FWP 1 n1323_anxa1-x1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-207340-13

UBS Commercial Mortgage Trust 2018-C12 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. 333-207340) 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 1-877-713-1030 (8 a.m. – 5 p.m. EST).

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 issuanceNone of UBS Securities LLC, SG Americas Securities, LLC, Natixis Securities Americas LLC, Cantor Fitzgerald & Co., CIBC World Markets Corp., Drexel Hamilton, LLC and Academy Securities, Inc. 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.

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.

Mortgage Loan Number	Property Flag	Property Name	Mortgage Loan Originator	Mortgage Loan Seller	Cross-Collateralized and Cross-Defaulted	Address	City	County	State	Zip Code	General Property Type
1	Loan	Wyvernwood Apartments	UBS AG	UBS AG	No	2901 East Olympic Boulevard	Los Angeles	Los Angeles	CA	90023	Multifamily
2	Loan	Riverfront Plaza	Natixis Real Estate Capital LLC	UBS AG; Natixis	No	901-951 East Byrd Street	Richmond	Richmond	VA	23219	Office
3	Loan	Riverwalk	Cantor Commercial Real Estate Lending, L.P.	CCRE	No	354, 360, 500, and 500A Merrimack Street	Lawrence	Essex	MA	01843	Office
4	Loan	139 Ludlow Street	Natixis Real Estate Capital LLC	Natixis	No	139 Ludlow Street	New York	New York	NY	10002	Mixed Use
5	Loan	Aspect RHG Hotel Portfolio	Société Générale	SG	No	Various	Various	Various	Various	Various	Hospitality
5.01	Property	Hilton Garden Inn Nashville Smyrna	Société Générale	SG	No	2631 Highwood Boulevard	Smyrna	Rutherford	TN	37167	Hospitality
5.02	Property	Aloft Hotel Broomfield	Société Générale	SG	No	8300 Arista Place	Broomfield	Broomfield	CO	80021	Hospitality
5.03	Property	Hampton Inn Nashville Smyrna	Société Générale	SG	No	2573 Highwood Boulevard	Smyrna	Rutherford	TN	37167	Hospitality
5.04	Property	Hyatt Place Phoenix North	Société Générale	SG	No	10838 North 25th Avenue	Phoenix	Maricopa	AZ	85029	Hospitality
6	Loan	20 Times Square	Natixis Real Estate Capital LLC	SG	No	20 Times Square	New York	New York	NY	10036	Other
7	Loan	Savi Ranch Center	UBS AG	UBS AG	No	23021-23081 Savi Ranch Parkway	Yorba Linda	Orange	CA	92887	Retail
8	Loan	Spotsylvania Crossing	UBS AG	UBS AG	No	3501-3655 Plank Road	Fredericksburg	Spotsylvania	VA	22407	Retail
9	Loan	Copeland Tower & Stadium Place	CIBC, Inc.	CIBC	No	1200 & 1250 East Copeland Road	Arlington	Tarrant	TX	76011	Office
10	Loan	Somerset Center	Rialto Mortgage Finance, LLC	RMF	No	1405 and 1425 U.S. Route 206	Bedminster	Somerset	NJ	07921	Office
11	Loan	One Northwestern Plaza	LCF	LCF	No	28411 Northwestern Highway	Southfield	Oakland	MI	48034	Office
12	Loan	Holiday Inn & Suites - Chattanooga	UBS AG	UBS AG	No	434 Chestnut Street	Chattanooga	Hamilton	TN	37402	Hospitality
13	Loan	Smithridge Plaza	Natixis Real Estate Capital LLC	Natixis	No	5001-5093 South McCarran Boulevard	Reno	Washoe	NV	89502	Retail
14	Loan	Miami Airport Industrial Portfolio	UBS AG	UBS AG	No	Various	Miami	Miami-Dade	FL	33142	Industrial
14.01	Property	Sky Chefs 3500 NW 24th Street	UBS AG	UBS AG	No	3500 Northwest 24th Street and 2401 Northwest 36th Avenue	Miami	Miami-Dade	FL	33142	Industrial
14.02	Property	Sky Chefs 3630 NW 25th Street	UBS AG	UBS AG	No	3630 Northwest 25th Street	Miami	Miami-Dade	FL	33142	Industrial
15	Loan	River Place Apartments	UBS AG	UBS AG	No	400, 500, and 600 River Place Drive	Detroit	Wayne	MI	48207	Multifamily
16	Loan	Conway Commons	Rialto Mortgage Finance, LLC	RMF	No	600-821 Elsinger Boulevard	Conway	Faulkner	AR	72032	Retail
17	Loan	Courtyard Marriott New Braunfels	Rialto Mortgage Finance, LLC	RMF	No	750 Interstate 35 North	New Braunfels	Comal	TX	78130	Hospitality
18	Loan	Holiday Inn - Matteson	UBS AG	UBS AG	No	500 Holiday Plaza Drive	Matteson	Cook	IL	60443	Hospitality
19	Loan	Canyon & Western Business Park	Société Générale	SG	No	4178 Business Park Drive and 7515 Canyon Drive	Amarillo	Randall	TX	79110	Industrial
20	Loan	Chatham Glen	LCF	LCF	No	2057 Devonshire Hill Court	Plainfield	Hendricks	IN	46168	Multifamily
21	Loan	Kjellberg MHP	LCF	LCF	No	9127 MN-25	Monticello	Wright	MN	55362	Manufactured Housing Community
22	Loan	Warner Courtyards	UBS AG	UBS AG	No	301 West Warner Road	Tempe	Maricopa	AZ	85284	Office
23	Loan	Windsor Village	UBS AG	UBS AG	No	2500 North Sterling Avenue	Oklahoma City	Oklahoma	OK	73127	Multifamily
24	Loan	Staybridge Suites Austin	Société Générale	SG	No	13000 North Interstate 35	Austin	Travis	TX	78753	Hospitality
25	Loan	HMS - WSS Portfolio	UBS AG	UBS AG	No	Various	Various	Various	Various	Various	Hospitality
25.01	Property	WoodSpring Suites - Savannah	UBS AG	UBS AG	No	4912 Augusta Road	Garden City	Chatham	GA	31408	Hospitality
25.02	Property	WoodSpring Suites - Madison	UBS AG	UBS AG	No	120 Brazelton Circle	Madison	Madison	AL	35758	Hospitality
25.03	Property	Value Place - Huntsville	UBS AG	UBS AG	No	3131 University Drive North West	Huntsville	Madison	AL	35816	Hospitality
26	Loan	160th Street and Prospect Avenue Portfolio	LCF	LCF	No	Various	New York	Bronx	NY	Various	Multifamily
26.01	Property	160th Street	LCF	LCF	No	407 East 160th Street	New York	Bronx	NY	10451	Multifamily
26.02	Property	Prospect Avenue	LCF	LCF	No	1319AB Prospect Avenue	New York	Bronx	NY	10459	Multifamily
27	Loan	Sunflower MHC	LCF	LCF	No	865 Pleasure Drive	Fort Collins	Larimer	CO	80524	Manufactured Housing Community
28	Loan	Longview Plaza	Rialto Mortgage Finance, LLC	RMF	No	422 West Loop 281	Longview	Gregg	TX	75605	Retail
29	Loan	Charleston Tower	UBS AG	UBS AG	No	1701 West Charleston Boulevard	Las Vegas	Clark County	NV	89102	Office
30	Loan	Bank of America Center	Cantor Commercial Real Estate Lending, L.P.	CCRE	No	1111 East Main Street	Richmond	Richmond City	VA	23219	Office
31	Loan	175 Park Avenue	Cantor Commercial Real Estate Lending, L.P.	CCRE	No	175 Park Avenue	Madison	Morris	NJ	07940	Office
32	Loan	Manchester Highlands	CIBC, Inc.	CIBC	No	201 Highlands Boulevard Drive	Ballwin	St. Louis	MO	63011	Retail
33	Loan	11 S. LaSalle Street	Société Générale	SG	No	11 South LaSalle Street	Chicago	Cook	IL	60603	Retail
34	Loan	Pelican Walk	CIBC, Inc.	CIBC	No	483 Mandalay Avenue	Clearwater Beach	Pinellas	FL	33767	Retail
35	Loan	5th Street Station	UBS AG	UBS AG	No	5th Street Station Parkway	Charlottesville	Albemarle	VA	22904	Retail
36	Loan	7-9 Vreeland Road	Société Générale	SG	No	7-9 Vreeland Road	Florham Park	Morris	NJ	07932	Industrial
37	Loan	Seaside Portfolio	Société Générale	SG	No	Various	Seaside	Clatsop	OR	97138	Hospitality
37.01	Property	River Inn at Seaside	Société Générale	SG	No	531 Avenue A	Seaside	Clatsop	OR	97138	Hospitality
37.02	Property	Inn at Seaside	Société Générale	SG	No	441 2nd Avenue	Seaside	Clatsop	OR	97138	Hospitality
38	Loan	14701 Philips Highway	LCF	LCF	No	14701 Philips Highway	Jacksonville	Duval	FL	32256	Office
39	Loan	Walgreens & Sherwin Williams Plaza	CIBC, Inc.	CIBC	No	7000 & 7008 Marlboro Pike	District Heights	Prince George’s	MD	20747	Retail
40	Loan	Hampton Inn - Provo	UBS AG	UBS AG	No	1511 South 40 East	Provo	Utah	UT	84606	Hospitality
41	Loan	Holiday Inn Houston SW – Sugar Land Area	Rialto Mortgage Finance, LLC	RMF	No	11160 Southwest Freeway	Houston	Harris	TX	77031	Hospitality
42	Loan	St. Vrain MHC	LCF	LCF	No	446 South Francis Street	Longmont	Boulder	CO	80501	Manufactured Housing Community
43	Loan	Livonia Industrial II	LCF	LCF	No	13599 and 13551 Merriman Road; 31555, 31601, 31889, and 31995 Industrial Road	Livonia	Wayne	MI	48150	Industrial
44	Loan	Holiday Inn Express - Sandy	UBS AG	UBS AG	No	10680 South Automall Drive	Sandy	Salt Lake	UT	84070	Hospitality
45	Loan	LA Fitness - Chandler AZ	Société Générale	SG	No	2100 North Dobson Road	Chandler	Maricopa	AZ	85224	Retail
46	Loan	Holiday Inn Express - Savannah	UBS AG	UBS AG	No	11325 Abercorn Street	Savannah	Chatham	GA	31419	Hospitality
47	Loan	Gemstone MHC Portfolio	Rialto Mortgage Finance, LLC	RMF	No	Various	Various	Ottawa	OH	43440	Manufactured Housing Community
47.01	Property	Harbor’s Edge	Rialto Mortgage Finance, LLC	RMF	No	999 North Buck Road	Lakeside Marblehead	Ottawa	OH	43440	Manufactured Housing Community
47.02	Property	Gem Beach Estates	Rialto Mortgage Finance, LLC	RMF	No	5640 East Twinbeach Road	Port Clinton	Ottawa	OH	43440	Manufactured Housing Community
48	Loan	Holiday Inn Express & Suites Jackson	Natixis, New York Branch	Natixis	No	101 Clinton Road	Jackson	Amador	CA	95642	Hospitality
49	Loan	24 Hour Fitness - Mansfield	UBS AG	UBS AG	No	1101 North Walnut Creek Drive	Mansfield	Tarrant	TX	76063	Retail
50	Loan	Crossroads Village	Société Générale	SG	No	3979 Buford Highway	Atlanta	DeKalb	GA	30345	Retail
51	Loan	Shorecliff Retail Center	UBS AG	UBS AG	No	2727 Via Cascadita	San Clemente	Orange	CA	92672	Retail
52	Loan	Holiday Inn Express - Port Richey	Société Générale	SG	No	10619 U.S. Highway 19	Port Richey	Pasco	FL	34668	Hospitality
53	Loan	Liberty Business Park	CIBC, Inc.	CIBC	No	2811, 2821 and 2831 East Philadelphia Street	Ontario	San Bernardino	CA	91761	Industrial
54	Loan	Kensington Office Plaza	LCF	LCF	No	1661 Feehanville Road	Mount Prospect	Cook	IL	60056	Office
55	Loan	Hempstead Highway Industrial	CIBC, Inc.	CIBC	No	10612-10616 Hempstead Highway	Houston	Harris	TX	77092	Industrial
56	Loan	TD Bank Long Island City	LCF	LCF	No	21-31 46th Avenue	Long Island City	Queens	NY	11101	Other
57	Loan	Walgreens & PDQ Retail Portfolio	Rialto Mortgage Finance, LLC	RMF	No	Various	Various	Various	FL	Various	Retail
57.01	Property	Walgreens Naples	Rialto Mortgage Finance, LLC	RMF	No	7985 Airport Pulling Road North	Naples	Collier	FL	34109	Retail
57.02	Property	PDQ Orlando	Rialto Mortgage Finance, LLC	RMF	No	14000 South John Young Parkway	Orlando	Orange	FL	32837	Retail
58	Loan	24 Hour Fitness - Cedar Hill	UBS AG	UBS AG	No	213 North U.S. Highway 67	Cedar Hill	Dallas	TX	75104	Retail
59	Loan	Quality Inn - Florissant	UBS AG	UBS AG	No	55 Dunn Road	Florissant	St. Louis	MO	63031	Hospitality
60	Loan	Greater American Self Storage	LCF	LCF	No	1233 Hunn Road	Yuba City	Sutter	CA	95991	Self Storage
61	Loan	2036 TC Jester	UBS AG	UBS AG	No	2036 East TC Jester	Houston	Harris	TX	77092	Retail
62	Loan	Zavarella Industrial	CIBC, Inc.	CIBC	No	4701 & 4735 Richmond Road	Warrensville Heights	Cuyahoga	OH	44128	Industrial
63	Loan	42 Corporate Park	CIBC, Inc.	CIBC	No	42 Corporate Park	Irvine	Orange	CA	92606	Office
64	Loan	Dollar General Wonder Lake	LCF	LCF	No	7100 McCullom Lake Road	Wonder Lake	McHenry	IL	60097	Retail
65	Loan	Dollar General Moscow Mills	LCF	LCF	No	655 Highway C	Moscow Mills	Lincoln	MO	63362	Retail

Mortgage Loan Number	Property Flag	Property Name	Specific Property Type	Number of Properties	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 Anticipated Repayment Date	Maturity Balance	ARD	Final Maturity Date	Origination Date	First Pay Date	Payment Day
1	Loan	Wyvernwood Apartments	Garden	1	1939	1963, 2000	1,175	Units	66,383	50,000,000	50,000,000	6.2%	7/6/2023	50,000,000	No	N/A	7/6/2018	8/6/2018	6
2	Loan	Riverfront Plaza	CBD	1	1990	2014	949,875	Sq. Ft.	153	50,000,000	49,862,236	6.2%	5/5/2028	42,239,372	No	N/A	5/4/2018	6/5/2018	5
3	Loan	Riverwalk	Suburban	1	1901, 2007	2015-2017	630,379	Sq. Ft.	128	45,000,000	45,000,000	5.6%	6/6/2028	39,989,342	No	N/A	6/5/2018	7/6/2018	6
4	Loan	139 Ludlow Street	Social Club	1	1930	2015-2016	21,912	Sq. Ft.	1,529	33,500,000	33,500,000	4.2%	1/5/2028	33,500,000	No	N/A	12/6/2017	2/5/2018	5
5	Loan	Aspect RHG Hotel Portfolio	Various	4	Various	Various	461	Rooms	100,217	33,500,000	33,500,000	4.2%	8/1/2028	29,656,498	No	N/A	7/23/2018	9/1/2018	1
5.01	Property	Hilton Garden Inn Nashville Smyrna	Select Service	1	2006	2015	112	Rooms		10,056,704	10,056,704	1.2%		8,902,884
5.02	Property	Aloft Hotel Broomfield	Select Service	1	2009	2016	139	Rooms		9,118,079	9,118,079	1.1%		8,071,949
5.03	Property	Hampton Inn Nashville Smyrna	Limited Service	1	2005	2015	83	Rooms		7,173,783	7,173,783	0.9%		6,350,725
5.04	Property	Hyatt Place Phoenix North	Select Service	1	1998	2016	127	Rooms		7,151,434	7,151,434	0.9%		6,330,940
6	Loan	20 Times Square	Leased Fee	1	N/A	N/A	16,066	Sq. Ft.	16,494	25,000,000	25,000,000	3.1%	5/5/2023	25,000,000	No	N/A	4/27/2018	6/5/2018	5
7	Loan	Savi Ranch Center	Anchored	1	1997-1999	N/A	160,773	Sq. Ft.	154	24,750,000	24,750,000	3.1%	7/6/2028	21,420,724	No	N/A	6/20/2018	8/6/2018	6
8	Loan	Spotsylvania Crossing	Anchored	1	1987-1988	2012, 2014	256,757	Sq. Ft.	88	22,500,000	22,476,373	2.8%	7/6/2028	18,532,482	No	N/A	6/14/2018	8/6/2018	6
9	Loan	Copeland Tower & Stadium Place	Suburban	1	1982, 1985	2017	210,955	Sq. Ft.	94	19,900,000	19,900,000	2.5%	7/1/2028	17,206,310	No	N/A	6/28/2018	8/1/2018	1
10	Loan	Somerset Center	Suburban	1	1998	2017	230,000	Sq. Ft.	183	18,000,000	18,000,000	2.2%	8/6/2028	18,000,000	No	N/A	7/24/2018	9/6/2018	6
11	Loan	One Northwestern Plaza	Suburban	1	1989	2017	238,373	Sq. Ft.	75	17,850,000	17,850,000	2.2%	8/6/2028	15,937,490	Yes	8/6/2033	7/13/2018	9/6/2018	6
12	Loan	Holiday Inn & Suites - Chattanooga	Full Service	1	2015	N/A	139	Rooms	128,058	17,800,000	17,800,000	2.2%	8/6/2028	13,608,689	No	N/A	7/18/2018	9/6/2018	6
13	Loan	Smithridge Plaza	Anchored	1	1983, 1990	2016	105,592	Sq. Ft.	165	17,420,000	17,420,000	2.2%	6/5/2028	17,420,000	No	N/A	5/18/2018	7/5/2018	5
14	Loan	Miami Airport Industrial Portfolio	Warehouse	2	Various	Various	211,852	Sq. Ft.	81	17,100,000	17,064,599	2.1%	6/6/2028	14,257,612	No	N/A	6/8/2018	7/6/2018	6
14.01	Property	Sky Chefs 3500 NW 24th Street	Warehouse	1	1968, 1970	2005	151,383	Sq. Ft.		12,150,000	12,124,847	1.5%		10,130,409
14.02	Property	Sky Chefs 3630 NW 25th Street	Warehouse	1	1976	1994	60,469	Sq. Ft.		4,950,000	4,939,752	0.6%		4,127,203
15	Loan	River Place Apartments	Mid Rise	1	1891, 1908, 1989	1989	299	Units	56,856	17,000,000	17,000,000	2.1%	7/6/2028	17,000,000	No	N/A	6/28/2018	8/6/2018	6
16	Loan	Conway Commons	Anchored	1	2004	2011	359,995	Sq. Ft.	131	15,000,000	15,000,000	1.9%	8/6/2028	13,769,834	No	N/A	7/17/2018	9/6/2018	6
17	Loan	Courtyard Marriott New Braunfels	Select Service	1	2009	2017	125	Rooms	114,800	14,350,000	14,350,000	1.8%	8/6/2028	12,782,958	No	N/A	7/19/2018	9/6/2018	6
18	Loan	Holiday Inn - Matteson	Full Service	1	1984	2012	202	Rooms	64,356	13,000,000	13,000,000	1.6%	8/6/2028	10,065,117	No	N/A	7/20/2018	9/6/2018	6
19	Loan	Canyon & Western Business Park	Flex	1	1996, 2000	N/A	359,095	Sq. Ft.	35	12,700,000	12,700,000	1.6%	8/1/2028	10,352,918	No	N/A	7/5/2018	9/1/2018	1
20	Loan	Chatham Glen	Garden	1	2016	N/A	92	Units	130,435	12,000,000	12,000,000	1.5%	7/6/2028	11,077,453	No	N/A	6/8/2018	8/6/2018	6
21	Loan	Kjellberg MHP	Manufactured Housing Community	1	1970	N/A	322	Pads	36,491	11,750,000	11,750,000	1.5%	8/6/2028	10,905,284	No	N/A	7/11/2018	9/6/2018	6
22	Loan	Warner Courtyards	Suburban	1	2002	N/A	114,054	Sq. Ft.	101	11,500,000	11,500,000	1.4%	7/6/2028	11,500,000	No	N/A	7/3/2018	8/6/2018	6
23	Loan	Windsor Village	Garden	1	1962	1998	363	Units	31,680	11,500,000	11,500,000	1.4%	7/6/2028	10,638,947	No	N/A	7/9/2018	8/6/2018	6
24	Loan	Staybridge Suites Austin	Extended Stay	1	2016	N/A	97	Rooms	118,436	11,500,000	11,488,263	1.4%	7/1/2028	9,508,858	No	N/A	6/21/2018	8/1/2018	1
25	Loan	HMS - WSS Portfolio	Limited Service	3	Various	2017, 2018	363	Rooms	31,129	11,300,000	11,300,000	1.4%	8/6/2023	10,529,269	No	N/A	7/19/2018	9/6/2018	6
25.01	Property	WoodSpring Suites - Savannah	Limited Service	1	2009	2017, 2018	121	Rooms		5,000,000	5,000,000	0.6%		4,658,969
25.02	Property	WoodSpring Suites - Madison	Limited Service	1	2006	2017, 2018	121	Rooms		3,600,000	3,600,000	0.4%		3,354,457
25.03	Property	Value Place - Huntsville	Limited Service	1	2008	2017, 2018	121	Rooms		2,700,000	2,700,000	0.3%		2,515,843
26	Loan	160th Street and Prospect Avenue Portfolio	Various	2	Various	N/A	53	Units	209,434	11,100,000	11,100,000	1.4%	7/6/2028	11,100,000	No	N/A	6/26/2018	8/6/2018	6
26.01	Property	160th Street	High Rise	1	2016	N/A	39	Units		8,149,163	8,149,163	1.0%		8,149,163
26.02	Property	Prospect Avenue	Mid Rise	1	2015	N/A	14	Units		2,950,837	2,950,837	0.4%		2,950,837
27	Loan	Sunflower MHC	Manufactured Housing Community	1	2002	N/A	190	Pads	56,842	10,800,000	10,800,000	1.3%	7/6/2028	10,800,000	No	N/A	6/28/2018	8/6/2018	6
28	Loan	Longview Plaza	Anchored	1	1999	N/A	153,260	Sq. Ft.	70	10,800,000	10,800,000	1.3%	6/6/2028	10,800,000	No	N/A	6/5/2018	7/6/2018	6
29	Loan	Charleston Tower	Suburban	1	1973, 1983, 1991	N/A	88,708	Sq. Ft.	117	10,400,000	10,388,821	1.3%	7/6/2028	8,538,278	No	N/A	7/10/2018	8/6/2018	6
30	Loan	Bank of America Center	CBD	1	1974	2017	501,388	Sq. Ft.	121	10,000,000	10,000,000	1.2%	7/1/2028	10,000,000	No	N/A	6/21/2018	8/1/2018	1
31	Loan	175 Park Avenue	Suburban	1	1971	2013	270,000	Sq. Ft.	315	10,000,000	10,000,000	1.2%	5/6/2028	10,000,000	No	N/A	5/1/2018	6/6/2018	6
32	Loan	Manchester Highlands	Anchored	1	2009	N/A	353,701	Sq. Ft.	99	10,000,000	10,000,000	1.2%	5/1/2028	10,000,000	No	N/A	4/26/2018	6/1/2018	1
33	Loan	11 S. LaSalle Street	Unanchored	1	1914	2016	13,062	Sq. Ft.	737	9,630,000	9,630,000	1.2%	7/1/2028	9,630,000	No	N/A	6/26/2018	8/1/2018	1
34	Loan	Pelican Walk	Unanchored	1	1994	2012-2018	38,361	Sq. Ft.	248	9,500,000	9,500,000	1.2%	8/1/2028	8,291,623	No	N/A	7/18/2018	9/1/2018	1
35	Loan	5th Street Station	Anchored	1	2016	N/A	451,727	Sq. Ft.	100	9,000,000	9,000,000	1.1%	6/6/2028	9,000,000	No	N/A	5/18/2018	7/6/2018	6
36	Loan	7-9 Vreeland Road	Flex	1	1979	2002	155,891	Sq. Ft.	58	9,000,000	8,989,249	1.1%	7/1/2028	7,275,075	No	N/A	6/15/2018	8/1/2018	1
37	Loan	Seaside Portfolio	Limited Service	2	Various	N/A	96	Rooms	89,896	8,630,000	8,630,000	1.1%	8/1/2028	6,562,929	No	N/A	7/3/2018	9/1/2018	1
37.01	Property	River Inn at Seaside	Limited Service	1	2014	N/A	48	Rooms		4,810,000	4,810,000	0.6%		3,657,901
37.02	Property	Inn at Seaside	Limited Service	1	1981	2018	48	Rooms		3,820,000	3,820,000	0.5%		2,905,027
38	Loan	14701 Philips Highway	Suburban	1	2018	N/A	45,000	Sq. Ft.	189	8,500,000	8,500,000	1.1%	7/6/2028	7,492,618	No	N/A	6/8/2018	8/6/2018	6
39	Loan	Walgreens & Sherwin Williams Plaza	Anchored	1	2011	N/A	19,620	Sq. Ft.	413	8,100,000	8,100,000	1.0%	8/1/2028	8,100,000	No	N/A	7/17/2018	9/1/2018	1
40	Loan	Hampton Inn - Provo	Limited Service	1	1996	2011, 2012	87	Rooms	91,860	8,000,000	7,991,793	1.0%	7/6/2028	6,525,807	No	N/A	6/29/2018	8/6/2018	6
41	Loan	Holiday Inn Houston SW – Sugar Land Area	Full Service	1	1981	2015, 2017	206	Rooms	37,328	7,700,000	7,689,665	1.0%	7/6/2028	5,911,698	No	N/A	7/11/2018	8/6/2018	6
42	Loan	St. Vrain MHC	Manufactured Housing Community	1	1970	N/A	136	Pads	55,882	7,600,000	7,600,000	0.9%	7/6/2028	7,600,000	No	N/A	6/19/2018	8/6/2018	6
43	Loan	Livonia Industrial II	Warehouse/Distribution	1	1993	N/A	148,586	Sq. Ft.	50	7,386,750	7,386,750	0.9%	8/6/2028	6,565,444	No	N/A	7/19/2018	9/6/2018	6
44	Loan	Holiday Inn Express - Sandy	Limited Service	1	1998	2011, 2012	88	Rooms	81,745	7,200,000	7,193,598	0.9%	7/6/2028	6,058,200	No	N/A	6/29/2018	8/6/2018	6
45	Loan	LA Fitness - Chandler AZ	Single Tenant	1	2001	N/A	60,000	Sq. Ft.	117	7,000,000	7,000,000	0.9%	8/1/2028	6,207,665	No	N/A	7/16/2018	9/1/2018	1
46	Loan	Holiday Inn Express - Savannah	Limited Service	1	2009	2017, 2018	88	Rooms	77,201	6,800,000	6,793,690	0.8%	7/6/2028	5,692,114	No	N/A	6/27/2018	8/6/2018	6
47	Loan	Gemstone MHC Portfolio	Manufactured Housing Community	2	Various	N/A	190	Pads	34,211	6,500,000	6,500,000	0.8%	8/6/2028	5,769,238	No	N/A	7/13/2018	9/6/2018	6
47.01	Property	Harbor’s Edge	Manufactured Housing Community	1	1975	N/A	122	Pads		4,500,000	4,500,000	0.6%		3,994,088
47.02	Property	Gem Beach Estates	Manufactured Housing Community	1	1969	N/A	68	Pads		2,000,000	2,000,000	0.2%		1,775,150
48	Loan	Holiday Inn Express & Suites Jackson	Limited Service	1	2003	N/A	51	Rooms	127,286	6,500,000	6,491,606	0.8%	7/5/2028	5,024,671	No	N/A	6/21/2018	8/5/2018	5
49	Loan	24 Hour Fitness - Mansfield	Single Tenant	1	1992	2006	42,600	Sq. Ft.	151	6,435,000	6,435,000	0.8%	7/6/2025	6,435,000	No	N/A	6/22/2018	8/6/2018	6
50	Loan	Crossroads Village	Shadow Anchored	1	2008	N/A	38,629	Sq. Ft.	162	6,250,000	6,250,000	0.8%	8/1/2028	5,185,622	No	N/A	7/6/2018	9/1/2018	1
51	Loan	Shorecliff Retail Center	Anchored	1	1966	N/A	25,060	Sq. Ft.	231	5,800,000	5,800,000	0.7%	8/6/2028	5,317,458	No	N/A	7/19/2018	9/6/2018	6
52	Loan	Holiday Inn Express - Port Richey	Limited Service	1	2007	N/A	85	Rooms	67,647	5,750,000	5,750,000	0.7%	8/1/2028	4,939,319	No	N/A	7/20/2018	9/1/2018	1
53	Loan	Liberty Business Park	Flex	1	1991	N/A	84,229	Sq. Ft.	59	5,000,000	5,000,000	0.6%	8/1/2028	5,000,000	No	N/A	7/6/2018	9/1/2018	1
54	Loan	Kensington Office Plaza	Suburban	1	1986	N/A	85,955	Sq. Ft.	56	4,840,000	4,830,183	0.6%	6/6/2028	4,047,436	No	N/A	5/24/2018	7/6/2018	6
55	Loan	Hempstead Highway Industrial	Warehouse	1	1970	2014	133,850	Sq. Ft.	34	4,500,000	4,500,000	0.6%	7/1/2028	4,145,847	No	N/A	6/28/2018	8/1/2018	1
56	Loan	TD Bank Long Island City	Leased Fee	1	1931	2012	4,800	Sq. Ft.	938	4,500,000	4,500,000	0.6%	8/6/2028	4,500,000	No	N/A	7/9/2018	9/6/2018	6
57	Loan	Walgreens & PDQ Retail Portfolio	Single Tenant	2	Various	N/A	18,714	Sq. Ft.	240	4,500,000	4,500,000	0.6%	7/6/2028	4,500,000	No	N/A	6/22/2018	8/6/2018	6
57.01	Property	Walgreens Naples	Single Tenant	1	1999	N/A	15,930	Sq. Ft.		2,900,000	2,900,000	0.4%		2,900,000
57.02	Property	PDQ Orlando	Single Tenant	1	2018	N/A	2,784	Sq. Ft.		1,600,000	1,600,000	0.2%		1,600,000
58	Loan	24 Hour Fitness - Cedar Hill	Single Tenant	1	2002	N/A	32,231	Sq. Ft.	131	4,235,000	4,235,000	0.5%	7/6/2025	4,235,000	No	N/A	6/21/2018	8/6/2018	6
59	Loan	Quality Inn - Florissant	Limited Service	1	1989	N/A	125	Rooms	31,200	3,900,000	3,900,000	0.5%	8/6/2028	3,000,065	No	N/A	7/19/2018	9/6/2018	6
60	Loan	Greater American Self Storage	Self Storage	1	1990	N/A	69,700	Sq. Ft.	54	3,750,000	3,750,000	0.5%	7/6/2028	3,750,000	No	N/A	6/15/2018	8/6/2018	6
61	Loan	2036 TC Jester	Shadow Anchored	1	1968	2013	17,876	Sq. Ft.	206	3,681,000	3,681,000	0.5%	8/6/2028	3,681,000	No	N/A	7/19/2018	9/6/2018	6
62	Loan	Zavarella Industrial	Flex	1	1964, 2001	2001	58,430	Sq. Ft.	58	3,400,000	3,400,000	0.4%	8/1/2028	2,862,396	No	N/A	7/12/2018	9/1/2018	1
63	Loan	42 Corporate Park	Suburban	1	1985	2013-2017	18,929	Sq. Ft.	143	2,700,000	2,700,000	0.3%	8/1/2028	2,700,000	No	N/A	7/6/2018	9/1/2018	1
64	Loan	Dollar General Wonder Lake	Single Tenant	1	2017	N/A	9,100	Sq. Ft.	108	980,000	980,000	0.1%	8/6/2028	980,000	Yes	8/6/2033	7/12/2018	9/6/2018	6
65	Loan	Dollar General Moscow Mills	Single Tenant	1	2018	N/A	9,100	Sq. Ft.	102	931,000	931,000	0.1%	8/6/2028	931,000	Yes	8/6/2033	7/12/2018	9/6/2018	6

Mortgage Loan Number	Property Flag	Property Name	Gross Mortgage Rate	Total Administrative Fee	Net Mortgage Rate	ARD Rate	Interest Accrual Method	Monthly Debt Service Payment	Amortization Type	Original Term to Maturity or ARD	Remaining Term to Maturity or ARD
1	Loan	Wyvernwood Apartments	3.672800%			N/A	Actual/360	155,158.80	Full IO	60	59
2	Loan	Riverfront Plaza	5.065948%			N/A	Actual/360	262,013.94	Amortizing	120	117
3	Loan	Riverwalk	5.176000%			N/A	Actual/360	246,433.15	Partial IO	120	118
4	Loan	139 Ludlow Street	4.443000%			N/A	Actual/360	125,756.44	Full IO	120	113
5	Loan	Aspect RHG Hotel Portfolio	5.000000%			N/A	Actual/360	179,835.24	Partial IO	120	120
5.01	Property	Hilton Garden Inn Nashville Smyrna
5.02	Property	Aloft Hotel Broomfield
5.03	Property	Hampton Inn Nashville Smyrna
5.04	Property	Hyatt Place Phoenix North
6	Loan	20 Times Square	3.108000%			N/A	Actual/360	65,649.31	Full IO	60	57
7	Loan	Savi Ranch Center	5.008500%			N/A	Actual/360	132,991.95	Partial IO	120	119
8	Loan	Spotsylvania Crossing	5.050500%			N/A	Actual/360	121,480.25	Amortizing	120	119
9	Loan	Copeland Tower & Stadium Place	4.970000%			N/A	Actual/360	106,462.94	Partial IO	120	119
10	Loan	Somerset Center	5.120000%			N/A	Actual/360	77,866.67	Full IO	120	120
11	Loan	One Northwestern Plaza	5.400000%			Initial Term Interest Rate Plus: (i) 5.00% if a securitization has not occurred prior to ARD; (ii) 2.00% if a securitization has occurred prior to ARD	Actual/360	100,233.25	Partial IO, ARD	120	120
12	Loan	Holiday Inn & Suites - Chattanooga	5.622000%			N/A	Actual/360	110,608.23	Amortizing	120	120
13	Loan	Smithridge Plaza	4.951000%			N/A	Actual/360	72,870.24	Full IO	120	118
14	Loan	Miami Airport Industrial Portfolio	5.435000%			N/A	Actual/360	96,395.70	Amortizing	120	118
14.01	Property	Sky Chefs 3500 NW 24th Street
14.02	Property	Sky Chefs 3630 NW 25th Street
15	Loan	River Place Apartments	4.333000%			N/A	Actual/360	62,236.72	Full IO	120	119
16	Loan	Conway Commons	4.690000%			N/A	Actual/360	77,705.54	Partial IO	120	120
17	Loan	Courtyard Marriott New Braunfels	5.290000%			N/A	Actual/360	79,597.13	Partial IO	120	120
18	Loan	Holiday Inn - Matteson	5.990000%			N/A	Actual/360	83,679.73	Amortizing	120	120
19	Loan	Canyon & Western Business Park	4.740000%			N/A	Actual/360	66,172.68	Amortizing	120	120
20	Loan	Chatham Glen	5.050000%			N/A	Actual/360	64,785.79	Partial IO	120	119
21	Loan	Kjellberg MHP	5.418000%			N/A	Actual/360	66,111.95	Partial IO	120	120
22	Loan	Warner Courtyards	4.580900%			N/A	Actual/360	44,510.02	Full IO	120	119
23	Loan	Windsor Village	5.195200%			N/A	Actual/360	63,113.66	Partial IO	120	119
24	Loan	Staybridge Suites Austin	5.170000%			N/A	Actual/360	62,934.80	Amortizing	120	119
25	Loan	HMS - WSS Portfolio	5.711000%			N/A	Actual/360	65,664.04	Amortizing	60	60
25.01	Property	WoodSpring Suites - Savannah
25.02	Property	WoodSpring Suites - Madison
25.03	Property	Value Place - Huntsville
26	Loan	160th Street and Prospect Avenue Portfolio	5.450000%			N/A	Actual/360	51,112.67	Full IO	120	119
26.01	Property	160th Street
26.02	Property	Prospect Avenue
27	Loan	Sunflower MHC	5.022000%			N/A	Actual/360	45,825.75	Full IO	120	119
28	Loan	Longview Plaza	5.090000%			N/A	Actual/360	46,446.25	Full IO	120	118
29	Loan	Charleston Tower	4.951000%			N/A	Actual/360	55,518.42	Amortizing	120	119
30	Loan	Bank of America Center	5.030000%			N/A	Actual/360	42,498.84	Full IO	120	119
31	Loan	175 Park Avenue	5.318000%			N/A	Actual/360	44,932.18	Full IO	120	117
32	Loan	Manchester Highlands	5.070000%			N/A	Actual/360	42,836.81	Full IO	120	117
33	Loan	11 S. LaSalle Street	4.970000%			N/A	Actual/360	40,438.20	Full IO	120	119
34	Loan	Pelican Walk	5.350000%			N/A	Actual/360	53,049.30	Partial IO	120	120
35	Loan	5th Street Station	4.800280%			N/A	Actual/360	36,502.13	Full IO	120	118
36	Loan	7-9 Vreeland Road	4.490000%			N/A	Actual/360	45,548.22	Amortizing	120	119
37	Loan	Seaside Portfolio	5.470000%			N/A	Actual/360	52,841.25	Amortizing	120	120
37.01	Property	River Inn at Seaside
37.02	Property	Inn at Seaside
38	Loan	14701 Philips Highway	4.804000%			N/A	Actual/360	44,617.11	Partial IO	120	119
39	Loan	Walgreens & Sherwin Williams Plaza	5.090000%			N/A	Actual/360	34,834.69	Full IO	120	120
40	Loan	Hampton Inn - Provo	6.008500%			N/A	Actual/360	49,599.21	Amortizing	120	119
41	Loan	Holiday Inn Houston SW – Sugar Land Area	5.740000%			N/A	Actual/360	48,394.67	Amortizing	120	119
42	Loan	St. Vrain MHC	5.310000%			N/A	Actual/360	34,097.08	Full IO	120	119
43	Loan	Livonia Industrial II	5.185000%			N/A	Actual/360	40,493.03	Partial IO	120	120
44	Loan	Holiday Inn Express - Sandy	5.728500%			N/A	Actual/360	41,918.96	Amortizing	120	119
45	Loan	LA Fitness - Chandler AZ	5.080000%			N/A	Actual/360	37,920.50	Partial IO	120	120
46	Loan	Holiday Inn Express - Savannah	5.559600%			N/A	Actual/360	38,864.31	Amortizing	120	119
47	Loan	Gemstone MHC Portfolio	5.120000%			N/A	Actual/360	35,371.66	Partial IO	120	120
47.01	Property	Harbor’s Edge
47.02	Property	Gem Beach Estates
48	Loan	Holiday Inn Express & Suites Jackson	5.940000%			N/A	Actual/360	41,641.52	Amortizing	120	119
49	Loan	24 Hour Fitness - Mansfield	5.070100%			N/A	Actual/360	27,566.03	Full IO	84	83
50	Loan	Crossroads Village	5.280000%			N/A	Actual/360	34,628.96	Amortizing	120	120
51	Loan	Shorecliff Retail Center	5.779700%			N/A	Actual/360	33,956.74	Partial IO	120	120
52	Loan	Holiday Inn Express - Port Richey	6.440000%			N/A	Actual/360	36,117.32	Amortizing	120	120
53	Loan	Liberty Business Park	4.550000%			N/A	Actual/360	19,221.64	Full IO	120	120
54	Loan	Kensington Office Plaza	5.530000%			N/A	Actual/360	27,572.16	Amortizing	120	118
55	Loan	Hempstead Highway Industrial	4.920000%			N/A	Actual/360	23,937.44	Partial IO	120	119
56	Loan	TD Bank Long Island City	5.500000%			N/A	Actual/360	20,911.46	Full IO	120	120
57	Loan	Walgreens & PDQ Retail Portfolio	5.060000%			N/A	Actual/360	19,238.54	Full IO	120	119
57.01	Property	Walgreens Naples
57.02	Property	PDQ Orlando
58	Loan	24 Hour Fitness - Cedar Hill	5.060400%			N/A	Actual/360	18,107.04	Full IO	84	83
59	Loan	Quality Inn - Florissant	5.800000%			N/A	Actual/360	24,653.13	Amortizing	120	120
60	Loan	Greater American Self Storage	4.963000%			N/A	Actual/360	15,724.78	Full IO	120	119
61	Loan	2036 TC Jester	5.281900%			N/A	Actual/360	16,427.26	Full IO	120	120
62	Loan	Zavarella Industrial	5.750000%			N/A	Actual/360	19,841.48	Amortizing	120	120
63	Loan	42 Corporate Park	4.770000%			N/A	Actual/360	10,881.56	Full IO	120	120
64	Loan	Dollar General Wonder Lake	5.700000%			9.70000%	Actual/360	4,719.65	Full IO, ARD	120	120
65	Loan	Dollar General Moscow Mills	5.760000%			9.76000%	Actual/360	4,530.87	Full IO, ARD	120	120

Mortgage Loan Number	Property Flag	Property Name	Original IO Term	Remaining IO Term	Original Amortization Term	Remaining Amortization Term	Seasoning	Prepayment Provisions	Grace Period Default	Grace Period Late	Grace Period at Maturity Default	Appraised Value	Appraisal Date	U/W NOI DSCR	U/W NCF DSCR	Cut-off Date LTV Ratio	LTV Ratio at Maturity or ARD	U/W NOI Debt Yield	U/W NCF Debt Yield	U/W EGI	U/W Expenses
1	Loan	Wyvernwood Apartments	60	59	0	0	1	LO(24);YM1(31);O(5)	0	0	0	205,000,000	5/9/2018	3.68	3.55	38.0%	38.0%	13.7%	13.2%	16,811,387	6,128,650
2	Loan	Riverfront Plaza	0	0	360	357	3	LO(27);DEF/YM1(89);O(4)	0	0	0	200,800,000	2/13/2018	1.58	1.49	72.5%	61.4%	10.0%	9.4%	22,503,174	7,997,506
3	Loan	Riverwalk	36	34	360	360	2	LO(26);DEF(91);O(3)	0	4 (First 2 occurrence only)	0	117,000,000	4/23/2018	1.40	1.34	69.0%	61.3%	9.2%	8.8%	10,828,207	3,385,984
4	Loan	139 Ludlow Street	120	113	0	0	7	LO(31);DEF(85);O(4)	0	0	0	60,400,000	9/1/2017	1.80	1.80	55.5%	55.5%	8.1%	8.1%	3,133,405	411,197
5	Loan	Aspect RHG Hotel Portfolio	36	36	360	360	0	LO(24);DEF/YM1(91);O(5)	0	0	0	75,500,000	Various	2.04	1.74	61.2%	54.2%	13.1%	11.2%	17,963,379	11,900,238
5.01	Property	Hilton Garden Inn Nashville Smyrna										23,000,000	5/2/2018							4,922,749	2,891,790
5.02	Property	Aloft Hotel Broomfield										20,500,000	5/30/2018							5,854,407	4,119,926
5.03	Property	Hampton Inn Nashville Smyrna										16,000,000	5/2/2018							3,309,629	1,930,274
5.04	Property	Hyatt Place Phoenix North										16,000,000	5/8/2018							3,876,593	2,958,249
6	Loan	20 Times Square	60	57	0	0	3	LO(27);DEF(30);O(3)	0	0	0	1,636,000,000	1/31/2018	3.65	3.65	16.2%	16.2%	11.5%	11.5%	30,443,635	0
7	Loan	Savi Ranch Center	24	23	360	360	1	LO(25);DEF(91);O(4)	0	0	0	34,500,000	4/21/2018	1.58	1.48	71.7%	62.1%	10.2%	9.6%	3,259,647	733,520
8	Loan	Spotsylvania Crossing	0	0	360	359	1	LO(25);DEF(90);O(5)	0	0	0	33,600,000	4/11/2018	1.55	1.43	66.9%	55.2%	10.0%	9.3%	2,783,021	530,639
9	Loan	Copeland Tower & Stadium Place	24	23	360	360	1	LO(25);DEF(92);O(3)	7	7	0	29,000,000	5/18/2018	1.49	1.34	68.6%	59.3%	9.6%	8.6%	3,543,493	1,638,870
10	Loan	Somerset Center	120	120	0	0	0	LO(24);DEF(92);O(4)	0	0	0	65,000,000	5/30/2018	1.82	1.80	64.6%	64.6%	9.5%	9.4%	5,297,846	1,321,680
11	Loan	One Northwestern Plaza	36	36	360	360	0	YM(24);DEF/YM(89);O(7)	0	0	0	27,600,000	6/25/2018	1.67	1.42	64.7%	57.7%	11.2%	9.6%	4,592,254	2,587,138
12	Loan	Holiday Inn & Suites - Chattanooga	0	0	300	300	0	LO(24);DEF(92);O(4)	0	0	0	26,300,000	4/19/2018	1.73	1.54	67.7%	51.7%	12.9%	11.5%	5,230,306	2,939,513
13	Loan	Smithridge Plaza	120	118	0	0	2	LO(26);DEF(90);O(4)	0	0	0	26,800,000	2/20/2018	1.77	1.63	65.0%	65.0%	8.9%	8.2%	2,027,710	477,881
14	Loan	Miami Airport Industrial Portfolio	0	0	360	358	2	LO(26);DEF(90);O(4)	0	0	0	22,800,000	4/25/2018	1.71	1.68	74.8%	62.5%	11.6%	11.4%	2,927,749	954,822
14.01	Property	Sky Chefs 3500 NW 24th Street										16,200,000	4/25/2018							2,095,920	682,230
14.02	Property	Sky Chefs 3630 NW 25th Street										6,600,000	4/25/2018							831,829	272,592
15	Loan	River Place Apartments	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	32,800,000	5/24/2018	3.25	3.13	51.8%	51.8%	14.3%	13.8%	5,198,106	2,774,533
16	Loan	Conway Commons	60	60	360	360	0	LO(23);YM1(93);O(4)	0	0	0	80,550,000	6/29/2018	1.62	1.54	58.7%	53.8%	10.1%	9.6%	5,615,437	855,197
17	Loan	Courtyard Marriott New Braunfels	36	36	360	360	0	LO(24);DEF(92);O(4)	0	0	0	22,700,000	5/25/2018	2.10	1.85	63.2%	56.3%	14.0%	12.3%	5,984,277	3,975,361
18	Loan	Holiday Inn - Matteson	0	0	300	300	0	LO(24);DEF(92);O(4)	0	0	0	22,500,000	3/25/2018	2.17	1.87	57.8%	44.7%	16.7%	14.4%	7,453,674	5,278,441
19	Loan	Canyon & Western Business Park	0	0	360	360	0	LO(24);DEF(91);O(5)	0	0	0	17,350,000	5/15/2018	1.69	1.56	73.2%	59.7%	10.6%	9.7%	2,065,673	724,135
20	Loan	Chatham Glen	60	59	360	360	1	LO(25);DEF(92);O(3)	0	0	0	17,200,000	5/28/2018	1.30	1.27	69.8%	64.4%	8.4%	8.2%	1,561,907	551,644
21	Loan	Kjellberg MHP	60	60	360	360	0	LO(24);DEF(92);O(4)	0	0	0	18,270,000	4/13/2018	1.29	1.27	64.3%	59.7%	8.7%	8.6%	1,533,659	508,222
22	Loan	Warner Courtyards	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	23,000,000	4/30/2018	2.91	2.65	50.0%	50.0%	13.5%	12.3%	2,228,538	673,537
23	Loan	Windsor Village	60	59	360	360	1	LO(25);DEF(91);O(4)	0	0	0	19,740,000	6/7/2018	1.98	1.86	58.3%	53.9%	13.1%	12.2%	2,425,196	923,893
24	Loan	Staybridge Suites Austin	0	0	360	359	1	LO(25);DEF(91);O(4)	0	0	0	19,000,000	6/5/2018	2.20	1.99	60.5%	50.0%	14.4%	13.1%	3,877,660	2,218,149
25	Loan	HMS - WSS Portfolio	0	0	360	360	0	LO(24);YM1(29);O(7)	0	0	0	18,800,000	Various	2.03	1.83	60.1%	56.0%	14.2%	12.7%	3,998,060	2,398,339
25.01	Property	WoodSpring Suites - Savannah										7,900,000	6/4/2018							1,565,252	859,805
25.02	Property	WoodSpring Suites - Madison										5,900,000	5/29/2018							1,241,189	739,410
25.03	Property	Value Place - Huntsville										5,000,000	5/29/2018							1,191,620	799,124
26	Loan	160th Street and Prospect Avenue Portfolio	120	119	0	0	1	LO(25);DEF(88);O(7)	0	5	0	16,300,000	6/5/2018	1.26	1.24	68.1%	68.1%	6.9%	6.9%	910,573	140,569
26.01	Property	160th Street										12,000,000	6/5/2018							666,224	100,827
26.02	Property	Prospect Avenue										4,300,000	6/5/2018							244,348	39,742
27	Loan	Sunflower MHC	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	19,500,000	3/2/2018	1.67	1.65	55.4%	55.4%	8.5%	8.4%	1,299,495	382,609
28	Loan	Longview Plaza	120	118	0	0	2	LO(26);DEF(90);O(4)	0	0	0	20,400,000	5/10/2018	2.27	1.97	52.9%	52.9%	11.7%	10.2%	1,758,245	491,942
29	Loan	Charleston Tower	0	0	360	359	1	LO(25);DEF(91);O(4)	0	0	0	17,250,000	5/1/2018	2.03	1.87	60.2%	49.5%	13.0%	12.0%	2,026,424	676,985
30	Loan	Bank of America Center	120	119	0	0	1	LO(25);DEF(91);O(4)	5	0	0	112,200,000	5/17/2018	2.27	2.14	53.9%	53.9%	11.6%	10.9%	10,869,501	3,853,953
31	Loan	175 Park Avenue	120	117	0	0	3	LO(27);DEF(89);O(4)	0	0	0	135,000,000	4/5/2018	1.65	1.60	63.0%	63.0%	8.9%	8.7%	9,222,583	1,678,193
32	Loan	Manchester Highlands	120	117	0	0	3	LO(24);YM1(92);O(4)	7	7	0	55,800,000	2/1/2018	1.85	1.74	62.7%	62.7%	9.5%	9.0%	4,391,111	1,067,207
33	Loan	11 S. LaSalle Street	120	119	0	0	1	LO(25);DEF(91);O(4)	5	5	0	16,400,000	5/21/2018	1.82	1.79	58.7%	58.7%	9.2%	9.0%	1,103,362	218,489
34	Loan	Pelican Walk	24	24	360	360	0	LO(23);YM1(94);O(3)	7	7	0	14,400,000	6/7/2018	1.47	1.43	66.0%	57.6%	9.9%	9.6%	1,288,824	351,918
35	Loan	5th Street Station	120	118	0	0	2	LO(26);DEF(90);O(4)	0	0	0	144,980,000	2/12/2018	3.35	3.22	25.9%	25.9%	19.6%	18.8%	8,875,441	1,531,391
36	Loan	7-9 Vreeland Road	0	0	360	359	1	LO(25);DEF(91);O(4)	0	0	0	15,700,000	4/13/2018	2.62	2.47	57.3%	46.3%	15.9%	15.0%	2,053,835	620,153
37	Loan	Seaside Portfolio	0	0	300	300	0	LO(24);DEF(92);O(4)	0	0	0	15,800,000	5/29/2018	2.12	1.90	54.6%	41.5%	15.6%	14.0%	3,491,637	2,146,223
37.01	Property	River Inn at Seaside										8,800,000	5/29/2018							1,893,850	1,086,904
37.02	Property	Inn at Seaside										7,000,000	5/29/2018							1,597,788	1,059,319
38	Loan	14701 Philips Highway	36	35	360	360	1	LO(25);DEF(92);O(3)	0	0	0	13,900,000	5/10/2018	1.72	1.67	61.2%	53.9%	10.8%	10.5%	940,500	18,810
39	Loan	Walgreens & Sherwin Williams Plaza	120	120	0	0	0	LO(24);DEF(93);O(3)	7	7	0	12,750,000	6/8/2018	1.72	1.71	63.5%	63.5%	8.9%	8.8%	955,864	237,423
40	Loan	Hampton Inn - Provo	0	0	330	329	1	LO(25);DEF(91);O(4)	0	0	0	12,000,000	5/23/2018	2.04	1.84	66.6%	54.4%	15.2%	13.7%	3,053,327	1,836,855
41	Loan	Holiday Inn Houston SW – Sugar Land Area	0	0	300	299	1	LO(25);DEF(91);O(4)	0	0	0	14,900,000	4/19/2018	2.11	1.83	51.6%	39.7%	15.9%	13.8%	4,007,732	2,784,954
42	Loan	St. Vrain MHC	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	12,200,000	2/21/2018	1.59	1.57	62.3%	62.3%	8.6%	8.5%	929,158	279,323
43	Loan	Livonia Industrial II	36	36	360	360	0	LO(24);DEF(89);O(7)	0	0	0	10,200,000	5/24/2018	1.53	1.41	72.4%	64.4%	10.1%	9.3%	1,076,451	332,504
44	Loan	Holiday Inn Express - Sandy	0	0	360	359	1	LO(25);DEF(91);O(4)	0	0	0	10,700,000	5/23/2018	1.80	1.59	67.2%	56.6%	12.6%	11.1%	2,653,921	1,750,421
45	Loan	LA Fitness - Chandler AZ	36	36	360	360	0	LO(60);YM1(56);O(4)	0	0	0	12,950,000	6/11/2018	1.57	1.49	54.1%	47.9%	10.2%	9.7%	738,492	22,155
46	Loan	Holiday Inn Express - Savannah	0	0	360	359	1	LO(25);DEF(91);O(4)	0	0	0	10,600,000	5/9/2018	1.89	1.68	64.1%	53.7%	13.0%	11.5%	2,399,182	1,518,928
47	Loan	Gemstone MHC Portfolio	36	36	360	360	0	LO(24);DEF(91);O(5)	0	0	0	9,700,000	5/25/2018	1.41	1.37	67.0%	59.5%	9.2%	9.0%	874,995	278,573
47.01	Property	Harbor’s Edge										6,600,000	5/25/2018							606,644	190,429
47.02	Property	Gem Beach Estates										3,100,000	5/25/2018							268,351	88,144
48	Loan	Holiday Inn Express & Suites Jackson	0	0	300	299	1	LO(25);DEF(92);O(3)	0	0	0	10,200,000	3/27/2018	1.82	1.65	63.6%	49.3%	14.0%	12.7%	2,035,539	1,127,260
49	Loan	24 Hour Fitness - Mansfield	84	83	0	0	1	LO(25);DEF(52);O(7)	0	0	0	12,440,000	4/11/2018	2.44	2.34	51.7%	51.7%	12.6%	12.0%	1,071,350	263,383
50	Loan	Crossroads Village	0	0	360	360	0	LO(24);DEF(92);O(4)	5	5	0	9,600,000	6/1/2018	1.91	1.80	65.1%	54.0%	12.7%	12.0%	1,035,167	242,030
51	Loan	Shorecliff Retail Center	48	48	360	360	0	LO(24);DEF(92);O(4)	0	0	0	9,000,000	4/27/2018	1.38	1.34	64.4%	59.1%	9.7%	9.4%	761,003	198,439
52	Loan	Holiday Inn Express - Port Richey	0	0	360	360	0	LO(24);DEF(92);O(4)	0	0	0	11,000,000	5/11/2018	1.69	1.50	52.3%	44.9%	12.7%	11.3%	1,962,493	1,231,729
53	Loan	Liberty Business Park	120	120	0	0	0	LO(24);YM1(92);O(4)	7	7	0	12,700,000	5/10/2018	2.71	2.53	39.4%	39.4%	12.5%	11.7%	766,948	141,844
54	Loan	Kensington Office Plaza	0	0	360	358	2	LO(26);DEF(91);O(3)	0	0	0	7,300,000	4/24/2018	1.84	1.59	66.2%	55.4%	12.6%	10.9%	1,560,682	951,437
55	Loan	Hempstead Highway Industrial	60	59	360	360	1	LO(25);DEF(91);O(4)	7	7	0	6,590,000	5/24/2018	1.80	1.61	68.3%	62.9%	11.5%	10.3%	712,908	195,526
56	Loan	TD Bank Long Island City	120	120	0	0	0	LO(24);DEF(92);O(4)	0	0	0	10,400,000	5/25/2018	1.80	1.80	43.3%	43.3%	10.1%	10.1%	468,004	15,360
57	Loan	Walgreens & PDQ Retail Portfolio	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	9,200,000	3/24/2018	2.16	2.15	48.9%	48.9%	11.1%	11.0%	516,840	18,041
57.01	Property	Walgreens Naples										5,900,000	3/24/2018							345,840	12,996
57.02	Property	PDQ Orlando										3,300,000	3/24/2018							171,000	5,045
58	Loan	24 Hour Fitness - Cedar Hill	84	83	0	0	1	LO(25);DEF(52);O(7)	0	0	0	8,500,000	4/12/2018	2.49	2.36	49.8%	49.8%	12.8%	12.1%	838,839	297,996
59	Loan	Quality Inn - Florissant	0	0	300	300	0	LO(24);DEF(92);O(4)	0	0	0	6,200,000	5/17/2018	1.96	1.72	62.9%	48.4%	14.9%	13.1%	1,730,890	1,151,478
60	Loan	Greater American Self Storage	120	119	0	0	1	LO(25);DEF(91);O(4)	0	0	0	6,400,000	3/12/2018	2.15	2.09	58.6%	58.6%	10.8%	10.5%	618,031	213,118
61	Loan	2036 TC Jester	120	120	0	0	0	LO(24);DEF(92);O(4)	0	0	0	6,100,000	5/25/2018	1.93	1.84	60.3%	60.3%	10.3%	9.9%	544,177	164,436
62	Loan	Zavarella Industrial	0	0	360	360	0	LO(24);DEF(93);O(3)	7	7	0	5,250,000	6/7/2018	1.54	1.40	64.8%	54.5%	10.8%	9.8%	541,263	175,101
63	Loan	42 Corporate Park	120	120	0	0	0	LO(24);YM1(92);O(4)	7	7	0	5,000,000	5/10/2018	2.26	2.09	54.0%	54.0%	10.9%	10.1%	476,269	181,129
64	Loan	Dollar General Wonder Lake	120	120	0	0	0	YM(24);DEF/YM(89);O(7)	0	0	0	1,400,000	7/26/2017	1.50	1.48	70.0%	70.0%	8.7%	8.6%	87,818	2,635
65	Loan	Dollar General Moscow Mills	120	120	0	0	0	YM(24);DEF/YM(89);O(7)	0	0	0	1,330,000	2/19/2018	1.54	1.52	70.0%	70.0%	9.0%	8.9%	86,526	2,596

Mortgage Loan Number	Property Flag	Property Name	U/W NOI	U/W Replacement	U/W TI/LC	U/W NCF	Occupancy Rate	Occupancy as-of Date	Most Recent Operating Statement Date	Most Recent EGI	Most Recent Expenses	Most Recent NOI	Second Most Recent Operating Statement Date	Second Most Recent EGI	Second Most Recent Expenses	Second Most Recent NOI	Third Most Recent Operating Statement Date	Third Most Recent EGI
1	Loan	Wyvernwood Apartments	10,682,737	376,000	0	10,306,737	98.0%	6/27/2018	TTM 5/31/2018	16,213,876	5,395,450	10,818,426	12/31/2017	15,925,559	5,315,071	10,610,488	12/31/2016	15,225,327
2	Loan	Riverfront Plaza	14,505,668	142,481	649,875	13,713,312	83.4%	3/28/2018	TTM 1/31/2018	18,661,328	8,267,688	10,393,640	12/31/2017	18,397,856	8,276,354	10,121,502	12/31/2016	19,087,328
3	Loan	Riverwalk	7,442,223	63,038	252,152	7,127,034	93.0%	6/18/2018	TTM 3/31/2018	9,623,128	3,038,382	6,584,746	12/31/2017	9,594,562	2,972,803	6,621,759	12/31/2016	9,353,828
4	Loan	139 Ludlow Street	2,722,208	3,287	0	2,718,922	100.0%	8/5/2018	TTM 3/31/2018	3,287,085	317,059	2,970,026	12/31/2017	3,247,196	373,914	2,873,282	N/A	N/A
5	Loan	Aspect RHG Hotel Portfolio	6,063,140	898,169	0	5,164,972	81.2%	7/17/2018	TTM 4/30/2018	18,008,285	11,662,506	6,345,779	12/31/2017	17,894,637	11,477,039	6,417,598	12/31/2016	17,231,415
5.01	Property	Hilton Garden Inn Nashville Smyrna	2,030,959	246,137	0	1,784,822	82.3%	7/17/2018	TTM 4/30/2018	4,922,749	2,829,845	2,092,904	12/31/2017	4,904,305	2,778,420	2,125,885	12/31/2016	4,687,669
5.02	Property	Aloft Hotel Broomfield	1,734,482	292,720	0	1,441,761	79.9%	7/17/2018	TTM 4/30/2018	5,805,105	4,164,882	1,640,223	12/31/2017	5,681,414	4,085,422	1,595,992	12/31/2016	5,409,269
5.03	Property	Hampton Inn Nashville Smyrna	1,379,355	165,481	0	1,213,874	83.6%	7/17/2018	TTM 4/30/2018	3,403,838	1,894,895	1,508,943	12/31/2017	3,414,944	1,884,303	1,530,641	12/31/2016	3,311,151
5.04	Property	Hyatt Place Phoenix North	918,344	193,830	0	724,515	79.6%	7/17/2018	TTM 4/30/2018	3,876,593	2,772,884	1,103,709	12/31/2017	3,893,974	2,728,894	1,165,080	12/31/2016	3,823,326
6	Loan	20 Times Square	30,443,635	0	0	30,443,635	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
7	Loan	Savi Ranch Center	2,526,127	25,724	130,652	2,369,751	96.0%	4/17/2018	TTM 3/31/2018	3,230,816	793,746	2,437,070	12/31/2017	3,272,673	796,108	2,476,565	12/31/2016	3,372,799
8	Loan	Spotsylvania Crossing	2,252,382	25,676	138,247	2,088,459	95.1%	6/1/2018	12/31/2017	2,109,007	475,456	1,633,551	12/31/2016	2,256,324	540,257	1,716,067	N/A	N/A
9	Loan	Copeland Tower & Stadium Place	1,904,623	42,191	147,669	1,714,764	84.0%	6/1/2018	TTM 5/30/2018	3,541,482	1,670,635	1,870,847	12/31/2017	3,515,972	1,648,112	1,867,860	12/31/2016	3,241,235
10	Loan	Somerset Center	3,976,166	46,000	0	3,930,166	100.0%	6/30/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
11	Loan	One Northwestern Plaza	2,005,116	60,000	238,373	1,706,743	85.0%	4/30/2018	TTM 4/30/2018	3,796,266	2,531,415	1,264,851	12/31/2017	3,796,299	2,536,770	1,259,530	12/31/2016	3,358,202
12	Loan	Holiday Inn & Suites - Chattanooga	2,290,792	245,021	0	2,045,771	73.8%	TTM 4/30/2018	TTM 4/30/2018	5,227,908	2,996,126	2,231,782	12/31/2017	5,152,186	2,929,832	2,222,354	12/31/2016	4,446,442
13	Loan	Smithridge Plaza	1,549,829	15,839	105,594	1,428,396	85.6%	4/1/2018	TTM 3/31/2018	2,214,416	461,321	1,753,095	12/31/2017	2,160,551	477,641	1,682,910	12/31/2016	1,959,154
14	Loan	Miami Airport Industrial Portfolio	1,972,927	25,422	0	1,947,505	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
14.01	Property	Sky Chefs 3500 NW 24th Street	1,413,690	18,166	0	1,395,524	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
14.02	Property	Sky Chefs 3630 NW 25th Street	559,237	7,256	0	551,981	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
15	Loan	River Place Apartments	2,423,574	83,720	0	2,339,854	95.0%	5/29/2018	TTM 5/31/2018	5,073,445	2,373,810	2,699,635	12/31/2017	4,850,753	2,271,457	2,579,296	12/31/2016	3,429,241
16	Loan	Conway Commons	4,760,240	53,999	179,998	4,526,244	98.3%	6/30/2018	TTM 5/31/2018	5,684,671	889,542	4,795,129	12/31/2017	5,749,066	903,213	4,845,853	12/31/2016	5,507,829
17	Loan	Courtyard Marriott New Braunfels	2,008,916	239,371	0	1,769,545	75.5%	TTM 5/31/2018	TTM 5/31/2018	5,984,277	3,866,774	2,117,503	12/31/2017	5,736,093	3,717,448	2,018,645	12/31/2016	5,393,041
18	Loan	Holiday Inn - Matteson	2,175,233	298,147	0	1,877,086	75.9%	TTM 6/30/2018	TTM 6/30/2018	7,424,077	5,048,910	2,375,167	12/31/2017	7,682,047	5,131,466	2,550,581	12/31/2016	7,674,207
19	Loan	Canyon & Western Business Park	1,341,538	53,864	50,000	1,237,674	89.8%	6/20/2018	TTM 4/30/2018	2,004,154	658,619	1,345,535	12/31/2017	1,984,378	737,455	1,246,923	12/31/2016	1,930,563
20	Loan	Chatham Glen	1,010,263	23,000	0	987,263	95.7%	5/23/2018	4/30/2018 T-3 Annualized	1,314,232	582,385	731,847	4/30/2018 T-6 Annualized	1,241,119	463,327	777,792	4/30/2018 T-9 Annualized	1,185,123
21	Loan	Kjellberg MHP	1,025,437	16,100	0	1,009,337	100.0%	4/16/2018	TTM 4/30/2018	1,467,985	537,958	930,027	12/31/2017	1,400,022	559,652	840,370	12/31/2016	1,351,568
22	Loan	Warner Courtyards	1,555,002	21,670	117,351	1,415,980	97.5%	5/31/2018	TTM 5/31/2018	1,770,176	743,842	1,026,334	12/31/2017	1,217,450	735,261	482,190	12/31/2016	524,962
23	Loan	Windsor Village	1,501,303	95,469	0	1,405,834	98.3%	7/16/2018	TTM 4/30/2018	2,357,292	922,884	1,434,408	12/31/2017	2,341,107	936,053	1,405,054	12/31/2016	2,344,388
24	Loan	Staybridge Suites Austin	1,659,511	155,106	0	1,504,404	82.5%	6/12/2018	TTM 4/30/2018	3,877,660	2,162,306	1,715,354	12/31/2017	3,455,973	2,112,019	1,343,954	N/A	N/A
25	Loan	HMS - WSS Portfolio	1,599,721	159,922	0	1,439,799	77.2%	TTM 4/30/2018	TTM 4/30/2018	3,998,060	2,392,665	1,605,396	12/31/2017	3,921,194	2,357,639	1,563,555	12/31/2016	3,344,645
25.01	Property	WoodSpring Suites - Savannah	705,446	62,610	0	642,836	78.4%	TTM 4/30/2018	TTM 4/30/2018	1,565,252	837,174	728,077	12/31/2017	1,589,566	838,531	751,035	12/31/2016	1,349,282
25.02	Property	WoodSpring Suites - Madison	501,779	49,648	0	452,131	77.6%	TTM 4/30/2018	TTM 4/30/2018	1,241,189	747,013	494,176	12/31/2017	1,208,976	729,131	479,845	12/31/2016	1,001,672
25.03	Property	Value Place - Huntsville	392,496	47,665	0	344,831	75.5%	TTM 4/30/2018	TTM 4/30/2018	1,191,620	808,477	383,143	12/31/2017	1,122,653	789,978	332,675	12/31/2016	993,691
26	Loan	160th Street and Prospect Avenue Portfolio	770,004	9,275	0	760,729	100.0%	5/23/2018	TTM 4/30/2018	920,873	140,289	780,584	N/A	N/A	N/A	N/A	N/A	N/A
26.01	Property	160th Street	565,398	6,825	0	558,573	100.0%	5/23/2018	TTM 4/30/2018	674,759	100,274	574,485	N/A	N/A	N/A	N/A	N/A	N/A
26.02	Property	Prospect Avenue	204,606	2,450	0	202,156	100.0%	5/23/2018	TTM 4/30/2018	246,114	40,015	206,099	N/A	N/A	N/A	N/A	N/A	N/A
27	Loan	Sunflower MHC	916,886	9,500	0	907,386	98.9%	5/31/2018	TTM 4/30/2018	1,300,522	385,753	914,769	12/31/2017	1,249,928	380,911	869,017	T-6 Annualized 7/31/2016	1,133,546
28	Loan	Longview Plaza	1,266,303	15,326	153,260	1,097,717	100.0%	5/24/2018	TTM 4/30/2018	1,858,648	496,811	1,361,837	12/31/2017	1,843,143	475,933	1,367,210	12/31/2016	1,803,603
29	Loan	Charleston Tower	1,349,440	17,742	88,708	1,242,990	95.1%	3/31/2018	TTM 3/31/2018	1,708,153	800,123	908,030	12/31/2017	1,639,270	786,048	853,222	12/31/2016	1,641,418
30	Loan	Bank of America Center	7,015,548	50,139	348,888	6,616,522	84.5%	6/18/2018	4/30/2018	7,656,935	3,679,228	3,977,706	12/31/2017	7,554,630	3,605,981	3,948,648	12/31/2016	6,752,259
31	Loan	175 Park Avenue	7,544,391	54,000	135,000	7,355,391	100.0%	8/1/2018	TTM 2/28/2018	9,646,590	1,533,245	8,113,345	12/31/2017	9,622,727	1,654,788	7,967,939	12/31/2016	9,571,205
32	Loan	Manchester Highlands	3,323,905	21,222	166,885	3,135,798	100.0%	5/31/2018	TTM 5/31/2018	4,630,216	1,017,108	3,613,109	12/31/2017	4,502,319	1,056,567	3,445,752	12/31/2016	4,504,343
33	Loan	11 S. LaSalle Street	884,873	2,612	13,062	869,199	93.1%	6/1/2018	TTM 3/31/2018	916,772	190,043	726,729	12/31/2017	840,786	178,947	661,839	N/A	N/A
34	Loan	Pelican Walk	936,906	6,138	18,797	911,971	93.7%	7/1/2018	TTM 3/31/2018	1,081,707	252,964	828,743	12/31/2017	1,068,396	251,355	817,041	12/31/2016	1,102,355
35	Loan	5th Street Station	7,344,050	31,621	260,837	7,051,592	93.1%	1/31/2018	TTM 1/31/2018	6,910,000	1,327,764	5,582,236	12/31/2017	6,770,075	1,253,177	5,516,898	N/A	N/A
36	Loan	7-9 Vreeland Road	1,433,683	20,266	62,356	1,351,060	89.3%	6/1/2018	TTM 3/31/2018	1,746,735	577,752	1,168,983	N/A	N/A	N/A	N/A	N/A	N/A
37	Loan	Seaside Portfolio	1,345,414	139,665	0	1,205,748	67.4%	6/20/2018	TTM 4/30/2018	3,491,680	2,054,221	1,437,460	12/31/2017	3,438,583	2,051,762	1,386,821	12/31/2016	3,330,390
37.01	Property	River Inn at Seaside	806,946	75,754	0	731,192	70.8%	6/20/2018	TTM 4/30/2018	1,893,943	1,038,977	854,966	12/31/2017	1,851,772	1,055,739	796,033	12/31/2016	1,741,390
37.02	Property	Inn at Seaside	538,468	63,912	0	474,557	64.1%	6/20/2018	TTM 4/30/2018	1,597,737	1,015,244	582,494	12/31/2017	1,586,811	996,023	590,788	12/31/2016	1,589,000
38	Loan	14701 Philips Highway	921,690	6,750	22,500	892,440	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
39	Loan	Walgreens & Sherwin Williams Plaza	718,441	981	3,924	713,536	100.0%	7/3/2018	TTM 5/31/2018	879,502	163,519	715,983	12/31/2017	859,126	155,257	703,869	12/31/2016	901,626
40	Loan	Hampton Inn - Provo	1,216,471	122,133	0	1,094,338	84.6%	TTM 5/31/2018	TTM 5/31/2018	3,053,327	1,786,781	1,266,546	12/31/2017	3,096,744	1,819,412	1,277,333	12/31/2016	2,986,637
41	Loan	Holiday Inn Houston SW – Sugar Land Area	1,222,778	160,309	0	1,062,469	60.6%	TTM 5/31/2018	TTM 5/31/2018	4,027,187	2,597,294	1,429,892	12/31/2017	3,876,179	2,572,720	1,303,460	N/A	N/A
42	Loan	St. Vrain MHC	649,836	6,800	0	643,036	99.3%	5/1/2018	TTM 4/30/2018	932,077	280,982	651,096	12/31/2017	907,468	284,777	622,691	12/31/2016	909,037
43	Loan	Livonia Industrial II	743,948	22,288	37,147	684,513	100.0%	6/27/2018	12/31/2017	1,039,413	286,888	752,525	12/31/2016	949,369	268,216	681,153	12/31/2015	1,016,503
44	Loan	Holiday Inn Express - Sandy	903,501	106,157	0	797,344	74.2%	TTM 5/31/2018	TTM 5/31/2018	2,653,921	1,750,693	903,228	12/31/2017	2,688,118	1,762,226	925,892	12/31/2016	2,380,329
45	Loan	LA Fitness - Chandler AZ	716,337	12,000	27,480	676,858	100.0%	8/1/2018	TTM 5/31/2018	826,980	3,600	823,380	12/31/2017	826,980	3,600	823,380	12/31/2016	826,980
46	Loan	Holiday Inn Express - Savannah	880,255	95,967	0	784,287	65.3%	TTM 6/30/2018	TTM 6/30/2018	2,399,182	1,504,071	895,111	12/31/2017	2,292,415	1,430,816	861,599	12/31/2015	2,593,166
47	Loan	Gemstone MHC Portfolio	596,422	13,040	0	583,382	98.9%	6/19/2018	TTM 6/30/2018	911,078	265,892	645,186	12/31/2016	749,586	257,424	492,163	N/A	N/A
47.01	Property	Harbor’s Edge	416,214	8,200	0	408,014	98.4%	6/19/2018	TTM 6/30/2018	626,689	188,619	438,070	12/31/2016	492,631	179,968	312,663	N/A	N/A
47.02	Property	Gem Beach Estates	180,207	4,840	0	175,367	100.0%	6/19/2018	TTM 6/30/2018	284,389	77,273	207,116	12/31/2016	256,955	77,456	179,500	N/A	N/A
48	Loan	Holiday Inn Express & Suites Jackson	908,279	81,422	0	826,858	77.3%	3/31/2018	TTM 3/31/2018	2,035,539	1,053,038	982,501	12/31/2017	2,035,393	1,049,847	985,546	12/31/2016	1,951,778
49	Loan	24 Hour Fitness - Mansfield	807,967	8,094	26,926	772,947	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
50	Loan	Crossroads Village	793,137	5,794	38,629	748,713	100.0%	6/1/2018	TTM 5/31/2018	975,188	174,177	801,011	12/31/2017	849,055	187,485	661,570	12/31/2016	544,746
51	Loan	Shorecliff Retail Center	562,564	3,759	12,530	546,275	92.5%	5/31/2018	TTM 5/31/2018	756,227	175,112	581,115	12/31/2017	652,009	143,246	508,763	12/31/2016	601,635
52	Loan	Holiday Inn Express - Port Richey	730,764	78,500	0	652,265	66.1%	7/2/2018	TTM 5/31/2018	1,962,493	1,226,820	735,673	12/31/2017	1,902,800	1,199,291	703,509	12/31/2016	1,690,830
53	Loan	Liberty Business Park	625,104	8,423	33,692	582,990	100.0%	6/1/2018	12/31/2017	680,315	131,549	548,766	12/31/2016	696,551	137,966	558,585	12/31/2015	659,543
54	Loan	Kensington Office Plaza	609,245	12,893	68,764	527,588	88.9%	5/23/2018	TTM 3/31/2018	1,406,737	994,732	412,005	12/31/2017	1,405,395	951,638	453,757	12/31/2016	1,432,233
55	Loan	Hempstead Highway Industrial	517,381	13,385	40,155	463,841	100.0%	6/1/2018	TTM 3/31/2018	733,269	215,050	518,219	12/31/2017	732,330	200,027	532,303	12/31/2016	676,302
56	Loan	TD Bank Long Island City	452,644	0	0	452,644	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
57	Loan	Walgreens & PDQ Retail Portfolio	498,799	2,807	0	495,992	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
57.01	Property	Walgreens Naples	332,844	2,390	0	330,454	100.0%	8/1/2018	TTM 5/31/2018	345,840	0	345,840	12/31/2017	345,840	0	345,840	12/31/2016	345,840
57.02	Property	PDQ Orlando	165,955	418	0	165,537	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
58	Loan	24 Hour Fitness - Cedar Hill	540,843	4,835	22,477	513,532	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
59	Loan	Quality Inn - Florissant	579,413	69,236	0	510,177	60.2%	TTM 4/30/2018	TTM 4/30/2018	1,730,890	1,158,108	572,782	12/31/2017	1,771,445	1,170,321	601,124	12/31/2016	1,730,932
60	Loan	Greater American Self Storage	404,912	10,455	0	394,457	96.7%	2/5/2018	TTM 4/30/2018	550,360	207,370	342,990	12/31/2017	498,532	210,772	287,761	12/31/2016	417,264
61	Loan	2036 TC Jester	379,741	5,542	11,133	363,067	100.0%	6/1/2018	TTM 5/31/2018	284,989	155,362	129,627	12/31/2017	144,563	183,314	-38,751	12/31/2016	65,876
62	Loan	Zavarella Industrial	366,162	8,765	23,120	334,278	100.0%	6/30/2018	12/31/2017	472,692	145,512	327,180	12/31/2016	459,045	130,113	328,932	12/31/2015	402,706
63	Loan	42 Corporate Park	295,140	3,786	18,929	272,426	100.0%	6/1/2018	12/31/2017	440,110	179,682	260,428	12/31/2016	357,140	168,007	189,133	12/31/2015	412,440
64	Loan	Dollar General Wonder Lake	85,183	1,365	0	83,818	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
65	Loan	Dollar General Moscow Mills	83,930	1,365	0	82,565	100.0%	8/1/2018	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

Mortgage Loan Number

Property Flag

Property Name

Third Most Recent Expenses

Third Most Recent NOI

Largest Tenant Name

Largest Tenant Sq. Ft.

Largest Tenant % of NRA

Largest Tenant Exp. Date(2)

Second Largest Tenant Name

Second Largest Tenant Sq. Ft.

Second Largest Tenant % of NRA

Second Largest Tenant Exp. Date(2)

Third Largest Tenant Name

Third Largest Tenant Sq. Ft.

Loan

Wyvernwood Apartments

4,978,285

10,247,043

N/A

Loan

Riverfront Plaza

8,714,695

10,372,633

Hunton & Williams LLP

238,176

25.1%

6/30/2025

Branch Banking & Trust Company

141,167

14.9%

8/31/2025

Owens & Minor Medical Inc.

85,746

Loan

Riverwalk

3,023,123

6,330,705

Solectria

78,410

12.4%

3/1/2019

Partners Community Healthcare

48,892

7.8%

11/1/2019

Home Health VNA

34,252

Loan

139 Ludlow Street

N/A

Soho-Ludlow Tenant, LLC

21,912

100.0%

4/25/2041

N/A

Loan

Aspect RHG Hotel Portfolio

11,478,152

5,753,263

N/A

5.01

Property

Hilton Garden Inn Nashville Smyrna

2,813,504

1,874,165

N/A

5.02

Property

Aloft Hotel Broomfield

4,151,861

1,257,408

N/A

5.03

Property

Hampton Inn Nashville Smyrna

1,838,566

1,472,585

N/A

5.04

Property

Hyatt Place Phoenix North

2,674,221

1,149,105

N/A

Loan

20 Times Square

N/A

Loan

Savi Ranch Center

770,730

2,602,069

Dick’s Sporting Goods

50,000

31.1%

6/30/2021

Bed Bath & Beyond

43,000

26.7%

1/31/2022

Michaels

23,923

Loan

Spotsylvania Crossing

N/A

At Home

90,912

35.4%

8/31/2027

Gabe’s

56,000

21.8%

8/31/2024

Value City Furniture

50,000

Loan

Copeland Tower & Stadium Place

1,640,157

1,601,078

Multiplan, Inc.

50,412

23.9%

10/31/2022

State of Texas

46,239

21.9%

9/30/2021

Northstar Energy Services

10,858

Loan

Somerset Center

N/A

Mallinckrodt

191,000

83.0%

1/31/2030

Master Lease

39,000

17.0%

12/31/2021

N/A

Loan

One Northwestern Plaza

2,444,522

913,681

Village Green

31,529

13.2%

4/30/2028

Foster Swift Collins & Smith

23,381

9.8%

5/31/2027

America Group

13,100

Loan

Holiday Inn & Suites - Chattanooga

2,923,741

1,522,701

N/A

Loan

Smithridge Plaza

443,516

1,515,639

Stein Mart

35,086

33.2%

10/31/2027

Trader Joe’s Company

13,442

12.7%

10/31/2022

Plato’s Closet

6,448

Loan

Miami Airport Industrial Portfolio

N/A

Sky Chefs, Inc.

211,852

100.0%

9/30/2029

N/A

14.01

Property

Sky Chefs 3500 NW 24th Street

N/A

Sky Chefs, Inc.

151,383

100.0%

9/30/2029

N/A

14.02

Property

Sky Chefs 3630 NW 25th Street

N/A

Sky Chefs, Inc.

60,469

100.0%

9/30/2029

N/A

Loan

River Place Apartments

1,466,481

1,962,760

N/A

Loan

Conway Commons

795,541

4,712,288

Kohl’s

88,248

24.5%

1/31/2024

T.J. Maxx

50,000

13.9%

9/30/2019

Dick’s

43,466

Loan

Courtyard Marriott New Braunfels

3,562,558

1,830,483

N/A

Loan

Holiday Inn - Matteson

5,387,608

2,286,599

N/A

Loan

Canyon & Western Business Park

738,066

1,192,497

BRANDON JONES

5,810

1.6%

8/31/2018

BOOKER TRANSPORTAION

5,100

1.4%

11/30/2018

DOUBLE S AUCTIONS

4,700

Loan

Chatham Glen

470,287

714,836

N/A

Loan

Kjellberg MHP

518,952

832,616

N/A

Loan

Warner Courtyards

682,099

-157,137

Cenlar FSB

60,103

52.7%

4/30/2028

CEC Educational Services

25,190

22.1%

10/31/2027

Global Lending Services

15,749

Loan

Windsor Village

914,133

1,430,255

N/A

Loan

Staybridge Suites Austin

N/A

Loan

HMS - WSS Portfolio

2,048,646

1,295,999

N/A

25.01

Property

WoodSpring Suites - Savannah

749,878

599,404

N/A

25.02

Property

WoodSpring Suites - Madison

625,342

376,330

N/A

25.03

Property

Value Place - Huntsville

673,426

320,265

N/A

Loan

160th Street and Prospect Avenue Portfolio

N/A

26.01

Property

160th Street

N/A

26.02

Property

Prospect Avenue

N/A

Loan

Sunflower MHC

298,147

835,399

N/A

Loan

Longview Plaza

493,957

1,309,646

Best Buy

30,000

19.6%

1/31/2020

TJ Maxx

30,000

19.6%

4/30/2020

Bed Bath & Beyond

24,960

Loan

Charleston Tower

799,874

841,545

Board of Regents of the Nevada System of Higher Education (NSHE)

57,977

65.4%

8/31/2023

PHC of Nevada

9,191

10.4%

5/31/2023

Perry & Westbrook

3,103

Loan

Bank of America Center

3,329,786

3,422,473

Bank of America

82,573

16.5%

6/30/2022

DEQ

82,553

16.5%

4/30/2028

Virginia Retirement System

68,356

Loan

175 Park Avenue

1,645,281

7,925,924

Realogy Operations LLC

270,000

100.0%

12/31/2029

N/A

Loan

Manchester Highlands

835,981

3,668,362

Walmart Stores East, LP

217,800

61.6%

8/20/2029

Best Buy Stores, L.P

44,852

12.7%

1/31/2024

Bed Bath & Beyond Inc

35,000

Loan

11 S. LaSalle Street

N/A

Citibank NA

4,270

32.7%

3/31/2028

Roanoke

3,875

29.7%

11/30/2030

7-Eleven

2,740

Loan

Pelican Walk

248,196

854,159

Brown Boxer/Hoot the Dog LLC

6,300

16.4%

4/30/2021

Clearwater Beach Fitness, LLC

4,983

13.0%

12/31/2018

Maui Nix, Inc

3,478

Loan

5th Street Station

N/A

Wegman’s Food Markets, Inc.

121,712

26.9%

11/30/2036

Field & Stream

50,302

11.1%

1/31/2027

Dick’s Sporting Goods, Inc.

50,019

Loan

7-9 Vreeland Road

N/A

General Dynamics Mission Systems

98,246

63.0%

8/31/2021

Capintec, Inc.

41,000

26.3%

1/31/2029

N/A

Loan

Seaside Portfolio

1,970,802

1,359,588

N/A

37.01

Property

River Inn at Seaside

977,157

764,233

N/A

37.02

Property

Inn at Seaside

993,645

595,355

N/A

Loan

14701 Philips Highway

N/A

Dream Finders Homes LLC

45,000

100.0%

5/31/2033

N/A

Loan

Walgreens & Sherwin Williams Plaza

140,670

760,956

Walgreen Co.

14,820

75.5%

8/31/2036

The Sherwin-Williams Company

4,800

24.5%

5/31/2028

N/A

Loan

Hampton Inn - Provo

1,778,460

1,208,177

N/A

Loan

Holiday Inn Houston SW – Sugar Land Area

N/A

Loan

St. Vrain MHC

209,613

699,424

N/A

Loan

Livonia Industrial II

246,605

769,898

GST Autoleather Inc

32,444

21.8%

8/31/2022

Armor-Eckrich Meats

23,270

15.7%

11/30/2022

Linecare Inc

20,772

Loan

Holiday Inn Express - Sandy

1,577,615

802,714

N/A

Loan

LA Fitness - Chandler AZ

3,600

823,380

LA Fitness

60,000

100.0%

6/30/2038

N/A

Loan

Holiday Inn Express - Savannah

2,098,939

494,227

N/A

Loan

Gemstone MHC Portfolio

N/A

47.01

Property

Harbor’s Edge

N/A

47.02

Property

Gem Beach Estates

N/A

Loan

Holiday Inn Express & Suites Jackson

1,016,859

934,919

N/A

Loan

24 Hour Fitness - Mansfield

N/A

24 Hour Fitness USA, Inc.

42,600

100.0%

5/31/2033

N/A

Loan

Crossroads Village

194,017

350,729

Mariscos El Malecon

7,748

20.1%

6/30/2027

Al Dente d/b/a Empire Restaurant & Lounge

5,968

15.4%

7/31/2027

La Costilla Steak & Ribs

3,220

Loan

Shorecliff Retail Center

192,389

409,246

Salvation Army

11,633

46.4%

6/30/2024

Department of General Services

8,125

32.4%

8/31/2025

Greater Good Foods, LLC

1,400

Loan

Holiday Inn Express - Port Richey

1,130,736

560,094

N/A

Loan

Liberty Business Park

126,633

532,910

WorldPac

31,924

37.9%

8/31/2019

The Factory Depot Advantages

21,445

25.5%

9/30/2019

Schilling Graphics

15,864

Loan

Kensington Office Plaza

965,783

466,450

Mizkan Americas, Inc.

53,995

62.8%

11/30/2028

First Industrial Realty Trust, Inc.

7,847

9.1%

5/6/2023

Riley Construction Company, Inc.

7,186

Loan

Hempstead Highway Industrial

203,640

472,662

Andronaco/Flowcor Texas

20,000

14.9%

2/28/2020

Glass Worx of Houston

15,000

11.2%

1/31/2022

SPF Events

10,000

Loan

TD Bank Long Island City

N/A

TD Bank

4,800

100.0%

9/30/2032

N/A

Loan

Walgreens & PDQ Retail Portfolio

N/A

Various

100.0%

Various

N/A

57.01

Property

Walgreens Naples

345,840

Walgreens

15,930

100.0%

7/31/2060

N/A

57.02

Property

PDQ Orlando

N/A

PDQ

2,784

100.0%

6/24/2033

N/A

Loan

24 Hour Fitness - Cedar Hill

N/A

24 Hour Fitness USA, Inc.

32,231

100.0%

6/30/2033

N/A

Loan

Quality Inn - Florissant

1,164,587

566,345

N/A

Loan

Greater American Self Storage

208,254

209,010

N/A

Loan

2036 TC Jester

105,435

-39,559

King’s Biergarten

6,090

34.1%

8/31/2027

iCycle Texas

5,014

28.0%

12/22/2022

Tea & Victory

3,341

Loan

Zavarella Industrial

127,636

275,070

Gino’s Awards, Inc.

37,676

64.5%

5/31/2033

Famous Enterprises, Inc.

11,123

19.0%

6/30/2020

Gino’s Jewelers, Inc.

4,203

Loan

42 Corporate Park

170,369

242,071

DKN Hotels, LLC

9,357

49.4%

2/29/2020

Aeronet Worldwide Corp.

5,997

31.7%

11/30/2020

Murex Environmental, Inc.

2,238

Loan

Dollar General Wonder Lake

N/A

DG - Wonder Lake, IL

9,100

100.0%

7/31/2032

N/A

Loan

Dollar General Moscow Mills

N/A

Dollar General

9,100

100.0%

2/28/2033

N/A

Mortgage Loan Number

Property Flag

Property Name

Third Largest Tenant % of NRA

Third Largest Tenant Exp. Date

Fourth Largest Tenant Name

Fourth Largest Tenant Sq. Ft.

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Exp. Date

Fifth Largest Tenant Name

Fifth Largest Tenant Sq. Ft.

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Loan

Wyvernwood Apartments

N/A

5/29/2018

5/30/2018

Loan

Riverfront Plaza

9.0%

6/30/2028

ICMA Retirement Corporation

55,491

5.8%

5/31/2033

Private Advisors, LLC

23,626

2.5%

2/29/2024

2/15/2018

2/14/2018

Loan

Riverwalk

5.4%

10/15/2025

Jaybird & Mais

33,786

5.4%

12/1/2021

Select One Construction

31,000

4.9%

4/30/2033

4/26/2018

Loan

139 Ludlow Street

N/A

9/11/2017

Loan

Aspect RHG Hotel Portfolio

N/A

Various

5.01

Property

Hilton Garden Inn Nashville Smyrna

N/A

6/25/2018

6/22/2018

5.02

Property

Aloft Hotel Broomfield

N/A

6/22/2018

5.03

Property

Hampton Inn Nashville Smyrna

N/A

6/25/2018

5.04

Property

Hyatt Place Phoenix North

N/A

6/25/2018

6/22/2018

Loan

20 Times Square

N/A

2/8/2018

12/12/2017

Loan

Savi Ranch Center

14.9%

9/30/2023

Home Consignment Center

12,961

8.1%

1/31/2021

Thomasville Home Furnture

12,289

7.6%

6/30/2021

4/26/2018

Loan

Spotsylvania Crossing

19.5%

2/28/2021

Northern Tool & Equipment

15,295

6.0%

2/29/2024

Kool Smiles

7,100

2.8%

8/31/2023

4/27/2018

5/15/2018

Loan

Copeland Tower & Stadium Place

5.1%

9/30/2020

Ennova Learning Solutions

10,838

5.1%

5/31/2022

RSI International, Inc

10,379

4.9%

9/30/2023

6/15/2018

Loan

Somerset Center

N/A

4/2/2018

6/8/2018

Loan

One Northwestern Plaza

5.5%

12/31/2023

Stifel

11,130

4.7%

8/31/2027

DMC PHO

10,828

4.5%

6/30/2021

6/27/2018

6/28/2018

Loan

Holiday Inn & Suites - Chattanooga

N/A

6/6/2018

6/7/2018

Loan

Smithridge Plaza

6.1%

1/31/2024

Gordon’s Photo Services

4,800

4.5%

6/30/2019

Pet Station

3,080

2.9%

9/30/2021

2/26/2018

Loan

Miami Airport Industrial Portfolio

N/A

5/1/2018

14.01

Property

Sky Chefs 3500 NW 24th Street

N/A

5/1/2018

14.02

Property

Sky Chefs 3630 NW 25th Street

N/A

5/1/2018

Loan

River Place Apartments

N/A

6/6/2018

6/1/2018

Loan

Conway Commons

12.1%

1/31/2027

Staples

20,390

5.7%

2/28/2019

Petsmart

20,087

5.6%

1/31/2020

7/9/2018

Loan

Courtyard Marriott New Braunfels

N/A

6/4/2018

6/1/2018

Loan

Holiday Inn - Matteson

N/A

7/19/2018

3/15/2018

Loan

Canyon & Western Business Park

1.3%

2/28/2019

MANUEL GARCIA

4,630

1.3%

10/31/2018

AMERICAN SITE BUILDERS

4,550

1.3%

8/31/2018

5/31/2018

5/30/2018

Loan

Chatham Glen

N/A

6/7/2018

6/5/2018

Loan

Kjellberg MHP

N/A

6/13/2018

5/22/2018

Loan

Warner Courtyards

13.8%

5/31/2023

Yokowo America Corporation

3,118

2.7%

5/31/2022

Craig W. Penrod

3,059

2.7%

6/30/2019

4/24/2018

5/15/2018

Loan

Windsor Village

N/A

6/19/2018

Loan

Staybridge Suites Austin

N/A

6/12/2018

Loan

HMS - WSS Portfolio

N/A

Various

25.01

Property

WoodSpring Suites - Savannah

N/A

7/9/2018

7/2/2018

25.02

Property

WoodSpring Suites - Madison

N/A

7/10/2018

7/3/2018

25.03

Property

Value Place - Huntsville

N/A

7/10/2018

7/3/2018

Loan

160th Street and Prospect Avenue Portfolio

N/A

Various

6/18/2018

26.01

Property

160th Street

N/A

6/8/2018

6/18/2018

26.02

Property

Prospect Avenue

N/A

6/7/2018

6/18/2018

Loan

Sunflower MHC

N/A

3/13/2018

3/15/2018

Loan

Longview Plaza

16.3%

1/31/2023

Office Depot

23,700

15.5%

3/31/2028

Michaels

23,600

15.4%

2/28/2029

5/22/2018

5/18/2018

Loan

Charleston Tower

3.5%

7/31/2021

Dr. Michel Daccache

3,092

3.5%

3/31/2029

PME Medical Services

2,883

3.2%

4/30/2023

5/9/2018

Loan

Bank of America Center

13.6%

6/30/2024

Sands Anderson Marks & Miller

40,223

8.0%

1/31/2024

McCandlish Holton

33,822

6.7%

4/30/2026

5/24/2018

6/19/2018

Loan

175 Park Avenue

N/A

4/6/2018

Loan

Manchester Highlands

9.9%

1/31/2019

Petsmart, Inc

27,286

7.7%

1/31/2024

Ulta Salon, Cosmetics & Fragrance, Inc.

10,172

2.9%

11/30/2018

2/16/2018

2/14/2018

Loan

11 S. LaSalle Street

21.0%

12/31/2030

T-Mobile Central, LLC

1,277

9.8%

1/31/2019

N/A

6/4/2018

5/30/2018

Loan

Pelican Walk

9.1%

3/31/2020

The Hub & Simms Center

2,450

6.4%

11/30/2020

Sharmaine’s Salon and Day Spa

2,400

6.3%

1/31/2020

6/17/2018

6/15/2018

Loan

5th Street Station

11.1%

1/31/2029

Haverty Furniture Companies, Inc.

34,449

7.6%

10/31/2026

Alamo Drafthouse Cinema Charlottesville, LLC

33,765

7.5%

7/31/2032

2/22/2018

2/23/2018

Loan

7-9 Vreeland Road

N/A

5/31/2018

6/11/2018

Loan

Seaside Portfolio

N/A

6/6/2018

Various

37.01

Property

River Inn at Seaside

N/A

6/6/2018

6/7/2018

37.02

Property

Inn at Seaside

N/A

6/6/2018

6/8/2018

Loan

14701 Philips Highway

N/A

5/18/2018

Loan

Walgreens & Sherwin Williams Plaza

N/A

6/21/2018

6/19/2018

Loan

Hampton Inn - Provo

N/A

5/29/2018

5/30/2018

Loan

Holiday Inn Houston SW – Sugar Land Area

N/A

5/14/2018

5/15/2018

Loan

St. Vrain MHC

N/A

5/14/2018

5/16/2018

Loan

Livonia Industrial II

14.0%

12/31/2020

Bright House Networks

19,700

13.3%

7/31/2020

Batesville Casket Co

19,600

13.2%

5/31/2019

5/31/2018

6/6/2018

Loan

Holiday Inn Express - Sandy

N/A

5/30/2018

Loan

LA Fitness - Chandler AZ

N/A

6/19/2018

Loan

Holiday Inn Express - Savannah

N/A

5/15/2018

5/17/2018

Loan

Gemstone MHC Portfolio

N/A

Various

47.01

Property

Harbor’s Edge

N/A

6/25/2018

47.02

Property

Gem Beach Estates

N/A

6/6/2018

6/4/2018

Loan

Holiday Inn Express & Suites Jackson

N/A

4/18/2018

4/4/2018

Loan

24 Hour Fitness - Mansfield

N/A

4/17/2018

Loan

Crossroads Village

8.3%

6/30/2027

Getaneh Bitew d/b/a Lions Restaurant & Lounge

3,218

8.3%

6/30/2020

Odaly’s Bakery

2,430

6.3%

11/30/2021

6/7/2018

Loan

Shorecliff Retail Center

5.6%

4/30/2023

Zaki Ahmadi

713

2.8%

8/31/2021

Women’s Apparel

670

2.7%

10/31/2021

5/1/2018

Loan

Holiday Inn Express - Port Richey

N/A

5/22/2018

Loan

Liberty Business Park

18.8%

5/31/2022

Pneumatic Scale Angelus

14,996

17.8%

11/30/2025

N/A

5/24/2018

Loan

Kensington Office Plaza

8.4%

9/30/2023

Magnetar Capital

3,860

4.5%

5/31/2025

Elite Dental Partners, LLC

2,548

3.0%

12/31/2020

4/26/2018

4/25/2018

Loan

Hempstead Highway Industrial

7.5%

12/31/2019

Veneziano Surface Solutions/GraniteGranite

9,800

7.3%

10/31/2018

Core Serv

8,750

6.5%

11/30/2018

5/29/2018

Loan

TD Bank Long Island City

N/A

6/8/2018

6/6/2018

Loan

Walgreens & PDQ Retail Portfolio

N/A

Various

57.01

Property

Walgreens Naples

N/A

4/3/2018

57.02

Property

PDQ Orlando

N/A

6/19/2018

3/30/2018

Loan

24 Hour Fitness - Cedar Hill

N/A

4/17/2018

Loan

Quality Inn - Florissant

N/A

5/24/2018

Loan

Greater American Self Storage

N/A

2/22/2018

Loan

2036 TC Jester

18.7%

5/2/2027

King’s Kolache

2,164

12.1%

1/1/2028

Ashleycakes

1,267

7.1%

1/28/2023

5/30/2018

Loan

Zavarella Industrial

7.2%

8/31/2021

Complete Appliance Service, Inc.

3,800

6.5%

3/31/2022

The PGA of America, Inc., Northern Ohio Section

1,628

2.8%

3/31/2021

6/14/2018

Loan

42 Corporate Park

11.8%

6/30/2020

KAZ ISO International, Inc.

1,337

7.1%

9/30/2020

N/A

5/24/2018

Loan

Dollar General Wonder Lake

N/A

8/5/2017

8/8/2017

Loan

Dollar General Moscow Mills

N/A

2/13/2018

2/16/2018

Mortgage Loan Number	Property Flag	Property Name	Environmental Report Date (Phase II)	Seismic Report Date	Seismic PML %	Loan Purpose	Engineering Reserve / Deferred Maintenance	Initial Tax Reserve	Monthly Tax Reserve	Initial Insurance Reserve	Monthly Insurance Reserve	Initial Replacement Reserve	Monthly Replacement Reserve	Replacement Reserve Cap	Initial TI/LC Reserve	Monthly TI/LC Reserve	TI/LC Reserve Cap
1	Loan	Wyvernwood Apartments	N/A	5/30/2018	15.0%	Refinance	821,100	119,873	46,105				31,333	N/A			N/A
2	Loan	Riverfront Plaza	N/A	N/A	N/A	Refinance	14,300	1,083,451	180,575	29,174			11,873	N/A	3,000,000		N/A
3	Loan	Riverwalk	N/A	N/A	N/A	Refinance						270,000		270,000	2,000,000		1,200,000
4	Loan	139 Ludlow Street	N/A	N/A	N/A	Refinance		23,679	23,679	18,708	2,079		274	N/A			N/A
5	Loan	Aspect RHG Hotel Portfolio	N/A	N/A	N/A	Acquisition		200,000	79,631	50,000		14,970	14,970	N/A			N/A
5.01	Property	Hilton Garden Inn Nashville Smyrna	N/A	N/A	N/A
5.02	Property	Aloft Hotel Broomfield	N/A	N/A	N/A
5.03	Property	Hampton Inn Nashville Smyrna	N/A	N/A	N/A
5.04	Property	Hyatt Place Phoenix North	N/A	N/A	N/A
6	Loan	20 Times Square	N/A	N/A	N/A	Acquisition								N/A			N/A
7	Loan	Savi Ranch Center	N/A	4/26/2018	11.0%	Acquisition	450,000	158,475	34,451	11,022	4,239		2,144	160,773		12,728	350,000
8	Loan	Spotsylvania Crossing	N/A	N/A	N/A	Acquisition	18,125	39,850	15,327	8,752	3,366		2,140	200,000		10,698	N/A
9	Loan	Copeland Tower & Stadium Place	N/A	N/A	N/A	Refinance		282,415	35,302	25,763	8,588		3,516	N/A	800,000	17,580	1,250,000
10	Loan	Somerset Center	N/A	N/A	N/A	Acquisition	28,750	124,096	39,395	19,081	3,635		3,833	230,000	2,500,000		N/A
11	Loan	One Northwestern Plaza	N/A	N/A	N/A	Refinance		106,027	53,013	30,875	4,411		5,000	N/A		19,865	N/A
12	Loan	Holiday Inn & Suites - Chattanooga	N/A	N/A	N/A	Refinance		185,711	24,436	32,932	3,107		20,418	N/A			N/A
13	Loan	Smithridge Plaza	N/A	2/26/2018	11.0%	Acquisition	50,000	46,436	9,287	32,919	2,743		1,320	N/A		8,800	316,782
14	Loan	Miami Airport Industrial Portfolio	N/A	N/A	N/A	Acquisition	5,375	140,004	17,501	1,944	1,215			N/A	600,000		N/A
14.01	Property	Sky Chefs 3500 NW 24th Street	N/A	N/A	N/A
14.02	Property	Sky Chefs 3630 NW 25th Street	N/A	N/A	N/A
15	Loan	River Place Apartments	N/A	N/A	N/A	Refinance		70,714	44,196	81,686			6,229	N/A			N/A
16	Loan	Conway Commons	N/A	N/A	N/A	Refinance								N/A			899,987
17	Loan	Courtyard Marriott New Braunfels	N/A	N/A	N/A	Refinance		185,345	23,168	28,886	5,777		4,987	N/A			N/A
18	Loan	Holiday Inn - Matteson	N/A	N/A	N/A	Refinance	433,039	67,877	42,423	23,343	6,304		12,423	N/A			N/A
19	Loan	Canyon & Western Business Park	N/A	N/A	N/A	Refinance	46,763	148,483	18,560	37,783	3,890		4,489	161,593	175,000		175,000
20	Loan	Chatham Glen	N/A	N/A	N/A	Refinance		50,600	16,867	8,391	1,049		1,917	N/A			N/A
21	Loan	Kjellberg MHP	NAP	NAP	NAP	Refinance	3,688	22,536	5,634	12,645	1,150		1,342	N/A			N/A
22	Loan	Warner Courtyards	N/A	N/A	N/A	Acquisition	158,313	91,329	19,854	4,273	1,643			85,541			342,162
23	Loan	Windsor Village	N/A	N/A	N/A	Refinance	298,531	53,202	6,186	42,963	11,934		9,075	N/A			N/A
24	Loan	Staybridge Suites Austin	N/A	N/A	N/A	Refinance		178,562	25,509	7,099	3,550		3,231	N/A			N/A
25	Loan	HMS - WSS Portfolio	N/A	N/A	N/A	Refinance	10,375	51,990	5,416	26,583	4,747		13,327	N/A			N/A
25.01	Property	WoodSpring Suites - Savannah	N/A	N/A	N/A
25.02	Property	WoodSpring Suites - Madison	N/A	N/A	N/A
25.03	Property	Value Place - Huntsville	N/A	N/A	N/A
26	Loan	160th Street and Prospect Avenue Portfolio	N/A	N/A	N/A	Refinance		2,906	1,453	30,992	2,384		773	N/A			N/A
26.01	Property	160th Street	N/A	N/A	N/A
26.02	Property	Prospect Avenue	N/A	N/A	N/A
27	Loan	Sunflower MHC	N/A	N/A	N/A	Refinance	4,063	2,488	1,244	2,536	845		792	N/A			N/A
28	Loan	Longview Plaza	N/A	N/A	N/A	Refinance	306,063	157,013	24,923	31,259			1,277	N/A	600,000	12,772	N/A
29	Loan	Charleston Tower	N/A	N/A	N/A	Acquisition	94,500	22,917	4,912	2,014	1,259		1,478	N/A		7,392	N/A
30	Loan	Bank of America Center	N/A	N/A	N/A	Refinance		105,000	52,500	115,033	10,458		4,178	N/A	1,525,000		N/A
31	Loan	175 Park Avenue	N/A	N/A	N/A	Refinance	6,133	115,000	115,000			162,000		162,000	675,000		675,000
32	Loan	Manchester Highlands	N/A	N/A	N/A	Refinance								N/A			N/A
33	Loan	11 S. LaSalle Street	N/A	N/A	N/A	Acquisition			6,199	3,237	405		218	7,837	75,000		50,000
34	Loan	Pelican Walk	N/A	N/A	N/A	Acquisition		129,639	12,964	15,929	7,695		511	N/A	250,000		250,000
35	Loan	5th Street Station	N/A	N/A	N/A	Refinance		76,635	76,635	84,914			7,529	271,036		22,586	813,109
36	Loan	7-9 Vreeland Road	N/A	N/A	N/A	Acquisition	25,488					548,300		N/A		5,196	187,069
37	Loan	Seaside Portfolio	N/A	Various	Various	Refinance		47,942	4,794	8,842	2,210		8,729	N/A			N/A
37.01	Property	River Inn at Seaside	N/A	6/1/2018	2.0%
37.02	Property	Inn at Seaside	N/A	6/5/2018	3.0%
38	Loan	14701 Philips Highway	N/A	N/A	N/A	Acquisition				3,282	1,641	67,500		N/A	225,000		N/A
39	Loan	Walgreens & Sherwin Williams Plaza	N/A	N/A	N/A	Refinance			9,470	6,335	792		82	1,962			N/A
40	Loan	Hampton Inn - Provo	N/A	5/30/2018	5.0%	Acquisition	12,438	39,842	4,150	5,204	2,002		10,178	N/A			N/A
41	Loan	Holiday Inn Houston SW – Sugar Land Area	N/A	N/A	N/A	Refinance	3,750	144,466	19,655	13,130	12,504		13,359	N/A			N/A
42	Loan	St. Vrain MHC	N/A	N/A	N/A	Refinance	32,620	5,247	5,247	1,333	444		567	N/A			N/A
43	Loan	Livonia Industrial II	N/A	N/A	N/A	Acquisition		85,028	12,147	6,574	2,191		1,858	N/A		3,095	200,000
44	Loan	Holiday Inn Express - Sandy	N/A	5/30/2018	5.0%	Acquisition	22,188	58,908	6,850	2,618	1,007		8,846	N/A			N/A
45	Loan	LA Fitness - Chandler AZ	N/A	N/A	N/A	Refinance								N/A	300,000		N/A
46	Loan	Holiday Inn Express - Savannah	N/A	N/A	N/A	Refinance		27,451	8,972	14,120	5,431			N/A			N/A
47	Loan	Gemstone MHC Portfolio	N/A	N/A	N/A	Acquisition/Refinance	4,969	10,061	4,791	4,580	2,181		1,083	N/A			N/A
47.01	Property	Harbor’s Edge	N/A	N/A	N/A
47.02	Property	Gem Beach Estates	N/A	N/A	N/A
48	Loan	Holiday Inn Express & Suites Jackson	N/A	4/3/2018	3.0%	Refinance		30,028	3,754	5,114	1,705		4.0% of actual rents for the prior month	N/A			N/A
49	Loan	24 Hour Fitness - Mansfield	N/A	N/A	N/A	Acquisition	15,000	112,243	14,769	7,230	951		675	N/A		1,775	N/A
50	Loan	Crossroads Village	N/A	N/A	N/A	Acquisition	7,800	96,000	8,000	1,608	804		483	N/A		3,219	N/A
51	Loan	Shorecliff Retail Center	N/A	4/30/2018	11.0%	Refinance	14,400	12,972	1,707	13,088			314	N/A		732	80,000
52	Loan	Holiday Inn Express - Port Richey	N/A	N/A	N/A	Refinance	20,206	25,552	4,259	16,715	4,179		6,542	N/A			N/A
53	Loan	Liberty Business Park	N/A	5/24/2018	18.0%	Refinance								N/A			N/A
54	Loan	Kensington Office Plaza	N/A	N/A	N/A	Acquisition		240,859	40,143	2,725	1,363		1,074	N/A		5,729	N/A
55	Loan	Hempstead Highway Industrial	N/A	N/A	N/A	Acquisition		72,254	9,032	20,830	1,602		1,115	N/A		2,789	66,925
56	Loan	TD Bank Long Island City	N/A	N/A	N/A	Recapitalization				6,000				N/A			N/A
57	Loan	Walgreens & PDQ Retail Portfolio	N/A	N/A	N/A	Acquisition		6,344	Springing	3,157	1,503		312	N/A			N/A
57.01	Property	Walgreens Naples	N/A	N/A	N/A
57.02	Property	PDQ Orlando	N/A	N/A	N/A
58	Loan	24 Hour Fitness - Cedar Hill	N/A	N/A	N/A	Recapitalization		147,308	19,383	5,072	667		403	N/A		1,343	N/A
59	Loan	Quality Inn - Florissant	N/A	N/A	N/A	Refinance	41,394	94,699	10,117	29,248	3,275		5,770	N/A			N/A
60	Loan	Greater American Self Storage	N/A	3/15/2018	9.0%	Refinance		33,908	4,844	5,065	390		871	N/A			N/A
61	Loan	2036 TC Jester	N/A	N/A	N/A	Refinance	65,742	64,576	7,509	25,128	3,306		298	N/A	100,000	2,011	100,000
62	Loan	Zavarella Industrial	N/A	N/A	N/A	Refinance	73,255	19,938	9,969	9,754	1,626		730	N/A		2,435	N/A
63	Loan	42 Corporate Park	N/A	5/24/2018	17.0%	Refinance								N/A			N/A
64	Loan	Dollar General Wonder Lake	N/A	N/A	N/A	Acquisition		4,000	333					N/A			N/A
65	Loan	Dollar General Moscow Mills	N/A	N/A	N/A	Acquisition		4,000	333					N/A			N/A

Mortgage Loan Number	Property Flag	Property Name	Other Reserve Reserve Description
1	Loan	Wyvernwood Apartments	N/A
2	Loan	Riverfront Plaza	Free Rent Reserve ($55,264); Initial TI/LC Reserve ($7,548,734)
3	Loan	Riverwalk	Free Rent Reserve
4	Loan	139 Ludlow Street	N/A
5	Loan	Aspect RHG Hotel Portfolio	PIP Reserve ($5,352,135); Liquor License Reserve ($24,000)
5.01	Property	Hilton Garden Inn Nashville Smyrna
5.02	Property	Aloft Hotel Broomfield
5.03	Property	Hampton Inn Nashville Smyrna
5.04	Property	Hyatt Place Phoenix North
6	Loan	20 Times Square	N/A
7	Loan	Savi Ranch Center	N/A
8	Loan	Spotsylvania Crossing	Unfunded Obligations Funds
9	Loan	Copeland Tower & Stadium Place	Ennova TI Reserve: Funds to be released to borrower for amounts paid or incurred in connection with the Ennova TI work.
10	Loan	Somerset Center	N/A
11	Loan	One Northwestern Plaza	Outstanding TI / Free Rent
12	Loan	Holiday Inn & Suites - Chattanooga	Seasonality Reserve ($280,000)
13	Loan	Smithridge Plaza	Outstanding TI/LC Reserve
14	Loan	Miami Airport Industrial Portfolio	Ground Rent Reserve ($50,000); Sales Tax Reserve ($15,776)
14.01	Property	Sky Chefs 3500 NW 24th Street
14.02	Property	Sky Chefs 3630 NW 25th Street
15	Loan	River Place Apartments	2017 RE Tax Account
16	Loan	Conway Commons	N/A
17	Loan	Courtyard Marriott New Braunfels	N/A
18	Loan	Holiday Inn - Matteson	PIP Funds
19	Loan	Canyon & Western Business Park	N/A
20	Loan	Chatham Glen	Property Work Reserve
21	Loan	Kjellberg MHP	N/A
22	Loan	Warner Courtyards	Unfunded Tenant Obligations
23	Loan	Windsor Village	N/A
24	Loan	Staybridge Suites Austin	N/A
25	Loan	HMS - WSS Portfolio	Replacement Comfort Letter Reserve ($8,000); PIP Funds ($48,906.50)
25.01	Property	WoodSpring Suites - Savannah
25.02	Property	WoodSpring Suites - Madison
25.03	Property	Value Place - Huntsville
26	Loan	160th Street and Prospect Avenue Portfolio	N/A
26.01	Property	160th Street
26.02	Property	Prospect Avenue
27	Loan	Sunflower MHC	N/A
28	Loan	Longview Plaza	N/A
29	Loan	Charleston Tower	Unfunded Tenant Obligations
30	Loan	Bank of America Center	Bank of America Reserve (Upfront: $4,091,878); Specified Tenant Free Rent Reserve (Upfront: $850,305); Specified Tenant Leasing Commissions Reserve (Upfront: $305,413); Specified Tenant TI Allowance Reserve (Upfront: $843,187)
31	Loan	175 Park Avenue	Rent Abatement Reserve (Upfront: $1,788,075)
32	Loan	Manchester Highlands	N/A
33	Loan	11 S. LaSalle Street	N/A
34	Loan	Pelican Walk	N/A
35	Loan	5th Street Station	Rent Concession Reserve ($510,771.69); Unfunded Obligations Reserve ($633,525.71); Holdback Reserve Fund ($7,500,000)
36	Loan	7-9 Vreeland Road	Approved Leasing Expenses
37	Loan	Seaside Portfolio	Seasonality Reserve
37.01	Property	River Inn at Seaside
37.02	Property	Inn at Seaside
38	Loan	14701 Philips Highway	N/A
39	Loan	Walgreens & Sherwin Williams Plaza	N/A
40	Loan	Hampton Inn - Provo	Initial PIP Reserve
41	Loan	Holiday Inn Houston SW – Sugar Land Area	N/A
42	Loan	St. Vrain MHC	N/A
43	Loan	Livonia Industrial II	N/A
44	Loan	Holiday Inn Express - Sandy	Initial PIP Reserve ($1,550,000); Seasonality Reserve ($45,000)
45	Loan	LA Fitness - Chandler AZ	N/A
46	Loan	Holiday Inn Express - Savannah	N/A
47	Loan	Gemstone MHC Portfolio	Prepaid Rents Reserve
47.01	Property	Harbor’s Edge
47.02	Property	Gem Beach Estates
48	Loan	Holiday Inn Express & Suites Jackson	PIP Reserve ($800,000); Seasonal Reserve ($48,568.17)
49	Loan	24 Hour Fitness - Mansfield	Pool Restoration Reserve
50	Loan	Crossroads Village	N/A
51	Loan	Shorecliff Retail Center	N/A
52	Loan	Holiday Inn Express - Port Richey	PIP Reserve ($1,396,747); Seasonality Reserve ($35,000)
53	Loan	Liberty Business Park	Free Rent Reserve: $59,984; Pneumatic TI Reserve: $147,000
54	Loan	Kensington Office Plaza	Free Rent Reserve
55	Loan	Hempstead Highway Industrial	N/A
56	Loan	TD Bank Long Island City	N/A
57	Loan	Walgreens & PDQ Retail Portfolio	N/A
57.01	Property	Walgreens Naples
57.02	Property	PDQ Orlando
58	Loan	24 Hour Fitness - Cedar Hill	N/A
59	Loan	Quality Inn - Florissant	Comfort Letter Reserve Funds
60	Loan	Greater American Self Storage	N/A
61	Loan	2036 TC Jester	Egghaus Reserve Funds
62	Loan	Zavarella Industrial	N/A
63	Loan	42 Corporate Park	N/A
64	Loan	Dollar General Wonder Lake	N/A
65	Loan	Dollar General Moscow Mills	N/A

Mortgage Loan Number

Property Flag

Property Name

Initial Other Reserve

Monthly Other Reserve

Other Reserve Cap

Ownership Interest

Ground Lease Initial Expiration Date

Ground Lease Extension Options

Lockbox

Cash Management

Cut-off Date Pari Passu Mortgage Debt Balance

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Loan

Wyvernwood Apartments

N/A

Fee Simple

N/A

Soft

Springing

28,000,000

N/A

Loan

Riverfront Plaza

7,603,998

N/A

Fee Simple

N/A

Hard

In Place

95,735,492

N/A

Loan

Riverwalk

124,344

N/A

Fee Simple

N/A

Springing

35,700,000

N/A

Loan

139 Ludlow Street

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Aspect RHG Hotel Portfolio

5,376,135

24,000

N/A

Fee Simple

N/A

Hard

Springing

12,700,000

N/A

5.01

Property

Hilton Garden Inn Nashville Smyrna

Fee Simple

N/A

5.02

Property

Aloft Hotel Broomfield

Fee Simple

N/A

5.03

Property

Hampton Inn Nashville Smyrna

Fee Simple

N/A

5.04

Property

Hyatt Place Phoenix North

Fee Simple

N/A

Loan

20 Times Square

N/A

Fee Simple

N/A

Hard

In Place

240,000,000

485,000,000

45.8%

Loan

Savi Ranch Center

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Spotsylvania Crossing

156,255

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Copeland Tower & Stadium Place

58,341

N/A

Fee Simple

N/A

Springing

N/A

Loan

Somerset Center

N/A

Fee Simple

N/A

Hard

Springing

24,000,000

N/A

Loan

One Northwestern Plaza

906,726

15,914

N/A

Fee Simple / Leasehold

6/30/2089

N/A

Hard

In Place

N/A

Loan

Holiday Inn & Suites - Chattanooga

280,000

N/A

Fee Simple / Leasehold

3/19/2064

Two, 50 year terms

Hard

Springing

N/A

Loan

Smithridge Plaza

236,016

Primary Tenant Reserve Cap $1,213,200

Fee Simple

N/A

Springing

N/A

Loan

Miami Airport Industrial Portfolio

65,776

N/A

Leasehold

6/7/2117

N/A

Hard

In Place

N/A

14.01

Property

Sky Chefs 3500 NW 24th Street

Leasehold

6/7/2117

N/A

14.02

Property

Sky Chefs 3630 NW 25th Street

Leasehold

6/7/2117

N/A

Loan

River Place Apartments

498,643

N/A

Fee Simple

N/A

Springing

N/A

Loan

Conway Commons

N/A

Fee Simple

N/A

Springing

32,250,000

N/A

Loan

Courtyard Marriott New Braunfels

N/A

Fee Simple

N/A

Springing

N/A

Loan

Holiday Inn - Matteson

1,725,000

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Canyon & Western Business Park

N/A

Fee Simple

N/A

Springing

N/A

Loan

Chatham Glen

300,000

N/A

Fee Simple

N/A

Springing

N/A

Loan

Kjellberg MHP

N/A

Fee Simple

NAP

Springing

N/A

Loan

Warner Courtyards

398,265

N/A

Fee Simple

N/A

Springing

N/A

Loan

Windsor Village

N/A

Fee Simple

N/A

Springing

N/A

Loan

Staybridge Suites Austin

N/A

Fee Simple

N/A

Springing

N/A

Loan

HMS - WSS Portfolio

56,907

N/A

Fee Simple

N/A

Hard

Springing

N/A

25.01

Property

WoodSpring Suites - Savannah

Fee Simple

N/A

25.02

Property

WoodSpring Suites - Madison

Fee Simple

N/A

25.03

Property

Value Place - Huntsville

Fee Simple

N/A

Loan

160th Street and Prospect Avenue Portfolio

N/A

Fee Simple

N/A

Springing

N/A

26.01

Property

160th Street

Fee Simple

N/A

26.02

Property

Prospect Avenue

Fee Simple

N/A

Loan

Sunflower MHC

N/A

Fee Simple

N/A

Springing

N/A

Loan

Longview Plaza

N/A

Fee Simple

N/A

Springing

N/A

Loan

Charleston Tower

107,700

17,953

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Bank of America Center

6,090,783

N/A

Fee Simple

N/A

Hard

In Place

50,500,000

N/A

Loan

175 Park Avenue

1,788,075

N/A

Fee Simple

N/A

Hard

In Place

75,000,000

N/A

Loan

Manchester Highlands

N/A

Fee Simple

N/A

Springing

25,000,000

N/A

Loan

11 S. LaSalle Street

N/A

Fee Simple

N/A

Springing

N/A

Loan

Pelican Walk

N/A

Fee Simple

N/A

Springing

N/A

Loan

5th Street Station

8,644,297

N/A

Fee Simple

N/A

Hard

Springing

36,000,000

38,300,000

52.3%

Loan

7-9 Vreeland Road

491,230

N/A

Fee Simple

N/A

Springing

N/A

Loan

Seaside Portfolio

380,000

N/A

Fee Simple

N/A

Springing

N/A

37.01

Property

River Inn at Seaside

Fee Simple

N/A

37.02

Property

Inn at Seaside

Fee Simple

N/A

Loan

14701 Philips Highway

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Walgreens & Sherwin Williams Plaza

N/A

Fee Simple

N/A

Springing

N/A

Loan

Hampton Inn - Provo

920,000

16,000

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Holiday Inn Houston SW – Sugar Land Area

24,952

N/A

Fee Simple

N/A

Springing

N/A

Loan

St. Vrain MHC

N/A

Fee Simple

N/A

Springing

N/A

Loan

Livonia Industrial II

N/A

Fee Simple

N/A

Springing

N/A

Loan

Holiday Inn Express - Sandy

1,595,000

15,000

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

LA Fitness - Chandler AZ

N/A

Fee Simple

N/A

Springing

N/A

Loan

Holiday Inn Express - Savannah

12,500

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Gemstone MHC Portfolio

276,787

N/A

Fee Simple

N/A

Springing

N/A

47.01

Property

Harbor’s Edge

Fee Simple

N/A

47.02

Property

Gem Beach Estates

Fee Simple

N/A

Loan

Holiday Inn Express & Suites Jackson

848,568

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

24 Hour Fitness - Mansfield

25,000

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Crossroads Village

N/A

Fee Simple

N/A

Springing

N/A

Loan

Shorecliff Retail Center

Unfunded Obligations Funds ($125,000)

Fee Simple

N/A

Hard

Springing

N/A

Loan

Holiday Inn Express - Port Richey

1,431,747

Seasonality Reserve ($70,000)

Fee Simple

N/A

Hard

Springing

N/A

Loan

Liberty Business Park

206,984

N/A

Fee Simple

N/A

Soft, Springing Hard

Springing

N/A

Loan

Kensington Office Plaza

661,270

N/A

Fee Simple

N/A

Springing

N/A

Loan

Hempstead Highway Industrial

N/A

Fee Simple

N/A

Springing

N/A

Loan

TD Bank Long Island City

N/A

Fee Simple

N/A

Hard

In Place

N/A

Loan

Walgreens & PDQ Retail Portfolio

N/A

Fee Simple

N/A

Springing

N/A

57.01

Property

Walgreens Naples

Fee Simple

N/A

57.02

Property

PDQ Orlando

Fee Simple

N/A

Loan

24 Hour Fitness - Cedar Hill

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Quality Inn - Florissant

2,000

N/A

Fee Simple

N/A

Hard

Springing

N/A

Loan

Greater American Self Storage

N/A

Fee Simple

N/A

Springing

N/A

Loan

2036 TC Jester

100,000

N/A

Fee Simple

N/A

Springing

N/A

Loan

Zavarella Industrial

N/A

Fee Simple

N/A

Springing

N/A

Loan

42 Corporate Park

N/A

Fee Simple

N/A

Soft, Springing Hard

Springing

N/A

Loan

Dollar General Wonder Lake

N/A

Fee Simple

N/A

Hard

In Place

N/A

Loan

Dollar General Moscow Mills

N/A

Fee Simple

N/A

Hard

In Place

N/A

Mortgage Loan Number

Property Flag

Property Name

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Future Secured Subordinate Debt (Y/N)

Conditions for Future Secured Subordinate Debt

Lender Consent Required for Future Secured Subordinate Debt (Y/N)

Future Mezzanine Debt Permitted (Y/N)

Loan

Wyvernwood Apartments

N/A

77,000,000

75.6%

1.27

6.9%

N/A

Loan

Riverfront Plaza

N/A

24,931,118

84.9%

1.13

8.5%

N/A

Loan

Riverwalk

N/A

Loan

139 Ludlow Street

N/A

Loan

Aspect RHG Hotel Portfolio

N/A

5.01

Property

Hilton Garden Inn Nashville Smyrna

5.02

Property

Aloft Hotel Broomfield

5.03

Property

Hampton Inn Nashville Smyrna

5.04

Property

Hyatt Place Phoenix North

Loan

20 Times Square

1.29

4.1%

150,000,000

55.0%

0.97

3.4%

N/A

Loan

Savi Ranch Center

N/A

Loan

Spotsylvania Crossing

N/A

Loan

Copeland Tower & Stadium Place

N/A

Loan

Somerset Center

N/A

Loan

One Northwestern Plaza

N/A

Yes

Loan

Holiday Inn & Suites - Chattanooga

N/A

Loan

Smithridge Plaza

N/A

Yes

Loan

Miami Airport Industrial Portfolio

N/A

14.01

Property

Sky Chefs 3500 NW 24th Street

14.02

Property

Sky Chefs 3630 NW 25th Street

Loan

River Place Apartments

N/A

Loan

Conway Commons

N/A

Loan

Courtyard Marriott New Braunfels

N/A

Loan

Holiday Inn - Matteson

N/A

Loan

Canyon & Western Business Park

N/A

Yes

Loan

Chatham Glen

N/A

Loan

Kjellberg MHP

N/A

Loan

Warner Courtyards

N/A

Loan

Windsor Village

N/A

Loan

Staybridge Suites Austin

N/A

Loan

HMS - WSS Portfolio

N/A

25.01

Property

WoodSpring Suites - Savannah

25.02

Property

WoodSpring Suites - Madison

25.03

Property

Value Place - Huntsville

Loan

160th Street and Prospect Avenue Portfolio

N/A

26.01

Property

160th Street

26.02

Property

Prospect Avenue

Loan

Sunflower MHC

N/A

Loan

Longview Plaza

N/A

Loan

Charleston Tower

N/A

Loan

Bank of America Center

N/A

23,500,000

74.9%

1.13

8.4%

N/A

Loan

175 Park Avenue

N/A

Loan

Manchester Highlands

N/A

Loan

11 S. LaSalle Street

N/A

Loan

Pelican Walk

N/A

Loan

5th Street Station

1.63

9.7%

21,700,000

67.3%

1.01

7.5%

N/A

Loan

7-9 Vreeland Road

N/A

Loan

Seaside Portfolio

N/A

37.01

Property

River Inn at Seaside

37.02

Property

Inn at Seaside

Loan

14701 Philips Highway

N/A

Loan

Walgreens & Sherwin Williams Plaza

N/A

Loan

Hampton Inn - Provo

N/A

Loan

Holiday Inn Houston SW – Sugar Land Area

N/A

Loan

St. Vrain MHC

N/A

Loan

Livonia Industrial II

N/A

Loan

Holiday Inn Express - Sandy

N/A

Loan

LA Fitness - Chandler AZ

N/A

Loan

Holiday Inn Express - Savannah

N/A

Loan

Gemstone MHC Portfolio

N/A

47.01

Property

Harbor’s Edge

47.02

Property

Gem Beach Estates

Loan

Holiday Inn Express & Suites Jackson

N/A

Loan

24 Hour Fitness - Mansfield

N/A

Loan

Crossroads Village

N/A

Loan

Shorecliff Retail Center

N/A

Loan

Holiday Inn Express - Port Richey

N/A

Loan

Liberty Business Park

N/A

Loan

Kensington Office Plaza

N/A

Loan

Hempstead Highway Industrial

N/A

Loan

TD Bank Long Island City

N/A

Loan

Walgreens & PDQ Retail Portfolio

N/A

57.01

Property

Walgreens Naples

57.02

Property

PDQ Orlando

Loan

24 Hour Fitness - Cedar Hill

N/A

Loan

Quality Inn - Florissant

N/A

Loan

Greater American Self Storage

N/A

Loan

2036 TC Jester

N/A

Loan

Zavarella Industrial

N/A

Loan

42 Corporate Park

N/A

Loan

Dollar General Wonder Lake

N/A

Yes

Loan

Dollar General Moscow Mills

N/A

Yes

Mortgage Loan Number	Property Flag	Property Name	Conditions for Future Mezzanine Debt
1	Loan	Wyvernwood Apartments	N/A
2	Loan	Riverfront Plaza	N/A
3	Loan	Riverwalk	N/A
4	Loan	139 Ludlow Street	N/A
5	Loan	Aspect RHG Hotel Portfolio	N/A
5.01	Property	Hilton Garden Inn Nashville Smyrna
5.02	Property	Aloft Hotel Broomfield
5.03	Property	Hampton Inn Nashville Smyrna
5.04	Property	Hyatt Place Phoenix North
6	Loan	20 Times Square	N/A
7	Loan	Savi Ranch Center	N/A
8	Loan	Spotsylvania Crossing	N/A
9	Loan	Copeland Tower & Stadium Place	N/A
10	Loan	Somerset Center	N/A
11	Loan	One Northwestern Plaza	(i) no Event of Default; (ii) DSCR greater or equal to 1.15x; (iii) LTV equal to or less than 85.0%.
12	Loan	Holiday Inn & Suites - Chattanooga	N/A
13	Loan	Smithridge Plaza	Future Mezzanine Debt is permitted provided that (i) Lender approves all of the terms of the mezzanine financing and all mezzanine loan documents, (ii) the maturity date of the mezzanine loan will not be earlier than the mortgage loan maturity date, (iii) mortgage loan lender and mezzanine loan lender enter into a customary intercreditor agreement, (iv) total debt LTV does not exceed 80.0% and (v) total debt DSCR is not less than 1.30x.
14	Loan	Miami Airport Industrial Portfolio	N/A
14.01	Property	Sky Chefs 3500 NW 24th Street
14.02	Property	Sky Chefs 3630 NW 25th Street
15	Loan	River Place Apartments	N/A
16	Loan	Conway Commons	N/A
17	Loan	Courtyard Marriott New Braunfels	N/A
18	Loan	Holiday Inn - Matteson	N/A
19	Loan	Canyon & Western Business Park	Future mezzanine debt is permitted, provided, among other things in the loan documents, that (i) no event of default has occurred or is continuing; (ii) the combined LTV does not exceed 70.0%; and (iii) the lender receives a rating agency comfort letter
20	Loan	Chatham Glen	N/A
21	Loan	Kjellberg MHP	N/A
22	Loan	Warner Courtyards	N/A
23	Loan	Windsor Village	N/A
24	Loan	Staybridge Suites Austin	N/A
25	Loan	HMS - WSS Portfolio	N/A
25.01	Property	WoodSpring Suites - Savannah
25.02	Property	WoodSpring Suites - Madison
25.03	Property	Value Place - Huntsville
26	Loan	160th Street and Prospect Avenue Portfolio	N/A
26.01	Property	160th Street
26.02	Property	Prospect Avenue
27	Loan	Sunflower MHC	N/A
28	Loan	Longview Plaza	N/A
29	Loan	Charleston Tower	N/A
30	Loan	Bank of America Center	N/A
31	Loan	175 Park Avenue	N/A
32	Loan	Manchester Highlands	N/A
33	Loan	11 S. LaSalle Street	N/A
34	Loan	Pelican Walk	N/A
35	Loan	5th Street Station	N/A
36	Loan	7-9 Vreeland Road	N/A
37	Loan	Seaside Portfolio	N/A
37.01	Property	River Inn at Seaside
37.02	Property	Inn at Seaside
38	Loan	14701 Philips Highway	N/A
39	Loan	Walgreens & Sherwin Williams Plaza	N/A
40	Loan	Hampton Inn - Provo	N/A
41	Loan	Holiday Inn Houston SW – Sugar Land Area	N/A
42	Loan	St. Vrain MHC	N/A
43	Loan	Livonia Industrial II	N/A
44	Loan	Holiday Inn Express - Sandy	N/A
45	Loan	LA Fitness - Chandler AZ	N/A
46	Loan	Holiday Inn Express - Savannah	N/A
47	Loan	Gemstone MHC Portfolio	N/A
47.01	Property	Harbor’s Edge
47.02	Property	Gem Beach Estates
48	Loan	Holiday Inn Express & Suites Jackson	N/A
49	Loan	24 Hour Fitness - Mansfield	N/A
50	Loan	Crossroads Village	N/A
51	Loan	Shorecliff Retail Center	N/A
52	Loan	Holiday Inn Express - Port Richey	N/A
53	Loan	Liberty Business Park	N/A
54	Loan	Kensington Office Plaza	N/A
55	Loan	Hempstead Highway Industrial	N/A
56	Loan	TD Bank Long Island City	N/A
57	Loan	Walgreens & PDQ Retail Portfolio	N/A
57.01	Property	Walgreens Naples
57.02	Property	PDQ Orlando
58	Loan	24 Hour Fitness - Cedar Hill	N/A
59	Loan	Quality Inn - Florissant	N/A
60	Loan	Greater American Self Storage	N/A
61	Loan	2036 TC Jester	N/A
62	Loan	Zavarella Industrial	N/A
63	Loan	42 Corporate Park	N/A
64	Loan	Dollar General Wonder Lake	(i) no Event of Default; (ii) DSCR greater or equal to 1.20x; (iii) LTV equal to or less than 85.0%.
65	Loan	Dollar General Moscow Mills	(i) no Event of Default; (ii) DSCR greater or equal to 1.20x; (iii) LTV equal to or less than 85.0%.

Mortgage Loan Number	Property Flag	Property Name	Lender Consent Required for Future Mezzanine Debt (Y/N)	Future Unsecured Debt Permitted (Y/N)	Conditions for Future Unsecured Debt	Lender Consent Required for Future Unsecured Debt (Y/N)	Sponsor
1	Loan	Wyvernwood Apartments	N/A	No	N/A	N/A	Mark Sanders
2	Loan	Riverfront Plaza	N/A	No	N/A	N/A	Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz
3	Loan	Riverwalk	N/A	No	N/A	N/A	Salvatore N. Lupoli
4	Loan	139 Ludlow Street	N/A	No	N/A	N/A	US AcquireCo, Inc.; Alf Naman; William Schaffel; Alexander Schaffel; Trevor Stahelski
5	Loan	Aspect RHG Hotel Portfolio	N/A	No	N/A	N/A	RHG Invest Co. LLC; Benjamin N. Seidel
5.01	Property	Hilton Garden Inn Nashville Smyrna
5.02	Property	Aloft Hotel Broomfield
5.03	Property	Hampton Inn Nashville Smyrna
5.04	Property	Hyatt Place Phoenix North
6	Loan	20 Times Square	N/A	No	N/A	N/A	Mark Siffin
7	Loan	Savi Ranch Center	N/A	No	N/A	N/A	Bac Dai Tran; Oanh Kim Tran
8	Loan	Spotsylvania Crossing	N/A	No	N/A	N/A	Robert P. Chesson
9	Loan	Copeland Tower & Stadium Place	N/A	No	N/A	N/A	Charles Aque
10	Loan	Somerset Center	N/A	No	N/A	N/A	Aryeh Z. Ginzberg aka Ari Zev Ginzberg; Harvey Rosenblatt; Leibel Lederman; Azag LLC; Cll LLC; David Sutton
11	Loan	One Northwestern Plaza	Yes	No	N/A	N/A	Gabriel Schuchman; Michael Schuchman
12	Loan	Holiday Inn & Suites - Chattanooga	N/A	No	N/A	N/A	Chandrakant Amin; Bhupendra Bhagat
13	Loan	Smithridge Plaza	Yes	No	N/A	N/A	Wayne Cheng; The Cheng Family Trust u/t/d December 21, 2001
14	Loan	Miami Airport Industrial Portfolio	N/A	No	N/A	N/A	SD US Holdings LLC
14.01	Property	Sky Chefs 3500 NW 24th Street
14.02	Property	Sky Chefs 3630 NW 25th Street
15	Loan	River Place Apartments	N/A	No	N/A	N/A	Matthew B. Lester
16	Loan	Conway Commons	N/A	No	N/A	N/A	E. Stanley Kroenke
17	Loan	Courtyard Marriott New Braunfels	N/A	No	N/A	N/A	Thomas E. Kirkland; R. Hunter Goodwin; Casey M. Oldham
18	Loan	Holiday Inn - Matteson	N/A	No	N/A	N/A	Deepak Shah
19	Loan	Canyon & Western Business Park	Yes	No	N/A	N/A	Jay Schuminsky
20	Loan	Chatham Glen	N/A	No	N/A	N/A	David M. Conwill; Steven B. Kimmelman; Leslie Leohr
21	Loan	Kjellberg MHP	N/A	No	N/A	N/A	Kent M. Kjellberg
22	Loan	Warner Courtyards	N/A	No	N/A	N/A	R. Craig Hannay Trust dated September 13, 2001, as amended, by and through its trustee, R. Craig Hannay; R. Craig Hannay
23	Loan	Windsor Village	N/A	No	N/A	N/A	Adrian Haas; Michael Haas
24	Loan	Staybridge Suites Austin	N/A	No	N/A	N/A	Esmaeile Mianabi; Saeed A. Minhas
25	Loan	HMS - WSS Portfolio	N/A	No	N/A	N/A	Tracy Fleenor; Philip A. Cox
25.01	Property	WoodSpring Suites - Savannah
25.02	Property	WoodSpring Suites - Madison
25.03	Property	Value Place - Huntsville
26	Loan	160th Street and Prospect Avenue Portfolio	N/A	No	N/A	N/A	Ayush Kapahi; Michael Froning
26.01	Property	160th Street
26.02	Property	Prospect Avenue
27	Loan	Sunflower MHC	N/A	No	N/A	N/A	Matthew N. Follett
28	Loan	Longview Plaza	N/A	No	N/A	N/A	William A. Morris
29	Loan	Charleston Tower	N/A	No	N/A	N/A	Gilbert C. Barbieri
30	Loan	Bank of America Center	N/A	No	N/A	N/A	Gerard Alexander Sponsor LLC
31	Loan	175 Park Avenue	N/A	No	N/A	N/A	Hampshire Partners Fund VIII, L.P.
32	Loan	Manchester Highlands	N/A	No	N/A	N/A	E. Stanley Kroenke
33	Loan	11 S. LaSalle Street	N/A	No	N/A	N/A	Paragon Real Estate Fund, LLC
34	Loan	Pelican Walk	N/A	No	N/A	N/A	Anthony Caruso
35	Loan	5th Street Station	N/A	No	N/A	N/A	Stephen J. Collins; Brent Scarbrough
36	Loan	7-9 Vreeland Road	N/A	No	N/A	N/A	Benjamin B. Rubin; Samuel I. Kirschenbaum
37	Loan	Seaside Portfolio	N/A	No	N/A	N/A	Dulal Mostafa; Moududur Rahman; Masudur R. Khan
37.01	Property	River Inn at Seaside
37.02	Property	Inn at Seaside
38	Loan	14701 Philips Highway	N/A	No	N/A	N/A	CS1031 Jacksonville FL HQ Master Lessee, LLC; Louis J. Rogers
39	Loan	Walgreens & Sherwin Williams Plaza	N/A	No	N/A	N/A	Arizona Lipnob Estates LLC
40	Loan	Hampton Inn - Provo	N/A	No	N/A	N/A	Girish Patel
41	Loan	Holiday Inn Houston SW – Sugar Land Area	N/A	No	N/A	N/A	Moiz Bhamani; Harwinder Kang; Moiz Bhamani Family Wealth Trust; Harwinder Kang Family Wealth Trust
42	Loan	St. Vrain MHC	N/A	No	N/A	N/A	Matthew N. Follett
43	Loan	Livonia Industrial II	N/A	No	N/A	N/A	William Zabala
44	Loan	Holiday Inn Express - Sandy	N/A	No	N/A	N/A	Girish Patel
45	Loan	LA Fitness - Chandler AZ	N/A	No	N/A	N/A	Carl J. Greenwood; James F. McKenzie; Carl J. Greenwood, as trustee of The Greenwood Family Trust dated October 16, 1985; James F. McKenzie, as trustee of the McKenzie Living Trust dated December 16, 2009
46	Loan	Holiday Inn Express - Savannah	N/A	No	N/A	N/A	Mehul B. Patel; Bharat M. Patel; Mayur Patel
47	Loan	Gemstone MHC Portfolio	N/A	No	N/A	N/A	David Matthew Ruby
47.01	Property	Harbor’s Edge
47.02	Property	Gem Beach Estates
48	Loan	Holiday Inn Express & Suites Jackson	N/A	No	N/A	N/A	Atul N. Patel; Manisha A. Patel
49	Loan	24 Hour Fitness - Mansfield	N/A	No	N/A	N/A	Platform Investments, LLC
50	Loan	Crossroads Village	N/A	No	N/A	N/A	Eden Tekie; Rutta Tekie
51	Loan	Shorecliff Retail Center	N/A	No	N/A	N/A	Simon Zhang
52	Loan	Holiday Inn Express - Port Richey	N/A	No	N/A	N/A	Nagender Reddy; Geetha R. Kuchakulla
53	Loan	Liberty Business Park	N/A	No	N/A	N/A	Peter Snowden; Kevin S. Pitts
54	Loan	Kensington Office Plaza	N/A	No	N/A	N/A	Ilya Spivak; Vladimir Budker
55	Loan	Hempstead Highway Industrial	N/A	No	N/A	N/A	Brennan Investment Group
56	Loan	TD Bank Long Island City	N/A	No	N/A	N/A	George Fina
57	Loan	Walgreens & PDQ Retail Portfolio	N/A	No	N/A	N/A	Emilia Karsh
57.01	Property	Walgreens Naples
57.02	Property	PDQ Orlando
58	Loan	24 Hour Fitness - Cedar Hill	N/A	No	N/A	N/A	Platform Investments, LLC
59	Loan	Quality Inn - Florissant	N/A	No	N/A	N/A	Avinash Peddi; Akkina Narayana Murthy; Sreemanth Chowdary Gollamudi
60	Loan	Greater American Self Storage	N/A	No	N/A	N/A	Matthew N. Follett
61	Loan	2036 TC Jester	N/A	No	N/A	N/A	Neil P. Martin; Michael W. Sperandio; Matthew T. Donowho
62	Loan	Zavarella Industrial	N/A	No	N/A	N/A	Gino Zavarella; Gino Zavarella
63	Loan	42 Corporate Park	N/A	No	N/A	N/A	Peter Snowden; Kevin S. Pitts
64	Loan	Dollar General Wonder Lake	Yes	No	N/A	N/A	Ladder Capital CRE Equity LLC
65	Loan	Dollar General Moscow Mills	Yes	No	N/A	N/A	Ladder Capital CRE Equity LLC

Mortgage Loan Number	Property Flag	Property Name	Guarantor	Affiliated Sponsors
1	Loan	Wyvernwood Apartments	Mark Sanders	No
2	Loan	Riverfront Plaza	Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz	No
3	Loan	Riverwalk	Salvatore N. Lupoli	No
4	Loan	139 Ludlow Street	US AcquireCo, Inc.; Alf Naman; William Schaffel; Alexander Schaffel; Trevor Stahelski	No
5	Loan	Aspect RHG Hotel Portfolio	RHG Invest Co. LLC; Benjamin N. Seidel	No
5.01	Property	Hilton Garden Inn Nashville Smyrna
5.02	Property	Aloft Hotel Broomfield
5.03	Property	Hampton Inn Nashville Smyrna
5.04	Property	Hyatt Place Phoenix North
6	Loan	20 Times Square	Mark Siffin	No
7	Loan	Savi Ranch Center	Bac Dai Tran; Oanh Kim Tran	No
8	Loan	Spotsylvania Crossing	Robert P. Chesson	No
9	Loan	Copeland Tower & Stadium Place	Charles Aque	No
10	Loan	Somerset Center	Aryeh Z. Ginzberg aka Ari Zev Ginzberg; Harvey Rosenblatt; Leibel Lederman; Azag LLC; Cll LLC; David Sutton	No
11	Loan	One Northwestern Plaza	Gabriel Schuchman; Michael Schuchman	No
12	Loan	Holiday Inn & Suites - Chattanooga	Chandrakant Amin; Bhupendra Bhagat	No
13	Loan	Smithridge Plaza	Wayne Cheng; The Cheng Family Trust u/t/d December 21, 2001	No
14	Loan	Miami Airport Industrial Portfolio	SD US Holdings LLC	No
14.01	Property	Sky Chefs 3500 NW 24th Street
14.02	Property	Sky Chefs 3630 NW 25th Street
15	Loan	River Place Apartments	Matthew B. Lester	No
16	Loan	Conway Commons	E. Stanley Kroenke	Group 1
17	Loan	Courtyard Marriott New Braunfels	Thomas E. Kirkland; R. Hunter Goodwin; Casey M. Oldham	No
18	Loan	Holiday Inn - Matteson	Deepak Shah	No
19	Loan	Canyon & Western Business Park	Jay Schuminsky	No
20	Loan	Chatham Glen	David M. Conwill; Steven B. Kimmelman; Leslie Leohr	No
21	Loan	Kjellberg MHP	Kent M. Kjellberg	No
22	Loan	Warner Courtyards	R. Craig Hannay Trust dated September 13, 2001, as amended, by and through its trustee, R. Craig Hannay; R. Craig Hannay	No
23	Loan	Windsor Village	Adrian Haas; Michael Haas	No
24	Loan	Staybridge Suites Austin	Esmaeile Mianabi; Saeed A. Minhas	No
25	Loan	HMS - WSS Portfolio	Tracy Fleenor; Philip A. Cox	No
25.01	Property	WoodSpring Suites - Savannah
25.02	Property	WoodSpring Suites - Madison
25.03	Property	Value Place - Huntsville
26	Loan	160th Street and Prospect Avenue Portfolio	Ayush Kapahi; Michael Froning	No
26.01	Property	160th Street
26.02	Property	Prospect Avenue
27	Loan	Sunflower MHC	Matthew N. Follett	Group 2
28	Loan	Longview Plaza	William A. Morris	No
29	Loan	Charleston Tower	Gilbert C. Barbieri	No
30	Loan	Bank of America Center	Gerard Alexander Sponsor LLC	No
31	Loan	175 Park Avenue	Hampshire Partners Fund VIII, L.P.	No
32	Loan	Manchester Highlands	E. Stanley Kroenke	Group 1
33	Loan	11 S. LaSalle Street	Paragon Real Estate Fund, LLC	No
34	Loan	Pelican Walk	Anthony Caruso	No
35	Loan	5th Street Station	Stephen J. Collins; Brent Scarbrough	No
36	Loan	7-9 Vreeland Road	Benjamin B. Rubin; Samuel I. Kirschenbaum	No
37	Loan	Seaside Portfolio	Dulal Mostafa; Moududur Rahman; Masudur R. Khan	No
37.01	Property	River Inn at Seaside
37.02	Property	Inn at Seaside
38	Loan	14701 Philips Highway	CS1031 Jacksonville FL HQ Master Lessee, LLC; Louis J. Rogers	No
39	Loan	Walgreens & Sherwin Williams Plaza	Arizona Lipnob Estates LLC	No
40	Loan	Hampton Inn - Provo	Girish Patel	Group 3
41	Loan	Holiday Inn Houston SW – Sugar Land Area	Moiz Bhamani; Harwinder Kang; Moiz Bhamani Family Wealth Trust; Harwinder Kang Family Wealth Trust	No
42	Loan	St. Vrain MHC	Matthew N. Follett	Group 2
43	Loan	Livonia Industrial II	William Zabala	No
44	Loan	Holiday Inn Express - Sandy	Girish Patel	Group 3
45	Loan	LA Fitness - Chandler AZ	Carl J. Greenwood; James F. McKenzie; Carl J. Greenwood, as trustee of The Greenwood Family Trust dated October 16, 1985; James F. McKenzie, as trustee of the McKenzie Living Trust dated December 16, 2009	No
46	Loan	Holiday Inn Express - Savannah	Mehul B. Patel; Bharat M. Patel; Mayur Patel	No
47	Loan	Gemstone MHC Portfolio	David Matthew Ruby	No
47.01	Property	Harbor’s Edge
47.02	Property	Gem Beach Estates
48	Loan	Holiday Inn Express & Suites Jackson	Atul N. Patel; Manisha A. Patel	No
49	Loan	24 Hour Fitness - Mansfield	Platform Investments, LLC	Group 4
50	Loan	Crossroads Village	Eden Tekie; Rutta Tekie	No
51	Loan	Shorecliff Retail Center	Simon Zhang	No
52	Loan	Holiday Inn Express - Port Richey	Nagender Reddy; Geetha R. Kuchakulla	No
53	Loan	Liberty Business Park	Peter Snowden; Kevin S. Pitts	Group 5
54	Loan	Kensington Office Plaza	Ilya Spivak; Vladimir Budker	No
55	Loan	Hempstead Highway Industrial	Brennan Management LLC	No
56	Loan	TD Bank Long Island City	George Fina	No
57	Loan	Walgreens & PDQ Retail Portfolio	Emilia Karsh	No
57.01	Property	Walgreens Naples
57.02	Property	PDQ Orlando
58	Loan	24 Hour Fitness - Cedar Hill	Platform Investments, LLC	Group 4
59	Loan	Quality Inn - Florissant	Avinash Peddi; Akkina Narayana Murthy; Sreemanth Chowdary Gollamudi	No
60	Loan	Greater American Self Storage	Matthew N. Follett	Group 2
61	Loan	2036 TC Jester	Neil P. Martin; Michael W. Sperandio; Matthew T. Donowho	No
62	Loan	Zavarella Industrial	Gino Zavarella; Gino Zavarella	No
63	Loan	42 Corporate Park	Peter Snowden; Kevin S. Pitts	Group 5
64	Loan	Dollar General Wonder Lake	Ladder Capital CRE Equity LLC	Group 6
65	Loan	Dollar General Moscow Mills	Ladder Capital CRE Equity LLC	Group 6