FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-04

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”) and Bancroft Capital, LLC (together with its affiliates, “Bancroft”, and collectively with Morgan Stanley and Cantor, 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 (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 (as such terms are defined in Treasury Regulation 1.6011-4). 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. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

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 OR (III) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED; 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 OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF 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. AND BANCROFT CAPITAL, LLC 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	5	1	9201 West Sunset Boulevard	9.5%	MSBNA	MSMCH	$65,000,000	$65,000,000	$65,000,000	$810.33	Refinance	Mani Brothers Real Estate Group
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	9.4%	AREF	AREF	$64,785,000	$64,785,000	$64,785,000	$145.00	Refinance	Mark Gabay
Property		2.01	The Springs	2.0%	AREF	AREF	$13,769,282	$13,769,282	$13,769,282
Property		2.02	Summerwood	1.4%	AREF	AREF	$9,557,661	$9,557,661	$9,557,661
Property		2.03	Food 4 Less – Target Center	1.0%	AREF	AREF	$6,542,294	$6,542,294	$6,542,294
Property		2.04	El Super Center	0.9%	AREF	AREF	$6,400,228	$6,400,228	$6,400,228
Property		2.05	Island Plaza	0.7%	AREF	AREF	$4,892,393	$4,892,393	$4,892,393
Property		2.06	Baldwin Park Promenade	0.5%	AREF	AREF	$3,470,221	$3,470,221	$3,470,221
Property		2.07	Lynwood Plaza	0.5%	AREF	AREF	$3,441,868	$3,441,868	$3,441,868
Property		2.08	El Cajon (CVS)	0.4%	AREF	AREF	$2,986,713	$2,986,713	$2,986,713
Property		2.09	Loma Vista	0.4%	AREF	AREF	$2,645,572	$2,645,572	$2,645,572
Property		2.10	MLK Medical	0.4%	AREF	AREF	$2,546,035	$2,546,035	$2,546,035
Property		2.11	Hawthorne Plaza	0.4%	AREF	AREF	$2,446,498	$2,446,498	$2,446,498
Property		2.12	Five Points Plaza	0.3%	AREF	AREF	$2,389,491	$2,389,491	$2,389,491
Property		2.13	Towne Center Square	0.3%	AREF	AREF	$2,190,115	$2,190,115	$2,190,115
Property		2.14	Camarillo	0.2%	AREF	AREF	$1,506,628	$1,506,628	$1,506,628
Loan	9, 12	3	Marriott San Diego Mission Valley	9.3%	MSBNA	MSMCH	$64,180,000	$64,040,178	$53,224,175	$181,416.94	Acquisition	Driftwood Acquisition & Development L.P.
Loan	5	4	ILPT Hawaii Portfolio	5.8%	MSBNA	MSMCH	$40,000,000	$40,000,000	$40,000,000	$67.77	Recapitalization	Industrial Logistics Properties Trust
Loan	5, 12	5	Tower 28	4.4%	MSBNA	MSMCH	$30,000,000	$30,000,000	$25,868,889	$248,888.89	Refinance	Heatherwood Luxury Rentals
Loan	9, 14	6	Doubletree Modesto	4.4%	CCRE	CCRE	$30,000,000	$30,000,000	$30,000,000	$115,384.62	Refinance	Westmont Investments, LLC
Loan	5, 15	7	FedEx Niles	4.4%	MSBNA	MSMCH	$30,000,000	$30,000,000	$30,000,000	$147.99	Acquisition	N/A
Loan	8	8	Lake Meadows Shopping Center	3.8%	MSBNA	MSMCH	$25,900,000	$25,900,000	$25,900,000	$146.66	Refinance	Lake Meadows Associates
Loan	8, 16	9	Shoppes at Fox River	3.2%	SMC	SMC	$22,000,000	$21,885,338	$16,203,694	$66.01	Acquisition	Harold J. Etkin; Johanne S. Etkin Finley
Loan		10	Columbia Corporate Center	3.0%	AREF	AREF	$20,500,000	$20,500,000	$20,500,000	$128.88	Refinance	Seryl Kushner
Loan	5, 17	11	The Block Northway	2.8%	UBS AG	MSMCH	$19,000,000	$19,000,000	$17,463,323	$237.02	Refinance	Lawrence B. Levey; Lawrence B. Levey Trust (First Restatement)
Loan	5	12	65 Broadway	2.3%	CCRE	CCRE	$15,500,000	$15,500,000	$15,500,000	$156.24	Refinance	Meyer Chetrit; Robert Wolf
Loan		13	Avalon at Seven Hills	2.3%	MSBNA	MSMCH	$15,500,000	$15,500,000	$15,500,000	$82,446.81	Refinance	WTI, Inc.
Loan	5	14	AC by Marriott San Jose	2.2%	CCRE	CCRE	$15,000,000	$15,000,000	$15,000,000	$285,714.29	Acquisition	Allan V. Rose
Loan	5	15	Westin Atlanta Airport	2.2%	MSBNA	MSMCH	$15,000,000	$14,963,196	$12,207,679	$120,703.11	Refinance	Columbia Sussex Corporation
Loan		16	Storage Xxtra Highway 85	2.2%	SMC	SMC	$15,000,000	$14,928,861	$12,402,355	$75.93	Refinance	Fred D. Rickman, Jr.; Tracy E.D. Spencer
Loan		17	Olive Branch Commons	2.0%	MSBNA	MSMCH	$13,500,000	$13,500,000	$11,529,310	$103.10	Refinance	Michael D. Starcher; James Nix, Jr.
Loan		18	Fayetteville Commons	1.9%	MSBNA	MSMCH	$12,750,000	$12,750,000	$10,942,550	$100.53	Acquisition	James J. Morrison, Jr.
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	1.8%	CCRE	CCRE	$12,500,000	$12,500,000	$12,500,000	$81.30	Refinance	Barry Friedman; Benjamin Schlossberg
Property		19.01	White Clay Office Park	1.2%	CCRE	CCRE	$8,227,273	$8,227,273	$8,227,273
Property		19.02	University Office Plaza	0.6%	CCRE	CCRE	$4,272,727	$4,272,727	$4,272,727
Loan	9, 18	20	5880 Nolensville	1.6%	SMC	SMC	$11,100,000	$11,100,000	$11,100,000	$124.78	Acquisition	FDS Guarantor, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman
Loan		21	Fairfield Inn & Suites Raleigh Cary	1.6%	AREF	AREF	$11,000,000	$10,965,026	$8,281,833	$101,528.02	Refinance	Sharan K. Erhart
Loan	5	22	3 Columbus Circle	1.5%	JPMCB	CCRE	$10,000,000	$10,000,000	$10,000,000	$650.11	Refinance	Joseph Moinian
Loan	19	23	Fairfield Inn & Suites Lubbock	1.4%	SMC	SMC	$9,500,000	$9,478,125	$7,811,392	$93,842.83	Refinance	Philip A. McCrae
Loan	12	24	3425 Gates Place	1.3%	MSBNA	MSMCH	$9,000,000	$9,000,000	$9,000,000	$145,161.29	Refinance	Ryan Morgan
Loan		25	Country Club on Legacy	1.3%	SMC	SMC	$9,000,000	$9,000,000	$7,813,520	$173.36	Acquisition	Sridhar Venkatesan
Loan		26	Aquataina Wescott	1.2%	MSBNA	MSMCH	$8,000,000	$8,000,000	$7,372,469	$311.20	Refinance	H. Blake Tartt III
Loan	6, 11	27	WWSA Mixed Use Portfolio	0.8%	SMC	SMC	$5,700,000	$5,700,000	$4,787,996	$178.39	Refinance	Jon A. Carlson; Chet Czaplicka
Property		27.01	112-120 West Washington and 117 South Ashley Street	0.6%	SMC	SMC	$4,017,621	$4,017,621	$3,374,799
Property		27.02	400 West Front Street I	0.2%	SMC	SMC	$1,682,379	$1,682,379	$1,413,197
Loan	11	28	400 West Front Street II	0.3%	SMC	SMC	$2,100,000	$2,100,000	$1,766,073	$178.39	Refinance	Jon A. Carlson; Greg Lobdell; Chet Czaplicka
Loan		29	Midland Center	1.1%	CCRE	CCRE	$7,250,000	$7,242,332	$5,979,982	$132.71	Recapitalization	Tolis Advisors, LP
Loan	6, 9	30	Pangea 23	1.0%	SMC	SMC	$6,900,000	$6,900,000	$6,900,000	$48,251.75	Recapitalization	Pangea Properties
Property		30.01	5100-5104 West Madison Street	0.2%	SMC	SMC	$1,073,710	$1,073,710	$1,073,710
Property		30.02	7406 South Perry Avenue	0.1%	SMC	SMC	$861,794	$861,794	$861,794
Property		30.03	4653-4659 West Jackson Boulevard	0.1%	SMC	SMC	$819,410	$819,410	$819,410
Property		30.04	1121-1125 West 127th Street	0.1%	SMC	SMC	$762,899	$762,899	$762,899
Property		30.05	5100-5104 West Monroe Street	0.1%	SMC	SMC	$734,644	$734,644	$734,644
Property		30.06	6921-6925 South Cornell Avenue	0.1%	SMC	SMC	$706,388	$706,388	$706,388
Property		30.07	5036-5044 West Quincy Street	0.1%	SMC	SMC	$579,238	$579,238	$579,238
Property		30.08	1630 South Sawyer Avenue	0.1%	SMC	SMC	$508,600	$508,600	$508,600
Property		30.09	7812-7814 South Emerald Avenue	0.1%	SMC	SMC	$452,088	$452,088	$452,088
Property		30.10	2704-2710 East 83rd Street	0.1%	SMC	SMC	$401,229	$401,229	$401,229
Loan	20	31	856 Greene Avenue	0.9%	CCRE	CCRE	$6,200,000	$6,200,000	$6,200,000	$620,000.00	Refinance	Rachael Wagschal
Loan		32	Hampton Inn Milledgeville	0.9%	SMC	SMC	$6,125,000	$6,117,943	$4,990,752	$81,572.57	Refinance	Marmik Patel; Sandesh Patel
Loan	7, 8, 12	33	Serene Plaza	0.9%	AREF	AREF	$5,975,000	$5,975,000	$5,624,037	$87.92	Refinance	Murtuza Ghouse; Mujahid Anwar
Loan		34	Lake Jackson Center	0.9%	SMC	SMC	$5,850,000	$5,850,000	$5,077,850	$169.25	Refinance	Todd A. Carlson; Stephen J. Pheigaru
Loan		35	Parkwood Village	0.7%	CCRE	CCRE	$5,000,000	$5,000,000	$4,410,117	$37,037.04	Refinance	Shimon Verschleisser
Loan	12	36	Coral Ridge Office	0.7%	SMC	SMC	$5,000,000	$5,000,000	$5,000,000	$180.06	Refinance	Jeffrey B. Chauncey
Loan		37	Autumn Grove Plaza	0.7%	MSBNA	MSMCH	$4,875,000	$4,863,611	$3,999,301	$169.11	Refinance	Next Realty Fund VIII, L.P.
Loan		38	River Mall Plaza	0.7%	AREF	AREF	$4,752,000	$4,752,000	$4,189,478	$28.86	Acquisition	Robert Gershon
Loan		39	White Building	0.7%	AREF	AREF	$4,600,000	$4,600,000	$4,600,000	$385.39	Refinance	Paragon Real Estate Fund, LLC
Loan		40	400 Karin Lane	0.7%	MSBNA	MSMCH	$4,550,000	$4,545,289	$3,763,855	$113.37	Acquisition	Hasib Mikael Sarij; Wahid Jibreel Sarij
Loan	9	41	Rockingham Square	0.6%	MSBNA	MSMCH	$4,000,000	$4,000,000	$3,567,719	$71.61	Refinance	George W. Stewart, IV
Loan		42	Robin Springs	0.6%	AREF	AREF	$3,975,000	$3,975,000	$3,512,239	$33,125.00	Acquisition	Azi Mandel; Adam Mermelstein
Loan		43	Greenfield Towne Center II	0.5%	MSBNA	MSMCH	$3,415,000	$3,407,039	$2,802,481	$105.89	Refinance	Next Realty Fund VIII, L.P.
Loan		44	Kachina Self Storage	0.4%	MSBNA	MSMCH	$3,000,000	$3,000,000	$3,000,000	$78.83	Refinance	Erik Hemingway; Rachel Hemingway
Loan		45	Swifts MHP	0.3%	MSBNA	MSMCH	$2,358,820	$2,358,820	$2,085,022	$27,112.87	Refinance	David M. Ruby
Loan		46	Beach Crossing	0.3%	MSBNA	MSMCH	$1,950,000	$1,950,000	$1,647,260	$42.59	Refinance	Big V Property Group

A-1-1 

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
Loan	5	1	9201 West Sunset Boulevard	The Daniel Mani Family Trust; The Simon Mani Family Trust; Daniel Mani; Simon Mani	1	Office	Medical	Fee	N/A	N/A
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	Mark Gabay	14
Property		2.01	The Springs			Retail	Anchored	Fee	N/A	N/A
Property		2.02	Summerwood			Retail	Anchored	Fee	N/A	N/A
Property		2.03	Food 4 Less – Target Center			Retail	Anchored	Fee	N/A	N/A
Property		2.04	El Super Center			Retail	Anchored	Fee	N/A	N/A
Property		2.05	Island Plaza			Retail	Anchored	Fee	N/A	N/A
Property		2.06	Baldwin Park Promenade			Retail	Anchored	Fee	N/A	N/A
Property		2.07	Lynwood Plaza			Retail	Anchored	Fee	N/A	N/A
Property		2.08	El Cajon (CVS)			Retail	Anchored	Fee	N/A	N/A
Property		2.09	Loma Vista			Retail	Anchored	Fee	N/A	N/A
Property		2.10	MLK Medical			Office	Suburban	Fee	N/A	N/A
Property		2.11	Hawthorne Plaza			Retail	Anchored	Fee	N/A	N/A
Property		2.12	Five Points Plaza			Retail	Anchored	Fee	N/A	N/A
Property		2.13	Towne Center Square			Retail	Shadow Anchored	Fee	N/A	N/A
Property		2.14	Camarillo			Retail	Shadow Anchored	Fee	N/A	N/A
Loan	9, 12	3	Marriott San Diego Mission Valley	Driftwood Acquisition & Development L.P.	1	Hospitality	Full Service	Fee	N/A	3/18/2039
Loan	5	4	ILPT Hawaii Portfolio	Industrial Logistics Properties Trust	186	Various	Various	Fee	N/A	N/A
Loan	5, 12	5	Tower 28	Douglas S. Partrick	1	Multifamily	High Rise	Fee	N/A	N/A
Loan	9, 14	6	Doubletree Modesto	WHI Investments, LLC	1	Hospitality	Full Service	Fee	N/A	12/31/2021
Loan	5, 15	7	FedEx Niles	N/A	1	Industrial	Warehouse Distribution	Fee	N/A	N/A
Loan	8	8	Lake Meadows Shopping Center	Lake Meadows Associates	1	Retail	Anchored	Fee	N/A	N/A
Loan	8, 16	9	Shoppes at Fox River	Harold J. Etkin; Johanne S. Etkin Finley	1	Retail	Anchored	Fee	N/A	N/A
Loan		10	Columbia Corporate Center	Seryl Kushner	1	Office	Suburban	Fee	N/A	N/A
Loan	5, 17	11	The Block Northway	Lawrence B. Levey; Lawrence B. Levey Trust (First Restatement)	1	Retail	Anchored	Fee	N/A	N/A
Loan	5	12	65 Broadway	Meyer Chetrit; Robert Wolf	1	Office	CBD	Fee	N/A	N/A
Loan		13	Avalon at Seven Hills	WTI, Inc.	1	Multifamily	Garden	Fee	N/A	N/A
Loan	5	14	AC by Marriott San Jose	Allan V. Rose	1	Hospitality	Select Service	Fee	N/A	1/31/2047
Loan	5	15	Westin Atlanta Airport	CSC Holdings, LLC	1	Hospitality	Full Service	Fee	N/A	3/31/2037
Loan		16	Storage Xxtra Highway 85	Fred D. Rickman, Jr.; Tracy E.D. Spencer	1	Mixed Use	Self Storage & Office	Fee	N/A	N/A
Loan		17	Olive Branch Commons	Michael D. Starcher; James Nix, Jr.	1	Retail	Anchored	Fee	N/A	N/A
Loan		18	Fayetteville Commons	James J. Morrison, Jr.	1	Retail	Anchored	Fee	N/A	N/A
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	Barry Friedman; Benjamin Schlossberg	2
Property		19.01	White Clay Office Park			Office	Suburban	Fee	N/A	N/A
Property		19.02	University Office Plaza			Office	Suburban	Fee	N/A	N/A
Loan	9, 18	20	5880 Nolensville	FDS Guarantor, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman	1	Office	Single Tenant	Fee	N/A	N/A
Loan		21	Fairfield Inn & Suites Raleigh Cary	Sharan K. Erhart	1	Hospitality	Limited Service	Fee	N/A	5/11/2037
Loan	5	22	3 Columbus Circle	Joseph Moinian	1	Office	CBD	Fee	N/A	N/A
Loan	19	23	Fairfield Inn & Suites Lubbock	Philip A. McCrae	1	Hospitality	Limited Service	Fee	N/A	8/15/2037
Loan	12	24	3425 Gates Place	Ryan Morgan	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		25	Country Club on Legacy	Sridhar Venkatesan	1	Mixed Use	Office & Retail	Fee	N/A	N/A
Loan		26	Aquataina Wescott	H. Blake Tartt III	1	Retail	Unanchored	Fee	N/A	N/A
Loan	6, 11	27	WWSA Mixed Use Portfolio	Jon A. Carlson; Chet Czaplicka	2
Property		27.01	112-120 West Washington and 117 South Ashley Street			Mixed Use	Retail, Office & Multifamily	Fee	N/A	N/A
Property		27.02	400 West Front Street I			Retail	Unanchored	Fee	N/A	N/A
Loan	11	28	400 West Front Street II	Jon A. Carlson; Greg Lobdell; Chet Czaplicka	1	Mixed Use	Office & Retail	Fee	N/A	N/A
Loan		29	Midland Center	Tolis Investment Strategies Master Fund Ltd.	1	Retail	Unanchored	Fee	N/A	N/A
Loan	6, 9	30	Pangea 23	Pangea Properties	10
Property		30.01	5100-5104 West Madison Street			Multifamily	Garden	Fee	N/A	N/A
Property		30.02	7406 South Perry Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		30.03	4653-4659 West Jackson Boulevard			Multifamily	Mid Rise	Fee	N/A	N/A
Property		30.04	1121-1125 West 127th Street			Multifamily	Garden	Fee	N/A	N/A
Property		30.05	5100-5104 West Monroe Street			Multifamily	Garden	Fee	N/A	N/A
Property		30.06	6921-6925 South Cornell Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		30.07	5036-5044 West Quincy Street			Multifamily	Garden	Fee	N/A	N/A
Property		30.08	1630 South Sawyer Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		30.09	7812-7814 South Emerald Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		30.10	2704-2710 East 83rd Street			Multifamily	Garden	Fee	N/A	N/A
Loan	20	31	856 Greene Avenue	Rachael Wagschal; Moses Singer	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		32	Hampton Inn Milledgeville	Marmik Patel; Sandesh Patel	1	Hospitality	Limited Service	Fee	N/A	9/30/2034
Loan	7, 8, 12	33	Serene Plaza	Murtuza Ghouse; Mujahid Anwar	1	Office	Suburban	Fee	N/A	N/A
Loan		34	Lake Jackson Center	Todd A. Carlson; Stephen J. Pheigaru	1	Retail	Unanchored	Fee	N/A	N/A
Loan		35	Parkwood Village	Shimon Verschleisser	1	Multifamily	Garden	Fee	N/A	N/A
Loan	12	36	Coral Ridge Office	Jeffrey B. Chauncey	1	Office	Suburban	Fee	N/A	N/A
Loan		37	Autumn Grove Plaza	Next Realty Fund VIII, LP	1	Retail	Unanchored	Fee	N/A	N/A
Loan		38	River Mall Plaza	Robert Gershon	1	Retail	Anchored	Fee	N/A	N/A
Loan		39	White Building	Paragon Real Estate Fund, LLC	1	Retail	Unanchored	Fee	N/A	N/A
Loan		40	400 Karin Lane	Hasib Mikael Sarij; Wahid Jibreel Sarij	1	Industrial	Flex	Fee	N/A	N/A
Loan	9	41	Rockingham Square	George W. Stewart, IV	1	Retail	Anchored	Fee	N/A	N/A
Loan		42	Robin Springs	Azi Mandel; Adam Mermelstein	1	Multifamily	Garden	Fee	N/A	N/A
Loan		43	Greenfield Towne Center II	Next Realty Fund VIII, LP	1	Retail	Unanchored	Fee	N/A	N/A
Loan		44	Kachina Self Storage	Erik John Hemingway; Erik John Hemingway, As Trustee of the Erik and Rachel Hemingway Family Revocable Living Trust, Dated: September 20, 2005	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		45	Swifts MHP	David M. Ruby	1	Manufactured Housing Community	Manufactured Housing Community	Fee	N/A	N/A
Loan		46	Beach Crossing	Michael Rosenberg; Jason Nidiffer; Jeffrey Rosenberg	1	Retail	Unanchored	Fee	N/A	N/A

A-1-2 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	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
Loan	5	1	9201 West Sunset Boulevard	9201 West Sunset Boulevard	West Hollywood	Los Angeles	CA	90069	1963	2012	166,599	SF	92.8%	3/31/2019	$209,000,000	2/12/2019	4.4450%
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio								1,481,231	SF	99.0%		$413,250,000		4.0590%
Property		2.01	The Springs	5200 Ramon Road	Palm Springs	Riverside	CA	92264	2008	2015	397,718	SF	98.4%	3/1/2019	$87,000,000	3/1/2019
Property		2.02	Summerwood	4124-4267 Woodruff Avenue	Lakewood	Los Angeles	CA	90713	1968	2011	178,770	SF	100.0%	3/1/2019	$58,000,000	3/1/2019
Property		2.03	Food 4 Less – Target Center	6700, 6730 & 6750 Cherry Avenue	Long Beach	Los Angeles	CA	90805	1993, 2007	N/A	196,436	SF	100.0%	3/1/2019	$45,000,000	3/1/2019
Property		2.04	El Super Center	1251-1289 North Hacienda Boulevard	La Puente	Los Angeles	CA	91744	2012, 2014	N/A	117,230	SF	100.0%	3/1/2019	$40,000,000	3/1/2019
Property		2.05	Island Plaza	1512-1524 East Amar Road and 2500-2548 South Azusa Avenue	West Covina	Los Angeles	CA	91792	1967, 1968, 1980, 1995	N/A	77,772	SF	100.0%	3/1/2019	$30,500,000	3/1/2019
Property		2.06	Baldwin Park Promenade	3111-3151 Baldwin Park	Baldwin Park	Los Angeles	CA	91706	2006, 2007	N/A	49,906	SF	100.0%	3/1/2019	$23,700,000	3/1/2019
Property		2.07	Lynwood Plaza	10821 Long Beach Boulevard and 3157 Pluma Street	Lynwood	Los Angeles	CA	90262	2003	N/A	75,245	SF	96.0%	3/1/2019	$23,500,000	3/1/2019
Property		2.08	El Cajon (CVS)	426-450 East Chase Avenue	El Cajon	San Diego	CA	92020	2005	N/A	29,986	SF	100.0%	3/1/2019	$15,500,000	3/1/2019
Property		2.09	Loma Vista	16055-16075 Foothill Boulevard	Fontana	San Bernardino	CA	92335	1990	N/A	97,547	SF	99.2%	3/1/2019	$17,000,000	3/1/2019
Property		2.10	MLK Medical	3820-3840 Martin Luther King Jr. Boulevard	Lynwood	Los Angeles	CA	90262	1958	2005	32,500	SF	100.0%	3/1/2019	$15,200,000	3/1/2019
Property		2.11	Hawthorne Plaza	14401-14441 Inglewood Avenue	Hawthorne	Los Angeles	CA	90250	1978	N/A	70,750	SF	100.0%	3/1/2019	$17,500,000	3/1/2019
Property		2.12	Five Points Plaza	505-515 and 523-595 South Riverside Avenue	Rialto	San Bernardino	CA	92376	1985-1986	N/A	89,537	SF	95.6%	3/1/2019	$17,100,000	3/1/2019
Property		2.13	Towne Center Square	11098 Foothill Boulevard	Rancho Cucamonga	San Bernardino	CA	91730	1995	N/A	57,510	SF	100.0%	3/1/2019	$14,600,000	3/1/2019
Property		2.14	Camarillo	660 East Ventura	Camarillo	Ventura	CA	93010	2014	N/A	10,324	SF	100.0%	3/1/2019	$8,650,000	3/1/2019
Loan	9, 12	3	Marriott San Diego Mission Valley	8757 Rio San Diego Drive	San Diego	San Diego	CA	92108	1988	2017	353	Rooms	87.7%	2/28/2019	$91,625,000	1/16/2019	5.1950%
Loan	5	4	ILPT Hawaii Portfolio	Various	Honolulu	Honolulu	HI	Various	Various	N/A	9,591,512	SF	100.0%	12/13/2018	$1,439,117,000	Various	4.3100%
Loan	5, 12	5	Tower 28	42-12 28th Street	Long Island City	Queens	NY	11101	2018	N/A	450	Units	93.6%	2/25/2019	$335,000,000	1/10/2019	3.7842%
Loan	9, 14	6	Doubletree Modesto	1150 9th Street	Modesto	Stanislaus	CA	95354	1989	2013	260	Rooms	78.0%	2/28/2019	$58,000,000	4/1/2019	4.3900%
Loan	5, 15	7	FedEx Niles	5959 West Howard Street	Niles	Cook	IL	60714	2015	N/A	314,202	SF	100.0%	6/1/2019	$85,000,000	3/21/2019	4.2320%
Loan	8	8	Lake Meadows Shopping Center	443 East 34th Street; 3355, 3349-3405, 3365-3367, 3457, 3429-3473, 3469-3481 South Dr. Martin Luther King Junior Drive	Chicago	Cook	IL	60616	1954	2013, 2017	176,594	SF	89.0%	1/1/2019	$40,600,000	1/16/2019	4.4800%
Loan	8, 16	9	Shoppes at Fox River	1110, 1160, 1166, 1170, 1180, 1190, 1200, 1210, 1240 and 1220-1230 West Sunset Drive	Waukesha	Waukesha	WI	53189	2009, 2012, 2014, 2016	N/A	331,541	SF	97.4%	3/1/2019	$57,400,000	1/7/2019	4.4800%
Loan		10	Columbia Corporate Center	18 Columbia Turnpike	Florham Park	Morris	NJ	07932	2001	N/A	159,058	SF	94.1%	2/28/2019	$38,100,000	3/1/2019	4.3750%
Loan	5, 17	11	The Block Northway	6210-6300 Northway Drive and 8003-8033 McKnight Road	Pittsburgh	Allegheny	PA	15237	1958	2018	354,400	SF	92.6%	2/14/2019	$122,500,000	10/18/2018	4.6495%
Loan	5	12	65 Broadway	65 Broadway	New York	New York	NY	10006	1914-1917	1978, 2008, 2015-2018	355,217	SF	98.7%	4/1/2019	$215,000,000	3/11/2019	4.9350%
Loan		13	Avalon at Seven Hills	2900 Sunridge Heights Parkway	Henderson	Clark	NV	89052	1999	2018	188	Units	92.6%	3/11/2019	$29,800,000	2/14/2019	4.2480%
Loan	5	14	AC by Marriott San Jose	350 West Santa Clara Street	San Jose	Santa Clara	CA	95113	2016	N/A	210	Rooms	80.7%	2/28/2019	$100,500,000	3/1/2019	4.9300%
Loan	5	15	Westin Atlanta Airport	4736 Best Road	College Park	Clayton	GA	30337	1982	2008	500	Rooms	86.0%	3/31/2019	$87,500,000	3/1/2019	4.6200%
Loan		16	Storage Xxtra Highway 85	1572 Highway 85 North	Fayetteville	Fayette	GA	30214	2006, 2014, 2016	N/A	196,610	SF	85.9%	12/31/2018	$24,000,000	1/7/2019	5.1100%
Loan		17	Olive Branch Commons	5075, 5115 and 5135 Goodman Road	Olive Branch	DeSoto	MS	38654	2015	N/A	130,943	SF	100.0%	4/8/2019	$19,000,000	3/19/2019	5.3300%
Loan		18	Fayetteville Commons	2100, 2102 and 2132 Skibo Road	Fayetteville	Cumberland	NC	28314	2016	N/A	126,833	SF	100.0%	3/12/2019	$17,000,000	3/6/2019	4.6000%
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II								676,538	SF	93.2%		$93,700,000		5.5780%
Property		19.01	White Clay Office Park	100-700 White Clay Center Drive	Newark	New Castle	DE	19711	1983-1987	N/A	492,298	SF	95.2%	11/5/2018	$61,200,000	10/12/2018
Property		19.02	University Office Plaza	256 Chapman Road, 258 Chapman Road and 260-263 Chapman Road	Newark	New Castle	DE	19702	1971-1983	N/A	184,240	SF	87.8%	11/5/2018	$32,500,000	10/12/2018
Loan	9, 18	20	5880 Nolensville	5880 Nolensville Pike	Nashville	Davidson	TN	37211	1989	2013-2014	88,958	SF	100.0%	6/6/2019	$17,500,000	12/20/2018	4.6470%
Loan		21	Fairfield Inn & Suites Raleigh Cary	1120 Ledsome Lane	Cary	Wake	NC	27511	2017	N/A	108	Rooms	80.2%	3/31/2019	$16,400,000	1/21/2019	5.0900%
Loan	5	22	3 Columbus Circle	3 Columbus Circle	New York	New York	NY	10019	1927	2010-2013	753,713	SF	97.2%	1/1/2019	$1,080,000,000	1/1/2019	3.9140%
Loan	19	23	Fairfield Inn & Suites Lubbock	6435 50th Street	Lubbock	Lubbock	TX	79407	2017	N/A	101	Rooms	79.6%	2/28/2019	$15,900,000	3/1/2019	4.9300%
Loan	12	24	3425 Gates Place	3425 Gates Place	Bronx	Bronx	NY	10467	1931	N/A	62	Units	100.0%	4/30/2019	$14,000,000	1/17/2019	4.5980%
Loan		25	Country Club on Legacy	1701 Legacy Drive	Frisco	Collin	TX	75034	2001	N/A	51,916	SF	98.3%	4/1/2019	$13,200,000	2/11/2019	5.0500%
Loan		26	Aquataina Wescott	1912-1914 and 1918 Wescott Avenue	Sugar Land	Fort Bend	TX	77479	2018	N/A	25,707	SF	95.7%	4/23/2019	$12,230,000	2/13/2019	4.8500%
Loan	6, 11	27	WWSA Mixed Use Portfolio								27,500	SF	100.0%		$9,080,000		4.7500%
Property		27.01	112-120 West Washington and 117 South Ashley Street	112-120 West Washington and 117 South Ashley Street	Ann Arbor	Washtenaw	MI	48104	1901	2006	18,500	SF	100.0%	4/1/2019	$6,400,000	3/2/2019
Property		27.02	400 West Front Street I	400 West Front Street	Traverse City	Grand Traverse	MI	49684	1904	2003	9,000	SF	100.0%	6/6/2019	$2,680,000	3/2/2019
Loan	11	28	400 West Front Street II	400 West Front Street	Traverse City	Grand Traverse	MI	49684	1904	2003	16,225	SF	100.0%	4/1/2019	$3,400,000	3/2/2019	4.7900%
Loan		29	Midland Center	3301-3323 Northwest Expressway	Oklahoma City	Oklahoma	OK	73112	1961-2005	2008	54,573	SF	93.6%	4/5/2019	$9,700,000	2/12/2019	5.0200%
Loan	6, 9	30	Pangea 23								143	Units	97.2%		$12,210,000		4.4000%
Property		30.01	5100-5104 West Madison Street	5100-5104 West Madison Street	Chicago	Cook	IL	60644	1928	2018	18	Units	94.4%	3/31/2019	$1,900,000	2/19/2019
Property		30.02	7406 South Perry Avenue	7406 South Perry Avenue	Chicago	Cook	IL	60621	1930	2018	18	Units	100.0%	3/31/2019	$1,525,000	2/19/2019
Property		30.03	4653-4659 West Jackson Boulevard	4653-4659 West Jackson Boulevard	Chicago	Cook	IL	60644	1931	2018	16	Units	100.0%	3/31/2019	$1,450,000	2/19/2019
Property		30.04	1121-1125 West 127th Street	1121-1125 West 127th Street	Calumet Park	Cook	IL	60827	1951	2018	17	Units	100.0%	3/31/2019	$1,350,000	2/19/2019
Property		30.05	5100-5104 West Monroe Street	5100-5104 West Monroe Street	Chicago	Cook	IL	60644	1929	2018	15	Units	93.3%	3/31/2019	$1,300,000	2/19/2019
Property		30.06	6921-6925 South Cornell Avenue	6921-6925 South Cornell Avenue	Chicago	Cook	IL	60649	1953	2018	12	Units	100.0%	3/31/2019	$1,250,000	2/19/2019
Property		30.07	5036-5044 West Quincy Street	5036-5044 West Quincy Street	Chicago	Cook	IL	60644	1930	2018	13	Units	92.3%	3/31/2019	$1,025,000	2/19/2019
Property		30.08	1630 South Sawyer Avenue	1630 South Sawyer Avenue	Chicago	Cook	IL	60623	1931	2018	9	Units	100.0%	3/31/2019	$900,000	2/19/2019
Property		30.09	7812-7814 South Emerald Avenue	7812-7814 South Emerald Avenue	Chicago	Cook	IL	60620	1928	2018	12	Units	91.7%	3/31/2019	$800,000	2/19/2019
Property		30.10	2704-2710 East 83rd Street	2704-2710 East 83rd Street	Chicago	Cook	IL	60617	1951	2018	13	Units	100.0%	3/31/2019	$710,000	2/19/2019
Loan	20	31	856 Greene Avenue	856 Greene Avenue	Brooklyn	Kings	NY	11221	1931	2018	10	Units	100.0%	3/26/2019	$8,800,000	2/18/2019	5.1500%
Loan		32	Hampton Inn Milledgeville	2461 North Columbia Street	Milledgeville	Baldwin	GA	31061	1999	2016	75	Rooms	67.2%	2/28/2019	$11,300,000	3/12/2019	4.6500%
Loan	7, 8, 12	33	Serene Plaza	811 South Central Expressway	Richardson	Dallas	TX	75080	1962	N/A	67,959	SF	87.3%	2/26/2019	$8,000,000	12/12/2018	5.7500%
Loan		34	Lake Jackson Center	201 Highway 332 West	Lake Jackson	Brazoria	TX	77566	2006	N/A	34,564	SF	100.0%	3/1/2019	$8,600,000	3/5/2019	5.0500%
Loan		35	Parkwood Village	6804 Parkway Drive	Douglasville	Douglas	GA	30135	1986	N/A	135	Units	95.6%	1/31/2019	$9,100,000	2/8/2019	4.7500%
Loan	12	36	Coral Ridge Office	807-833 Coral Ridge Drive	Coral Springs	Broward	FL	33071	2005	N/A	27,769	SF	100.0%	4/1/2019	$7,600,000	10/1/2019	4.8500%
Loan		37	Autumn Grove Plaza	12850, 12862-12960, 12900-12960 West Bluemound Road	Elm Grove	Waukesha	WI	53122	2005	N/A	28,760	SF	93.0%	2/14/2019	$6,610,000	1/3/2019	4.8600%
Loan		38	River Mall Plaza	2265 Downer Street Road	Baldwinsville	Onondaga	NY	13027	1971, 1984, 1998, 2003	N/A	164,661	SF	90.5%	4/24/2019	$7,390,000	2/19/2019	4.7300%
Loan		39	White Building	105 South 12th Street	Philadelphia	Philadelphia	PA	19107	1867	2006	11,936	SF	91.6%	4/1/2019	$8,900,000	4/30/2019	4.7450%
Loan		40	400 Karin Lane	400 Karin Lane	Hicksville	Nassau	NY	11801	1981	N/A	40,091	SF	100.0%	6/1/2019	$6,800,000	12/21/2018	5.1100%
Loan	9	41	Rockingham Square	1761 South High Street	Harrisonburg	Harrisonburg City	VA	22801	1984	2007	55,857	SF	96.5%	1/31/2019	$6,100,000	1/25/2019	5.2600%
Loan		42	Robin Springs	6930 Lefferson Road	Middletown	Butler	OH	45044	1972	1985, 2004-2005	120	Units	96.7%	11/30/2018	$6,000,000	12/28/2018	4.8300%
Loan		43	Greenfield Towne Center II	6100-6196 West Layton Avenue	Greenfield	Milwaukee	WI	53220	1995	N/A	32,174	SF	100.0%	2/14/2019	$4,670,000	1/3/2019	4.8700%
Loan		44	Kachina Self Storage	171 South State Route 69	Dewey	Yavapai	AZ	86327	2005	N/A	38,055	SF	91.7%	12/31/2018	$4,770,000	2/11/2019	5.1000%
Loan		45	Swifts MHP	1846 North Powell Drive	North Fort Myers	Lee	FL	33917	1949	N/A	87	Pads	97.7%	3/11/2019	$3,400,000	2/1/2019	4.8400%
Loan		46	Beach Crossing	1350-1380 3rd Avenue South	Myrtle Beach	Horry	SC	29577	1984	2013	45,790	SF	100.0%	3/1/2019	$2,600,000	11/15/2018	4.9500%

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	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	5	1	9201 West Sunset Boulevard	0.01821%	0.00250%	0.00000%	0.00250%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/17/2019	6/5/2019	N/A	5/1/2029
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/25/2019	6/6/2019	N/A	5/6/2029
Property		2.01	The Springs
Property		2.02	Summerwood
Property		2.03	Food 4 Less – Target Center
Property		2.04	El Super Center
Property		2.05	Island Plaza
Property		2.06	Baldwin Park Promenade
Property		2.07	Lynwood Plaza
Property		2.08	El Cajon (CVS)
Property		2.09	Loma Vista
Property		2.10	MLK Medical
Property		2.11	Hawthorne Plaza
Property		2.12	Five Points Plaza
Property		2.13	Towne Center Square
Property		2.14	Camarillo
Loan	9, 12	3	Marriott San Diego Mission Valley	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	3/18/2019	5/1/2019	N/A	4/1/2029
Loan	5	4	ILPT Hawaii Portfolio	0.01696%	0.00250%	0.00000%	0.00125%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	4	No	120	116	120	116	0	0	1/29/2019	3/7/2019	N/A	2/7/2029
Loan	5, 12	5	Tower 28	0.01821%	0.00250%	0.00000%	0.00250%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	36	34	360	360	3/11/2019	5/1/2019	5/1/2022	4/1/2029
Loan	9, 14	6	Doubletree Modesto	0.03821%	0.00250%	0.02250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	5/6/2019	7/1/2019	N/A	6/1/2029
Loan	5, 15	7	FedEx Niles	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	0	Yes	120	120	120	120	0	0	5/3/2019	7/1/2019	N/A	6/1/2029
Loan	8	8	Lake Meadows Shopping Center	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/17/2019	6/1/2019	N/A	5/1/2029
Loan	8, 16	9	Shoppes at Fox River	0.06571%	0.00250%	0.05000%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	3	No	120	117	0	0	300	297	3/6/2019	4/6/2019	N/A	3/6/2029
Loan		10	Columbia Corporate Center	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	4/2/2019	5/6/2019	N/A	4/6/2029
Loan	5, 17	11	The Block Northway	0.01696%	0.00250%	0.00000%	0.00125%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	3	No	120	117	60	57	360	360	2/15/2019	4/6/2019	4/6/2024	3/6/2029
Loan	5	12	65 Broadway	0.03696%	0.00250%	0.00000%	0.02125%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	60	58	60	58	0	0	4/5/2019	5/6/2019	N/A	4/6/2024
Loan		13	Avalon at Seven Hills	0.04571%	0.00250%	0.03000%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/8/2019	6/1/2019	N/A	5/1/2029
Loan	5	14	AC by Marriott San Jose	0.03696%	0.00250%	0.00000%	0.02125%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	3/27/2019	5/1/2019	N/A	4/1/2029
Loan	5	15	Westin Atlanta Airport	0.01821%	0.00250%	0.00000%	0.00250%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	3/8/2019	5/1/2019	N/A	4/1/2029
Loan		16	Storage Xxtra Highway 85	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	4	No	120	116	0	0	360	356	1/30/2019	3/6/2019	N/A	2/6/2029
Loan		17	Olive Branch Commons	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	12	11	360	360	4/11/2019	6/1/2019	6/1/2020	5/1/2029
Loan		18	Fayetteville Commons	0.05571%	0.00250%	0.04000%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	24	23	360	360	4/4/2019	6/1/2019	6/1/2021	5/1/2029
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	0.01696%	0.00250%	0.00000%	0.00125%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	6	No	120	114	120	114	0	0	11/15/2018	1/6/2019	N/A	12/6/2028
Property		19.01	White Clay Office Park
Property		19.02	University Office Plaza
Loan	9, 18	20	5880 Nolensville	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	3	Yes	120	117	120	117	0	0	2/21/2019	4/6/2019	N/A	3/6/2029
Loan		21	Fairfield Inn & Suites Raleigh Cary	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	300	298	3/7/2019	5/6/2019	N/A	4/6/2029
Loan	5	22	3 Columbus Circle	0.01821%	0.00250%	0.00000%	0.00250%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	3	No	120	117	120	117	0	0	3/12/2019	4/11/2019	N/A	3/11/2029
Loan	19	23	Fairfield Inn & Suites Lubbock	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	4/4/2019	5/6/2019	N/A	4/6/2029
Loan	12	24	3425 Gates Place	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/8/2019	6/1/2019	N/A	5/1/2029
Loan		25	Country Club on Legacy	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	24	23	360	360	4/18/2019	6/6/2019	6/6/2021	5/6/2029
Loan		26	Aquataina Wescott	0.05821%	0.00250%	0.04250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	5/7/2019	7/1/2019	7/1/2024	6/1/2029
Loan	6, 11	27	WWSA Mixed Use Portfolio	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	12	11	360	360	4/9/2019	6/6/2019	6/6/2020	5/6/2029
Property		27.01	112-120 West Washington and 117 South Ashley Street
Property		27.02	400 West Front Street I
Loan	11	28	400 West Front Street II	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	12	11	360	360	4/9/2019	6/6/2019	6/6/2020	5/6/2029
Loan		29	Midland Center	0.03821%	0.00250%	0.02250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	4/12/2019	6/1/2019	N/A	5/1/2029
Loan	6, 9	30	Pangea 23	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	3/28/2019	5/6/2019	N/A	4/6/2029
Property		30.01	5100-5104 West Madison Street
Property		30.02	7406 South Perry Avenue
Property		30.03	4653-4659 West Jackson Boulevard
Property		30.04	1121-1125 West 127th Street
Property		30.05	5100-5104 West Monroe Street
Property		30.06	6921-6925 South Cornell Avenue
Property		30.07	5036-5044 West Quincy Street
Property		30.08	1630 South Sawyer Avenue
Property		30.09	7812-7814 South Emerald Avenue
Property		30.10	2704-2710 East 83rd Street
Loan	20	31	856 Greene Avenue	0.03821%	0.00250%	0.02250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	4/2/2019	5/6/2019	N/A	4/6/2029
Loan		32	Hampton Inn Milledgeville	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	4/8/2019	6/6/2019	N/A	5/6/2029
Loan	7, 8, 12	33	Serene Plaza	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	60	58	6	4	360	360	4/5/2019	5/6/2019	11/6/2019	4/6/2024
Loan		34	Lake Jackson Center	0.06821%	0.00250%	0.05250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	24	22	360	360	4/5/2019	5/6/2019	5/6/2021	4/6/2029
Loan		35	Parkwood Village	0.03821%	0.00250%	0.02250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	36	34	360	360	3/12/2019	5/1/2019	5/1/2022	4/1/2029
Loan	12	36	Coral Ridge Office	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	4/16/2019	6/6/2019	N/A	5/6/2029
Loan		37	Autumn Grove Plaza	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	3/7/2019	5/1/2019	N/A	4/1/2029
Loan		38	River Mall Plaza	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	5/10/2019	7/6/2019	7/6/2022	6/6/2029
Loan		39	White Building	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	5/7/2019	7/6/2019	N/A	6/6/2029
Loan		40	400 Karin Lane	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	4/2/2019	6/1/2019	N/A	5/1/2029
Loan	9	41	Rockingham Square	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	36	35	360	360	4/3/2019	6/1/2019	6/1/2022	5/1/2029
Loan		42	Robin Springs	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	36	34	360	360	3/7/2019	5/6/2019	5/6/2022	4/6/2029
Loan		43	Greenfield Towne Center II	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	3/7/2019	5/1/2019	N/A	4/1/2029
Loan		44	Kachina Self Storage	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	3/29/2019	5/1/2019	N/A	4/1/2029
Loan		45	Swifts MHP	0.14291%	0.00250%	0.12720%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	1	No	120	119	36	35	360	360	4/5/2019	6/1/2019	6/1/2022	5/1/2029
Loan		46	Beach Crossing	0.01821%	0.00250%	0.00250%	0.00000%	0.01019%	0.00216%	0.00036%	0.00050%	Actual/360	2	No	120	118	12	10	360	360	4/1/2019	5/1/2019	5/1/2020	4/1/2029

A-1-4 

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
Loan	5	1	9201 West Sunset Boulevard	5/1/2029	$0.00	$244,114.87	$0.00	$2,929,378.47	Springing	Springing	No	N/A	N/A	1.92x	N/A	1.87x	64.6%	64.6%	0	0	Fifth
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	5/6/2029	$0.00	$222,178.81	$0.00	$2,666,145.69	Hard	Springing	No	N/A	N/A	2.40x	N/A	2.28x	52.0%	52.0%	0	0	Sixth
Property		2.01	The Springs
Property		2.02	Summerwood
Property		2.03	Food 4 Less – Target Center
Property		2.04	El Super Center
Property		2.05	Island Plaza
Property		2.06	Baldwin Park Promenade
Property		2.07	Lynwood Plaza
Property		2.08	El Cajon (CVS)
Property		2.09	Loma Vista
Property		2.10	MLK Medical
Property		2.11	Hawthorne Plaza
Property		2.12	Five Points Plaza
Property		2.13	Towne Center Square
Property		2.14	Camarillo
Loan	9, 12	3	Marriott San Diego Mission Valley	4/1/2029	$352,221.15	$0.00	$4,226,653.80	$0.00	Hard	Springing	No	N/A	1.99x	N/A	1.75x	N/A	69.9%	58.1%	0	5	First
Loan	5	4	ILPT Hawaii Portfolio	2/7/2029	$0.00	$145,662.04	$0.00	$1,747,944.48	Hard	Springing	No	N/A	N/A	2.42x	N/A	2.40x	45.2%	45.2%	0	0	Seventh
Loan	5, 12	5	Tower 28	4/1/2029	$139,517.51	$95,918.96	$1,674,210.12	$1,151,027.52	Hard	In Place	No	N/A	2.33x	3.39x	2.31x	3.36x	33.4%	28.8%	0	5	First
Loan	9, 14	6	Doubletree Modesto	6/1/2029	$0.00	$111,274.31	$0.00	$1,335,291.72	Hard	Springing	No	N/A	N/A	3.95x	N/A	3.43x	51.7%	51.7%	0	0	First
Loan	5, 15	7	FedEx Niles	5/1/2030	$0.00	$107,269.44	$0.00	$1,287,233.28	Hard	Springing	No	N/A	N/A	2.19x	N/A	2.14x	54.7%	54.7%	0	5	First
Loan	8	8	Lake Meadows Shopping Center	5/1/2029	$0.00	$98,036.30	$0.00	$1,176,435.60	Springing	Springing	No	N/A	N/A	2.30x	N/A	2.14x	63.8%	63.8%	0	5	First
Loan	8, 16	9	Shoppes at Fox River	3/6/2029	$122,033.53	$0.00	$1,464,402.36	$0.00	Springing	Springing	No	N/A	2.96x	N/A	2.76x	N/A	38.1%	28.2%	0	0	Sixth
Loan		10	Columbia Corporate Center	4/6/2029	$0.00	$75,777.63	$0.00	$909,331.56	Hard	Springing	No	N/A	N/A	2.89x	N/A	2.67x	53.8%	53.8%	0	0	Sixth
Loan	5, 17	11	The Block Northway	3/6/2029	$97,965.30	$74,639.54	$1,175,583.60	$895,674.48	Hard	Springing	No	N/A	1.42x	1.86x	1.40x	1.84x	68.6%	63.0%	0	0	Sixth
Loan	5	12	65 Broadway	4/6/2024	$0.00	$64,629.08	$0.00	$775,548.96	Hard	In Place	No	N/A	N/A	3.34x	N/A	3.30x	25.8%	25.8%	0	0	Sixth
Loan		13	Avalon at Seven Hills	5/1/2029	$0.00	$55,632.08	$0.00	$667,584.96	Springing	Springing	No	N/A	N/A	2.40x	N/A	2.33x	52.0%	52.0%	0	5	First
Loan	5	14	AC by Marriott San Jose	4/1/2029	$0.00	$62,480.90	$0.00	$749,770.80	Hard	Springing	No	N/A	N/A	2.28x	N/A	2.05x	59.7%	59.7%	10 (4 times during the term of the loan)	0	First
Loan	5	15	Westin Atlanta Airport	4/1/2029	$77,076.05	$0.00	$924,912.60	$0.00	Hard	Springing	No	N/A	2.37x	N/A	2.07x	N/A	69.0%	56.3%	5	5	First
Loan		16	Storage Xxtra Highway 85	2/6/2029	$81,534.66	$0.00	$978,415.92	$0.00	N/A	N/A	No	N/A	1.49x	N/A	1.47x	N/A	62.2%	51.7%	0	0	Sixth
Loan		17	Olive Branch Commons	5/1/2029	$75,217.83	$60,795.31	$902,613.96	$729,543.72	Springing	Springing	No	N/A	1.36x	1.68x	1.26x	1.56x	71.1%	60.7%	5	5	First
Loan		18	Fayetteville Commons	5/1/2029	$65,362.16	$49,553.82	$784,345.92	$594,645.84	Springing	Springing	No	N/A	1.80x	2.37x	1.75x	2.30x	75.0%	64.4%	0	5	First
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	12/6/2028	$0.00	$58,911.17	$0.00	$706,934.04	Soft	Springing	No	N/A	N/A	2.02x	N/A	1.89x	58.7%	58.7%	0	0	Sixth
Property		19.01	White Clay Office Park
Property		19.02	University Office Plaza
Loan	9, 18	20	5880 Nolensville	12/6/2029	$0.00	$43,581.76	$0.00	$522,981.13	Hard	Springing	No	N/A	N/A	2.46x	N/A	2.23x	63.4%	63.4%	0	0	Sixth
Loan		21	Fairfield Inn & Suites Raleigh Cary	4/6/2029	$64,883.02	$0.00	$778,596.24	$0.00	Springing	Springing	No	N/A	2.03x	N/A	1.85x	N/A	66.9%	50.5%	0	0	Sixth
Loan	5	22	3 Columbus Circle	3/11/2029	$0.00	$33,069.68	$0.00	$396,836.11	Hard	In Place	No	N/A	N/A	3.11x	N/A	2.91x	45.4%	45.4%	0	0	Eleventh
Loan	19	23	Fairfield Inn & Suites Lubbock	4/6/2029	$50,592.41	$0.00	$607,108.92	$0.00	Springing	Springing	No	N/A	2.26x	N/A	2.04x	N/A	59.6%	49.1%	0	0	Sixth
Loan	12	24	3425 Gates Place	5/1/2029	$0.00	$34,963.96	$0.00	$419,567.52	Springing	Springing	No	N/A	N/A	1.92x	N/A	1.88x	64.3%	64.3%	5	5	First
Loan		25	Country Club on Legacy	5/6/2029	$48,589.34	$38,401.04	$583,072.08	$460,812.50	Springing	Springing	No	N/A	1.56x	1.98x	1.43x	1.81x	68.2%	59.2%	0	0	Sixth
Loan		26	Aquataina Wescott	6/1/2029	$42,215.35	$32,782.41	$506,584.20	$393,388.92	Springing	Springing	No	N/A	1.51x	1.95x	1.45x	1.87x	65.4%	60.3%	5	5	First
Loan	6, 11	27	WWSA Mixed Use Portfolio	5/6/2029	$29,733.90	$22,875.87	$356,806.80	$274,510.42	Springing	Springing	Yes	Group A	1.55x	2.02x	1.44x	1.88x	62.5%	52.5%	0	0	Sixth
Property		27.01	112-120 West Washington and 117 South Ashley Street
Property		27.02	400 West Front Street I
Loan	11	28	400 West Front Street II	5/6/2029	$11,005.28	$8,498.92	$132,063.36	$101,987.08	Springing	Springing	Yes	Group A	1.55x	2.02x	1.44x	1.88x	62.5%	52.5%	0	0	Sixth
Loan		29	Midland Center	5/1/2029	$39,008.23	$0.00	$468,098.76	$0.00	Hard	Springing	No	N/A	1.61x	N/A	1.47x	N/A	74.7%	61.6%	5	5	First
Loan	6, 9	30	Pangea 23	4/6/2029	$0.00	$25,651.39	$0.00	$307,816.67	N/A	N/A	No	N/A	N/A	2.79x	N/A	2.67x	56.5%	56.5%	0	0	Sixth
Property		30.01	5100-5104 West Madison Street
Property		30.02	7406 South Perry Avenue
Property		30.03	4653-4659 West Jackson Boulevard
Property		30.04	1121-1125 West 127th Street
Property		30.05	5100-5104 West Monroe Street
Property		30.06	6921-6925 South Cornell Avenue
Property		30.07	5036-5044 West Quincy Street
Property		30.08	1630 South Sawyer Avenue
Property		30.09	7812-7814 South Emerald Avenue
Property		30.10	2704-2710 East 83rd Street
Loan	20	31	856 Greene Avenue	4/6/2029	$0.00	$26,977.89	$0.00	$323,734.68	Springing	Springing	No	N/A	N/A	1.25x	N/A	1.25x	70.5%	70.5%	10 (2 times during the term of the loan)	0	Sixth
Loan		32	Hampton Inn Milledgeville	5/6/2029	$31,582.75	$0.00	$378,993.00	$0.00	Springing	Springing	No	N/A	2.24x	N/A	2.04x	N/A	54.1%	44.2%	0	0	Sixth
Loan	7, 8, 12	33	Serene Plaza	4/6/2024	$34,868.48	$29,027.85	$418,421.76	$348,334.20	Hard	Springing	No	N/A	1.41x	1.69x	1.30x	1.56x	74.7%	70.3%	0	0	Sixth
Loan		34	Lake Jackson Center	4/6/2029	$31,583.07	$24,960.68	$378,996.84	$299,528.13	Springing	Springing	No	N/A	1.54x	1.95x	1.38x	1.74x	68.0%	59.0%	0	0	Sixth
Loan		35	Parkwood Village	4/1/2029	$26,082.37	$20,066.55	$312,988.44	$240,798.60	Springing	Springing	No	N/A	1.96x	2.55x	1.75x	2.28x	54.9%	48.5%	5	5	First
Loan	12	36	Coral Ridge Office	5/6/2029	$0.00	$20,489.01	$0.00	$245,868.06	Springing	Springing	No	N/A	N/A	1.78x	N/A	1.66x	65.8%	65.8%	0	0	Sixth
Loan		37	Autumn Grove Plaza	4/1/2029	$25,754.53	$0.00	$309,054.36	$0.00	Springing	Springing	No	Group B	1.64x	N/A	1.53x	N/A	73.6%	60.5%	5	5	First
Loan		38	River Mall Plaza	6/6/2029	$24,731.43	$18,990.95	$296,777.16	$227,891.40	Springing	Springing	No	N/A	2.20x	2.86x	1.89x	2.46x	64.3%	56.7%	0	0	Sixth
Loan		39	White Building	6/6/2029	$0.00	$18,441.79	$0.00	$221,301.48	Springing	Springing	No	N/A	N/A	1.93x	N/A	1.87x	51.7%	51.7%	5	0	Sixth
Loan		40	400 Karin Lane	5/1/2029	$24,732.18	$0.00	$296,786.16	$0.00	Springing	Springing	No	N/A	1.86x	N/A	1.74x	N/A	66.8%	55.4%	5	5	First
Loan	9	41	Rockingham Square	5/1/2029	$22,112.93	$17,776.85	$265,355.16	$213,322.22	Springing	Springing	No	N/A	1.73x	2.15x	1.57x	1.95x	65.6%	58.5%	5	5	First
Loan		42	Robin Springs	4/6/2029	$20,927.59	$16,221.59	$251,131.08	$194,659.08	Soft	Springing	No	N/A	2.18x	2.81x	2.04x	2.63x	66.3%	58.5%	0	3	Sixth
Loan		43	Greenfield Towne Center II	4/1/2029	$18,062.10	$0.00	$216,745.20	$0.00	Springing	Springing	No	Group B	1.69x	N/A	1.55x	N/A	73.0%	60.0%	5	5	First
Loan		44	Kachina Self Storage	4/1/2029	$0.00	$12,927.08	$0.00	$155,124.96	Springing	Springing	No	N/A	N/A	1.91x	N/A	1.87x	62.9%	62.9%	5	5	First
Loan		45	Swifts MHP	5/1/2029	$12,433.01	$9,646.04	$149,196.12	$115,752.48	Springing	Springing	No	N/A	1.65x	2.12x	1.61x	2.08x	69.4%	61.3%	5	5	First
Loan		46	Beach Crossing	4/1/2029	$10,408.51	$8,155.47	$124,902.12	$97,865.64	Springing	Springing	No	N/A	1.83x	2.33x	1.60x	2.04x	75.0%	63.4%	0	5	First

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Prepayment Provisions (No. of Payments)	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	5	1	9201 West Sunset Boulevard	LO(25);DEF(91);O(4)		$12,792,481	$3,505,810	$9,286,672	12/31/2016	6.9%	$13,262,339	$3,447,634	$9,814,705	12/31/2017	7.3%	$14,391,096	$3,465,148	$10,925,948	12/31/2018	8.1%	100.0%	$15,015,696
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	LO(25);YM1(90);O(5)	A	$23,199,707	$5,426,714	$17,772,993	12/31/2016	8.3%	$25,444,108	$5,686,484	$19,757,624	12/31/2017	9.2%	$25,772,434	$5,693,649	$20,078,785	12/31/2018	9.3%	94.1%	$27,692,309
Property		2.01	The Springs			$3,661,670	$1,048,836	$2,612,834	12/31/2016		$4,006,174	$1,073,858	$2,932,316	12/31/2017		$4,894,462	$1,124,321	$3,770,140	12/31/2018		92.5%	$5,281,583
Property		2.02	Summerwood			$3,463,690	$699,202	$2,764,489	12/31/2016		$3,856,357	$683,915	$3,172,442	12/31/2017		$4,030,751	$701,864	$3,328,887	12/31/2018		95.0%	$3,868,877
Property		2.03	Food 4 Less – Target Center			$2,607,363	$370,497	$2,236,866	12/31/2016		$2,681,454	$407,311	$2,274,144	12/31/2017		$2,622,197	$438,728	$2,183,469	12/31/2018		95.0%	$2,912,157
Property		2.04	El Super Center			$1,950,722	$522,913	$1,427,809	12/31/2016		$2,393,075	$576,743	$1,816,332	12/31/2017		$2,008,308	$566,899	$1,441,410	12/31/2018		95.0%	$2,727,097
Property		2.05	Island Plaza			$1,794,035	$342,576	$1,451,458	12/31/2016		$2,123,336	$357,820	$1,765,516	12/31/2017		$2,023,523	$379,446	$1,644,077	12/31/2018		95.0%	$2,086,765
Property		2.06	Baldwin Park Promenade			$1,368,748	$329,044	$1,039,703	12/31/2016		$1,553,744	$335,659	$1,218,085	12/31/2017		$1,629,991	$333,738	$1,296,253	12/31/2018		95.0%	$1,570,073
Property		2.07	Lynwood Plaza			$1,248,718	$405,141	$843,577	12/31/2016		$1,399,750	$453,511	$946,238	12/31/2017		$1,348,490	$428,718	$919,772	12/31/2018		95.0%	$1,628,148
Property		2.08	El Cajon (CVS)			$1,057,339	$206,346	$850,993	12/31/2016		$1,088,230	$258,500	$829,730	12/31/2017		$1,109,415	$232,435	$876,980	12/31/2018		95.0%	$1,252,537
Property		2.09	Loma Vista			$1,189,907	$245,523	$944,384	12/31/2016		$1,242,489	$232,226	$1,010,263	12/31/2017		$1,179,935	$233,345	$946,589	12/31/2018		94.3%	$1,222,600
Property		2.10	MLK Medical			$934,077	$132,682	$801,394	12/31/2016		$988,919	$136,106	$852,813	12/31/2017		$973,355	$135,300	$838,055	12/31/2018		92.5%	$1,065,556
Property		2.11	Hawthorne Plaza			$1,118,054	$208,959	$909,095	12/31/2016		$1,165,693	$245,517	$920,176	12/31/2017		$1,112,891	$227,925	$884,967	12/31/2018		93.6%	$1,038,621
Property		2.12	Five Points Plaza			$1,062,649	$352,349	$710,300	12/31/2016		$1,160,805	$364,576	$796,228	12/31/2017		$1,037,964	$395,569	$642,395	12/31/2018		91.3%	$1,350,626
Property		2.13	Towne Center Square			$1,049,516	$348,311	$701,205	12/31/2016		$1,076,927	$358,725	$718,202	12/31/2017		$1,093,775	$319,455	$774,319	12/31/2018		94.3%	$1,040,173
Property		2.14	Camarillo			$693,221	$214,335	$478,886	12/31/2016		$707,155	$202,018	$505,138	12/31/2017		$707,376	$175,905	$531,471	12/31/2018		95.0%	$647,497
Loan	9, 12	3	Marriott San Diego Mission Valley	LO(26);DEF(87);O(7)		$23,553,029	$17,154,210	$6,398,819	12/31/2017	10.0%	$25,522,146	$17,342,163	$8,179,983	12/31/2018	12.8%	$26,140,065	$17,515,751	$8,624,314	2/28/2019 TTM	13.5%	87.7%	$25,944,294
Loan	5	4	ILPT Hawaii Portfolio	LO(28);DEF/YM1(85);O(7)	B	$71,594,513	$16,049,950	$55,544,563	12/31/2016	8.5%	$73,911,499	$17,034,145	$56,877,354	12/31/2017	8.8%	$76,428,806	$18,588,609	$57,840,197	10/31/2018 TTM	8.9%	100.0%	$86,985,222
Loan	5, 12	5	Tower 28	LO(26);YM1(87);O(7)	C	$9,695,123	$5,450,720	$4,244,404	12/31/2018	3.8%	$14,989,262	$5,552,627	$9,436,635	12/31/2018 T-6 Ann.	8.4%	$17,484,140	$5,358,451	$12,125,689	12/31/2018 T-3 Ann.	10.8%	95.0%	$19,539,680
Loan	9, 14	6	Doubletree Modesto	LO(24);DEF(92);O(4)		$16,885,376	$11,877,471	$5,007,905	12/31/2017	16.7%	$17,537,406	$12,039,417	$5,497,989	12/31/2018	18.3%	$17,675,356	$12,121,487	$5,553,869	2/28/2019 TTM	18.5%	78.0%	$17,436,704
Loan	5, 15	7	FedEx Niles	LO(25);YM1(90);O(5)	D	$5,305,449	$1,021,279	$4,284,170	12/31/2016	9.2%	$6,077,661	$1,393,112	$4,684,549	12/31/2017	10.1%	$6,191,667	$1,421,898	$4,769,768	12/31/2018	10.3%	95.0%	$6,011,195
Loan	8	8	Lake Meadows Shopping Center	LO(25);DEF(91);O(4)		$3,558,699	$1,086,663	$2,472,036	12/31/2016	9.5%	$3,546,180	$1,233,033	$2,313,147	12/31/2017	8.9%	$3,687,793	$1,349,450	$2,338,343	12/31/2018	9.0%	87.8%	$3,997,221
Loan	8, 16	9	Shoppes at Fox River	LO(27);YM1(87);O(6)	E	$4,741,646	$1,578,010	$3,163,636	12/31/2016	14.5%	$5,079,793	$1,771,383	$3,308,410	12/31/2017	15.1%	$5,384,672	$1,727,093	$3,657,580	11/1/2018 TTM	16.7%	95.0%	$6,102,337
Loan		10	Columbia Corporate Center	LO(26);DEF(90);O(4)		$4,452,638	$1,795,234	$2,657,404	12/31/2017	13.0%	$3,839,947	$1,790,871	$2,049,076	12/31/2018	10.0%	$3,782,270	$1,785,860	$1,996,410	1/31/2019 TTM	9.7%	94.0%	$4,404,497
Loan	5, 17	11	The Block Northway	LO(27);DEF(89);O(4)		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	90.5%	$10,158,112
Loan	5	12	65 Broadway	LO(26);DEF(30);O(4)		$12,963,725	$6,586,581	$6,377,143	12/31/2017	11.5%	$14,072,763	$7,079,045	$6,993,719	12/31/2018	12.6%	$13,819,317	$7,145,731	$6,673,585	1/31/2019 TTM	12.0%	93.4%	$16,706,855
Loan		13	Avalon at Seven Hills	LO(25);DEF(91);O(4)		$2,345,753	$979,091	$1,366,662	12/31/2017	8.8%	$2,547,369	$993,124	$1,554,246	12/31/2018	10.0%	$2,557,920	$1,005,934	$1,551,986	2/28/2019 TTM	10.0%	95.0%	$2,646,094
Loan	5	14	AC by Marriott San Jose	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$16,895,186	$9,719,014	$7,176,172	12/31/2018	12.0%	$17,370,541	$9,951,862	$7,418,679	2/28/2019 TTM	12.4%	80.7%	$17,370,541
Loan	5	15	Westin Atlanta Airport	LO(26);DEF(89);O(5)		$26,408,183	$19,264,442	$7,143,741	12/31/2017	11.8%	$26,454,922	$18,534,787	$7,920,135	12/31/2018	13.1%	$27,603,941	$18,727,788	$8,876,153	3/31/2019 TTM	14.7%	86.0%	$27,603,941
Loan		16	Storage Xxtra Highway 85	LO(28);DEF(88);O(4)		$1,672,707	$474,710	$1,197,997	12/31/2016	8.0%	$1,797,959	$505,742	$1,292,217	12/31/2017	8.7%	$2,009,404	$540,911	$1,468,493	12/31/2018	9.8%	79.9%	$2,001,865
Loan		17	Olive Branch Commons	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$1,557,154	$320,247	$1,236,907	12/31/2017	9.2%	$1,582,150	$309,574	$1,272,576	12/31/2018	9.4%	95.0%	$1,591,641
Loan		18	Fayetteville Commons	LO(25);DEF(90);O(5)		N/A	N/A	N/A	N/A	N/A	$1,599,908	$232,384	$1,367,524	12/31/2017	10.7%	$1,704,670	$262,124	$1,442,546	12/31/2018	11.3%	95.0%	$1,627,766
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	LO(30);DEF(87);O(3)		N/A	N/A	N/A	N/A	N/A	$9,405,878	$4,020,817	$5,385,061	12/31/2017	9.8%	$9,859,275	$4,118,616	$5,740,659	8/31/2018 TTM	10.4%	92.7%	$10,439,667
Property		19.01	White Clay Office Park			N/A	N/A	N/A	N/A		$6,572,660	$2,860,748	$3,711,913	12/31/2017		$6,825,920	$2,896,295	$3,929,625	8/31/2018 TTM		94.8%	$7,078,874
Property		19.02	University Office Plaza			N/A	N/A	N/A	N/A		$2,833,218	$1,160,069	$1,673,148	12/31/2017		$3,033,355	$1,222,321	$1,811,034	8/31/2018 TTM		88.4%	$3,360,793
Loan	9, 18	20	5880 Nolensville	LO(18);YM1(97);O(5)	F	$1,603,165	$356,853	$1,246,312	12/31/2016	11.2%	$1,471,823	$226,513	$1,245,310	12/31/2017	11.2%	$1,491,579	$229,225	$1,262,354	10/31/2018 TTM	11.4%	95.0%	$1,554,104
Loan		21	Fairfield Inn & Suites Raleigh Cary	LO(26);DEF(90);O(4)		$1,893,004	$1,191,264	$701,740	12/31/2017 T-8	6.4%	$3,390,891	$1,820,294	$1,570,598	12/31/2018	14.3%	$3,518,103	$1,903,865	$1,614,239	3/31/2019 TTM	14.7%	80.2%	$3,518,100
Loan	5	22	3 Columbus Circle	LO(27);DEF(88);O(5)		$50,161,202	$14,968,652	$35,192,550	12/31/2016	7.2%	$50,952,874	$16,254,125	$34,698,749	12/31/2017	7.1%	$57,324,235	$17,233,200	$40,091,035	12/31/2018	8.2%	97.9%	$79,416,007
Loan	19	23	Fairfield Inn & Suites Lubbock	LO(26);DEF(89);O(5)		N/A	N/A	N/A	N/A	N/A	$3,077,120	$1,737,585	$1,339,535	12/31/2018	14.1%	$3,242,415	$1,787,650	$1,454,765	2/28/2019 TTM	15.3%	79.6%	$3,242,415
Loan	12	24	3425 Gates Place	LO(25);DEF(91);O(4)		$868,470	$309,802	$558,668	12/31/2016	6.2%	$910,944	$324,760	$586,184	12/31/2017	6.5%	$983,869	$341,868	$642,001	12/31/2018	7.1%	98.0%	$1,089,520
Loan		25	Country Club on Legacy	LO(25);DEF(91);O(4)		$1,272,733	$502,711	$770,022	12/31/2016	8.6%	$983,737	$483,834	$499,904	12/31/2017	5.6%	$1,147,998	$528,379	$619,619	12/31/2018	6.9%	95.0%	$1,455,115
Loan		26	Aquataina Wescott	LO(24);DEF(92);O(4)		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%	$1,101,080
Loan	6, 11	27	WWSA Mixed Use Portfolio	LO(12);YM1(102);O(6)	G	$759,792	$176,254	$583,537	12/31/2017	10.2%	$700,655	$172,008	$528,648	12/31/2018	9.3%	$760,066	$169,116	$590,950	2/28/2019 TTM	10.1%	95.0%	$732,564
Property		27.01	112-120 West Washington and 117 South Ashley 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		27.02	400 West Front Street 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		N/A	N/A
Loan	11	28	400 West Front Street II	LO(12);YM1(102);O(6)	H	$296,801	$87,277	$209,524	12/31/2017	10.2%	$291,951	$94,726	$197,225	12/31/2018	9.3%	$290,403	$97,390	$193,013	2/28/2019 TTM	10.1%	95.0%	$319,835
Loan		29	Midland Center	LO(25);DEF(91);O(4)		$945,343	$197,796	$747,546	12/31/2016	10.3%	$958,127	$210,820	$747,306	12/31/2017	10.3%	$977,620	$159,724	$817,896	12/31/2018	11.3%	94.0%	$991,470
Loan	6, 9	30	Pangea 23	LO(26);DEF(88);O(6)		N/A	N/A	N/A	N/A	N/A	$856,287	$476,828	$379,459	12/31/2018	5.5%	$952,380	$486,847	$465,533	1/31/2019 TTM	6.7%	89.0%	$1,387,433
Property		30.01	5100-5104 West Madison 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		30.02	7406 South Perry 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		30.03	4653-4659 West Jackson 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		30.04	1121-1125 West 127th 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		30.05	5100-5104 West Monroe 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		30.06	6921-6925 South Cornell 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		30.07	5036-5044 West Quincy 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		30.08	1630 South Sawyer 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		30.09	7812-7814 South Emerald 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		30.10	2704-2710 East 83rd 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	20	31	856 Greene Avenue	LO(26);DEF(89);O(5)		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%	$463,410
Loan		32	Hampton Inn Milledgeville	LO(25);DEF(90);O(5)		$2,101,265	$1,184,855	$916,410	12/31/2017	15.0%	$1,843,146	$1,046,981	$796,166	12/31/2018	13.0%	$1,897,635	$1,062,721	$834,914	2/28/2019 TTM	13.6%	67.2%	$1,897,635
Loan	7, 8, 12	33	Serene Plaza	LO(26);DEF(30);O(4)		$854,727	$474,343	$380,384	12/31/2016	6.4%	$1,177,486	$457,689	$719,797	12/31/2017 T-10 Ann.	12.0%	$1,116,017	$511,957	$604,060	12/31/2018	10.1%	88.0%	$1,182,126
Loan		34	Lake Jackson Center	LO(26);DEF(88);O(6)		N/A	N/A	N/A	N/A	N/A	$735,830	$231,639	$504,192	12/31/2017	8.6%	$800,506	$213,582	$586,923	12/31/2018	10.0%	95.0%	$798,468
Loan		35	Parkwood Village	LO(26);DEF(90);O(4)		$1,005,700	$530,090	$475,610	12/31/2017	9.5%	$1,055,323	$442,831	$612,493	12/31/2018	12.2%	$1,068,939	$439,488	$629,451	1/31/2019 TTM	12.6%	94.7%	$1,087,229
Loan	12	36	Coral Ridge Office	LO(25);DEF(91);O(4)		$643,464	$261,028	$382,437	12/31/2016	7.6%	$649,774	$236,359	$413,415	12/31/2017	8.3%	$449,986	$254,669	$195,317	12/31/2018	3.9%	95.0%	$719,881
Loan		37	Autumn Grove Plaza	LO(26);DEF(90);O(4)		$725,622	$220,855	$504,767	12/31/2016 T-10 Ann.	10.4%	$790,955	$290,074	$500,881	12/31/2017	10.3%	$658,776	$243,453	$415,323	12/31/2018	8.5%	92.7%	$748,585
Loan		38	River Mall Plaza	LO(24);DEF(92);O(4)		$991,831	$548,973	$442,857	12/31/2016	9.3%	$1,086,000	$540,540	$545,459	12/31/2017	11.5%	$970,499	$548,896	$421,603	12/31/2018	8.9%	86.8%	$1,194,957
Loan		39	White Building	LO(24);DEF(92);O(4)		$435,381	$214,481	$220,899	12/31/2015	4.8%	$409,047	$194,731	$214,316	12/31/2016	4.7%	$261,792	$212,614	$49,178	12/31/2017	1.1%	90.5%	$671,646
Loan		40	400 Karin Lane	LO(25);DEF(91);O(4)		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%	$772,620
Loan	9	41	Rockingham Square	LO(25);DEF(91);O(4)		$437,498	$106,901	$330,597	12/31/2016	8.3%	$418,882	$102,313	$316,569	12/31/2017	7.9%	$599,933	$181,728	$418,205	12/31/2018	10.5%	95.0%	$654,988
Loan		42	Robin Springs	LO(26);DEF(90);O(4)		$1,003,544	$551,082	$452,462	12/31/2016	11.4%	$981,298	$551,666	$429,633	12/31/2017	10.8%	$1,030,188	$520,138	$510,050	10/31/2018 TTM	12.8%	95.0%	$1,048,522
Loan		43	Greenfield Towne Center II	LO(26);DEF(90);O(4)		$545,909	$198,688	$347,220	12/31/2016 T-10 Ann.	10.2%	$579,311	$223,354	$355,957	12/31/2017	10.4%	$620,131	$218,177	$401,954	12/31/2018	11.8%	95.0%	$575,929
Loan		44	Kachina Self Storage	LO(26);DEF(90);O(4)		$357,026	$99,560	$257,466	12/31/2017	8.6%	$413,504	$111,830	$301,674	12/31/2018	10.1%	$414,603	$115,829	$298,774	1/31/2019 TTM	10.0%	89.7%	$405,487
Loan		45	Swifts MHP	LO(25);DEF(90);O(5)		N/A	N/A	N/A	N/A	N/A	$415,817	$199,200	$216,617	12/31/2017	9.2%	$443,014	$216,827	$226,187	12/31/2018	9.6%	95.0%	$464,883
Loan		46	Beach Crossing	LO(26);DEF(87);O(7)		$276,837	$114,210	$162,627	12/31/2016	8.3%	$311,497	$103,579	$207,917	12/31/2017	10.7%	$351,825	$115,591	$236,234	12/31/2018	12.1%	95.0%	$333,508

A-1-6 

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	5	1	9201 West Sunset Boulevard	$3,316,417	$11,699,279	8.7%	$32,515	$283,913	$11,382,851	8.4%	HH Sunset - Innovative Dining	9/30/2022	13,258	8.0%	Oncotherapeutics
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	$6,462,745	$21,229,564	9.9%	$296,246	$740,616	$20,192,703	9.4%
Property		2.01	The Springs	$1,172,394	$4,109,189		$79,544	$198,859	$3,830,786		The Home Depot	1/31/2034	149,591	37.6%	Burlington Coat Factory
Property		2.02	Summerwood	$812,404	$3,056,473		$35,754	$89,385	$2,931,334		Smart & Final	6/30/2021	31,500	17.6%	Marshalls
Property		2.03	Food 4 Less – Target Center	$788,924	$2,123,232		$39,287	$98,218	$1,985,727		Target	1/31/2028	133,987	68.2%	Food 4 Less
Property		2.04	El Super Center	$586,230	$2,140,868		$23,446	$58,615	$2,058,807		El Super	3/31/2027	45,000	38.4%	Warehouse Shoes
Property		2.05	Island Plaza	$460,260	$1,626,505		$15,554	$38,886	$1,572,064		Island Pacific Market	12/31/2023	31,000	39.9%	99 Cents Only Stores LLC
Property		2.06	Baldwin Park Promenade	$331,448	$1,238,625		$9,981	$24,953	$1,203,691		Smart & Final	12/31/2022	20,725	41.5%	CVS
Property		2.07	Lynwood Plaza	$425,428	$1,202,720		$15,049	$37,623	$1,150,049		Smart & Final	9/30/2023	20,925	27.8%	99cents Only Store
Property		2.08	El Cajon (CVS)	$257,257	$995,280		$5,997	$14,993	$974,290		CVS	10/6/2025	16,784	56.0%	Northpark Produce
Property		2.09	Loma Vista	$233,257	$989,343		$19,509	$48,774	$921,060		Superior Super Warehouse	4/30/2021	81,071	83.1%	China Cook
Property		2.10	MLK Medical	$218,892	$846,663		$6,500	$16,250	$823,913		ALTAMED Health Services	1/31/2024	15,000	46.2%	Kaiser Foundation Health Plan
Property		2.11	Hawthorne Plaza	$260,529	$778,092		$14,150	$35,375	$728,567		WalMart	7/9/2023	35,500	50.2%	Marshalls
Property		2.12	Five Points Plaza	$422,108	$928,518		$17,907	$44,769	$865,842		El Super	3/31/2025	46,967	52.5%	Planet Fitness
Property		2.13	Towne Center Square	$317,001	$723,172		$11,502	$28,755	$682,915		Seafood City Supermarket	10/31/2023	28,583	49.7%	Tuesday Morning, Inc
Property		2.14	Camarillo	$176,613	$470,884		$2,065	$5,162	$463,657		Smash Burger	11/25/2024	2,600	25.2%	Chipotle
Loan	9, 12	3	Marriott San Diego Mission Valley	$17,530,545	$8,413,749	13.1%	$1,037,772	$0	$7,375,977	11.5%	N/A	N/A	N/A	N/A	N/A
Loan	5	4	ILPT Hawaii Portfolio	$18,221,433	$68,763,789	10.6%	$59,078	$498,822	$68,205,889	10.5%	Servco Pacific, Inc.	1/31/2064	537,302	5.6%	Coca-Cola Bottling of Hawaii, LLC
Loan	5, 12	5	Tower 28	$4,973,673	$14,566,007	13.0%	$113,255	$14,529	$14,438,224	12.9%	N/A	N/A	N/A	N/A	N/A
Loan	9, 14	6	Doubletree Modesto	$12,164,065	$5,272,639	17.6%	$697,468	$0	$4,575,171	15.3%	N/A	N/A	N/A	N/A	N/A
Loan	5, 15	7	FedEx Niles	$1,640,655	$4,370,540	9.4%	$31,420	$78,551	$4,260,570	9.2%	Fedex Ground Package System, Inc.	5/31/2030	314,202	100.0%	N/A
Loan	8	8	Lake Meadows Shopping Center	$1,297,076	$2,700,145	10.4%	$26,605	$159,551	$2,513,989	9.7%	Jewel Osco	1/31/2029	49,786	28.2%	LA Fitness
Loan	8, 16	9	Shoppes at Fox River	$1,763,579	$4,338,758	19.8%	$64,083	$226,820	$4,047,855	18.5%	Pick ‘n Save	12/31/2029	61,045	18.4%	Hobby Lobby
Loan		10	Columbia Corporate Center	$1,772,611	$2,631,887	12.8%	$43,466	$159,058	$2,429,363	11.9%	Saiber LLC	4/30/2023	59,896	37.7%	Stifel Nicolaus and Co Inc
Loan	5, 17	11	The Block Northway	$2,801,534	$7,356,578	9.0%	$35,440	$31,571	$7,289,568	8.9%	Nordstrom Rack	8/31/2026	40,346	11.4%	Dave & Buster’s
Loan	5	12	65 Broadway	$7,418,800	$9,288,055	16.7%	$60,387	$55,217	$9,172,451	16.5%	Arbor E&T	Various (3/25/2029 - 40,587 SF; 12/31/2019 - 16,000 SF)	56,587	15.9%	Kofinas Fertility Services, PC
Loan		13	Avalon at Seven Hills	$1,045,890	$1,600,204	10.3%	$47,000	$0	$1,553,204	10.0%	N/A	N/A	N/A	N/A	N/A
Loan	5	14	AC by Marriott San Jose	$10,527,180	$6,843,361	11.4%	$694,822	$0	$6,148,539	10.2%	N/A	N/A	N/A	N/A	N/A
Loan	5	15	Westin Atlanta Airport	$18,761,583	$8,842,358	14.7%	$1,104,158	$0	$7,738,200	12.8%	N/A	N/A	N/A	N/A	N/A
Loan		16	Storage Xxtra Highway 85	$540,609	$1,461,256	9.8%	$19,651	$0	$1,441,605	9.7%	N/A	N/A	N/A	N/A	N/A
Loan		17	Olive Branch Commons	$368,248	$1,223,393	9.1%	$19,642	$65,475	$1,138,276	8.4%	Academy	10/31/2030	62,943	48.1%	Hobby Lobby
Loan		18	Fayetteville Commons	$218,953	$1,408,813	11.0%	$19,025	$20,880	$1,368,908	10.7%	Academy Sports	6/30/2031	62,943	49.6%	Burlington Coat Factory
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	$4,165,229	$6,274,437	11.4%	$96,717	$288,269	$5,889,451	10.7%
Property		19.01	White Clay Office Park	$2,942,641	$4,136,232		$69,081	$196,149	$3,871,002		Chase Bank USA	7/31/2023	190,492	38.7%	Sardo & Sons Warehousing
Property		19.02	University Office Plaza	$1,222,588	$2,138,205		$27,636	$92,120	$2,018,449		The State of DE - DAS	12/31/2019	24,803	13.5%	State of DE Dept of H&SS
Loan	9, 18	20	5880 Nolensville	$266,687	$1,287,417	11.6%	$14,520	$104,053	$1,168,844	10.5%	Aramark Corporation	6/30/2029	88,958	100.0%	N/A
Loan		21	Fairfield Inn & Suites Raleigh Cary	$1,938,023	$1,580,077	14.4%	$140,724	$0	$1,439,353	13.1%	N/A	N/A	N/A	N/A	N/A
Loan	5	22	3 Columbus Circle	$18,918,555	$60,497,452	12.3%	$150,743	$3,752,630	$56,594,080	11.5%	Young & Rubicam, Inc.	8/31/2033	375,236	49.8%	Emerge 212 3CC LLC
Loan	19	23	Fairfield Inn & Suites Lubbock	$1,871,393	$1,371,022	14.5%	$129,697	$0	$1,241,325	13.1%	N/A	N/A	N/A	N/A	N/A
Loan	12	24	3425 Gates Place	$285,196	$804,325	8.9%	$15,500	$0	$788,825	8.8%	N/A	N/A	N/A	N/A	N/A
Loan		25	Country Club on Legacy	$542,722	$912,393	10.1%	$15,056	$65,000	$832,338	9.2%	IM Solutions LLC	11/30/2023	7,993	15.4%	W3 Global
Loan		26	Aquataina Wescott	$334,504	$766,576	9.6%	$3,869	$25,707	$737,001	9.2%	Another Broken Egg	1/31/2024	3,500	13.6%	Pho Ben
Loan	6, 11	27	WWSA Mixed Use Portfolio	$191,308	$541,256	9.7%	$6,340	$27,500	$507,416	9.1%
Property		27.01	112-120 West Washington and 117 South Ashley Street	N/A	N/A		N/A	N/A	N/A		Grizzly Peak Brewing Co.	12/31/2031	9,000	48.6%	Café Zola
Property		27.02	400 West Front Street I	N/A	N/A		N/A	N/A	N/A		North Peak Brewing Co.	12/31/2031	9,000	100.0%	N/A
Loan	11	28	400 West Front Street II	$102,056	$217,779	9.7%	$2,758	$16,225	$198,796	9.1%	Kilkenny Pub	12/31/2031	6,509	40.1%	Web Canopy / J. Aikin Design
Loan		29	Midland Center	$235,653	$755,817	10.4%	$10,915	$54,573	$690,330	9.5%	Conn Appliances, Inc	12/31/2022	31,385	57.5%	Schlotzsky’s Inc.
Loan	6, 9	30	Pangea 23	$529,759	$857,674	12.4%	$35,750	$0	$821,924	11.9%
Property		30.01	5100-5104 West Madison Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.02	7406 South Perry Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.03	4653-4659 West Jackson Boulevard	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.04	1121-1125 West 127th Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.05	5100-5104 West Monroe Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.06	6921-6925 South Cornell Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.07	5036-5044 West Quincy Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.08	1630 South Sawyer Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.09	7812-7814 South Emerald Avenue	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Property		30.10	2704-2710 East 83rd Street	N/A	N/A		N/A	N/A	N/A		N/A	N/A	N/A	N/A	N/A
Loan	20	31	856 Greene Avenue	$58,499	$404,911	7.0%	$1,250	$0	$403,661	7.0%	N/A	N/A	N/A	N/A	N/A
Loan		32	Hampton Inn Milledgeville	$1,049,975	$847,660	13.9%	$75,905	$0	$771,755	12.6%	N/A	N/A	N/A	N/A	N/A
Loan	7, 8, 12	33	Serene Plaza	$592,402	$589,724	9.9%	$10,194	$35,765	$543,765	9.1%	Comerica Bank	10/31/2022	7,994	11.8%	Serene Global
Loan		34	Lake Jackson Center	$214,436	$584,032	10.0%	$12,097	$50,000	$521,935	8.9%	Floors for Living	9/18/2023	5,297	15.3%	Maurice’s
Loan		35	Parkwood Village	$473,920	$613,309	12.3%	$64,633	$0	$548,676	11.0%	N/A	N/A	N/A	N/A	N/A
Loan	12	36	Coral Ridge Office	$281,283	$438,597	8.8%	$5,554	$25,000	$408,044	8.2%	Frontier Surgical Holdings	9/30/2029	8,240	29.7%	IV Infusion Treatment Center
Loan		37	Autumn Grove Plaza	$241,809	$506,777	10.4%	$4,284	$28,760	$473,732	9.7%	TCF National Bank	9/30/2020	4,575	15.9%	Commerce State Bank
Loan		38	River Mall Plaza	$542,121	$652,836	13.7%	$24,699	$67,331	$560,806	11.8%	Tops Markets	7/31/2026	49,759	30.2%	Grossman’s Bargain Outlet
Loan		39	White Building	$244,302	$427,344	9.3%	$2,387	$11,936	$413,021	9.0%	Fusion Cross Training Unite Fitness	6/30/2026	3,936	33.0%	Shake Shack
Loan		40	400 Karin Lane	$220,339	$552,281	12.2%	$18,843	$18,041	$515,398	11.3%	Acutis Diagnostics	5/1/2049	40,091	100.0%	N/A
Loan	9	41	Rockingham Square	$197,216	$457,772	11.4%	$8,378	$33,514	$415,879	10.4%	Food Lion	11/13/2024	30,720	55.0%	US Veterans Administration
Loan		42	Robin Springs	$501,216	$547,307	13.8%	$36,000	$0	$511,307	12.9%	N/A	N/A	N/A	N/A	N/A
Loan		43	Greenfield Towne Center II	$210,100	$365,829	10.7%	$4,736	$24,131	$336,962	9.9%	Medical Diagnostic Imaging	6/30/2021	8,746	27.2%	Board Game Barrister
Loan		44	Kachina Self Storage	$108,725	$296,763	9.9%	$6,850	$0	$289,913	9.7%	N/A	N/A	N/A	N/A	N/A
Loan		45	Swifts MHP	$219,369	$245,514	10.4%	$4,750	$0	$240,764	10.2%	N/A	N/A	N/A	N/A	N/A
Loan		46	Beach Crossing	$105,036	$228,472	11.7%	$6,869	$21,911	$199,693	10.2%	Advance Auto Parts	5/19/2024	21,000	45.9%	Dollar General

A-1-7 

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

5

1

9201 West Sunset Boulevard

6/30/2024

11,239

6.7%

Anthony Mills, M.D.

4/30/2024

10,979

6.6%

Gary Motykie

2/28/2022

7,746

4.6%

David L. Matlock M.D

Loan

5, 6, 7, 10, 13

2

SoCal Retail Portfolio

Property

2.01

The Springs

9/30/2021

43,712

11.0%

Ross Dress For Less

2/1/2029

30,000

7.5%

Marshalls

4/30/2024

28,652

7.2%

Bed Bath & Beyond

Property

2.02

Summerwood

9/30/2022

28,230

15.8%

Henry’s Market/Sprouts

6/30/2021

27,072

15.1%

Alin Party Supply

5/31/2024

27,004

15.1%

Home Goods

Property

2.03

Food 4 Less – Target Center

6/30/2033

52,924

26.9%

Taco Bell

MTM

3,500

1.8%

Fat Burger

7/30/2025

2,000

1.0%

T-Mobile

Property

2.04

El Super Center

12/31/2022

16,722

14.3%

Fresenius Kidney Care San Jose Hills

12/31/2029

14,264

12.2%

Harbor Freight

12/31/2024

14,000

11.9%

Goodwill Southern California

Property

2.05

Island Plaza

1/31/2027

15,000

19.3%

Bank of America

3/31/2020

8,800

11.3%

Shakeys

MTM

6,000

7.7%

Sprint

Property

2.06

Baldwin Park Promenade

3/31/2032

13,013

26.1%

IHOP

11/30/2031

4,240

8.5%

Home Street Bank

4/30/2027

2,016

4.0%

FedEx Kinko’s

Property

2.07

Lynwood Plaza

1/30/2022

18,000

23.9%

Goodwill

5/31/2029

15,000

19.9%

CSK Auto, Inc. (O’Reilly)

8/31/2020

6,003

8.0%

Rent-A-Center

Property

2.08

El Cajon (CVS)

8/31/2022

9,482

31.6%

Starbucks Coffee

2/28/2021

1,500

5.0%

Tony’s Barber & Beauty Salon

8/31/2024

1,020

3.4%

Loving Care Nails & Spa

Property

2.09

Loma Vista

9/30/2019

2,145

2.2%

La Michoacana Premium

4/30/2028

1,651

1.7%

Tortilleria Flor de Mayo

MTM

1,520

1.6%

McKenzie Check Advance

Property

2.10

MLK Medical

9/30/2021

12,500

38.5%

Chase

8/31/2020

5,000

15.4%

N/A

N/A

N/A

N/A

N/A

Property

2.11

Hawthorne Plaza

10/31/2020

35,250

49.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.12

Five Points Plaza

5/31/2029

19,700

22.0%

Wash & Clean

MTM

3,000

3.4%

Econo Lube & Tune/ John Huckabaa

2/28/2020

2,475

2.8%

Dollar Store

Property

2.13

Towne Center Square

7/31/2026

15,343

26.7%

Party City

1/1/2024

13,584

23.6%

N/A

N/A

N/A

N/A

N/A

Property

2.14

Camarillo

12/31/2024

2,400

23.2%

PizzaRev

11/3/2019

2,300

22.3%

Pick Up Stix

11/19/2024

1,864

18.1%

Yogurtland

Loan

9, 12

3

Marriott San Diego Mission Valley

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

ILPT Hawaii Portfolio

Various (7/31/2039 - 316,114 SF; 12/31/2022 - 34,755 SF)

350,869

3.7%

Manheim Remarketing, Inc.

4/30/2021

337,734

3.5%

Bradley Shopping Center Company

4/22/2033

333,887

3.5%

Honolulu Warehouse Co., Ltd.

Loan

5, 12

5

Tower 28

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, 14

6

Doubletree Modesto

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, 15

7

FedEx Niles

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

8

8

Lake Meadows Shopping Center

4/30/2025

40,027

22.7%

Walgreens

12/31/2020

16,905

9.6%

Rainbow

1/31/2025

9,445

5.3%

DTLR, Inc.

Loan

8, 16

9

Shoppes at Fox River

3/31/2029

55,000

16.6%

Ross Dress for Less

1/31/2027

24,750

7.5%

TJ Maxx

10/31/2022

24,000

7.2%

Tuesday Morning

Loan

10

Columbia Corporate Center

4/30/2024

49,570

31.2%

McGivney, Kluger & Cook, P.C.

1/31/2033

22,022

13.8%

Gordon and Rees LLP

7/31/2024

18,253

11.5%

N/A

Loan

5, 17

11

The Block Northway

2/28/2034

40,158

11.3%

Saks Off 5th

10/31/2026

36,000

10.2%

Marshalls

1/31/2021

35,500

10.0%

The Container Store

Loan

5

12

65 Broadway

Various (1/31/2034 - 17,269 SF; 11/30/2033 - 17,127 SF)

34,396

9.7%

Stella Adler

7/31/2034

26,923

7.6%

Great American Insurance Co.

Various (5/30/2020 - 15,580 SF; 8/31/2020 - 5,415 SF)

20,995

5.9%

New York Cares Inc.

Loan

13

Avalon at Seven Hills

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

14

AC by Marriott San Jose

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

15

Westin Atlanta 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

16

Storage Xxtra Highway 85

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

17

Olive Branch Commons

9/30/2030

55,000

42.0%

Five Below

1/31/2026

8,000

6.1%

Chicken Salad

5/31/2027

3,000

2.3%

Wayback Burgers

Loan

18

Fayetteville Commons

2/28/2032

50,000

39.4%

Metro Diner

10/31/2021

3,500

2.8%

One Main Financial

12/31/2021

2,190

1.7%

Posh Nails

Loan

5, 6, 7, 9

19

Shelbourne Global Portfolio II

Property

19.01

White Clay Office Park

4/30/2021

125,000

25.4%

Citigroup

3/31/2022

88,471

18.0%

First Data Corporation

8/31/2022

46,458

9.4%

Walgreens Eastern Co, Inc.

Property

19.02

University Office Plaza

8/31/2028

24,285

13.2%

Dept of Health

6/30/2025

6,750

3.7%

DE Sleep Disorder Centers

12/31/2024

6,485

3.5%

Substation Engineering Co

Loan

9, 18

20

5880 Nolensville

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

Fairfield Inn & Suites Raleigh Cary

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

22

3 Columbus Circle

2/29/2028

57,359

7.6%

Nordstrom

10/31/2039

46,991

6.2%

Jazz at Lincoln Center, Inc.

4/30/2028

30,653

4.1%

Josephson

Loan

19

23

Fairfield Inn & 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

12

24

3425 Gates Place

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

25

Country Club on Legacy

5/31/2034

7,435

14.3%

Plunk Smith PLCC

5/31/2023

6,838

13.2%

Management Decisions

11/15/2021

3,402

6.6%

DKB Innovative LLC

Loan

26

Aquataina Wescott

9/30/2028

2,975

11.6%

Capital Bank

4/30/2023

2,766

10.8%

TF Design Studio, Inc.

5/2/2024

2,660

10.3%

Marcos Pizza

Loan

6, 11

27

WWSA Mixed Use Portfolio

Property

27.01

112-120 West Washington and 117 South Ashley Street

3/31/2030

3,700

20.0%

2Mission

12/31/2031

1,200

6.5%

Spider

11/30/2020

1,200

6.5%

Pilates Lofts

Property

27.02

400 West Front Street 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

11

28

400 West Front Street II

5/31/2020

2,563

15.8%

Searchlight

7/31/2020

2,515

15.5%

Bella Amici

2/1/2023

1,690

10.4%

StaffordSmith

Loan

29

Midland Center

5/31/2021

5,300

9.7%

Panera Bread

10/31/2019

5,160

9.5%

Beverly’s Pancake House

7/31/2024

4,510

8.3%

Chipotle Mexican Grill

Loan

6, 9

30

Pangea 23

Property

30.01

5100-5104 West Madison 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

30.02

7406 South Perry 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

30.03

4653-4659 West Jackson 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

30.04

1121-1125 West 127th 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

30.05

5100-5104 West Monroe 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

30.06

6921-6925 South Cornell 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

30.07

5036-5044 West Quincy 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

30.08

1630 South Sawyer 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

30.09

7812-7814 South Emerald 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

30.10

2704-2710 East 83rd 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

20

31

856 Greene 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

Loan

32

Hampton Inn Milledgeville

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, 12

33

Serene Plaza

3/31/2029

5,745

8.5%

North Central Dental

7/31/2022

3,332

4.9%

Serene Builder

3/30/2029

2,726

4.0%

Imaginex Studios

Loan

34

Lake Jackson Center

1/31/2022

5,000

14.5%

Lane Bryant

1/31/2020

5,000

14.5%

Gulf Coast Tan

8/31/2019

2,762

8.0%

HoneyBaked Ham

Loan

35

Parkwood Village

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

12

36

Coral Ridge Office

12/31/2022

5,807

20.9%

FL. Orthopedic & Spine Center P.A.

7/31/2023

2,884

10.4%

Dr. Alan Jaffee

1/31/2024

1,600

5.8%

Dr. Stephanie Diaz

Loan

37

Autumn Grove Plaza

1/31/2020

3,289

11.4%

Van Westen Orthodontics

7/31/2026

3,050

10.6%

Changguang Chen (Sushi Restaurant)

6/30/2020

3,000

10.4%

GPT of Autumn Grove, LLC (Shred 415)

Loan

38

River Mall Plaza

3/31/2020

30,000

18.2%

Thrifty Shopper

1/31/2024

20,023

12.2%

Express Rentals

7/31/2019

13,042

7.9%

Powerhouse Gym

Loan

39

White Building

10/31/2028

3,600

30.2%

DaMO Pasta Lab, LLC

5/31/2029

1,700

14.2%

Cogito Coffee

3/31/2029

1,700

14.2%

N/A

Loan

40

400 Karin Lane

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

41

Rockingham Square

3/31/2023

12,215

21.9%

Spectrum Transformation

1/31/2023

4,008

7.2%

Mr. J’s NY Style Bagel Deli

12/31/2025

2,975

5.3%

OneMain Financial of America

Loan

42

Robin Springs

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

43

Greenfield Towne Center II

4/30/2025

5,455

17.0%

Broadscope Disability Services

6/30/2020

4,613

14.3%

United States of America

5/31/2021

2,800

8.7%

TWI of Dubuque, Inc (Tanning Salon)

Loan

44

Kachina 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

45

Swifts MHP

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

Beach Crossing

6/30/2027

9,100

19.9%

Coastal Super Saver

4/30/2023

6,090

13.3%

501 Hair

1/31/2022

5,400

11.8%

East Coast Mobile LLC

A-1-8 

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
Loan	5	1	9201 West Sunset Boulevard	12/31/2026	7,109	4.3%	$0	$2,947	$0	$1,500,000	$0	$1,000,000	$206,965
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio				$0	$24,687	$592,492	$3,000,000	$0	$3,000,000	$680,770
Property		2.01	The Springs	1/31/2025	28,245	7.1%
Property		2.02	Summerwood	2/28/2023	24,000	13.4%
Property		2.03	Food 4 Less – Target Center	12/31/2019	1,500	0.8%
Property		2.04	El Super Center	12/31/2028	12,294	10.5%
Property		2.05	Island Plaza	11/30/2021	4,000	5.1%
Property		2.06	Baldwin Park Promenade	12/31/2026	2,000	4.0%
Property		2.07	Lynwood Plaza	11/30/2023	3,920	5.2%
Property		2.08	El Cajon (CVS)	1/30/2022	700	2.3%
Property		2.09	Loma Vista	1/31/2020	1,520	1.6%
Property		2.10	MLK Medical	N/A	N/A	N/A
Property		2.11	Hawthorne Plaza	N/A	N/A	N/A
Property		2.12	Five Points Plaza	MTM	2,275	2.5%
Property		2.13	Towne Center Square	N/A	N/A	N/A
Property		2.14	Camarillo	12/7/2019	1,160	11.2%
Loan	9, 12	3	Marriott San Diego Mission Valley	N/A	N/A	N/A	$0	$85,298	$0	$0	$0	$0	$68,417
Loan	5	4	ILPT Hawaii Portfolio	1/31/2044	298,384	3.1%	$0	$0	$0	$0	$0	$0	$0
Loan	5, 12	5	Tower 28	N/A	N/A	N/A	$0	$0	$0	$0	$0	$0	$0
Loan	9, 14	6	Doubletree Modesto	N/A	N/A	N/A	$0	1/12 of 4% of gross income for the prior calendar year	$0	$0	$0	$0	$152,000
Loan	5, 15	7	FedEx Niles	N/A	N/A	N/A	$0	$0	$0	$0	$0	$76,612	$1,338,626
Loan	8	8	Lake Meadows Shopping Center	9/30/2021	6,000	3.4%	$0	$2,207	$0	$400,000	$0	$250,000	$328,317
Loan	8, 16	9	Shoppes at Fox River	7/31/2029	18,000	5.4%	$0	$0	$320,414	$0	$0	$0	$240,148
Loan		10	Columbia Corporate Center	N/A	N/A	N/A	$0	$3,622	$0	$0	$13,255	$0	$25,183
Loan	5, 17	11	The Block Northway	2/28/2027	24,303	6.9%	$0	$2,953	$0	$3,500,000	$0	$1,000,000	$869,163
Loan	5	12	65 Broadway	6/30/2023	17,441	4.9%	$0	$5,032	$0	$1,500,000	$0	$1,000,000	$932,000
Loan		13	Avalon at Seven Hills	N/A	N/A	N/A	$0	$3,917	$0	$0	$0	$0	$21,484
Loan	5	14	AC by Marriott San Jose	N/A	N/A	N/A	$0	1/12 of 4% of gross income for the prior calendar year	$0	$0	$0	$0	$0
Loan	5	15	Westin Atlanta Airport	N/A	N/A	N/A	$0	$89,164	$0	$0	$0	$0	$178,421
Loan		16	Storage Xxtra Highway 85	N/A	N/A	N/A	$0	$1,640	$50,000	$0	$0	$0	$29,050
Loan		17	Olive Branch Commons	2/28/2029	2,000	1.5%	$0	$1,637	$0	$106,390	$5,456	$0	$82,455
Loan		18	Fayetteville Commons	10/31/2021	2,000	1.6%	$0	$1,585	$0	$400,000	$0	$400,000	$14,881
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II				$0	$8,060	$0	$3,000,000	$0	$2,500,000	$273,402
Property		19.01	White Clay Office Park	7/31/2020	14,000	2.8%
Property		19.02	University Office Plaza	MTM	6,101	3.3%
Loan	9, 18	20	5880 Nolensville	N/A	N/A	N/A	$0	$1,210	$72,600	$0	$0	$0	$31,022
Loan		21	Fairfield Inn & Suites Raleigh Cary	N/A	N/A	N/A	$0	$11,303	$0	$0	$0	$0	$30,955
Loan	5	22	3 Columbus Circle	12/31/2032	22,742	3.0%	$0	$0	$1,000,000	$0	$0	$5,000,000	$0
Loan	19	23	Fairfield Inn & Suites Lubbock	N/A	N/A	N/A	$0	$5,404	$0	$0	$0	$0	$55,079
Loan	12	24	3425 Gates Place	N/A	N/A	N/A	$21,167	$1,292	$0	$0	$0	$0	$70,869
Loan		25	Country Club on Legacy	7/31/2022	2,752	5.3%	$0	$1,255	$0	$0	$5,417	$275,000	$129,352
Loan		26	Aquataina Wescott	1/30/2029	2,500	9.7%	$0	$321	$0	$0	$2,142	$102,828	$38,470
Loan	6, 11	27	WWSA Mixed Use Portfolio				$25,000	$529	$0	$27,500	$0	$27,500	$95,789
Property		27.01	112-120 West Washington and 117 South Ashley Street	4/30/2020	1,200	6.5%
Property		27.02	400 West Front Street I	N/A	N/A	N/A
Loan	11	28	400 West Front Street II	3/1/2021	1,521	9.4%	$0	$230	$0	$50,000	$0	$50,000	$35,803
Loan		29	Midland Center	11/30/2024	2,715	5.0%	$0	$910	$0	$150,000	$4,548	$400,000 so long as (i) no Anchor Tenant Trigger Event then exists and (ii) the Property’s economic and physical occupancy is at least 85%	$52,500
Loan	6, 9	30	Pangea 23				$0	$2,979	$107,250	$0	$0	$0	$39,951
Property		30.01	5100-5104 West Madison Street	N/A	N/A	N/A
Property		30.02	7406 South Perry Avenue	N/A	N/A	N/A
Property		30.03	4653-4659 West Jackson Boulevard	N/A	N/A	N/A
Property		30.04	1121-1125 West 127th Street	N/A	N/A	N/A
Property		30.05	5100-5104 West Monroe Street	N/A	N/A	N/A
Property		30.06	6921-6925 South Cornell Avenue	N/A	N/A	N/A
Property		30.07	5036-5044 West Quincy Street	N/A	N/A	N/A
Property		30.08	1630 South Sawyer Avenue	N/A	N/A	N/A
Property		30.09	7812-7814 South Emerald Avenue	N/A	N/A	N/A
Property		30.10	2704-2710 East 83rd Street	N/A	N/A	N/A
Loan	20	31	856 Greene Avenue	N/A	N/A	N/A	$6,250	$0	$6,250	$0	$0	$0	$5,200
Loan		32	Hampton Inn Milledgeville	N/A	N/A	N/A	$0	$6,325	$0	$0	$0	$0	$25,958
Loan	7, 8, 12	33	Serene Plaza	3/30/2029	2,506	3.7%	$0	$849	$0	$220,000	$0	$220,000	$46,154
Loan		34	Lake Jackson Center	4/21/2022	2,100	6.1%	$0	$576	$0	$0	$4,167	$125,000	$60,279
Loan		35	Parkwood Village	N/A	N/A	N/A	$0	$5,389	$0	$0	$0	$0	$38,220
Loan	12	36	Coral Ridge Office	10/31/2024	1,563	5.6%	$0	$463	$0	$50,000	$2,083	$100,000	$77,401
Loan		37	Autumn Grove Plaza	1/31/2029	2,527	8.8%	$0	$360	$0	$0	$1,798	$43,140	$27,251
Loan		38	River Mall Plaza	8/31/2029	11,348	6.9%	$135,000	$2,058	$0	$150,000	$6,861	$300,000	$102,708
Loan		39	White Building	N/A	N/A	N/A	$0	$249	$14,920	$0	$995	$59,680	$28,763
Loan		40	400 Karin Lane	N/A	N/A	N/A	$0	$1,570	$0	$0	$0	$0	$0
Loan	9	41	Rockingham Square	5/31/2022	2,010	3.6%	$0	$698	$0	$0	$2,746	$0	$18,078
Loan		42	Robin Springs	N/A	N/A	N/A	$0	$3,000	$0	$0	$0	$0	$28,299
Loan		43	Greenfield Towne Center II	9/30/2022	2,800	8.7%	$0	$402	$0	$0	$2,011	$48,261	$17,033
Loan		44	Kachina Self Storage	N/A	N/A	N/A	$0	$571	$0	$0	$0	$0	$2,563
Loan		45	Swifts MHP	N/A	N/A	N/A	$0	$396	$0	$0	$0	$0	$2,344
Loan		46	Beach Crossing	11/30/2020	1,800	3.9%	$0	$572	$0	$0	$2,976	$71,624	$19,736

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	5	1	9201 West Sunset Boulevard	$41,393	$0	$0	$0	$0	$0	N/A
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio	$226,923	$0	$0	$0	$729,724	$0	Outstanding Free Rent Reserve
Property		2.01	The Springs
Property		2.02	Summerwood
Property		2.03	Food 4 Less – Target Center
Property		2.04	El Super Center
Property		2.05	Island Plaza
Property		2.06	Baldwin Park Promenade
Property		2.07	Lynwood Plaza
Property		2.08	El Cajon (CVS)
Property		2.09	Loma Vista
Property		2.10	MLK Medical
Property		2.11	Hawthorne Plaza
Property		2.12	Five Points Plaza
Property		2.13	Towne Center Square
Property		2.14	Camarillo
Loan	9, 12	3	Marriott San Diego Mission Valley	$133,789	$0	$0	$0	$7,300,000	$0	PIP Reserve
Loan	5	4	ILPT Hawaii Portfolio	$0	$0	$0	$0	$0	$0	N/A
Loan	5, 12	5	Tower 28	$0	$0	$0	$60,000	$0	$0	N/A
Loan	9, 14	6	Doubletree Modesto	$38,000	$116,345	$9,695	$0	$0	$0	N/A
Loan	5, 15	7	FedEx Niles	$0	$3,033	$0	$0	$89,085	$0	Environmental Deductible Reserve ($50,000); Environmental Policy Reserve ($39,085)
Loan	8	8	Lake Meadows Shopping Center	$54,720	$0	$0	$96,250	$1,740,519	$0	Existing TI/LC Reserve ($1,523,899); Environmental Probable Cost Reserve ($187,500); Environmental Policy Reserve ($24,120); Walgreens Paving Work Reserve ($5,000)
Loan	8, 16	9	Shoppes at Fox River	$80,049	$0	$0	$0	$0	$0	N/A
Loan		10	Columbia Corporate Center	$25,183	$0	$0	$0	$0	$0	N/A
Loan	5, 17	11	The Block Northway	$131,691	$106,374	$11,081	$0	$8,330,396	$0	Unfunded Tenant Obligations Reserve ($5,110,999); DY Achievement Reserve ($2,200,000); Skechers Lease Achievement Reserve ($690,000); Contract Tenant Achievement Reserve ($310,000); Rent Concession Reserve ($19,397)
Loan	5	12	65 Broadway	$233,000	$183,300	$15,275	$33,330	$12,578,778	$0	Initial TI/LC Reserve ($8,073,745); Free Rent Reserve ($4,505,033)
Loan		13	Avalon at Seven Hills	$10,742	$6,984	$3,492	$0	$0	$0	N/A
Loan	5	14	AC by Marriott San Jose	$0	$0	$0	$0	$0	$0	N/A
Loan	5	15	Westin Atlanta Airport	$89,211	$0	$0	$0	$3,500,000	$0	PIP Reserve
Loan		16	Storage Xxtra Highway 85	$7,262	$0	$0	$0	$0	$0	N/A
Loan		17	Olive Branch Commons	$16,491	$0	$0	$0	$0	$0	N/A
Loan		18	Fayetteville Commons	$0	$0	$0	$0	$0	$0	N/A
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II	$91,134	$41,067	$9,676	$227,250	$17,050	$0	Free Rent Reserve
Property		19.01	White Clay Office Park
Property		19.02	University Office Plaza
Loan	9, 18	20	5880 Nolensville	$15,511	$14,896	$1,241	$0	$0	$0	N/A
Loan		21	Fairfield Inn & Suites Raleigh Cary	$6,191	$16,081	$1,237	$0	$0	$0	N/A
Loan	5	22	3 Columbus Circle	$0	$0	$0	$0	$2,668,685	$0	Outstanding TI/LC Reserve (Upfront: $1,820,891); Free Rent Reserve ($847,794)
Loan	19	23	Fairfield Inn & Suites Lubbock	$13,770	$19,890	$2,841	$0	$0	$0	N/A
Loan	12	24	3425 Gates Place	$11,812	$0	$0	$22,933	$0	$0	N/A
Loan		25	Country Club on Legacy	$18,479	$9,586	$1,065	$13,750	$0	$0	N/A
Loan		26	Aquataina Wescott	$7,694	$7,008	$2,336	$0	$875,450	$0	Outstanding Leasing Obligations Reserve ($798,768); Gap Rent Reserve ($76,682)
Loan	6, 11	27	WWSA Mixed Use Portfolio	$11,021	$1,104	$184	$0	$0	$0	N/A
Property		27.01	112-120 West Washington and 117 South Ashley Street
Property		27.02	400 West Front Street I
Loan	11	28	400 West Front Street II	$3,562	$1,257	$209	$0	$0	$0	N/A
Loan		29	Midland Center	$8,750	$13,333	$2,667	$29,771	$0	$0	N/A
Loan	6, 9	30	Pangea 23	$13,317	$29,197	$2,433	$0	$0	$0	N/A
Property		30.01	5100-5104 West Madison Street
Property		30.02	7406 South Perry Avenue
Property		30.03	4653-4659 West Jackson Boulevard
Property		30.04	1121-1125 West 127th Street
Property		30.05	5100-5104 West Monroe Street
Property		30.06	6921-6925 South Cornell Avenue
Property		30.07	5036-5044 West Quincy Street
Property		30.08	1630 South Sawyer Avenue
Property		30.09	7812-7814 South Emerald Avenue
Property		30.10	2704-2710 East 83rd Street
Loan	20	31	856 Greene Avenue	$1,733	$2,687	$537	$1,875	$425,000	$0	Earn-Out Reserve
Loan		32	Hampton Inn Milledgeville	$3,865	$21,661	$2,407	$15,000	$0	$0	N/A
Loan	7, 8, 12	33	Serene Plaza	$11,539	$9,908	$3,303	$0	$0	$0	N/A
Loan		34	Lake Jackson Center	$10,047	$26,032	$2,367	$8,125	$0	$0	N/A
Loan		35	Parkwood Village	$6,370	$15,716	$2,245	$71,500	$0	$0	N/A
Loan	12	36	Coral Ridge Office	$9,675	$12,997	$2,995	$0	$1,000,000	$0	Frontier Occupancy Reserve (Upfront: $850,000); Frontier LL Work Reserve (Upfront: $150,000)
Loan		37	Autumn Grove Plaza	$13,625	$0	$0	$0	$200,000	$0	TCF Bank Rollover Reserve
Loan		38	River Mall Plaza	$17,118	$30,709	$4,387	$7,656	$37,827	$0	Rent Abatement Reserve
Loan		39	White Building	$5,753	$4,728	$591	$0	$255,480	$9,100	Existing TI/LC ($237,280); Condominium Common Charges Reserve ($18,200)
Loan		40	400 Karin Lane	$0	$0	$0	$63,625	$0	$0	N/A
Loan	9	41	Rockingham Square	$3,013	$0	$0	$0	$0	$0	N/A
Loan		42	Robin Springs	$7,075	$19,653	$3,275	$5,578	$174,850	$0	Roof Repair Escrow (Upfront: $138,600); Environmental Reserve (Upfront: $36,250)
Loan		43	Greenfield Towne Center II	$5,678	$0	$0	$10,233	$0	$0	N/A
Loan		44	Kachina Self Storage	$2,563	$2,574	$429	$0	$0	$0	N/A
Loan		45	Swifts MHP	$1,172	$6,111	$873	$1,313	$0	$0	N/A
Loan		46	Beach Crossing	$4,934	$0	$0	$24,616	$131,500	$0	Roof Repair Reserve

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

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

Loan

5

1

9201 West Sunset Boulevard

3/13/2019

2/20/2019

N/A

2/19/2019

2/15/2019

Yes - 4

11.0%

$70,000,000

64.6%

1.87x

8.7%

Loan

5, 6, 7, 10, 13

2

SoCal Retail Portfolio

$150,000,000

52.0%

2.28x

9.9%

Property

2.01

The Springs

3/26/2019

3/27/2019

N/A

3/7/2019

3/7/2019

Yes - 4

14.0%

Property

2.02

Summerwood

4/8/2019

3/8/2019

N/A

3/6/2019

3/5/2019

Yes - 4

13.0%

Property

2.03

Food 4 Less – Target Center

4/9/2019

3/25/2019

N/A

3/6/2019

3/5/2019

Yes - 4

14.0%

Property

2.04

El Super Center

3/22/2019

3/6/2019

N/A

3/6/2019

3/6/2019

Yes - 4

12.0%

Property

2.05

Island Plaza

3/22/2019

3/6/2019

N/A

3/6/2019

3/8/2019

Yes - 4

14.0%

Property

2.06

Baldwin Park Promenade

3/21/2019

3/6/2019

N/A

3/6/2019

3/6/2019

Yes - 4

11.0%

Property

2.07

Lynwood Plaza

3/22/2019

3/7/2019

N/A

3/6/2019

3/5/2019

Yes - 4

15.0%

Property

2.08

El Cajon (CVS)

4/8/2019

3/11/2019

N/A

3/8/2019

3/8/2019

Yes - 4

13.0%

Property

2.09

Loma Vista

3/23/2019

3/12/2019

N/A

3/8/2019

3/6/2019

Yes - 4

16.0%

Property

2.10

MLK Medical

3/24/2019

3/5/2019

N/A

3/6/2019

3/7/2019

Yes - 4

15.0%

Property

2.11

Hawthorne Plaza

3/22/2019

4/3/2019

N/A

3/6/2019

3/5/2019

Yes - 4

14.0%

Property

2.12

Five Points Plaza

3/21/2019

3/8/2019

N/A

3/14/2019

3/6/2019

Yes - 4

17.0%

Property

2.13

Towne Center Square

3/20/2019

3/7/2019

N/A

3/6/2019

3/6/2019

Yes - 4

14.0%

Property

2.14

Camarillo

3/21/2019

3/6/2019

N/A

3/8/2019

3/6/2019

Yes - 4

11.0%

Loan

9, 12

3

Marriott San Diego Mission Valley

3/5/2019

1/15/2019

N/A

1/15/2019

1/15/2019

Yes - 4

14.0%

Loan

5

4

ILPT Hawaii Portfolio

Various

Various

N/A

Various

N/A

No

N/A

$610,000,000

45.2%

2.40x

10.6%

Loan

5, 12

5

Tower 28

1/29/2019

1/10/2019

N/A

1/10/2019

N/A

No

N/A

$82,000,000

$53,000,000

49.3%

1.49x

8.8%

$50,000,000

64.2%

1.07x

6.8%

Loan

9, 14

6

Doubletree Modesto

5/1/2019

4/3/2019

N/A

4/3/2019

4/3/2019

Yes - 3

15.0%

Loan

5, 15

7

FedEx Niles

3/26/2019

4/30/2019

N/A

4/26/2019

N/A

No

N/A

$16,500,000

54.7%

2.14x

9.4%

Loan

8

8

Lake Meadows Shopping Center

2/8/2019

1/30/2019

N/A

1/30/2019

N/A

No

N/A

Loan

8, 16

9

Shoppes at Fox River

2/21/2019

12/17/2018

N/A

3/5/2019

N/A

No

N/A

Loan

10

Columbia Corporate Center

3/28/2019

3/11/2019

N/A

3/11/2019

N/A

No

N/A

Loan

5, 17

11

The Block Northway

11/26/2018

10/15/2018

N/A

10/15/2018

N/A

No

N/A

$65,000,000

68.6%

1.40x

9.0%

Loan

5

12

65 Broadway

3/28/2019

3/25/2019

N/A

3/18/2019

N/A

No

N/A

$40,000,000

$96,000,000

70.5%

1.21x

6.1%

Loan

13

Avalon at Seven Hills

3/5/2019

1/29/2019

N/A

2/22/2019

N/A

No

N/A

Loan

5

14

AC by Marriott San Jose

3/26/2019

4/3/2018

N/A

4/23/2018

3/14/2019

Yes - 4

9.0%

$45,000,000

59.7%

2.05x

11.4%

Loan

5

15

Westin Atlanta Airport

3/7/2019

3/1/2019

N/A

3/1/2019

N/A

No

N/A

$45,388,361

69.0%

2.07x

14.7%

Loan

16

Storage Xxtra Highway 85

1/16/2019

1/9/2019

N/A

1/9/2019

N/A

No

N/A

Loan

17

Olive Branch Commons

3/27/2019

3/27/2019

N/A

4/4/2019

N/A

No

N/A

Loan

18

Fayetteville Commons

3/6/2019

3/12/2019

N/A

3/12/2019

N/A

No

N/A

Loan

5, 6, 7, 9

19

Shelbourne Global Portfolio II

$42,500,000

58.7%

1.89x

11.4%

Property

19.01

White Clay Office Park

11/6/2018

10/22/2018

N/A

10/15/2018

N/A

No

N/A

Property

19.02

University Office Plaza

10/26/2018

10/23/2018

N/A

10/15/2018

N/A

No

N/A

Loan

9, 18

20

5880 Nolensville

2/5/2019

1/22/2019

N/A

2/8/2019

N/A

No

N/A

Loan

21

Fairfield Inn & Suites Raleigh Cary

3/4/2019

1/29/2019

N/A

1/30/2019

N/A

No

N/A

Loan

5

22

3 Columbus Circle

2/14/2019

1/22/2019

N/A

1/22/2019

N/A

No

N/A

$480,000,000

$105,000,000

55.1%

2.40x

10.2%

Loan

19

23

Fairfield Inn & Suites Lubbock

3/29/2019

3/19/2019

N/A

3/19/2019

N/A

No

N/A

Loan

12

24

3425 Gates Place

2/20/2019

1/24/2019

N/A

1/24/2019

N/A

No

N/A

Loan

25

Country Club on Legacy

4/17/2019

2/20/2019

N/A

2/21/2019

N/A

No

N/A

Loan

26

Aquataina Wescott

5/21/2019

8/29/2018 and 10/23/2018

N/A

8/29/2018

N/A

No

N/A

Loan

6, 11

27

WWSA Mixed Use Portfolio

Property

27.01

112-120 West Washington and 117 South Ashley Street

4/3/2019

3/25/2019

N/A

3/25/2019

N/A

No

N/A

Property

27.02

400 West Front Street I

4/5/2019

3/25/2019

N/A

3/25/2019

N/A

No

N/A

Loan

11

28

400 West Front Street II

4/5/2019

3/25/2019

N/A

3/25/2019

N/A

No

N/A

Loan

29

Midland Center

3/22/2019

2/27/2019

N/A

2/15/2019

N/A

No

N/A

Loan

6, 9

30

Pangea 23

Property

30.01

5100-5104 West Madison Street

3/14/2019

2/28/2019

N/A

2/28/2019

N/A

No

N/A

Property

30.02

7406 South Perry Avenue

3/15/2019

3/1/2019

N/A

2/27/2019

N/A

No

N/A

Property

30.03

4653-4659 West Jackson Boulevard

3/6/2019

2/28/2019

N/A

2/27/2019

N/A

No

N/A

Property

30.04

1121-1125 West 127th Street

3/7/2019

3/1/2019

N/A

2/26/2019

N/A

No

N/A

Property

30.05

5100-5104 West Monroe Street

3/8/2019

2/28/2019

N/A

2/27/2019

N/A

No

N/A

Property

30.06

6921-6925 South Cornell Avenue

3/14/2019

3/1/2019

N/A

2/28/2019

N/A

No

N/A

Property

30.07

5036-5044 West Quincy Street

3/8/2019

2/28/2019

N/A

2/24/2019

N/A

No

N/A

Property

30.08

1630 South Sawyer Avenue

3/8/2019

2/28/2019

N/A

2/27/2019

N/A

No

N/A

Property

30.09

7812-7814 South Emerald Avenue

3/7/2019

3/1/2019

N/A

2/28/2019

N/A

No

N/A

Property

30.10

2704-2710 East 83rd Street

3/14/2019

3/1/2019

N/A

2/27/2019

N/A

No

N/A

Loan

20

31

856 Greene Avenue

3/21/2019

2/27/2019

N/A

2/27/2019

N/A

No

N/A

Loan

32

Hampton Inn Milledgeville

4/2/2019

3/19/2019

N/A

3/19/2019

N/A

No

N/A

Loan

7, 8, 12

33

Serene Plaza

3/6/2019

12/26/2018

N/A

12/26/2018

N/A

No

N/A

Loan

34

Lake Jackson Center

3/14/2019

3/12/2019

N/A

3/7/2019

N/A

No

N/A

Loan

35

Parkwood Village

2/27/2019

2/15/2019

N/A

2/15/2019

N/A

No

N/A

Loan

12

36

Coral Ridge Office

4/12/2019

3/20/2019

N/A

3/20/2019

N/A

No

N/A

Loan

37

Autumn Grove Plaza

1/23/2019

1/16/2019

N/A

1/16/2019

N/A

No

N/A

Loan

38

River Mall Plaza

3/11/2019

2/28/2019

N/A

3/12/2019

N/A

No

N/A

Loan

39

White Building

4/18/2019

4/10/2019

N/A

4/10/2019

N/A

No

N/A

Loan

40

400 Karin Lane

3/11/2019

1/2/2019

N/A

1/2/2019

N/A

No

N/A

Loan

9

41

Rockingham Square

2/7/2019

11/12/2018

N/A

4/2/2019

N/A

No

N/A

Loan

42

Robin Springs

1/8/2019

12/14/2018

N/A

12/14/2018

N/A

No

N/A

Loan

43

Greenfield Towne Center II

1/22/2019

1/16/2019

N/A

1/16/2019

N/A

No

N/A

Loan

44

Kachina Self Storage

2/25/2019

2/18/2019

N/A

2/18/2019

N/A

No

N/A

Loan

45

Swifts MHP

2/14/2019

2/4/2019

N/A

2/4/2019

N/A

No

N/A

Loan

46

Beach Crossing

12/9/2018

11/28/2018

N/A

11/28/2018

N/A

No

N/A

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
Loan	5	1	9201 West Sunset Boulevard
Loan	5, 6, 7, 10, 13	2	SoCal Retail Portfolio
Property		2.01	The Springs
Property		2.02	Summerwood
Property		2.03	Food 4 Less – Target Center
Property		2.04	El Super Center
Property		2.05	Island Plaza
Property		2.06	Baldwin Park Promenade
Property		2.07	Lynwood Plaza
Property		2.08	El Cajon (CVS)
Property		2.09	Loma Vista
Property		2.10	MLK Medical
Property		2.11	Hawthorne Plaza
Property		2.12	Five Points Plaza
Property		2.13	Towne Center Square
Property		2.14	Camarillo
Loan	9, 12	3	Marriott San Diego Mission Valley
Loan	5	4	ILPT Hawaii Portfolio
Loan	5, 12	5	Tower 28
Loan	9, 14	6	Doubletree Modesto
Loan	5, 15	7	FedEx Niles
Loan	8	8	Lake Meadows Shopping Center
Loan	8, 16	9	Shoppes at Fox River
Loan		10	Columbia Corporate Center
Loan	5, 17	11	The Block Northway
Loan	5	12	65 Broadway
Loan		13	Avalon at Seven Hills
Loan	5	14	AC by Marriott San Jose
Loan	5	15	Westin Atlanta Airport
Loan		16	Storage Xxtra Highway 85
Loan		17	Olive Branch Commons
Loan		18	Fayetteville Commons
Loan	5, 6, 7, 9	19	Shelbourne Global Portfolio II
Property		19.01	White Clay Office Park
Property		19.02	University Office Plaza
Loan	9, 18	20	5880 Nolensville
Loan		21	Fairfield Inn & Suites Raleigh Cary
Loan	5	22	3 Columbus Circle
Loan	19	23	Fairfield Inn & Suites Lubbock
Loan	12	24	3425 Gates Place
Loan		25	Country Club on Legacy
Loan		26	Aquataina Wescott
Loan	6, 11	27	WWSA Mixed Use Portfolio
Property		27.01	112-120 West Washington and 117 South Ashley Street
Property		27.02	400 West Front Street I
Loan	11	28	400 West Front Street II
Loan		29	Midland Center
Loan	6, 9	30	Pangea 23
Property		30.01	5100-5104 West Madison Street
Property		30.02	7406 South Perry Avenue
Property		30.03	4653-4659 West Jackson Boulevard
Property		30.04	1121-1125 West 127th Street
Property		30.05	5100-5104 West Monroe Street
Property		30.06	6921-6925 South Cornell Avenue
Property		30.07	5036-5044 West Quincy Street
Property		30.08	1630 South Sawyer Avenue
Property		30.09	7812-7814 South Emerald Avenue
Property		30.10	2704-2710 East 83rd Street
Loan	20	31	856 Greene Avenue
Loan		32	Hampton Inn Milledgeville
Loan	7, 8, 12	33	Serene Plaza
Loan		34	Lake Jackson Center
Loan		35	Parkwood Village
Loan	12	36	Coral Ridge Office
Loan		37	Autumn Grove Plaza
Loan		38	River Mall Plaza
Loan		39	White Building
Loan		40	400 Karin Lane
Loan	9	41	Rockingham Square
Loan		42	Robin Springs
Loan		43	Greenfield Towne Center II
Loan		44	Kachina Self Storage
Loan		45	Swifts MHP
Loan		46	Beach Crossing

A-1-12 

	MSC 2019-H6
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; AREF—Argentic Real Estate Finance LLC; SMC—Starwood Mortgage Capital LLC; CCRE—Cantor Commercial Real Estate Lending, L.P.; UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.
(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 9201 West Sunset Boulevard Mortgage Loan (Mortgage Loan No. 1), the SoCal Retail Portfolio Mortgage Loan (Mortgage Loan No. 2), the ILPT Hawaii Portfolio Mortgage Loan (Mortgage Loan No. 4), the Tower 28 Mortgage Loan (Mortgage Loan No. 5), the FedEx Niles Mortgage Loan (Mortgage Loan No. 7), The Block Northway Mortgage Loan (Mortgage Loan No. 11), the 65 Broadway Mortgage Loan (Mortgage Loan No. 12), the AC by Marriott San Jose Mortgage Loan (Mortgage Loan No. 14), the Westin Atlanta Airport Mortgage Loan (Mortgage Loan No. 15), the Shelbourne Global Portfolio II Mortgage Loan (Mortgage Loan No. 19) and the 3 Columbus Circle Whole Loan (Mortgage Loan No. 22) is part of a whole loan related to the Issuing Entity. 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 in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). 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”,”—The ILPT Hawaii Portfolio Whole Loan,”  “—The Non-Serviced Pari Passu-AB Whole Loans” 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. 2, SoCal Retail Portfolio, Mortgage Loan No. 19, Shelbourne Global Portfolio II, Mortgage Loan No. 27, WWSA Mixed Use Portfolio, and Mortgage Loan No. 30, Pangea 23, 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. 2, SoCal Retail Portfolio, Mortgage Loan No. 19, Shelbourne Global Portfolio II and Mortgage Loan No. 33, Serene Plaza, 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, and in the case of Mortgage Loan No. 2, SoCal Retail Portfolio, permit a partial severance of the Mortgage Loan and the portfolio of Mortgaged Properties into two or more unrelated Mortgage Loans and pools of Mortgaged Properties.  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. 8, Lake Meadows Shopping Center, Mortgage Loan No. 9, Shoppes at Fox River and Mortgage Loan No. 33, Serene Plaza, 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. 3, Marriott San Diego Mission Valley, Mortgage Loan No. 6, Doubletree Modesto, Mortgage Loan No. 19, Shelbourne Global Portfolio II, Mortgage Loan No. 20, 5880 Nolensville, Mortgage Loan No. 30, Pangea 23, and Mortgage Loan No. 41, Rockingham Square, the related mortgage loan documents permit future 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.
(10)	With respect to Mortgage Loan No. 2, SoCal Retail Portfolio, the related loan documents permit a collateral substitution, subject to satisfaction of certain conditions. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases, Substitutions and Additions” in this preliminary prospectus.

A-1-13 

(11)	With respect to Mortgage Loan Nos. 27 and 28, WWSA Mixed Use Portfolio and 400 West Front Street 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, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit/Rooms calculations are shown on an aggregate basis.
(12)	With respect to Mortgage Loan No. 3, Marriott San Diego Mission Valley, the Appraised Value excludes the $2,175,000 of excess land that has been ground leased to an affiliate. The Cut-off Date LTV Ratio and LTV Ratio at Maturity are based on the $91,625,000 appraised value.
	With respect to Mortgage Loan No. 5, Tower 28, the Appraised Value includes $55,000,000 attributable to the net present value of a 421-a tax abatement applicable to the Mortgaged Property. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $280,000,000 appraised value, excluding the net present value of the tax abatement are 40.0% and 34.5%, respectively, for the Mortgage Loan and 58.9% and 51.3% respectively,  for the related Whole Loan.
	With respect to Mortgage Loan No. 24, 3425 Gates Place, the $14,000,000 Appraised Value of the Mortgaged Property includes $2,400,000 attributable to two J-51 tax abatements and one J-51 tax exemption. Based on the “as-is” appraised value of $11,600,000, the Cut-off Date LTV Ratio is 77.6% and the Maturity Date LTV Ratio is 77.6%.
	With respect to Mortgage Loan No. 33, Serene Plaza, the underwritten appraised value is an “As-Is” appraised value of $8,000,000. Such appraisal was based on a conceptual site plan provided by the borrower, which proposes subdividing the Mortgaged Property into 3.22 acres allocated to the current office improvements and 0.90 acres of developable land through reconfiguration of surface parking, demolition of a freestanding Comerica motor bank and relocation of some of the motor bank drive-through lanes to an existing Comerica Bank ATM drive-through on the south side of the office improvements. The appraisal reflects the extraordinary assumption that such conceptual site plan is reasonable and achievable, that all of the existing parking spaces lost can be replaced on the remaining site, and that there is no impairment to the office improvements from a reconfiguration of the parking or drive-through lanes. If the parking is not replaced, or the configuration plan changes or is illegal or unfeasible, or Comerica Bank does not allow such reconfiguration, or the cost or scope of work differs from that estimated by the appraiser, the size and existence of the developable land could be impacted and the value conclusions in the appraisal could be impacted.
	With respect to Mortgage Loan No. 36, Coral Ridge Office, the Appraised Value represents the “as-stabilized” value of $7,600,000, which assumes rent from tenant Frontier Surgical Holdings which is in the process of building out its leased space at the related mortgaged property and expected to take occupancy in October 2019.  Based on the “as-is” appraised value of $7,400,000, the Cut-off Date LTV Ratio is 67.6% and the Maturity Date LTV Ratio is 67.6%.  At origination an occupancy reserve in the amount of $850,000 and a landlord work reserve in the amount of $150,000 were funded.
(13)	With respect to Mortgage Loan No. 2, SoCal Retail Portfolio, the borrowers escrowed an initial TI/LC reserve of $3,000,000 at closing and are required to escrow monthly TI/LC reserves of $123,435.92, upon the TI/LC reserve balance being less than $1,000,000, subject to a cap of $3,000,000.
(14)	With respect to Mortgage Loan No.6, Doubletree Modesto, the mortgaged property contains 58,697 SF of office space and 2,757 SF of retail space, which are included in Underwritten NOI, Most Recent NOI, Second Most Recent NOI and Third Most Recent NOI, but are not included in Occupancy.
(15)	With respect to Mortgage Loan No. 7, FedEx Niles, the mortgage loan and the related whole loan accrues interest at a rate of 4.2320% per annum (the “Initial Interest Rate”) through the anticipated repayment date of June 1, 2029 (the “ARD”). After the ARD, the related whole loan will accrue interest at a per annum rate (the “Adjusted  Rate”), equal to the lesser of (i) the Initial Interest Rate plus 4.0000%, and (ii) the greater of (a) the Initial Interest Rate plus 2.5000% and (b) the Treasury Rate (as defined below) plus 2.5000%. In addition, on each monthly payment date after the ARD, (i) the related whole loan requires a constant monthly payment of $228,262.31, to be applied first to interest at the Initial Interest Rate and then to principal, and (ii) all excess cash flow from the mortgaged property  is required to be collected by the lender and applied to reduce the principal balance of the related whole loan until the entire outstanding  principal balance of the related whole loan is paid in full, and then to pay accrued interest on the  related whole loan which has accrued at the excess of the Adjusted Rate over the Initial Interest Rate (“Excess Interest”) and has been deferred until repayment of the related whole loan. “Treasury Rate” means, as of the ARD, the yield, calculated by the lender by linear interpolation (rounded to the nearest 0.001%) of the yields of non-inflation adjusted noncallable United States Treasury obligations with terms (one longer and one shorter) most nearly approximating the period from such date of determination to the final maturity date, as determined by the lender on the basis of Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Governmental Security/Treasury Constant Maturities, or another recognized source of financial market information selected by the lender.
(16)	With respect to Mortgage Loan No. 9, Shoppes at Fox River, in lieu of an ongoing TI/LC reserve and excess cash flow sweeps tied to major tenant triggers, the borrower posted a letter of credit in the amount of $1,250,000 which is held by the lender as additional collateral throughout the term of the mortgage loan.

A-1-14 

(17)	With respect to Mortgage Loan No. 11, The Block Northway, an achievement reserve in the amount of $2,200,000 was escrowed at origination. The lender will release the funds in the achievement reserve upon borrower request, provided that, at such time, among other things, the debt yield is not less than 9.0%. The Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are based on The Block Northway whole loan net of the $2,200,000 debt yield achievement reserve. The Underwritten NOI Debt Yield and Underwritten NCF Debt Yield without netting the debt yield achievement reserve are 8.8% and 8.7%, respectively.
(18)	With respect to Mortgage Loan No. 20, 5880 Nolensville, the mortgage loan accrues interest at a rate of 4.6470% per annum (the “Initial Interest Rate”) through the anticipated repayment date of March 6, 2029 (the “ARD”). After the ARD, if the mortgage loan remains outstanding, (a) all excess cash flow with respect to the mortgaged property is required to be applied to repay the mortgage loan and (b) the mortgage loan will accrue interest at an interest rate equal to the sum of (x) the Initial Interest Rate plus (y) 4.0000% (the “Extended Term Interest Rate”) through the final maturity date of December 6, 2029, with all interest accrued at the excess of the Extended Term Interest Rate over the Initial Interest Rate deferred and due and payable with the repayment of the mortgage loan in full.
(19)	With respect to Mortgage Loan No. 23, Fairfield Inn & Suites Lubbock, the borrower is required to make monthly FF&E deposits equal to 1/12 of: (i) 2% of annual gross revenue for the first two years of the loan term, (ii) 3% of annual gross revenue for the third year of the loan term and (iii) 4% of annual gross revenue thereafter.
(20)	With respect to Mortgage Loan No. 31, 856 Greene Avenue, the Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated net of the $425,000 Earnout reserve. The Underwritten NOI Debt Yield and Underwritten NCF Debt Yield without netting the Earnout reserve are 6.5% and 6.5%, respectively.  The Cut-off Date LTV Ratio based on the “As-Is” appraised value and net of the $425,000 Earnout reserve is 65.6%. The Cut-off Date LTV Ratio and Maturity date LTV Ratio based on the “As-Stabilized” appraised value of $9,100,000 as of October 1, 2019 is 68.1%.
A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (b) the present value as of the Prepayment Date of the Calculated Payments determined by discounting such payments at the Discount Rate.  As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually.  The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties.
B.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1%) of the outstanding principal amount of the Mortgage Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment 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 (i) the Interest Rate and (ii) 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 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 Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Mortgage 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 Stated Maturity 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 semiannually.  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 Stated 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 Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

A-1-15 

D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (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 Permitted Prepayment 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 Initial 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 Permitted Prepayment 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 Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
E.	“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, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (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, 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) (A) if such prepayment is made after the Prepayment Lockout Expiration Date, one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) if such prepayment is made prior to the Prepayment Lockout Expiration Date, five percent (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 on the Loan 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, Lender shall select a comparable publication to determine the Treasury Rate.)
G.	“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, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (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, Lender shall select a comparable publication to determine the Treasury Rate.)
H.	“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, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (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, Lender shall select a comparable publication to determine the Treasury Rate.)

A-1-16