FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-207361-09

The Information contained herein (the "Information") is preliminary and subject to change.  The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2018-CX12 (the "Offering Document").  The Information supersedes any such information previously delivered.  The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document.  The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document.  The Information contained herein will be more fully described elsewhere in the Offering Document.  The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.  

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

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

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

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

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

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

Loan ID

Footnotes

Property Flag

Deal Name

% of Initial Pool Balance

Mortgage Loan Originator

Mortgage Loan Seller(1)

Credit Assessment (Moody’s/Fitch/DBRS)(2)

Original Balance(3)

Cut-off Date Balance(3)(4)

Maturity/ARD Balance(3)

Cut-off Date Balance per SF/ Units/Rooms/Pads

Loan Purpose

Sponsor

Non-Recourse Carveout Guarantor

1

Loan

20 Times Square

9.5%

Natixis Real Estate Capital LLC

Column

AAA/A/AAA

$64,000,000

$64,000,000

$64,000,000

$16,494.46

Acquisition

Mark Siffin

Mark Siffin

2

Loan

Hilton Clearwater Beach Resort & Spa

9.3%

Column Financial, Inc.

Column

$63,000,000

$62,654,453

$52,026,629

$317,957.96

Refinance

Columbia Sussex Corporation; CSC Holdings, LLC

Columbia Sussex Corporation; CSC Holdings, LLC

3

Loan

Aventura Mall

7.4%

JPMorgan Chase Bank, National Association; Wells Fargo Bank, National Association; Deutsche Bank AG, New York Branch; Morgan Stanley Bank, N.A.

Column

Aa3/A/BBB(high)

$50,000,000

$50,000,000

$50,000,000

$1,155.39

Refinance

Simon Property Group, L.P.;  Jacquelyn Soffer; Jeffrey Soffer

Simon Property Group, L.P.;  Jacquelyn Soffer; Jeffrey Soffer

4

(24)

Loan

Riverfront Plaza

6.8%

Natixis Real Estate Capital LLC

Natixis

$46,000,000

$45,873,257

$38,860,222

$153.28

Refinance

Hertz Investment Group

Sarah Rachel Gordon; Isaac Hertz; William Z. Hertz

5

(25)

Loan

Queens Place

6.2%

Natixis Real Estate Capital LLC

Natixis

Baa1/BBB+/A(high)

$42,000,000

$42,000,000

$42,000,000

$188.28

Refinance

Madison NYC Core Retail Partners, LP

Madison NYC Core Retail Partners, LLC

6

Loan

SIXTY Hotel Beverly Hills

5.9%

Natixis, New York Branch

Natixis

$40,000,000

$40,000,000

$40,000,000

$338,983.05

Refinance

Michael Pomeranc; Lawrence Pomeranc; Jason Pomeranc

Michael Pomeranc; Lawrence Pomeranc; Jason Pomeranc

7

Loan

Lakewood Plaza

5.7%

Rialto Mortgage Finance, LLC

RMF

$38,220,000

$38,220,000

$38,220,000

$186.85

Acquisition

Asher Handler

Asher Handler

8

Loan

Sahara Center

5.5%

Natixis Real Estate Capital LLC

Natixis

$37,000,000

$37,000,000

$37,000,000

$167.30

Refinance

Paul B. DeHart; Vickie L. DeHart; Yohanan Yohan Lowie

Yohanan Yohan Lowie; Merav Lowie

9

Loan

Midway Station

4.0%

Column Financial, Inc.

Column

$27,225,000

$27,225,000

$23,521,691

$129,642.86

Acquisition

REOF B, LLC

REOF B, LLC

10

Loan

Conway Commons

3.0%

Rialto Mortgage Finance, LLC

RMF

$20,000,000

$20,000,000

$18,359,778

$131.25

Refinance

E. Stanley Kroenke

E. Stanley Kroenke

11

(26)

Loan

Campus Hill Apartments

2.9%

Natixis Real Estate Capital LLC

Natixis

$19,454,000

$19,454,000

$18,644,043

$50,793.73

Acquisition

Winnie Chan

N/A

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-1

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

Loan ID	Footnotes	Property Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Credit Assessment (Moody’s/Fitch/DBRS)(2)	Original Balance(3)	Cut-off Date Balance(3)(4)	Maturity/ARD Balance(3)	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor	Non-Recourse Carveout Guarantor
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	2.6%	Argentic Real Estate Finance LLC	AREF		$17,200,000	$17,200,000	$14,634,100	$115,436.24	Refinance	Faizel M. Kassam, Aleem M. and Tazim P. Kassam	Faizel M. Kassam, Aleem M. and Tazim P. Kassam
13		Loan	Tri-City Center	2.3%	Argentic Real Estate Finance LLC	AREF		$15,468,750	$15,468,750	$12,997,836	$101.96	Acquisition	Raymond Levy; David Nazarian	Raymond Levy
14		Loan	Galveston Hotel Portfolio	2.2%	Column Financial, Inc.	Column		$14,500,000	$14,500,000	$12,132,854	$83,815.03	Refinance	Hans Lindberg	Hans Lindberg
14.01		Property	Courtyard Galveston								$83,815.03
14.02		Property	TownePlace Suites Galveston								$83,815.03
15		Loan	Shoreline Apartments	2.1%	Argentic Real Estate Finance LLC	AREF		$14,100,000	$14,100,000	$13,014,044	$30,387.93	Acquisition	C.N. David Reischer; Solomon Spetner; Marc Kulick	C.N. David Reischer; Solomon Spetner; Marc Kulick
16		Loan	Brookwood Village	1.9%	Argentic Real Estate Finance LLC	AREF		$12,860,000	$12,860,000	$11,160,730	$89,305.56	Refinance	Joseph Palermo; D. Rea Palermo	Joseph Palermo; D. Rea Palermo
17		Loan	Aloft Columbia Downtown	1.8%	Column Financial, Inc.	Column		$12,000,000	$12,000,000	$9,432,175	$112,149.53	Refinance	Ajaykumar Champaneri; Rajesh Kumar Champaneri; Naresh Champaneri; Sudhir Patel; Hemalata Patel	Ajaykumar Champaneri; Rajesh Kumar Champaneri; Naresh Champaneri; Sudhir Patel; Hemalata Patel
18		Loan	Hampton Inn & Suites Burlington	1.5%	Regions Bank	Column		$10,205,000	$10,174,397	$9,479,927	$110,591.27	Refinance	Shaunak Patel	Shaunak Patel
19		Loan	Baldwin Square Shopping Center	1.5%	Argentic Real Estate Finance LLC	AREF		$9,850,000	$9,850,000	$8,163,443	$69.68	Refinance	Charles G. Reeder	Charles G. Reeder
20		Loan	Indian Run Apartments	1.4%	Argentic Real Estate Finance LLC	AREF		$9,300,000	$9,300,000	$9,300,000	$58,125.00	Refinance	Martin B. Geller	Martin B. Geller
21		Loan	Studio School NYC	1.4%	Argentic Real Estate Finance LLC	AREF		$9,250,000	$9,250,000	$9,250,000	$816.27	Refinance	The Studio School	The Studio School
22		Loan	Pompano Beach Plaza	1.3%	Argentic Real Estate Finance LLC	AREF		$8,500,000	$8,500,000	$7,228,910	$184.65	Acquisition	Michael Cosculluela; Daniel Marzano	Michael Cosculluela; Daniel Marzano
23		Loan	Shoppes at Sanford	1.2%	Natixis, New York Branch	Natixis		$8,137,500	$8,119,790	$6,734,586	$161.43	Refinance	J. Christopher Perry	J. Christopher Perry
24		Loan	Gateway Station	1.1%	Argentic Real Estate Finance LLC	AREF		$7,637,500	$7,637,500	$7,045,864	$94.18	Refinance	Yoav Rubinstein	Y&O Investments Inc.
25		Loan	Town Center Plaza	1.1%	Argentic Real Estate Finance LLC	AREF		$7,500,000	$7,491,889	$6,152,142	$246.91	Refinance	David Kanner	David Kanner
26		Loan	East Towne Green Bay	1.0%	Argentic Real Estate Finance LLC	AREF		$7,000,000	$6,985,327	$5,825,840	$103.53	Refinance	David Israel	David Israel
27		Loan	Orlando Airport Marriott Lakeside	1.0%	Argentic Real Estate Finance LLC	AREF		$7,000,000	$6,979,709	$5,395,539	$148,023.29	Refinance	Columbia Sussex Corporation; Sussex Holdings, LLC; CSC Holdings, LLC	Columbia Sussex Corporation; Sussex Holdings, LLC; CSC Holdings, LLC
28		Loan	Hyatt Place Santa Fe	0.9%	Argentic Real Estate Finance LLC	AREF		$5,750,000	$5,750,000	$4,905,944	$62,500.00	Refinance	Faizel M. Kassam, Aleem M. and Tazim P. Kassam	Faizel M. Kassam, Aleem M. and Tazim P. Kassam
29		Loan	Broughton Street Collection	0.8%	Argentic Real Estate Finance LLC	AREF		$5,700,000	$5,700,000	$5,700,000	$298.70	Acquisition	J. Bratton Fennell	Burroughs & Chapin Company, Inc.
30		Loan	Ocean Breeze	0.8%	Natixis, New York Branch	Natixis		$5,429,000	$5,429,000	$5,429,000	$77,557.14	Refinance	Pinkal Jogani	Pinkal Jogani; Hansa Investments, Inc.
31		Loan	Candlewood Suites Boise Meridian	0.8%	Natixis Real Estate Capital LLC	Natixis		$5,300,000	$5,289,752	$4,462,063	$43,716.96	Refinance	Jay Nijjer	Jay Nijjer; Ted Nager
32		Loan	Torrance Technology Campus	0.7%	Argentic Real Estate Finance LLC	AREF		$5,000,000	$5,000,000	$5,000,000	$162.77	Acquisition	Gregory J. Orman; David L. Johnson	Gregory J. Orman; David L. Johnson
33		Loan	Dayton Medical Office Portfolio	0.6%	Regions Bank	Column		$4,330,000	$4,330,000	$3,576,538	$112.48	Acquisition	John Colt Landreth	John Colt Landreth
33.01		Property	Dover Medical Center					$1,933,786	$1,933,786	$1,597,289	$112.48
33.02		Property	Mason Clinic					$1,681,553	$1,681,553	$1,388,947	$112.48
33.03		Property	Paragon Lab					$714,660	$714,660	$590,302	$112.48
34		Loan	Kosmo Village MHC	0.6%	Rialto Mortgage Finance, LLC	RMF		$4,260,000	$4,260,000	$3,716,562	$35,798.32	Acquisition	Bradley Dressler	Bradley Dressler
35		Loan	Country Inn & Suites Buford	0.6%	Natixis Real Estate Capital LLC	Natixis		$4,100,000	$4,088,801	$3,174,465	$53,101.31	Refinance	Jitendra Desai	Jitendra Desai; Mukund Desai; Sanjay Desai
36		Loan	Red Roof PLUS+ Poughkeepsie	0.5%	Rialto Mortgage Finance, LLC	RMF		$3,500,000	$3,500,000	$2,685,893	$57,377.05	Refinance	Bhavana Patel	Bhavana Patel
37		Loan	The Meadows	0.5%	Natixis, New York Branch	Natixis		$3,345,000	$3,345,000	$3,345,000	$128,653.85	Refinance	Pinkal Jogani	Pinkal Jogani; Hansa Investments, Inc.
38		Loan	Summit Point	0.5%	Natixis Real Estate Capital LLC	Natixis		$3,206,769	$3,200,396	$2,689,430	$131.33	Refinance	Sion Saghian; Brian Copland	Sion Saghian
39		Loan	Casa Brae	0.4%	Natixis, New York Branch	Natixis		$2,538,000	$2,538,000	$2,538,000	$90,642.86	Refinance	Pinkal Jogani	Pinkal Jogani; Hansa Investments, Inc.
40		Loan	China Gate	0.4%	Natixis, New York Branch	Natixis		$2,388,000	$2,388,000	$2,388,000	$132,666.67	Refinance	Pinkal Jogani	Pinkal Jogani; Hansa Investments, Inc.
41		Loan	Napa Auto	0.1%	Natixis Real Estate Capital LLC	Natixis		$1,000,000	$998,348	$859,276	$93.28	Recapitalization	Robert C. Kaliner; The Robert C. Kaliner Family 2012 Trust	Robert C. Kaliner

A-1-2

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

MORTGAGED PROPERTY CHARACTERISTICS

Loan ID

Footnotes

Property Flag

Deal Name

No. of Properties

General Property Type

Detailed Property Type

Title Type(5)(6)

Ground Lease Initial Lease Expiration Date(5)

Address

City

County

State

Zip Code

Year Built

Year Renovated

Net Rentable Area SF/Units/ Rooms/Pads(6)

Units of Measure

Occupancy Rate(7)

Occupancy Rate As-of Date

Appraised Value

Appraisal As-of Date

1

Loan

20 Times Square

1

Other

Leased Fee

Fee

NAP

20 Times Square

New York

New York

NY

10036

NAP

NAP

16,066

Square Feet

NAP

NAP

$1,636,000,000

1/31/2018

2

Loan

Hilton Clearwater Beach Resort & Spa

1

Hotel

Full Service

Leasehold

2/28/2079

400 Mandalay Avenue

Clearwater Beach

Pinellas

FL

33767

1981

2015-2018

416

Rooms

72.0%

3/31/2018

$199,000,000

12/21/2017

3

Loan

Aventura Mall

1

Retail

Super Regional Mall

Fee

NAP

19501 Biscayne Boulevard

Aventura

Miami-Dade

FL

33180

1983

2017

1,217,508

Square Feet

92.8%

2/14/2018

$3,450,000,000

4/16/2018

4

(24)

Loan

Riverfront Plaza

1

Office

CBD

Fee

NAP

901-951 East Byrd Street

Richmond

Richmond

VA

23219

1990

2014

949,875

Square Feet

83.4%

3/28/2018

$200,800,000

2/13/2018

5

(25)

Loan

Queens Place

1

Retail

Anchored

Fee

NAP

88-01 Queens Boulevard

Elmhurst

Queens

NY

11375

1965

1999-2001

223,068

Square Feet

96.8%

6/1/2018

$180,000,000

12/22/2017

6

Loan

SIXTY Hotel Beverly Hills

1

Hotel

Full Service

Fee

NAP

9360 Wilshire Boulevard

Beverly Hills

Los Angeles

CA

90212

1963

2016

118

Rooms

87.6%

3/31/2018

$85,000,000

7/2/2018

7

Loan

Lakewood Plaza

1

Retail

Anchored

Fee

NAP

1700 Madison Avenue

Lakewood

Ocean

NJ

08701

1962

1970, 1980, 1992

204,547

Square Feet

94.3%

3/29/2018

$57,500,000

4/17/2018

8

Loan

Sahara Center

1

Retail

Anchored

Fee

NAP

10000 West Sahara Avenue

Las Vegas

Clark

NV

89117

2014

NAP

221,158

Square Feet

88.2%

5/21/2018

$62,850,000

1/6/2018

9

Loan

Midway Station

1

Multifamily

Garden

Fee

NAP

3700 North A Street

Midland

Midland

TX

79705

2014

NAP

210

Units

94.8%

7/6/2018

$37,500,000

5/7/2018

10

Loan

Conway Commons

1

Retail

Anchored

Fee

NAP

600-821 Elsinger Boulevard

Conway

Faulkner

AR

72032

2004

2011

359,995

Square Feet

98.3%

6/30/2018

$80,550,000

6/29/2018

11

(26)

Loan

Campus Hill Apartments

73

Multifamily

Student Housing

Fee

NAP

Various

Bethlehem

Northampton

PA

Various

1890-1987

NAP

383

Beds

98.4%

5/7/2018

$31,700,000

3/1/2018

11.01

Property

302 Summit Street

1

Multifamily

Student Housing

302 Summit Street

Bethlehem

Northampton

PA

18015

4

Beds

11.02

Property

306 Summit Street

1

Multifamily

Student Housing

306 Summit Street

Bethlehem

Northampton

PA

18015

4

Beds

11.03

Property

308 Summit Street

1

Multifamily

Student Housing

308 Summit Street

Bethlehem

Northampton

PA

18015

4

Beds

11.04

Property

214 Warren Square

1

Multifamily

Student Housing

214 Warren Square

Bethlehem

Northampton

PA

18015

5

Beds

11.05

Property

424 Birkel Avenue

1

Multifamily

Student Housing

424 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.06

Property

426 Birkel Avenue

1

Multifamily

Student Housing

426 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.07

Property

428 Birkel Avenue

1

Multifamily

Student Housing

428 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.08

Property

438 Birkel Avenue

1

Multifamily

Student Housing

438 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.09

Property

440 Birkel Avenue

1

Multifamily

Student Housing

440 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.10

Property

462 Birkel Avenue

1

Multifamily

Student Housing

462 Birkel Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.11

Property

109 East Morton Street

1

Multifamily

Student Housing

109 East Morton Street

Bethlehem

Northampton

PA

18015

7

Beds

11.12

Property

410 South New Street

1

Multifamily

Student Housing

410 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.13

Property

412 South New Street

1

Multifamily

Student Housing

412 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.14

Property

414 South New Street

1

Multifamily

Student Housing

414 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.15

Property

416 South New Street

1

Multifamily

Student Housing

416 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.16

Property

418 South New Street

1

Multifamily

Student Housing

418 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.17

Property

420 South New Street

1

Multifamily

Student Housing

420 South New Street

Bethlehem

Northampton

PA

18015

2

Beds

11.18

Property

6 West 4th Street A1

1

Multifamily

Student Housing

6 West 4th Street A1

Bethlehem

Northampton

PA

18015

3

Beds

11.19

Property

6 West 4th Street A2

1

Multifamily

Student Housing

6 West 4th Street A2

Bethlehem

Northampton

PA

18015

3

Beds

11.20

Property

6 West 4th Street A3

1

Multifamily

Student Housing

6 West 4th Street A3

Bethlehem

Northampton

PA

18015

2

Beds

11.21

Property

6 West 4th Street A6

1

Multifamily

Student Housing

6 West 4th Street A6

Bethlehem

Northampton

PA

18015

3

Beds

11.22

Property

6 West 4th Street A7

1

Multifamily

Student Housing

6 West 4th Street A7

Bethlehem

Northampton

PA

18015

3

Beds

11.23

Property

6 West 4th Street A8

1

Multifamily

Student Housing

6 West 4th Street A8

Bethlehem

Northampton

PA

18015

2

Beds

11.24

Property

102 East 4th Street

1

Multifamily

Student Housing

102 East 4th Street

Bethlehem

Northampton

PA

18015

19

Beds

11.25

Property

328 Adams Street

1

Multifamily

Student Housing

328 Adams Street

Bethlehem

Northampton

PA

18015

36

Beds

11.26

Property

233 Fifth Street

1

Multifamily

Student Housing

233 Fifth Street

Bethlehem

Northampton

PA

18015

0

Beds

11.27

Property

429 Webster Street

1

Multifamily

Student Housing

429 Webster Street

Bethlehem

Northampton

PA

18015

5

Beds

11.28

Property

443 Webster Street

1

Multifamily

Student Housing

443 Webster Street

Bethlehem

Northampton

PA

18015

5

Beds

11.29

Property

451 Webster Street

1

Multifamily

Student Housing

451 Webster Street

Bethlehem

Northampton

PA

18015

5

Beds

11.30

Property

220 East 5th Street

1

Multifamily

Student Housing

220 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.31

Property

223 East 5th Street

1

Multifamily

Student Housing

223 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.32

Property

226 East 5th Street

1

Multifamily

Student Housing

226 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.33

Property

227 East 5th Street

1

Multifamily

Student Housing

227 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.34

Property

229 East 5th Street

1

Multifamily

Student Housing

229 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.35

Property

231 East 5th Street

1

Multifamily

Student Housing

231 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.36

Property

305 East 5th Street

1

Multifamily

Student Housing

305 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.37

Property

307 East 5th Street

1

Multifamily

Student Housing

307 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.38

Property

308 East 5th Street

1

Multifamily

Student Housing

308 East 5th Street

Bethlehem

Northampton

PA

18018

4

Beds

11.39

Property

309 East 5th Street

1

Multifamily

Student Housing

309 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.40

Property

312 East 5th Street

1

Multifamily

Student Housing

312 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.41

Property

315 East 5th Street

1

Multifamily

Student Housing

315 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.42

Property

325 East 5th Street

1

Multifamily

Student Housing

325 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.43

Property

421 East 5th Street

1

Multifamily

Student Housing

421 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.44

Property

510 East 5th Street

1

Multifamily

Student Housing

510 East 5th Street

Bethlehem

Northampton

PA

18015

5

Beds

11.45

Property

515 East 5th Street

1

Multifamily

Student Housing

515 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.46

Property

517 East 5th Street

1

Multifamily

Student Housing

517 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.47

Property

519 East 5th Street

1

Multifamily

Student Housing

519 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.48

Property

521 East 5th Street

1

Multifamily

Student Housing

521 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.49

Property

523 East 5th Street

1

Multifamily

Student Housing

523 East 5th Street

Bethlehem

Northampton

PA

18015

4

Beds

11.50

Property

518 Polk Street

1

Multifamily

Student Housing

518 Polk Street

Bethlehem

Northampton

PA

18015

5

Beds

11.51

Property

511 Fillmore Street

1

Multifamily

Student Housing

511 Fillmore Street

Bethlehem

Northampton

PA

18015

4

Beds

11.52

Property

523 Fillmore Street

1

Multifamily

Student Housing

523 Fillmore Street

Bethlehem

Northampton

PA

18015

5

Beds

11.53

Property

548 Hillside Avenue

1

Multifamily

Student Housing

548 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.54

Property

552 Hillside Avenue

1

Multifamily

Student Housing

552 Hillside Avenue

Bethlehem

Northampton

PA

18015

4

Beds

11.55

Property

554 Hillside Avenue

1

Multifamily

Student Housing

554 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.56

Property

556 Hillside Avenue

1

Multifamily

Student Housing

556 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.57

Property

556.5 Hillside Avenue

1

Multifamily

Student Housing

556.5 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.58

Property

557-559 Hillside Avenue

1

Multifamily

Student Housing

557-559 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.59

Property

558 Hillside Avenue

1

Multifamily

Student Housing

558 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.60

Property

561 Hillside Avenue

1

Multifamily

Student Housing

561 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.61

Property

564 Hillside Avenue

1

Multifamily

Student Housing

564 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.62

Property

566 Hillside Avenue

1

Multifamily

Student Housing

566 Hillside Avenue

Bethlehem

Northampton

PA

18015

5

Beds

11.63

Property

618 Hillside Avenue

1

Multifamily

Student Housing

618 Hillside Avenue

Bethlehem

Northampton

PA

18015

4

Beds

11.64

Property

619 Hillside Avenue

1

Multifamily

Student Housing

619 Hillside Avenue

Bethlehem

Northampton

PA

18015

4

Beds

11.65

Property

625 Hillside Avenue

1

Multifamily

Student Housing

625 Hillside Avenue

Bethlehem

Northampton

PA

18015

4

Beds

11.66

Property

506-512 Thomas Street

1

Multifamily

Student Housing

506-512 Thomas Street

Bethlehem

Northampton

PA

18015

25

Beds

11.67

Property

519 Thomas Street

1

Multifamily

Student Housing

519 Thomas Street

Bethlehem

Northampton

PA

18015

4

Beds

11.68

Property

532 Thomas Street

1

Multifamily

Student Housing

532 Thomas Street

Bethlehem

Northampton

PA

18015

5

Beds

11.69

Property

622 Pierce Street

1

Multifamily

Student Housing

622 Pierce Street

Bethlehem

Northampton

PA

18015

5

Beds

11.70

Property

624 Pierce Street

1

Multifamily

Student Housing

624 Pierce Street

Bethlehem

Northampton

PA

18015

5

Beds

11.71

Property

632 Pierce Street

1

Multifamily

Student Housing

632 Pierce Street

Bethlehem

Northampton

PA

18015

4

Beds

A-1-3

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

MORTGAGED PROPERTY CHARACTERISTICS

Loan ID

Footnotes

Property Flag

Deal Name

No. of Properties

General Property Type

Detailed Property Type

Title Type(5)(6)

Ground Lease Initial Lease Expiration Date(5)

Address

City

County

State

Zip Code

Year Built

Year Renovated

Net Rentable Area SF/Units/ Rooms/Pads(6)

Units of Measure

Occupancy Rate(7)

Occupancy Rate As-of Date

Appraised Value

Appraisal As-of Date

11.72

Property

631 Parkhill Street

1

Multifamily

Student Housing

631 Parkhill Street

Bethlehem

Northampton

PA

18015

2

Beds

11.73

Property

442-444 Pierce Street

1

Multifamily

Student Housing

442-444 Pierce Street

Bethlehem

Northampton

PA

18015

14

Beds

12

Loan

Hilton Garden Inn Albuquerque Uptown

1

Hotel

Select Service

Fee

NAP

6510 America’s Parkway

Albuquerque

Bernalillo

NM

87110

2008

2016-2017

149

Rooms

80.3%

5/31/2018

$25,000,000

6/1/2018

13

Loan

Tri-City Center

1

Retail

Anchored

Fee

NAP

835-891 East Harriman Place

San Bernardino

San Bernardino

CA

92408

1987

NAP

151,709

Square Feet

98.4%

6/30/2018

$21,000,000

4/20/2018

14

Loan

Galveston Hotel Portfolio

2

Hotel

Various

Fee

NAP

Various

Galveston

Galveston

TX

77554

2013

NAP

173

Rooms

80.9%

5/31/2018

$24,200,000

5/16/2018

14.01

Property

Courtyard Galveston

1

Hotel

Select Service

Fee

NAP

9550 Seawall Boulevard

Galveston

Galveston

TX

77554

2013

NAP

85

Rooms

79.7%

5/31/2018

14.02

Property

TownePlace Suites Galveston

1

Hotel

Extended Stay

Fee

NAP

9540 Seawall Boulevard

Galveston

Galveston

TX

77554

2013

NAP

88

Rooms

82.2%

5/31/2018

15

Loan

Shoreline Apartments

1

Multifamily

Garden

Fee

NAP

9601 East 21st Place

Tulsa

Tulsa

OK

74129

1974

2017

464

Units

93.3%

5/14/2018

$19,000,000

5/10/2018

16

Loan

Brookwood Village

1

Multifamily

Garden

Fee

NAP

5100 Clubhouse Drive

Erie

Erie

PA

16509

1996-1999

NAP

144

Units

93.1%

6/26/2018

$17,700,000

5/4/2018

17

Loan

Aloft Columbia Downtown

1

Hotel

Select Service

Fee

NAP

823 Lady Street

Columbia

Richland

SC

29201

2017

NAP

107

Rooms

72.0%

4/30/2018

$19,700,000

5/8/2018

18

Loan

Hampton Inn & Suites Burlington

1

Hotel

Limited Service

Fee

NAP

2935 Saconn Drive

Burlington

Alamance

NC

27215

2006

2017

92

Rooms

78.9%

4/30/2018

$15,700,000

3/28/2018

19

Loan

Baldwin Square Shopping Center

1

Retail

Anchored

Leasehold

6/27/2112

111, 136-139, 160, 175-199 Baldwin Square

Fairhope

Baldwin

AL

36532

1981

2017

141,370

Square Feet

100.0%

5/29/2018

$15,200,000

4/19/2018

20

Loan

Indian Run Apartments

1

Multifamily

Garden

Fee

NAP

104 Cocelli Drive

Bridgeton

Cumberland

NJ

08302

1963

NAP

160

Units

96.3%

5/3/2018

$15,100,000

5/3/2018

21

Loan

Studio School NYC

1

Other

School

Fee

NAP

115-117 West 95th Street

New York

New York

NY

10025

1900

2007

11,332

Square Feet

100.0%

8/6/2018

$15,000,000

7/3/2018

22

Loan

Pompano Beach Plaza

1

Retail

Unanchored

Fee

NAP

1400 South Powerline Road

Pompano Beach

Broward

FL

33069

1987

2016

46,034

Square Feet

94.7%

5/1/2018

$11,500,000

6/1/2018

23

Loan

Shoppes at Sanford

1

Retail

Shadow Anchored

Fee

NAP

3218-3294 NC Highway 87 South

Sanford

Lee

NC

27332

2007

NAP

50,300

Square Feet

92.0%

5/3/2018

$10,850,000

4/23/2018

24

Loan

Gateway Station

1

Retail

Anchored

Fee

NAP

12850 South Freeway

Fort Worth

Tarrant

TX

76028

2008, 2016

NAP

81,095

Square Feet

95.0%

7/9/2018

$12,070,000

6/20/2018

25

Loan

Town Center Plaza

1

Office

Suburban

Fee

NAP

9400 Grogan Mill Road

The Woodlands

Montgomery

TX

77380

2001

2014

30,343

Square Feet

80.9%

5/30/2018

$11,000,000

5/25/2018

26

Loan

East Towne Green Bay

1

Retail

Shadow Anchored

Fee

NAP

2280 East Mason Street

Green Bay

Brown

WI

54302

1983

2017

67,471

Square Feet

91.1%

4/9/2018

$10,420,000

2/15/2018

27

Loan

Orlando Airport Marriott Lakeside

1

Hotel

Full Service

Fee

NAP

7499 Augusta National Drive

Orlando

Orange

FL

32822

1983

2016-2018

485

Rooms

73.3%

3/31/2018

$103,100,000

4/5/2018

28

Loan

Hyatt Place Santa Fe

1

Hotel

Select Service

Fee

NAP

4320 Cerrillos Road

Santa Fe

Santa Fe

NM

87507

2010

NAP

92

Rooms

82.9%

5/31/2018

$8,300,000

6/1/2018

29

Loan

Broughton Street Collection

1

Mixed Use

Retail/Office

Fee

NAP

101, 103 & 301 West & 125 East Broughton Street

Savannah

Chatham

GA

31401

1897-1945

2015-2017

19,083

Square Feet

80.7%

11/2/2017

$10,490,000

6/15/2018

30

Loan

Ocean Breeze

1

Multifamily

Low-Rise

Fee

NAP

1021-1132 North Wimington Boulevard

Los Angeles

Los Angeles

CA

90744

1961, 1987

NAP

70

Units

91.4%

5/31/2018

$10,350,000

6/7/2018

31

Loan

Candlewood Suites Boise Meridian

1

Hotel

Extended Stay

Fee

NAP

1855 South Silverstone Way

Meridian

Ada

ID

83642

2006

2015

121

Rooms

70.1%

1/31/2018

$13,400,000

3/15/2018

32

Loan

Torrance Technology Campus

1

Office

R&D

Fee

NAP

3100 Lomita Boulevard

Torrance

Los Angeles

CA

90505

1966-1998

2017

575,976

Square Feet

90.9%

4/30/2018

$131,250,000

4/30/2018

33

Loan

Dayton Medical Office Portfolio

3

Office

Medical

Fee

NAP

Various

Various

Various

OH

Various

Various

Various

38,496

Square Feet

92.4%

7/12/2018

$7,200,000

5/22/2018

33.01

Property

Dover Medical Center

1

Office

Medical

Fee

NAP

5300 Far Hills Avenue

Dayton

Montgomery

OH

45429

1985

2010, 2015, 2018

22,996

Square Feet

100.0%

7/12/2018

$3,300,000

5/22/2018

33.02

Property

Mason Clinic

1

Office

Medical

Fee

NAP

6110 Radio Way

Mason

Warren

OH

45040

2012

NAP

9,000

Square Feet

67.4%

7/12/2018

$2,600,000

5/22/2018

33.03

Property

Paragon Lab

1

Office

Medical

Fee

NAP

7835 Paragon Road

Dayton

Montgomery

OH

45459

1999

NAP

6,500

Square Feet

100.0%

7/12/2018

$1,300,000

5/22/2018

34

Loan

Kosmo Village MHC

1

Manufactured Housing

Manufactured Housing

Fee

NAP

11197 Washington Highway

Glen Allen

Hanover

VA

23059

1960

NAP

119

Pads

94.1%

6/1/2018

$6,000,000

4/13/2018

35

Loan

Country Inn & Suites Buford

1

Hotel

Limited Service

Fee

NAP

1395 Mall of Georgia Boulevard

Buford

Gwinnett

GA

30519

2002

NAP

77

Rooms

55.5%

1/31/2018

$7,500,000

3/25/2018

36

Loan

Red Roof PLUS+ Poughkeepsie

1

Hotel

Limited Service

Fee & Leasehold

NAP

2349 South Road

Poughkeepsie

Dutchess

NY

12601

1967

2015

61

Rooms

62.0%

5/31/2018

$5,700,000

4/26/2018

37

Loan

The Meadows

1

Multifamily

Low-Rise

Fee

NAP

14026 Paramount Boulevard

Los Angeles

Los Angeles

CA

90723

1964

NAP

26

Units

100.0%

5/31/2018

$6,500,000

6/7/2018

38

Loan

Summit Point

1

Office

Suburban

Fee

NAP

2512 South IH-35

Austin

Travis

TX

78704

1983

2015

24,369

Square Feet

100.0%

5/1/2018

$4,400,000

3/8/2018

39

Loan

Casa Brae

1

Multifamily

Low-Rise

Fee

NAP

815 South Bonnie Brae Street

Los Angeles

Los Angeles

CA

90057

1972

NAP

28

Units

100.0%

5/31/2018

$4,250,000

6/6/2018

40

Loan

China Gate

1

Multifamily

Low-Rise

Fee

NAP

236 & 254 South Avenue 24 and 2413 Manitou Avenue

Los Angeles

Los Angeles

CA

90031

1986, 1987

NAP

18

Units

100.0%

5/31/2018

$4,300,000

6/6/2018

41

Loan

Napa Auto

1

Retail

Single Tenant

Fee

NAP

1535 Mansell Road

Alpharetta

Fulton

GA

30009

1994

NAP

10,703

Square Feet

100.0%

8/1/2018

$1,575,000

4/4/2018

A-1-4

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

MORTGAGE LOAN CHARACTERISTICS

Loan ID

Footnotes

Property Flag

Deal Name

Interest Rate %

Admin Fee Rate %(8)

Net Mortage Rate %

Interest Accrual   Basis

Seasoning (mos.)

ARD (Yes/No)

Original Term to Maturity (mos.)

Remaining Term to Maturity (mos.)

Original Interest-Only Period (mos.)

Remaining Interest-Only Period (mos.)

Original Amortization Term (mos.)

Remaining Amortization Term (mos.)

Note Date

First Payment Date

First P&I Payment Date (Partial IO Loans)

Maturity  Date

ARD Loan Stated Maturity Date

Monthly Debt Service (P&I)

Monthly Debt Service (IO)

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type(9)

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)(10)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)(10)

1

Loan

20 Times Square

3.1080%

0.01719%

3.09081%

Actual/360

3

No

60

57

60

57

0

0

4/27/2018

6/5/2018

NAP

5/5/2023

5/5/2023

NAP

$168,062.22

NAP

$2,016,747

Hard

In Place

No

No

NAP

3.65x

NAP

2

Loan

Hilton Clearwater Beach Resort & Spa

5.1300%

0.01844%

5.11156%

Actual/360

5

No

120

115

0

0

360

355

2/9/2018

4/6/2018

NAP

3/6/2028

3/6/2028

$343,220.63

NAP

$4,118,648

NAP

Hard

In Place

No

Group - A

1.86x

NAP

1.67x

3

Loan

Aventura Mall

4.1213%

0.01719%

4.10406%

Actual/360

1

No

120

119

120

119

0

0

6/7/2018

8/1/2018

NAP

7/1/2028

7/1/2028

NAP

$174,103.73

NAP

$2,089,245

Hard

Springing

No

No

NAP

2.63x

NAP

4

(24)

Loan

Riverfront Plaza

5.0659%

0.01719%

5.04876%

Actual/360

3

No

120

117

0

0

360

357

5/4/2018

6/5/2018

NAP

5/5/2028

5/5/2028

$241,052.82

NAP

$2,892,634

NAP

Hard

In Place

No

No

1.58x

NAP

1.49x

5

(25)

Loan

Queens Place

4.5187%

0.01844%

4.50026%

Actual/360

3

No

120

117

120

117

0

0

4/12/2018

6/5/2018

NAP

5/5/2028

5/5/2028

NAP

$160,351.20

NAP

$1,924,214

Hard

In Place

No

No

NAP

3.80x

NAP

6

Loan

SIXTY Hotel Beverly Hills

4.8000%

0.01844%

4.78156%

Actual/360

12

No

60

48

60

48

0

0

7/21/2017

9/5/2017

NAP

8/5/2022

8/5/2022

NAP

$162,222.22

NAP

$1,946,667

Hard

Springing

No

No

NAP

2.69x

NAP

7

Loan

Lakewood Plaza

5.3200%

0.01844%

5.30156%

Actual/360

0

No

120

120

120

120

0

0

7/12/2018

9/6/2018

NAP

8/6/2028

8/6/2028

NAP

$171,795.36

NAP

$2,061,544

Springing

Springing

No

No

NAP

1.57x

NAP

8

Loan

Sahara Center

4.3660%

0.01844%

4.34756%

Actual/360

3

No

120

117

120

117

0

0

4/6/2018

6/5/2018

NAP

5/5/2028

5/5/2028

NAP

$136,488.03

NAP

$1,637,856

Hard

Springing

No

No

NAP

2.33x

NAP

9

Loan

Midway Station

4.9420%

0.01844%

4.92356%

Actual/360

0

No

120

120

24

24

360

360

7/10/2018

9/6/2018

9/6/2020

8/6/2028

8/6/2028

$145,186.16

$113,678.87

$1,742,234

$1,364,146

Soft

Springing

No

No

1.49x

1.91x

1.46x

10

Loan

Conway Commons

4.6900%

0.01844%

4.67156%

Actual/360

0

No

120

120

60

60

360

360

7/17/2018

9/6/2018

9/6/2023

8/6/2028

8/6/2028

$103,607.39

$79,252.31

$1,243,289

$951,028

Springing

Springing

No

No

1.62x

2.12x

1.54x

11

(26)

Loan

Campus Hill Apartments

5.3310%

0.01844%

5.31256%

Actual/360

2

No

60

58

24

22

360

360

6/1/2018

7/5/2018

7/5/2020

6/5/2023

6/5/2023

$108,403.78

$87,624.73

$1,300,845

$1,051,497

Springing

Springing

No

No

1.66x

2.05x

1.60x

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-5

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

				MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Property Flag	Deal Name	Interest Rate %	Admin Fee Rate %(8)	Net Mortage Rate %	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Stated Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type(9)	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans	UW NOI DSCR (P&I)(10)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)(10)
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	5.2650%	0.01844%	5.24656%	Actual/360	0	No	120	120	12	12	360	360	7/24/2018	9/6/2018	9/6/2019	8/6/2028	8/6/2028	$95,138.90	$76,513.13	$1,141,667	$918,158	Springing	Springing	No	Group - B	1.96x	2.44x	1.77x
13		Loan	Tri-City Center	4.8300%	0.01844%	4.81156%	Actual/360	1	No	120	119	12	11	360	360	6/22/2018	8/6/2018	8/6/2019	7/6/2028	7/6/2028	$81,439.91	$63,126.46	$977,279	$757,518	Hard	Springing	No	No	1.64x	2.12x	1.46x
14		Loan	Galveston Hotel Portfolio	5.5500%	0.01844%	5.53156%	Actual/360	0	No	120	120	0	0	360	360	7/16/2018	9/6/2018	NAP	8/6/2028	8/6/2028	$82,784.86	NAP	$993,418	NAP	Hard	Springing	No	No	1.85x	NAP	1.59x
14.01		Property	Courtyard Galveston																										1.85x	NAP	1.59x
14.02		Property	TownePlace Suites Galveston																										1.85x	NAP	1.59x
15		Loan	Shoreline Apartments	5.0400%	0.01844%	5.02156%	Actual/360	1	No	120	119	60	59	360	360	6/7/2018	8/6/2018	8/6/2023	7/6/2028	7/6/2028	$76,036.92	$60,042.50	$912,443	$720,510	Springing	Springing	No	No	1.58x	2.00x	1.42x
16		Loan	Brookwood Village	5.1200%	0.01844%	5.10156%	Actual/360	0	No	120	120	24	24	360	360	7/12/2018	9/6/2018	9/6/2020	8/6/2028	8/6/2028	$69,981.47	$55,631.41	$839,778	$667,577	Soft	Springing	No	No	1.41x	1.77x	1.35x
17		Loan	Aloft Columbia Downtown	5.2700%	0.01844%	5.25156%	Actual/360	1	No	120	119	12	11	300	300	6/15/2018	8/6/2018	8/6/2019	7/6/2028	7/6/2028	$72,051.39	$53,431.94	$864,617	$641,183	Hard	Springing	No	No	1.87x	2.52x	1.66x
18		Loan	Hampton Inn & Suites Burlington	5.4900%	0.01844%	5.47156%	Actual/360	3	No	60	57	0	0	360	357	5/1/2018	6/1/2018	NAP	5/1/2023	5/1/2023	$57,878.86	NAP	$694,546	NAP	Springing	Springing	No	No	2.18x	NAP	1.99x
19		Loan	Baldwin Square Shopping Center	5.2450%	0.01844%	5.22656%	Actual/360	0	No	120	120	0	0	360	360	7/20/2018	9/6/2018	NAP	8/6/2028	8/6/2028	$54,361.56	NAP	$652,339	NAP	Springing	Springing	No	No	1.64x	NAP	1.49x
20		Loan	Indian Run Apartments	4.9550%	0.01844%	4.93656%	Actual/360	0	No	120	120	120	120	0	0	7/20/2018	9/6/2018	NAP	8/6/2028	8/6/2028	NAP	$38,934.60	NAP	$467,215	Springing	Springing	No	No	NAP	1.88x	NAP
21		Loan	Studio School NYC	5.9400%	0.01844%	5.92156%	Actual/360	0	No	120	120	120	120	0	0	7/24/2018	9/6/2018	NAP	8/6/2028	8/6/2028	NAP	$46,423.44	NAP	$557,081	Hard	Springing	No	No	NAP	1.36x	NAP
22		Loan	Pompano Beach Plaza	5.2500%	0.01844%	5.23156%	Actual/360	0	No	120	120	12	12	360	360	7/9/2018	9/6/2018	9/6/2019	8/6/2028	8/6/2028	$46,937.31	$37,703.99	$563,248	$452,448	Hard	Springing	No	No	1.45x	1.81x	1.36x
23		Loan	Shoppes at Sanford	5.2000%	0.01844%	5.18156%	Actual/360	2	No	120	118	0	0	360	358	5/7/2018	7/5/2018	NAP	6/5/2028	6/5/2028	$44,683.90	NAP	$536,207	NAP	Springing	Springing	No	No	1.57x	NAP	1.46x
24		Loan	Gateway Station	5.0100%	0.01844%	4.99156%	Actual/360	0	No	120	120	60	60	360	360	7/23/2018	9/6/2018	9/6/2023	8/6/2028	8/6/2028	$41,046.44	$32,329.43	$492,557	$387,953	Springing	Springing	No	No	1.89x	2.40x	1.70x
25		Loan	Town Center Plaza	4.9250%	0.01844%	4.90656%	Actual/360	1	No	120	119	0	0	360	359	6/26/2018	8/6/2018	NAP	7/6/2028	7/6/2028	$39,918.55	NAP	$479,023	NAP	Springing	Springing	No	No	1.55x	NAP	1.50x
26		Loan	East Towne Green Bay	5.3770%	0.01844%	5.35856%	Actual/360	2	No	120	118	0	0	360	358	5/21/2018	7/6/2018	NAP	6/6/2028	6/6/2028	$39,206.72	NAP	$470,481	NAP	Hard	Springing	No	No	1.57x	NAP	1.40x
27		Loan	Orlando Airport Marriott Lakeside	5.2010%	0.01719%	5.18381%	Actual/360	2	No	120	118	0	0	312	310	5/15/2018	7/6/2018	NAP	6/6/2028	6/6/2028	$40,966.32	NAP	$491,596	NAP	Hard	Springing	No	Group - A	1.96x	NAP	1.68x
28		Loan	Hyatt Place Santa Fe	5.3650%	0.01844%	5.34656%	Actual/360	0	No	120	120	12	12	360	360	7/24/2018	9/6/2018	9/6/2019	8/6/2028	8/6/2028	$32,162.51	$26,064.34	$385,950	$312,772	Springing	Springing	No	Group - B	2.00x	2.47x	1.70x
29		Loan	Broughton Street Collection	4.8550%	0.01844%	4.83656%	Actual/360	1	No	120	119	120	119	0	0	6/8/2018	8/6/2018	NAP	7/6/2028	7/6/2028	NAP	$23,381.55	NAP	$280,579	NAP	NAP	No	No	NAP	1.95x	NAP
30		Loan	Ocean Breeze	4.9130%	0.01844%	4.89456%	Actual/360	0	No	120	120	120	120	0	0	7/18/2018	9/5/2018	NAP	8/5/2028	8/5/2028	NAP	$22,535.94	NAP	$270,431	Springing	Springing	No	Group - C	NAP	1.90x	NAP
31		Loan	Candlewood Suites Boise Meridian	5.7500%	0.01844%	5.73156%	Actual/360	2	No	120	118	0	0	360	358	5/17/2018	7/5/2018	NAP	6/5/2028	6/5/2028	$30,929.36	NAP	$371,152	NAP	Hard	Springing	No	No	2.75x	NAP	2.47x
32		Loan	Torrance Technology Campus	4.4200%	0.01719%	4.40281%	Actual/360	2	No	120	118	120	118	0	0	6/5/2018	7/6/2018	NAP	6/6/2028	6/6/2028	NAP	$18,672.45	NAP	$224,069	Hard	Springing	No	No	NAP	2.30x	NAP
33		Loan	Dayton Medical Office Portfolio	5.1400%	0.01844%	5.12156%	Actual/360	0	No	120	120	0	0	360	360	7/20/2018	9/1/2018	NAP	8/1/2028	8/1/2028	$23,616.27	NAP	$283,395	NAP	Hard	Springing	No	No	1.71x	NAP	1.54x
33.01		Property	Dover Medical Center																										1.71x	NAP	1.54x
33.02		Property	Mason Clinic																										1.71x	NAP	1.54x
33.03		Property	Paragon Lab																										1.71x	NAP	1.54x
34		Loan	Kosmo Village MHC	5.3300%	0.01844%	5.31156%	Actual/360	1	No	120	119	24	23	360	360	7/9/2018	8/6/2018	8/6/2020	7/6/2028	7/6/2028	$23,735.40	$19,184.30	$284,825	$230,212	Springing	Springing	No	No	1.38x	1.71x	1.36x
35		Loan	Country Inn & Suites Buford	5.9900%	0.01844%	5.97156%	Actual/360	2	No	120	118	0	0	300	298	5/11/2018	7/5/2018	NAP	6/5/2028	6/5/2028	$26,391.30	NAP	$316,696	NAP	Hard	Springing	No	No	1.99x	NAP	1.79x
36		Loan	Red Roof PLUS+ Poughkeepsie	5.7300%	0.01844%	5.71156%	Actual/360	0	No	120	120	0	0	300	300	7/17/2018	9/6/2018	NAP	8/6/2028	8/6/2028	$21,976.44	NAP	$263,717	NAP	Springing	Springing	No	No	2.08x	NAP	1.88x
37		Loan	The Meadows	4.9130%	0.01844%	4.89456%	Actual/360	0	No	120	120	120	120	0	0	7/18/2018	9/5/2018	NAP	8/5/2028	8/5/2028	NAP	$13,885.20	NAP	$166,622	Springing	Springing	No	Group - C	NAP	1.98x	NAP
38		Loan	Summit Point	5.6240%	0.01844%	5.60556%	Actual/360	2	No	120	118	0	0	360	358	5/17/2018	7/5/2018	NAP	6/5/2028	6/5/2028	$18,457.95	NAP	$221,495	NAP	Hard	Springing	No	No	1.49x	NAP	1.36x
39		Loan	Casa Brae	4.9130%	0.01844%	4.89456%	Actual/360	0	No	120	120	120	120	0	0	7/18/2018	9/5/2018	NAP	8/5/2028	8/5/2028	NAP	$10,535.31	NAP	$126,424	Springing	Springing	No	Group - C	NAP	1.91x	NAP
40		Loan	China Gate	4.9130%	0.01844%	4.89456%	Actual/360	0	No	120	120	120	120	0	0	7/18/2018	9/5/2018	NAP	8/5/2028	8/5/2028	NAP	$9,912.66	NAP	$118,952	Springing	Springing	No	Group - C	NAP	1.89x	NAP
41		Loan	Napa Auto	6.4500%	0.01844%	6.43156%	Actual/360	2	No	120	118	0	0	360	358	5/23/2018	7/5/2018	NAP	6/5/2028	6/5/2028	$6,287.83	NAP	$75,454	NAP	Springing	Springing	No	No	1.25x	NAP	1.20x

A-1-6

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

				MORTGAGE LOAN CHARACTERISTICS							MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)
Loan ID	Footnotes	Property Flag	Deal Name	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio(11)	Maturity Date LTV Ratio(11)	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(12)(13)	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses
1		Loan	20 Times Square	3.65x	16.2%	16.2%	0	0	5	L(27), Def(30), O(3)	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	$30,443,635	$0
2		Loan	Hilton Clearwater Beach Resort & Spa	NAP	66.5%	55.2%	0	0	6	L(29), Def(86), O(5)	$34,737,132	$21,627,840	$13,109,292	12/31/2016	9.9%	$40,492,814	$24,612,557	$15,880,257	12/31/2017	12.0%	$40,841,352	$24,617,013	$16,224,339	T12 3/31/2018	12.3%	72.0%	$40,841,352	$24,688,298
3		Loan	Aventura Mall	2.58x	40.8%	40.8%	0	0	1	L(25), Def(88), O(7)	$139,956,585	$29,303,182	$110,653,403	12/31/2016	7.9%	$145,286,882	$30,046,320	$115,240,562	12/31/2017	8.2%	$149,776,330	$31,484,933	$118,291,397	T12 3/31/2018	8.4%	92.9%	$185,479,647	$30,620,668
4	(24)	Loan	Riverfront Plaza	NAP	72.5%	61.4%	0	0	5	L(27), Def or YM1(89), O(4)	$19,087,328	$8,714,695	$10,372,633	12/31/2016	7.1%	$18,397,856	$8,276,354	$10,121,502	12/31/2017	7.0%	$18,661,328	$8,267,688	$10,393,640	T12 1/31/2018	7.1%	86.2%	$22,503,174	$7,997,506
5	(25)	Loan	Queens Place	3.61x	23.3%	23.3%	5	0	5	L(27), Def or YM1(90), O(3)	$12,187,763	$4,662,055	$7,525,708	12/31/2015	17.9%	$11,403,191	$3,424,210	$7,978,981	12/31/2016	19.0%	$12,288,718	$4,329,390	$7,959,328	T12 12/31/2017	19.0%	93.7%	$12,404,172	$5,093,820
6		Loan	SIXTY Hotel Beverly Hills	2.42x	47.1%	47.1%	0	0	5	L(36), Def(21), O(3)	$11,849,482	$8,148,984	$3,700,498	12/31/2016	9.3%	$12,379,683	$7,921,759	$4,457,924	12/31/2017	11.1%	$12,968,568	$8,143,226	$4,825,342	T12 3/31/2018	12.1%	86.8%	$12,968,568	$7,731,683
7		Loan	Lakewood Plaza	1.50x	66.5%	66.5%	0	0	6	L(24), Def(91), O(5)	$4,371,665	$1,323,092	$3,048,573	12/31/2016	8.0%	$4,534,778	$1,490,536	$3,044,243	12/31/2017	8.0%	$4,494,675	$1,414,854	$3,079,822	T12 4/30/2018	8.1%	94.0%	$4,623,198	$1,380,788
8		Loan	Sahara Center	2.21x	58.9%	58.9%	0	0	5	L(27), Def or YM1(90), O(3)	$3,229,656	$926,182	$2,303,474	12/31/2016	6.2%	$3,671,968	$1,024,183	$2,647,786	12/31/2017	7.2%	$3,941,785	$1,042,948	$2,898,837	T12 3/31/2018	7.8%	89.7%	$4,926,066	$1,113,761
9		Loan	Midway Station	1.87x	72.6%	62.7%	0	0	6	L(35), Def(81), O(4)	$3,189,755	$1,471,156	$1,718,599	12/31/2016	6.3%	$3,402,923	$1,311,334	$2,091,589	12/31/2017	7.7%	$3,638,215	$1,272,644	$2,365,571	T12 6/30/2018	8.7%	94.1%	$4,046,316	$1,445,506
10		Loan	Conway Commons	2.01x	58.7%	53.8%	0	0	6	L(23), YM1(93), O(4)	$5,507,829	$795,541	$4,712,288	12/31/2016	10.0%	$5,749,066	$903,213	$4,845,853	12/31/2017	10.3%	$5,684,671	$889,542	$4,795,129	T12 5/31/2018	10.1%	95.0%	$5,615,437	$855,197
11	(26)	Loan	Campus Hill Apartments	1.98x	61.4%	58.8%	0	0	5	L(26), Def(31), O(3)	$3,346,823	$1,282,661	$2,064,162	12/31/2016	10.6%	$3,427,721	$1,271,108	$2,156,613	12/31/2017	11.1%	$3,476,693	$1,286,877	$2,189,817	T12 4/30/2018	11.3%	95.0%	$3,543,194	$1,382,804
11.01		Property	302 Summit Street
11.02		Property	306 Summit Street
11.03		Property	308 Summit Street
11.04		Property	214 Warren Square
11.05		Property	424 Birkel Avenue
11.06		Property	426 Birkel Avenue
11.07		Property	428 Birkel Avenue
11.08		Property	438 Birkel Avenue
11.09		Property	440 Birkel Avenue
11.10		Property	462 Birkel Avenue
11.11		Property	109 East Morton Street
11.12		Property	410 South New Street
11.13		Property	412 South New Street
11.14		Property	414 South New Street
11.15		Property	416 South New Street
11.16		Property	418 South New Street
11.17		Property	420 South New Street
11.18		Property	6 West 4th Street A1
11.19		Property	6 West 4th Street A2
11.20		Property	6 West 4th Street A3
11.21		Property	6 West 4th Street A6
11.22		Property	6 West 4th Street A7
11.23		Property	6 West 4th Street A8
11.24		Property	102 East 4th Street
11.25		Property	328 Adams Street
11.26		Property	233 Fifth Street
11.27		Property	429 Webster Street
11.28		Property	443 Webster Street
11.29		Property	451 Webster Street
11.30		Property	220 East 5th Street
11.31		Property	223 East 5th Street
11.32		Property	226 East 5th Street
11.33		Property	227 East 5th Street
11.34		Property	229 East 5th Street
11.35		Property	231 East 5th Street
11.36		Property	305 East 5th Street
11.37		Property	307 East 5th Street
11.38		Property	308 East 5th Street
11.39		Property	309 East 5th Street
11.40		Property	312 East 5th Street
11.41		Property	315 East 5th Street
11.42		Property	325 East 5th Street
11.43		Property	421 East 5th Street
11.44		Property	510 East 5th Street
11.45		Property	515 East 5th Street
11.46		Property	517 East 5th Street
11.47		Property	519 East 5th Street
11.48		Property	521 East 5th Street
11.49		Property	523 East 5th Street
11.50		Property	518 Polk Street
11.51		Property	511 Fillmore Street
11.52		Property	523 Fillmore Street
11.53		Property	548 Hillside Avenue
11.54		Property	552 Hillside Avenue
11.55		Property	554 Hillside Avenue
11.56		Property	556 Hillside Avenue
11.57		Property	556.5 Hillside Avenue
11.58		Property	557-559 Hillside Avenue
11.59		Property	558 Hillside Avenue
11.60		Property	561 Hillside Avenue
11.61		Property	564 Hillside Avenue
11.62		Property	566 Hillside Avenue
11.63		Property	618 Hillside Avenue
11.64		Property	619 Hillside Avenue
11.65		Property	625 Hillside Avenue
11.66		Property	506-512 Thomas Street
11.67		Property	519 Thomas Street
11.68		Property	532 Thomas Street
11.69		Property	622 Pierce Street
11.70		Property	624 Pierce Street
11.71		Property	632 Pierce Street

A-1-7

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

				MORTGAGE LOAN CHARACTERISTICS							MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)
Loan ID	Footnotes	Property Flag	Deal Name	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio(11)	Maturity Date LTV Ratio(11)	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(12)(13)	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	2.20x	68.8%	58.5%	0	0	6	L(24), Def(92), O(4)	$5,244,197	$3,221,070	$2,023,127	12/31/2016	11.8%	$5,711,750	$3,410,137	$2,301,613	12/31/2017	13.4%	$5,615,249	$3,396,564	$2,218,685	T12 5/31/2018	12.9%	80.3%	$5,615,249	$3,373,684
13		Loan	Tri-City Center	1.88x	73.7%	61.9%	0	0	6	L(25), Def(90), O(5)	$1,972,054	$502,047	$1,470,007	12/31/2016	9.5%	$2,135,588	$466,422	$1,669,166	12/31/2017	10.8%	$2,146,304	$458,685	$1,687,619	T12 3/31/2018	10.9%	95.0%	$2,184,188	$576,886
14		Loan	Galveston Hotel Portfolio	NAP	59.9%	50.1%	0	0	6	L(24), Def(92), O(4)	$5,888,028	$4,326,626	$1,561,402	12/31/2016	10.8%	$6,534,472	$4,653,576	$1,880,897	12/31/2017	13.0%	$6,700,575	$4,694,636	$2,005,939	T12 5/31/2018	13.8%	78.2%	$6,445,641	$4,607,004
14.01		Property	Courtyard Galveston	NAP	59.9%	50.1%					$3,275,201	$2,380,923	$894,278	12/31/2016	10.8%	$3,543,991	$2,509,931	$1,034,060	12/31/2017	13.0%	$3,532,913	$2,480,538	$1,052,375	T12 5/31/2018	13.8%	78.5%	$3,487,362	$2,464,264
14.02		Property	TownePlace Suites Galveston	NAP	59.9%	50.1%					$2,612,827	$1,945,704	$667,124	12/31/2016	10.8%	$2,990,482	$2,143,645	$846,837	12/31/2017	13.0%	$3,167,662	$2,214,098	$953,564	T12 5/31/2018	13.8%	77.9%	$2,958,279	$2,142,740
15		Loan	Shoreline Apartments	1.80x	74.2%	68.5%	0	0	6	L(25), Def(91), O(4)	$2,982,790	$1,644,607	$1,338,183	12/31/2016	9.5%	$2,914,975	$1,654,118	$1,260,857	12/31/2017	8.9%	$2,990,204	$1,674,534	$1,315,670	T12 4/24/2018	9.3%	86.4%	$3,086,723	$1,643,340
16		Loan	Brookwood Village	1.70x	72.7%	63.1%	0	0	6	L(24), Def(93), O(3)	$1,933,066	$638,176	$1,294,890	12/31/2016	10.1%	$1,934,422	$647,379	$1,287,043	12/31/2017	10.0%	$1,900,250	$624,559	$1,275,691	T12 5/31/2018	9.9%	95.0%	$1,880,341	$700,189
17		Loan	Aloft Columbia Downtown	2.24x	60.9%	47.9%	0	0	6	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	$4,110,552	$2,526,615	$1,583,937	Annualized-11 12/31/2017	13.2%	$4,564,699	$2,467,646	$2,097,053	T12 4/30/2018	17.5%	72.0%	$4,540,832	$2,925,012
18		Loan	Hampton Inn & Suites Burlington	NAP	64.8%	60.4%	5	4	1	L(27), Def(29), O(4)	$3,197,078	$1,772,509	$1,424,569	12/31/2016	14.0%	$3,217,949	$1,811,900	$1,406,049	12/31/2017	13.8%	$3,299,311	$1,804,786	$1,494,525	T12 4/30/2018	14.7%	78.9%	$3,299,311	$1,785,653
19		Loan	Baldwin Square Shopping Center	NAP	64.8%	53.7%	0	0	6	L(24), YM1(93), O(3)	$1,186,151	$274,809	$911,342	12/31/2016	9.3%	$1,191,175	$276,519	$914,655	12/31/2017	9.3%	$1,229,052	$268,839	$960,213	T12 6/30/2018	9.7%	95.0%	$1,362,709	$290,740
20		Loan	Indian Run Apartments	1.78x	61.6%	61.6%	0	0	6	L(24), Def(92), O(4)	$1,595,566	$912,948	$682,617	12/31/2016	7.3%	$1,708,904	$904,498	$804,405	12/31/2017	8.6%	$1,755,254	$933,580	$821,674	T12 4/30/2018	8.8%	94.9%	$1,755,255	$874,824
21		Loan	Studio School NYC	1.36x	61.7%	61.7%	0	0	6	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	95.0%	$786,268	$27,650
22		Loan	Pompano Beach Plaza	1.69x	73.9%	62.9%	0	0	6	L(24), Def(92), O(4)	$686,175	$220,623	$465,553	12/31/2016	5.5%	$878,945	$230,537	$648,408	12/31/2017	7.6%	$975,046	$260,900	$714,146	T12 4/30/2018	8.4%	94.2%	$1,199,828	$381,242
23		Loan	Shoppes at Sanford	NAP	74.8%	62.1%	0	0	5	L(26), Def(90), O(4)	$1,130,289	$251,874	$878,415	12/31/2016	10.8%	$1,162,858	$267,280	$895,578	12/31/2017	11.0%	$1,168,021	$270,270	$897,751	T12 2/28/2018	11.1%	90.5%	$1,086,096	$245,455
24		Loan	Gateway Station	2.16x	63.3%	58.4%	0	0	6	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP	$866,108	$382,928	$483,180	12/31/2017	6.3%	$1,242,785	$433,505	$809,280	T12 5/31/2018	10.6%	92.2%	$1,458,023	$528,409
25		Loan	Town Center Plaza	NAP	68.1%	55.9%	0	0	6	L(25), YM1(90), O(5)	$1,107,000	$353,827	$753,173	12/31/2016	10.1%	$1,121,864	$380,289	$741,575	12/31/2017	9.9%	$1,066,399	$357,638	$708,761	T12 5/31/2018	9.5%	81.2%	$1,082,019	$338,724
26		Loan	East Towne Green Bay	NAP	67.0%	55.9%	0	0	6	L(26), Def(90), O(4)	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	93.1%	$927,885	$188,329
27		Loan	Orlando Airport Marriott Lakeside	NAP	69.6%	53.8%	0	0	6	L(26), Def(90), O(4)	$26,528,322	$18,668,684	$7,859,638	12/31/2016	10.9%	$27,114,706	$17,576,873	$9,537,833	12/31/2017	13.3%	$27,590,790	$17,669,892	$9,920,898	T12 3/31/2018	13.8%	73.3%	$27,590,790	$17,691,678
28		Loan	Hyatt Place Santa Fe	2.10x	69.3%	59.1%	0	0	6	L(24), Def(92), O(4)	$2,755,877	$2,059,318	$696,559	12/31/2016	12.1%	$2,809,004	$2,111,206	$697,798	12/31/2017	12.1%	$2,916,067	$2,205,476	$710,591	T12 5/31/2018	12.4%	82.9%	$2,916,067	$2,142,823
29		Loan	Broughton Street Collection	1.86x	54.3%	54.3%	0	0	6	L(25), Def(92), O(3)	$370,821	$92,476	$278,345	12/31/2015	4.9%	$475,965	$118,762	$357,203	12/31/2016	6.3%	$1,027,881	$151,822	$876,059	T7 5/31/2018	15.4%	90.3%	$744,635	$198,571
30		Loan	Ocean Breeze	1.83x	52.5%	52.5%	0	0	5	L(24), Def(92), O(4)	$723,952	$295,079	$428,873	12/31/2016	7.9%	$770,470	$284,417	$486,053	12/31/2017	9.0%	$780,792	$289,439	$491,353	T12 6/14/2018	9.1%	95.0%	$798,664	$284,593
31		Loan	Candlewood Suites Boise Meridian	NAP	39.5%	33.3%	0	0	5	L(26), Def(91), O(3)	$2,534,239	$1,534,413	$999,826	12/31/2016	18.9%	$2,600,159	$1,598,088	$1,002,071	12/31/2017	18.9%	$2,574,037	$1,611,398	$962,639	T12 1/31/2018	18.2%	69.7%	$2,563,145	$1,543,403
32		Loan	Torrance Technology Campus	2.27x	71.4%	71.4%	0	0	6	L(26), Def or YM1(89), O(5)	$9,525,831	$4,275,675	$5,250,156	12/31/2016	5.6%	$10,765,437	$4,870,791	$5,894,646	12/31/2017	6.3%	$12,040,735	$4,955,248	$7,085,487	T12 3/31/2018	7.6%	91.4%	$15,702,037	$6,052,117
33		Loan	Dayton Medical Office Portfolio	NAP	60.1%	49.7%	5	0	1	L(24), Def(91), O(5)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	86.0%	$832,734	$348,272
33.01		Property	Dover Medical Center	NAP	60.1%	49.7%					N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	95.0%	$480,583	$243,527
33.02		Property	Mason Clinic	NAP	60.1%	49.7%					N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	67.6%	$213,484	$62,779
33.03		Property	Paragon Lab	NAP	60.1%	49.7%					N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	95.0%	$138,667	$41,965
34		Loan	Kosmo Village MHC	1.68x	71.0%	61.9%	0	0	6	L(25), Def(91), O(4)	$632,165	$219,221	$412,944	12/31/2016	9.7%	$652,151	$240,715	$411,435	12/31/2017	9.7%	$672,871	$249,988	$422,883	T12 5/31/2018	9.9%	93.1%	$648,861	$255,026
35		Loan	Country Inn & Suites Buford	NAP	54.5%	42.3%	0	0	5	L(26), Def(91), O(3)	$1,726,406	$1,008,734	$717,672	12/31/2016	17.6%	$1,633,990	$953,412	$680,578	12/31/2017	16.6%	$1,654,606	$967,622	$686,984	T12 1/31/2018	16.8%	55.5%	$1,654,606	$1,022,968
36		Loan	Red Roof PLUS+ Poughkeepsie	NAP	61.4%	47.1%	0	0	6	L(24), Def(89), O(7)	$1,157,768	$641,132	$516,636	12/31/2016	14.8%	$1,199,322	$653,599	$545,723	12/31/2017	15.6%	$1,320,893	$679,377	$641,516	T12 5/31/2018	18.3%	62.0%	$1,320,893	$773,155
37		Loan	The Meadows	1.93x	51.5%	51.5%	0	0	5	L(24), Def(92), O(4)	$338,272	$104,959	$233,313	12/31/2016	7.0%	$390,225	$111,405	$278,820	12/31/2017	8.3%	$415,151	$112,522	$302,629	T12 5/31/2018	9.0%	95.0%	$443,666	$114,317
38		Loan	Summit Point	NAP	72.7%	61.1%	0	0	5	L(26), Def(91), O(3)	NAP	NAP	NAP	NAP	NAP	$397,246	$204,007	$193,239	12/31/2017	6.0%	$485,091	$169,243	$315,848	T12 4/30/2018	9.9%	95.0%	$540,516	$211,289
39		Loan	Casa Brae	1.86x	59.7%	59.7%	0	0	5	L(24), Def(92), O(4)	$335,003	$119,432	$215,571	12/31/2016	8.5%	$343,052	$95,699	$247,353	12/31/2017	9.7%	$347,766	$105,307	$242,459	T12 5/31/2018	9.6%	91.9%	$346,499	$104,642
40		Loan	China Gate	1.84x	55.5%	55.5%	0	0	5	L(24), Def(92), O(4)	$251,081	$96,278	$154,803	12/31/2016	6.5%	$277,840	$85,866	$191,974	12/31/2017	8.0%	$283,634	$91,981	$191,653	T12 5/31/2018	8.0%	94.3%	$313,337	$88,813
41		Loan	Napa Auto	NAP	63.4%	54.6%	0	0	5	L(26), Def(91), O(3)	$98,811	$0	$98,811	12/31/2015	9.9%	$98,811	$0	$98,811	12/31/2016	9.9%	$98,811	$0	$98,811	T12 12/31/2017	9.9%	97.0%	$103,035	$8,733

A-1-8

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

MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)

LARGEST TENANT INFORMATION(15)(16)(17)

2ND LARGEST TENANT INFORMATION(15)(16)(17)

3RD LARGEST TENANT INFORMATION(15)(16)(17)

Loan ID

Footnotes

Property Flag

Deal Name

UW NOI

UW NOI Debt Yield

UW Capital Items

UW NCF

UW NCF Debt Yield

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant (7)

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

1

Loan

20 Times Square

$30,443,635

11.5%

$0

$30,443,635

11.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2

Loan

Hilton Clearwater Beach Resort & Spa

$16,153,055

12.2%

$1,633,654

$14,519,401

11.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

Aventura Mall

$154,858,979

11.0%

$3,287,272

$151,571,708

10.8%

J. C. Penney Co.

4/30/2023

193,759

15.9%

AMC Theatres

8/31/2023

78,738

6.5%

Zara

10/31/2029

34,454

2.8%

4

(24)

Loan

Riverfront Plaza

$14,505,668

10.0%

$792,356

$13,713,312

9.4%

Hunton Andrews Kurth LLP

6/30/2025

238,176

25.1%

Branch Banking & Trust Company

8/31/2025

141,167

14.9%

Owens & Minor Medical Inc.

6/30/2028

85,746

9.0%

5

(25)

Loan

Queens Place

$7,310,352

17.4%

$368,062

$6,942,290

16.5%

Macy’s Furniture Gallery

1/31/2022

65,917

29.6%

Best Buy Stores

1/31/2022

55,848

25.0%

DSW Shoe Warehouse

9/30/2021

35,000

15.7%

6

Loan

SIXTY Hotel Beverly Hills

$5,236,885

13.1%

$518,743

$4,718,142

11.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

Lakewood Plaza

$3,242,409

8.5%

$143,183

$3,099,226

8.1%

Gourmet Glatt (sublet from Shop Rite)

2/29/2020

76,577

37.4%

Judaica Brooklyn SW (Judaica Plaza)

12/31/2025

14,890

7.3%

Dollar Tree

1/31/2026

13,451

6.6%

8

Loan

Sahara Center

$3,812,305

10.3%

$199,042

$3,613,263

9.8%

Burlington Coat Factory

2/28/2028

48,929

22.1%

Tj Maxx / Homegoods

10/31/2024

46,000

20.8%

Stein Mart

9/30/2024

32,867

14.9%

9

Loan

Midway Station

$2,600,810

9.6%

$52,500

$2,548,310

9.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

Conway Commons

$4,760,240

10.1%

$233,997

$4,526,244

9.6%

Kohl’s

1/31/2024

88,248

24.5%

T.J. Maxx

9/30/2019

50,000

13.9%

Dick’s

1/31/2027

43,466

12.1%

11

(26)

Loan

Campus Hill Apartments

$2,160,390

11.1%

$76,983

$2,083,407

10.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-9

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

MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)

LARGEST TENANT INFORMATION(15)(16)(17)

2ND LARGEST TENANT INFORMATION(15)(16)(17)

3RD LARGEST TENANT INFORMATION(15)(16)(17)

Loan ID

Footnotes

Property Flag

Deal Name

UW NOI

UW NOI Debt Yield

UW Capital Items

UW NCF

UW NCF Debt Yield

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant (7)

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

11.72

Property

631 Parkhill Street

11.73

Property

442-444 Pierce Street

12

Loan

Hilton Garden Inn Albuquerque Uptown

$2,241,565

13.0%

$224,610

$2,016,955

11.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

Tri-City Center

$1,607,301

10.4%

$182,051

$1,425,251

9.2%

Curacao

6/16/2025

102,516

67.6%

24 Hour Fitness

5/31/2031

40,038

26.4%

Pet World

5/31/2019

2,961

2.0%

14

Loan

Galveston Hotel Portfolio

$1,838,637

12.7%

$257,826

$1,580,811

10.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.01

Property

Courtyard Galveston

$1,023,098

12.7%

$139,494

$883,604

10.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

TownePlace Suites Galveston

$815,539

12.7%

$118,331

$697,208

10.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

Shoreline Apartments

$1,443,383

10.2%

$143,812

$1,299,571

9.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

Brookwood Village

$1,180,152

9.2%

$42,336

$1,137,816

8.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

Aloft Columbia Downtown

$1,615,820

13.5%

$181,633

$1,434,187

12.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

Hampton Inn & Suites Burlington

$1,513,658

14.9%

$131,972

$1,381,686

13.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

Baldwin Square Shopping Center

$1,071,968

10.9%

$100,185

$971,783

9.9%

Winn Dixie

2/4/2028

51,282

36.3%

Goodwill

9/1/2019

18,942

13.4%

Planet Fitness

5/31/2029

17,799

12.6%

20

Loan

Indian Run Apartments

$880,431

9.5%

$48,000

$832,431

9.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

Loan

Studio School NYC

$758,618

8.2%

$2,380

$756,238

8.2%

The Studio School

7/31/2038

11,332

100.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

Pompano Beach Plaza

$818,585

9.6%

$52,939

$765,646

9.0%

Planet Fitness

10/30/2025

19,463

42.3%

Salon Plaza

5/31/2027

4,831

10.5%

Cora Health Services

6/30/2020

2,816

6.1%

23

Loan

Shoppes at Sanford

$840,641

10.4%

$57,846

$782,795

9.6%

Rue 21

1/31/2024

6,000

11.9%

Shoe Dept

10/31/2022

5,800

11.5%

Kings Chinese Buffet

1/31/2023

5,000

9.9%

24

Loan

Gateway Station

$929,614

12.2%

$93,259

$836,355

11.0%

Conn’s

3/31/2026

43,000

53.0%

Legacy Salons & Day Spa

6/30/2022

8,000

9.9%

No Frills Grill & Sports Bar

12/31/2024

7,000

8.6%

25

Loan

Town Center Plaza

$743,295

9.9%

$25,079

$718,216

9.6%

Volga Dnepr

2/28/2023

8,413

27.7%

Kayden Industries USA

11/30/2019

5,014

16.5%

Interstate Photo, Inc.

12/31/2030

4,500

14.8%

26

Loan

East Towne Green Bay

$739,556

10.6%

$80,965

$658,591

9.4%

Marshalls

11/30/2027

22,031

32.7%

Ross Dress for Less

1/31/2029

21,387

31.7%

PetSmart

9/30/2027

18,053

26.8%

27

Loan

Orlando Airport Marriott Lakeside

$9,899,112

13.8%

$1,379,540

$8,519,573

11.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

Hyatt Place Santa Fe

$773,244

13.4%

$116,643

$656,601

11.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

Broughton Street Collection

$546,064

9.6%

$24,471

$521,593

9.2%

Savannah Taphouse

8/31/2025

5,650

29.6%

Vineyard Vines

5/31/2027

4,226

22.1%

Lominack Kolman Smith

3/31/2019

2,776

14.5%

30

Loan

Ocean Breeze

$514,071

9.5%

$20,510

$493,561

9.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

Candlewood Suites Boise Meridian

$1,019,742

19.3%

$102,526

$917,216

17.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

Torrance Technology Campus

$9,649,919

10.3%

$115,195

$9,534,724

10.2%

L3 Communications Corporation

9/30/2031

461,431

80.1%

Torrance Memorial Medical Center

1/31/2022

61,857

10.7%

NAP

NAP

NAP

NAP

33

Loan

Dayton Medical Office Portfolio

$484,462

11.2%

$47,965

$436,497

10.1%

Various

7/31/2028

Various

Various

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.01

Property

Dover Medical Center

$237,056

11.2%

$26,417

$210,639

10.1%

Dermatologists of Southwestern Ohio, LLC

7/31/2028

22,996

100.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.02

Property

Mason Clinic

$150,705

11.2%

$15,030

$135,675

10.1%

Dermatologists of Southwestern Ohio, LLC

7/31/2028

6,070

67.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.03

Property

Paragon Lab

$96,702

11.2%

$6,518

$90,184

10.1%

Dermatopathology Laboratory of Central States, LLC

7/31/2028

6,500

100.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

Kosmo Village MHC

$393,835

9.2%

$5,950

$387,885

9.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

Country Inn & Suites Buford

$631,638

15.4%

$66,184

$565,454

13.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

Loan

Red Roof PLUS+ Poughkeepsie

$547,738

15.6%

$52,836

$494,902

14.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

Loan

The Meadows

$329,349

9.8%

$7,904

$321,445

9.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38

Loan

Summit Point

$329,227

10.3%

$28,511

$300,716

9.4%

State of Texas

7/31/2022

8,235

33.8%

Texas Home Health Skilled Services, LP

3/31/2025

4,138

17.0%

Quality Innovation

5/31/2020

2,415

9.9%

39

Loan

Casa Brae

$241,857

9.5%

$7,000

$234,857

9.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40

Loan

China Gate

$224,524

9.4%

$5,202

$219,322

9.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

41

Loan

Napa Auto

$94,302

9.4%

$3,746

$90,556

9.1%

Genuine Parts Company

8/31/2024

10,703

100.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-10

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

4TH LARGEST TENANT INFORMATION(15)(16)(17)

5TH LARGEST TENANT INFORMATION(15)(16)(17)

MORTGAGE LOAN RESERVE INFORMATION(18)

Loan ID

Footnotes

Property Flag

Deal Name

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Upfront Replacement Reserves (19)

Monthly Replacement Reserves

Replacement Reserve Cap(20)

Upfront TI/LC  Reserves (19)

1

Loan

20 Times Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$0

NAP

$0

2

Loan

Hilton Clearwater Beach Resort & Spa

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$269,015

Greater of (i) 1/12 of 4% of gross income from operations from the T12 period and (ii) the amount to be reserved pursuant to the terms of the franchise agreement

NAP

$0

3

Loan

Aventura Mall

XXI Forever

MTM

32,504

2.7%

H & M

1/31/2027

28,830

2.4%

$0

Springing

$487,003

$0

4

(24)

Loan

Riverfront Plaza

ICMA Retirement Corporation

5/31/2033

55,491

5.8%

Private Advisors, LLC

2/29/2024

23,626

2.5%

$0

$11,873

NAP

$3,000,000

5

(25)

Loan

Queens Place

Macy’s Backstage

8/31/2025

23,761

10.7%

Red Lobster

9/30/2022

8,482

3.8%

$0

$2,788

$66,920

$0

6

Loan

SIXTY Hotel Beverly Hills

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

3.0% of actual rents for the same calendar month of the prior year commencing on August 5, 2020 through and including the maturity date.

NAP

$0

7

Loan

Lakewood Plaza

Toys 4 U

11/30/2023

10,047

4.9%

The Gym

11/30/2025

10,000

4.9%

$0

$3,429

NAP

$680,000

8

Loan

Sahara Center

Sprouts

7/31/2024

26,905

12.2%

Petco

1/31/2025

13,370

6.0%

$0

$2,755

$99,165

$0

9

Loan

Midway Station

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$4,375

NAP

$0

10

Loan

Conway Commons

Staples

2/28/2019

20,390

5.7%

Petsmart

1/31/2020

20,087

5.6%

$0

Springing

NAP

$0

11

(26)

Loan

Campus Hill Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$6,415

NAP

$0

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-11

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

4TH LARGEST TENANT INFORMATION(15)(16)(17)

5TH LARGEST TENANT INFORMATION(15)(16)(17)

MORTGAGE LOAN RESERVE INFORMATION(18)

Loan ID

Footnotes

Property Flag

Deal Name

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Upfront Replacement Reserves (19)

Monthly Replacement Reserves

Replacement Reserve Cap(20)

Upfront TI/LC  Reserves (19)

11.72

Property

631 Parkhill Street

11.73

Property

442-444 Pierce Street

12

Loan

Hilton Garden Inn Albuquerque Uptown

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$250,000

$18,718

NAP

$0

13

Loan

Tri-City Center

Pollo Campero

9/30/2020

2,650

1.7%

Poke Bar

3/31/2022

1,182

0.8%

$0

$2,528

NAP

$0

14

Loan

Galveston Hotel Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$21,486

$21,486

NAP

$0

14.01

Property

Courtyard Galveston

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.02

Property

TownePlace Suites Galveston

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

Shoreline Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$250,000

$11,987

NAP

$0

16

Loan

Brookwood Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$3,528

NAP

$0

17

Loan

Aloft Columbia Downtown

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$15,269

$15,269

NAP

$0

18

Loan

Hampton Inn & Suites Burlington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

1/12th of 4% annual operating income

NAP

$0

19

Loan

Baldwin Square Shopping Center

Family Fun Center

6/30/2021

12,474

8.8%

Dollar Tree

1/31/2023

12,232

8.7%

$0

$2,356

NAP

$0

20

Loan

Indian Run Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$100,000

$4,000

$140,000

$0

21

Loan

Studio School NYC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$199

NAP

$0

22

Loan

Pompano Beach Plaza

L’Acqua Nail Spa

6/8/2027

2,805

6.1%

Enterprise Leasing

5/31/2022

2,411

5.2%

$0

$575

NAP

$50,000

23

Loan

Shoppes at Sanford

Fashion Avenue

5/31/2020

3,800

7.6%

Gamestop

1/31/2023

2,400

4.8%

$0

$629

NAP

$50,000

24

Loan

Gateway Station

Recess Time

10/31/2023

4,039

5.0%

Sci Fi Factory

4/30/2021

3,039

3.7%

$0

$1,014

NAP

$0

25

Loan

Town Center Plaza

First United Bank

8/15/2022

4,479

14.8%

Caliber Home Loans

6/30/2019

2,140

7.1%

$0

$478

$17,208

$110,000

26

Loan

East Towne Green Bay

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$1,125

$65,000

$0

27

Loan

Orlando Airport Marriott Lakeside

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$114,963

NAP

$0

28

Loan

Hyatt Place Santa Fe

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$9,720

NAP

$0

29

Loan

Broughton Street Collection

Smoothie King

7/31/2020

1,583

8.3%

L’Occitane

3/31/2025

1,161

6.1%

$0

$239

NAP

$258,000

30

Loan

Ocean Breeze

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$1,709

NAP

$0

31

Loan

Candlewood Suites Boise Meridian

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

4.0% of actual rents for the prior month

NAP

$0

32

Loan

Torrance Technology Campus

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$9,600

$345,586

$474,867

33

Loan

Dayton Medical Office Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$481

NAP

$0

33.01

Property

Dover Medical Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.02

Property

Mason Clinic

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.03

Property

Paragon Lab

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

Kosmo Village MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$496

NAP

$0

35

Loan

Country Inn & Suites Buford

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

4.0% of actual rents for the prior month

NAP

$0

36

Loan

Red Roof PLUS+ Poughkeepsie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$4,403

NAP

$0

37

Loan

The Meadows

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$659

NAP

$0

38

Loan

Summit Point

LinRy, L.P.

11/30/2019

2,307

9.5%

Dallas Luxury Leasing, LLC dba Austin Luxury Realty

2/29/2020

2,002

8.2%

$15,000

$346

NAP

$115,000

39

Loan

Casa Brae

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$583

NAP

$0

40

Loan

China Gate

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$434

NAP

$0

41

Loan

Napa Auto

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

$0

$134

NAP

$0

A-1-12

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Monthly TI/LC Reserves	TI/LC Reserve Cap(20)	Upfront Tax  Reserves (19)	Monthly Tax  Reserves	Upfront Insurance Reserves (19)	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve (19)	Upfront Debt Service Reserves(19)	Monthly Debt Service Reserves	Upfront Environmental Reserves(19)	Initial Other Reserves(19)
1		Loan	20 Times Square	$0	NAP	$0	Springing	$0	Springing	$0	$5,200,000	$0	$0	$0
2		Loan	Hilton Clearwater Beach Resort & Spa	$0	NAP	$676,903	$142,506	$339,017	$37,388	$0	$0	$0	$0	$0
3		Loan	Aventura Mall	Springing	$6,087,540	$0	Springing	$0	Springing	$0	$0	$0	$0	$26,168,910
4	(24)	Loan	Riverfront Plaza	Until such time as the balance in the Rollover Reserve Subaccount is less than $5,699,250, Borrower shall not be required to initially pay Ongoing Rollover Reserve Deposits ($98,945) to Lender for deposit into the Rollover Reserve Subaccount (i.e that upon the first occurrence in which the balance in the Rollover Reserve Subaccount falls below $2,849,625, Borrower shall begin making payments to Lender of the Ongoing Rollover Reserve Deposit as required in the Loan Agreement). Upon the occurrence in which the balance in the Rollover Reserve Subaccount equals or exceeds $5,699,250.00, Borrower shall not be required to pay Ongoing Rollover Reserve Deposits	$5,699,250	$1,083,451	$180,575	$29,174	Springing	$14,300	$0	$0	$0	$7,603,998
5	(25)	Loan	Queens Place	$27,884	$1,338,408	$295,779	$59,156	$52,324	Springing	$4,675	$0	$0	$0	$0
6		Loan	SIXTY Hotel Beverly Hills	$0	NAP	$198,523	$28,360	$233,095	$19,425	$0	$0	$0	$0	$0
7		Loan	Lakewood Plaza	$8,573	NAP	$137,210	$65,338	$14,264	$6,792	$0	$0	Springing	$145,000	$313,485
8		Loan	Sahara Center	Springing	$495,826	$71,837	$23,946	$63,125	$8,527	$0	$0	$0	$0	$909,812
9		Loan	Midway Station	$0	NAP	$278,592	$34,824	$19,044	$6,348	$0	$0	$0	$0	$0
10		Loan	Conway Commons	Springing	$899,987	$0	Springing	$0	Springing	$0	$0	$0	$0	$0
11	(26)	Loan	Campus Hill Apartments	$0	NAP	$131,691	$18,716	$11,464	$11,464	$219,091	$0	$0	$0	$0
11.01		Property	302 Summit Street
11.02		Property	306 Summit Street
11.03		Property	308 Summit Street
11.04		Property	214 Warren Square
11.05		Property	424 Birkel Avenue
11.06		Property	426 Birkel Avenue
11.07		Property	428 Birkel Avenue
11.08		Property	438 Birkel Avenue
11.09		Property	440 Birkel Avenue
11.10		Property	462 Birkel Avenue
11.11		Property	109 East Morton Street
11.12		Property	410 South New Street
11.13		Property	412 South New Street
11.14		Property	414 South New Street
11.15		Property	416 South New Street
11.16		Property	418 South New Street
11.17		Property	420 South New Street
11.18		Property	6 West 4th Street A1
11.19		Property	6 West 4th Street A2
11.20		Property	6 West 4th Street A3
11.21		Property	6 West 4th Street A6
11.22		Property	6 West 4th Street A7
11.23		Property	6 West 4th Street A8
11.24		Property	102 East 4th Street
11.25		Property	328 Adams Street
11.26		Property	233 Fifth Street
11.27		Property	429 Webster Street
11.28		Property	443 Webster Street
11.29		Property	451 Webster Street
11.30		Property	220 East 5th Street
11.31		Property	223 East 5th Street
11.32		Property	226 East 5th Street
11.33		Property	227 East 5th Street
11.34		Property	229 East 5th Street
11.35		Property	231 East 5th Street
11.36		Property	305 East 5th Street
11.37		Property	307 East 5th Street
11.38		Property	308 East 5th Street
11.39		Property	309 East 5th Street
11.40		Property	312 East 5th Street
11.41		Property	315 East 5th Street
11.42		Property	325 East 5th Street
11.43		Property	421 East 5th Street
11.44		Property	510 East 5th Street
11.45		Property	515 East 5th Street
11.46		Property	517 East 5th Street
11.47		Property	519 East 5th Street
11.48		Property	521 East 5th Street
11.49		Property	523 East 5th Street
11.50		Property	518 Polk Street
11.51		Property	511 Fillmore Street
11.52		Property	523 Fillmore Street
11.53		Property	548 Hillside Avenue
11.54		Property	552 Hillside Avenue
11.55		Property	554 Hillside Avenue
11.56		Property	556 Hillside Avenue
11.57		Property	556.5 Hillside Avenue
11.58		Property	557-559 Hillside Avenue
11.59		Property	558 Hillside Avenue
11.60		Property	561 Hillside Avenue
11.61		Property	564 Hillside Avenue
11.62		Property	566 Hillside Avenue
11.63		Property	618 Hillside Avenue
11.64		Property	619 Hillside Avenue
11.65		Property	625 Hillside Avenue
11.66		Property	506-512 Thomas Street
11.67		Property	519 Thomas Street
11.68		Property	532 Thomas Street
11.69		Property	622 Pierce Street
11.70		Property	624 Pierce Street
11.71		Property	632 Pierce Street

A-1-13

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Monthly TI/LC Reserves	TI/LC Reserve Cap(20)	Upfront Tax  Reserves (19)	Monthly Tax  Reserves	Upfront Insurance Reserves (19)	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve (19)	Upfront Debt Service Reserves(19)	Monthly Debt Service Reserves	Upfront Environmental Reserves(19)	Initial Other Reserves(19)
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	$0	NAP	$0	$8,362	$10,529	Springing	$0	$0	$0	$0	Springing
13		Loan	Tri-City Center	$25,285	NAP	$90,023	$22,506	$9,168	$4,584	$62,438	$0	$0	$0	$0
14		Loan	Galveston Hotel Portfolio	$0	NAP	$67,750	$22,583	$0	Springing	$0	$0	$0	$0	$0
14.01		Property	Courtyard Galveston
14.02		Property	TownePlace Suites Galveston
15		Loan	Shoreline Apartments	$0	NAP	$125,746	$15,718	$36,366	$12,122	$575,940	$0	$0	$0	$300,000
16		Loan	Brookwood Village	$0	NAP	$22,038	$22,038	$42,683	$3,283	$0	$0	$0	$0	$0
17		Loan	Aloft Columbia Downtown	$0	NAP	$222,583	$37,097	$20,102	$3,350	$0	$0	$0	$0	$0
18		Loan	Hampton Inn & Suites Burlington	$0	NAP	$74,390	$7,439	$1,393	$697	$0	$0	$0	$0	$0
19		Loan	Baldwin Square Shopping Center	$5,993	$288,395	$0	Springing	$45,662	$5,074	$0	$0	$0	$0	$67,206
20		Loan	Indian Run Apartments	$0	NAP	$22,182	$22,182	$11,841	$3,947	$40,135	$0	$0	$0	$0
21		Loan	Studio School NYC	$0	NAP	$0	Springing	$23,776	$3,397	$0	$0	$0	$0	$12,500
22		Loan	Pompano Beach Plaza	$3,836	$300,000	$69,367	$6,937	$15,633	$5,211	$0	$0	$0	$0	$0
23		Loan	Shoppes at Sanford	$4,192	NAP	$95,747	$9,575	$3,081	$1,027	$0	$0	$0	$0	$40,000
24		Loan	Gateway Station	$6,758	$243,285	$78,713	$9,839	$0	Springing	$0	$0	$0	$0	$20,868
25		Loan	Town Center Plaza	Monthly TI/LC Reserve collection rate if reserve falls below $110,000 cap (initially $2,528.58 per month)	$110,000	$64,835	$9,262	$7,830	$2,610	$0	$0	$0	$0	$0
26		Loan	East Towne Green Bay	Springing	NAP	$16,516	$16,516	$11,074	$852	$0	$0	$0	$0	$0
27		Loan	Orlando Airport Marriott Lakeside	$0	NAP	$537,945	$67,243	$0	Springing	$35,075	$0	$0	$0	$517,000
28		Loan	Hyatt Place Santa Fe	$0	NAP	$18,053	$4,513	$7,780	Springing	$0	$0	$0	$0	Springing
29		Loan	Broughton Street Collection	$0	NAP	$23,001	$5,750	$0	Springing	$0	$0	$0	$0	$0
30		Loan	Ocean Breeze	$0	NAP	$27,991	$3,499	$9,105	$650	$13,750	$0	$0	$0	$200,000
31		Loan	Candlewood Suites Boise Meridian	$0	NAP	$39,576	$7,915	$7,029	$2,343	$0	$0	$0	$0	$54,574
32		Loan	Torrance Technology Campus	$47,998 (On the payment date occurring in July 2023, and on each payment date thereafter, borrowers shall pay to the lender and amount equal to one-twelfth of the product obtained by multiplying $1.00 by the aggregate number of rentable square feet of space in the property (initially $47,998))	$1,439,940	$0	Springing	$0	Springing	$0	$0	$0	$0	$0
33		Loan	Dayton Medical Office Portfolio	$3,208	NAP	$0	1/12 of the Property Taxes that Lender estimates will be payable during the next ensuing 12 months	$0	Springing	$10,550	$0	$0	$0	$0
33.01		Property	Dover Medical Center
33.02		Property	Mason Clinic
33.03		Property	Paragon Lab
34		Loan	Kosmo Village MHC	$0	NAP	$13,536	$3,223	$1,886	$898	$26,900	$0	$0	$0	$14,000
35		Loan	Country Inn & Suites Buford	$0	NAP	$29,419	$3,269	$12,322	$1,760	$0	$0	$0	$0	$18,321
36		Loan	Red Roof PLUS+ Poughkeepsie	$0	NAP	$12,039	$11,465	$12,954	$3,084	$41,188	$0	$0	$0	$0
37		Loan	The Meadows	$0	NAP	$15,223	$1,903	$6,425	$459	$11,875	$0	$0	$0	$0
38		Loan	Summit Point	$2,031	NAP	$51,011	$7,287	$5,609	$1,529	$3,438	$0	$0	$0	$5,417
39		Loan	Casa Brae	$0	NAP	$9,324	$1,165	$1,952	$139	$0	$0	$0	$0	$34,587
40		Loan	China Gate	$0	NAP	$7,638	$955	$3,040	$217	$1,875	$0	$0	$0	$0
41		Loan	Napa Auto	Springing	NAP	$0	Springing	$969	$484	$300	$0	$0	$0	$0

A-1-14

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Initial Other Reserves Description	Ongoing Other Reserves
1		Loan	20 Times Square	NAP	$0
2		Loan	Hilton Clearwater Beach Resort & Spa	NAP	Seasonality Reserve: (Springing); Ground Lease Reserve (Springing)
3		Loan	Aventura Mall	Outstanding Rollover Reserve ($19,392,145); Free Rent Reserve ($6,776,765)	$0
4	(24)	Loan	Riverfront Plaza	Free Rent Reserve ($55,264); Initial TI/LC Reserve ($7,548,734)	$0
5	(25)	Loan	Queens Place	NAP	$0
6		Loan	SIXTY Hotel Beverly Hills	NAP	$0
7		Loan	Lakewood Plaza	Chase Bank Gap Rent Reserve ($276,000); Environmental Insurance Reserve ($37,485)	$0
8		Loan	Sahara Center	TI/LC Reserve ($312,601.85); Urgent Care Lease Obligations Reserve ($597,210)	Specified Tenant Reserve (Springing)
9		Loan	Midway Station	NAP	$0
10		Loan	Conway Commons	NAP	$0
11	(26)	Loan	Campus Hill Apartments	NAP	$3,300
11.01		Property	302 Summit Street
11.02		Property	306 Summit Street
11.03		Property	308 Summit Street
11.04		Property	214 Warren Square
11.05		Property	424 Birkel Avenue
11.06		Property	426 Birkel Avenue
11.07		Property	428 Birkel Avenue
11.08		Property	438 Birkel Avenue
11.09		Property	440 Birkel Avenue
11.10		Property	462 Birkel Avenue
11.11		Property	109 East Morton Street
11.12		Property	410 South New Street
11.13		Property	412 South New Street
11.14		Property	414 South New Street
11.15		Property	416 South New Street
11.16		Property	418 South New Street
11.17		Property	420 South New Street
11.18		Property	6 West 4th Street A1
11.19		Property	6 West 4th Street A2
11.20		Property	6 West 4th Street A3
11.21		Property	6 West 4th Street A6
11.22		Property	6 West 4th Street A7
11.23		Property	6 West 4th Street A8
11.24		Property	102 East 4th Street
11.25		Property	328 Adams Street
11.26		Property	233 Fifth Street
11.27		Property	429 Webster Street
11.28		Property	443 Webster Street
11.29		Property	451 Webster Street
11.30		Property	220 East 5th Street
11.31		Property	223 East 5th Street
11.32		Property	226 East 5th Street
11.33		Property	227 East 5th Street
11.34		Property	229 East 5th Street
11.35		Property	231 East 5th Street
11.36		Property	305 East 5th Street
11.37		Property	307 East 5th Street
11.38		Property	308 East 5th Street
11.39		Property	309 East 5th Street
11.40		Property	312 East 5th Street
11.41		Property	315 East 5th Street
11.42		Property	325 East 5th Street
11.43		Property	421 East 5th Street
11.44		Property	510 East 5th Street
11.45		Property	515 East 5th Street
11.46		Property	517 East 5th Street
11.47		Property	519 East 5th Street
11.48		Property	521 East 5th Street
11.49		Property	523 East 5th Street
11.50		Property	518 Polk Street
11.51		Property	511 Fillmore Street
11.52		Property	523 Fillmore Street
11.53		Property	548 Hillside Avenue
11.54		Property	552 Hillside Avenue
11.55		Property	554 Hillside Avenue
11.56		Property	556 Hillside Avenue
11.57		Property	556.5 Hillside Avenue
11.58		Property	557-559 Hillside Avenue
11.59		Property	558 Hillside Avenue
11.60		Property	561 Hillside Avenue
11.61		Property	564 Hillside Avenue
11.62		Property	566 Hillside Avenue
11.63		Property	618 Hillside Avenue
11.64		Property	619 Hillside Avenue
11.65		Property	625 Hillside Avenue
11.66		Property	506-512 Thomas Street
11.67		Property	519 Thomas Street
11.68		Property	532 Thomas Street
11.69		Property	622 Pierce Street
11.70		Property	624 Pierce Street
11.71		Property	632 Pierce Street

A-1-15

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Initial Other Reserves Description	Ongoing Other Reserves
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	PIP Reserve	$0
13		Loan	Tri-City Center	NAP	Special Rollover Reserve (Springing)
14		Loan	Galveston Hotel Portfolio	NAP	Springing
14.01		Property	Courtyard Galveston
14.02		Property	TownePlace Suites Galveston
15		Loan	Shoreline Apartments	Security Upgrade Reserve	$0
16		Loan	Brookwood Village	NAP	$0
17		Loan	Aloft Columbia Downtown	NAP	$0
18		Loan	Hampton Inn & Suites Burlington	NAP	$0
19		Loan	Baldwin Square Shopping Center	Ground Rent Reserve	Ground Rent Reserve ($9,600.91); Special Rollover Reserve (Springing)
20		Loan	Indian Run Apartments	NAP	$0
21		Loan	Studio School NYC	Liquidity Reserve	$12,500
22		Loan	Pompano Beach Plaza	NAP	$0
23		Loan	Shoppes at Sanford	Outstanding TI/LC Reserve	Wal-Mart Reserve (Springing)
24		Loan	Gateway Station	Gap Rent Reserve	Special Rollover Reserve (Springing)
25		Loan	Town Center Plaza	NAP	$0
26		Loan	East Towne Green Bay	NAP	$0
27		Loan	Orlando Airport Marriott Lakeside	PIP Reserve ($217,000); Seasonality Working Capital Reserve ($300,000)	Seasonality Working Capital Reserve: $100,000 (Commencing on the February 2019 payment and on each Payment Date thereafter a $100,000 monthly escrow payment shall be made into the Seasonality Reserve.)
28		Loan	Hyatt Place Santa Fe	PIP Reserve	$0
29		Loan	Broughton Street Collection	NAP	$0
30		Loan	Ocean Breeze	Pending Litigation Reserve	$0
31		Loan	Candlewood Suites Boise Meridian	Seasonal Reserve	$10,915
32		Loan	Torrance Technology Campus	NAP	$0
33		Loan	Dayton Medical Office Portfolio	NAP	Springing
33.01		Property	Dover Medical Center
33.02		Property	Mason Clinic
33.03		Property	Paragon Lab
34		Loan	Kosmo Village MHC	Homes Encroachment Reserve	$0
35		Loan	Country Inn & Suites Buford	Seasonal Reserve	Springing
36		Loan	Red Roof PLUS+ Poughkeepsie	NAP	$0
37		Loan	The Meadows	NAP	$0
38		Loan	Summit Point	Free Rent Reserve	Primary Tenant Reserve (Springing)
39		Loan	Casa Brae	Retrofit Reserve	$0
40		Loan	China Gate	NAP	$0
41		Loan	Napa Auto	NAP	Primary Tenant Reserve (Springing)

A-1-16

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Ongoing Other Reserves Description	Other Reserves Cap(20)	Holdback(21)	Holdback Amount(21)	Holdback Description(21)	Letter of Credit(21)(22)	Letter of Credit Description(21)
1		Loan	20 Times Square	NAP	NAP	No	NAP	NAP	No	NAP
2		Loan	Hilton Clearwater Beach Resort & Spa	Seasonality Reserve: Commencing on the Payment Date occurring in April, 2018 and on each Payment Date which occurs during a Seasonality Trigger Period, all excess cash flows; Ground Lease Reserve: Each payment date that the amount on deposit in the Ground Lease Reserve Account is less than the Ground Rent Reserve Threshold, an amount equal to the difference between (i) the amount then on deposit in the Ground Lease Reserve Account and (ii) the Ground Rent Reserve Threshold	Seasonality Reserve: $1,375,000;  Ground Lease Reserve: The current monthly amount to be paid by Borrower as Ground Rent to Ground Lessor pursuant to the Ground Lease	No	NAP	NAP	No	NAP
3		Loan	Aventura Mall	NAP	NAP	No	NAP	NAP	No	NAP
4	(24)	Loan	Riverfront Plaza	NAP	NAP	No	NAP	NAP	No	NAP
5	(25)	Loan	Queens Place	NAP	NAP	No	NAP	NAP	No	NAP
6		Loan	SIXTY Hotel Beverly Hills	NAP	NAP	No	NAP	NAP	No	NAP
7		Loan	Lakewood Plaza	NAP	NAP	No	NAP	NAP	Yes	For the Chase Bank Lease Reserve borrower has delivered a LOC to the Lender for an amount equal to $2,000,000
8		Loan	Sahara Center	Specified Tenant Reserve: Upon the occurence of a Specified Tenant Sweep Period	NAP	No	NAP	NAP	No	NAP
9		Loan	Midway Station	NAP	NAP	No	NAP	NAP	No	NAP
10		Loan	Conway Commons	NAP	NAP	No	NAP	NAP	No	NAP
11	(26)	Loan	Campus Hill Apartments	Condominium Fee Reserve	NAP	No	NAP	NAP	No	NAP
11.01		Property	302 Summit Street
11.02		Property	306 Summit Street
11.03		Property	308 Summit Street
11.04		Property	214 Warren Square
11.05		Property	424 Birkel Avenue
11.06		Property	426 Birkel Avenue
11.07		Property	428 Birkel Avenue
11.08		Property	438 Birkel Avenue
11.09		Property	440 Birkel Avenue
11.10		Property	462 Birkel Avenue
11.11		Property	109 East Morton Street
11.12		Property	410 South New Street
11.13		Property	412 South New Street
11.14		Property	414 South New Street
11.15		Property	416 South New Street
11.16		Property	418 South New Street
11.17		Property	420 South New Street
11.18		Property	6 West 4th Street A1
11.19		Property	6 West 4th Street A2
11.20		Property	6 West 4th Street A3
11.21		Property	6 West 4th Street A6
11.22		Property	6 West 4th Street A7
11.23		Property	6 West 4th Street A8
11.24		Property	102 East 4th Street
11.25		Property	328 Adams Street
11.26		Property	233 Fifth Street
11.27		Property	429 Webster Street
11.28		Property	443 Webster Street
11.29		Property	451 Webster Street
11.30		Property	220 East 5th Street
11.31		Property	223 East 5th Street
11.32		Property	226 East 5th Street
11.33		Property	227 East 5th Street
11.34		Property	229 East 5th Street
11.35		Property	231 East 5th Street
11.36		Property	305 East 5th Street
11.37		Property	307 East 5th Street
11.38		Property	308 East 5th Street
11.39		Property	309 East 5th Street
11.40		Property	312 East 5th Street
11.41		Property	315 East 5th Street
11.42		Property	325 East 5th Street
11.43		Property	421 East 5th Street
11.44		Property	510 East 5th Street
11.45		Property	515 East 5th Street
11.46		Property	517 East 5th Street
11.47		Property	519 East 5th Street
11.48		Property	521 East 5th Street
11.49		Property	523 East 5th Street
11.50		Property	518 Polk Street
11.51		Property	511 Fillmore Street
11.52		Property	523 Fillmore Street
11.53		Property	548 Hillside Avenue
11.54		Property	552 Hillside Avenue
11.55		Property	554 Hillside Avenue
11.56		Property	556 Hillside Avenue
11.57		Property	556.5 Hillside Avenue
11.58		Property	557-559 Hillside Avenue
11.59		Property	558 Hillside Avenue
11.60		Property	561 Hillside Avenue
11.61		Property	564 Hillside Avenue
11.62		Property	566 Hillside Avenue
11.63		Property	618 Hillside Avenue
11.64		Property	619 Hillside Avenue
11.65		Property	625 Hillside Avenue
11.66		Property	506-512 Thomas Street
11.67		Property	519 Thomas Street
11.68		Property	532 Thomas Street
11.69		Property	622 Pierce Street
11.70		Property	624 Pierce Street
11.71		Property	632 Pierce Street

A-1-17

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

				MORTGAGE LOAN RESERVE INFORMATION(18)
Loan ID	Footnotes	Property Flag	Deal Name	Ongoing Other Reserves Description	Other Reserves Cap(20)	Holdback(21)	Holdback Amount(21)	Holdback Description(21)	Letter of Credit(21)(22)	Letter of Credit Description(21)
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	NAP	NAP	No	NAP	NAP	No	NAP
13		Loan	Tri-City Center	Special Rollover Reserve: On each Payment Date occurring during the continuance of a Lease Sweep Period, all excess cash shall be paid to lender.	NAP	No	NAP	NAP	No	NAP
14		Loan	Galveston Hotel Portfolio	Seasonality Reserve	$100,000	No	NAP	NAP	No	NAP
14.01		Property	Courtyard Galveston
14.02		Property	TownePlace Suites Galveston
15		Loan	Shoreline Apartments	NAP	NAP	No	NAP	NAP	No	NAP
16		Loan	Brookwood Village	NAP	NAP	No	NAP	NAP	No	NAP
17		Loan	Aloft Columbia Downtown	NAP	NAP	No	NAP	NAP	No	NAP
18		Loan	Hampton Inn & Suites Burlington	NAP	NAP	No	NAP	NAP	No	NAP
19		Loan	Baldwin Square Shopping Center	Special Rollover Reserve: During a Lease Sweep Period, all Available Cash is required to be deposited	NAP	No	NAP	NAP	No	NAP
20		Loan	Indian Run Apartments	NAP	NAP	No	NAP	NAP	No	NAP
21		Loan	Studio School NYC	Liquidity Reserve	NAP	No	NAP	NAP	No	NAP
22		Loan	Pompano Beach Plaza	NAP	NAP	No	NAP	NAP	No	NAP
23		Loan	Shoppes at Sanford	Wal-Mart Reserve (During the continuance of a Wal-Mart Sweep Period all excess cash flow is required to be deposited in the account until such time as the balance of funds equals the then-existing Wal-Mart Reserve Cap)	NAP	No	NAP	NAP	No	NAP
24		Loan	Gateway Station	Special Rollover Reserve: During a Lease Sweep Period, all Available Cash is required to be deposited	NAP	No	NAP	NAP	No	NAP
25		Loan	Town Center Plaza	NAP	NAP	No	NAP	NAP	No	NAP
26		Loan	East Towne Green Bay	NAP	NAP	No	NAP	NAP	No	NAP
27		Loan	Orlando Airport Marriott Lakeside	Seasonality Working Capital Reserve	Seasonality Working Capital Reserve Cap ($500,000)	No	NAP	NAP	No	NAP
28		Loan	Hyatt Place Santa Fe	NAP	NAP	No	NAP	NAP	No	NAP
29		Loan	Broughton Street Collection	NAP	NAP	No	NAP	NAP	No	NAP
30		Loan	Ocean Breeze	NAP	NAP	No	NAP	NAP	No	NAP
31		Loan	Candlewood Suites Boise Meridian	$10,914.75 on each payment date occurring during months of February, March, April, May, June, July, August, September, October and November	NAP	No	NAP	NAP	No	NAP
32		Loan	Torrance Technology Campus	NAP	NAP	No	NAP	NAP	No	NAP
33		Loan	Dayton Medical Office Portfolio	Lease Termination Fees Reserve	NAP	No	NAP	NAP	No	NAP
33.01		Property	Dover Medical Center
33.02		Property	Mason Clinic
33.03		Property	Paragon Lab
34		Loan	Kosmo Village MHC	NAP	NAP	No	NAP	NAP	No	NAP
35		Loan	Country Inn & Suites Buford	$4,580.20 on each payment date occurring during months of February, March, April, May, July, September, October, November and December	NAP	No	NAP	NAP	No	NAP
36		Loan	Red Roof PLUS+ Poughkeepsie	NAP	NAP	No	NAP	NAP	No	NAP
37		Loan	The Meadows	NAP	NAP	No	NAP	NAP	No	NAP
38		Loan	Summit Point	Primary Tenant Reserve (During the continuance of a Primary Tenant Sweep Period all excess cash flow is required to be deposited in the account)	NAP	No	NAP	NAP	No	NAP
39		Loan	Casa Brae	NAP	NAP	No	NAP	NAP	No	NAP
40		Loan	China Gate	NAP	NAP	No	NAP	NAP	No	NAP
41		Loan	Napa Auto	Primary Tenant Reserve (During the continuance of a Primary Tenant Sweep Period all excess cash flow is required to be deposited in the account)	NAP	No	NAP	NAP	No	NAP

A-1-18

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

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT

Loan ID

Footnotes

Property Flag

Deal Name

Appraisal Value Date

Environmental Phase I Report Date (23)

Phase II Performed

Engineering Report Date

Seismic Zone (Y/N)

Seismic Report Date

PML %

Additional Future Debt Permitted

Additional Future Debt Permitted Description

1

Loan

20 Times Square

1/31/2018

12/12/2017

No

2/8/2018

NAP

NAP

NAP

No

NAP

2

Loan

Hilton Clearwater Beach Resort & Spa

12/21/2017

1/2/2018

No

1/2/2018

NAP

NAP

NAP

No

NAP

3

Loan

Aventura Mall

4/16/2018

4/27/2018

No

4/27/2018

NAP

NAP

NAP

Yes

Subject to Lender’s approval and delivery of a Rating Agency Confirmation, Borrower shall be permitted to enter into a PACE Loan for an amount not to exceed $5,000,000.00

4

(24)

Loan

Riverfront Plaza

2/13/2018

2/14/2018

No

2/15/2018

NAP

NAP

NAP

No

NAP

5

(25)

Loan

Queens Place

12/22/2017

12/26/2017

No

12/26/2017

NAP

NAP

NAP

No

NAP

6

Loan

SIXTY Hotel Beverly Hills

7/2/2018

6/19/2018

No

6/19/2018

4

6/20/2018

21.0%

No

NAP

7

Loan

Lakewood Plaza

4/17/2018

6/28/2018

No

5/29/2018

NAP

NAP

NAP

No

NAP

8

Loan

Sahara Center

1/6/2018

9/22/2017

No

9/22/2017

NAP

NAP

NAP

No

NAP

9

Loan

Midway Station

5/7/2018

5/16/2018

No

5/15/2018

NAP

NAP

NAP

No

NAP

10

Loan

Conway Commons

6/29/2018

7/9/2018

No

7/9/2018

NAP

NAP

NAP

No

NAP

11

(26)

Loan

Campus Hill Apartments

3/1/2018

3/9/2018

No

3/9/2018

NAP

NAP

NAP

No

NAP

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-19

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

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT

Loan ID

Footnotes

Property Flag

Deal Name

Appraisal Value Date

Environmental Phase I Report Date (23)

Phase II Performed

Engineering Report Date

Seismic Zone (Y/N)

Seismic Report Date

PML %

Additional Future Debt Permitted

Additional Future Debt Permitted Description

11.72

Property

631 Parkhill Street

11.73

Property

442-444 Pierce Street

12

Loan

Hilton Garden Inn Albuquerque Uptown

6/1/2018

6/22/2018

No

6/25/2018

NAP

NAP

NAP

No

NAP

13

Loan

Tri-City Center

4/20/2018

4/24/2018

No

4/24/2018

4

4/24/2018

10.0%

No

NAP

14

Loan

Galveston Hotel Portfolio

5/16/2018

5/25/2018

No

Various

NAP

NAP

NAP

No

NAP

14.01

Property

Courtyard Galveston

5/25/2018

No

5/30/2018

NAP

NAP

NAP

14.02

Property

TownePlace Suites Galveston

5/25/2018

No

5/25/2018

NAP

NAP

NAP

15

Loan

Shoreline Apartments

5/10/2018

5/21/2018

No

5/18/2018

NAP

NAP

NAP

No

NAP

16

Loan

Brookwood Village

5/4/2018

4/27/2018

No

4/27/2018

NAP

NAP

NAP

No

NAP

17

Loan

Aloft Columbia Downtown

5/8/2018

5/21/2018

No

5/18/2018

NAP

NAP

NAP

Yes

Buyer shall be allowed to incur mezzanine debt in connection with a sale subject to (i) the indebtedness may not be secured by the property, land or improvements, but may only be secured by a pledge of the ownership interests in the buyer, and must be fully non-recourse as to all obligations; (ii) the combined LTV at the time of such mezzanine financing shall not exceed 65%; (iii) the combined minimum DSCR at the time of such mezzanine financing shall be no less than 1.50x; and (iv) the mezzanine financing must be structured as to (a) have a maturity date no earlier than the maturity date of the senior notes, and (b) to the extent the maturity date of such mezzanine financing is later than the maturity date of the senior notes, shall allow prepayment without penalty beginning no later than the maturity date of the senior notes

18

Loan

Hampton Inn & Suites Burlington

3/28/2018

4/6/2018

No

4/5/2018

NAP

NAP

NAP

No

NAP

19

Loan

Baldwin Square Shopping Center

4/19/2018

4/24/2018

No

4/24/2018

NAP

NAP

NAP

No

NAP

20

Loan

Indian Run Apartments

5/3/2018

5/15/2018

No

5/17/2018

NAP

NAP

NAP

No

NAP

21

Loan

Studio School NYC

7/3/2018

7/12/2018

No

7/12/2018

NAP

NAP

NAP

No

NAP

22

Loan

Pompano Beach Plaza

6/1/2018

6/1/2018

No

6/1/2018

NAP

NAP

NAP

No

NAP

23

Loan

Shoppes at Sanford

4/23/2018

3/26/2018

No

3/26/2018

NAP

NAP

NAP

No

NAP

24

Loan

Gateway Station

6/20/2018

6/27/2018

No

6/27/2018

NAP

NAP

NAP

No

NAP

25

Loan

Town Center Plaza

5/25/2018

5/31/2018

No

5/31/2018

NAP

NAP

NAP

Yes

Future mezzanine debt permitted subject to: (i) no event of default; (ii) maximum combined LTV of 68.0%; (iii) minimum combined NOI DSCR of 1.48x; (iv) Intercreditor Agreement required; and (v) Rating Agency Confirmation

26

Loan

East Towne Green Bay

2/15/2018

2/21/2018

No

3/23/2018

NAP

NAP

NAP

No

NAP

27

Loan

Orlando Airport Marriott Lakeside

4/5/2018

4/16/2018

No

4/16/2018

NAP

NAP

NAP

No

NAP

28

Loan

Hyatt Place Santa Fe

6/1/2018

6/21/2018

No

6/25/2018

NAP

NAP

NAP

No

NAP

29

Loan

Broughton Street Collection

6/15/2018

10/3/2017

No

10/3/2017

NAP

NAP

NAP

No

NAP

30

Loan

Ocean Breeze

6/7/2018

6/6/2018

No

6/6/2018

4

6/6/2018

8.0%

No

NAP

31

Loan

Candlewood Suites Boise Meridian

3/15/2018

10/5/2017

No

4/30/2018

NAP

NAP

NAP

No

NAP

32

Loan

Torrance Technology Campus

4/30/2018

8/14/2017

No

5/8/2018

4

5/7/2018

16.0%

Yes

Mezzanine: Combined Min DSCR 1.25x, Combined Max LTV 65.0%, Debt Yield>8.25%, Rating Agency Confirmation

33

Loan

Dayton Medical Office Portfolio

5/22/2018

Various

No

Various

NAP

NAP

NAP

No

NAP

33.01

Property

Dover Medical Center

5/22/2018

5/29/2018

No

5/25/2018

NAP

NAP

NAP

33.02

Property

Mason Clinic

5/22/2018

5/25/2018

No

5/25/2018

NAP

NAP

NAP

33.03

Property

Paragon Lab

5/22/2018

5/29/2018

No

5/29/2018

NAP

NAP

NAP

34

Loan

Kosmo Village MHC

4/13/2018

7/3/2018

No

7/3/2018

NAP

NAP

NAP

No

NAP

35

Loan

Country Inn & Suites Buford

3/25/2018

9/12/2017

No

4/11/2018

NAP

NAP

NAP

No

NAP

36

Loan

Red Roof PLUS+ Poughkeepsie

4/26/2018

5/4/2018

No

5/4/2018

NAP

NAP

NAP

No

NAP

37

Loan

The Meadows

6/7/2018

6/6/2018

No

6/6/2018

4

6/6/2018

10.0%

No

NAP

38

Loan

Summit Point

3/8/2018

3/12/2018

No

3/12/2018

NAP

NAP

NAP

No

NAP

39

Loan

Casa Brae

6/6/2018

6/6/2018

No

6/6/2018

4

6/6/2018

14.0%

No

NAP

40

Loan

China Gate

6/6/2018

6/6/2018

No

6/6/2018

4

6/6/2018

13.0%

No

NAP

41

Loan

Napa Auto

4/4/2018

3/30/2018

No

3/30/2018

NAP

NAP

NAP

No

NAP

A-1-20

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

TOTAL MORTGAGE DEBT INFORMATION

TOTAL DEBT INFORMATION

Loan ID

Footnotes

Property Flag

Deal Name

Cut-off Date Pari Passu Mortgage Debt Balance(4)

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR (10)

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 (10)

Total Debt UW NOI Debt Yield

1

Loan

20 Times Square

$265,000,000

$485,000,000

45.8%

1.29x

4.1%

$150,000,000

55.0%

0.97x

3.4%

2

Loan

Hilton Clearwater Beach Resort & Spa

$132,270,513

NAP

66.5%

1.67x

12.2%

NAP

66.5%

1.67x

12.2%

3

Loan

Aventura Mall

$1,406,700,000

$343,300,000

50.7%

2.07x

8.8%

NAP

50.7%

2.07x

8.8%

4

(24)

Loan

Riverfront Plaza

$145,597,728

NAP

72.5%

1.49x

10.0%

$24,931,118

84.9%

1.13x

8.5%

5

(25)

Loan

Queens Place

NAP

$58,000,000

55.6%

1.36x

7.3%

$10,000,000

61.1%

1.14x

6.6%

6

Loan

SIXTY Hotel Beverly Hills

NAP

NAP

47.1%

2.42x

13.1%

NAP

47.1%

2.42x

13.1%

7

Loan

Lakewood Plaza

NAP

NAP

66.5%

1.50x

8.5%

NAP

66.5%

1.50x

8.5%

8

Loan

Sahara Center

NAP

NAP

58.9%

2.21x

10.3%

NAP

58.9%

2.21x

10.3%

9

Loan

Midway Station

NAP

NAP

72.6%

1.46x

9.6%

NAP

72.6%

1.46x

9.6%

10

Loan

Conway Commons

$47,250,000

NAP

58.7%

1.54x

10.1%

NAP

58.7%

1.54x

10.1%

11

(26)

Loan

Campus Hill Apartments

NAP

NAP

61.4%

1.60x

11.1%

NAP

61.4%

1.60x

11.1%

11.01

Property

302 Summit Street

11.02

Property

306 Summit Street

11.03

Property

308 Summit Street

11.04

Property

214 Warren Square

11.05

Property

424 Birkel Avenue

11.06

Property

426 Birkel Avenue

11.07

Property

428 Birkel Avenue

11.08

Property

438 Birkel Avenue

11.09

Property

440 Birkel Avenue

11.10

Property

462 Birkel Avenue

11.11

Property

109 East Morton Street

11.12

Property

410 South New Street

11.13

Property

412 South New Street

11.14

Property

414 South New Street

11.15

Property

416 South New Street

11.16

Property

418 South New Street

11.17

Property

420 South New Street

11.18

Property

6 West 4th Street A1

11.19

Property

6 West 4th Street A2

11.20

Property

6 West 4th Street A3

11.21

Property

6 West 4th Street A6

11.22

Property

6 West 4th Street A7

11.23

Property

6 West 4th Street A8

11.24

Property

102 East 4th Street

11.25

Property

328 Adams Street

11.26

Property

233 Fifth Street

11.27

Property

429 Webster Street

11.28

Property

443 Webster Street

11.29

Property

451 Webster Street

11.30

Property

220 East 5th Street

11.31

Property

223 East 5th Street

11.32

Property

226 East 5th Street

11.33

Property

227 East 5th Street

11.34

Property

229 East 5th Street

11.35

Property

231 East 5th Street

11.36

Property

305 East 5th Street

11.37

Property

307 East 5th Street

11.38

Property

308 East 5th Street

11.39

Property

309 East 5th Street

11.40

Property

312 East 5th Street

11.41

Property

315 East 5th Street

11.42

Property

325 East 5th Street

11.43

Property

421 East 5th Street

11.44

Property

510 East 5th Street

11.45

Property

515 East 5th Street

11.46

Property

517 East 5th Street

11.47

Property

519 East 5th Street

11.48

Property

521 East 5th Street

11.49

Property

523 East 5th Street

11.50

Property

518 Polk Street

11.51

Property

511 Fillmore Street

11.52

Property

523 Fillmore Street

11.53

Property

548 Hillside Avenue

11.54

Property

552 Hillside Avenue

11.55

Property

554 Hillside Avenue

11.56

Property

556 Hillside Avenue

11.57

Property

556.5 Hillside Avenue

11.58

Property

557-559 Hillside Avenue

11.59

Property

558 Hillside Avenue

11.60

Property

561 Hillside Avenue

11.61

Property

564 Hillside Avenue

11.62

Property

566 Hillside Avenue

11.63

Property

618 Hillside Avenue

11.64

Property

619 Hillside Avenue

11.65

Property

625 Hillside Avenue

11.66

Property

506-512 Thomas Street

11.67

Property

519 Thomas Street

11.68

Property

532 Thomas Street

11.69

Property

622 Pierce Street

11.70

Property

624 Pierce Street

11.71

Property

632 Pierce Street

A-1-21

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

				TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Loan ID	Footnotes	Property Flag	Deal Name	Cut-off Date Pari Passu Mortgage Debt Balance(4)	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR (10)	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 (10)	Total Debt UW NOI Debt Yield
11.72		Property	631 Parkhill Street
11.73		Property	442-444 Pierce Street
12		Loan	Hilton Garden Inn Albuquerque Uptown	NAP	NAP	68.8%	1.77x	13.0%	NAP	68.8%	1.77x	13.0%
13		Loan	Tri-City Center	NAP	NAP	73.7%	1.46x	10.4%	NAP	73.7%	1.46x	10.4%
14		Loan	Galveston Hotel Portfolio	NAP	NAP	59.9%	1.59x	12.7%	NAP	59.9%	1.59x	12.7%
14.01		Property	Courtyard Galveston			59.9%	1.59x	12.7%		59.9%	1.59x	12.7%
14.02		Property	TownePlace Suites Galveston			59.9%	1.59x	12.7%		59.9%	1.59x	12.7%
15		Loan	Shoreline Apartments	NAP	NAP	74.2%	1.42x	10.2%	NAP	74.2%	1.42x	10.2%
16		Loan	Brookwood Village	NAP	NAP	72.7%	1.35x	9.2%	NAP	72.7%	1.35x	9.2%
17		Loan	Aloft Columbia Downtown	NAP	NAP	60.9%	1.66x	13.5%	NAP	60.9%	1.66x	13.5%
18		Loan	Hampton Inn & Suites Burlington	NAP	NAP	64.8%	1.99x	14.9%	NAP	64.8%	1.99x	14.9%
19		Loan	Baldwin Square Shopping Center	NAP	NAP	64.8%	1.49x	10.9%	NAP	64.8%	1.49x	10.9%
20		Loan	Indian Run Apartments	NAP	NAP	61.6%	1.78x	9.5%	NAP	61.6%	1.78x	9.5%
21		Loan	Studio School NYC	NAP	NAP	61.7%	1.36x	8.2%	NAP	61.7%	1.36x	8.2%
22		Loan	Pompano Beach Plaza	NAP	NAP	73.9%	1.36x	9.6%	NAP	73.9%	1.36x	9.6%
23		Loan	Shoppes at Sanford	NAP	NAP	74.8%	1.46x	10.4%	NAP	74.8%	1.46x	10.4%
24		Loan	Gateway Station	NAP	NAP	63.3%	1.70x	12.2%	NAP	63.3%	1.70x	12.2%
25		Loan	Town Center Plaza	NAP	NAP	68.1%	1.50x	9.9%	NAP	68.1%	1.50x	9.9%
26		Loan	East Towne Green Bay	NAP	NAP	67.0%	1.40x	10.6%	NAP	67.0%	1.40x	10.6%
27		Loan	Orlando Airport Marriott Lakeside	$71,791,297	NAP	69.6%	1.68x	13.8%	NAP	69.6%	1.68x	13.8%
28		Loan	Hyatt Place Santa Fe	NAP	NAP	69.3%	1.70x	13.4%	NAP	69.3%	1.70x	13.4%
29		Loan	Broughton Street Collection	NAP	NAP	54.3%	1.86x	9.6%	NAP	54.3%	1.86x	9.6%
30		Loan	Ocean Breeze	NAP	NAP	52.5%	1.83x	9.5%	NAP	52.5%	1.83x	9.5%
31		Loan	Candlewood Suites Boise Meridian	NAP	NAP	39.5%	2.47x	19.3%	NAP	39.5%	2.47x	19.3%
32		Loan	Torrance Technology Campus	$93,750,000	NAP	71.4%	2.27x	10.3%	NAP	71.4%	2.27x	10.3%
33		Loan	Dayton Medical Office Portfolio	NAP	NAP	60.1%	1.54x	11.2%	NAP	60.1%	1.54x	11.2%
33.01		Property	Dover Medical Center			60.1%	1.54x	11.2%		60.1%	1.54x	11.2%
33.02		Property	Mason Clinic			60.1%	1.54x	11.2%		60.1%	1.54x	11.2%
33.03		Property	Paragon Lab			60.1%	1.54x	11.2%		60.1%	1.54x	11.2%
34		Loan	Kosmo Village MHC	NAP	NAP	71.0%	1.36x	9.2%	NAP	71.0%	1.36x	9.2%
35		Loan	Country Inn & Suites Buford	NAP	NAP	54.5%	1.79x	15.4%	NAP	54.5%	1.79x	15.4%
36		Loan	Red Roof PLUS+ Poughkeepsie	NAP	NAP	61.4%	1.88x	15.6%	NAP	61.4%	1.88x	15.6%
37		Loan	The Meadows	NAP	NAP	51.5%	1.93x	9.8%	NAP	51.5%	1.93x	9.8%
38		Loan	Summit Point	NAP	NAP	72.7%	1.36x	10.3%	NAP	72.7%	1.36x	10.3%
39		Loan	Casa Brae	NAP	NAP	59.7%	1.86x	9.5%	NAP	59.7%	1.86x	9.5%
40		Loan	China Gate	NAP	NAP	55.5%	1.84x	9.4%	NAP	55.5%	1.84x	9.4%
41		Loan	Napa Auto	NAP	NAP	63.4%	1.20x	9.4%	NAP	63.4%	1.20x	9.4%

A-1-22

	CSAIL 2018-CX12
	FOOTNOTES TO ANNEX A-1
(1)	“Column” denotes Column Financial, Inc., “Natixis” denotes Natixis Real Estate Capital LLC, “AREF” denotes Argentic Real Estate Finance LLC and “RMF” denotes Rialto Mortgage Finance, LLC.
(2)	Includes loans that at least one of Moody’s, Fitch and DBRS have confirmed, in the context of its inclusion in the Initial Pool Balance, have credit characteristics consistent with an investment grade obligation.
(3)	With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings Original Balance, Cut-off Date Balance and Maturity/ARD reflect the allocated loan amount related to such Mortgaged Property.
	Loan No. 11, Campus Hill Apartments - The mortgage loan documents do not contain provisions permitting the release of either individual mortgaged property, and therefore no allocated loan amounts were established for such mortgaged properties.
	Loan No. 14, Galveston Hotel Portfolio - The mortgage loan documents do not contain provisions permitting the release of either individual mortgaged property, and therefore no allocated loan amounts were established for such mortgaged properties.
(4)	Loan Nos. 1, 2, 3, 4, 5, 10, 27 and 32 are part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool-The Whole Loans-The Serviced Pari Passu Whole Loans”, “-The Non-Serviced Pari Passu Whole Loans”, and “Pooling and Servicing Agreement-Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the prospectus.
(5)	Loan No. 2, Hilton Clearwater Beach Resort & Spa - The whole loan is secured by the borrower’s leasehold interest in the mortgaged property.  The mortgaged property is subject to a ground lease with an initial term of 99 years that extends through February 2079. Ground rent is the greater of (i) 3.0% of room sales and 1.0% of food and beverage sales and (ii) the minimum current annual ground rent of $701,912 until December 31, 2019. Thereafter, the minimum rental amount will be reset every 5 years to an amount equal to the average rental paid by the lessee over the immediately preceding 5 year period.
	Loan No. 19, Baldwin Square Shopping Center - The mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property.  The mortgaged property is subject to a ground lease with an initial term of 99 years that extends through June 2112. Under the ground lease, annual ground rent is equal to the mortgaged real estate taxes due, plus nominal fees.
(6)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
	Loan No. 3, Aventura Mall - Macy’s, Bloomingdale’s, Macy’s Men & Home and Nordstrom (which comprise four of the six anchor tenants) own their respective improvements and are subject to ground leases.
	Loan No. 8, Sahara Center - One of the pad sites, comprising 4,347 SF is ground leased to In-N-Out Burger, under a lease that expires on April 30, 2038.
	Loan No. 22, Pompano Beach Plaza - The mortgaged property includes a 1,750 SF Aroma Joe’s Café building operating under a ground lease between the related borrower, as lessor, and Caffeinated Cousins, LLC d/b/a Aroma Joe’s Coffee, pursuant to which the tenant owns the improvements and is responsible for all expenses, including real estate taxes.
(7)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy.

A-1-23

	Loan No. 3, Aventura Mall - The borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P., which master lease covers a certain portion of the mortgaged property that is currently not occupied. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each, only during (x) a period commencing on the occurrence of the DSCR based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default under the loan agreement, (ii) bankruptcy or insolvency of the borrower, (iii) bankruptcy or insolvency of the property manager (except where such bankruptcy or insolvency does not result in the cash or bank accounts associated with the mortgaged property being subsumed in such proceedings or result in a material adverse effect upon the operations of the mortgaged property or the value or security of the lender’s lien), or (iv) the period of time commencing on the date on which the DSCR (based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the date on which the annual rent under the master lease is reduced to $0 or (ii) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (iii) July 1, 2038; or (iv) the date on which the cancellation fee is paid by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise.
	Loan No. 4, Riverfront Plaza - The third largest tenant at the property, Owens & Minor Medical, Inc., has recently expanded its space to include an additional 11,425 SF and is expected to take occupancy of this additional space in August 2018. Owens & Minor Medical Inc. will begin paying rent for the additional space in August 2018.
(8)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(9)	The classification of the lockbox types is described in the Free Writing Prospectus. See “Description of the Mortgage Pool - Lockbox Accounts” for further details.
	Loan No. 3, Aventura Mall – The borrower has entered into a master lease with the guarantors and Turnberry Retail Holding, L.P., which master lease covers a certain portion of the mortgaged property that is currently not occupied. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each, only during (x) a period commencing on the occurrence of the DSCR based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default under the loan agreement, (ii) bankruptcy or insolvency of the borrower, (iii) bankruptcy or insolvency of the property manager (except where such bankruptcy or insolvency does not result in the cash or bank accounts associated with the mortgaged property being subsumed in such proceedings or result in a material adverse effect upon the operations of the mortgaged property or the value or security of the lender’s lien), or (iv) the period of time commencing on the date on which the DSCR (based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the date on which the annual rent under the master lease is reduced to $0 or (ii) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (iii) July 1, 2038; or (iv) a the date on which the cancellation fee is paid by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise.

A-1-24

(10)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan.
(11)	With regards to all mortgage loans with the exception of the mortgage loans listed below, the Cut-Off Date LTV Ratio and the Maturity Date LTV Ratio are based on the “as-is” Appraised Value even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
	Loan No. 26, East Towne Green Bay - The appraised value for the mortgaged property represents the “as-is” value, which includes the present value of the tax incentives of $1,120,000 as of February 15, 2018.  Based on the “as-is” appraised value of $9,300,000 as of February 15, 2018, without the present value of the tax incentives, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 75.1% and 62.6%, respectively.
(12)	The L component of the prepayment provision represents lockout payments
	The “Def” component of the prepayment provision represents defeasance payment
	The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
	The “O” component of the prepayment provision represents the free payments including the Maturity Date
(13)	Loan No. 3, Aventura Mall - In the event that certain anchor tenants cease operations or seek to assign the related lease, as applicable, to any person or in any manner that is not expressly permitted under the related lease, as applicable, the borrower has the right without the consent of the lender to (x) enter into a ground lease for the entirety of the JCPenney parcel or department store parcel (a “Department Store Ground Lease”) with a tenant that is a third-party or an affiliate of the borrower and (y) obtain the release of the lien on the ground leasehold estate created by the Department Store Ground Lease, including the improvements, from the lien of the mortgage loan upon satisfaction of certain terms and conditions including, without limitation: (i) the Department Store Ground Lease is in form and substance reasonably satisfactory to the lender; (ii) the lessee under the Department Store Ground Lease (or an affiliated guarantor) is a credit-worthy party acceptable to the lender; and (iii) the Department Store Ground Lease expires not less than 20 years after the related maturity date of the mortgage loan.
(14)	Loan Nos. 1, 17, 21, 24, 26, 33 and 38 - One or more of such mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property.
(15)	With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any Mortgaged Property.
(16)	In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring.
(17)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. See “Description of the Mortgage Pool-Tenant Issues-Lease Expirations and Terminations-Terminations” in the prospectus for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
	Loan No. 23, Shoppes at Sanford - The largest tenant, Rue 21, has the option to terminate its lease if Rue 21 does not achieve gross sales of at least $950,000 during the 12-month period of February 1, 2018 through

A-1-25

	January 31, 2019 with 60 days written notice sent within 90 days after the expiration of the measuring period and paying landlord a termination fee of $25,000.
	Loan No. 26, East Towne Green Bay - The largest tenant, Marshalls, may terminate its lease if either of Ross Dress for Less or PetSmart is closed for more than a period of 365 days, at any time after the period but before the closed store reopens.  The second largest tenant, Ross Dress for Less, may terminate its lease if (i) Kohl’s and Marshalls fail to operate in less than 92,170 sf and 21,991 sf, respectively, (ii) a reasonably acceptable replacement is operating aggregately in less than 75% of such area under leases of less than three years and (iii) less than 70% of the leasable floor area on the landlord’s parcel is occupied by operating retailers (not including Ross Dress for Less) under leases of less than three years. If a violation of such co-tenancy provisions exists for 18 consecutive months, Ross Dress for Less will be entitled to pay the lesser of base rent and 2% of gross sales during the preceding month (50% if not open) until cured. If the co-tenancy violation continues on for an additional 12 consecutive months (30 months total), then Ross Dress for Less may terminate its lease at any time before the violation is cured. The third largest tenant, PetSmart, may terminate its lease if Ross Dress for Less and Marshalls (or comparable replacement tenants) fail to remain open to the public, fully-stocked, and staffed for the conduct of their respective businesses.  If such requirement is not satisfied for 30 consecutive days, then, until such requirement is satisfied, PetSmart’s base rent will be reduced by 50%.  If the requirement remains unsatisfied for 365 days after PetSmart begins paying reduced base rent, then, at any time until the related co-tenancy Requirement is satisfied, (i) PetSmart may terminate the lease upon 90 days’ notice; or (ii) the landlord may require PetSmart to either (x) terminate the lease or (y) resume paying the full base rent.
	Loan No. 38, Summit Point - The largest tenant, the State of Texas, has a right to terminate its lease at any time in the event state funding ceases if it is unable to assign it to another state agency or sublease it to a private third party. The second largest tenant, Texas Home Health Skilled Services, LP, has a one-time option to terminate on February 28, 2022 with 9 months’ notice and payment of a termination fee equal to the sum of the unamortized amount of construction allowance, leasing commissions, abated rent and 3 months gross rent. The third largest tenant, Quality Innovation, has a termination option with 3 months’ notice and payment of a termination fee equal to the unamortized lease commissions and two months’ rent in the event the tenant’s contract with the U.S. Department of Veteran Affairs is terminated.
(18)	Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.
(19)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.
(21)	Loan No. 7, Lakewood Plaza - All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $38,220,000. With respect to the Chase Bank lease, the borrower delivered a $2,000,000 letter of credit on July 30, 2018. The letter of credit will be returned to the borrower so long as (a) the borrower delivers an estoppel certificate from Chase Bank stating (i) the borrower has delivered to Chase Bank all approvals, (ii) the borrower has completed landlord’s work and Chase Bank has accepted possession of its premises and delivered the possession date memorandum, (iii) all of Chase Bank’s termination options have expired or been waived, and (iv) the date of the rent commencement date will have occurred; and (b) the debt yield is equal to or greater than 8.1%.  If the borrower has not satisfied the foregoing conditions on or before February 6, 2020, the lender may apply the letter of credit to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.

A-1-26

(22)	Loan No. 5, Queens Place - Provided that no default or event of default has occurred and is continuing, the borrower has an option to replace replacement reserve with a letter of credit with a notional amount of $66,920. Provided that no default or event of default has occurred and is continuing, the borrower also has an option to replace the TI/LC reserve with a letter of credit with a notional amount of $1,338,408.
(23)	Loan No. 4, Riverfront Plaza - The mortgaged property was formerly equipped with a gasoline filling station on the central portion of the mortgaged property from 1964 through 1983, which included two underground storage tanks. A release of gasoline at the mortgaged property was reported in 1988. Based on the removal of the tanks, analytical results, regulatory closure, and redevelopment of the mortgaged property with five sub-grade parking levels and presumed removal of any remaining contaminated soils, the former underground storage tanks are considered a historic recognized environmental condition for which no further action is necessary.
	Loan No. 7, Lakewood Plaza - The Phase I environmental report dated June 28, 2018 identified a recognized environmental condition related to the prior operation of an on-site dry cleaning business.  An opinion of probable cost to determine the reasonable worst case scenario cost to cure the identified environmental condition was prepared by an environmental professional and $145,000 (125% of the cost to cure such environmental condition) was escrowed by the borrower at loan origination. In addition, the borrower obtained an environmental impairment liability (“EIL”) insurance policy from Beazley (Lloyd’s of London Syndicates 623/2623) naming the lender with its successors, assigns and/or affiliates as an additional named insured. The EIL policy has a term of ten years plus 30 days , policy limits of $3,000,000 per incident and in the aggregate, and a deductible of $50,000. The EIL policy premium was paid in full at loan origination. At origination, the borrower also deposited $37,485 into the environmental insurance reserve.
	Loan No. 32, Torrance Technology Campus - In connection with certain remediation efforts related to recognized environmental conditions, the mortgaged property is subject to land use covenant (“LUC”) agreements that restrict the land use and limit certain activity at the mortgaged property.  The related agreement generally prohibits the related mortgaged property from being used for any of the following purposes: (i) a residence; (ii) a hospital for humans; (iii) a public or private school for persons under 21 years of age; and (iv) a day care center for children. The related agreement is perpetual unless terminated by the Department of Toxic Substances Control.  The environmental consultant recommended that the related borrower comply with the LUCs and allow Boeing Satellite Systems to complete remediation.
(24)	Loan No. 4, Riverfront Plaza - The whole loan amortizes based on a non-standard amortization schedule as set forth on Annex F to the prospectus. The UW NOI DSCR (P&I) and UW NCF DSCR (P&I) are calculated based on the aggregate of the twelve debt service payments commencing September 5, 2018.
(25)	Loan No. 5, Queens Place - The mortgaged property benefits from an Industrial and Commercial Incentive Program (“ICIP”) that commenced in the 2002-2003 New York City fiscal year and is scheduled to expire at the end of the 2026-2027 New York City fiscal year.  For the New York City fiscal years through and including June 2018, the mortgaged property received a partial exemption equal to 100% of any tax increase resulting from the construction of the physical improvements on the mortgaged property. Beginning in July 2018, the exemption will decrease by 10% per year until it is phased out at the end of June 2027. The in-place underwriting includes the benefits of the tax abatement.
(26)	Loan No. 11, Campus Hill Apartments - The $10,033,835 subordinate unsecured loan has a 10-year initial term, bears interest at a rate of 12.0% per annum and can be extended up to an extra 5 years. The borrower may be able to re-borrow any amounts that are repaid and the interest rate may change if the borrower and the subordinate lender agree, both of which are subject to senior lender’s consent which may not be unreasonably withheld.

A-1-27