FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-01

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

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

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

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

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

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

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

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms	Loan Purpose	Sponsor
Loan		1	Google Kirkland Campus Phase I	8.2%	KeyBank	KeyBank	$65,000,000	$65,000,000	$65,000,000	$333.63	Refinance	Dee J. McGonigle III; James D. Rivard
Loan	5, 8, 11, 12	2	Aventura Mall	7.5%	MSBNA	MSMCH	$60,000,000	$60,000,000	$60,000,000	$1,155.39	Refinance	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer
Loan	5	3	Sheraton Grand Nashville Downtown	6.3%	AREF	AREF/MSMCH	$50,000,000	$50,000,000	$50,000,000	$331,950.21	Refinance	James M. Lippman
Loan	5	4	Penske Distribution Center	5.0%	MSBNA	MSMCH	$40,000,000	$40,000,000	$40,000,000	$115.51	Acquisition	Global Net Lease, Inc.
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio	5.0%	CCRE	CCRE	$40,000,000	$40,000,000	$40,000,000	$632.82	Refinance	Shahin Daneshvar
Property		5.01	625 East Fordham	4.3%	CCRE	CCRE	$34,500,000	$34,500,000	$34,500,000
Property		5.02	5037-5043 Broadway	0.6%	CCRE	CCRE	$5,000,000	$5,000,000	$5,000,000
Property		5.03	656-660 East Fordham	0.1%	CCRE	CCRE	$500,000	$500,000	$500,000
Loan		6	300 North Greene	4.0%	AREF	AREF	$31,500,000	$31,500,000	$26,591,313	$96.69	Refinance	Sarah Hertz Gordon; Isaac Hertz; William Z. Hertz
Loan	10	7	Eddie Bauer PacSun Distribution Center	3.7%	AREF	AREF	$29,250,000	$29,250,000	$26,064,229	$14.12	Recapitalization	Edward V. LaPuma; Bryan York Colwell
Loan	7	8	Sheffield Office Park	3.6%	AREF	AREF	$28,500,000	$28,500,000	$25,363,810	$56.04	Refinance	The Farbman Family #3, LLC
Loan	6, 7	9	Extended Stay America Portfolio	3.3%	KeyBank	KeyBank	$26,400,000	$26,400,000	$25,711,534	$19,061.37	Acquisition	SRE Opportunity Fund III, L.P.
Property		9.01	ESA Cleveland Brooklyn	0.4%	KeyBank	KeyBank	$3,483,769	$3,483,769	$3,392,918
Property		9.02	ESA Cleveland Beachwood South	0.4%	KeyBank	KeyBank	$2,821,853	$2,821,853	$2,748,264
Property		9.03	ESA Schaumburg I-90	0.3%	KeyBank	KeyBank	$2,707,810	$2,707,810	$2,637,195
Property		9.04	ESA Macon North	0.3%	KeyBank	KeyBank	$2,631,623	$2,631,623	$2,562,995
Property		9.05	ESA Cleveland Airport North Olmsted	0.3%	KeyBank	KeyBank	$2,332,581	$2,332,581	$2,271,751
Property		9.06	ESA Columbus Bradley Park	0.3%	KeyBank	KeyBank	$2,100,713	$2,100,713	$2,045,930
Property		9.07	ESA Cleveland Great Northern Mall	0.3%	KeyBank	KeyBank	$2,015,376	$2,015,376	$1,962,818
Property		9.08	ESA Columbus Airport	0.2%	KeyBank	KeyBank	$1,908,267	$1,908,267	$1,858,502
Property		9.09	ESA Cleveland Middleburg Heights	0.2%	KeyBank	KeyBank	$1,678,783	$1,678,783	$1,635,003
Property		9.10	ESA Cleveland Westlake	0.2%	KeyBank	KeyBank	$1,387,649	$1,387,649	$1,351,462
Property		9.11	ESA Akron Copley East	0.1%	KeyBank	KeyBank	$1,149,644	$1,149,644	$1,119,663
Property		9.12	ESA Akron Copley West	0.1%	KeyBank	KeyBank	$1,010,293	$1,010,293	$983,946
Property		9.13	ESA Chicago Woodfield Mall	0.1%	KeyBank	KeyBank	$787,250	$787,250	$766,720
Property		9.14	ESA Schaumburg Convention Center	0.0%	KeyBank	KeyBank	$384,390	$384,390	$374,366
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio	3.3%	AREF	AREF	$26,100,000	$26,100,000	$24,130,016	$98.09	Acquisition/Recapitalization	Harry J. Kuper, Jr.; Mikael Andersson
Property		10.01	Mathis Church Road	0.3%	AREF	AREF	$2,786,400	$2,786,400	$2,576,087
Property		10.02	Round Rock	0.3%	AREF	AREF	$2,783,705	$2,783,705	$2,573,596
Property		10.03	San Marcos - OAG	0.3%	AREF	AREF	$2,087,800	$2,087,800	$1,930,216
Property		10.04	Conroe	0.2%	AREF	AREF	$1,846,900	$1,846,900	$1,707,499
Property		10.05	San Marcos - Dutton	0.2%	AREF	AREF	$1,785,000	$1,785,000	$1,650,271
Property		10.06	Jensen Drive	0.2%	AREF	AREF	$1,670,400	$1,670,400	$1,544,321
Property		10.07	Sulphur Springs	0.2%	AREF	AREF	$1,452,000	$1,452,000	$1,342,406
Property		10.08	Longview	0.2%	AREF	AREF	$1,385,731	$1,385,731	$1,281,138
Property		10.09	Palestine	0.2%	AREF	AREF	$1,352,660	$1,352,660	$1,250,563
Property		10.10	Huntsville	0.2%	AREF	AREF	$1,296,000	$1,296,000	$1,198,180
Property		10.11	Temple	0.2%	AREF	AREF	$1,208,220	$1,208,220	$1,117,025
Property		10.12	Abilene	0.1%	AREF	AREF	$1,093,400	$1,093,400	$1,010,872
Property		10.13	Waco	0.1%	AREF	AREF	$917,000	$917,000	$847,787
Property		10.14	Rosenberg	0.1%	AREF	AREF	$890,600	$890,600	$823,379
Property		10.15	San Angelo	0.1%	AREF	AREF	$824,765	$824,765	$762,513
Property		10.16	Midland Flower	0.1%	AREF	AREF	$670,000	$670,000	$619,430
Property		10.17	Jacksonville	0.1%	AREF	AREF	$637,000	$637,000	$588,921
Property		10.18	Weatherford	0.1%	AREF	AREF	$530,656	$530,656	$490,603
Property		10.19	Pearsall	0.1%	AREF	AREF	$460,000	$460,000	$425,280
Property		10.20	Groesbeck	0.1%	AREF	AREF	$421,762	$421,762	$389,928
Loan	15	11	Rose Hill Plaza	3.2%	KeyBank	KeyBank	$25,270,000	$25,270,000	$20,828,994	$174.28	Refinance	Combined Holding Company LLC
Loan	5, 6, 7	12	Fidelis Portfolio	2.8%	SMC	SMC	$22,500,000	$22,449,062	$18,549,717	$106.23	Acquisition	Alan Hassenflu
Property		12.01	Victory Lakes Town Center	1.1%	SMC	SMC	$8,852,068	$8,832,028	$7,297,926
Property		12.02	McKinney Towne Crossing	1.1%	SMC	SMC	$8,518,028	$8,498,743	$7,022,533
Property		12.03	Riverstone Shopping Center	0.6%	SMC	SMC	$5,129,905	$5,118,291	$4,229,256
Loan	10	13	The Grove Apartments	2.7%	MSBNA	MSMCH	$21,300,000	$21,300,000	$21,300,000	$83,203.13	Acquisition	Scott A. Smith; Scott Stehman; Howard J. Aaronson; Jeffery C. Jones; Steve J. Oliva
Loan	6	14	Dupont Circle Retail	2.5%	CCRE	CCRE	$19,999,999	$19,999,999	$19,999,999	$780.98	Refinance	Norman Jemal
Property		14.01	Jemal Jefferson	1.5%	CCRE	CCRE	$12,100,000	$12,100,000	$12,100,000
Property		14.02	Jemal Vent	1.0%	CCRE	CCRE	$7,899,999	$7,899,999	$7,899,999
Loan	8	15	Hamilton Crossing	2.4%	SMC	SMC	$19,500,000	$19,500,000	$17,368,844	$111.13	Acquisition	William F. Harmeyer; Hardam Singh Azad
Loan	6, 9	16	Pangea 22	2.4%	SMC	SMC	$18,945,000	$18,945,000	$18,945,000	$45,650.60	Refinance	Pangea Equity Partners, L.P.
Property		16.01	7131 South Yates Boulevard	0.4%	SMC	SMC	$3,055,162	$3,055,162	$3,055,162
Property		16.02	8148 South Ingleside Avenue	0.2%	SMC	SMC	$1,302,937	$1,302,937	$1,302,937
Property		16.03	7800 South Essex Avenue	0.2%	SMC	SMC	$1,287,960	$1,287,960	$1,287,960
Property		16.04	7801 South Essex Avenue	0.2%	SMC	SMC	$1,287,960	$1,287,960	$1,287,960
Property		16.05	7800 South Kingston Avenue	0.2%	SMC	SMC	$1,243,032	$1,243,032	$1,243,032
Property		16.06	8051 South Ingleside Avenue	0.2%	SMC	SMC	$1,198,103	$1,198,103	$1,198,103
Property		16.07	8236 South Maryland Avenue	0.1%	SMC	SMC	$1,168,150	$1,168,150	$1,168,150
Property		16.08	7801 South Kingston Avenue	0.1%	SMC	SMC	$1,138,198	$1,138,198	$1,138,198
Property		16.09	8241-8249 South Ellis Avenue	0.1%	SMC	SMC	$1,033,364	$1,033,364	$1,033,364
Property		16.10	7941 South Marquette Avenue	0.1%	SMC	SMC	$778,767	$778,767	$778,767
Property		16.11	7850 South Constance Avenue	0.1%	SMC	SMC	$688,909	$688,909	$688,909
Property		16.12	6954 South Calumet Avenue	0.1%	SMC	SMC	$629,004	$629,004	$629,004
Property		16.13	722 South Racine Avenue	0.1%	SMC	SMC	$599,051	$599,051	$599,051
Property		16.14	6933 South Indiana Avenue	0.1%	SMC	SMC	$539,146	$539,146	$539,146
Property		16.15	6033 South Vernon Avenue	0.1%	SMC	SMC	$464,265	$464,265	$464,265
Property		16.16	7020 South Merrill Avenue	0.1%	SMC	SMC	$464,265	$464,265	$464,265
Property		16.17	8440 South Drexel Avenue	0.1%	SMC	SMC	$419,336	$419,336	$419,336
Property		16.18	2045 East 75th Street	0.0%	SMC	SMC	$389,383	$389,383	$389,383
Property		16.19	2817 East 77th Street	0.0%	SMC	SMC	$344,455	$344,455	$344,455
Property		16.20	1511 East 73rd Street	0.0%	SMC	SMC	$314,502	$314,502	$314,502
Property		16.21	7201 South Calumet Avenue	0.0%	SMC	SMC	$314,502	$314,502	$314,502
Property		16.22	2051 East 75th Street	0.0%	SMC	SMC	$284,549	$284,549	$284,549
Loan	6	17	North Atlanta Hotel Portfolio	2.1%	SMC	SMC	$16,950,000	$16,950,000	$12,947,841	$67,529.88	Acquisition	Gustavo Blanco

A-1-1 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms	Loan Purpose	Sponsor
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta	0.7%	SMC	SMC	$5,945,000	$5,945,000	$4,541,293
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta	0.7%	SMC	SMC	$5,535,000	$5,535,000	$4,228,101
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw	0.7%	SMC	SMC	$5,470,000	$5,470,000	$4,178,447
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	2.0%	AREF	AREF	$16,000,000	$16,000,000	$14,736,576	$34,632.03	Refinance	JPC Charities; Oron Zarum
Property		18.01	Lakeside Pointe at Nora	1.4%	AREF	AREF	$10,794,939	$10,794,939	$9,942,528
Property		18.02	Fox Club Apartments	0.7%	AREF	AREF	$5,205,061	$5,205,061	$4,794,048
Loan	5	19	1001 Frontier Road	1.9%	SMC	SMC	$14,900,000	$14,900,000	$14,900,000	$134.44	Refinance	Normandy Real Estate Management, LLC
Loan		20	One Sound Shore	1.9%	KeyBank	KeyBank	$14,750,000	$14,750,000	$12,211,072	$247.65	Refinance	Joseph Simone; John Fareri
Loan		21	College Square	1.7%	MSBNA	MSMCH	$13,466,875	$13,466,875	$11,724,843	$106.80	Acquisition	Ronen Armony
Loan	9, 16	22	Mama Shelter LA	1.7%	KeyBank	KeyBank	$13,300,000	$13,300,000	$12,266,207	$190,000.00	Acquisition	GEM Realty Evergreen Fund, L.P.; GEM Realty Evergreen Fund PF-NM, L.P.
Loan	9	23	Fairfield Inn Perimeter Center	1.7%	SMC	SMC	$13,150,000	$13,150,000	$10,956,516	$115,350.88	Acquisition	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan		24	Jamestown Villas	1.6%	MSBNA	MSMCH	$12,500,000	$12,500,000	$11,552,235	$189,393.94	Refinance	James C. Lieber, Jr.
Loan	7, 17	25	Champions Stonebridge	1.4%	SMC	SMC	$11,475,000	$11,475,000	$11,475,000	$159.33	Acquisition	Anthony Tarantino
Loan	9	26	Fairfield Inn Buckhead	1.4%	SMC	SMC	$11,200,000	$11,200,000	$9,331,785	$97,391.30	Acquisition	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan	18	27	Hampton Inn Houston Airport	1.3%	MSBNA	MSMCH	$10,000,000	$10,000,000	$8,708,570	$102,040.82	Refinance	XE Hospitality
Loan		28	1714 West Division Street	1.2%	CCRE	CCRE	$9,300,000	$9,300,000	$8,460,996	$393.92	Refinance	David Dushey; Joseph Dushey
Loan		29	Gateway Oaks	1.1%	SMC	SMC	$8,500,000	$8,500,000	$8,500,000	$55.71	Acquisition	Jeffrey J. Katke; Daniel P. Culler; Richard M. Kent
Loan		30	Park South Apartments	1.1%	MSBNA	MSMCH	$8,500,000	$8,500,000	$7,188,733	$62,043.80	Refinance	Scott I. Asner; Michael Gortenburg
Loan	19	31	Kohl’s - Centerville	0.8%	KeyBank	KeyBank	$6,100,000	$6,085,930	$5,014,343	$79.34	Acquisition	Richard A. Darrow; Porter Vaughan; Erwin Skadron; Jack LaPoint; Berlin C. Hall; John Lin; Ryoko Wong; Brad Bodley
Loan	6, 19	32	Sperry Retail Portfolio II	0.3%	KeyBank	KeyBank	$2,000,000	$2,000,000	$1,649,902	$79.34	Acquisition	Richard A. Darrow; Porter Vaughan; Erwin Skadron; Jack LaPoint; Berlin C. Hall; John Lin; Ryoko Wong; Brad Bodley
Property		32.01	IHOP	0.1%	KeyBank	KeyBank	$1,000,000	$1,000,000	$824,951
Property		32.02	Fresenius	0.1%	KeyBank	KeyBank	$1,000,000	$1,000,000	$824,951
Loan	20	33	West LA Westgate	0.9%	MSBNA	MSMCH	$7,500,000	$7,500,000	$7,500,000	$468.75	Refinance	Michael Sabourian
Loan	21, 22	34	Sunflower Plaza	0.9%	MSBNA	MSMCH	$7,369,000	$7,369,000	$4,711,029	$272.93	Acquisition	Joshua M. Childress; Joshua M. Childress Revocable Trust
Loan	23	35	AVR Homewood Suites Lubbock	0.9%	CCRE	CCRE	$7,300,000	$7,300,000	$6,800,766	$98,648.65	Acquisition	Allan V. Rose
Loan	24	36	755 North Wells	0.8%	MSBNA	MSMCH	$6,450,000	$6,450,000	$6,010,859	$424.71	Refinance	Hymie Mishan
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	0.8%	SMC	SMC	$6,280,000	$6,280,000	$5,491,225	$66.76	Refinance	Nikita Turik; Alexander Turik
Property		37.01	Michigan City Self Storage	0.3%	SMC	SMC	$2,580,000	$2,580,000	$2,255,950
Property		37.02	Hobart Self Storage	0.3%	SMC	SMC	$2,050,000	$2,050,000	$1,792,518
Property		37.03	Merrillville Self Storage	0.2%	SMC	SMC	$1,650,000	$1,650,000	$1,442,759
Loan		38	StoragePro Self Storage	0.8%	MSBNA	MSMCH	$6,050,000	$6,050,000	$6,050,000	$96.64	Acquisition	Joseph Oliver Tobin II
Loan	9	39	Fairfield Inn Alpharetta	0.8%	SMC	SMC	$6,000,000	$6,000,000	$4,999,170	$68,181.82	Acquisition	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer
Loan		40	Mitchells Park Apartments	0.6%	MSBNA	MSMCH	$4,750,000	$4,750,000	$3,912,180	$38,934.43	Refinance	Scott I. Asner; Michael Gortenburg
Loan		41	A&M Super Storage	0.6%	SMC	SMC	$4,400,000	$4,400,000	$4,400,000	$82.51	Refinance	E. Hubbard Kennady, III
Loan		42	One Salem Tower	0.5%	SMC	SMC	$4,300,000	$4,300,000	$3,855,105	$83.88	Acquisition	Joel Schneider; David Kaufman
Loan		43	1510 East Bell Road	0.5%	AREF	AREF	$4,250,000	$4,250,000	$3,802,716	$45.56	Refinance	Keith Ricker; Nicole Ricker; Aliana Cassett, Trustee of the Howie Land Trust
Loan		44	West Pointe Shopping Center	0.5%	MSBNA	MSMCH	$4,230,000	$4,225,180	$3,517,260	$76.54	Acquisition	Gregory M. Cervenka
Loan		45	FedEx Distribution - Harrison	0.5%	AREF	AREF	$4,100,000	$4,100,000	$4,100,000	$69.11	Acquisition	Maria Dolores Nardi a/k/a Maria Dolores Nardi Ariza
Loan		46	83 East Ave Norwalk	0.4%	MSBNA	MSMCH	$3,515,000	$3,515,000	$2,973,180	$90.66	Acquisition	Raymond Mastroianni; Henry H. Sung; Michael W. Tenore
Loan		47	Luster Self Storage	0.4%	SMC	SMC	$3,225,000	$3,225,000	$3,160,798	$44.92	Acquisition	Crystal View Capital Fund II LLC
Loan	26	48	Foothills Corporate Center	0.4%	SMC	SMC	$3,200,000	$3,200,000	$2,928,883	$77.89	Refinance	Curt Feuer
Loan		49	216 Chartres Street	0.4%	MSBNA	MSMCH	$2,800,000	$2,800,000	$2,329,440	$215,384.62	Refinance	Michael K. Craven; Daniel J. Craven
Loan		50	Walmart Retail Center Puyallup	0.3%	MSBNA	MSMCH	$2,650,000	$2,650,000	$2,464,360	$288.14	Acquisition	Dr. Peter Wong
Loan	27	51	Ashton Square	0.3%	MSBNA	MSMCH	$2,150,000	$2,150,000	$2,150,000	$217.96	Refinance	Water Street Acquisitions, LLC

A-1-2 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address
Loan		1	Google Kirkland Campus Phase I	Dee J. McGonigle III; James D. Rivard	1	Office	Suburban	Fee	N/A	N/A	747, 777 and 787 Sixth Street South
Loan	5, 8, 11, 12	2	Aventura Mall	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer	1	Retail	Super Regional Mall	Fee	N/A	N/A	19501 Biscayne Boulevard
Loan	5	3	Sheraton Grand Nashville Downtown	James M. Lippman; JRK-Holdings, Limited Partnership	1	Hospitality	Full Service	Fee	N/A	8/27/2032	623 Union Street
Loan	5	4	Penske Distribution Center	Global Net Lease Operating Partnership, L.P.	1	Industrial	Warehouse Distribution	Fee	N/A	N/A	15520 Wayne Road
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio	Shahin Daneshvar	3
Property		5.01	625 East Fordham			Office	Medical	Fee	N/A	N/A	625 East Fordham Road
Property		5.02	5037-5043 Broadway			Office	Medical	Fee	N/A	N/A	5037-5043 Broadway
Property		5.03	656-660 East Fordham			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	656-660 East Fordham Road
Loan		6	300 North Greene	Sarah Hertz Gordon; Isaac Hertz; William Z. Hertz	1	Office	CBD	Fee	N/A	N/A	300 North Greene Street
Loan	10	7	Eddie Bauer PacSun Distribution Center	LCN North American Fund II REIT	1	Industrial	Flex	Fee	N/A	N/A	6600 Alum Creek Drive
Loan	7	8	Sheffield Office Park	The Farbman Family #3, LLC	1	Office	Suburban	Fee	N/A	N/A	3250, 3290 and 3310 West Big Beaver Road
Loan	6, 7	9	Extended Stay America Portfolio	SRE Opportunity Fund III, L.P.	14
Property		9.01	ESA Cleveland Brooklyn			Hospitality	Extended Stay	Fee	N/A	11/14/2038	10300 Cascade Crossing
Property		9.02	ESA Cleveland Beachwood South			Hospitality	Extended Stay	Fee	N/A	11/14/2038	3820 Orange Place
Property		9.03	ESA Schaumburg I-90			Hospitality	Extended Stay	Fee	N/A	11/14/2038	2000 North Roselle Road
Property		9.04	ESA Macon North			Hospitality	Extended Stay	Fee	N/A	11/14/2038	3980 Riverside Drive
Property		9.05	ESA Cleveland Airport North Olmsted			Hospitality	Extended Stay	Fee	N/A	11/14/2038	24851 Country Club Boulevard
Property		9.06	ESA Columbus Bradley Park			Hospitality	Extended Stay	Fee	N/A	11/14/2038	1721 Rollins Way
Property		9.07	ESA Cleveland Great Northern Mall			Hospitality	Extended Stay	Fee	N/A	11/14/2038	25801 Country Club Boulevard
Property		9.08	ESA Columbus Airport			Hospitality	Extended Stay	Fee	N/A	11/14/2038	5020 Armour Road
Property		9.09	ESA Cleveland Middleburg Heights			Hospitality	Extended Stay	Fee	N/A	11/14/2038	17552 Rosbough Boulevard
Property		9.10	ESA Cleveland Westlake			Hospitality	Extended Stay	Fee	N/A	11/14/2038	30360 Clemens Road
Property		9.11	ESA Akron Copley East			Hospitality	Extended Stay	Fee	N/A	11/14/2038	185 Montrose West Avenue
Property		9.12	ESA Akron Copley West			Hospitality	Extended Stay	Fee	N/A	11/14/2038	170 Montrose West Avenue
Property		9.13	ESA Chicago Woodfield Mall			Hospitality	Extended Stay	Fee	N/A	11/14/2038	1200 American Lane
Property		9.14	ESA Schaumburg Convention Center			Hospitality	Extended Stay	Fee	N/A	11/14/2038	51 East State Parkway
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio	SVEA Real Estate Group, LLC	20
Property		10.01	Mathis Church Road			Office	Medical	Fee	N/A	N/A	16910 Mathis Church Road
Property		10.02	Round Rock			Office	Single Tenant	Fee	N/A	N/A	1101 East Old Settlers Boulevard
Property		10.03	San Marcos - OAG			Office	Single Tenant	Fee	N/A	N/A	250 South Foxtail Run
Property		10.04	Conroe			Office	Single Tenant	Fee	N/A	N/A	4301 South Loop 336 East
Property		10.05	San Marcos - Dutton			Office	Suburban	Fee	N/A	N/A	1901 Dutton Drive
Property		10.06	Jensen Drive			Office	Single Tenant	Fee	N/A	N/A	9716 Jensen Drive
Property		10.07	Sulphur Springs			Office	Suburban	Fee	N/A	N/A	1400 College Street
Property		10.08	Longview			Office	Single Tenant	Fee	N/A	N/A	1750 North Eastman Road
Property		10.09	Palestine			Office	Single Tenant	Fee	N/A	N/A	1670 Highway 155
Property		10.10	Huntsville			Office	Single Tenant	Fee	N/A	N/A	3365 Collard Road
Property		10.11	Temple			Office	Single Tenant	Fee	N/A	N/A	1497 Country View Lane
Property		10.12	Abilene			Office	Single Tenant	Fee	N/A	N/A	3610 Vine Street
Property		10.13	Waco			Office	Single Tenant	Fee	N/A	N/A	1711 Herring Avenue
Property		10.14	Rosenberg			Office	Single Tenant	Fee	N/A	N/A	711 Highway 36 North
Property		10.15	San Angelo			Office	Single Tenant	Fee	N/A	N/A	1070 Gateway Drive
Property		10.16	Midland Flower			Industrial	Flex	Fee	N/A	N/A	3800 South County Road 1276
Property		10.17	Jacksonville			Office	Single Tenant	Fee	N/A	N/A	2028 East Rusk Street
Property		10.18	Weatherford			Office	Suburban	Fee	N/A	N/A	1950 Clear Lake Road
Property		10.19	Pearsall			Office	Single Tenant	Fee	N/A	N/A	1009 North Oak Street
Property		10.20	Groesbeck			Office	Single Tenant	Fee	N/A	N/A	303 South Waco Street
Loan	15	11	Rose Hill Plaza	Combined Holding Company LLC	1	Retail	Anchored	Fee	N/A	N/A	6020-6146 Rose Hill Drive and 5115-5117 Franconia Road
Loan	5, 6, 7	12	Fidelis Portfolio	Alan Hassenflu	3
Property		12.01	Victory Lakes Town Center			Retail	Anchored	Fee	N/A	N/A	2520 Gulf Freeway South
Property		12.02	McKinney Towne Crossing			Retail	Anchored	Fee	N/A	N/A	8800 State Highway 121
Property		12.03	Riverstone Shopping Center			Retail	Anchored	Fee	N/A	N/A	5730 Highway 6
Loan	10	13	The Grove Apartments	Scott A. Smith; Scott Stehman; Howard J. Aaronson; Jeffrey C. Jones; Steve J. Oliva	1	Multifamily	Garden	Fee	N/A	N/A	2901 North Rainbow Boulevard
Loan	6	14	Dupont Circle Retail	Norman Jemal; James P. Ventura	2
Property		14.01	Jemal Jefferson			Retail	Urban Retail	Fee	N/A	N/A	1212-1214 18th Street Northwest
Property		14.02	Jemal Vent			Retail	Urban Retail	Fee	N/A	N/A	1216 18th Street Northwest
Loan	8	15	Hamilton Crossing	William F. Harmeyer; Hardam Singh Azad	1	Retail	Anchored	Fee	N/A	N/A	111-221 Hamilton Crossing Drive
Loan	6, 9	16	Pangea 22	Pangea Equity Partners, L.P.	22
Property		16.01	7131 South Yates Boulevard			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	7131 South Yates Boulevard
Property		16.02	8148 South Ingleside Avenue			Multifamily	Garden	Fee	N/A	N/A	8148 South Ingleside Avenue
Property		16.03	7800 South Essex Avenue			Multifamily	Garden	Fee	N/A	N/A	7800 South Essex Avenue
Property		16.04	7801 South Essex Avenue			Multifamily	Garden	Fee	N/A	N/A	7801 South Essex Avenue
Property		16.05	7800 South Kingston Avenue			Multifamily	Garden	Fee	N/A	N/A	7800 South Kingston Avenue
Property		16.06	8051 South Ingleside Avenue			Multifamily	Garden	Fee	N/A	N/A	8051 South Ingleside Avenue
Property		16.07	8236 South Maryland Avenue			Multifamily	Garden	Fee	N/A	N/A	8236 South Maryland Avenue
Property		16.08	7801 South Kingston Avenue			Multifamily	Garden	Fee	N/A	N/A	7801 South Kingston Avenue
Property		16.09	8241-8249 South Ellis Avenue			Multifamily	Garden	Fee	N/A	N/A	8241-8249 South Ellis Avenue
Property		16.10	7941 South Marquette Avenue			Multifamily	Garden	Fee	N/A	N/A	7941 South Marquette Avenue
Property		16.11	7850 South Constance Avenue			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	7850 South Constance Avenue
Property		16.12	6954 South Calumet Avenue			Multifamily	Garden	Fee	N/A	N/A	6954 South Calumet Avenue
Property		16.13	722 South Racine Avenue			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	722 South Racine Avenue
Property		16.14	6933 South Indiana Avenue			Multifamily	Garden	Fee	N/A	N/A	6933 South Indiana Avenue
Property		16.15	6033 South Vernon Avenue			Multifamily	Garden	Fee	N/A	N/A	6033 South Vernon Avenue
Property		16.16	7020 South Merrill Avenue			Multifamily	Garden	Fee	N/A	N/A	7020 South Merrill Avenue
Property		16.17	8440 South Drexel Avenue			Multifamily	Garden	Fee	N/A	N/A	8440 South Drexel Avenue
Property		16.18	2045 East 75th Street			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	2045 East 75th Street
Property		16.19	2817 East 77th Street			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	2817 East 77th Street
Property		16.20	1511 East 73rd Street			Multifamily	Garden	Fee	N/A	N/A	1511 East 73rd Street
Property		16.21	7201 South Calumet Avenue			Multifamily	Garden	Fee	N/A	N/A	7201 South Calumet Avenue
Property		16.22	2051 East 75th Street			Mixed Use	Multifamily & Retail	Fee	N/A	N/A	2051 East 75th Street
Loan	6	17	North Atlanta Hotel Portfolio	Gustavo Blanco	3

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta			Hospitality	Extended Stay	Fee	N/A	4/7/2033	7925 Westside Parkway
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta			Hospitality	Limited Service	Fee	N/A	4/7/2035	12730 Deerfield Parkway
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw			Hospitality	Extended Stay	Fee	N/A	4/7/2033	1074 Cobb Place Boulevard Northwest
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	JPC Charities; Oron Zarum	2
Property		18.01	Lakeside Pointe at Nora			Multifamily	Garden	Fee	N/A	N/A	9000 North College Avenue
Property		18.02	Fox Club Apartments			Multifamily	Garden	Fee	N/A	N/A	4401 South Keystone Avenue
Loan	5	19	1001 Frontier Road	Normandy Real Estate Management, LLC	1	Office	Suburban	Fee	N/A	N/A	1001 Frontier Road
Loan		20	One Sound Shore	Joseph Simone; John Fareri	1	Office	Suburban	Fee	N/A	N/A	1 Sound Shore Drive
Loan		21	College Square	Ronen Armony	1	Retail	Anchored	Fee	N/A	N/A	4760 North Pershing Avenue
Loan	9, 16	22	Mama Shelter LA	GEM Realty Evergreen Fund, L.P.; GEM Realty Evergreen Fund PF-NM, L.P.	1	Hospitality	Full Service	Fee	N/A	12/4/2033	6500-6514 Selma Avenue & 1557 North Wilcox Avenue
Loan	9	23	Fairfield Inn Perimeter Center	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer	1	Hospitality	Limited Service	Fee	N/A	4/7/2035	1145 Hammond Drive
Loan		24	Jamestown Villas	James C. Lieber, Jr.	1	Multifamily	Garden	Fee	N/A	N/A	5850-5995 North London Avenue
Loan	7, 17	25	Champions Stonebridge	Anthony Tarantino	1	Retail	Shadow Anchored	Fee	N/A	N/A	6817, 6935 & 6943 FM 160 West
Loan	9	26	Fairfield Inn Buckhead	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer	1	Hospitality	Limited Service	Fee	N/A	4/7/2035	3092 Piedmont Road Northeast
Loan	18	27	Hampton Inn Houston Airport	Amirali Zindani	1	Hospitality	Limited Service	Fee	N/A	7/14/2026	15831 John F Kennedy Boulevard
Loan		28	1714 West Division Street	David Dushey	1	Mixed Use	Office & Retail	Fee	N/A	N/A	1714 West Division Street
Loan		29	Gateway Oaks	Jeffrey J. Katke; Daniel P. Culler; Richard M. Kent	1	Industrial	Flex	Fee	N/A	N/A	877-889 Franklin Gateway Southeast
Loan		30	Park South Apartments	Scott I. Asner; Michael Gortenburg	1	Multifamily	Garden	Fee	N/A	N/A	10801-10917 State Line Road
Loan	19	31	Kohl’s - Centerville	Richard A. Darrow; Porter Vaughan; Erwin Skadron; Jack LaPoint; Berlin C. Hall; John Lin; Ryoko Wong; Brad Bodley	1	Retail	Single Tenant	Fee	N/A	N/A	26 South 400 West
Loan	6, 19	32	Sperry Retail Portfolio II	Richard A. Darrow; Porter Vaughan; Erwin Skadron; Jack LaPoint; Berlin C. Hall; John Lin; Ryoko Wong; Brad Bodley	2
Property		32.01	IHOP			Retail	Single Tenant	Fee	N/A	N/A	428 Ponce de Leon Avenue Northeast
Property		32.02	Fresenius			Office	Medical	Fee	N/A	N/A	5020 English Towne Drive
Loan	20	33	West LA Westgate	Madjid Sabourian a/k/a Michael Sabourian; Haleh Emrani	1	Office	Single Tenant	Fee	N/A	N/A	11821 Mississippi Avenue and 2050 South Westgate Avenue
Loan	21, 22	34	Sunflower Plaza	Joshua M. Childress; Joshua M. Childress Revocable Trust	1	Retail	Unanchored	Leasehold	10/19/2023	N/A	3929, 3931 and 3941 South Bristol Street
Loan	23	35	AVR Homewood Suites Lubbock	Allan V. Rose	1	Hospitality	Extended Stay	Fee	N/A	2/28/2035	5320 West Loop 289
Loan	24	36	755 North Wells	Hymie Mishan; Saul Sutton	1	Mixed Use	Office & Retail	Fee	N/A	N/A	755 North Wells Street
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	Nikita Turik; Alexander Turik	3
Property		37.01	Michigan City Self Storage			Self Storage	Self Storage	Fee	N/A	N/A	7176 West US Highway 20
Property		37.02	Hobart Self Storage			Self Storage	Self Storage	Fee	N/A	N/A	1710 East State Road 130
Property		37.03	Merrillville Self Storage			Self Storage	Self Storage	Fee	N/A	N/A	850 East 61st Avenue
Loan		38	StoragePro Self Storage	Joseph Oliver Tobin II	1	Self Storage	Self Storage	Fee	N/A	N/A	1435 Sebastopol Road
Loan	9	39	Fairfield Inn Alpharetta	Driftwood Acquisition & Development L.P.; Carlos J. Rodriguez; David Buddemeyer	1	Hospitality	Limited Service	Fee	N/A	4/7/2035	11385 Haynes Bridge Road
Loan		40	Mitchells Park Apartments	Scott I. Asner; Michael Gortenburg	1	Multifamily	Garden	Fee	N/A	N/A	1119 Medlin Street
Loan		41	A&M Super Storage	E. Hubbard Kennady, III	1	Self Storage	Self Storage	Fee	N/A	N/A	17333 Highway 6 South
Loan		42	One Salem Tower	Joel Schneider; David Kaufman	1	Office	CBD	Fee	N/A	N/A	119 Brookstown Avenue
Loan		43	1510 East Bell Road	Keith Ricker; Nicole Ricker; Aliana Cassett, Trustee of the Howie Land Trust	1	Mixed Use	Retail & Self Storage	Fee	N/A	N/A	1510 East Bell Road
Loan		44	West Pointe Shopping Center	Gregory M. Cervenka	1	Retail	Shadow Anchored	Fee	N/A	N/A	2708 and 2900 West Kings Highway
Loan		45	FedEx Distribution - Harrison	Maria Dolores Nardi a/k/a Maria Dolores Nardi Ariza; Maria de los Angeles Nardi; Maria Jose Nardi	1	Industrial	Warehouse Distribution	Fee	N/A	N/A	5420 Highway 65 South
Loan		46	83 East Ave Norwalk	Raymond Mastroianni; Henry H. Sung; Michael W. Tenore	1	Office	Suburban	Fee	N/A	N/A	83 East Avenue
Loan		47	Luster Self Storage	Crystal View Capital Fund II LLC	1	Self Storage	Self Storage	Fee	N/A	N/A	2739 US Highway 50
Loan	26	48	Foothills Corporate Center	Curt Feuer	1	Office	Suburban	Fee	N/A	N/A	3930 East Ray Road
Loan		49	216 Chartres Street	Michael K. Craven; Daniel J. Craven	1	Multifamily	Mid Rise	Fee	N/A	N/A	216 Chartres Street
Loan		50	Walmart Retail Center Puyallup	Dr. Peter Wong	1	Retail	Shadow Anchored	Fee	N/A	N/A	16420 State Route 161
Loan	27	51	Ashton Square	Zachary S. Mendelsohn; Jacob F. Sinn	1	Retail	Unanchored	Fee	N/A	N/A	8130 Ashton Avenue

A-1-4 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate
Loan		1	Google Kirkland Campus Phase I	Kirkland	King	WA	98033	2008, 2009	N/A	194,825	SF	100.0%	12/1/2018	$159,000,000	10/30/2018	4.8500%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Loan	5, 8, 11, 12	2	Aventura Mall	Aventura	Miami-Dade	FL	33180	1983	2017	1,217,508	SF	92.8%	2/14/2018	$3,450,000,000	4/16/2018	4.1213%	0.01535%	0.00250%	0.00000%	0.00125%	0.00879%
Loan	5	3	Sheraton Grand Nashville Downtown	Nashville	Davidson	TN	37219	1975	2014, 2017	482	Rooms	79.8%	8/31/2018	$276,500,000	9/13/2018	5.0350%	0.01660%	0.00250%	0.00000%	0.00250%	0.00879%
Loan	5	4	Penske Distribution Center	Romulus	Wayne	MI	48174	2018	N/A	606,000	SF	100.0%	12/1/2018	$126,600,000	11/1/2018	4.6300%	0.01847%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio							63,209	SF	100.0%		$67,480,000		5.6150%	0.03660%	0.00250%	0.02250%	0.00000%	0.00879%
Property		5.01	625 East Fordham	Bronx	Bronx	NY	10458	1998	2005	49,895	SF	100.0%	11/1/2018	$57,880,000	10/5/2018
Property		5.02	5037-5043 Broadway	New York	New York	NY	10034	1958	N/A	9,029	SF	100.0%	11/1/2018	$7,100,000	10/5/2018
Property		5.03	656-660 East Fordham	Bronx	Bronx	NY	10458	1931	N/A	4,285	SF	100.0%	11/1/2018	$2,500,000	10/5/2018
Loan		6	300 North Greene	Greensboro	Guilford	NC	27401	1989	N/A	325,771	SF	75.3%	10/30/2018	$51,000,000	8/24/2018	5.7710%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	10	7	Eddie Bauer PacSun Distribution Center	Groveport	Franklin	OH	43125	1993	2000	2,071,908	SF	100.0%	12/6/2018	$52,000,000	10/1/2018	5.2200%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	7	8	Sheffield Office Park	Troy	Oakland	MI	48084	1973	2012	508,595	SF	71.7%	11/6/2018	$47,000,000	10/24/2018	5.1600%	0.06410%	0.00250%	0.05000%	0.00000%	0.00879%
Loan	6, 7	9	Extended Stay America Portfolio							1,385	Rooms	62.9%		$45,550,000		5.2710%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Property		9.01	ESA Cleveland Brooklyn	Brooklyn	Cuyahoga	OH	44144	1999	2015	104	Rooms	74.1%	10/31/2018	$4,900,000	10/23/2018
Property		9.02	ESA Cleveland Beachwood South	Beachwood	Cuyahoga	OH	44122	2002	2015	113	Rooms	56.9%	10/31/2018	$4,000,000	10/23/2018
Property		9.03	ESA Schaumburg I-90	Schaumburg	Cook	IL	60195	2002	2012-2013	128	Rooms	60.5%	10/31/2018	$4,200,000	10/23/2018
Property		9.04	ESA Macon North	Macon	Bibb	GA	31210	1998	2017	73	Rooms	85.7%	10/31/2018	$4,075,000	10/18/2018
Property		9.05	ESA Cleveland Airport North Olmsted	North Olmsted	Cuyahoga	OH	44070	1998	2016	127	Rooms	62.1%	10/31/2018	$3,450,000	10/23/2018
Property		9.06	ESA Columbus Bradley Park	Columbus	Muscogee	GA	31904	2000	2017	92	Rooms	61.5%	10/31/2018	$3,250,000	10/18/2018
Property		9.07	ESA Cleveland Great Northern Mall	North Olmsted	Cuyahoga	OH	44070	1997	2016	92	Rooms	73.4%	10/31/2018	$3,250,000	10/23/2018
Property		9.08	ESA Columbus Airport	Columbus	Muscogee	GA	31904	1997	2017	108	Rooms	61.5%	10/31/2018	$3,225,000	10/18/2018
Property		9.09	ESA Cleveland Middleburg Heights	Middleburg Heights	Cuyahoga	OH	44130	1997	2016	71	Rooms	77.3%	10/31/2018	$3,000,000	10/23/2018
Property		9.10	ESA Cleveland Westlake	Westlake	Cuyahoga	OH	44145	1997	2016	73	Rooms	66.3%	10/31/2018	$2,300,000	10/23/2018
Property		9.11	ESA Akron Copley East	Copley	Summit	OH	44321	1997	2016	95	Rooms	45.1%	10/31/2018	$2,000,000	10/24/2018
Property		9.12	ESA Akron Copley West	Copley	Summit	OH	44321	1996	2016	70	Rooms	54.7%	10/31/2018	$1,700,000	10/24/2018
Property		9.13	ESA Chicago Woodfield Mall	Schaumburg	Cook	IL	60173	1999	2012-2013	103	Rooms	58.5%	10/31/2018	$3,100,000	10/23/2018
Property		9.14	ESA Schaumburg Convention Center	Schaumburg	Cook	IL	60173	1997	2016	136	Rooms	55.4%	10/31/2018	$3,100,000	10/23/2018
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio							266,088	SF	95.9%		$40,400,000		5.0450%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Property		10.01	Mathis Church Road	Houston	Harris	TX	77090	2007	N/A	14,450	SF	100.0%	10/30/2018	$3,870,000	10/12/2018
Property		10.02	Round Rock	Round Rock	Williamson	TX	78664	2010	N/A	20,582	SF	100.0%	12/6/2018	$3,710,000	10/12/2018
Property		10.03	San Marcos - OAG	San Marcos	Hays	TX	78666	2014	N/A	16,422	SF	100.0%	12/6/2018	$2,860,000	10/12/2018
Property		10.04	Conroe	Conroe	Montgomery	TX	77301	2017	N/A	8,864	SF	100.0%	12/6/2018	$2,530,000	10/12/2018
Property		10.05	San Marcos - Dutton	San Marcos	Hays	TX	78666	1996	1999, 2009	28,542	SF	82.5%	10/31/2018	$2,550,000	10/12/2018
Property		10.06	Jensen Drive	Houston	Harris	TX	77093	2008	N/A	8,690	SF	100.0%	12/6/2018	$2,320,000	10/12/2018
Property		10.07	Sulphur Springs	Sulphur Springs	Hopkins	TX	75482	1995	N/A	28,765	SF	79.3%	10/31/2018	$2,420,000	10/12/2018
Property		10.08	Longview	Longview	Gregg	TX	75601	1991	2001	20,384	SF	100.0%	12/6/2018	$1,860,000	10/12/2018
Property		10.09	Palestine	Palestine	Anderson	TX	75803	2015	N/A	10,463	SF	100.0%	12/6/2018	$1,930,000	10/12/2018
Property		10.10	Huntsville	Huntsville	Walker	TX	77340	2014	N/A	15,326	SF	100.0%	12/6/2018	$2,160,000	10/12/2018
Property		10.11	Temple	Temple	Bell	TX	76504	2016	N/A	7,969	SF	100.0%	12/6/2018	$1,700,000	10/12/2018
Property		10.12	Abilene	Abilene	Taylor	TX	79605	1998	N/A	23,165	SF	100.0%	12/6/2018	$1,540,000	10/12/2018
Property		10.13	Waco	Waco	McLennan	TX	76708	1994	N/A	12,550	SF	100.0%	12/6/2018	$1,310,000	10/12/2018
Property		10.14	Rosenberg	Rosenberg	Fort Bend	TX	77471	2015	N/A	7,122	SF	100.0%	12/6/2018	$1,220,000	10/12/2018
Property		10.15	San Angelo	San Angelo	Tom Green	TX	76905	2017	N/A	5,171	SF	100.0%	12/6/2018	$1,160,000	10/12/2018
Property		10.16	Midland Flower	Midland	Midland	TX	79706	1983	2015	13,581	SF	100.0%	12/6/2018	$1,270,000	10/12/2018
Property		10.17	Jacksonville	Jacksonville	Cherokee	TX	75766	2017	N/A	2,982	SF	100.0%	12/6/2018	$910,000	10/12/2018
Property		10.18	Weatherford	Weatherford	Parker	TX	76086	1995	N/A	6,545	SF	100.0%	10/31/2018	$730,000	10/12/2018
Property		10.19	Pearsall	Pearsall	Frio	TX	78061	1992	2016	9,515	SF	100.0%	12/6/2018	$1,110,000	10/12/2018
Property		10.20	Groesbeck	Groesbeck	Limestone	TX	76642	2013	N/A	5,000	SF	100.0%	12/6/2018	$600,000	10/12/2018
Loan	15	11	Rose Hill Plaza	Alexandria	Fairfax	VA	22310	1952	1992	144,996	SF	92.7%	11/27/2018	$36,100,000	10/15/2018	5.0040%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Loan	5, 6, 7	12	Fidelis Portfolio							885,707	SF	96.5%		$147,700,000		5.0100%	0.01535%	0.00250%	0.00000%	0.00125%	0.00879%
Property		12.01	Victory Lakes Town Center	League City	Galveston	TX	77573	2006	N/A	370,367	SF	99.4%	10/1/2018	$56,600,000	8/17/2018
Property		12.02	McKinney Towne Crossing	McKinney	Collin	TX	75070	2006	N/A	242,805	SF	94.0%	10/1/2018	$55,100,000	8/17/2018
Property		12.03	Riverstone Shopping Center	Missouri City	Fort Bend	TX	77459	2005-2006	N/A	272,535	SF	94.7%	10/1/2018	$36,000,000	8/20/2018
Loan	10	13	The Grove Apartments	Las Vegas	Clark	NV	89108	1989	2016-2018	256	Units	93.4%	10/2/2018	$34,800,000	10/5/2018	5.2400%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	6	14	Dupont Circle Retail							25,609	SF	100.0%		$35,200,000		4.9575%	0.06410%	0.00250%	0.05000%	0.00000%	0.00879%
Property		14.01	Jemal Jefferson	Washington	District of Columbia	DC	20036	1900	2018	17,530	SF	100.0%	10/23/2018	$21,000,000	10/16/2018
Property		14.02	Jemal Vent	Washington	District of Columbia	DC	20036	1900	2018	8,079	SF	100.0%	10/23/2018	$14,200,000	10/16/2018
Loan	8	15	Hamilton Crossing	Alcoa	Blount	TN	37701	2007	N/A	175,464	SF	94.8%	11/14/2018	$30,100,000	10/10/2018	5.2000%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	6, 9	16	Pangea 22							415	Units	92.3%		$31,625,000		4.9900%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Property		16.01	7131 South Yates Boulevard	Chicago	Cook	IL	60649	1925	2011	56	Units	91.1%	10/29/2018	$5,100,000	9/20/2018
Property		16.02	8148 South Ingleside Avenue	Chicago	Cook	IL	60619	1927	2011	27	Units	96.3%	10/29/2018	$2,175,000	9/20/2018
Property		16.03	7800 South Essex Avenue	Chicago	Cook	IL	60649	1929	2011	36	Units	91.7%	10/29/2018	$2,150,000	9/20/2018
Property		16.04	7801 South Essex Avenue	Chicago	Cook	IL	60649	1930	2011	36	Units	91.7%	10/29/2018	$2,150,000	9/20/2018
Property		16.05	7800 South Kingston Avenue	Chicago	Cook	IL	60649	1928	2011	27	Units	96.3%	10/29/2018	$2,075,000	9/20/2018
Property		16.06	8051 South Ingleside Avenue	Chicago	Cook	IL	60619	1930	2011	25	Units	92.0%	10/29/2018	$2,000,000	9/20/2018
Property		16.07	8236 South Maryland Avenue	Chicago	Cook	IL	60619	1926	2011	26	Units	92.3%	10/29/2018	$1,950,000	9/20/2018
Property		16.08	7801 South Kingston Avenue	Chicago	Cook	IL	60649	1930	2011	27	Units	88.9%	10/29/2018	$1,900,000	9/20/2018
Property		16.09	8241-8249 South Ellis Avenue	Chicago	Cook	IL	60619	1930	2011	24	Units	100.0%	10/29/2018	$1,725,000	9/20/2018
Property		16.10	7941 South Marquette Avenue	Chicago	Cook	IL	60617	1928	2011	24	Units	91.7%	10/29/2018	$1,300,000	9/20/2018
Property		16.11	7850 South Constance Avenue	Chicago	Cook	IL	60649	1925	2011	23	Units	82.6%	10/29/2018	$1,150,000	9/20/2018
Property		16.12	6954 South Calumet Avenue	Chicago	Cook	IL	60637	1928	2011	12	Units	100.0%	10/29/2018	$1,050,000	9/20/2018
Property		16.13	722 South Racine Avenue	Chicago	Cook	IL	60607	1926	2011	6	Units	100.0%	10/29/2018	$1,000,000	9/20/2018
Property		16.14	6933 South Indiana Avenue	Chicago	Cook	IL	60637	1930	2011	13	Units	100.0%	10/29/2018	$900,000	9/20/2018
Property		16.15	6033 South Vernon Avenue	Chicago	Cook	IL	60637	1930	2011	6	Units	100.0%	10/29/2018	$775,000	9/20/2018
Property		16.16	7020 South Merrill Avenue	Chicago	Cook	IL	60649	1927	2011	6	Units	83.3%	10/29/2018	$775,000	9/20/2018
Property		16.17	8440 South Drexel Avenue	Chicago	Cook	IL	60619	1926	2011	6	Units	66.7%	10/29/2018	$700,000	9/20/2018
Property		16.18	2045 East 75th Street	Chicago	Cook	IL	60649	1950	2011	10	Units	80.0%	10/29/2018	$650,000	9/20/2018
Property		16.19	2817 East 77th Street	Chicago	Cook	IL	60649	1926	2011	7	Units	85.7%	10/29/2018	$575,000	9/20/2018
Property		16.20	1511 East 73rd Street	Chicago	Cook	IL	60619	1927	2011	6	Units	100.0%	10/29/2018	$525,000	9/20/2018
Property		16.21	7201 South Calumet Avenue	Chicago	Cook	IL	60619	1928	2011	6	Units	100.0%	10/29/2018	$525,000	9/20/2018
Property		16.22	2051 East 75th Street	Chicago	Cook	IL	60649	1929	2011	6	Units	100.0%	10/29/2018	$475,000	9/20/2018
Loan	6	17	North Atlanta Hotel Portfolio							251	Rooms	74.4%		$31,900,000		5.5000%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta	Alpharetta	Fulton	GA	30009	1997	2015, 2016	88	Rooms	74.5%	8/31/2018	$11,000,000	11/1/2018
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta	Alpharetta	Fulton	GA	30004	1999	2015, 2016	82	Rooms	72.1%	8/31/2018	$11,000,000	11/1/2018
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw	Kennesaw	Cobb	GA	30144	2000	2015	81	Rooms	76.7%	8/31/2018	$9,900,000	11/1/2018
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments							924	Units	93.2%		$48,700,000		5.9800%	0.01660%	0.00250%	0.00000%	0.00250%	0.00879%
Property		18.01	Lakeside Pointe at Nora	Indianapolis	Marion	IN	46240	1971	N/A	588	Units	92.9%	10/3/2018	$32,900,000	5/18/2018
Property		18.02	Fox Club Apartments	Indianapolis	Marion	IN	46227	1972	N/A	336	Units	93.8%	10/3/2018	$15,800,000	5/18/2018
Loan	5	19	1001 Frontier Road	Bridgewater	Somerset	NJ	08807	1988	1996	234,313	SF	100.0%	12/6/2018	$56,200,000	11/6/2018	5.5230%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		20	One Sound Shore	Greenwich	Fairfield	CT	06830	1985	2018	59,559	SF	77.9%	9/30/2018	$24,500,000	11/1/2018	5.1400%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Loan		21	College Square	Stockton	San Joaquin	CA	95207	1976	2012	126,098	SF	96.8%	11/7/2018	$19,200,000	8/29/2018	5.1700%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	9, 16	22	Mama Shelter LA	Los Angeles	Los Angeles	CA	90028	1926	2015	70	Rooms	89.4%	9/30/2018	$24,500,000	11/1/2018	4.8930%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Loan	9	23	Fairfield Inn Perimeter Center	Atlanta	Fulton	GA	30328	1997	2016	114	Rooms	72.7%	8/31/2018	$19,200,000	11/1/2018	5.3430%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		24	Jamestown Villas	Kansas City	Platte	MO	64151	2013-2018	N/A	66	Units	95.5%	10/22/2018	$18,800,000	7/23/2018	5.0200%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	7, 17	25	Champions Stonebridge	Houston	Harris	TX	77069	2006	N/A	72,020	SF	87.4%	11/6/2018	$17,730,000	9/19/2018	4.8470%	0.05660%	0.00250%	0.04250%	0.00000%	0.00879%
Loan	9	26	Fairfield Inn Buckhead	Atlanta	Fulton	GA	30305	1997	2016	115	Rooms	76.0%	8/31/2018	$16,300,000	11/1/2018	5.3430%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	18	27	Hampton Inn Houston Airport	Houston	Harris	TX	77032	2006	2017-2018	98	Rooms	80.9%	10/31/2018	$16,000,000	8/1/2018	5.1800%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		28	1714 West Division Street	Chicago	Cook	IL	60622	1910	2017-2018	23,609	SF	100.0%	11/5/2018	$14,350,000	10/17/2018	5.2400%	0.03660%	0.00250%	0.02250%	0.00000%	0.00879%
Loan		29	Gateway Oaks	Marietta	Cobb	GA	30067	1999	N/A	152,579	SF	75.2%	10/1/2018	$14,500,000	9/18/2018	5.3600%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		30	Park South Apartments	Kansas City	Jackson	MO	64114	1969, 1985	2017	137	Units	94.2%	10/31/2018	$13,250,000	10/2/2018	4.9800%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	19	31	Kohl’s - Centerville	Centerville	Davis	UT	84014	2008	N/A	90,025	SF	100.0%	12/1/2018	$17,000,000	7/27/2018	4.9200%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Loan	6, 19	32	Sperry Retail Portfolio II							11,886	SF	100.0%		$6,725,000		5.0300%	0.02410%	0.00250%	0.01000%	0.00000%	0.00879%
Property		32.01	IHOP	Atlanta	Fulton	GA	30308	1970	2010	2,336	SF	100.0%	12/1/2018	$3,575,000	11/1/2018
Property		32.02	Fresenius	Memphis	Shelby	TN	38128	2016	N/A	9,550	SF	100.0%	12/1/2018	$3,150,000	11/2/2018
Loan	20	33	West LA Westgate	Los Angeles	Los Angeles	CA	90025	1953, 2008	N/A	16,000	SF	100.0%	12/1/2018	$16,750,000	9/12/2018	4.8500%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	21, 22	34	Sunflower Plaza	Santa Ana	Orange	CA	92704	1978	2004	27,000	SF	100.0%	10/16/2018	$9,540,000	9/25/2018	5.2000%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	23	35	AVR Homewood Suites Lubbock	Lubbock	Lubbock	TX	79424	2000	2017-2018	74	Rooms	84.9%	8/31/2018	$11,500,000	10/1/2018	5.5780%	0.08410%	0.00250%	0.07000%	0.00000%	0.00879%
Loan	24	36	755 North Wells	Chicago	Cook	IL	60654	1971	1999	15,187	SF	100.0%	10/19/2018	$10,200,000	9/18/2018	5.6150%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	6, 7, 25	37	Indiana Self Storage Portfolio							94,066	SF	89.8%		$9,050,000		5.3470%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Property		37.01	Michigan City Self Storage	Michigan City	La Porte	IN	46360	1991-2013	N/A	41,415	SF	91.5%	11/19/2018	$3,510,000	10/22/2018
Property		37.02	Hobart Self Storage	Hobart	Porter	IN	46342	1988, 1995, 1996, 2013	N/A	29,051	SF	86.9%	11/19/2018	$3,200,000	10/22/2018
Property		37.03	Merrillville Self Storage	Merrillville	Lake	IN	46410	2005	2012	23,600	SF	90.5%	11/19/2018	$2,340,000	10/22/2018
Loan		38	StoragePro Self Storage	Santa Rosa	Sonoma	CA	95407	1986	N/A	62,601	SF	85.3%	11/12/2018	$11,000,000	8/15/2018	4.9750%	0.07410%	0.00250%	0.06000%	0.00000%	0.00879%
Loan	9	39	Fairfield Inn Alpharetta	Alpharetta	Fulton	GA	30009	1995	2015-2016	88	Rooms	72.7%	8/31/2018	$12,300,000	11/1/2018	5.3430%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		40	Mitchells Park Apartments	Smyrna	Cobb	GA	30080	1965	N/A	122	Units	96.7%	9/30/2018	$9,500,000	10/3/2018	4.9800%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		41	A&M Super Storage	College Station	Brazos	TX	77845	2008, 2013, 2016	N/A	53,324	SF	81.4%	10/22/2018	$6,830,000	10/30/2018	5.1300%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		42	One Salem Tower	Winston-Salem	Forsyth	NC	27101	1987	2016	51,261	SF	92.8%	12/1/2018	$6,875,000	11/23/2018	5.5250%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		43	1510 East Bell Road	Phoenix	Maricopa	AZ	85022	1980, 2016	2016	93,291	SF	96.8%	11/1/2018	$8,900,000	10/12/2018	5.4180%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		44	West Pointe Shopping Center	Paragould	Greene	AR	72450	1997	2007	55,200	SF	95.7%	7/18/2018	$5,700,000	9/10/2018	5.2850%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		45	FedEx Distribution - Harrison	Harrison	Boone	AR	72601	2018	N/A	59,325	SF	100.0%	12/6/2018	$8,450,000	9/14/2018	5.8400%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		46	83 East Ave Norwalk	Norwalk	Fairfield	CT	06851	1965	2013	38,772	SF	92.0%	11/2/2018	$4,750,000	9/7/2018	4.9850%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		47	Luster Self Storage	Grand Junction	Mesa	CO	81503	1977-2000	N/A	71,790	SF	89.9%	11/3/2018	$5,170,000	10/8/2018	6.5650%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan	26	48	Foothills Corporate Center	Phoenix	Maricopa	AZ	85044	1998	2013	41,084	SF	85.4%	11/1/2018	$5,460,000	10/19/2018	5.5880%	0.06410%	0.00250%	0.05000%	0.00000%	0.00879%
Loan		49	216 Chartres Street	New Orleans	Orleans	LA	70130	1810	2016	13	Units	100.0%	11/2/2018	$4,600,000	10/2/2018	5.2950%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%
Loan		50	Walmart Retail Center Puyallup	Puyallup	Pierce	WA	98375	2007	N/A	9,197	SF	100.0%	9/1/2018	$4,300,000	10/23/2018	5.4500%	0.07660%	0.00250%	0.06250%	0.00000%	0.00879%
Loan	27	51	Ashton Square	Manassas	Prince William	VA	20109	2017	N/A	9,864	SF	100.0%	10/4/2018	$4,100,000	9/19/2018	5.0150%	0.01660%	0.00250%	0.00250%	0.00000%	0.00879%

A-1-6 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date
Loan		1	Google Kirkland Campus Phase I	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/28/2018	1/1/2019	N/A	12/1/2028
Loan	5, 8, 11, 12	2	Aventura Mall	0.00193%	0.00038%	0.00050%	Actual/360	5	No	120	115	120	115	0	0	6/7/2018	8/1/2018	N/A	7/1/2028
Loan	5	3	Sheraton Grand Nashville Downtown	0.00193%	0.00038%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	10/4/2018	11/6/2018	N/A	10/6/2028
Loan	5	4	Penske Distribution Center	0.00380%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/14/2018	1/1/2019	N/A	12/1/2028
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	12/3/2018	1/6/2019	N/A	12/6/2028
Property		5.01	625 East Fordham
Property		5.02	5037-5043 Broadway
Property		5.03	656-660 East Fordham
Loan		6	300 North Greene	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/26/2018	1/6/2019	N/A	12/6/2028
Loan	10	7	Eddie Bauer PacSun Distribution Center	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/9/2018	1/6/2019	1/6/2022	12/6/2028
Loan	7	8	Sheffield Office Park	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/27/2018	1/6/2019	1/6/2022	12/6/2028
Loan	6, 7	9	Extended Stay America Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	0	No	60	60	36	36	360	360	11/15/2018	1/1/2019	1/1/2022	12/1/2023
Property		9.01	ESA Cleveland Brooklyn
Property		9.02	ESA Cleveland Beachwood South
Property		9.03	ESA Schaumburg I-90
Property		9.04	ESA Macon North
Property		9.05	ESA Cleveland Airport North Olmsted
Property		9.06	ESA Columbus Bradley Park
Property		9.07	ESA Cleveland Great Northern Mall
Property		9.08	ESA Columbus Airport
Property		9.09	ESA Cleveland Middleburg Heights
Property		9.10	ESA Cleveland Westlake
Property		9.11	ESA Akron Copley East
Property		9.12	ESA Akron Copley West
Property		9.13	ESA Chicago Woodfield Mall
Property		9.14	ESA Schaumburg Convention Center
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/21/2018	1/6/2019	1/6/2024	12/6/2028
Property		10.01	Mathis Church Road
Property		10.02	Round Rock
Property		10.03	San Marcos - OAG
Property		10.04	Conroe
Property		10.05	San Marcos - Dutton
Property		10.06	Jensen Drive
Property		10.07	Sulphur Springs
Property		10.08	Longview
Property		10.09	Palestine
Property		10.10	Huntsville
Property		10.11	Temple
Property		10.12	Abilene
Property		10.13	Waco
Property		10.14	Rosenberg
Property		10.15	San Angelo
Property		10.16	Midland Flower
Property		10.17	Jacksonville
Property		10.18	Weatherford
Property		10.19	Pearsall
Property		10.20	Groesbeck
Loan	15	11	Rose Hill Plaza	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/29/2018	1/1/2019	N/A	12/1/2028
Loan	5, 6, 7	12	Fidelis Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	10/5/2018	11/6/2018	N/A	10/6/2028
Property		12.01	Victory Lakes Town Center
Property		12.02	McKinney Towne Crossing
Property		12.03	Riverstone Shopping Center
Loan	10	13	The Grove Apartments	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/7/2018	1/1/2019	N/A	12/1/2028
Loan	6	14	Dupont Circle Retail	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/6/2018	12/6/2018	N/A	11/6/2028
Property		14.01	Jemal Jefferson
Property		14.02	Jemal Vent
Loan	8	15	Hamilton Crossing	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/21/2018	1/6/2019	1/6/2022	12/6/2028
Loan	6, 9	16	Pangea 22	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/1/2018	12/6/2018	N/A	11/6/2028
Property		16.01	7131 South Yates Boulevard
Property		16.02	8148 South Ingleside Avenue
Property		16.03	7800 South Essex Avenue
Property		16.04	7801 South Essex Avenue
Property		16.05	7800 South Kingston Avenue
Property		16.06	8051 South Ingleside Avenue
Property		16.07	8236 South Maryland Avenue
Property		16.08	7801 South Kingston Avenue
Property		16.09	8241-8249 South Ellis Avenue
Property		16.10	7941 South Marquette Avenue
Property		16.11	7850 South Constance Avenue
Property		16.12	6954 South Calumet Avenue
Property		16.13	722 South Racine Avenue
Property		16.14	6933 South Indiana Avenue
Property		16.15	6033 South Vernon Avenue
Property		16.16	7020 South Merrill Avenue
Property		16.17	8440 South Drexel Avenue
Property		16.18	2045 East 75th Street
Property		16.19	2817 East 77th Street
Property		16.20	1511 East 73rd Street
Property		16.21	7201 South Calumet Avenue
Property		16.22	2051 East 75th Street
Loan	6	17	North Atlanta Hotel Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	300	300	11/26/2018	1/6/2019	N/A	12/6/2028

A-1-7 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	48	47	360	360	10/12/2018	12/6/2018	12/6/2022	11/6/2028
Property		18.01	Lakeside Pointe at Nora
Property		18.02	Fox Club Apartments
Loan	5	19	1001 Frontier Road	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/26/2018	1/6/2019	N/A	12/6/2028
Loan		20	One Sound Shore	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/30/2018	1/1/2019	N/A	12/1/2028
Loan		21	College Square	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	11/19/2018	1/1/2019	1/1/2021	12/1/2028
Loan	9, 16	22	Mama Shelter LA	0.00193%	0.00038%	0.00050%	Actual/360	0	No	121	121	61	61	360	360	12/5/2018	1/1/2019	2/1/2024	1/1/2029
Loan	9	23	Fairfield Inn Perimeter Center	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/26/2018	1/6/2019	N/A	12/6/2028
Loan		24	Jamestown Villas	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/29/2018	1/1/2019	1/1/2024	12/1/2028
Loan	7, 17	25	Champions Stonebridge	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/13/2018	1/6/2019	N/A	12/6/2028
Loan	9	26	Fairfield Inn Buckhead	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/26/2018	1/6/2019	N/A	12/6/2028
Loan	18	27	Hampton Inn Houston Airport	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	11/20/2018	1/1/2019	1/1/2021	12/1/2028
Loan		28	1714 West Division Street	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	48	48	360	360	11/19/2018	1/1/2019	1/1/2023	12/1/2028
Loan		29	Gateway Oaks	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/31/2018	12/6/2018	N/A	11/6/2028
Loan		30	Park South Apartments	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	12	12	360	360	11/27/2018	1/1/2019	1/1/2020	12/1/2028
Loan	19	31	Kohl’s - Centerville	0.00193%	0.00038%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	9/28/2018	11/1/2018	N/A	10/1/2028
Loan	6, 19	32	Sperry Retail Portfolio II	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/29/2018	1/1/2019	N/A	12/1/2028
Property		32.01	IHOP
Property		32.02	Fresenius
Loan	20	33	West LA Westgate	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/7/2018	1/1/2019	N/A	12/1/2028
Loan	21, 22	34	Sunflower Plaza	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	240	240	11/28/2018	1/1/2019	N/A	12/1/2028
Loan	23	35	AVR Homewood Suites Lubbock	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/8/2018	1/1/2019	1/1/2024	12/1/2028
Loan	24	36	755 North Wells	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	60	59	360	360	10/24/2018	12/1/2018	12/1/2023	11/1/2028
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	11/21/2018	1/6/2019	1/6/2021	12/6/2028
Property		37.01	Michigan City Self Storage
Property		37.02	Hobart Self Storage
Property		37.03	Merrillville Self Storage
Loan		38	StoragePro Self Storage	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/29/2018	1/1/2019	N/A	12/1/2028
Loan	9	39	Fairfield Inn Alpharetta	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/26/2018	1/6/2019	N/A	12/6/2028
Loan		40	Mitchells Park Apartments	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/27/2018	1/1/2019	N/A	12/1/2028
Loan		41	A&M Super Storage	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/19/2018	1/6/2019	N/A	12/6/2028
Loan		42	One Salem Tower	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	36	35	360	360	11/1/2018	12/6/2018	12/6/2021	11/6/2028
Loan		43	1510 East Bell Road	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/20/2018	1/6/2019	1/6/2022	12/6/2028
Loan		44	West Pointe Shopping Center	0.00193%	0.00038%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/24/2018	12/1/2018	N/A	11/1/2028
Loan		45	FedEx Distribution - Harrison	0.00193%	0.00038%	0.00050%	Actual/360	0	No	60	60	60	60	0	0	11/30/2018	1/6/2019	N/A	12/6/2023
Loan		46	83 East Ave Norwalk	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	12	12	360	360	11/27/2018	1/1/2019	1/1/2020	12/1/2028
Loan		47	Luster Self Storage	0.00193%	0.00038%	0.00050%	Actual/360	0	No	60	60	36	36	360	360	11/8/2018	1/6/2019	1/6/2022	12/6/2023
Loan	26	48	Foothills Corporate Center	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	48	48	360	360	11/26/2018	1/6/2019	1/6/2023	12/6/2028
Loan		49	216 Chartres Street	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/15/2018	1/1/2019	N/A	12/1/2028
Loan		50	Walmart Retail Center Puyallup	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/29/2018	1/1/2019	1/1/2024	12/1/2028
Loan	27	51	Ashton Square	0.00193%	0.00038%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/8/2018	1/1/2019	N/A	12/1/2028

A-1-8 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

ARD Loan Final Maturity Date

Monthly Debt Service (P&I)

Monthly Debt Service (IO)

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

Loan

1

Google Kirkland Campus Phase I

N/A

$0.00

$266,357.06

$0.00

$3,196,284.72

Hard

Springing

No

N/A

N/A

2.04x

N/A

1.98x

40.9%

40.9%

0

5

First

LO(24);DEF(93);O(3)

Loan

5, 8, 11, 12

2

Aventura Mall

N/A

$0.00

$208,924.48

$0.00

$2,507,093.76

Hard

Springing

No

N/A

N/A

2.63x

N/A

2.58x

40.8%

40.8%

0

0

First

LO(29);DEF(84);O(7)

Loan

5

3

Sheraton Grand Nashville Downtown

N/A

$0.00

$212,705.44

$0.00

$2,552,465.28

Hard

Springing

No

N/A

N/A

2.72x

N/A

2.48x

57.9%

57.9%

0

0

Sixth

LO(26);DEF(88);O(6)

Loan

5

4

Penske Distribution Center

N/A

$0.00

$156,476.85

$0.00

$1,877,722.20

Hard

Springing

No

N/A

N/A

2.38x

N/A

2.27x

55.3%

55.3%

0

5

First

LO(24);YM1(92);O(4)

Loan

6, 7, 9, 10, 13

5

Fordham Medical Office Portfolio

N/A

$0.00

$189,766.20

$0.00

$2,277,194.40

Soft

Springing

No

N/A

N/A

1.45x

N/A

1.41x

59.3%

59.3%

4 (2 times during the term of the loan)

0

Sixth

LO(24);DEF(91);O(5)

Property

5.01

625 East Fordham

Property

5.02

5037-5043 Broadway

Property

5.03

656-660 East Fordham

Loan

6

300 North Greene

N/A

$184,245.89

$0.00

$2,210,950.68

$0.00

Hard

Springing

No

N/A

1.41x

N/A

1.27x

N/A

61.8%

52.1%

0

0

Sixth

LO(24);DEF(92);O(4)

Loan

10

7

Eddie Bauer PacSun Distribution Center

N/A

$160,976.51

$129,004.69

$1,931,718.12

$1,548,056.28

Hard

In Place

No

N/A

1.95x

2.43x

1.79x

2.23x

56.3%

50.1%

0

0

Sixth

LO(24);DEF(92);O(4)

Loan

7

8

Sheffield Office Park

N/A

$155,793.11

$124,252.08

$1,869,517.32

$1,491,024.96

Soft

Springing

No

N/A

1.84x

2.31x

1.52x

1.90x

60.6%

54.0%

0

0

Sixth

LO(24);DEF(92);O(4)

Loan

6, 7

9

Extended Stay America Portfolio

N/A

$146,125.35

$117,572.58

$1,753,504.20

$1,410,870.96

Hard

Springing

No

N/A

2.50x

3.10x

2.11x

2.62x

58.0%

56.4%

5

5

First

LO(24);DEF(30);O(6)

Property

9.01

ESA Cleveland Brooklyn

Property

9.02

ESA Cleveland Beachwood South

Property

9.03

ESA Schaumburg I-90

Property

9.04

ESA Macon North

Property

9.05

ESA Cleveland Airport North Olmsted

Property

9.06

ESA Columbus Bradley Park

Property

9.07

ESA Cleveland Great Northern Mall

Property

9.08

ESA Columbus Airport

Property

9.09

ESA Cleveland Middleburg Heights

Property

9.10

ESA Cleveland Westlake

Property

9.11

ESA Akron Copley East

Property

9.12

ESA Akron Copley West

Property

9.13

ESA Chicago Woodfield Mall

Property

9.14

ESA Schaumburg Convention Center

Loan

6, 7, 10, 14

10

SVEA Texas Agency Portfolio

N/A

$140,829.13

$111,252.76

$1,689,949.56

$1,335,033.12

Springing

Springing

No

N/A

1.75x

2.21x

1.54x

1.95x

64.6%

59.7%

0

0

Sixth

LO(24);DEF(92);O(4)

Property

10.01

Mathis Church Road

Property

10.02

Round Rock

Property

10.03

San Marcos - OAG

Property

10.04

Conroe

Property

10.05

San Marcos - Dutton

Property

10.06

Jensen Drive

Property

10.07

Sulphur Springs

Property

10.08

Longview

Property

10.09

Palestine

Property

10.10

Huntsville

Property

10.11

Temple

Property

10.12

Abilene

Property

10.13

Waco

Property

10.14

Rosenberg

Property

10.15

San Angelo

Property

10.16

Midland Flower

Property

10.17

Jacksonville

Property

10.18

Weatherford

Property

10.19

Pearsall

Property

10.20

Groesbeck

Loan

15

11

Rose Hill Plaza

N/A

$135,716.61

$0.00

$1,628,599.32

$0.00

Springing

Springing

No

N/A

1.67x

N/A

1.58x

N/A

70.0%

57.7%

0

5

First

LO(24);DEF(89);O(7)

Loan

5, 6, 7

12

Fidelis Portfolio

N/A

$120,922.41

$0.00

$1,451,068.92

$0.00

Springing

Springing

No

N/A

1.84x

N/A

1.74x

N/A

63.7%

52.6%

0

0

Sixth

LO(12);YM1(104);O(4)

Property

12.01

Victory Lakes Town Center

Property

12.02

McKinney Towne Crossing

Property

12.03

Riverstone Shopping Center

Loan

10

13

The Grove Apartments

N/A

$0.00

$94,301.81

$0.00

$1,131,621.72

Springing

Springing

No

N/A

N/A

1.62x

N/A

1.56x

61.2%

61.2%

0

5

First

LO(24);DEF(91);O(5)

Loan

6

14

Dupont Circle Retail

N/A

$0.00

$83,772.57

$0.00

$1,005,270.84

Hard

Springing

No

N/A

N/A

1.62x

N/A

1.59x

56.8%

56.8%

0

0

Sixth

LO(25);DEF(90);O(5)

Property

14.01

Jemal Jefferson

Property

14.02

Jemal Vent

Loan

8

15

Hamilton Crossing

N/A

$107,076.62

$85,673.61

$1,284,919.44

$1,028,083.33

Springing

Springing

No

N/A

1.68x

2.10x

1.59x

1.99x

64.8%

57.7%

0

0

Sixth

LO(24);DEF(92);O(4)

Loan

6, 9

16

Pangea 22

N/A

$0.00

$79,873.79

$0.00

$958,485.44

N/A

N/A

No

N/A

N/A

1.97x

N/A

1.86x

59.9%

59.9%

0

0

Sixth

LO(25);DEF(89);O(6)

Property

16.01

7131 South Yates Boulevard

Property

16.02

8148 South Ingleside Avenue

Property

16.03

7800 South Essex Avenue

Property

16.04

7801 South Essex Avenue

Property

16.05

7800 South Kingston Avenue

Property

16.06

8051 South Ingleside Avenue

Property

16.07

8236 South Maryland Avenue

Property

16.08

7801 South Kingston Avenue

Property

16.09

8241-8249 South Ellis Avenue

Property

16.10

7941 South Marquette Avenue

Property

16.11

7850 South Constance Avenue

Property

16.12

6954 South Calumet Avenue

Property

16.13

722 South Racine Avenue

Property

16.14

6933 South Indiana Avenue

Property

16.15

6033 South Vernon Avenue

Property

16.16

7020 South Merrill Avenue

Property

16.17

8440 South Drexel Avenue

Property

16.18

2045 East 75th Street

Property

16.19

2817 East 77th Street

Property

16.20

1511 East 73rd Street

Property

16.21

7201 South Calumet Avenue

Property

16.22

2051 East 75th Street

Loan

6

17

North Atlanta Hotel Portfolio

N/A

$104,087.83

$0.00

$1,249,053.96

$0.00

Soft

Springing

No

N/A

2.29x

N/A

2.04x

N/A

53.1%

40.6%

0

0

Sixth

LO(24);DEF(92);O(4)

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	ARD Loan Final Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans	UW NOI DSCR (P&I)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	N/A	$95,722.45	$80,840.74	$1,148,669.40	$970,088.88	Soft	Springing	No	N/A	1.42x	1.68x	1.30x	1.54x	65.7%	60.5%	0	0	Sixth	LO(25);DEF(91);O(4)
Property		18.01	Lakeside Pointe at Nora
Property		18.02	Fox Club Apartments
Loan	5	19	1001 Frontier Road	N/A	$0.00	$69,529.71	$0.00	$834,356.54	Hard	In Place	No	N/A	N/A	1.44x	N/A	1.44x	56.0%	56.0%	0	0	Sixth	LO(12);YM1(102);O(6)
Loan		20	One Sound Shore	N/A	$80,448.02	$0.00	$965,376.24	$0.00	Soft	Springing	No	N/A	1.46x	N/A	1.32x	N/A	60.2%	49.8%	0	3	First	LO(24);DEF(90);O(6)
Loan		21	College Square	N/A	$73,698.70	$58,825.62	$884,384.40	$705,907.44	Hard	Springing	No	N/A	1.67x	2.09x	1.60x	2.01x	70.1%	61.1%	5	5	First	LO(24);DEF(92);O(4)
Loan	9, 16	22	Mama Shelter LA	N/A	$70,530.08	$54,983.95	$846,360.96	$659,807.40	Soft	Springing	No	N/A	2.52x	3.23x	1.93x	2.47x	54.3%	50.1%	0	0	First	LO(24);DEF(91);O(6)
Loan	9	23	Fairfield Inn Perimeter Center	N/A	$73,374.10	$0.00	$880,489.20	$0.00	Soft	Springing	No	Group A	1.65x	N/A	1.48x	N/A	68.5%	57.1%	0	0	Sixth	LO(24);DEF/YM1(91);O(5)
Loan		24	Jamestown Villas	N/A	$67,255.58	$53,017.94	$807,066.96	$636,215.28	Springing	Springing	No	N/A	1.36x	1.73x	1.34x	1.70x	66.5%	61.4%	5	5	First	LO(24);DEF(92);O(4)
Loan	7, 17	25	Champions Stonebridge	N/A	$0.00	$46,993.18	$0.00	$563,918.16	Springing	Springing	No	N/A	N/A	2.36x	N/A	2.11x	64.7%	64.7%	0	0	Sixth	LO(24);DEF(92);O(4)
Loan	9	26	Fairfield Inn Buckhead	N/A	$62,493.53	$0.00	$749,922.36	$0.00	Soft	Springing	No	Group A	1.69x	N/A	1.48x	N/A	68.7%	57.3%	0	0	Sixth	LO(24);DEF/YM1(91);O(5)
Loan	18	27	Hampton Inn Houston Airport	N/A	$54,787.60	$43,766.20	$657,451.20	$525,194.40	Springing	Springing	No	N/A	2.16x	2.70x	1.95x	2.44x	62.5%	54.4%	5	5	First	LO(24);DEF(92);O(4)
Loan		28	1714 West Division Street	N/A	$51,297.36	$41,174.03	$615,568.32	$494,088.36	Springing	Springing	No	N/A	1.32x	1.64x	1.27x	1.59x	64.8%	59.0%	0	0	First	LO(24);DEF(92);O(4)
Loan		29	Gateway Oaks	N/A	$0.00	$38,493.98	$0.00	$461,927.78	Springing	Springing	No	N/A	N/A	1.94x	N/A	1.68x	58.6%	58.6%	0	0	Sixth	LO(12);YM1(104);O(4)
Loan		30	Park South Apartments	N/A	$45,526.00	$35,764.93	$546,312.00	$429,179.16	Springing	Springing	No	Group B	1.56x	1.99x	1.49x	1.89x	64.2%	54.3%	5	5	First	LO(24);DEF(92);O(4)
Loan	19	31	Kohl’s - Centerville	N/A	$32,448.52	$0.00	$389,382.24	$0.00	Hard	Springing	Yes	Group C	3.02x	N/A	2.77x	N/A	34.1%	28.1%	0	5	First	LO(25);YM1(89);O(6)
Loan	6, 19	32	Sperry Retail Portfolio II	N/A	$10,773.13	$0.00	$129,277.56	$0.00	Hard	Springing	Yes	Group C	3.02x	N/A	2.77x	N/A	34.1%	28.1%	0	5	First	LO(25);YM1(92);O(3)
Property		32.01	IHOP
Property		32.02	Fresenius
Loan	20	33	West LA Westgate	N/A	$0.00	$30,733.51	$0.00	$368,802.12	Springing	Springing	No	N/A	N/A	2.38x	N/A	2.22x	44.8%	44.8%	5	5	First	LO(23);YM1(92);O(5)
Loan	21, 22	34	Sunflower Plaza	N/A	$49,449.97	$0.00	$593,399.64	$0.00	Springing	Springing	No	N/A	1.39x	N/A	1.34x	N/A	77.2%	49.4%	5	5	First	LO(24);DEF(92);O(4)
Loan	23	35	AVR Homewood Suites Lubbock	N/A	$41,806.55	$34,404.12	$501,678.60	$412,849.44	Hard	Springing	No	N/A	1.96x	2.38x	1.74x	2.11x	63.5%	59.1%	4 (4 times during the term of the loan)	0	First	LO(24);DEF(92);O(4)
Loan	24	36	755 North Wells	N/A	$37,089.13	$30,599.80	$445,069.56	$367,197.60	Springing	Springing	No	N/A	1.33x	1.61x	1.27x	1.54x	63.2%	58.9%	5	5	First	LO(25);DEF(90);O(5)
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	N/A	$35,056.65	$28,371.28	$420,679.80	$340,455.37	Springing	Springing	No	N/A	1.34x	1.66x	1.31x	1.62x	67.2%	58.5%	0	0	Sixth	LO(24);DEF(92);O(4)
Property		37.01	Michigan City Self Storage
Property		37.02	Hobart Self Storage
Property		37.03	Merrillville Self Storage
Loan		38	StoragePro Self Storage	N/A	$0.00	$25,430.66	$0.00	$305,167.92	Springing	Springing	No	N/A	N/A	1.84x	N/A	1.81x	55.0%	55.0%	5	5	First	LO(24);DEF(91);O(5)
Loan	9	39	Fairfield Inn Alpharetta	N/A	$33,478.68	$0.00	$401,744.16	$0.00	Soft	Springing	No	Group A	2.83x	N/A	2.55x	N/A	48.8%	40.6%	0	0	Sixth	LO(24);DEF/YM1(91);O(5)
Loan		40	Mitchells Park Apartments	N/A	$25,441.00	$0.00	$305,292.00	$0.00	Springing	Springing	No	Group B	1.80x	N/A	1.68x	N/A	50.0%	41.2%	5	5	First	LO(24);DEF(92);O(4)
Loan		41	A&M Super Storage	N/A	$0.00	$19,071.25	$0.00	$228,855.00	Springing	Springing	No	N/A	N/A	1.75x	N/A	1.73x	64.4%	64.4%	0	0	Sixth	LO(24);YM1(92);O(4)
Loan		42	One Salem Tower	N/A	$24,482.42	$20,072.89	$293,789.04	$240,874.65	Springing	Springing	No	N/A	1.65x	2.02x	1.43x	1.75x	62.5%	56.1%	5	0	Sixth	LO(25);DEF(91);O(4)
Loan		43	1510 East Bell Road	N/A	$23,912.83	$19,455.26	$286,953.96	$233,463.12	Springing	Springing	No	N/A	1.97x	2.42x	1.58x	1.94x	47.8%	42.7%	0	0	Sixth	LO(24);DEF(93);O(3)
Loan		44	West Pointe Shopping Center	N/A	$23,450.00	$0.00	$281,400.00	$0.00	Springing	Springing	No	N/A	1.73x	N/A	1.56x	N/A	74.1%	61.7%	5	5	First	LO(25);DEF(91);O(4)
Loan		45	FedEx Distribution - Harrison	N/A	$0.00	$20,230.46	$0.00	$242,765.52	Hard	Springing	No	N/A	N/A	2.13x	N/A	2.10x	48.5%	48.5%	0	0	Sixth	LO(24);DEF(32);O(4)
Loan		46	83 East Ave Norwalk	N/A	$18,837.07	$14,804.70	$226,044.84	$177,656.40	Springing	Springing	No	N/A	1.77x	2.25x	1.64x	2.08x	74.0%	62.6%	5	5	First	LO(24);DEF(92);O(4)
Loan		47	Luster Self Storage	N/A	$20,522.25	$17,888.49	$246,267.00	$214,661.82	Springing	Springing	No	N/A	1.59x	1.82x	1.54x	1.77x	62.4%	61.1%	0	0	Sixth	LO(24);DEF(32);O(4)
Loan	26	48	Foothills Corporate Center	N/A	$18,346.32	$15,108.30	$220,155.84	$181,299.56	Springing	Springing	No	N/A	1.50x	1.82x	1.27x	1.54x	55.9%	50.9%	0	0	Sixth	LO(24);DEF(91);O(5)
Loan		49	216 Chartres Street	N/A	$15,539.84	$0.00	$186,478.08	$0.00	Springing	Springing	No	N/A	1.41x	N/A	1.38x	N/A	60.9%	50.6%	5	5	First	LO(24);DEF(91);O(5)
Loan		50	Walmart Retail Center Puyallup	N/A	$14,963.38	$12,202.58	$179,560.56	$146,430.96	Springing	Springing	No	N/A	1.42x	1.74x	1.36x	1.67x	61.6%	57.3%	5	5	First	LO(24);DEF(91);O(5)
Loan	27	51	Ashton Square	N/A	$0.00	$9,110.00	$0.00	$109,320.00	Springing	Springing	No	N/A	N/A	2.49x	N/A	2.34x	52.4%	52.4%	5	4	First	LO(23);YM1(92);O(5)

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income
Loan		1	Google Kirkland Campus Phase I		$10,551,295	$3,221,242	$7,330,053	12/31/2016	11.3%	$10,626,050	$3,067,931	$7,558,119	12/31/2017	11.6%	$10,762,098	$3,199,556	$7,562,542	9/30/2018 TTM	11.6%	95.0%	$9,716,424
Loan	5, 8, 11, 12	2	Aventura Mall		$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	3/31/2018 TTM	8.4%	92.9%	$185,479,647
Loan	5	3	Sheraton Grand Nashville Downtown		$45,349,337	$25,408,909	$19,940,428	12/31/2016	12.5%	$48,390,462	$26,813,329	$21,577,133	12/31/2017	13.5%	$49,212,571	$26,827,958	$22,384,613	8/31/2018 TTM	14.0%	79.8%	$49,212,571
Loan	5	4	Penske Distribution Center	A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$8,070,712
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio		$3,540,810	$701,658	$2,839,152	12/31/2016	7.1%	$3,744,383	$675,882	$3,068,501	12/31/2017	7.7%	$3,787,110	$697,368	$3,089,742	9/30/2018 TTM	7.7%	94.2%	$4,165,785
Property		5.01	625 East Fordham		$2,989,749	$559,592	$2,430,156	12/31/2016		$3,139,724	$552,519	$2,587,205	12/31/2017		$3,134,144	$548,150	$2,585,994	9/30/2018 TTM		94.0%	$3,474,974
Property		5.02	5037-5043 Broadway		$389,974	$117,113	$272,861	12/31/2016		$431,159	$111,676	$319,483	12/31/2017		$472,966	$137,895	$335,071	9/30/2018 TTM		95.0%	$515,298
Property		5.03	656-660 East Fordham		$161,087	$24,952	$136,135	12/31/2016		$173,500	$11,687	$161,813	12/31/2017		$180,000	$11,322	$168,678	9/30/2018 TTM		95.0%	$175,513
Loan		6	300 North Greene		$6,186,167	$2,517,916	$3,668,251	12/31/2016	11.6%	$6,043,693	$2,526,471	$3,517,222	12/31/2017	11.2%	$5,833,114	$2,598,355	$3,234,759	9/30/2018 TTM	10.3%	76.9%	$5,694,226
Loan	10	7	Eddie Bauer PacSun Distribution Center		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$6,338,214
Loan	7	8	Sheffield Office Park		$5,938,382	$2,939,658	$2,998,725	12/31/2016	10.5%	$5,746,749	$2,923,868	$2,822,880	12/31/2017	9.9%	$5,883,013	$3,003,773	$2,879,240	8/31/2018 TTM	10.1%	73.3%	$6,500,691
Loan	6, 7	9	Extended Stay America Portfolio		$17,151,895	$12,052,845	$5,099,050	12/31/2016	19.3%	$15,713,285	$11,621,180	$4,092,105	12/31/2017	15.5%	$17,050,007	$12,194,098	$4,855,909	10/31/2018 TTM	18.4%	62.9%	$17,050,007
Property		9.01	ESA Cleveland Brooklyn		$1,930,590	$1,001,232	$929,359	12/31/2016		$1,683,320	$930,055	$753,265	12/31/2017		$1,653,842	$1,003,083	$650,759	10/31/2018 TTM		74.1%	$1,653,842
Property		9.02	ESA Cleveland Beachwood South		$1,335,402	$839,941	$495,461	12/31/2016		$1,300,115	$949,827	$350,288	12/31/2017		$1,479,365	$1,056,521	$422,844	10/31/2018 TTM		56.9%	$1,479,365
Property		9.03	ESA Schaumburg I-90		$1,601,474	$1,304,162	$297,312	12/31/2016		$1,547,536	$1,077,415	$470,121	12/31/2017		$1,527,495	$1,104,544	$422,951	10/31/2018 TTM		60.5%	$1,527,495
Property		9.04	ESA Macon North		$921,065	$682,059	$239,006	12/31/2016		$909,124	$641,796	$267,329	12/31/2017		$1,154,434	$686,997	$467,436	10/31/2018 TTM		85.7%	$1,154,434
Property		9.05	ESA Cleveland Airport North Olmsted		$1,466,519	$967,791	$498,728	12/31/2016		$1,070,762	$842,555	$228,206	12/31/2017		$1,415,391	$991,017	$424,374	10/31/2018 TTM		62.1%	$1,415,391
Property		9.06	ESA Columbus Bradley Park		$971,792	$685,769	$286,022	12/31/2016		$1,037,524	$681,423	$356,101	12/31/2017		$1,093,619	$780,466	$313,153	10/31/2018 TTM		61.5%	$1,093,619
Property		9.07	ESA Cleveland Great Northern Mall		$1,130,135	$721,794	$408,341	12/31/2016		$938,770	$732,389	$206,381	12/31/2017		$1,216,536	$817,293	$399,244	10/31/2018 TTM		73.4%	$1,216,536
Property		9.08	ESA Columbus Airport		$1,088,101	$782,300	$305,801	12/31/2016		$1,047,450	$756,414	$291,036	12/31/2017		$1,198,366	$834,822	$363,544	10/31/2018 TTM		61.5%	$1,198,366
Property		9.09	ESA Cleveland Middleburg Heights		$1,064,918	$738,577	$326,340	12/31/2016		$973,773	$774,211	$199,562	12/31/2017		$1,108,295	$785,823	$322,472	10/31/2018 TTM		77.3%	$1,108,295
Property		9.10	ESA Cleveland Westlake		$999,739	$683,416	$316,323	12/31/2016		$732,916	$609,546	$123,370	12/31/2017		$927,139	$669,865	$257,274	10/31/2018 TTM		66.3%	$927,139
Property		9.11	ESA Akron Copley East		$735,905	$592,896	$143,008	12/31/2016		$847,397	$591,907	$255,490	12/31/2017		$802,990	$630,500	$172,490	10/31/2018 TTM		45.1%	$802,990
Property		9.12	ESA Akron Copley West		$749,138	$572,963	$176,176	12/31/2016		$846,035	$599,745	$246,290	12/31/2017		$769,563	$586,985	$182,578	10/31/2018 TTM		54.7%	$769,563
Property		9.13	ESA Chicago Woodfield Mall		$1,569,899	$1,213,965	$355,935	12/31/2016		$1,344,300	$1,160,916	$183,384	12/31/2017		$1,250,469	$1,001,052	$249,417	10/31/2018 TTM		58.5%	$1,250,469
Property		9.14	ESA Schaumburg Convention Center		$1,587,217	$1,265,979	$321,238	12/31/2016		$1,434,262	$1,272,980	$161,282	12/31/2017		$1,452,503	$1,245,130	$207,373	10/31/2018 TTM		55.4%	$1,452,503
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$4,386,914	$1,354,753	$3,032,162	Various	11.6%	92.6%	$4,423,599
Property		10.01	Mathis Church Road		N/A	N/A	N/A	N/A		$325,151	$47,486	$277,665	12/31/2017		$346,396	$100,708	$245,688	9/30/2018 TTM		95.0%	$385,510
Property		10.02	Round Rock		$453,458	$121,850	$331,608	12/31/2016		$456,907	$125,778	$331,130	12/31/2017		$456,907	$130,358	$326,549	9/30/2018 TTM		95.0%	$448,410
Property		10.03	San Marcos - OAG		$378,536	$137,003	$241,533	12/31/2016		$381,391	$145,049	$236,342	12/31/2017		$384,315	$147,258	$237,058	9/30/2018 TTM		95.0%	$373,818
Property		10.04	Conroe		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$229,134	$57,674	$171,461	9/30/2018 TTM		95.0%	$242,216
Property		10.05	San Marcos - Dutton		$388,166	$103,744	$284,421	12/31/2016		$346,133	$99,238	$246,895	12/31/2017		$348,120	$97,671	$250,449	9/30/2018 TTM		82.4%	$320,555
Property		10.06	Jensen Drive		N/A	N/A	N/A	N/A		$193,996	$38,918	$155,078	12/31/2017		$193,959	$60,412	$133,547	9/30/2018 TTM		95.0%	$200,835
Property		10.07	Sulphur Springs		$266,715	$103,019	$163,696	12/31/2016		$269,926	$103,019	$166,907	12/31/2017		$269,730	$100,891	$168,839	9/30/2018 TTM		79.2%	$339,602
Property		10.08	Longview		$292,815	$120,652	$172,162	12/31/2016		$295,600	$119,678	$175,922	12/31/2017		$295,982	$111,808	$184,174	9/30/2018 TTM		95.0%	$285,173
Property		10.09	Palestine		$243,453	$84,029	$159,425	12/31/2016		$245,157	$83,411	$161,746	12/31/2017		$247,088	$84,238	$162,850	9/30/2018 TTM		95.0%	$240,052
Property		10.10	Huntsville		$206,378	$25,142	$181,236	12/31/2016		$207,359	$28,247	$179,112	12/31/2017		$207,492	$28,541	$178,951	9/30/2018 TTM		95.0%	$202,488
Property		10.11	Temple		$162,090	$20,497	$141,592	12/31/2016		$162,819	$23,313	$139,506	12/31/2017		$163,022	$23,233	$139,789	9/30/2018 TTM		95.0%	$158,955
Property		10.12	Abilene		$210,573	$55,055	$155,518	12/31/2016		$212,048	$65,934	$146,114	12/31/2017		$212,605	$64,412	$148,193	9/30/2018 TTM		95.0%	$206,553
Property		10.13	Waco		$158,101	$62,595	$95,506	12/31/2016		$159,735	$67,692	$92,043	12/31/2017		$160,760	$62,961	$97,799	6/30/2018 TTM		95.0%	$173,115
Property		10.14	Rosenberg		$169,745	$68,332	$101,413	12/31/2016		$171,857	$69,245	$102,612	12/31/2017		$171,722	$69,790	$101,933	9/30/2018 TTM		95.0%	$166,529
Property		10.15	San Angelo		N/A	N/A	N/A	N/A		$138,996	$43,370	$95,627	12/31/2017		$139,662	$32,513	$107,149	9/30/2018 TTM		95.0%	$136,236
Property		10.16	Midland Flower		N/A	N/A	N/A	N/A		$98,973	$16,375	$82,598	12/31/2017		$105,100	$18,756	$86,344	9/30/2018 TTM		95.0%	$96,517
Property		10.17	Jacksonville		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$79,840	$15,236	$64,604	9/30/2018 TTM		95.0%	$84,398
Property		10.18	Weatherford		$118,046	$55,761	$62,284	12/31/2016		$131,523	$60,233	$71,291	12/31/2017		$131,912	$61,157	$70,755	9/30/2018 TTM		95.0%	$126,423
Property		10.19	Pearsall		$157,568	$61,164	$96,405	12/31/2016		$158,750	$59,430	$99,320	12/31/2017		$158,955	$58,132	$100,823	9/30/2018 TTM		95.0%	$156,213
Property		10.20	Groesbeck		$82,560	$26,795	$55,765	12/31/2016		$84,211	$27,565	$56,646	12/31/2017		$84,211	$29,004	$55,207	9/30/2018 TTM		95.0%	$80,001
Loan	15	11	Rose Hill Plaza		$3,565,760	$954,141	$2,611,618	12/31/2016	10.3%	$3,599,959	$900,147	$2,699,812	12/31/2017	10.7%	$3,646,453	$865,786	$2,780,667	9/30/2018 TTM	11.0%	91.0%	$3,594,469
Loan	5, 6, 7	12	Fidelis Portfolio	B	$14,484,632	$4,345,843	$10,138,789	12/31/2016	10.8%	$14,564,250	$4,398,547	$10,165,703	12/31/2017	10.8%	$14,508,461	$3,996,132	$10,512,329	8/31/2018 TTM	11.2%	91.5%	$15,940,840
Property		12.01	Victory Lakes Town Center		$5,273,603	$1,441,769	$3,831,834	12/31/2016		$5,249,419	$1,412,495	$3,836,923	12/31/2017		$5,226,175	$1,257,703	$3,968,472	8/31/2018 TTM		95.0%	$6,033,195
Property		12.02	McKinney Towne Crossing		$4,862,334	$1,500,573	$3,361,761	12/31/2016		$5,012,930	$1,514,492	$3,498,438	12/31/2017		$5,041,155	$1,375,241	$3,665,914	8/31/2018 TTM		87.3%	$5,602,997
Property		12.03	Riverstone Shopping Center		$4,348,695	$1,403,501	$2,945,194	12/31/2016		$4,301,901	$1,471,560	$2,830,341	12/31/2017		$4,241,131	$1,363,188	$2,877,943	8/31/2018 TTM		92.6%	$4,304,647
Loan	10	13	The Grove Apartments		N/A	N/A	N/A	N/A	N/A	$2,439,064	$1,067,291	$1,371,773	12/31/2017	6.4%	$2,731,886	$1,135,413	$1,596,473	9/30/2018 TTM	7.5%	95.0%	$2,899,057
Loan	6	14	Dupont Circle Retail		N/A	N/A	N/A	N/A	N/A	$2,257,227	$472,936	$1,784,291	12/31/2017	8.9%	$2,073,052	$487,327	$1,585,726	6/30/2018 TTM	7.9%	95.0%	$2,177,377
Property		14.01	Jemal Jefferson		N/A	N/A	N/A	N/A		$1,482,268	$329,306	$1,152,962	12/31/2017		$1,282,549	$324,097	$958,453	6/30/2018 TTM		95.0%	$1,392,285
Property		14.02	Jemal Vent		N/A	N/A	N/A	N/A		$774,959	$143,630	$631,329	12/31/2017		$790,503	$163,230	$627,273	6/30/2018 TTM		95.0%	$785,092
Loan	8	15	Hamilton Crossing		$3,268,971	$912,183	$2,356,788	12/31/2016	12.1%	$3,361,763	$942,697	$2,419,066	12/31/2017	12.4%	$3,001,528	$973,834	$2,027,694	9/30/2018 TTM	10.4%	95.4%	$3,059,591
Loan	6, 9	16	Pangea 22		$3,213,989	$1,454,503	$1,759,486	12/31/2016	9.3%	$3,178,512	$1,365,515	$1,812,997	12/31/2017	9.6%	$3,225,379	$1,332,780	$1,892,599	8/31/2018 TTM	10.0%	81.3%	$3,225,379
Property		16.01	7131 South Yates Boulevard		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.02	8148 South Ingleside Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.03	7800 South Essex Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.04	7801 South Essex Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.05	7800 South Kingston Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.06	8051 South Ingleside Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.07	8236 South Maryland Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.08	7801 South Kingston Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.09	8241-8249 South Ellis Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.10	7941 South Marquette Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.11	7850 South Constance Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.12	6954 South Calumet Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.13	722 South Racine Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.14	6933 South Indiana Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.15	6033 South Vernon Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.16	7020 South Merrill Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.17	8440 South Drexel Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.18	2045 East 75th Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.19	2817 East 77th Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.20	1511 East 73rd Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.21	7201 South Calumet Avenue		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Property		16.22	2051 East 75th Street		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A
Loan	6	17	North Atlanta Hotel Portfolio		$6,637,116	$4,465,777	$2,171,339	12/31/2016	12.8%	$7,795,691	$5,038,082	$2,757,609	12/31/2017	16.3%	$7,913,161	$4,968,149	$2,945,012	8/31/2018 TTM	17.4%	74.4%	$7,913,161

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta		$2,104,121	$1,547,440	$556,681	12/31/2016		$2,710,215	$1,764,960	$945,255	12/31/2017		$2,715,438	$1,717,155	$998,283	8/31/2018 TTM		74.5%	$2,715,438
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta		$2,453,312	$1,577,514	$875,798	12/31/2016		$2,593,036	$1,660,800	$932,236	12/31/2017		$2,686,145	$1,654,993	$1,031,152	8/31/2018 TTM		72.1%	$2,686,145
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw		$2,079,683	$1,340,823	$738,860	12/31/2016		$2,492,440	$1,612,323	$880,117	12/31/2017		$2,511,578	$1,596,002	$915,576	8/31/2018 TTM		76.7%	$2,511,578
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments		$6,107,911	$3,293,109	$2,814,802	12/31/2016	8.8%	$6,362,803	$3,313,549	$3,049,254	12/31/2017	9.5%	$6,404,672	$3,478,515	$2,926,157	8/31/2018 TTM	9.1%	92.7%	$6,602,346
Property		18.01	Lakeside Pointe at Nora		$3,830,538	$1,943,685	$1,886,853	12/31/2016		$3,996,085	$1,851,816	$2,144,269	12/31/2017		$3,915,109	$1,941,749	$1,973,360	8/31/2018 TTM		93.0%	$4,046,300
Property		18.02	Fox Club Apartments		$2,277,373	$1,349,424	$927,949	12/31/2016		$2,366,718	$1,461,733	$904,985	12/31/2017		$2,489,563	$1,536,766	$952,797	8/31/2018 TTM		93.3%	$2,556,046
Loan	5	19	1001 Frontier Road	C	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$2,607,406
Loan		20	One Sound Shore		$1,800,975	$739,155	$1,061,820	12/31/2016	7.2%	$1,844,028	$723,418	$1,120,610	12/31/2017	7.6%	$2,025,554	$788,735	$1,236,819	10/31/2018 TTM	8.4%	79.8%	$2,134,598
Loan		21	College Square		$1,933,498	$587,005	$1,346,493	12/31/2016	10.0%	$1,830,915	$559,682	$1,271,233	12/31/2017	9.4%	$2,003,168	$583,352	$1,419,816	9/30/2018 TTM	10.5%	95.0%	$2,094,942
Loan	9, 16	22	Mama Shelter LA		N/A	N/A	N/A	N/A	N/A	$11,424,100	$9,439,778	$1,984,322	12/31/2017	14.9%	$12,576,466	$10,578,017	$1,998,449	9/30/2018 TTM	15.0%	89.4%	$12,576,466
Loan	9	23	Fairfield Inn Perimeter Center	D	$2,956,554	$2,044,537	$912,017	12/31/2016	6.9%	$3,724,659	$2,360,337	$1,364,322	12/31/2017	10.4%	$3,725,175	$2,251,174	$1,474,001	8/31/2018 TTM	11.2%	72.7%	$3,725,175
Loan		24	Jamestown Villas		$1,278,300	$295,324	$982,976	7/31/2018 TTM	7.9%	$1,333,600	$295,324	$1,038,276	7/31/2018 T6 Ann.	8.3%	$1,530,800	$295,324	$1,235,476	7/31/2018 T3 Ann.	9.9%	95.0%	$1,505,021
Loan	7, 17	25	Champions Stonebridge		$2,090,232	$695,582	$1,394,650	12/31/2016	12.2%	$1,896,474	$665,366	$1,231,108	12/31/2017	10.7%	$1,881,573	$654,874	$1,226,700	7/31/2018 TTM	10.7%	91.2%	$2,025,325
Loan	9	26	Fairfield Inn Buckhead	E	$2,727,915	$2,080,225	$647,690	12/31/2016	5.8%	$3,692,904	$2,545,034	$1,147,870	12/31/2017	10.2%	$3,929,162	$2,650,224	$1,278,938	8/31/2018 TTM	11.4%	76.0%	$3,929,162
Loan	18	27	Hampton Inn Houston Airport		$3,552,838	$2,119,056	$1,433,782	12/31/2016	14.3%	$3,538,724	$2,093,162	$1,445,562	12/31/2017	14.5%	$2,902,801	$1,638,544	$1,264,257	10/31/2018 TTM	12.6%	80.0%	$3,513,528
Loan		28	1714 West Division Street		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	93.0%	$979,336
Loan		29	Gateway Oaks	F	$926,460	$285,597	$640,863	12/31/2016	7.5%	$1,107,263	$287,252	$820,011	12/31/2017	9.6%	$1,139,437	$271,103	$868,334	9/30/2018 TTM	10.2%	79.3%	$1,180,240
Loan		30	Park South Apartments		$1,232,325	$728,631	$503,694	12/31/2016	5.9%	$1,505,184	$780,262	$724,922	12/31/2017	8.5%	$1,576,867	$798,060	$778,807	9/30/2018 TTM	9.2%	92.3%	$1,654,315
Loan	19	31	Kohl’s - Centerville	G	N/A	N/A	N/A	N/A	N/A	$1,186,231	$0	$1,186,231	12/31/2016	19.5%	$1,186,231	$0	$1,186,231	12/31/2017	19.5%	95.0%	$1,239,608
Loan	6, 19	32	Sperry Retail Portfolio II	G	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.2%	$488,957
Property		32.01	IHOP		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		95.0%	$204,451
Property		32.02	Fresenius		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		97.0%	$284,506
Loan	20	33	West LA Westgate	H	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,081,931
Loan	21, 22	34	Sunflower Plaza		$1,230,121	$300,538	$929,583	12/31/2016	12.6%	$1,237,381	$373,473	$863,908	12/31/2017	11.7%	$1,201,090	$312,449	$888,641	6/30/2018 TTM	12.1%	95.0%	$1,206,128
Loan	23	35	AVR Homewood Suites Lubbock		$2,797,725	$1,771,179	$1,026,546	12/31/2016	14.1%	$2,587,939	$1,795,285	$792,654	12/31/2017	10.9%	$2,593,479	$1,828,675	$764,804	8/31/2018 TTM	10.5%	83.0%	$2,771,005
Loan	24	36	755 North Wells		N/A	N/A	N/A	N/A	N/A	$549,151	$161,672	$387,480	12/31/2017	6.0%	$641,848	$193,668	$448,180	8/31/2018 T8 Ann.	6.9%	95.0%	$796,065
Loan	6, 7, 25	37	Indiana Self Storage Portfolio		$810,326	$308,857	$501,469	12/31/2016	8.2%	$816,019	$281,374	$534,645	12/31/2017	8.8%	$864,398	$289,799	$574,599	9/30/2018 TTM	9.5%	86.0%	$864,398
Property		37.01	Michigan City Self Storage		$346,165	$130,492	$215,673	12/31/2016		$339,002	$103,642	$235,360	12/31/2017		$347,101	$104,005	$243,096	9/30/2018 TTM		88.3%	$347,101
Property		37.02	Hobart Self Storage		$250,520	$101,112	$149,408	12/31/2016		$265,184	$101,081	$164,103	12/31/2017		$290,400	$102,439	$187,961	9/30/2018 TTM		80.7%	$290,400
Property		37.03	Merrillville Self Storage		$213,641	$77,253	$136,388	12/31/2016		$211,833	$76,651	$135,182	12/31/2017		$226,897	$83,355	$143,542	9/30/2018 TTM		89.5%	$226,897
Loan		38	StoragePro Self Storage		$837,409	$199,562	$637,847	12/31/2016	10.5%	$903,608	$333,495	$570,113	12/31/2017	9.4%	$948,199	$297,171	$651,028	9/30/2018 TTM	10.8%	88.1%	$926,788
Loan	9	39	Fairfield Inn Alpharetta	I	$2,431,227	$1,596,379	$834,848	12/31/2016	13.9%	$2,795,792	$1,724,234	$1,071,558	12/31/2017	17.9%	$2,838,686	$1,696,255	$1,142,431	8/31/2018 TTM	19.0%	72.7%	$2,838,686
Loan		40	Mitchells Park Apartments		$983,417	$592,502	$390,915	12/31/2016	8.2%	$1,117,532	$633,377	$484,155	12/31/2017	10.2%	$1,191,915	$701,431	$490,484	9/30/2018 TTM	10.3%	95.0%	$1,272,923
Loan		41	A&M Super Storage	J	$497,377	$114,849	$382,528	12/31/2016	8.7%	$566,045	$139,433	$426,612	12/31/2017	9.7%	$568,067	$142,370	$425,697	10/31/2018 T10 Ann.	9.7%	81.8%	$568,067
Loan		42	One Salem Tower		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$460,165	$227,151	$233,014	8/31/2018 TTM	5.4%	92.3%	$726,065
Loan		43	1510 East Bell Road		$328,661	$112,002	$216,659	12/31/2016	5.1%	$430,018	$117,556	$312,462	12/31/2017	7.4%	$546,546	$151,033	$395,513	9/30/2018 TTM	9.3%	95.0%	$710,802
Loan		44	West Pointe Shopping Center		$497,249	$134,017	$363,232	12/31/2015	8.6%	$546,067	$101,535	$444,532	12/31/2016	10.5%	$591,763	$137,321	$454,442	12/31/2017	10.8%	95.0%	$623,495
Loan		45	FedEx Distribution - Harrison		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$599,456
Loan		46	83 East Ave Norwalk		$688,521	$324,651	$363,870	12/31/2016	10.4%	$726,808	$320,038	$406,770	12/31/2017	11.6%	$680,468	$313,699	$366,770	10/31/2018 T10 Ann.	10.4%	91.3%	$715,650
Loan		47	Luster Self Storage		$471,314	$118,484	$352,830	12/31/2016	10.9%	$518,260	$140,996	$377,264	12/31/2017	11.7%	$564,054	$140,996	$423,058	8/31/2018 T8 Ann.	13.1%	89.8%	$564,054
Loan	26	48	Foothills Corporate Center		$718,577	$298,209	$420,369	12/31/2016	13.8%	$746,824	$302,619	$444,204	12/31/2017	14.6%	$726,466	$305,219	$421,248	10/31/2018 TTM	13.8%	85.3%	$616,520
Loan		49	216 Chartres Street		N/A	N/A	N/A	N/A	N/A	$335,866	$76,030	$259,836	12/31/2017	9.3%	$338,269	$70,811	$267,458	8/31/2018 TTM	9.6%	96.6%	$341,013
Loan		50	Walmart Retail Center Puyallup		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$374,411	$95,077	$279,334	9/30/2018 T8 Ann.	10.5%	95.0%	$356,778
Loan	27	51	Ashton Square	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$329,874

A-1-12 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant
Loan		1	Google Kirkland Campus Phase I	$3,199,061	$6,517,363	10.0%	$38,965	$135,338	$6,343,060	9.8%	Google	1/31/2026	194,825	100.0%	N/A
Loan	5, 8, 11, 12	2	Aventura Mall	$30,620,668	$154,858,979	11.0%	$243,502	$3,043,770	$151,571,708	10.8%	J. C. Penney Co.	4/30/2023	193,759	15.9%	AMC Theatres
Loan	5	3	Sheraton Grand Nashville Downtown	$27,006,315	$22,206,255	13.9%	$1,968,503	$0	$20,237,752	12.6%	N/A	N/A	N/A	N/A	N/A
Loan	5	4	Penske Distribution Center	$242,121	$7,828,590	11.2%	$60,600	$315,120	$7,452,870	10.6%	Penske	10/25/2028	606,000	100.0%	N/A
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio	$873,999	$3,291,786	8.2%	$9,481	$63,209	$3,219,096	8.0%
Property		5.01	625 East Fordham	$645,643	$2,829,331		$7,484	$49,895	$2,771,952		MedAlliance Medical Health Services, Inc.	12/31/2038	20,000	40.1%	Avicenna Ambulatory Services
Property		5.02	5037-5043 Broadway	$160,431	$354,867		$1,354	$9,029	$344,484		MedAlliance Medical Health Services, Inc.	12/31/2038	5,096	56.4%	Bio-Reference Laboratories
Property		5.03	656-660 East Fordham	$67,924	$107,588		$643	$4,285	$102,661		Jacoby & Meyers LLP	11/30/2021	1,785	41.7%	BIC Brokerage Insurance
Loan		6	300 North Greene	$2,581,931	$3,112,295	9.9%	$81,443	$228,040	$2,802,812	8.9%	Smith Moore Leatherwood LLP	6/30/2020	65,632	20.1%	Wells Fargo Bank
Loan	10	7	Eddie Bauer PacSun Distribution Center	$2,571,804	$3,766,409	12.9%	$207,191	$103,595	$3,455,623	11.8%	Eddie Bauer and PacSun	10/31/2038	2,071,908	100.0%	N/A
Loan	7	8	Sheffield Office Park	$3,055,229	$3,445,462	12.1%	$101,719	$508,595	$2,835,148	9.9%	Leo Burnett Detroit	2/28/2022	78,061	15.3%	TPS Logistics Inc
Loan	6, 7	9	Extended Stay America Portfolio	$12,671,224	$4,378,783	16.6%	$682,000	$0	$3,696,783	14.0%
Property		9.01	ESA Cleveland Brooklyn	$1,015,289	$638,553		$66,154	$0	$572,399		N/A	N/A	N/A	N/A	N/A
Property		9.02	ESA Cleveland Beachwood South	$1,059,475	$419,890		$59,175	$0	$360,715		N/A	N/A	N/A	N/A	N/A
Property		9.03	ESA Schaumburg I-90	$1,205,242	$322,253		$61,100	$0	$261,153		N/A	N/A	N/A	N/A	N/A
Property		9.04	ESA Macon North	$699,193	$455,241		$46,177	$0	$409,063		N/A	N/A	N/A	N/A	N/A
Property		9.05	ESA Cleveland Airport North Olmsted	$990,916	$424,475		$56,616	$0	$367,859		N/A	N/A	N/A	N/A	N/A
Property		9.06	ESA Columbus Bradley Park	$778,020	$315,599		$43,745	$0	$271,855		N/A	N/A	N/A	N/A	N/A
Property		9.07	ESA Cleveland Great Northern Mall	$836,748	$379,788		$48,661	$0	$331,127		N/A	N/A	N/A	N/A	N/A
Property		9.08	ESA Columbus Airport	$844,209	$354,157		$47,935	$0	$306,222		N/A	N/A	N/A	N/A	N/A
Property		9.09	ESA Cleveland Middleburg Heights	$806,389	$301,906		$44,332	$0	$257,574		N/A	N/A	N/A	N/A	N/A
Property		9.10	ESA Cleveland Westlake	$677,195	$249,944		$37,086	$0	$212,859		N/A	N/A	N/A	N/A	N/A
Property		9.11	ESA Akron Copley East	$643,015	$159,976		$32,120	$0	$127,856		N/A	N/A	N/A	N/A	N/A
Property		9.12	ESA Akron Copley West	$625,794	$143,769		$30,783	$0	$112,986		N/A	N/A	N/A	N/A	N/A
Property		9.13	ESA Chicago Woodfield Mall	$1,142,141	$108,328		$50,019	$0	$58,310		N/A	N/A	N/A	N/A	N/A
Property		9.14	ESA Schaumburg Convention Center	$1,347,599	$104,904		$58,100	$0	$46,804		N/A	N/A	N/A	N/A	N/A
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio	$1,472,741	$2,950,859	11.3%	$39,913	$306,002	$2,604,944	10.0%
Property		10.01	Mathis Church Road	$113,587	$271,923		$2,168	$16,618	$253,138		DaVita Dialysis	7/31/2024	10,450	72.3%	Houston Nephrology Group
Property		10.02	Round Rock	$143,810	$304,600		$3,087	$23,669	$277,844		State of Texas	9/30/2020	20,582	100.0%	N/A
Property		10.03	San Marcos - OAG	$158,472	$215,346		$2,463	$18,885	$193,997		State of Texas	1/31/2025	16,422	100.0%	N/A
Property		10.04	Conroe	$64,940	$177,276		$1,330	$10,194	$165,753		State of Texas	11/30/2027	8,864	100.0%	N/A
Property		10.05	San Marcos - Dutton	$107,288	$213,267		$4,281	$32,823	$176,162		State of Texas	1/31/2022	19,935	69.8%	Hayes Caldwell CAA
Property		10.06	Jensen Drive	$47,480	$153,355		$1,304	$9,994	$142,058		DaVita Dialysis	7/31/2024	8,690	100.0%	N/A
Property		10.07	Sulphur Springs	$111,079	$228,523		$4,315	$33,080	$191,128		State of Texas	10/31/2021	21,600	75.1%	Hanger Prosthetics Physicians
Property		10.08	Longview	$120,409	$164,763		$3,058	$23,442	$138,264		State of Texas	8/31/2021	20,384	100.0%	N/A
Property		10.09	Palestine	$91,440	$148,612		$1,569	$12,032	$135,010		State of Texas	12/31/2025	10,463	100.0%	N/A
Property		10.10	Huntsville	$34,616	$167,872		$2,299	$17,625	$147,948		State of Texas	8/31/2024	15,326	100.0%	N/A
Property		10.11	Temple	$28,117	$130,838		$1,195	$9,164	$120,478		State of Texas	6/30/2026	7,969	100.0%	N/A
Property		10.12	Abilene	$70,608	$135,945		$3,475	$26,640	$105,831		State of Texas	3/31/2021	23,165	100.0%	N/A
Property		10.13	Waco	$68,154	$104,960		$1,883	$14,433	$88,645		State of Texas	2/28/2024	12,550	100.0%	N/A
Property		10.14	Rosenberg	$74,785	$91,744		$1,068	$8,190	$82,485		State of Texas	10/31/2025	7,122	100.0%	N/A
Property		10.15	San Angelo	$47,027	$89,209		$776	$5,947	$82,487		State of Texas	4/30/2027	5,171	100.0%	N/A
Property		10.16	Midland Flower	$13,958	$82,559		$2,037	$15,618	$64,904		Flowers Baking Co. of El Paso	11/30/2030	13,581	100.0%	N/A
Property		10.17	Jacksonville	$17,797	$66,602		$447	$3,429	$62,725		State of Texas	10/31/2027	2,982	100.0%	N/A
Property		10.18	Weatherford	$64,950	$61,474		$982	$7,527	$52,965		State of Texas	6/30/2020	6,545	100.0%	Sunbelt Rental - Ground Lease
Property		10.19	Pearsall	$62,819	$93,395		$1,427	$10,942	$81,025		State of Texas	8/31/2026	9,515	100.0%	N/A
Property		10.20	Groesbeck	$31,404	$48,596		$750	$5,750	$42,096		Limestone County Appraisal District	12/31/2023	5,000	100.0%	N/A
Loan	15	11	Rose Hill Plaza	$882,689	$2,711,780	10.7%	$29,519	$116,958	$2,565,303	10.2%	Safeway	5/11/2022	36,477	25.2%	Gabe’s
Loan	5, 6, 7	12	Fidelis Portfolio	$4,767,276	$11,173,564	11.9%	$132,856	$442,854	$10,597,854	11.3%
Property		12.01	Victory Lakes Town Center	$1,559,644	$4,473,551		$55,555	$185,184	$4,232,813		J. C. Penney Co.	9/30/2033	103,525	28.0%	University of Texas Medical Branch UTMB
Property		12.02	McKinney Towne Crossing	$1,744,940	$3,858,058		$36,421	$121,403	$3,700,234		Patel Brothers	7/31/2028	30,000	12.4%	Ross Dress for Less
Property		12.03	Riverstone Shopping Center	$1,462,692	$2,841,955		$40,880	$136,268	$2,664,807		Hobby Lobby	10/31/2021	60,971	22.4%	LA Fitness
Loan	10	13	The Grove Apartments	$1,070,274	$1,828,782	8.6%	$64,000	$0	$1,764,782	8.3%	N/A	N/A	N/A	N/A	N/A
Loan	6	14	Dupont Circle Retail	$553,034	$1,624,343	8.1%	$3,842	$25,609	$1,594,892	8.0%
Property		14.01	Jemal Jefferson	$387,361	$1,004,924		$2,630	$17,530	$984,764		Chick-fil-A	1/31/2034	5,298	30.2%	Eighteenth Street Lounge
Property		14.02	Jemal Vent	$165,673	$619,419		$1,212	$8,079	$610,128		Shake Shack	3/31/2026	3,716	46.0%	Sauf Haus Bier Hall & Garten
Loan	8	15	Hamilton Crossing	$895,480	$2,164,112	11.1%	$26,320	$93,225	$2,044,567	10.5%	Dick’s Sporting Goods	1/31/2024	50,000	28.5%	Ross Dress for Less
Loan	6, 9	16	Pangea 22	$1,336,912	$1,888,467	10.0%	$103,750	$0	$1,784,717	9.4%
Property		16.01	7131 South Yates Boulevard	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.02	8148 South Ingleside Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.03	7800 South Essex Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.04	7801 South Essex Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.05	7800 South Kingston Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.06	8051 South Ingleside Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.07	8236 South Maryland Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.08	7801 South Kingston Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.09	8241-8249 South Ellis Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.10	7941 South Marquette Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.11	7850 South Constance Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.12	6954 South Calumet Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.13	722 South Racine Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.14	6933 South Indiana Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.15	6033 South Vernon Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.16	7020 South Merrill Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.17	8440 South Drexel Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.18	2045 East 75th Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.19	2817 East 77th Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.20	1511 East 73rd Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.21	7201 South Calumet Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		16.22	2051 East 75th Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Loan	6	17	North Atlanta Hotel Portfolio	$5,048,436	$2,864,725	16.9%	$316,526	$0	$2,548,198	15.0%

A-1-13 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta	$1,743,493	$971,945		$108,618	$0	$863,327		N/A	N/A	N/A	N/A	N/A
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta	$1,673,163	$1,012,982		$107,446	$0	$905,536		N/A	N/A	N/A	N/A	N/A
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw	$1,631,780	$879,798		$100,463	$0	$779,335		N/A	N/A	N/A	N/A	N/A
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	$3,337,829	$3,264,517	10.2%	$275,100	$0	$2,989,417	9.3%
Property		18.01	Lakeside Pointe at Nora	$1,854,753	$2,191,547		$174,636	$0	$2,016,911		N/A	N/A	N/A	N/A	N/A
Property		18.02	Fox Club Apartments	$1,483,076	$1,072,970		$100,464	$0	$972,506		N/A	N/A	N/A	N/A	N/A
Loan	5	19	1001 Frontier Road	$74,054	$2,533,351	8.0%	$0	$0	$2,533,351	8.0%	PVH Corp.	1/18/2035	234,313	100.0%	N/A
Loan		20	One Sound Shore	$727,385	$1,407,213	9.5%	$19,379	$115,660	$1,272,175	8.6%	Black Diamond Capital	10/31/2020	15,868	26.6%	Cedar Gate
Loan		21	College Square	$616,860	$1,478,082	11.0%	$18,915	$41,920	$1,417,248	10.5%	Hobby Lobby	8/31/2027	55,245	43.8%	Planet Fitness
Loan	9, 16	22	Mama Shelter LA	$10,442,397	$2,134,069	16.0%	$503,059	$0	$1,631,010	12.3%	N/A	N/A	N/A	N/A	N/A
Loan	9	23	Fairfield Inn Perimeter Center	$2,273,043	$1,452,132	11.0%	$149,007	$0	$1,303,125	9.9%	N/A	N/A	N/A	N/A	N/A
Loan		24	Jamestown Villas	$405,751	$1,099,270	8.8%	$16,500	$0	$1,082,770	8.7%	N/A	N/A	N/A	N/A	N/A
Loan	7, 17	25	Champions Stonebridge	$695,168	$1,330,157	11.6%	$11,810	$128,569	$1,189,778	10.4%	Spec’s	7/31/2020	10,246	14.2%	Salons by JC
Loan	9	26	Fairfield Inn Buckhead	$2,661,156	$1,268,006	11.3%	$157,166	$0	$1,110,840	9.9%	N/A	N/A	N/A	N/A	N/A
Loan	18	27	Hampton Inn Houston Airport	$2,093,778	$1,419,750	14.2%	$140,541	$0	$1,279,209	12.8%	N/A	N/A	N/A	N/A	N/A
Loan		28	1714 West Division Street	$167,622	$811,714	8.7%	$4,341	$23,805	$783,568	8.4%	Industrious CHI 1720 West Division Street LLC	2/28/2033	16,000	67.8%	Exchange 312 LLC
Loan		29	Gateway Oaks	$283,895	$896,345	10.5%	$15,258	$106,805	$774,282	9.1%	Pivotal Retail	1/31/2022	26,588	17.4%	United Healthcare
Loan		30	Park South Apartments	$801,342	$852,973	10.0%	$41,100	$0	$811,873	9.6%	N/A	N/A	N/A	N/A	N/A
Loan	19	31	Kohl’s - Centerville	$37,188	$1,202,420	19.4%	$18,005	$104,823	$1,079,592	17.8%	Kohl’s	1/31/2029	90,025	100.0%	N/A
Loan	6, 19	32	Sperry Retail Portfolio II	$123,980	$364,977	19.4%	$2,377	$6,764	$355,836	17.8%
Property		32.01	IHOP	$29,210	$175,242		$467	$6,764	$168,010		IHOP	4/30/2040	2,336	100.0%	N/A
Property		32.02	Fresenius	$94,770	$189,736		$1,910	$0	$187,826		Fresenius Medical	11/30/2031	9,550	100.0%	N/A
Loan	20	33	West LA Westgate	$204,834	$877,097	11.7%	$3,200	$55,680	$818,217	10.9%	Refinery29	9/30/2025	16,000	100.0%	N/A
Loan	21, 22	34	Sunflower Plaza	$379,122	$827,006	11.2%	$4,654	$27,000	$795,352	10.8%	Vitamin Shoppe Industries, Inc.	5/31/2023	6,000	22.2%	Bank of the West
Loan	23	35	AVR Homewood Suites Lubbock	$1,787,930	$983,075	13.5%	$110,840	$0	$872,235	11.9%	N/A	N/A	N/A	N/A	N/A
Loan	24	36	755 North Wells	$204,530	$591,535	9.2%	$2,278	$23,940	$565,317	8.8%	Kara Mann Design	4/30/2023	3,100	20.4%	Center for Dermatology
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	$300,229	$564,169	9.3%	$14,152	$0	$550,017	9.0%
Property		37.01	Michigan City Self Storage	$112,579	$234,522		$6,212	$0	$228,310		N/A	N/A	N/A	N/A	N/A
Property		37.02	Hobart Self Storage	$102,871	$187,529		$4,400	$0	$183,129		N/A	N/A	N/A	N/A	N/A
Property		37.03	Merrillville Self Storage	$84,779	$142,118		$3,540	$0	$138,578		N/A	N/A	N/A	N/A	N/A
Loan		38	StoragePro Self Storage	$364,251	$562,537	9.3%	$11,133	$0	$551,403	9.1%	N/A	N/A	N/A	N/A	N/A
Loan	9	39	Fairfield Inn Alpharetta	$1,701,960	$1,136,726	18.9%	$113,547	$0	$1,023,179	17.1%	N/A	N/A	N/A	N/A	N/A
Loan		40	Mitchells Park Apartments	$724,250	$548,673	11.6%	$36,600	$0	$512,073	10.8%	N/A	N/A	N/A	N/A	N/A
Loan		41	A&M Super Storage	$167,314	$400,753	9.1%	$5,455	$0	$395,298	9.0%	N/A	N/A	N/A	N/A	N/A
Loan		42	One Salem Tower	$240,018	$486,047	11.3%	$15,796	$49,481	$420,769	9.8%	CJMW Architecture P.A.	6/1/2022	11,264	22.0%	Davenport Engineering
Loan		43	1510 East Bell Road	$146,196	$564,606	13.3%	$18,658	$93,291	$452,657	10.7%	Simple Storage Solutions	12/31/2019	30,000	32.2%	Carl Entertainment
Loan		44	West Pointe Shopping Center	$135,798	$487,696	11.5%	$8,950	$38,905	$439,841	10.4%	Goodwill	9/30/2022	17,700	32.1%	PetSmart
Loan		45	FedEx Distribution - Harrison	$82,849	$516,607	12.6%	$5,933	$0	$510,675	12.5%	FedEx Ground	4/30/2028	59,325	100.0%	N/A
Loan		46	83 East Ave Norwalk	$316,148	$399,502	11.4%	$7,754	$21,446	$370,302	10.5%	Keith Overland	1/31/2024	3,300	8.5%	Hamden Sleep Disorders Center
Loan		47	Luster Self Storage	$172,815	$391,239	12.1%	$10,769	$0	$380,471	11.8%	N/A	N/A	N/A	N/A	N/A
Loan	26	48	Foothills Corporate Center	$287,191	$329,328	10.8%	$8,217	$41,084	$280,028	9.2%	Community Provider of Enrichment Services (“CPE”)	11/30/2029	11,930	29.0%	Breyer Law Office PC
Loan		49	216 Chartres Street	$78,197	$262,817	9.4%	$3,272	$2,996	$256,548	9.2%	N/A	N/A	N/A	N/A	N/A
Loan		50	Walmart Retail Center Puyallup	$101,551	$255,227	9.6%	$1,520	$9,197	$244,510	9.2%	Comfort Dental	9/25/2022	2,875	31.3%	Popeye’s Chicken
Loan	27	51	Ashton Square	$57,850	$272,024	12.7%	$1,480	$14,993	$255,551	11.9%	Texas Donuts	8/31/2028	1,709	17.3%	Iron Bowl

A-1-14 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

2nd Largest Tenant Lease Expiration(4)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

Loan

1

Google Kirkland Campus Phase I

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 8, 11, 12

2

Aventura Mall

8/31/2023

78,738

6.5%

Zara

10/31/2029

34,454

2.8%

XXI Forever

1/31/2019

32,504

2.7%

H & M

Loan

5

3

Sheraton Grand Nashville Downtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

4

Penske Distribution Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7, 9, 10, 13

5

Fordham Medical Office Portfolio

Property

5.01

625 East Fordham

12/31/2038

13,200

26.5%

Unique Imaging Services, LLC

4/1/2022

2,605

5.2%

Randall Ehrlich, MD, PC

1/31/2020

2,000

4.0%

Linden Eye Care

Property

5.02

5037-5043 Broadway

2/28/2019

2,013

22.3%

Riverside Management Company

4/1/2023

1,920

21.3%

N/A

N/A

N/A

N/A

N/A

Property

5.03

656-660 East Fordham

MTM

1,700

39.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

300 North Greene

12/31/2024

34,080

10.5%

Bell Partners Inc

5/31/2020

29,573

9.1%

Womble Bond Dickson (US) LLP

12/31/2020

20,267

6.2%

KPMG, LLP

Loan

10

7

Eddie Bauer PacSun Distribution Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

8

Sheffield Office Park

12/31/2021

19,216

3.8%

Edcor Data Services

10/31/2021

15,599

3.1%

Autodata Solutions

9/30/2023

15,280

3.0%

Weber & Olcese

Loan

6, 7

9

Extended Stay America Portfolio

Property

9.01

ESA Cleveland Brooklyn

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.02

ESA Cleveland Beachwood South

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.03

ESA Schaumburg I-90

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.04

ESA Macon North

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.05

ESA Cleveland Airport North Olmsted

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.06

ESA Columbus Bradley Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.07

ESA Cleveland Great Northern Mall

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.08

ESA Columbus Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.09

ESA Cleveland Middleburg Heights

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.10

ESA Cleveland Westlake

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.11

ESA Akron Copley East

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.12

ESA Akron Copley West

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.13

ESA Chicago Woodfield Mall

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

9.14

ESA Schaumburg Convention Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7, 10, 14

10

SVEA Texas Agency Portfolio

Property

10.01

Mathis Church Road

5/14/2027

4,000

27.7%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.02

Round Rock

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.03

San Marcos - OAG

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.04

Conroe

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.05

San Marcos - Dutton

8/31/2020

3,600

12.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.06

Jensen Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.07

Sulphur Springs

12/31/2019

1,220

4.2%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.08

Longview

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.09

Palestine

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.10

Huntsville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.11

Temple

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.12

Abilene

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.13

Waco

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.14

Rosenberg

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.15

San Angelo

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.16

Midland Flower

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.17

Jacksonville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.18

Weatherford

6/30/2022

0

0.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.19

Pearsall

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.20

Groesbeck

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

11

Rose Hill Plaza

1/31/2022

11,999

8.3%

Tuesday Morning

1/31/2024

11,269

7.8%

Dollar Tree

7/31/2023

10,000

6.9%

Walgreens

Loan

5, 6, 7

12

Fidelis Portfolio

Property

12.01

Victory Lakes Town Center

8/30/2028

87,615

23.7%

Hobby Lobby

4/30/2024

55,000

14.9%

Best Buy

1/31/2023

30,038

8.1%

Goodwill

Property

12.02

McKinney Towne Crossing

1/31/2024

27,689

11.4%

PetSmart

7/31/2023

27,404

11.3%

Dollar Tree

6/30/2028

11,985

4.9%

Famous Footwear

Property

12.03

Riverstone Shopping Center

12/31/2020

45,000

16.5%

Ross Dress for Less

1/31/2021

30,174

11.1%

Palais Royal

1/31/2021

30,000

11.0%

Bed Bath & Beyond

Loan

10

13

The Grove Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

14

Dupont Circle Retail

Property

14.01

Jemal Jefferson

6/30/2020

4,823

27.5%

Set Entertainment

12/31/2029

4,242

24.2%

Pei Wei

1/1/2023

3,167

18.1%

N/A

Property

14.02

Jemal Vent

8/31/2023

2,363

29.2%

Heist

4/30/2021

2,000

24.8%

N/A

N/A

N/A

N/A

N/A

Loan

8

15

Hamilton Crossing

1/31/2024

30,187

17.2%

Michaels

2/28/2021

20,463

11.7%

PetSmart

8/31/2022

20,087

11.4%

Old Navy

Loan

6, 9

16

Pangea 22

Property

16.01

7131 South Yates Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.02

8148 South Ingleside Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.03

7800 South Essex Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.04

7801 South Essex Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.05

7800 South Kingston Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.06

8051 South Ingleside Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.07

8236 South Maryland Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.08

7801 South Kingston Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.09

8241-8249 South Ellis Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.10

7941 South Marquette Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.11

7850 South Constance Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.12

6954 South Calumet Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.13

722 South Racine Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.14

6933 South Indiana Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.15

6033 South Vernon Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.16

7020 South Merrill Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.17

8440 South Drexel Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.18

2045 East 75th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.19

2817 East 77th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.20

1511 East 73rd Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.21

7201 South Calumet Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.22

2051 East 75th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

17

North Atlanta Hotel Portfolio

A-1-15 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

2nd Largest Tenant Lease Expiration(4)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

Property

17.01

TownePlace Suites by Marriott Atlanta Alpharetta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

SpringHill Suites by Marriott Atlanta Alpharetta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.03

TownePlace Suites by Marriott Atlanta Kennesaw

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6

18

Lakeside Pointe & Fox Club Apartments

Property

18.01

Lakeside Pointe at Nora

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.02

Fox Club Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

19

1001 Frontier Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

One Sound Shore

4/30/2022

8,478

14.2%

CEA / PCE

7/31/2023

4,100

6.9%

M.M. Dillon and Co. Group

11/30/2021

4,053

6.8%

Tontine Associates LLC

Loan

21

College Square

6/30/2023

25,849

20.5%

Brothers Furniture

11/30/2022

6,600

5.2%

Outback Steakhouse

5/31/2019

6,163

4.9%

SuperHair, Inc.

Loan

9, 16

22

Mama Shelter LA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

23

Fairfield Inn Perimeter Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

24

Jamestown Villas

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7, 17

25

Champions Stonebridge

12/31/2023

8,300

11.5%

Charming Charlie, LLC

4/30/2021

6,685

9.3%

Once Upon a Child

4/30/2026

6,000

8.3%

Waza Japanese Cuisine

Loan

9

26

Fairfield Inn Buckhead

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

27

Hampton Inn Houston Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

1714 West Division Street

12/20/2023

5,195

22.0%

Foxtrot Ventures, Inc.

3/31/2028

2,414

10.2%

N/A

N/A

N/A

N/A

N/A

Loan

29

Gateway Oaks

12/31/2020

18,365

12.0%

Christ Harvesters Mini

3/31/2022

16,855

11.0%

Millwork Holding Co.

4/30/2019

12,953

8.5%

Digital Printing Solutions

Loan

30

Park South Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

31

Kohl’s - Centerville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 19

32

Sperry Retail Portfolio II

Property

32.01

IHOP

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.02

Fresenius

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

33

West LA Westgate

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

21, 22

34

Sunflower Plaza

6/27/2029

6,000

22.2%

Panera Bread

12/31/2020

4,500

16.7%

Metro Optometry

12/31/2019

1,530

5.7%

Allstate Insurance

Loan

23

35

AVR Homewood Suites Lubbock

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

24

36

755 North Wells

10/31/2026

2,803

18.5%

Hypoxi

12/31/2028

2,189

14.4%

Drybar

1/31/2026

1,898

12.5%

goGlow

Loan

6, 7, 25

37

Indiana Self Storage Portfolio

Property

37.01

Michigan City Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.02

Hobart Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.03

Merrillville Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

StoragePro Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

39

Fairfield Inn Alpharetta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Mitchells Park Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

A&M Super Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

One Salem Tower

2/1/2025

6,472

12.6%

Tash & Kurtz

7/1/2023

5,831

11.4%

Silkroad Technology

4/1/2021

5,283

10.3%

B&H Insurance

Loan

43

1510 East Bell Road

2/8/2026

20,585

22.1%

Russell Palley

12/31/2023

13,380

14.3%

Classic Delivery & Moving

12/31/2019

3,500

3.8%

Modern Consign, LLC

Loan

44

West Pointe Shopping Center

3/31/2023

7,500

13.6%

Hibbett Sporting Goods

12/31/2019

5,000

9.1%

Larry’s Pizza

8/31/2021

5,000

9.1%

CATO

Loan

45

FedEx Distribution - Harrison

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

83 East Ave Norwalk

1/31/2023

3,200

8.3%

Fairfield Healthcare Services, Inc. d/b/a BrightStar of Fairfield

12/31/2021

3,105

8.0%

Mango DSP, Inc.

4/30/2022

2,554

6.6%

Lack & Daily Inc.

Loan

47

Luster Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

48

Foothills Corporate Center

5/31/2020

4,247

10.3%

Sovereign Finance, LLC

12/31/2020

2,831

6.9%

Platinum Medical Group of Arizona

11/1/2020

2,634

6.4%

Belfiore Real Estate Consulting

Loan

49

216 Chartres Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

50

Walmart Retail Center Puyallup

5/31/2027

2,622

28.5%

Domino’s Pizza

6/30/2027

2,000

21.7%

Go Wireless, Inc.

5/31/2022

1,700

18.5%

N/A

Loan

27

51

Ashton Square

10/31/2028

1,687

17.1%

Salon de Nails

4/30/2022

1,627

16.5%

Pho Char Grill

10/31/2023

1,617

16.4%

Tropical Bites

A-1-16 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	5th Largest Tenant Lease Expiration(4)	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan		1	Google Kirkland Campus Phase I	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,694,187	$0
Loan	5, 8, 11, 12	2	Aventura Mall	1/31/2027	28,830	2.4%	$0	$0	$487,003	$0	$0	$6,087,540	$0	$0	$0	$0	$0	$26,168,910	$0
Loan	5	3	Sheraton Grand Nashville Downtown	N/A	N/A	N/A	$1,000,000	$164,042	$0	$0	$0	$0	$1,166,485	$129,609	$0	$0	$0	$0	$0
Loan	5	4	Penske Distribution Center	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio				$15,000	$0	$15,000	$300,000	$0	$300,000	$14,167	$14,167	$5,355	$2,678	$52,053	$0	$0
Property		5.01	625 East Fordham	6/30/2019	2,000	4.0%
Property		5.02	5037-5043 Broadway	N/A	N/A	N/A
Property		5.03	656-660 East Fordham	N/A	N/A	N/A
Loan		6	300 North Greene	10/31/2023	9,740	3.0%	$0	$6,787	$0	$1,612,366	$19,003	$0	$275,009	$55,002	$0	$0	$15,000	$4,904	$0
Loan	10	7	Eddie Bauer PacSun Distribution Center	N/A	N/A	N/A	$0	$0	$0	$0	$8,633	$500,000	$0	$0	$0	$0	$0	$407,611	$0
Loan	7	8	Sheffield Office Park	8/31/2019	14,530	2.9%	$0	$8,477	$0	$750,000	$42,383	$2,500,000	$118,110	$39,370	$0	$0	$17,188	$3,598,931	$0
Loan	6, 7	9	Extended Stay America Portfolio				$56,031	$56,031	$0	$0	$0	$0	$688,354	$139,745	$72,060	$36,030	$0	$2,313,834	$0
Property		9.01	ESA Cleveland Brooklyn	N/A	N/A	N/A
Property		9.02	ESA Cleveland Beachwood South	N/A	N/A	N/A
Property		9.03	ESA Schaumburg I-90	N/A	N/A	N/A
Property		9.04	ESA Macon North	N/A	N/A	N/A
Property		9.05	ESA Cleveland Airport North Olmsted	N/A	N/A	N/A
Property		9.06	ESA Columbus Bradley Park	N/A	N/A	N/A
Property		9.07	ESA Cleveland Great Northern Mall	N/A	N/A	N/A
Property		9.08	ESA Columbus Airport	N/A	N/A	N/A
Property		9.09	ESA Cleveland Middleburg Heights	N/A	N/A	N/A
Property		9.10	ESA Cleveland Westlake	N/A	N/A	N/A
Property		9.11	ESA Akron Copley East	N/A	N/A	N/A
Property		9.12	ESA Akron Copley West	N/A	N/A	N/A
Property		9.13	ESA Chicago Woodfield Mall	N/A	N/A	N/A
Property		9.14	ESA Schaumburg Convention Center	N/A	N/A	N/A
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio				$0	$3,326	$0	$0	$25,500	$750,000	$0	$44,387	$23,387	$7,796	$80,229	$0	$0
Property		10.01	Mathis Church Road	N/A	N/A	N/A
Property		10.02	Round Rock	N/A	N/A	N/A
Property		10.03	San Marcos - OAG	N/A	N/A	N/A
Property		10.04	Conroe	N/A	N/A	N/A
Property		10.05	San Marcos - Dutton	N/A	N/A	N/A
Property		10.06	Jensen Drive	N/A	N/A	N/A
Property		10.07	Sulphur Springs	N/A	N/A	N/A
Property		10.08	Longview	N/A	N/A	N/A
Property		10.09	Palestine	N/A	N/A	N/A
Property		10.10	Huntsville	N/A	N/A	N/A
Property		10.11	Temple	N/A	N/A	N/A
Property		10.12	Abilene	N/A	N/A	N/A
Property		10.13	Waco	N/A	N/A	N/A
Property		10.14	Rosenberg	N/A	N/A	N/A
Property		10.15	San Angelo	N/A	N/A	N/A
Property		10.16	Midland Flower	N/A	N/A	N/A
Property		10.17	Jacksonville	N/A	N/A	N/A
Property		10.18	Weatherford	N/A	N/A	N/A
Property		10.19	Pearsall	N/A	N/A	N/A
Property		10.20	Groesbeck	N/A	N/A	N/A
Loan	15	11	Rose Hill Plaza	12/31/2019	9,187	6.3%	$2,432	$2,432	$0	$750,000	$0	$750,000	$32,418	$32,418	$0	$0	$0	$0	$0
Loan	5, 6, 7	12	Fidelis Portfolio				$0	$11,071	$0	$1,500,000	$0	$1,500,000	$2,477,325	$225,211	$107,526	$18,419	$0	$3,664,994	$0
Property		12.01	Victory Lakes Town Center	12/31/2020	18,055	4.9%
Property		12.02	McKinney Towne Crossing	1/31/2020	7,000	2.9%
Property		12.03	Riverstone Shopping Center	1/31/2021	28,000	10.3%
Loan	10	13	The Grove Apartments	N/A	N/A	N/A	$0	$5,333	$0	$0	$0	$0	$10,911	$10,911	$7,490	$3,745	$10,563	$0	$0
Loan	6	14	Dupont Circle Retail				$0	$320	$11,525	$0	$2,134	$100,000	$0	$0	$0	$0	$0	$1,328,253	$0
Property		14.01	Jemal Jefferson	N/A	N/A	N/A
Property		14.02	Jemal Vent	N/A	N/A	N/A
Loan	8	15	Hamilton Crossing	8/31/2022	15,000	8.5%	$100,000	$2,193	$0	$250,000	$10,967	$900,000	$118,521	$46,342	$4,516	$2,258	$0	$0	$0
Loan	6, 9	16	Pangea 22				$0	$8,646	$311,250	$0	$0	$0	$122,153	$30,538	$51,137	$7,305	$0	$0	$0
Property		16.01	7131 South Yates Boulevard	N/A	N/A	N/A
Property		16.02	8148 South Ingleside Avenue	N/A	N/A	N/A
Property		16.03	7800 South Essex Avenue	N/A	N/A	N/A
Property		16.04	7801 South Essex Avenue	N/A	N/A	N/A
Property		16.05	7800 South Kingston Avenue	N/A	N/A	N/A
Property		16.06	8051 South Ingleside Avenue	N/A	N/A	N/A
Property		16.07	8236 South Maryland Avenue	N/A	N/A	N/A
Property		16.08	7801 South Kingston Avenue	N/A	N/A	N/A
Property		16.09	8241-8249 South Ellis Avenue	N/A	N/A	N/A
Property		16.10	7941 South Marquette Avenue	N/A	N/A	N/A
Property		16.11	7850 South Constance Avenue	N/A	N/A	N/A
Property		16.12	6954 South Calumet Avenue	N/A	N/A	N/A
Property		16.13	722 South Racine Avenue	N/A	N/A	N/A
Property		16.14	6933 South Indiana Avenue	N/A	N/A	N/A
Property		16.15	6033 South Vernon Avenue	N/A	N/A	N/A
Property		16.16	7020 South Merrill Avenue	N/A	N/A	N/A
Property		16.17	8440 South Drexel Avenue	N/A	N/A	N/A
Property		16.18	2045 East 75th Street	N/A	N/A	N/A
Property		16.19	2817 East 77th Street	N/A	N/A	N/A
Property		16.20	1511 East 73rd Street	N/A	N/A	N/A
Property		16.21	7201 South Calumet Avenue	N/A	N/A	N/A
Property		16.22	2051 East 75th Street	N/A	N/A	N/A
Loan	6	17	North Atlanta Hotel Portfolio				$0	$26,377	$0	$0	$0	$0	$44,857	$15,828	$79,593	$7,236	$0	$980,000	$0

A-1-17 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	5th Largest Tenant Lease Expiration(4)	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta	N/A	N/A	N/A
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta	N/A	N/A	N/A
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw	N/A	N/A	N/A
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments				$500,000	$22,946	$0	$0	$0	$0	$0	$0	$141,290	$19,167	$489,440	$12,650	$0
Property		18.01	Lakeside Pointe at Nora	N/A	N/A	N/A
Property		18.02	Fox Club Apartments	N/A	N/A	N/A
Loan	5	19	1001 Frontier Road	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$7,302	$1,826	$0	$497,500	$0
Loan		20	One Sound Shore	6/30/2019	3,690	6.2%	$1,615	$1,615	$35,000	$481,275	$13,649	$575,000	$0	$18,342	$0	$0	$0	$0	$0
Loan		21	College Square	1/31/2021	4,200	3.3%	$0	$2,102	$126,098	$350,000	$0	$350,000	$59,044	$14,761	$4,440	$2,220	$0	$30,000	$0
Loan	9, 16	22	Mama Shelter LA	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$34,248	$8,562	$0	$0	$0	$250,000	$0
Loan	9	23	Fairfield Inn Perimeter Center	N/A	N/A	N/A	$0	$12,417	$0	$0	$0	$0	$24,362	$8,121	$38,834	$3,530	$0	$411,000	$0
Loan		24	Jamestown Villas	N/A	N/A	N/A	$0	$1,375	$0	$0	$0	$0	$27,500	$13,750	$0	$0	$0	$0	$0
Loan	7, 17	25	Champions Stonebridge	4/30/2022	5,600	7.8%	$0	$984	$0	$250,000	$0	$200,000	$0	$29,055	$14,715	$2,943	$0	$0	$0
Loan	9	26	Fairfield Inn Buckhead	N/A	N/A	N/A	$0	$13,097	$0	$0	$0	$0	$28,144	$9,381	$32,273	$2,934	$0	$365,500	$0
Loan	18	27	Hampton Inn Houston Airport	N/A	N/A	N/A	$0	$70,271	$0	$0	$0	$0	$0	$20,240	$7,742	$3,871	$0	$0	$0
Loan		28	1714 West Division Street	N/A	N/A	N/A	$0	$362	$0	$375,000	$1,984	$0	$27,085	$5,417	$0	$0	$1,875	$527,656	$0
Loan		29	Gateway Oaks	10/31/2021	10,030	6.6%	$0	$1,271	$45,774	$0	$8,900	$375,000	$17,972	$8,986	$0	$0	$13,750	$320,602	$0
Loan		30	Park South Apartments	N/A	N/A	N/A	$0	$3,425	$0	$0	$0	$0	$9,912	$9,912	$0	$0	$9,250	$8,750	$0
Loan	19	31	Kohl’s - Centerville	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6, 19	32	Sperry Retail Portfolio II				$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		32.01	IHOP	N/A	N/A	N/A
Property		32.02	Fresenius	N/A	N/A	N/A
Loan	20	33	West LA Westgate	N/A	N/A	N/A	$0	$267	$0	$0	$0	$0	$0	$0	$0	$0	$0	$74,687	$0
Loan	21, 22	34	Sunflower Plaza	4/30/2021	1,470	5.4%	$0	$388	$23,280	$0	$2,250	$135,000	$19,047	$6,349	$1,521	$1,521	$0	$66,550	$0
Loan	23	35	AVR Homewood Suites Lubbock	N/A	N/A	N/A	$0	1/12th of 4% of Gross Revenues	$0	$0	$0	$0	$0	$0	$0	$0	$0	$889,494	$0
Loan	24	36	755 North Wells	6/30/2027	1,739	11.5%	$0	$190	$0	$100,000	$0	$100,000	$33,780	$3,378	$0	$0	$3,125	$77,140	$0
Loan	6, 7, 25	37	Indiana Self Storage Portfolio				$0	$1,179	$0	$0	$0	$0	$13,205	$6,603	$6,613	$827	$0	$200,000	$0
Property		37.01	Michigan City Self Storage	N/A	N/A	N/A
Property		37.02	Hobart Self Storage	N/A	N/A	N/A
Property		37.03	Merrillville Self Storage	N/A	N/A	N/A
Loan		38	StoragePro Self Storage	N/A	N/A	N/A	$0	$928	$33,408	$0	$0	$0	$0	$10,452	$0	$0	$1,375	$0	$0
Loan	9	39	Fairfield Inn Alpharetta	N/A	N/A	N/A	$0	$9,462	$0	$0	$0	$0	$9,159	$3,441	$22,480	$2,044	$0	$506,500	$0
Loan		40	Mitchells Park Apartments	N/A	N/A	N/A	$0	$3,050	$0	$0	$0	$0	$6,886	$6,886	$0	$0	$80,625	$0	$0
Loan		41	A&M Super Storage	N/A	N/A	N/A	$0	$455	$16,365	$0	$0	$0	$0	$4,603	$1,143	$1,143	$0	$0	$0
Loan		42	One Salem Tower	9/30/2019	3,375	6.6%	$0	$1,317	$0	$120,000	$0	$120,000	$7,718	$3,859	$1,150	$575	$0	$0	$0
Loan		43	1510 East Bell Road	MTM	3,500	3.8%	$0	$1,555	$0	$250,000	$0	$250,000	$32,599	$6,520	$14,164	$1,090	$10,431	$0	$0
Loan		44	West Pointe Shopping Center	1/31/2023	4,000	7.2%	$0	$736	$0	$0	$3,450	$207,000	$37,872	$4,208	$0	$0	$0	$0	$0
Loan		45	FedEx Distribution - Harrison	N/A	N/A	N/A	$0	$494	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,000,000	$0
Loan		46	83 East Ave Norwalk	5/31/2020	2,308	6.0%	$0	$485	$0	$150,000	$3,037	$0	$7,591	$7,591	$0	$0	$0	$0	$0
Loan		47	Luster Self Storage	N/A	N/A	N/A	$0	$897	$0	$0	$0	$0	$38,150	$4,239	$1,559	$520	$0	$0	$0
Loan	26	48	Foothills Corporate Center	4/30/2021	2,535	6.2%	$0	$685	$0	$75,000	$3,424	$150,000	$0	$6,712	$5,768	$641	$0	$364,740	$0
Loan		49	216 Chartres Street	N/A	N/A	N/A	$0	$281	$0	$0	$250	$0	$21,228	$2,123	$0	$0	$0	$0	$0
Loan		50	Walmart Retail Center Puyallup	N/A	N/A	N/A	$0	$115	$0	$0	$766	$0	$10,615	$3,538	$634	$317	$2,294	$0	$0
Loan	27	51	Ashton Square	7/31/2023	1,614	16.4%	$0	$0	$0	$0	$0	$0	$2,440	$2,440	$3,336	$417	$12,100	$36,900	$0

A-1-18 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)	PML %
Loan		1	Google Kirkland Campus Phase I	Rent Concession Reserve	11/20/2018	11/13/2018	N/A	11/13/2018	11/13/2018	Yes - 3	9.0%
Loan	5, 8, 11, 12	2	Aventura Mall	Outstanding Rollover Reserve ($19,392,145); Free Rent/Gap Reserve ($6,776,765)	5/31/2018	4/27/2018	N/A	4/27/2018	N/A	No	N/A
Loan	5	3	Sheraton Grand Nashville Downtown	N/A	10/2/2018	9/25/2018	N/A	9/25/2018	N/A	No	N/A
Loan	5	4	Penske Distribution Center	N/A	10/23/2018	10/8/2018	N/A	10/8/2018	N/A	No	N/A
Loan	6, 7, 9, 10, 13	5	Fordham Medical Office Portfolio	N/A
Property		5.01	625 East Fordham		11/28/2018	10/16/2018	N/A	10/16/2018	N/A	No	N/A
Property		5.02	5037-5043 Broadway		11/28/2018	10/16/2018	N/A	10/16/2018	N/A	No	N/A
Property		5.03	656-660 East Fordham		11/28/2018	10/16/2018	N/A	10/16/2018	N/A	No	N/A
Loan		6	300 North Greene	Free Rent Reserve ($4,903.50)	11/20/2018	11/2/2018	N/A	10/25/2018	N/A	No	N/A
Loan	10	7	Eddie Bauer PacSun Distribution Center	Prepaid Rent Reserve ($407,611)	10/31/2018	10/25/2018	N/A	5/1/2018	N/A	No	N/A
Loan	7	8	Sheffield Office Park	Leo Burnett Detroit Rollover Reserve ($2,700,000); Unfunded Obligations Reserve ($760,020.95); Free Rent Reserve ($138,910.44)	11/21/2018	10/30/2018	N/A	10/30/2018	N/A	No	N/A
Loan	6, 7	9	Extended Stay America Portfolio	Current PIP Renovations Reserve ($1,411,334); Capital Improvements Reserve ($902,500)
Property		9.01	ESA Cleveland Brooklyn		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.02	ESA Cleveland Beachwood South		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.03	ESA Schaumburg I-90		11/18/2018	9/14/2018	N/A	9/12/2018	N/A	No	N/A
Property		9.04	ESA Macon North		11/13/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.05	ESA Cleveland Airport North Olmsted		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.06	ESA Columbus Bradley Park		11/13/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.07	ESA Cleveland Great Northern Mall		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.08	ESA Columbus Airport		11/13/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.09	ESA Cleveland Middleburg Heights		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.10	ESA Cleveland Westlake		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.11	ESA Akron Copley East		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.12	ESA Akron Copley West		10/30/2018	8/10/2018	N/A	9/21/2018	N/A	No	N/A
Property		9.13	ESA Chicago Woodfield Mall		11/15/2018	9/14/2018	N/A	9/12/2018	N/A	No	N/A
Property		9.14	ESA Schaumburg Convention Center		11/15/2018	9/14/2018	N/A	9/12/2018	N/A	No	N/A
Loan	6, 7, 10, 14	10	SVEA Texas Agency Portfolio	N/A
Property		10.01	Mathis Church Road		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.02	Round Rock		11/8/2018	10/22/2018	N/A	10/18/2018	N/A	No	N/A
Property		10.03	San Marcos - OAG		11/9/2018	10/19/2018	N/A	10/18/2018	N/A	No	N/A
Property		10.04	Conroe		11/9/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.05	San Marcos - Dutton		11/9/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.06	Jensen Drive		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.07	Sulphur Springs		11/9/2018	10/19/2018	N/A	10/22/2018	N/A	No	N/A
Property		10.08	Longview		11/7/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.09	Palestine		11/7/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.10	Huntsville		11/6/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.11	Temple		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.12	Abilene		11/6/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.13	Waco		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.14	Rosenberg		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.15	San Angelo		11/7/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.16	Midland Flower		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.17	Jacksonville		11/9/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.18	Weatherford		11/9/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.19	Pearsall		11/7/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		10.20	Groesbeck		11/8/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Loan	15	11	Rose Hill Plaza	N/A	11/27/2018	11/28/2018	N/A	10/24/2018	N/A	No	N/A
Loan	5, 6, 7	12	Fidelis Portfolio	Existing TI/LC Reserve ($3,557,280); Rent Concession Reserve ($107,714)
Property		12.01	Victory Lakes Town Center		10/22/2018	8/29/2018	N/A	7/12/2018	N/A	No	N/A
Property		12.02	McKinney Towne Crossing		10/22/2018	8/29/2018	N/A	7/12/2018	N/A	No	N/A
Property		12.03	Riverstone Shopping Center		10/22/2018	8/29/2018	N/A	7/11/2018	N/A	No	N/A
Loan	10	13	The Grove Apartments	N/A	10/25/2018	9/28/2018	N/A	9/21/2018	N/A	No	N/A
Loan	6	14	Dupont Circle Retail	Initial TI/LC Reserve ($847,393); Free Rent Reserve ($463,860); Shake Shack Repairs Reserve ($17,000)
Property		14.01	Jemal Jefferson		10/30/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Property		14.02	Jemal Vent		10/30/2018	10/19/2018	N/A	10/19/2018	N/A	No	N/A
Loan	8	15	Hamilton Crossing	N/A	11/8/2018	10/31/2018	N/A	10/31/2018	N/A	No	N/A
Loan	6, 9	16	Pangea 22	N/A
Property		16.01	7131 South Yates Boulevard		10/27/2018	10/3/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.02	8148 South Ingleside Avenue		10/22/2018	9/27/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.03	7800 South Essex Avenue		10/21/2018	9/27/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.04	7801 South Essex Avenue		10/21/2018	9/27/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.05	7800 South Kingston Avenue		10/21/2018	10/1/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.06	8051 South Ingleside Avenue		10/23/2018	10/3/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.07	8236 South Maryland Avenue		10/22/2018	10/1/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.08	7801 South Kingston Avenue		10/21/2018	10/1/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.09	8241-8249 South Ellis Avenue		10/23/2018	10/1/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.10	7941 South Marquette Avenue		10/21/2018	10/3/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.11	7850 South Constance Avenue		10/25/2018	10/2/2018	N/A	10/1/2018	N/A	No	N/A
Property		16.12	6954 South Calumet Avenue		10/22/2018	9/27/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.13	722 South Racine Avenue		10/25/2018	9/27/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.14	6933 South Indiana Avenue		10/23/2018	9/28/2018	N/A	10/3/2018	N/A	No	N/A
Property		16.15	6033 South Vernon Avenue		10/24/2018	10/1/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.16	7020 South Merrill Avenue		10/24/2018	10/1/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.17	8440 South Drexel Avenue		10/23/2018	9/27/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.18	2045 East 75th Street		10/25/2018	10/1/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.19	2817 East 77th Street		10/24/2018	9/27/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.20	1511 East 73rd Street		10/23/2018	9/28/2018	N/A	9/27/2018	N/A	No	N/A
Property		16.21	7201 South Calumet Avenue		10/23/2018	9/27/2018	N/A	10/2/2018	N/A	No	N/A
Property		16.22	2051 East 75th Street		10/24/2018	9/28/2018	N/A	10/2/2018	N/A	No	N/A
Loan	6	17	North Atlanta Hotel Portfolio	PIP Reserve

A-1-19 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)	PML %
Property		17.01	TownePlace Suites by Marriott Atlanta Alpharetta		11/20/2018	11/6/2018	N/A	11/6/2018	N/A	No	N/A
Property		17.02	SpringHill Suites by Marriott Atlanta Alpharetta		11/20/2018	11/6/2018	N/A	11/6/2018	N/A	No	N/A
Property		17.03	TownePlace Suites by Marriott Atlanta Kennesaw		11/20/2018	11/6/2018	N/A	11/6/2018	N/A	No	N/A
Loan	5, 6	18	Lakeside Pointe & Fox Club Apartments	Environmental Reserve
Property		18.01	Lakeside Pointe at Nora		10/9/2018	7/9/2018	N/A	7/11/2018	N/A	No	N/A
Property		18.02	Fox Club Apartments		10/10/2018	7/10/2018	N/A	7/11/2018	N/A	No	N/A
Loan	5	19	1001 Frontier Road	Renovation Work Allowance Reserve ($497,500)	11/16/2018	11/14/2018	N/A	11/14/2018	N/A	No	N/A
Loan		20	One Sound Shore	N/A	11/27/2018	11/13/2018	N/A	11/13/2018	N/A	No	N/A
Loan		21	College Square	Co-Op Beauty Reserve	11/15/2018	9/11/2018	N/A	9/11/2018	9/10/2018	Yes - 3	11.0%
Loan	9, 16	22	Mama Shelter LA	SNDA Reserve	11/26/2018	6/26/2018	N/A	11/29/2018	6/27/2018	Yes - 4	14.0%
Loan	9	23	Fairfield Inn Perimeter Center	PIP Reserve ($337,500); Franchise Fee Reserve ($73,500)	11/20/2018	11/7/2018	N/A	11/6/2018	N/A	No	N/A
Loan		24	Jamestown Villas	N/A	10/8/2018	8/8/2018	N/A	8/8/2018	N/A	No	N/A
Loan	7, 17	25	Champions Stonebridge	N/A	11/2/2018	10/1/2018	N/A	10/1/2018	N/A	No	N/A
Loan	9	26	Fairfield Inn Buckhead	PIP Reserve ($288,000); Franchise Fee Reserve ($77,500)	11/19/2018	11/7/2018	N/A	11/6/2018	N/A	No	N/A
Loan	18	27	Hampton Inn Houston Airport	N/A	11/2/2018	10/8/2018	N/A	10/8/2018	N/A	No	N/A
Loan		28	1714 West Division Street	Exchange Tenant Rent Reimbursement Reserve ($487,000); Rent Concession Reserve ($40,656)	11/16/2018	11/6/2018	N/A	10/25/2018	N/A	No	N/A
Loan		29	Gateway Oaks	Vacant Suites Reserve ($150,000); Millwork Reserve ($110,000); Aerocare TI Work Reserve ($49,032); Aerocare LC Reserve ($11,570)	10/24/2018	10/18/2018	N/A	10/18/2018	N/A	No	N/A
Loan		30	Park South Apartments	Environmental Reserve	10/17/2018	10/8/2018	N/A	10/8/2018	N/A	No	N/A
Loan	19	31	Kohl’s - Centerville	N/A	9/19/2018	7/30/2018	N/A	7/30/2018	7/30/2018	Yes - 3	8.0%
Loan	6, 19	32	Sperry Retail Portfolio II	N/A
Property		32.01	IHOP		11/27/2018	11/1/2018	N/A	11/27/2018	N/A	No	N/A
Property		32.02	Fresenius		11/29/2018	11/5/2018	N/A	11/5/2018	11/26/2018	Yes - 3	7.0%
Loan	20	33	West LA Westgate	Rent Concession Reserve ($74,687)	10/31/2018	9/21/2018	N/A	9/21/2018	9/21/2018	Yes - 4	13.0%
Loan	21, 22	34	Sunflower Plaza	Environmental Remediation Reserve ($43,750); Environmental Insurance Reserve ($22,800)	10/19/2018	10/2/2018	N/A	10/2/2018	10/2/2018	Yes - 4	15.0%
Loan	23	35	AVR Homewood Suites Lubbock	PIP Reserve ($779,494); Seasonality Reserve ($110,000)	11/2/2018	10/9/2018	N/A	10/4/2018	N/A	No	N/A
Loan	24	36	755 North Wells	Outstanding TI/LC Reserve Funds ($65,100); Rent Concession Reserve ($12,039.50)	10/22/2018	10/4/2018	N/A	9/26/2018	N/A	No	N/A
Loan	6, 7, 25	37	Indiana Self Storage Portfolio	Economic Holdback
Property		37.01	Michigan City Self Storage		10/31/2018	10/30/2018	N/A	10/30/2018	N/A	No	N/A
Property		37.02	Hobart Self Storage		11/6/2018	10/30/2018	N/A	10/30/2018	N/A	No	N/A
Property		37.03	Merrillville Self Storage		11/6/2018	10/31/2018	N/A	10/30/2018	N/A	No	N/A
Loan		38	StoragePro Self Storage	N/A	11/15/2018	7/11/2018	N/A	8/24/2018	8/24/2018	Yes - 4	14.0%
Loan	9	39	Fairfield Inn Alpharetta	PIP Reserve ($450,500); Franchise Fee Reserve ($56,000)	11/20/2018	11/7/2018	N/A	11/6/2018	N/A	No	N/A
Loan		40	Mitchells Park Apartments	N/A	10/18/2018	10/8/2018	N/A	10/8/2018	N/A	No	N/A
Loan		41	A&M Super Storage	N/A	11/15/2018	11/6/2018	N/A	11/6/2018	N/A	No	N/A
Loan		42	One Salem Tower	N/A	11/23/2018	10/22/2018	N/A	10/16/2018	N/A	No	N/A
Loan		43	1510 East Bell Road	N/A	12/5/2018	10/22/2018	N/A	10/24/2018	N/A	No	N/A
Loan		44	West Pointe Shopping Center	Trigger Tenant Reserve	10/11/2018	9/17/2018	N/A	9/13/2018	9/17/2018	Yes - 3	8.0%
Loan		45	FedEx Distribution - Harrison	FedEx Reserve ($1,000,000)	10/3/2018	9/4/2018	N/A	9/6/2018	N/A	No	N/A
Loan		46	83 East Ave Norwalk	N/A	11/8/2018	9/14/2018	N/A	9/14/2018	N/A	No	N/A
Loan		47	Luster Self Storage	N/A	11/2/2018	10/25/2018	N/A	10/23/2018	N/A	No	N/A
Loan	26	48	Foothills Corporate Center	CPE Rent Reserve ($214,740); Earnout Reserve ($150,000)	11/16/2018	11/2/2018	N/A	11/2/2018	N/A	No	N/A
Loan		49	216 Chartres Street	N/A	10/19/2018	10/12/2018	N/A	10/12/2018	N/A	No	N/A
Loan		50	Walmart Retail Center Puyallup	N/A	11/7/2018	10/31/2018	N/A	10/31/2018	10/31/2018	Yes - 3	10.0%
Loan	27	51	Ashton Square	Tropical Bites TI/LC Reserve	10/19/2018	10/5/2018	N/A	10/5/2018	N/A	No	N/A

A-1-20 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

Loan

1

Google Kirkland Campus Phase I

Loan

5, 8, 11, 12

2

Aventura Mall

$1,346,700,000

$343,300,000

50.7%

2.07x

8.8%

Loan

5

3

Sheraton Grand Nashville Downtown

$110,000,000

57.9%

2.48x

13.9%

Loan

5

4

Penske Distribution Center

$30,000,000

55.3%

2.27x

11.2%

Loan

6, 7, 9, 10, 13

5

Fordham Medical Office Portfolio

Property

5.01

625 East Fordham

Property

5.02

5037-5043 Broadway

Property

5.03

656-660 East Fordham

Loan

6

300 North Greene

Loan

10

7

Eddie Bauer PacSun Distribution Center

Loan

7

8

Sheffield Office Park

Loan

6, 7

9

Extended Stay America Portfolio

Property

9.01

ESA Cleveland Brooklyn

Property

9.02

ESA Cleveland Beachwood South

Property

9.03

ESA Schaumburg I-90

Property

9.04

ESA Macon North

Property

9.05

ESA Cleveland Airport North Olmsted

Property

9.06

ESA Columbus Bradley Park

Property

9.07

ESA Cleveland Great Northern Mall

Property

9.08

ESA Columbus Airport

Property

9.09

ESA Cleveland Middleburg Heights

Property

9.10

ESA Cleveland Westlake

Property

9.11

ESA Akron Copley East

Property

9.12

ESA Akron Copley West

Property

9.13

ESA Chicago Woodfield Mall

Property

9.14

ESA Schaumburg Convention Center

Loan

6, 7, 10, 14

10

SVEA Texas Agency Portfolio

Property

10.01

Mathis Church Road

Property

10.02

Round Rock

Property

10.03

San Marcos - OAG

Property

10.04

Conroe

Property

10.05

San Marcos - Dutton

Property

10.06

Jensen Drive

Property

10.07

Sulphur Springs

Property

10.08

Longview

Property

10.09

Palestine

Property

10.10

Huntsville

Property

10.11

Temple

Property

10.12

Abilene

Property

10.13

Waco

Property

10.14

Rosenberg

Property

10.15

San Angelo

Property

10.16

Midland Flower

Property

10.17

Jacksonville

Property

10.18

Weatherford

Property

10.19

Pearsall

Property

10.20

Groesbeck

Loan

15

11

Rose Hill Plaza

Loan

5, 6, 7

12

Fidelis Portfolio

$71,637,451

63.7%

1.74x

11.9%

Property

12.01

Victory Lakes Town Center

Property

12.02

McKinney Towne Crossing

Property

12.03

Riverstone Shopping Center

Loan

10

13

The Grove Apartments

Loan

6

14

Dupont Circle Retail

Property

14.01

Jemal Jefferson

Property

14.02

Jemal Vent

Loan

8

15

Hamilton Crossing

Loan

6, 9

16

Pangea 22

Property

16.01

7131 South Yates Boulevard

Property

16.02

8148 South Ingleside Avenue

Property

16.03

7800 South Essex Avenue

Property

16.04

7801 South Essex Avenue

Property

16.05

7800 South Kingston Avenue

Property

16.06

8051 South Ingleside Avenue

Property

16.07

8236 South Maryland Avenue

Property

16.08

7801 South Kingston Avenue

Property

16.09

8241-8249 South Ellis Avenue

Property

16.10

7941 South Marquette Avenue

Property

16.11

7850 South Constance Avenue

Property

16.12

6954 South Calumet Avenue

Property

16.13

722 South Racine Avenue

Property

16.14

6933 South Indiana Avenue

Property

16.15

6033 South Vernon Avenue

Property

16.16

7020 South Merrill Avenue

Property

16.17

8440 South Drexel Avenue

Property

16.18

2045 East 75th Street

Property

16.19

2817 East 77th Street

Property

16.20

1511 East 73rd Street

Property

16.21

7201 South Calumet Avenue

Property

16.22

2051 East 75th Street

Loan

6

17

North Atlanta Hotel Portfolio

A-1-21 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

Property

17.01

TownePlace Suites by Marriott Atlanta Alpharetta

Property

17.02

SpringHill Suites by Marriott Atlanta Alpharetta

Property

17.03

TownePlace Suites by Marriott Atlanta Kennesaw

Loan

5, 6

18

Lakeside Pointe & Fox Club Apartments

$16,000,000

65.7%

1.30x

10.2%

Property

18.01

Lakeside Pointe at Nora

Property

18.02

Fox Club Apartments

Loan

5

19

1001 Frontier Road

$16,600,000

56.0%

1.44x

8.0%

Loan

20

One Sound Shore

Loan

21

College Square

Loan

9, 16

22

Mama Shelter LA

Loan

9

23

Fairfield Inn Perimeter Center

Loan

24

Jamestown Villas

Loan

7, 17

25

Champions Stonebridge

Loan

9

26

Fairfield Inn Buckhead

Loan

18

27

Hampton Inn Houston Airport

Loan

28

1714 West Division Street

Loan

29

Gateway Oaks

Loan

30

Park South Apartments

Loan

19

31

Kohl’s - Centerville

Loan

6, 19

32

Sperry Retail Portfolio II

Property

32.01

IHOP

Property

32.02

Fresenius

Loan

20

33

West LA Westgate

Loan

21, 22

34

Sunflower Plaza

Loan

23

35

AVR Homewood Suites Lubbock

Loan

24

36

755 North Wells

Loan

6, 7, 25

37

Indiana Self Storage Portfolio

Property

37.01

Michigan City Self Storage

Property

37.02

Hobart Self Storage

Property

37.03

Merrillville Self Storage

Loan

38

StoragePro Self Storage

Loan

9

39

Fairfield Inn Alpharetta

Loan

40

Mitchells Park Apartments

Loan

41

A&M Super Storage

Loan

42

One Salem Tower

Loan

43

1510 East Bell Road

Loan

44

West Pointe Shopping Center

Loan

45

FedEx Distribution - Harrison

Loan

46

83 East Ave Norwalk

Loan

47

Luster Self Storage

Loan

26

48

Foothills Corporate Center

Loan

49

216 Chartres Street

Loan

50

Walmart Retail Center Puyallup

Loan

27

51

Ashton Square

A-1-22 

	MSC 2018-H4
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; SMC—Starwood Mortgage Capital LLC; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; KeyBank—KeyBank National Association; AREF—Argentic Real Estate Finance LLC; CCRE—Cantor Commercial Real Estate Lending, L.P.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(5)	Each of the Aventura Mall Mortgage Loan (Mortgage Loan No. 2), the Sheraton Grand Nashville Downtown Mortgage Loan (Mortgage Loan No. 3), the Penske Distribution Center Mortgage Loan (Mortgage Loan No. 4), the Fidelis Portfolio Mortgage Loan (Mortgage Loan No. 12), the Lakeside Pointe & Fox Club Apartments Mortgage Loan (Mortgage Loan No. 18), and the 1001 Frontier Road Mortgage Loan (Mortgage Loan No. 19) is part of a whole loan related to the Issuing Entity.  For further information, see “Description of the Mortgage Pool—The Whole Loans—General”,”—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu-AB Whole Loan” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this preliminary prospectus.
(6)	With respect to Mortgage Loan No. 5, Fordham Medical Office Portfolio, Mortgage Loan No. 9, Extended Stay America Portfolio, Mortgage Loan No. 10, SVEA Texas Agency Portfolio, Mortgage Loan No. 12, Fidelis Portfolio, Mortgage Loan No. 14, Dupont Circle Retail, Mortgage Loan No. 16, Pangea 22, Mortgage Loan No. 17, North Atlanta Hotel Portfolio, Mortgage Loan No. 18, Lakeside Pointe & Fox Club Apartments, Mortgage Loan No. 32, Sperry Retail Portfolio II and Mortgage Loan No. 37, Indiana Self Storage Portfolio, each such Mortgage Loan is secured by multiple properties.  For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods.
(7)	With respect to Mortgage Loan No. 5, Fordham Medical Office Portfolio, Mortgage Loan No. 8, Sheffield Office Park, Mortgage Loan No. 9, Extended Stay America Portfolio, Mortgage Loan No. 10, SVEA  Texas Agency Portfolio, Mortgage Loan No. 12, Fidelis Portfolio, Mortgage Loan No. 25, Champions Stonebridge and Mortgage Loan No. 37, Indiana Self Storage Portfolio the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan.  See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this preliminary prospectus.
(8)	With respect to Mortgage Loan No. 2, Aventura Mall and Mortgage Loan No. 15, Hamilton Crossing the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this preliminary prospectus.
(9)	With respect to Mortgage Loan No. 5, Fordham Medical Office Portfolio, Mortgage Loan No. 16, Pangea 22, Mortgage Loan No. 22, Mama Shelter LA, Mortgage Loan No. 23, Fairfield Inn Perimeter Center, Mortgage Loan No. 26, Fairfield Inn Buckhead and Mortgage Loan No. 39, Fairfield Inn Alpharetta the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and such rights are generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests.  See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Other Secured Indebtedness” in this preliminary prospectus.

A-1-23 

(10)	With respect to Mortgage Loan No. 5, Fordham Medical Office Portfolio, the Appraised Value for the Fordham Medical Office Portfolio Properties of $67,480,000 excludes the value of the appraisal assigned to the Fordham Medical Office Portfolio Borrowers’ air rights. The “as-is” appraised value including the value of the air rights is $79,540,000, which results in a Cut-Off Date LTV Ratio and a Maturity Date LTV Ratio of 50.3% and 50.3%, respectively. The air rights may be released for an aggregate release price of $2,325,000.
	With respect to Mortgage Loan No. 7, Eddie Bauer PacSun Distribution Center, the Appraised Value of $52,000,000 represents the “When Complete” value and assumes the deferred maintenance items were completed as of October 1, 2018. The Eddie Bauer PacSun Distribution Center borrower expects the deferred maintenance to be completed by the end of December 2018. Based on the “as-is” appraised value of $50,300,000 as of June 8, 2018, the Cut-Off Date LTV Ratio and Maturity Date LTV Ratio are 58.2% and 51.8%, respectively. The appraisal also concluded a “Go Dark-Upon Completion” value of $37,100,000, which represents a “going-dark” Cut-Off Date LTV Ratio of 78.8% and a Maturity Date LTV Ratio of 70.3%, respectively.
	With respect to Mortgage Loan No. 10, SVEA Texas Agency Portfolio, the “as portfolio” Appraised Value of $40,400,000 reflects an approximately 7.0% premium attributed to the aggregate “as-is” value of the related mortgaged properties as a whole. The sum of the “as-is” values for each of the related mortgaged properties on an individual basis is $37,760,000, which represents a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of approximately 69.1% and 63.9%, respectively.
	With respect to Mortgage Loan No. 13, The Grove Apartments, the Appraised Value is based on the extraordinary assumption that the 101 units, which have not yet been renovated, will be renovated and completed in a workmanlike manner by October 5, 2020, the forecasted date of completion of the renovations. The appraisal states that it utilized the income from the “As Renovated” market rent conclusions and deducted the remaining cost and appropriate profit to complete the renovations, as well as accounting for rent loss during construction. Renovations are not required under the loan documents and have not been reserved for.
(11)	With respect to Mortgage Loan No. 2, Aventura Mall, the lockbox is soft for master lease rents and hard for other lease rents.
(12)	With respect to Loan No. 2, Aventura Mall, the borrower has entered into a master lease with the non-recourse carveout guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 square feet at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each during (x) a period commencing on the occurrence of the debt service coverage ratio 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, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and 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 earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made 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.
(13)	With respect to Mortgage Loan No. 5, Fordham Medical Office Portfolio, the Size of the properties includes one 800 SF apartment unit that is occupied by a residential tenant at the 656-660 East Fordham property.
(14)	With respect to Mortgage Loan No. 10, SVEA Texas Agency Portfolio, the mortgage loan was used to facilitate the acquisition of 17 properties and provide the financing on three properties that were previously owned by the borrower.
(15)	With respect to Mortgage Loan No. 11, Rose Hill Plaza, the TI/LC Reserve Cap will increase to $950,000 upon the earlier to occur of (a)(i) the date that a borrower receives written notice from Safeway that it intends to cease business operations at its current premises, i.e. to “go dark”, or vacate or abandon all or substantially all of such premises or (ii) the date that Safeway, for five consecutive business days (except for temporary closures for repairs, restoration, rehabilitation or customary force majeure events) vacates, abandons or surrenders substantially all of its current premises or ceases to conduct its normal business operations thereon, or otherwise “goes dark” at its current premises, or (b)(i) the date that Safeway terminates its lease prior to the expiration of its stated lease term or (ii) the earlier to occur of the date (x) that is twelve months prior to the then applicable expiration date of the Safeway lease (or any renewal thereof or replacement major tenant lease) or (y) on which notice for extension is due under the Safeway lease; and in the case of both (a) and (b) above, subject to cure by the related borrower.

A-1-24 

(16)	With respect to Mortgage Loan No. 22, Mama Shelter LA, the first payment date for the Mortgage Loan is February 1, 2019. On the Closing Date, KeyBank will deposit sufficient funds to pay the amount of interest that would be due with respect to a January 1, 2019 payment for the Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional January 1, 2019 interest-only payment funded by KeyBank on the closing date.
(17)	With respect to Mortgage Loan No. 25, Champions Stonebridge, ongoing TI/LC reserves are suspended until the TI/LC reserve balance falls below $150,000 and are then replenished at a rate of $5,000 per month until the balance reaches a reserve cap of $200,000.
(18)	With respect to Mortgage Loan No. 27, Hampton Inn Houston Airport, a Monthly Replacement Reserve based on 1/12 of 2% of operating income is required to be deposited into the Monthly Replacement Reserve on each monthly payment date commencing in January 2019 and ending on and including December 2019. On the monthly payment date occurring in January 2020 and ending on and including December 2020, an Monthly Replacement Reserve based on 1/12 of 3% of operating income is required to be deposited into the Monthly Replacement Reserve. On the monthly payment date occurring in January 2021 and continuing thereafter, an Monthly Replacement Reserve based on 1/12 of 4% of operating income is required to be deposited into the Monthly Replacement Reserve.
(19)	With respect to Mortgage Loans No. 31 and 32, Kohl’s - Centerville and Sperry Retail Portfolio II, the loans are cross-collateralized and cross-defaulted. For the purposes of the statistical information set forth in the Preliminary Prospectus as to such mortgage loans, all LTV, and underwritten DSCR, Debt Yield and Cut-off Date Balance per SF/Unit calculations are shown on an aggregate basis. Historical Debt Yield fields are calculated for the Kohl’s - Centerville mortgaged property only.
(20)	With respect to Mortgage Loan No. 33, West LA Westgate, commencing on December 1, 2021, the borrower is required to deposit $3,893 into the Monthly TI/LC Reserve.
(21)	With respect to Mortgage Loan No. 34, Sunflower Plaza, the replacement reserve is subject to replenishment, such that in the event the amount of the replacement reserve at any time falls below the Replacement Reserve Cap amount of $23,280, the borrower is required to deposit on each payment date an amount equal to the amount required to cause the replacement reserve on deposit to be no less than the Replacement Reserve Cap.
(22)	With respect to Mortgage Loan No. 34, Sunflower Plaza, the TI/LC reserve is subject to replenishment, such that in the event the amount of the TI/LC reserve at any time falls below the TI/LC Reserve Cap amount of $135,000, the borrower is required to deposit on each payment date an amount equal to the amount required to cause the TI/LC reserve on deposit to be no less than the TI/LC Reserve Cap.
(23)	With respect to Mortgage Loan No. 35, AVR Homewood Suites Lubbock, commencing on January 1, 2020, upon the borrower’s prior written request, the lender will reassess the amount of the seasonality reserve monthly deposit provided there is no continuance of an event of default and/or a cash management period, in accordance with the loan agreement.
(24)	With respect to Mortgage Loan No. 36, 755 North Wells, approximately 12.0% of the Underwritten Effective Gross Income at the Mortgaged Property is generated by billboard income.
(25)	With respect to Mortgage Loan No. 37, Indiana Self Storage Portfolio, Initial Other Escrow Amount ($) includes an Economic Holdback in the amount of $200,000, which will be released to the borrower (upon the borrower’s request) upon the debt service coverage ratio (as calculated in the loan documents) at the mortgaged property being at least 1.35x based on the trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted prior to November 21, 2019. Presented LTV and Debt Yield calculations are based on the net Indiana Self Storage Portfolio mortgage loan amount of $6,080,000. Assuming the gross Indiana Self Storage Portfolio mortgage loan amount of $6,280,000, Cut-Off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are 69.4%, 60.7%, 8.0%, 8.5%, 9.1%, 9.0% and 8.8%, respectively.
(26)	With respect to Mortgage Loan No. 48, Foothills Corporate Center, Initial Other Escrow Amount ($) includes an Earnout Reserve in the amount of $150,000, which is required to be released to the borrower (upon the borrower’s request) upon the debt service coverage ratio (as calculated in the loan documents) at the mortgaged property being at least 1.30x based on the trailing 12-month period for two consecutive calendar quarters. Presented LTV and Debt Yield calculations are based on the net Foothills Corporate Center mortgage loan amount of $3,050,000. Assuming the gross Foothills Corporate Center mortgage loan amount of $3,200,000, Cut-Off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are 58.6%, 53.6%, 13.1%, 13.9%, 13.2%, 10.3% and 8.8%, respectively.
(27)	With respect to Mortgage Loan No. 51, Ashton Square, in the event Pho Char Grill and Iron Bowl are not in occupancy, paying rent and open for business by December 31, 2018, monthly TI/LC reserves equal to $1.50 PSF will be triggered beginning January 1, 2019 until such time that both tenants are in occupancy, paying rent and open for business.

A-1-25 

A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) 1% of the principal amount of the loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the open date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the interest rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the federal reserve statistical release H.15-selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the Prepayment Date, of U.S. treasury constant maturities with maturity dates (one longer or one shorter) most nearly approximating the open date. In the event release H.15 is no longer published, lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall the lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
B.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an event of default prior to the prepayment lockout expiration date, 5% of the unpaid principal balance of the note as of the prepayment date or (B) otherwise, 1% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the open prepayment date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)
C.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an event of default prior to the prepayment lockout expiration date, 5% of the unpaid principal balance of the note as of the prepayment date or (B) otherwise, 1% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date (if such prepayment date is a monthly payment date, or the next occurring monthly payment date if the prepayment date is not a monthly payment date) through the open prepayment date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)
D.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the lockout expiration date and as permitted, 1% of the unpaid principal balance of the note as of the prepayment date or (y) if the prepayment occurs concurrently with or after an event of default has occurred and is continuing, 5% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the stated maturity date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, lender shall select a comparable publication to determine the Treasury Rate.)

A-1-26 

E.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the lockout expiration date and as permitted, 1% of the unpaid principal balance of the note as of the prepayment date or (y) if the prepayment occurs concurrently with or after an event of default has occurred and is continuing, 5% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the stated maturity date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)
F.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) 1% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the stated maturity date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)
G.	The Prepayment Penalty shall be the greater of (i) 1% of the Outstanding Principal Balance at the time of prepayment, or (ii) the Yield Maintenance Amount. The “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the maturity date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid.  The term “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually.  The term “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15-selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the maturity date. (If release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)
H.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) 1% of the principal amount of this note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the maturity date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the terms “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the applicable interest rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the tern “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the terns “Yield Maintenance Treasury Rate” shall mean the yield calculated by lender by the linear interpolation of the yields, as reported in the federal reserve statistical release H.15-selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the Prepayment Date, of U.S. treasury constant maturities with maturity dates (one longer or one shorter) most nearly approximating the maturity date. In the event release H.15 is no longer published, lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall the lender be required to reinvest any prepayment proceeds in U.S. treasury obligations or otherwise.
I.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (x) if the prepayment occurs on or after the lockout expiration date and as permitted, 1% of the unpaid principal balance of the note as of the prepayment date or (y) if the prepayment occurs concurrently with or after an event of default has occurred and is continuing, 5% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of principal and interest from the prepayment date through the stated maturity date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)

A-1-27 

J.

Prepayment Fee shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an event of default, 5% of the unpaid principal balance of the note as of the prepayment date or (B) otherwise, 1% of the unpaid principal balance of the note as of the prepayment date. “Yield Maintenance Amount” shall mean the present value, as of the prepayment date, of the remaining scheduled payments of interest from the prepayment date through the stated maturity date (including any balloon payment of principal) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in federal reserve statistical release H.15 selected interest rates under the heading U.S. government securities/treasury constant maturities for the week ending prior to the prepayment date, of U.S. treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the stated maturity date. (In the event Release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate.)

K.

“Yield Maintenance” shall mean an amount equal to the greater of (i) 1% of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the maturity date each equal to the amount of interest which would be due on the principal amount of the loan being prepaid assuming a per annum interest rate equal to the excess of the interest rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the federal reserve statistical release H.15-Selected interest rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the maturity date, and converted to a monthly compounded nominal yield. In the event release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the payment date on which the lender applies any prepayment to the reduction of the outstanding principal amount of the note the lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

A-1-28