1%	43.1%	16.9%	16.5%	310,708
61	Ridgewood MHC									1.33	1.30	67.8%	60.8%	9.2%	9.0%	263,139
62	Archwood Apartments									1.56	1.45	71.7%	59.6%	10.5%	9.7%	249,996
63	Dollar General New Hampton									1.48	1.46	70.0%	70.0%	9.0%	8.8%	92,045
64	Dollar General Pinconning									1.48	1.45	70.0%	70.0%	9.0%	8.8%	86,311

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

Mortgage Loan Number	Property Name	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)
1	Innisfree Portfolio	13,502,902	8,371,616	874,981	0	7,496,635	85.2%	11/30/2018	181	154	TTM 11/30/2018	21,874,518	13,222,304	8,652,214	0	8,652,214
1.01	Hilton Garden Inn Fort Walton Beach	7,626,535	5,153,855	511,216	0	4,642,639	84.3%	11/30/2018	194	163	TTM 11/30/2018	12,780,390	7,410,409	5,369,981	0	5,369,981
1.02	Holiday Inn Fort Walton Beach	5,876,367	3,217,761	363,765	0	2,853,996	86.2%	11/30/2018	165	143	TTM 11/30/2018	9,094,128	5,811,895	3,282,233	0	3,282,233
2	Bristow Center	1,521,164	4,291,238	18,970	130,257	4,142,011	96.1%	11/1/2018			TTM 10/31/2018	5,874,778	1,554,985	4,319,793	0	4,319,793
3	Residence Inn Denver City Center	6,451,396	6,266,014	508,696	0	5,757,318	77.8%	10/31/2018	184	148	TTM 10/31/2018	12,288,322	6,217,727	6,070,595	0	6,070,595
4	Shops at Trace Fork	1,100,913	4,482,579	55,119	183,730	4,243,730	98.3%	10/17/2018			TTM 11/30/2018	5,647,721	1,076,835	4,570,886	0	4,570,886
5	575 Maryville	2,591,920	3,969,258	50,698	493,602	3,424,957	97.0%	11/30/2018			TTM 9/30/2018	5,443,434	2,570,987	2,872,447	0	2,872,447
6	Grapevine Station	2,116,301	2,647,474	68,250	0	2,579,224	93.8%	11/15/2018			TTM 10/31/2018	4,763,775	2,186,686	2,577,089	0	2,577,089
7	Nostrand Avenue Shopping Center	1,162,759	2,178,945	12,149	131,482	2,035,314	92.7%	12/12/2018			NAV	NAV	NAV	NAV	NAV	NAV
8	Roseville Shopping Center	831,546	2,674,128	14,519	58,074	2,601,535	94.3%	11/20/2018			TTM 9/30/2018	2,941,519	695,540	2,245,979	0	2,245,979
9	Northchase Office Portfolio	1,959,685	2,511,950	64,854	186,692	2,260,404	94.1%	12/1/2018			TTM 10/31/2018	4,352,985	1,940,268	2,412,716	0	2,412,716
9.01	Northchase	688,280	895,078	17,721	69,522	807,835	94.3%	12/1/2018			TTM 10/31/2018	1,509,869	699,590	810,280	0	810,280
9.02	Crestwood	700,714	876,495	23,392	72,380	780,724	93.1%	12/1/2018			TTM 10/31/2018	1,391,447	709,333	682,114	0	682,114
9.03	Mansell	570,692	740,377	23,742	44,790	671,845	95.0%	12/1/2018			TTM 10/31/2018	1,451,669	531,346	920,323	0	920,323
10	Catania Pasadena	1,108,784	1,345,035	11,550	0	1,333,485	93.9%	11/14/2018			TTM 10/31/2018	2,442,372	1,107,909	1,334,463	0	1,334,463
11	Merge Office	1,129,392	2,019,788	25,931	104,476	1,889,381	97.6%	2/1/2019			TTM 10/31/2018	1,915,156	1,139,930	775,226	0	775,226
12	DoubleTree Leominster	7,200,256	2,614,825	392,603	0	2,222,221	78.1%	10/31/2018	130	102	TTM 10/31/2018	9,886,119	7,301,454	2,584,664	0	2,584,664
13	Dominion Tower	3,848,795	6,717,263	60,491	405,295	6,251,477	88.3%	10/31/2018			TTM 10/31/2018	10,734,542	3,816,541	6,918,001	0	6,918,001
14	Tristone Flowtech USA	244,144	1,317,750	21,500	0	1,296,250	100.0%	3/1/2019
15	StaxUp Self Storage - San Ysidro	604,586	1,270,300	35,798	0	1,234,502	74.4%	11/27/2018			TTM 10/31/2018	1,856,775	585,833	1,270,942	0	1,270,942
16	The Edge Apartments	745,505	1,254,426	37,800	0	1,216,626	93.7%	1/17/2019			Actual 2018	1,747,177	656,055	1,091,122	0	1,091,122
17	Radisson Yuma	3,709,180	1,737,844	217,881	0	1,519,963	78.0%	11/30/2018	112	88	TTM 11/30/2018	5,447,024	3,781,690	1,665,334	0	1,665,334
18	Proguard Self Storage - Braeswood	822,269	1,310,474	11,782	0	1,298,692	86.7%	11/8/2018			TTM 10/31/2018	2,150,908	826,236	1,324,672	0	1,324,672
19	Florissant Marketplace	919,633	1,364,166	21,939	146,258	1,195,971	100.0%	9/1/2018			TTM 10/31/2018	2,274,076	960,843	1,313,234	0	1,313,234
20	9th Street Marketplace	339,457	1,031,162	12,511	38,620	980,031	93.4%	11/30/2018			TTM 11/30/2018	1,233,499	352,505	880,994	0	880,994
21	Westport US Storage NY & CA	463,363	1,257,558	12,291	0	1,245,266	88.2%	11/30/2018			TTM 9/30/2018	1,589,529	514,597	1,074,932	0	1,074,932
21.01	US Storage - Hawthorne, NY	261,776	878,010	7,960	0	870,050	87.1%	11/30/2018			TTM 9/30/2018	1,050,809	287,958	762,851	0	762,851
21.02	US Storage - Harbor City, CA	201,586	379,548	4,331	0	375,217	89.7%	11/30/2018			TTM 9/30/2018	538,721	226,640	312,081	0	312,081
22	601 Hudson Street	305,181	770,411	3,000	3,000	764,411	100.0%	11/30/2018			Annualized 3 11/30/2018	1,117,133	287,943	829,189	0	829,189
23	Custer Park	1,013,445	1,304,200	17,390	86,948	1,199,862	85.5%	10/1/2018			TTM 8/31/2018	2,074,706	1,011,607	1,063,098	2,299	1,060,799
24	One River Place	1,086,298	3,281,009	31,455	241,152	3,008,402	100.0%	3/1/2019			TTM 9/30/2018	5,070,130	1,101,111	3,969,019	116,364	3,852,655
25	1302-1316 Montana Avenue	352,149	993,292	5,567	51,397	936,328	94.5%	12/26/2018			TTM 11/30/2018	1,432,669	334,271	1,098,398	0	1,098,398
26	AAA Storage	687,289	1,415,797	35,738	0	1,380,059	93.7%	9/18/2018			Annualized 9 9/30/2018	2,132,624	625,089	1,507,535	0	1,507,535
27	La Puente Yard	147,084	1,063,867	2,193	31,048	1,030,626	100.0%	3/1/2019			NAV	NAV	NAV	NAV	NAV	NAV
28	Rockaway Commons	578,762	1,294,490	12,992	34,646	1,246,852	100.0%	11/1/2018			TTM 9/30/2018	2,044,420	575,569	1,468,851	0	1,468,851
29	Staybridge Suites - Oconomwoc	2,218,968	1,592,277	152,450	0	1,439,827	74.4%	9/30/2018	108	80	TTM 9/30/2018	3,811,245	1,996,503	1,814,742	27,056	1,787,686
30	Holland Art Van	36,163	1,169,271	0	0	1,169,271	100.0%	10/12/2018			NAV	NAV	NAV	NAV	NAV	NAV
31	Country Inn & Suites - Orlando	2,658,490	1,223,703	155,288	0	1,068,415	80.1%	11/30/2018	77	58	TTM 11/30/2018	3,995,688	2,717,877	1,277,811	0	1,277,811
32	Woodmen Corporate Center	916,683	1,043,604	10,283	98,014	935,307	77.9%	2/28/2019			TTM 10/31/2018	816,350	610,112	206,238	0	206,238
33	Westpointe Retail Center	407,075	752,714	5,374	11,681	735,659	89.7%	12/18/2018			TTM 10/31/2018	1,372,803	457,325	915,478	0	915,478
34	Homewood Suites Laredo	2,107,995	1,069,721	127,109	0	942,612	79.0%	11/30/2018	103	82	TTM 11/30/2018	3,177,716	2,058,091	1,119,625	0	1,119,625
35	OKC MHP Portfolio	690,332	756,414	17,800	0	738,614	88.2%	10/30/2018			TTM 10/31/2018	1,317,434	594,783	722,652	22,476	700,176
35.01	El Reno MHP	330,325	337,453	8,250	0	329,203	84.2%	10/30/2018			TTM 10/31/2018	612,753	282,415	330,338	8,251	322,088
35.02	Sunnylane MHP	196,141	221,758	5,100	0	216,658	95.1%	10/30/2018			TTM 10/31/2018	394,513	172,505	222,008	9,775	212,233
35.03	Skyview MHP	163,866	197,203	4,450	0	192,753	87.6%	10/30/2018			TTM 10/31/2018	310,168	139,862	170,306	4,450	165,855
36	Heatherstone Apartments	1,245,994	873,749	75,600	0	798,149	100.0%	12/31/2018			Actual 2018	2,043,221	1,194,908	848,313	0	848,313
37	Jewel-Osco Elgin	15,346	841,029	0	0	841,029	100.0%	3/1/2019			Actual 2018	875,000	0	875,000	0	875,000
38	19501 South Santa Fe Avenue	141,111	733,944	7,937	-6,401	732,408	100.0%	3/1/2018			TTM 8/31/2018	720,000	0	720,000	0	720,000
39	Stoneridge III	540,003	709,116	12,219	67,855	629,042	80.2%	12/31/2018			Annualized 9 11/30/2018	1,043,409	484,494	558,915	0	558,915
40	East North Self Storage	202,336	596,537	10,714	0	585,823	91.7%	11/26/2018			TTM 10/31/2018	755,966	212,856	543,109	0	543,109
41	Central Park Apartments	468,648	622,685	23,000	0	599,685	100.0%	11/6/2018			Actual 2018	1,048,359	418,610	629,748	0	629,748
42	Hampton Inn Brevard	1,174,014	765,758	77,591	0	688,167	56.1%	12/31/2018	116	65	Actual 2018	1,927,149	1,163,199	763,950	77,086	686,864
43	Too Much Self Storage	236,589	553,081	7,550	0	545,531	87.6%	11/26/2018			TTM 10/31/2018	759,392	194,455	564,937	0	564,937
44	Shadow Glen Apartments	256,099	542,121	12,750	0	529,371	100.0%	11/11/2018			TTM 10/31/2018	818,893	245,265	573,628	0	573,628
45	599 Johnson Ave	171,647	509,911	4,043	20,258	485,611	96.0%	10/31/2018			TTM 9/30/2018	445,976	84,269	361,707	0	361,707
46	659 Broadway	40,388	482,425	975	4,876	476,573	100.0%	3/1/2019			TTM 9/30/2018	527,099	38,361	488,738	0	488,738
47	100 Gardner Park	214,601	729,099	19,479	38,463	671,158	100.0%	12/1/2018			Annualized 6 9/30/2018	921,362	147,770	773,592	0	773,592
48	St. Lucie MHC	365,060	535,173	10,850	0	524,323	83.4%	1/10/2019			TTM 11/30/2018	871,828	342,206	529,622	0	529,622
49	Carrington Ridge Phase II	198,550	463,769	9,000	0	454,769	97.2%	11/28/2018			Annualized 3 10/31/2018	511,853	134,491	377,362	0	377,362
50	Tolip Apartments	459,802	462,661	32,528	0	430,133	100.0%	11/30/2018			Actual 2018	925,756	436,389	489,367	0	489,367
51	Howard Park Plaza- CA	234,945	667,458	19,709	49,273	598,476	98.2%	10/25/2018			TTM 10/31/2018	815,858	224,894	590,964	0	590,964
52	Holiday Park MHC	289,387	439,856	12,400	0	427,456	77.0%	1/1/2019			TTM 11/30/2018	698,058	245,232	452,826	0	452,826
53	Coach Post MHC	162,701	403,268	3,750	0	399,518	96.0%	12/12/2018			Actual 2018	565,969	130,538	435,431	0	435,431
54	Telegraph Budget Storage	213,971	393,154	9,203	0	383,951	95.0%	12/20/2018			TTM 10/31/2018	579,261	236,133	343,128	0	343,128
55	Spencer Mini Storage	343,387	345,292	5,688	0	339,604	90.1%	11/30/2018			TTM 11/30/2018	682,329	343,981	338,348	0	338,348
56	Colony MHC	260,567	300,027	7,150	0	292,877	73.4%	1/1/2019			Actual 2018	537,997	160,178	377,819	0	377,819
57	GA MHC Portfolio	181,091	300,507	7,900	0	292,607	98.1%	10/10/2018			TTM 9/30/2018	491,918	127,650	364,268	0	364,268
57.01	Deer Run II MHC	57,049	130,364	3,350	0	127,014	98.5%	10/10/2018			TTM 9/30/2018	195,153	32,545	162,608	0	162,608
57.02	EagleTrace/Shade Tree Village	124,042	170,142	4,550	0	165,592	97.8%	10/10/2018			TTM 9/30/2018	296,765	95,105	201,659	0	201,659
58	16755 Baseline	119,882	239,588	1,320	7,256	231,013	100.0%	12/13/2018			Annualized 11 11/13/2018	342,381	127,375	215,006	0	215,006
59	Starbucks - North Cicero	2,997	146,873	375	7,813	138,686	100.0%	3/1/2019			NAV	NAV	NAV	NAV	NAV	NAV
60	2218 Old Middlefield Way	48,699	262,009	1,031	5,157	255,821	100.0%	12/1/2018			TTM 10/31/2018	257,342	39,263	218,079	0	218,079
61	Ridgewood MHC	123,583	139,557	3,000	0	136,557	93.3%	8/20/2018			TTM 8/31/2018	242,564	101,496	141,068	0	141,068
62	Archwood Apartments	124,886	125,110	9,560	0	115,551	90.9%	12/1/2018			TTM 10/31/2018	169,876	197,699	-27,823	0	-27,823
63	Dollar General New Hampton	2,761	89,283	1,350	0	87,933	100.0%	3/1/2019
64	Dollar General Pinconning	2,589	83,722	1,354	0	82,368	100.0%	3/1/2019

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

Mortgage Loan Number	Property Name	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures
1	Innisfree Portfolio	181	154	Actual 2017	15,800,635	9,706,495	6,094,140	0	6,094,140	173	140	Actual 2016	9,271,187	6,022,488	3,248,699	0
1.01	Hilton Garden Inn Fort Walton Beach	194	163	Actual 2017	6,606,011	3,954,238	2,651,773	0	2,651,773	186	136
1.02	Holiday Inn Fort Walton Beach	165	143	Actual 2017	9,194,624	5,752,257	3,442,367	0	3,442,367	165	143	Actual 2016	9,271,187	6,022,488	3,248,699	0
2	Bristow Center			Actual 2017	5,900,965	1,530,540	4,370,425	0	4,370,425			Actual 2016	5,705,453	1,405,568	4,299,886	0
3	Residence Inn Denver City Center	184	143	Actual 2017	12,812,803	6,322,363	6,490,440	0	6,490,440	181	150	Actual 2016	12,369,145	5,988,362	6,380,783	0
4	Shops at Trace Fork			Actual 2017	5,631,421	983,847	4,647,574	0	4,647,574			Actual 2016	5,693,250	1,093,078	4,600,171	0
5	575 Maryville			Actual 2017	5,909,730	2,466,186	3,443,544	0	3,443,544			Actual 2016	6,757,060	2,506,436	4,250,624	0
6	Grapevine Station			Actual 2017	4,748,111	2,146,225	2,601,886	0	2,601,886			Actual 2016	4,604,820	2,070,473	2,534,347	0
7	Nostrand Avenue Shopping Center			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
8	Roseville Shopping Center			Actual 2017	3,179,409	719,025	2,460,384	0	2,460,384			Actual 2016	3,109,932	704,777	2,405,155	0
9	Northchase Office Portfolio			Various	4,132,039	1,703,121	2,428,917	0	2,428,917
9.01	Northchase			Actual 2017	1,456,187	659,714	796,473	0	796,473			Actual 2015	1,020,204	626,193	394,011	0
9.02	Crestwood			Actual 2017	1,309,501	599,741	709,760	0	709,760			Actual 2015	1,328,406	594,737	733,669	0
9.03	Mansell			Annualized 11 12/31/2017	1,366,351	443,666	922,684	0	922,684			Actual 2015	1,123,293	444,917	678,376	0
10	Catania Pasadena			Actual 2017	2,427,646	1,053,586	1,374,060	0	1,374,060			Actual 2016	2,322,031	822,135	1,499,896	0
11	Merge Office			Actual 2017	1,557,238	1,039,130	518,108	0	518,108			Actual 2016	1,742,442	1,145,256	597,185	0
12	DoubleTree Leominster	130	102	Actual 2017	8,976,205	7,143,944	1,832,261	0	1,832,261	117	91	TTM 7/31/2016	7,964,155	6,061,470	1,902,685	0
13	Dominion Tower			Actual 2017	9,812,727	3,725,778	6,086,949	0	6,086,949			Actual 2016	9,630,456	3,629,404	6,001,052	0
14	Tristone Flowtech USA
15	StaxUp Self Storage - San Ysidro			Actual 2017	1,803,239	596,724	1,206,515	0	1,206,515			Actual 2016	1,633,999	543,616	1,090,383	0
16	The Edge Apartments			Annualized 9 12/31/2017	1,587,582	616,342	971,240	0	971,240			Actual 2016	1,485,995	614,101	871,894	0
17	Radisson Yuma	112	88	Actual 2017	5,275,514	3,510,276	1,765,238	0	1,765,238	110	85	Actual 2016	4,594,297	3,224,341	1,369,956	0
18	Proguard Self Storage - Braeswood			Actual 2017	2,066,591	781,977	1,284,614	0	1,284,614			Actual 2016	1,998,665	813,888	1,184,777	0
19	Florissant Marketplace			Actual 2017	2,244,422	937,068	1,307,354	0	1,307,354			Actual 2016	2,272,268	878,035	1,394,233	0
20	9th Street Marketplace			Actual 2017	833,794	297,037	536,757	0	536,757			Actual 2016	926,227	336,828	589,399	0
21	Westport US Storage NY & CA			Actual 2017	1,448,311	505,764	942,547	0	942,547			Various	1,327,906	609,137	718,769	0
21.01	US Storage - Hawthorne, NY			Actual 2017	933,999	269,555	664,444	0	664,444			TTM 10/31/2016	813,607	377,711	435,896	0
21.02	US Storage - Harbor City, CA			Actual 2017	514,312	236,208	278,103	0	278,103			TTM 9/30/2016	514,299	231,426	282,873	0
22	601 Hudson Street			TTM 11/30/2018	571,340	263,384	307,956	0	307,956			NAV	NAV	NAV	NAV	NAV
23	Custer Park			Actual 2017	1,867,501	844,013	1,023,488	2,979	1,020,509			Actual 2016	1,816,794	725,012	1,091,783	1,218
24	One River Place			Actual 2017	5,280,460	1,081,414	4,199,046	116,364	4,082,682			Actual 2016	5,000,001	1,004,140	3,995,861	116,364
25	1302-1316 Montana Avenue			Actual 2017	1,336,619	328,296	1,008,323	0	1,008,323			Actual 2016	1,230,840	347,158	883,682	0
26	AAA Storage			Actual 2017	1,898,283	705,699	1,192,585	0	1,192,585			Actual 2016	1,786,987	645,780	1,141,207	0
27	La Puente Yard			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
28	Rockaway Commons			Actual 2017	1,955,112	572,220	1,382,892	0	1,382,892			Actual 2016	1,984,299	529,097	1,455,202	0
29	Staybridge Suites - Oconomwoc	108	80	Actual 2017	3,226,616	1,868,785	1,357,831	49,380	1,308,451	108	68	Actual 2016	2,997,880	1,776,010	1,221,870	29,965
30	Holland Art Van			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
31	Country Inn & Suites - Orlando	75	60	Actual 2017	3,489,052	2,355,043	1,134,009	0	1,134,009	71	53	Actual 2016	3,235,930	2,551,987	683,943	0
32	Woodmen Corporate Center			Actual 2017	182,430	593,899	-411,469	0	-411,469			Actual 2016	272,126	538,031	-265,905	0
33	Westpointe Retail Center			Actual 2017	1,340,663	452,246	888,417	0	888,417			Actual 2016	1,222,140	384,595	837,545	0
34	Homewood Suites Laredo	103	82	Actual 2017	3,052,198	2,020,020	1,032,178	0	1,032,178	103	79	Actual 2016	2,848,369	1,852,569	995,800	0
35	OKC MHP Portfolio			Actual 2017	1,141,541	584,889	556,652	16,950	539,702			Actual 2016	1,035,046	566,244	468,801	16,100
35.01	El Reno MHP			Actual 2017	532,735	286,077	246,658	7,575	239,083			Actual 2016	496,676	306,637	190,039	6,900
35.02	Sunnylane MHP			Actual 2017	324,092	163,229	160,863	4,950	155,913			Actual 2016	277,054	153,815	123,239	4,800
35.03	Skyview MHP			Actual 2017	284,714	135,583	149,131	4,425	144,706			Actual 2016	261,315	105,792	155,523	4,400
36	Heatherstone Apartments			Actual 2017	1,680,751	1,059,288	621,463	0	621,463			Actual 2016	1,592,304	993,307	598,996	0
37	Jewel-Osco Elgin			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
38	19501 South Santa Fe Avenue			Actual 2017	720,000	0	720,000	0	720,000			Actual 2016	720,000	0	720,000	0
39	Stoneridge III			Actual 2017	1,158,481	512,707	645,774	0	645,774			Actual 2016	1,086,090	532,392	553,698	0
40	East North Self Storage			Actual 2017	778,400	219,657	558,743	0	558,743			Actual 2016	763,909	205,512	558,397	0
41	Central Park Apartments			Annualized 10 12/31/2017	820,445	409,570	410,875	0	410,875			Actual 2016	655,950	352,234	303,715	0
42	Hampton Inn Brevard	116	65	Actual 2017	2,284,387	1,293,000	991,388	91,375	900,013	112	78	Actual 2016	2,332,229	1,305,987	1,026,242	93,289
43	Too Much Self Storage			Actual 2017	778,318	186,419	591,899	0	591,899			Actual 2016	792,470	193,687	598,783	0
44	Shadow Glen Apartments			Actual 2017	760,272	229,191	531,081	0	531,081			Actual 2016	654,953	190,991	463,962	0
45	599 Johnson Ave			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
46	659 Broadway			Actual 2017	494,827	37,722	457,105	0	457,105			NAV	NAV	NAV	NAV	NAV
47	100 Gardner Park			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
48	St. Lucie MHC			Actual 2017	937,143	353,671	583,471	0	583,471			Actual 2016	936,372	395,710	540,662	0
49	Carrington Ridge Phase II			Annualized 6 10/31/2018	388,363	122,397	265,966	0	265,966
50	Tolip Apartments			Actual 2016	818,325	411,288	407,037	0	407,037			Actual 2015	826,964	419,323	407,641	0
51	Howard Park Plaza- CA			Actual 2017	811,832	232,814	579,018	0	579,018			Actual 2016	796,758	234,237	562,521	0
52	Holiday Park MHC			Actual 2017	700,267	258,319	441,948	0	441,948			Actual 2016	698,771	265,117	433,654	0
53	Coach Post MHC			Actual 2017	344,848	110,367	234,481	0	234,481			NAV	NAV	NAV	NAV	NAV
54	Telegraph Budget Storage			Annualized 8 12/31//2017	563,853	228,451	335,403	0	335,403			NAV	NAV	NAV	NAV	NAV
55	Spencer Mini Storage			Actual 2017	644,405	330,111	314,294	0	314,294			Actual 2016	615,221	340,776	274,445	0
56	Colony MHC			Actual 2017	512,728	160,308	352,419	0	352,419			Actual 2016	311,072	125,951	185,122	0
57	GA MHC Portfolio			Actual 2017	470,623	122,742	347,881	0	347,881			Actual 2016	421,617	126,127	295,490	0
57.01	Deer Run II MHC			Actual 2017	186,580	36,862	149,718	0	149,718			Actual 2016	172,781	37,075	135,706	0
57.02	EagleTrace/Shade Tree Village			Actual 2017	284,043	85,880	198,163	0	198,163			Actual 2016	248,836	89,052	159,784	0
58	16755 Baseline			Actual 2017	359,526	112,484	247,042	0	247,042			Actual 2016	339,718	109,754	229,964	0
59	Starbucks - North Cicero			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
60	2218 Old Middlefield Way			Actual 2017	318,264	35,232	283,032	0	283,032			Actual 2016	292,873	38,357	254,515	0
61	Ridgewood MHC			Actual 2017	235,181	93,200	141,981	0	141,981			Actual 2016	243,441	93,980	149,461	0
62	Archwood Apartments			Actual 2017	202,709	229,708	-26,999	0	-26,999			Actual 2016	240,637	150,016	90,621	0
63	Dollar General New Hampton
64	Dollar General Pinconning

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

Mortgage Loan Number	Property Name	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA
1	Innisfree Portfolio	3,248,699	172	143	N
1.01	Hilton Garden Inn Fort Walton Beach				N
1.02	Holiday Inn Fort Walton Beach	3,248,699	172	143	N
2	Bristow Center	4,299,886			N	Harris Teeter	56,298	35.6%	5/31/2027	CVS	12,900	8.2%	1/31/2030	Minnieland Private Day School	11,500	7.3%
3	Residence Inn Denver City Center	6,380,783	180	144	N
4	Shops at Trace Fork	4,600,171			N	Lowe’s	135,197	36.8%	7/31/2024	Dick’s Sporting Goods	48,000	13.1%	1/31/2020	Best Buy	32,150	8.7%
5	575 Maryville	4,250,624			N	Cushman & Wakefield	137,682	54.3%	7/31/2027	Eastman	46,086	18.2%	9/30/2023	Century Link	45,807	18.1%
6	Grapevine Station	2,534,347			N
7	Nostrand Avenue Shopping Center	NAV			N	Aldi	18,481	22.8%	7/31/2023	Blink Fitness	16,633	20.5%	6/30/2029	Rite Aid	12,434	15.4%
8	Roseville Shopping Center	2,405,155			N	Petco Animal Supplies, Inc.	15,486	16.0%	6/30/2027	W Salon Suites	13,114	13.5%	3/31/2029	Big 5 Sporting Goods	10,000	10.3%
9	Northchase Office Portfolio				N	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
9.01	Northchase	394,011			N	Oversight Systems, Inc	19,211	22.6%	16,053 SF on 7/31/2020; 3,158 SF on 12/31/2022	CMI Limited Co.	14,484	17.0%	4/30/2020	MFG.com	9,277	10.9%
9.02	Crestwood	733,669			N	NorthPoint Executives Suites Duluth, LLC	20,835	22.2%	8/31/2023	Paranet Corporation Services, INC	7,356	7.9%	3/31/2022	M & S Home Care Services, Inc.	5,228	5.6%
9.03	Mansell	678,376			N	Paperhost.com, Inc.	13,253	17.2%	9/30/2020	Medlytix, Inc.	12,149	15.8%	6/30/2021	Factor Trust, Inc.	11,858	15.4%
10	Catania Pasadena	1,499,896			N
11	Merge Office	597,185			N	Universal Care	33,566	25.9%	12/31/2022	ADR Management	11,657	9.0%	2/28/2026	Sun Engineering	11,600	8.9%
12	DoubleTree Leominster	1,902,685	120	82	N
13	Dominion Tower	6,001,052			N	CACI Enterprise Solutions, Inc.	49,910	12.4%	8/31/2023	Trader Interactive LLC	39,081	9.7%	12/31/2025	Harbor Group	26,037	6.5%
14	Tristone Flowtech USA				N	Tristone Flowtech USA Inc.	215,000	100.0%	11/30/2028
15	StaxUp Self Storage - San Ysidro	1,090,383			N
16	The Edge Apartments	871,894			N
17	Radisson Yuma	1,369,956	103	72	N
18	Proguard Self Storage - Braeswood	1,184,777			N
19	Florissant Marketplace	1,394,233			N	Schnuck’s Store	70,262	48.0%	11/30/2021	Gold’s Gym	40,154	27.5%	10/31/2022	Pet Supplies Plus	7,500	5.1%
20	9th Street Marketplace	589,399			N	PetSmart	20,191	32.3%	3/31/2028	Ace Hardware	12,871	20.6%	7/31/2027	Apex Dental Murray, LLC	2,681	4.3%
21	Westport US Storage NY & CA	718,769			N
21.01	US Storage - Hawthorne, NY	435,896			N
21.02	US Storage - Harbor City, CA	282,873			N
22	601 Hudson Street	NAV			N
23	Custer Park	1,090,565			N	Gotta Dance	5,777	5.0%	7/31/2019	Dhyana Yoga	5,618	4.8%	6/30/2021	Plano Martial Arts	5,212	4.5%
24	One River Place	3,879,497			N	AAA Club Alliance Inc.	157,273	100.0%	6/30/2035
25	1302-1316 Montana Avenue	883,682			N	Side Porch Production	5,333	33.5%	8/31/2022	Chico’s FAS	2,682	16.9%	3/31/2021	David Wallechinsky	2,622	16.5%
26	AAA Storage	1,141,207			N
27	La Puente Yard	NAV			N	Fleet Yards, Inc	415,121	100.0%	7/31/2028
28	Rockaway Commons	1,455,202			N	Huffman Koos Furniture	32,561	37.6%	7/31/2031	Aldi	16,982	19.6%	6/30/2023	Walgreens	14,820	17.1%
29	Staybridge Suites - Oconomwoc	1,191,905	102	63	N
30	Holland Art Van	NAV			N	Art Van	91,388	100.0%	3/31/2037
31	Country Inn & Suites - Orlando	683,943	72	52	N
32	Woodmen Corporate Center	-265,905			N	Delta Solutions & Strategies, LLC	15,195	14.2%	6/30/2023	Maxim Healthcare Services, Inc.	13,212	12.3%	11/30/2024	Leidos, Inc.	9,510	8.9%
33	Westpointe Retail Center	837,545			N	First Watch E&I Restaurant Group, LLC	3,850	12.9%	12/31/2023	Kalra Investments, Inc.	3,300	11.1%	6/30/2024	Tavistock Freebirds, LLC	2,520	8.4%
34	Homewood Suites Laredo	995,800	101	73	N
35	OKC MHP Portfolio	452,701			Y
35.01	El Reno MHP	183,139			Y
35.02	Sunnylane MHP	118,439			Y
35.03	Skyview MHP	151,123			Y
36	Heatherstone Apartments	598,996			N
37	Jewel-Osco Elgin	NAV			N	New Albertsons L.P. (dba Jewel-Osco)	69,129	100.0%	1/31/2038
38	19501 South Santa Fe Avenue	720,000			N	General Petroleum Corporation	71,250	100.0%	12/31/2033
39	Stoneridge III	553,698			N	Resnick Law	12,811	21.0%	4/30/2024	REI Investment Group Inc	6,208	10.2%	12/31/2023	Financial Independence, LLC	4,636	7.6%
40	East North Self Storage	558,397			N
41	Central Park Apartments	303,715			N
42	Hampton Inn Brevard	932,953	109	80	N
43	Too Much Self Storage	598,783			N
44	Shadow Glen Apartments	463,962			N
45	599 Johnson Ave	NAV			N	Elsewhere	20,214	73.7%	8/31/2026	Mission Chinese Food	5,100	18.6%	10/31/2027	Brooklyn Record Exchange	1,000	3.6%
46	659 Broadway	NAV			Y	Blades Skate and Apparel	4,876	100.0%	1/31/2027
47	100 Gardner Park	NAV			N	Atlantic Tape Company, Inc.	70,000	53.9%	1/31/2028	Flexiforce, LLC and Flexiforce Canada, Inc.	35,120	27.0%	5/31/2023	Panasonic Automotive Systems Company of America	24,741	19.1%
48	St. Lucie MHC	540,662			N
49	Carrington Ridge Phase II				N
50	Tolip Apartments	407,641			N
51	Howard Park Plaza- CA	562,521			N	Save Mart #77	44,645	45.3%	11/30/2022	Second Generation Furniture, Inc.	23,160	23.5%	4/30/2020	Andrew Guitierrez	4,000	4.1%
52	Holiday Park MHC	433,654			Y
53	Coach Post MHC	NAV			N
54	Telegraph Budget Storage	NAV			N
55	Spencer Mini Storage	274,445			N
56	Colony MHC	185,122			Y
57	GA MHC Portfolio	295,490			Y
57.01	Deer Run II MHC	135,706			Y
57.02	EagleTrace/Shade Tree Village	159,784			Y
58	16755 Baseline	229,964			N	Biscuits	2,400	20.0%	8/31/2022	Perledent Dental	2,400	20.0%	1/31/2021	Urban Restaurants	2,100	17.5%
59	Starbucks - North Cicero	NAV			N	Starbucks	2,500	100.0%	8/31/2028
60	2218 Old Middlefield Way	254,515			N	Serene Hu	2,610	25.3%	5/31/2021	Donald E. Ryan	1,224	11.9%	11/30/2019	Mark Migdal	1,200	11.6%
61	Ridgewood MHC	149,461			N
62	Archwood Apartments	90,621			N
63	Dollar General New Hampton				N	Dollar General	9,002	100.0%	9/30/2033
64	Dollar General Pinconning				N	Dollar General	9,026	100.0%	9/30/2033

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

Mortgage Loan Number

Property Name

3rd Largest Tenant Exp. Date

4th Largest Tenant Name

4th Largest Tenant Sq. Ft.

4th Largest
Tenant
% of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name

5th Largest Tenant Sq. Ft.

5th Largest
Tenant
% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required (Y/N)

Innisfree Portfolio

8/28/2018

8/30/2018

1.01

Hilton Garden Inn Fort Walton Beach

8/28/2018

8/30/2018

1.02

Holiday Inn Fort Walton Beach

8/28/2018

8/30/2018

Bristow Center

6/30/2030

Anytime Fitness

4,963

3.1%

MTM

Novant Health Bull Run Family

4,500

2.8%

3/21/2021

11/21/2018

11/20/2018

Residence Inn Denver City Center

11/30/2018

10/4/2018

Shops at Trace Fork

1/31/2022

Marshalls

30,500

8.3%

3/31/2025

PetSmart

26,988

7.3%

1/31/2020

11/5/2018

575 Maryville

6/30/2022

Maryville University

16,417

6.5%

10/31/2025

9/19/2018

9/18/2018

Grapevine Station

11/16/2018

11/15/2018

Nostrand Avenue Shopping Center

6/30/2024

Party City

10,000

12.3%

6/30/2022

Lucky Enterprises

9,088

11.2%

7/31/2028

11/15/2018

11/14/2018

12/20/2018

Roseville Shopping Center

1/31/2021

Chevy’s Mexican Restaurant

6,500

6.7%

2/28/2021

Fed Ex Office

6,400

6.6%

1/31/2022

11/14/2018

6/11/2018

9/18/2018

4.0%

Northchase Office Portfolio

Various

9.01

Northchase

4/30/2020

Pinkerton & Laws of Georgia

8,093

9.5%

6/30/2019

Legacy Data Access, LLC

5,518

6.5%

7/31/2021

11/8/2018

11/9/2018

9.02

Crestwood

440 SF (MTM); 4,788 SF on 2/28/2020

Anderson Daymon Worldwide, LLC

5,059

5.4%

3/31/2019

Advanced Benefit Solutions

4,485

4.8%

6/30/2026

11/7/2018

11/8/2018

9.03

Mansell

7/31/2020

Keller Williams Realty Consultants, LLC

10,713

13.9%

11/30/2020

Clickagy

6,667

8.7%

2/29/2024

11/8/2018

Catania Pasadena

11/16/2018

11/19/2018

10/29/2018

12.0%

Merge Office

9/30/2021

CAM Commerce Solutions

7,149

5.5%

8/31/2023

Zim American

6,390

4.9%

7/31/2023

12/4/2018

8.0%

DoubleTree Leominster

10/25/2018

10/24/2018

Dominion Tower

3/31/2026

New York Life Insurance

24,813

6.2%

7/31/2024

Williams Mullen

22,145

5.5%

6/30/2021

11/14/2018

Tristone Flowtech USA

12/5/2018

StaxUp Self Storage - San Ysidro

11/1/2018

8.0%

The Edge Apartments

12/12/2018

Radisson Yuma

11/15/2018

5.0%

Proguard Self Storage - Braeswood

11/27/2018

Florissant Marketplace

12/31/2028

Bandana’s B-B-Q

5,500

3.8%

11/30/2022

AAA

4,125

2.8%

4/30/2023

12/7/2018

12/6/2018

9th Street Marketplace

8/31/2020

Greek Souvlaki

2,455

3.9%

12/31/2020

Addy & Olly

2,172

3.5%

3/31/2023

12/11/2018

12.0%

Westport US Storage NY & CA

11/8/2018

Various

21.01

US Storage - Hawthorne, NY

11/8/2018

21.02

US Storage - Harbor City, CA

11/8/2018

7.0%

601 Hudson Street

11/6/2018

Custer Park

10/31/2021

Woof…cool stuff for dogs

4,200

3.6%

4/30/2027

First Watch (Egg and I)

3,625

3.1%

6/30/2022

9/17/2018

One River Place

10/8/2018

1302-1316 Montana Avenue

7/31/2019

Sweaty Betty

1,362

8.6%

9/30/2020

Hastens Furniture / Damon Capital LLC

1,118

7.0%

6/30/2020

12/17/2018

12/11/2018

13.0%

AAA Storage

11/19/2018

La Puente Yard

12/17/2018

11.0%

Rockaway Commons

1/31/2081

Goodwill

13,687

15.8%

1/31/2020

TD Bank

4,200

4.8%

8/2/2026

11/30/2018

Staybridge Suites - Oconomwoc

10/15/2018

Holland Art Van

10/22/2018

8/22/2018

Country Inn & Suites - Orlando

11/15/2018

Woodmen Corporate Center

1/31/2023

Physician Health Partners, LLC

7,889

7.4%

1/31/2026

Bison Media, Inc.

5,599

5.2%

4/30/2023

11/15/2018

Westpointe Retail Center

1/31/2020

Five Guys Properties, LLC

2,500

8.4%

1/31/2020

CNL Wings X, Inc.

1,800

6.0%

12/31/2023

11/27/2018

11/26/2018

Homewood Suites Laredo

11/29/2019

OKC MHP Portfolio

11/13/2018

Various

35.01

El Reno MHP

11/13/2018

11/5/2018

35.02

Sunnylane MHP

11/13/2018

11/9/2018

35.03

Skyview MHP

11/13/2018

11/5/2018

Heatherstone Apartments

10/16/2018

Jewel-Osco Elgin

12/20/2018

11/14/2018

19501 South Santa Fe Avenue

10/15/2018

10/22/2018

10/12/2018

18.0%

Stoneridge III

4/30/2026

Alidade Capital, LLC

4,540

7.4%

3/31/2022

North Star Partners LLC

2,835

4.6%

12/31/2023

1/10/2018

East North Self Storage

11/14/2018

11/15/2018

Central Park Apartments

10/18/2018

10/24/2018

Hampton Inn Brevard

12/11/2018

12/10/2018

Too Much Self Storage

11/20/2018

11/21/2018

Shadow Glen Apartments

11/26/2018

11/27/2018

5.0%

599 Johnson Ave

3/31/2028

1/12/2018

659 Broadway

10/3/2018

10/8/2018

100 Gardner Park

10/31/2027

11/29/2018

St. Lucie MHC

10/2/2018

Carrington Ridge Phase II

10/17/2018

10/16/2018

Tolip Apartments

12/10/2018

Howard Park Plaza- CA

MTM

Terri Felix

3,800

3.9%

11/30/2021

Stacey Dewall

3,219

3.3%

9/14/2021

11/26/2018

7.0%

Holiday Park MHC

11/29/2018

Coach Post MHC

9/27/2018

13.0%

Telegraph Budget Storage

11/26/2018

12/10/2018

Spencer Mini Storage

11/20/2018

Colony MHC

12/13/2018

GA MHC Portfolio

5/18/2018

57.01

Deer Run II MHC

5/18/2018

57.02

EagleTrace/Shade Tree Village

5/18/2018

16755 Baseline

7/30/2022

KSUP

1,500

12.5%

2/28/2023

Thi Truong

1,200

10.0%

5/31/2020

11/21/2018

8.0%

Starbucks - North Cicero

11/20/2018

10/22/2018

2218 Old Middlefield Way

4/30/2019

Calvary Chapel Mount

870

8.4%

3/31/2021

Alla Viksne

870

8.4%

9/30/2019

7/10/2018

18.0%

Ridgewood MHC

5/31/2018

Archwood Apartments

11/29/2018

Dollar General New Hampton

10/17/2018

Dollar General Pinconning

10/16/2018

10/17/2018

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

Mortgage Loan Number	Property Name	Terrorism Insurance (Y/N)	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC
1	Innisfree Portfolio	Y	Refinance	0	131,683	43,894	Cash		213,199	23,689	Cash		0	1/12 of 4% of gross revenue	0	Cash
1.01	Hilton Garden Inn Fort Walton Beach	Y
1.02	Holiday Inn Fort Walton Beach	Y
2	Bristow Center	Y	Refinance	0	112,298	56,150	Cash		0	Springing			0	1,581	0	Cash
3	Residence Inn Denver City Center	Y	Acquisition	0	457,128	65,304	Cash		0	Springing			0	42,391	0	Cash
4	Shops at Trace Fork	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
5	575 Maryville	Y	Acquisition	0	69,633	69,633	Cash		0	Springing			200,000	4,301	0	Cash
6	Grapevine Station	Y	Acquisition	0	92,787	92,787	Cash		0	Springing			0	5,688	0	Cash
7	Nostrand Avenue Shopping Center	Y	Acquisition	4,688	62,569	62,569	Cash		0	Springing			0	1,012	60,743	Cash
8	Roseville Shopping Center	Y	Acquisition	9,275	89,325	28,357	Cash		15,001	2,857	Cash		0	1,210	43,556	Cash
9	Northchase Office Portfolio	Y	Refinance	44,750	163,808	30,676	Cash		0	Springing			0	5,405	0	Cash
9.01	Northchase	Y
9.02	Crestwood	Y
9.03	Mansell	Y
10	Catania Pasadena	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
11	Merge Office	Y	Acquisition	0	124,624	31,156	Cash		0	Springing			0	2,161	77,796	Cash
12	DoubleTree Leominster	Y	Refinance	0	16,051	16,051	Cash		0	Springing			0	32,717	0	Cash
13	Dominion Tower	Y	Acquisition	900,015	0	62,980	Cash		70,075	7,786	Cash		0	5,041	0	Cash
14	Tristone Flowtech USA	Y	Acquisition	0	0	Springing			0	Springing			0	Springing	0
15	StaxUp Self Storage - San Ysidro	Y	Refinance	0	34,539	11,513	Cash		0	Springing			0	2,983	107,394	Cash
16	The Edge Apartments	Y	Refinance	29,880	44,959	14,986	Cash		49,778	5,531	Cash		275,000	3,150	0	Cash
17	Radisson Yuma	Y	Refinance	0	14,508	14,508	Cash		13,567	4,522	Cash		0	1/12 of 4% of gross revenue	0	Cash
18	Proguard Self Storage - Braeswood	Y	Refinance	0	35,106	35,106	Cash		15,304	3,826	Cash		0	1,473	53,000	Cash
19	Florissant Marketplace	Y	Acquisition	41,088	98,411	47,772	Cash		9,167	4,365	Cash		0	1,828	0	Cash
20	9th Street Marketplace	Y	Refinance	0	15,456	5,152	Cash		0	Springing			0	1,043; Springing	37,533	Cash
21	Westport US Storage NY & CA	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
21.01	US Storage - Hawthorne, NY	Y
21.02	US Storage - Harbor City, CA	Y
22	601 Hudson Street	Y	Refinance	0	57,919	19,306	Cash		3,732	415	Cash		7,500	Springing	0	Cash
23	Custer Park	Y	Refinance	205,031	0	24,855	Cash		28,908	Springing	Cash		0	1,449	0	Cash
24	One River Place	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
25	1302-1316 Montana Avenue	Y	Refinance	0	0	3,778	Cash		0	Springing			0	0	0
26	AAA Storage	Y	Refinance	0	26,559	6,640	Cash		11,895	1,487	Cash		0	Springing	0
27	La Puente Yard	Y	Refinance	0	0	Springing			0	Springing			0	3,459	0	Cash
28	Rockaway Commons	Y	Refinance	74,863	133,744	31,844	Cash		43,834	2,922	Cash		0	1,083	0	Cash
29	Staybridge Suites - Oconomwoc	Y	Acquisition	10,500	60,500	10,083	Cash		9,108	4,554	Cash		5,979	5,979	0	Cash
30	Holland Art Van	Y	Acquisition	0	0	Springing			0	Springing			0	0	0
31	Country Inn & Suites - Orlando	Y	Refinance	0	57,990	13,807	Cash		10,740	5,114	Cash		0	12,945	0	Cash
32	Woodmen Corporate Center	Y	Acquisition	0	112,893	10,263	Cash		3,923	3,923	Cash		0	1,516	0	Cash
33	Westpointe Retail Center	Y	Refinance	0	19,572	19,572	Cash		10,920	2,184	Cash		0	448	16,128	Cash
34	Homewood Suites Laredo	Y	Acquisition	0	106,724	15,246	Cash		2,778	2,778	Cash		0	1/12 of 2% of gross revenue for the first two years of the loan term; 1/12 of 4% of gross revenue thereafter	0	Cash
35	OKC MHP Portfolio	Y	Acquisition	62,491	3,274	3,274	Cash		9,007	3,002	Cash		1,483	1,483	0	Cash
35.01	El Reno MHP	Y
35.02	Sunnylane MHP	Y
35.03	Skyview MHP	Y
36	Heatherstone Apartments	Y	Refinance	249,991	30,031	9,534	Cash		55,801	6,643	Cash		250,000	6,300	400,000	Cash
37	Jewel-Osco Elgin	Y	Acquisition	11,625	0	Springing			2,686	1,279	Cash		0	Springing	0
38	19501 South Santa Fe Avenue	Y	Refinance	0	0	Springing			0	Springing			23,811	661; Springing	23,811	Cash
39	Stoneridge III	Y	Refinance	0	59,051	11,810	Cash		11,955	1,195	Cash		1,018	1,018	0	Cash
40	East North Self Storage	Y	Acquisition	0	0	3,172	Cash		1,865	355	Cash		0	893	0	Cash
41	Central Park Apartments	Y	Refinance	0	22,264	7,421	Cash		17,791	3,558	Cash		0	1,917	0	Cash
42	Hampton Inn Brevard	Y	Refinance	0	13,059	4,146	Cash		8,576	1,021	Cash		0	3,233	0	Cash
43	Too Much Self Storage	Y	Acquisition	0	17,368	4,342	Cash		4,320	1,080	Cash		0	944	22,650	Cash
44	Shadow Glen Apartments	Y	Refinance	14,500	18,009	4,288	Cash		3,924	1,246	Cash		0	1,063	0	Cash
45	599 Johnson Ave	Y	Refinance	0	8,768	4,384	Cash		23,153	2,894	Cash		0	337	0	Cash
46	659 Broadway	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
47	100 Gardner Park	Y	Acquisition	0	30,405	7,601	Cash		8,040	2,680	Cash		0	1,623	0	Cash
48	St. Lucie MHC	Y	Refinance	5,938	12,218	4,073	Cash		0	Springing			0	904	0	Cash
49	Carrington Ridge Phase II	Y	Refinance	0	3,149	525	Cash		6,712	516	Cash		0	750	0	Cash
50	Tolip Apartments	Y	Refinance	44,688	32,141	16,071	Cash		14,114	2,823	Cash		2,675	2,675	0	Cash
51	Howard Park Plaza- CA	Y	Refinance	16,250	0	Springing			0	Springing			0	1,642	0	Cash
52	Holiday Park MHC	Y	Acquisition	0	16,362	5,454	Cash		4,184	598	Cash		1,033	1,033	0	Cash
53	Coach Post MHC	Y	Refinance	31,125	12,955	2,591	Cash		2,102	234	Cash		313	313	0	Cash
54	Telegraph Budget Storage	Y	Refinance	0	21,375	4,275	Cash		0	Springing			0	767	50,000	Cash
55	Spencer Mini Storage	Y	Acquisition	32,350	0	Springing			0	Springing			0	Springing	0
56	Colony MHC	Y	Acquisition	109,375	20,556	6,852	Cash		3,294	1,568	Cash		0	596	0	Cash
57	GA MHC Portfolio	Y	Refinance	19,063	5,965	497	Cash		14,374	1,198	Cash		658	658	0	Cash
57.01	Deer Run II MHC	Y
57.02	EagleTrace/Shade Tree Village	Y
58	16755 Baseline	Y	Acquisition	0	17,765	4,441	Cash		908	454	Cash		0	200; Springing	10,000	Cash
59	Starbucks - North Cicero	Y	Acquisition	0	8,611	1,722	Cash		530	265	Cash		0	Springing	0
60	2218 Old Middlefield Way	Y	Refinance	0	1,494	497	Cash		3,059	765	Cash		0	206	5,668	Cash
61	Ridgewood MHC	Y	Acquisition	25,000	0	2,745	Cash		941	471	Cash		250	250	0	Cash
62	Archwood Apartments	Y	Acquisition	0	1,473	1,473	Cash		1,391	1,391	Cash		50,000	917	0	Cash
63	Dollar General New Hampton	Y	Acquisition	0	4,000	333	Cash		0	Springing			0	0	0
64	Dollar General Pinconning	Y	Acquisition	0	4,000	333	Cash		0	Springing			0	0	0

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

Mortgage Loan Number	Property Name	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC
1	Innisfree Portfolio		0	0	0			0	0			Seasonality Reserve	0	Among both properties, on monthly payment dates from May to August, borrower will deposit an aggregate of $1,121,917 (represents the sum of the four months of deposits) and then will disburse an aggregate of $1,121,917 in the months from November through February to cover any shortfalls. Amounts are subject to change and adjusted on an annual basis based on lender discretion	0	Cash
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center		250,000	13,174	500,000	Cash		0	0				0	0	0
3	Residence Inn Denver City Center		0	0	0			0	0			PIP Reserve	1,825,000	Springing	0	Cash
4	Shops at Trace Fork		0	Springing	918,650			0	0				0	0	0
5	575 Maryville		0	32,256	0	Cash		0	0			Cushman Rollover Reserve ($1,560,919.23); Eastman Rollover Reserve ($150,000.00); Cushman Gap Rent Reserve ($344,312.00)	2,055,231	0	0	Cash
6	Grapevine Station		0	0	0			0	0				0	0	0
7	Nostrand Avenue Shopping Center		0	6,749	242,973	Cash		0	0			Tenant Repair Reserve	12,800	0	0	Cash
8	Roseville Shopping Center		0	4,840	174,224	Cash		0	0			W Salon TI/LC Reserve ($972,929); Bloom Hearing Aid TI/LC Reserve ($45,936); Seven Salon TI/LC Reserve ($7,742)	1,026,607	0	0	Cash
9	Northchase Office Portfolio		271,000	20,833	750,000	Cash		0	0			Gap Rent Reserve	66,819	0	0	Cash
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena		0	0	0			0	0				0	0	0
11	Merge Office		100,000	10,805	388,698	Cash		0	0			Rent Concession Reserve	585,794	0	0	Cash
12	DoubleTree Leominster		0	0	0			0	0				0	0	0
13	Dominion Tower		62,020	33,773	0	Cash		0	0			Outstanding Landlord Obligations (Upfront Rollover Reserve ($3,165,469.22); Rent Abatement Reserve ($623,214))	3,788,683	0	0	Cash
14	Tristone Flowtech USA		0	0	0			63,741	0	Cash		CM Avoidance Funds	0	Springing	0
15	StaxUp Self Storage - San Ysidro		0	0	0			0	0				0	0	0
16	The Edge Apartments		0	0	0			0	0				0	0	0
17	Radisson Yuma		0	0	0			0	0			Seasonality Reserve	89,121	On monthly payment dates from January to April borrower will deposit an aggregate of $133,681 (represents the sum of the four months of deposits) and then will disburse an aggregate of $133,681 in the months from June through September to cover any shortfalls. Amounts are subject to change and adjusted on an annual basis based on lender discretion	0	Cash
18	Proguard Self Storage - Braeswood		0	0	0			0	0				0	0	0
19	Florissant Marketplace		500,000	12,188	1,000,000	LoC	Morgan Stanley Bank, N.A.	0	0			TI/LC - Pet Supplies Plus	450,000	0	0	Cash
20	9th Street Marketplace		0	3,388; Springing	200,000	Cash		0	0				0	0	0
21	Westport US Storage NY & CA		0	0	0			0	0				0	0	0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street		10,000	Springing	0	Cash		0	0				0	0	0
23	Custer Park		500,000	Springing	750,000	Cash		0	0			Ziti’s - Free Rent	14,625	0	0	Cash
24	One River Place		0	Springing	0			0	0			Tenant Obligation Reserve	1,572,730	0	0	Cash
25	1302-1316 Montana Avenue		0	0	0			0	0				0	0	0
26	AAA Storage		0	0	0			0	0				0	0	0
27	La Puente Yard		0	0	0			0	0			Environmental Insurance Deductible Reserve	25,000	0	0	Cash
28	Rockaway Commons		500,000	2,887	500,000	Cash		0	0			Contractor Reserve	220,000	0	0	Cash
29	Staybridge Suites - Oconomwoc		0	0	0			0	0			PIP Reserve	1,066,750	0	0	Cash
30	Holland Art Van		0	0	0			0	0				0	0	0
31	Country Inn & Suites - Orlando		0	0	0			0	0			PIP Reserve	1,163,861	0	0	Cash
32	Woodmen Corporate Center		650,000	17,416	400,000	Cash		0	0				0	0	0
33	Westpointe Retail Center		150,000	2,886	150,000	Cash		0	0				0	0	0
34	Homewood Suites Laredo		0	0	0			0	0			PIP Reserve	2,015,059	0	0	Cash
35	OKC MHP Portfolio		0	0	0			0	0				0	0	0
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments		0	0	0			0	0				0	0	0
37	Jewel-Osco Elgin		0	Springing	0			0	0			Roof Repair Fund	211,406	0	0	Cash
38	19501 South Santa Fe Avenue		142,500	5,938	142,500	Cash		0	0				0	0	0
39	Stoneridge III		5,655	5,655	0	Cash		0	0			Outstanding TI/LC Reserve	148,251	0	0	Cash
40	East North Self Storage		0	0	0			0	0				0	0	0
41	Central Park Apartments		0	0	0			49,293	0	Cash			0	0	0
42	Hampton Inn Brevard		0	0	0			0	0			PIP Reserve	778,482	0	0	Cash
43	Too Much Self Storage		0	0	0			0	0				0	0	0
44	Shadow Glen Apartments		0	0	0			0	0				0	0	0
45	599 Johnson Ave		0	1,688	0	Cash		0	0				0	0	0
46	659 Broadway		0	0	0			0	0				0	0	0
47	100 Gardner Park		0	3,205	0	Cash		0	0				0	0	0
48	St. Lucie MHC		0	0	0			0	0			Relocation Reserve	18,000	0	0	Cash
49	Carrington Ridge Phase II		0	0	0			0	0				0	0	0
50	Tolip Apartments		0	0	0			0	0				0	0	0
51	Howard Park Plaza- CA		0	4,106; Springing	75,000	Cash		0	0			Roof Reserve	295,638	0	0	Cash
52	Holiday Park MHC		0	0	0			0	0			Home Purchase Reserve	100,000	0	0	Cash
53	Coach Post MHC		0	0	0			0	0				0	0	0
54	Telegraph Budget Storage		0	0	0			0	0				0	0	0
55	Spencer Mini Storage		0	0	0			0	0				0	0	0
56	Colony MHC		0	0	0			0	0			POH Rehabilitation Reserve	200,000	0	0	Cash
57	GA MHC Portfolio		0	0	0			0	0				0	0	0
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline		50,000	800	0	Cash		0	0			Specified Tenant Reserve	0	Springing	0
59	Starbucks - North Cicero		125,000	417	0	Cash		0	0			Tenant Work Order Reserve Fund	625	0	0	Cash
60	2218 Old Middlefield Way		50,000	787	50,000	Cash		0	0				0	0	0
61	Ridgewood MHC		0	0	0			0	0				0	0	0
62	Archwood Apartments		0	0	0			0	0				0	0	0
63	Dollar General New Hampton		0	0	0			0	0				0	0	0
64	Dollar General Pinconning		0	0	0			0	0				0	0	0

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

Mortgage Loan Number	Property Name	Other Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other Escrow II - LoC Counterparty	Holdback	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox
1	Innisfree Portfolio		Ground Rent Reserve; PIP Reserve	0	On each monthly payment date the borrower will deposit the amount payable under the ground lease for the month immediately following the month in which such monthly payment date occurs. This amount is expected to be the greater of $25,000 per month for the portfolio or 3.25% of gross revenues for the applicable month. (minimum deposit is $300,000 each year under the ground lease and sublease, collectively)	0	Cash			Leasehold	10/30/2062	Greater of a) $300,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None	Hard/Springing Cash Management
1.01	Hilton Garden Inn Fort Walton Beach									Leasehold	10/30/2062	Greater of a) $150,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None
1.02	Holiday Inn Fort Walton Beach									Leasehold	10/30/2062	Greater of a) $150,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None
2	Bristow Center			0	0	0			1,750,000	Fee				Hard/Upfront Cash Management
3	Residence Inn Denver City Center			0	0	0				Fee				Springing
4	Shops at Trace Fork			0	0	0				Fee				Springing
5	575 Maryville		Common Charges Reserve	45,730	3,518	0	Cash			Fee				Hard/Springing Cash Management
6	Grapevine Station			0	0	0				Fee				Soft/Springing Cash Management
7	Nostrand Avenue Shopping Center		Outstanding TI Reserve ($83,165); Free Rent Reserve ($149,208)	232,373	0	0	Cash			Fee				Hard/Springing Cash Management
8	Roseville Shopping Center		W Salon Free Rent Reserve	93,913	0	0	Cash			Fee				Springing
9	Northchase Office Portfolio			0	0	0				Fee				Springing
9.01	Northchase									Fee
9.02	Crestwood									Fee
9.03	Mansell									Fee
10	Catania Pasadena			0	0	0				Fee				Springing
11	Merge Office		Existing TILC Reserve	1,147,015	0	0	Cash			Fee				Hard/Upfront Cash Management
12	DoubleTree Leominster			0	0	0				Fee				Springing
13	Dominion Tower			0	0	0				Fee				Hard/Springing Cash Management
14	Tristone Flowtech USA			0	0	0				Fee				Hard/Springing Cash Management
15	StaxUp Self Storage - San Ysidro			0	0	0				Fee				Springing
16	The Edge Apartments			0	0	0				Fee				Springing
17	Radisson Yuma		PIP Reserve	50,000	0	0	Cash			Fee				Hard/Springing Cash Management
18	Proguard Self Storage - Braeswood			0	0	0				Fee				Springing
19	Florissant Marketplace		Free Rent Reserve	29,063	0	0	Cash			Fee				Springing
20	9th Street Marketplace			0	0	0				Fee				Springing
21	Westport US Storage NY & CA			0	0	0				Fee				Springing
21.01	US Storage - Hawthorne, NY									Fee
21.02	US Storage - Harbor City, CA									Fee
22	601 Hudson Street			0	0	0				Fee				Springing
23	Custer Park			0	0	0				Fee				Springing
24	One River Place			0	0	0				Fee				Hard/Springing Cash Management
25	1302-1316 Montana Avenue			0	0	0				Fee				Springing
26	AAA Storage			0	0	0				Fee				Springing
27	La Puente Yard			0	0	0				Fee				Hard/Springing Cash Management
28	Rockaway Commons			0	0	0				Fee				Springing
29	Staybridge Suites - Oconomwoc			0	0	0				Fee				Springing
30	Holland Art Van			0	0	0				Fee				Hard/Springing Cash Management
31	Country Inn & Suites - Orlando		Seasonality Reserve	145,000	0	0	Cash			Fee				Hard/Springing Cash Management
32	Woodmen Corporate Center			0	0	0				Fee				Springing
33	Westpointe Retail Center			0	0	0				Fee				Springing
34	Homewood Suites Laredo			0	0	0				Fee				Hard/Springing Cash Management
35	OKC MHP Portfolio			0	0	0				Fee				Springing
35.01	El Reno MHP									Fee
35.02	Sunnylane MHP									Fee
35.03	Skyview MHP									Fee
36	Heatherstone Apartments			0	0	0				Fee				Springing
37	Jewel-Osco Elgin			0	0	0				Fee				Springing
38	19501 South Santa Fe Avenue			0	0	0				Fee				Springing
39	Stoneridge III		Free Rent Reserve	40,178	0	0	Cash			Fee				Springing
40	East North Self Storage			0	0	0				Fee				Springing
41	Central Park Apartments			0	0	0				Fee				Springing
42	Hampton Inn Brevard			0	0	0				Fee				Springing
43	Too Much Self Storage			0	0	0				Fee				None
44	Shadow Glen Apartments			0	0	0				Fee				Springing
45	599 Johnson Ave			0	0	0				Fee				Hard/Springing Cash Management
46	659 Broadway			0	0	0				Leasehold	3/30/2059	$771	5% escalation every 5 years	Springing
47	100 Gardner Park			0	0	0				Fee				Soft/Springing Cash Management
48	St. Lucie MHC			0	0	0				Fee				Springing
49	Carrington Ridge Phase II			0	0	0				Fee				Springing
50	Tolip Apartments			0	0	0				Fee				Springing
51	Howard Park Plaza- CA			0	0	0				Fee				Springing
52	Holiday Park MHC			0	0	0				Fee				Springing
53	Coach Post MHC			0	0	0				Fee				Springing
54	Telegraph Budget Storage			0	0	0				Fee				None
55	Spencer Mini Storage			0	0	0				Fee				Springing
56	Colony MHC		Titling Reserve	7,429	0	0	Cash			Fee				Springing
57	GA MHC Portfolio			0	0	0				Fee				Springing
57.01	Deer Run II MHC									Fee
57.02	EagleTrace/Shade Tree Village									Fee
58	16755 Baseline			0	0	0				Fee				None
59	Starbucks - North Cicero			0	0	0				Fee				Hard/Upfront Cash Management
60	2218 Old Middlefield Way			0	0	0				Fee				Springing
61	Ridgewood MHC			0	0	0				Fee				Springing
62	Archwood Apartments			0	0	0				Fee				Springing
63	Dollar General New Hampton			0	0	0				Fee				Hard/Upfront Cash Management
64	Dollar General Pinconning			0	0	0				Fee				Hard/Upfront Cash Management

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

Mortgage Loan Number	Property Name	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	Innisfree Portfolio											Julian MacQueen		1
1.01	Hilton Garden Inn Fort Walton Beach													1.01
1.02	Holiday Inn Fort Walton Beach													1.02
2	Bristow Center											Gary D. Rappaport		2
3	Residence Inn Denver City Center											Noble Hospitality Fund IV - Income, L.P.		3
4	Shops at Trace Fork											E. Stanley Kroenke		4
5	575 Maryville											Pembroke IV LLC; Ten Capital Management		5
6	Grapevine Station											Myron a/k/a Michael Blackman; Michel D. Hibbert		6
7	Nostrand Avenue Shopping Center											Ashkenazy Acquisition Corporation; Ben Ashkenazy		7
8	Roseville Shopping Center											Trevor Smith; Joshua Volen		8
9	Northchase Office Portfolio											Rose Jarboe		9
9.01	Northchase													9.01
9.02	Crestwood													9.02
9.03	Mansell													9.03
10	Catania Pasadena											SKR Holdings, LLC (f/k/a CIM Group (CA), LLC)		10
11	Merge Office											Zaya S. Younan		11
12	DoubleTree Leominster											Fatema Shikary; James Gerish; Kris Gerish		12
13	Dominion Tower											Isaac Hertz; William Zev Hertz; Sarah Hertz Gordon		13
14	Tristone Flowtech USA											David Mileski; Mileski Living Trust		14
15	StaxUp Self Storage - San Ysidro											Randall U. Strauss		15
16	The Edge Apartments											Ira Mondry; Robert M. Stone		16
17	Radisson Yuma											Stephen Cavadias; Jerry Philipps; The Cavadias Family 2003 Trust		17
18	Proguard Self Storage - Braeswood											Sam Amber; Samber, Ltd.		18
19	Florissant Marketplace											Michael J. Polimeni		19
20	9th Street Marketplace											Peter W. Doerken		20
21	Westport US Storage NY & CA											Westport Properties, Inc.		21
21.01	US Storage - Hawthorne, NY													21.01
21.02	US Storage - Harbor City, CA													21.02
22	601 Hudson Street											Abraham Sanieoff		22
23	Custer Park											William A. Morris		23
24	One River Place											Brock J. Vinton		24
25	1302-1316 Montana Avenue											J. Allen Radford		25
26	AAA Storage											Richard Bray; Thomas H. Arnold; Amanda H. McLean		26
27	La Puente Yard											Guy Christensen		27
28	Rockaway Commons											Anthony Mehran		28
29	Staybridge Suites - Oconomwoc											Narendrakumar M. Patel; Mahendra R. Patel		29
30	Holland Art Van											Harold Etkin; Johanne Etkin Finley		30
31	Country Inn & Suites - Orlando											Garry R. Hesselbacher; Chetan Patel		31
32	Woodmen Corporate Center											Miles Jeffrey Qvale; Miles Jeffrey Qvale and Kimberly Boyd Qvale Revocable Trust		32
33	Westpointe Retail Center											Darren B. Casey		33
34	Homewood Suites Laredo											Sanjeev K. Amin; Rupesh Amin		34
35	OKC MHP Portfolio											Mendocino Real Estate Holdings LLC		35
35.01	El Reno MHP													35.01
35.02	Sunnylane MHP													35.02
35.03	Skyview MHP													35.03
36	Heatherstone Apartments											Brent Doeksen; Curtis Rice		36
37	Jewel-Osco Elgin											Younok Ahn; James Ahn		37
38	19501 South Santa Fe Avenue											John A. Zar, Jr.		38
39	Stoneridge III											David Kornbluth; Sherman Capital LLC; Cristal Family LLC; Fortbridge Realty LLC; Mark J. Goodman; Mark Siegel; Kenneth Marblestone and KB Lecap, Ltd.		39
40	East North Self Storage											Robert Moser		40
41	Central Park Apartments											John Beale		41
42	Hampton Inn Brevard											Layton R. Parker; Khadijah S. Gillani		42
43	Too Much Self Storage											Jacob Ramage		43
44	Shadow Glen Apartments											Randall P. Thomas		44
45	599 Johnson Ave											Andrew Epstein; Jon KillKelley; Dawson Stellberger		45
46	659 Broadway											Jacob Klein		46
47	100 Gardner Park											Sandberg Family, LLC		47
48	St. Lucie MHC											Teresa I. Schenk		48
49	Carrington Ridge Phase II											David M. Conwill; Steven B. Kimmelman; Leslie Leohr		49
50	Tolip Apartments											Jonathan D. Schechter; John J. Edwards		50
51	Howard Park Plaza- CA											Ronald Gonzales; Mirna Gonzales		51
52	Holiday Park MHC											George C. Whaling		52
53	Coach Post MHC											Andrew Cramer		53
54	Telegraph Budget Storage											Sidney I. Moss; Sidney I. Moss Trust		54
55	Spencer Mini Storage											Telos Capital, LLC; David Fisher; Joshua Ungerecht; Warren Thomas		55
56	Colony MHC											Alexander Simon Rindner; Robert Moritz Blum		56
57	GA MHC Portfolio											Dan Reed Davis		57
57.01	Deer Run II MHC													57.01
57.02	EagleTrace/Shade Tree Village													57.02
58	16755 Baseline											The Feitelberg Family Trust dated 8/6/2009; Peter H. Feitelberg; Margaret C. Feitelberg		58
59	Starbucks - North Cicero											Deanna Colletti; Paolo Colletti		59
60	2218 Old Middlefield Way											Russell M. Sheppel		60
61	Ridgewood MHC											John Wesley McAdams II		61
62	Archwood Apartments											Seth Keegan McNamara; Carrie Elizabeth Bone; The McNamara/Bone Family Trust		62
63	Dollar General New Hampton											Ladder Capital CRE Equity LLC	Y - Group 1	63
64	Dollar General Pinconning											Ladder Capital CRE Equity LLC	Y - Group 1	64