FWP 1 n1616_anxa1-x6.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-228375-01



	The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-228375) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@baml.com. This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): BofA Securities, Inc. (together with its affiliates, “BofA Merrill Lynch”), 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”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), Academy Securities, Inc. (together with its affiliates, "Academy") or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Merrill Lynch, Morgan Stanley, Wells Fargo and Academy 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 of any Underwriter 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. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction. 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 one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer. Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (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) ARE OUTSIDE THE UNITED KINGDOM, OR (II) 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 (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) 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 (IV) 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 BOFA SECURITIES, INC., MORGAN STANLEY & CO. LLC , WELLS FARGO SECURITIES, LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, 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. 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/Pads	Loan Purpose
Loan	5, 10	1.00	350 Bush Street	9.6%	WFB	WFB	$100,000,000	$100,000,000	$100,000,000	$477.30	Refinance
Loan	5, 7, 8, 9	2.00	The Alhambra	9.6%	WFB	WFB	$100,000,000	$100,000,000	$100,000,000	$160.96	Refinance
Loan	5, 9	3.00	Ford Factory	9.1%	BANA	BANA	$95,000,000	$95,000,000	$95,000,000	$525.23	Acquisition
Loan	5, 11	4.00	Newport Corporate Center	7.1%	WFB; DBNY	WFB	$73,800,000	$73,800,000	$73,800,000	$164.28	Acquisition
Loan	5	5.00	9201 West Sunset Boulevard	6.7%	MSBNA	MSMCH	$70,000,000	$70,000,000	$70,000,000	$810.33	Refinance
Loan	5, 9, 12	6.00	Central Tower	6.1%	MSBNA; DBNY	MSMCH	$63,700,000	$63,700,000	$63,700,000	$594.49	Refinance
Loan	10	7.00	Marriott Hanover	5.7%	WFB	WFB	$60,000,000	$60,000,000	$55,293,895	$169,971.67	Acquisition
Loan	5	8.00	Westin Atlanta Airport	4.3%	MSBNA	MSMCH	$45,500,000	$45,441,378	$37,029,960	$120,844.10	Refinance
Loan	5, 6	9.00	ILPT Hawaii Portfolio	3.8%	MSBNA; CREF; UBS AG; JPMC	MSMCH	$40,000,000	$40,000,000	$40,000,000	$67.77	Recapitalization
Loan	5	10.00	Great Wolf Lodge Southern California	3.8%	WFB	WFB	$40,000,000	$40,000,000	$40,000,000	$248,756.22	Refinance
Loan		11.00	801 Barton Springs	3.3%	BANA	BANA	$34,500,000	$34,500,000	$34,500,000	$385.14	Acquisition
Loan	8	12.00	Millennium Park	2.2%	WFB	WFB	$23,000,000	$23,000,000	$19,787,639	$140.34	Refinance
Loan		13.00	Cubesmart - Brooklyn	1.9%	BANA	BANA	$20,000,000	$20,000,000	$20,000,000	$225.47	Refinance
Loan	10	14.00	Hilton Garden Inn Las Colinas	1.8%	WFB	WFB	$19,000,000	$19,000,000	$16,816,682	$109,826.59	Acquisition
Loan		15.00	Regency Gardens Apartment Corp.	1.6%	NCCB	NCB	$16,675,000	$16,675,000	$13,235,832	$30,652.57	Refinance
Loan	8	16.00	Gardena Plaza	1.1%	BANA	BANA	$11,750,000	$11,750,000	$11,750,000	$220.47	Refinance
Loan		17.00	Lincoln Square	1.1%	BANA	BANA	$11,600,000	$11,600,000	$10,014,995	$99.77	Refinance
Loan		18.00	Shoppes at 41st Street	1.1%	BANA	BANA	$11,500,000	$11,500,000	$10,200,639	$372.34	Refinance
Loan	9	19.00	Revere Plastics	1.1%	BANA	BANA	$11,495,250	$11,495,250	$10,521,502	$37.11	Acquisition
Loan	10	20.00	CVS Office	1.1%	WFB	WFB	$11,000,000	$11,000,000	$11,000,000	$186.60	Acquisition
Loan		21.00	Walgreens - St. Paul	1.0%	WFB	WFB	$10,100,000	$10,100,000	$8,142,976	$646.11	Acquisition
Loan		22.00	Park Lane North Owners, Inc.	1.0%	NCCB	NCB	$10,000,000	$9,973,266	$8,022,151	$50,625.72	Refinance
Loan	6, 7	23.00	50 South Liberty & 925 North State	0.9%	WFB	WFB	$9,515,000	$9,515,000	$7,830,379	$125.92	Refinance
Property		23.01	50 South Liberty	0.5%	WFB	WFB	$5,180,000	$5,180,000	$4,262,886
Property		23.02	925 North State	0.4%	WFB	WFB	$4,335,000	$4,335,000	$3,567,493
Loan	10, 13	24.00	2650 Camino Del Rio North	0.9%	BANA	BANA	$9,300,000	$9,300,000	$8,215,081	$132.78	Refinance
Loan		25.00	Elk Grove Crossing	0.8%	BANA	BANA	$8,300,000	$8,300,000	$8,300,000	$212.65	Acquisition
Loan		26.00	Winter Park Self Storage	0.7%	BANA	BANA	$7,425,000	$7,425,000	$7,078,334	$82.82	Refinance
Loan		27.00	Wyndham Garden Duluth	0.7%	MSBNA	MSMCH	$7,300,000	$7,300,000	$5,616,362	$56,589.15	Refinance
Loan		28.00	Rancho Viejo	0.7%	WFB	WFB	$7,070,000	$7,070,000	$5,737,416	$97.72	Recapitalization
Loan		29.00	McGalliard Mall Shoppes	0.7%	MSBNA	MSMCH	$7,000,000	$6,991,241	$5,727,446	$117.91	Refinance
Loan		30.00	Scott Labs - Petaluma	0.7%	WFB	WFB	$6,800,000	$6,800,000	$5,031,554	$79.67	Refinance
Loan		31.00	South Plaza Vista	0.6%	WFB	WFB	$6,750,000	$6,742,214	$5,602,184	$81.44	Refinance
Loan		32.00	CLC-EZ Storage Utica	0.6%	WFB	WFB	$6,355,000	$6,355,000	$5,837,258	$108.47	Acquisition
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	0.6%	WFB	WFB	$6,200,000	$6,200,000	$6,200,000	$354.98	Refinance
Loan		34.00	Knights Court	0.6%	MSBNA	MSMCH	$6,120,000	$6,120,000	$6,120,000	$149.70	Acquisition
Loan		35.00	Stonegate Apartments	0.6%	BANA	BANA	$6,000,000	$6,000,000	$5,330,276	$74,074.07	Refinance
Loan		36.00	Greenwood Arms Cooperative Corp.	0.6%	NCCB	NCB	$6,000,000	$5,994,757	$5,279,855	$37,467.23	Refinance
Loan		37.00	800 Wilcrest Drive	0.5%	MSBNA	MSMCH	$5,625,000	$5,625,000	$4,866,660	$85.79	Refinance
Loan		38.00	Talbot Apartments, Inc.	0.5%	NCCB	NCB	$5,500,000	$5,500,000	$4,865,513	$42,635.66	Refinance
Loan		39.00	Queens Boulevard Tenants Corp.	0.5%	NCCB	NCB	$5,250,000	$5,236,322	$4,230,861	$41,890.57	Refinance
Loan		40.00	Sea Cliff Towers Owners Corp.	0.5%	NCCB	NCB	$5,000,000	$4,986,921	$4,026,583	$43,364.53	Refinance
Loan		41.00	Courtview Owners Corp.	0.4%	NCCB	NCB	$4,550,000	$4,513,500	$2,807,779	$35,539.37	Refinance
Loan	14, 15	42.00	Mokena Professional Center	0.4%	MSBNA	MSMCH	$4,400,000	$4,400,000	$3,689,843	$89.10	Refinance
Loan		43.00	Alden Properties Tenants Corp.	0.4%	NCCB	NCB	$4,000,000	$4,000,000	$4,000,000	$54,054.05	Refinance
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	0.4%	NCB	NCB	$3,955,000	$3,944,623	$2,441,448	$15,289.24	Refinance
Loan		45.00	1440 Renaissance Drive	0.3%	MSBNA	MSMCH	$3,550,000	$3,550,000	$3,550,000	$61.81	Refinance
Loan	10	46.00	Buda Shops	0.3%	WFB	WFB	$3,500,000	$3,500,000	$3,228,177	$297.11	Acquisition
Loan		47.00	Hewlett Park Apartment Owners, Inc.	0.3%	NCCB	NCB	$3,030,000	$3,030,000	$2,670,774	$44,558.82	Refinance
Loan		48.00	Boulevard Apartments, Inc.	0.3%	NCCB	NCB	$2,800,000	$2,800,000	$2,470,291	$33,333.33	Refinance
Loan		49.00	The 1261 LaVista Cooperative, Inc.	0.3%	NCB	NCB	$2,670,500	$2,665,621	$1,962,320	$38,080.30	Refinance
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	0.2%	NCCB	NCB	$2,250,000	$2,250,000	$2,250,000	$22,277.23	Refinance
Loan		51.00	Coachella Valley Storage	0.2%	WFB	WFB	$2,000,000	$2,000,000	$2,000,000	$36.21	Refinance
Loan		52.00	Park Terrace Arms Corp.	0.2%	NCCB	NCB	$2,000,000	$1,994,841	$1,614,557	$39,114.53	Refinance
Loan		53.00	130 West 16 Owners Inc.	0.2%	NCCB	NCB	$1,750,000	$1,750,000	$1,385,536	$46,052.63	Refinance
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	0.1%	NCCB	NCB	$1,500,000	$1,500,000	$1,500,000	$26,785.71	Refinance
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	0.1%	NCCB	NCB	$1,500,000	$1,493,841	$1,214,718	$37,346.03	Refinance
Loan		56.00	220 Chestnut Street Owners Corp.	0.1%	NCCB	NCB	$1,400,000	$1,396,417	$1,131,755	$39,897.64	Refinance
Loan		57.00	City Centre Apartment Corp.	0.1%	NCCB	NCB	$1,300,000	$1,294,778	$1,057,398	$19,919.66	Refinance

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Sponsor
Loan	5, 10	1.00	350 Bush Street	Gemdale USA Corporation; Vision Real Estate Development, Inc.
Loan	5, 7, 8, 9	2.00	The Alhambra	RM Properties, LLC; Future Land International LLC; Wayne Ratkovich
Loan	5, 9	3.00	Ford Factory	Access Industries
Loan	5, 11	4.00	Newport Corporate Center	Farshid Steve Shokouhi; Brett Michael Lipman
Loan	5	5.00	9201 West Sunset Boulevard	Mani Brothers Real Estate Group
Loan	5, 9, 12	6.00	Central Tower	CIM SMA I Investments, LLC
Loan	10	7.00	Marriott Hanover	Allan V. Rose
Loan	5	8.00	Westin Atlanta Airport	Columbia Sussex Corporation
Loan	5, 6	9.00	ILPT Hawaii Portfolio	Industrial Logistics Properties Trust
Loan	5	10.00	Great Wolf Lodge Southern California	McWhinney Real Estate Services, Inc.; Chad McWhinney; Troy McWhinney; Great Wolf Resorts, Inc.
Loan		11.00	801 Barton Springs	WeWork Companies Inc.
Loan	8	12.00	Millennium Park	Gary Sakwa
Loan		13.00	Cubesmart - Brooklyn	Gerald Sprayregen
Loan	10	14.00	Hilton Garden Inn Las Colinas	Allan V. Rose
Loan		15.00	Regency Gardens Apartment Corp.	N/A
Loan	8	16.00	Gardena Plaza	Rich Development Company
Loan		17.00	Lincoln Square	TM Real Estate Group
Loan		18.00	Shoppes at 41st Street	Belvin Investments LLC
Loan	9	19.00	Revere Plastics	AG Net Lease Realty Fund III, L.P.
Loan	10	20.00	CVS Office	David J. Peck; The David Joseph Peck 1992 Trust; Harry Peck; The Peck Revocable Family Trust
Loan		21.00	Walgreens - St. Paul	Joseph A. Myer III
Loan		22.00	Park Lane North Owners, Inc.	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State	Zenios Michael Zenios
Property		23.01	50 South Liberty
Property		23.02	925 North State
Loan	10, 13	24.00	2650 Camino Del Rio North	Shopoff Realty Investments
Loan		25.00	Elk Grove Crossing	West Valley Properties, Inc.
Loan		26.00	Winter Park Self Storage	Westport Properties, Inc.
Loan		27.00	Wyndham Garden Duluth	Baraka Hotel Group LLC
Loan		28.00	Rancho Viejo	Santokh S. Toor; Arpinder K. Toor; The Santokh and Arpinder Toor 2011 Living Trust
Loan		29.00	McGalliard Mall Shoppes	Daniel Dicillo; Greg Donahue; Streak Investments, LLC
Loan		30.00	Scott Labs - Petaluma	Zachary Stephen Scott; Robert Alexander Scott; Thane LLC
Loan		31.00	South Plaza Vista	George C. Larsen and Margaret A. Larsen, as Trustees of the George & Margaret Larsen Exempt Trust Dated July 11, 2003
Loan		32.00	CLC-EZ Storage Utica	James E. Pierce Revocable Trust; James E. Pierce
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	Stanley Gerlach, Jr.
Loan		34.00	Knights Court	Harmonia Capital USA, Inc.
Loan		35.00	Stonegate Apartments	Alan Stiles
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A
Loan		37.00	800 Wilcrest Drive	Giancarlo Mitterhofer; Wendy Velez
Loan		38.00	Talbot Apartments, Inc.	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A
Loan		41.00	Courtview Owners Corp.	N/A
Loan	14, 15	42.00	Mokena Professional Center	Michael R. Glenn, Jr.; Kathleen D. Strick
Loan		43.00	Alden Properties Tenants Corp.	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A
Loan		45.00	1440 Renaissance Drive	Isaac J. Weiss
Loan	10	46.00	Buda Shops	John M. Shamshoian
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A
Loan		48.00	Boulevard Apartments, Inc.	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A
Loan		51.00	Coachella Valley Storage	Arthur Scott Flaming; Sarita Ann Flaming
Loan		52.00	Park Terrace Arms Corp.	N/A
Loan		53.00	130 West 16 Owners Inc.	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	N/A
Loan		57.00	City Centre Apartment Corp.	N/A

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date
Loan	5, 10	1.00	350 Bush Street	Gemdale USA Corporation; Vision Real Estate Development, Inc.	1	Office	CBD	Fee	N/A
Loan	5, 7, 8, 9	2.00	The Alhambra	Future Land International LLC; Wayne Ratkovich; RM Properties, LLC	1	Office	Suburban	Fee	N/A
Loan	5, 9	3.00	Ford Factory	AIPH Holdings LLC	1	Office	CBD	Fee	N/A
Loan	5, 11	4.00	Newport Corporate Center	Farshid Steve Shokouhi; Brett Michael Lipman	1	Office	Suburban	Fee	N/A
Loan	5	5.00	9201 West Sunset Boulevard	The Daniel Mani Family Trust; The Simon Mani Family Trust; Daniel Mani; Simon Mani	1	Office	Medical	Fee	N/A
Loan	5, 9, 12	6.00	Central Tower	CIM SMA I Investments, LLC	1	Office	CBD	Fee	N/A
Loan	10	7.00	Marriott Hanover	Allan V. Rose	1	Hospitality	Full Service	Fee	N/A
Loan	5	8.00	Westin Atlanta Airport	CSC Holdings, LLC	1	Hospitality	Full Service	Fee	N/A
Loan	5, 6	9.00	ILPT Hawaii Portfolio	Industrial Logistics Properties Trust	186	Various	Various	Fee	N/A
Loan	5	10.00	Great Wolf Lodge Southern California	McWhinney Holding Company, LLLP	1	Hospitality	Full Service	Fee	N/A
Loan		11.00	801 Barton Springs	ARK Master Fund LP; ARK Master Fund AIV 1 LP	1	Office	CBD	Fee	N/A
Loan	8	12.00	Millennium Park	Gary Sakwa	1	Retail	Anchored	Fee	N/A
Loan		13.00	Cubesmart - Brooklyn	Gerald Sprayregen	1	Self Storage	Self Storage	Fee	N/A
Loan	10	14.00	Hilton Garden Inn Las Colinas	Allan V. Rose	1	Hospitality	Full Service	Fee	N/A
Loan		15.00	Regency Gardens Apartment Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	8	16.00	Gardena Plaza	Joseph W. Rich	1	Retail	Anchored	Fee	N/A
Loan		17.00	Lincoln Square	Carlos Alcaraz; Matthew Pellar	1	Office	Suburban	Fee	N/A
Loan		18.00	Shoppes at 41st Street	Adriana Carolina Montani Puche	1	Retail	Unanchored	Fee	N/A
Loan	9	19.00	Revere Plastics	AG Net Lease III Corp.; AG Net Lease III (SO) Corp.	1	Industrial	Manufacturing	Fee	N/A
Loan	10	20.00	CVS Office	David J. Peck; The David Joseph Peck 1992 Trust; Harry Peck; The Peck Revocable Family Trust	1	Office	Suburban	Fee	N/A
Loan		21.00	Walgreens - St. Paul	Joseph A. Myer III; The Joseph A. Myer III and Anne H. Myer Trust	1	Retail	Single Tenant	Fee	N/A
Loan		22.00	Park Lane North Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State	Zenios Michael Zenios	2
Property		23.01	50 South Liberty			Mixed Use	Office/Retail	Fee	N/A
Property		23.02	925 North State			Mixed Use	Office/Retail	Fee	N/A
Loan	10, 13	24.00	2650 Camino Del Rio North	Shopoff Commercial Growth & Income Fund II, L.P.; Shopoff Commercial Growth & Income Fund III, L.P.	1	Office	Suburban	Fee	N/A
Loan		25.00	Elk Grove Crossing	Brian Fox	1	Retail	Anchored	Fee	N/A
Loan		26.00	Winter Park Self Storage	The Drew and Jaime Hoeven Family Trust	1	Self Storage	Self Storage	Fee	N/A
Loan		27.00	Wyndham Garden Duluth	Thakor Patel; Minaxi Patel; Romi Patel	1	Hospitality	Select Service	Fee	N/A
Loan		28.00	Rancho Viejo	Santokh S. Toor; Arpinder K. Toor; The Santokh and Arpinder Toor 2011 Living Trust	1	Retail	Anchored	Fee	N/A
Loan		29.00	McGalliard Mall Shoppes	Daniel Dicillo; Greg Donahue; Streak Investments, LLC	1	Retail	Unanchored	Fee	N/A
Loan		30.00	Scott Labs - Petaluma	Zachary Stephen Scott; Robert Alexander Scott	1	Industrial	Warehouse	Fee	N/A
Loan		31.00	South Plaza Vista	George C. Larsen and Margaret A. Larsen, as Trustees of the George & Margaret Larsen Exempt Trust Dated July 11, 2003	1	Retail	Anchored	Fee	N/A
Loan		32.00	CLC-EZ Storage Utica	Lawrence Charles Kaplan; George W. Thacker, III; Richard Schontz	1	Self Storage	Self Storage	Fee	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	Stanley Gerlach, Jr.	1	Mixed Use	Retail/Office	Fee	N/A
Loan		34.00	Knights Court	Harmonia Capital USA, Inc.	1	Retail	Unanchored	Fee	N/A
Loan		35.00	Stonegate Apartments	Alan Stiles	1	Multifamily	Garden	Fee	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		37.00	800 Wilcrest Drive	Giancarlo Mitterhofer; Wendy M. Velez	1	Office	Suburban	Fee	N/A
Loan		38.00	Talbot Apartments, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		41.00	Courtview Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	14, 15	42.00	Mokena Professional Center	Michael R. Glenn, Jr.; Kathleen D. Strick	1	Office	Suburban	Fee	N/A
Loan		43.00	Alden Properties Tenants Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		45.00	1440 Renaissance Drive	Isaac J. Weiss	1	Office	Suburban	Fee	N/A
Loan	10	46.00	Buda Shops	John M. Shamshoian	1	Retail	Shadow Anchored	Fee	N/A
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		48.00	Boulevard Apartments, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		51.00	Coachella Valley Storage	Arthur Scott Flaming; Sarita Ann Flaming; The Flaming Family Trust Dated May 23, 2006	1	Self Storage	Self Storage	Fee	N/A
Loan		52.00	Park Terrace Arms Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		53.00	130 West 16 Owners Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		57.00	City Centre Apartment Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Hotel Franchise Agreement Expiration Date	Address	City	County	State	Zip Code	Year Built	Year Renovated
Loan	5, 10	1.00	350 Bush Street	N/A	350 Bush Street	San Francisco	San Francisco	CA	94104	2018	N/A
Loan	5, 7, 8, 9	2.00	The Alhambra	N/A	1000 South Fremont Avenue; 1127-1131 South Fremont Avenue	Alhambra	Los Angeles	CA	91803	1927	2015
Loan	5, 9	3.00	Ford Factory	N/A	777 South Santa Fe Avenue	Los Angeles	Los Angeles	CA	90021	1912	2019
Loan	5, 11	4.00	Newport Corporate Center	N/A	3617, 3650 and 3655 131st Avenue Southeast; 3625 132nd Avenue Southeast; 12920 Southeast 38th Street	Bellevue	King	WA	98006	1988-2010	2019
Loan	5	5.00	9201 West Sunset Boulevard	N/A	9201 West Sunset Boulevard	West Hollywood	Los Angeles	CA	90069	1963	2012
Loan	5, 9, 12	6.00	Central Tower	N/A	30, 32, 34 Third Street; 701, 703, 705 Market Street	San Francisco	San Francisco	CA	94103	1898/1908	2015-2018
Loan	10	7.00	Marriott Hanover	3/28/2039	1401 Route 10 East	Whippany	Morris	NJ	07981	1986	2019
Loan	5	8.00	Westin Atlanta Airport	3/31/2037	4736 Best Road	College Park	Clayton	GA	30337	1982	2008
Loan	5, 6	9.00	ILPT Hawaii Portfolio	N/A	Various	Honolulu	Honolulu	HI	Various	Various	N/A
Loan	5	10.00	Great Wolf Lodge Southern California	2/16/2041	12681 Harbor Boulevard	Garden Grove	Orange	CA	92840	2016	N/A
Loan		11.00	801 Barton Springs	N/A	801 Barton Springs Road	Austin	Travis	TX	78704	2018	N/A
Loan	8	12.00	Millennium Park	N/A	13110-13400 Middlebelt Road; 13550 Middlebelt Road; 28511-28551 Schoolcraft Road	Livonia	Wayne	MI	48150	2000	2019
Loan		13.00	Cubesmart - Brooklyn	N/A	2207 Albemarle Road	Brooklyn	Kings	NY	11226	1930	1998
Loan	10	14.00	Hilton Garden Inn Las Colinas	4/30/2034	7516 Las Colinas Boulevard	Irving	Dallas	TX	75063	1996	2017
Loan		15.00	Regency Gardens Apartment Corp.	N/A	141-24 78th Avenue, 141-48 78th Road, & 141-02 79th Avenue	Kew Gardens Hills	Queens	NY	11367	1938	1999
Loan	8	16.00	Gardena Plaza	N/A	15505-15519 South Normandie Avenue	Gardena	Los Angeles	CA	90247	1959	2017
Loan		17.00	Lincoln Square	N/A	18405, 18425 and 18441 Northwest 2nd Avenue	Miami	Miami Gardens	FL	33169	1980	2016
Loan		18.00	Shoppes at 41st Street	N/A	10355-10405 Northwest 41st Street	Doral	Miami-Dade	FL	33178	2000	N/A
Loan	9	19.00	Revere Plastics	N/A	401 East Elm Street	Clyde	Sandusky	OH	43410	1987	N/A
Loan	10	20.00	CVS Office	N/A	1451 Center Crossing Road	Las Vegas	Clark	NV	89144	2004	2019
Loan		21.00	Walgreens - St. Paul	N/A	2099 Ford Parkway	Saint Paul	Ramsey	MN	55116	2011	N/A
Loan		22.00	Park Lane North Owners, Inc.	N/A	118-17 Union Turnpike	Forest Hills	Queens	NY	11375	1973	2009
Loan	6, 7	23.00	50 South Liberty & 925 North State
Property		23.01	50 South Liberty	N/A	50 South Liberty Street	Powell	Delaware	OH	43065	2006	N/A
Property		23.02	925 North State	N/A	925 North State Street	Westerville	Delaware	OH	43082	2000	N/A
Loan	10, 13	24.00	2650 Camino Del Rio North	N/A	2650 Camino Del Rio North	San Diego	San Diego	CA	92108	1983	N/A
Loan		25.00	Elk Grove Crossing	N/A	8694-8698 Elk Grove Boulevard	Elk Grove	Sacramento	CA	95624	1993	N/A
Loan		26.00	Winter Park Self Storage	N/A	7112 (AKA 7000) Aloma Avenue	Winter Park	Orange	FL	32792	2000	N/A
Loan		27.00	Wyndham Garden Duluth	7/14/2031	1948 Day Drive	Duluth	Gwinnett	GA	30096	1985	2016-2017
Loan		28.00	Rancho Viejo	N/A	5103 and 5203 West Walnut Avenue	Visalia	Tulare	CA	93277	1998	N/A
Loan		29.00	McGalliard Mall Shoppes	N/A	700-840 East McGalliard Road	Muncie	Delaware	IN	47303	1982	2007
Loan		30.00	Scott Labs - Petaluma	N/A	1480 Cader Lane	Petaluma	Sonoma County	CA	94954	2016	N/A
Loan		31.00	South Plaza Vista	N/A	493 North Highway 90 Bypass	Sierra Vista	Cochise	AZ	85635	1994	2018
Loan		32.00	CLC-EZ Storage Utica	N/A	12700 East Utica Park Boulevard	Utica	Macomb	MI	48315	2005	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	N/A	104 North Avenue 56; 124 North Avenue 55; 115 (1/2) North Avenue 55	Los Angeles	Los Angeles	CA	90042	1923	2017
Loan		34.00	Knights Court	N/A	7746 Highway 6	Missouri City	Fort Bend	TX	77459	2008-2014	N/A
Loan		35.00	Stonegate Apartments	N/A	402 Willow Street	Hallsville	Harrison	TX	75650	2013-2016	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	86-10 151st Avenue	Howard Beach	Queens	NY	11414	1964	2001
Loan		37.00	800 Wilcrest Drive	N/A	800 Wilcrest Drive	Houston	Harris	TX	77042	1982	2015-2018
Loan		38.00	Talbot Apartments, Inc.	N/A	83-52/64/74 Talbot Street	Kew Gardens	Queens	NY	11415	1924	1997
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	106-15 Queens Boulevard	Forest Hills	Queens	NY	11375	1942	2004
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	20 Cliff Street	Staten Island	Richmond	NY	10305	1966	2000
Loan		41.00	Courtview Owners Corp.	N/A	123-35 82nd Road	Kew Gardens	Queens	NY	11415	1948	2016
Loan	14, 15	42.00	Mokena Professional Center	N/A	18927 Hickory Creek Drive	Mokena	Will	IL	60448	2004	N/A
Loan		43.00	Alden Properties Tenants Corp.	N/A	284 a/k/a 300 North Broadway	Yonkers	Westchester	NY	10701	1952	1998
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	320 North Church Street	Olathe	Johnson	KS	66061	1968	2010
Loan		45.00	1440 Renaissance Drive	N/A	1440 Renaissance Drive	Park Ridge	Cook	IL	60068	1970	2013
Loan	10	46.00	Buda Shops	N/A	15550 IH-35 South	Buda	Hays	TX	78610	2018	N/A
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	1355-95 Broadway	Hewlett	Nassau	NY	11557	1948	2016
Loan		48.00	Boulevard Apartments, Inc.	N/A	103-26/30 68th Avenue	Forest Hills	Queens	NY	11375	1949	1999
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A	1261 LaVista Road NE	Atlanta	Dekalb	GA	30324	1966	1999
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	201 West 89th Street	New York	New York	NY	10024	1924	2011
Loan		51.00	Coachella Valley Storage	N/A	46148 Marilyn Street	Indio	Riverside	CA	92201	1980	2004
Loan		52.00	Park Terrace Arms Corp.	N/A	90 Park Terrace East	New York	New York	NY	10034	1948	2003
Loan		53.00	130 West 16 Owners Inc.	N/A	130 West 16th Street	New York	New York	NY	10011	1923	1988
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	836-840 Palisade Avenue	Yonkers	Westchester	NY	10703	1958	2004
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	111-117 West 96th Street	New York	New York	NY	10025	1889	1993
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	220 Chestnut Street	Port Chester	Westchester	NY	10573	1973	2006
Loan		57.00	City Centre Apartment Corp.	N/A	156-168 Centre Avenue	New Rochelle	Westchester	NY	10805	1964	2006

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Size	Units of Measure	Occupancy Rate⁽²⁾	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate⁽³⁾	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate
Loan	5, 10	1.00	350 Bush Street	387,599	SF	99.0%	4/22/2019	$522,000,000	8/1/2019	3.91216216%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5, 7, 8, 9	2.00	The Alhambra	931,891	SF	89.6%	4/23/2019	$230,500,000	2/6/2019	4.2200%	0.02388%	0.00250%	0.01250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5, 9	3.00	Ford Factory	257,028	SF	100.0%	5/1/2019	$237,000,000	3/1/2019	4.5200%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5, 11	4.00	Newport Corporate Center	998,284	SF	99.3%	3/25/2019	$476,000,000	3/14/2019	3.54323171%	0.01263%	0.00250%	0.00125%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5	5.00	9201 West Sunset Boulevard	166,599	SF	92.8%	3/31/2019	$209,000,000	2/12/2019	4.4450%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5, 9, 12	6.00	Central Tower	164,848	SF	98.5%	2/20/2019	$186,300,000	2/26/2019	4.0600%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	10	7.00	Marriott Hanover	353	Rooms	72.0%	2/28/2019	$103,300,000	2/25/2020	4.8500%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5	8.00	Westin Atlanta Airport	500	Rooms	86.0%	3/31/2019	$87,500,000	3/1/2019	4.6200%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	5, 6	9.00	ILPT Hawaii Portfolio	9,591,512	SF	100.0%	12/13/2018	$1,439,117,000	Various	4.3100%	0.01263%	0.00250%	0.00000%	0.00125%	0.00693%	0.00120%	0.00025%
Loan	5	10.00	Great Wolf Lodge Southern California	603	Rooms	80.8%	1/31/2019	$302,900,000	11/28/2018	5.2533%	0.01388%	0.00250%	0.00000%	0.00250%	0.00693%	0.00120%	0.00025%
Loan		11.00	801 Barton Springs	89,577	SF	100.0%	5/1/2019	$63,200,000	3/25/2019	4.0150%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	8	12.00	Millennium Park	163,887	SF	100.0%	4/25/2019	$34,000,000	2/13/2019	4.7000%	0.04138%	0.00250%	0.03000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		13.00	Cubesmart - Brooklyn	88,702	SF	86.3%	3/28/2019	$33,780,000	3/9/2019	4.4780%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	10	14.00	Hilton Garden Inn Las Colinas	173	Rooms	67.1%	2/28/2019	$31,600,000	2/27/2020	4.9000%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		15.00	Regency Gardens Apartment Corp.	544	Units	95.3%	3/21/2019	$151,400,000	3/21/2019	3.9000%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	8	16.00	Gardena Plaza	53,296	SF	100.0%	2/28/2019	$19,750,000	3/7/2019	4.7500%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		17.00	Lincoln Square	116,264	SF	94.7%	4/1/2019	$17,900,000	2/21/2019	4.8300%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		18.00	Shoppes at 41st Street	30,886	SF	95.2%	4/1/2019	$18,500,000	3/17/2019	5.0000%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	9	19.00	Revere Plastics	309,760	SF	100.0%	5/1/2019	$17,440,000	2/22/2019	4.4100%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	10	20.00	CVS Office	58,950	SF	100.0%	5/1/2019	$19,900,000	5/1/2020	4.4200%	0.04388%	0.00250%	0.03250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		21.00	Walgreens - St. Paul	15,632	SF	100.0%	5/1/2019	$16,100,000	3/13/2019	4.3400%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		22.00	Park Lane North Owners, Inc.	197	Units	95.0%	1/24/2019	$74,420,000	1/24/2019	4.1900%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	6, 7	23.00	50 South Liberty & 925 North State	75,565	SF	97.9%		$12,690,000		4.9500%	0.07138%	0.00250%	0.06000%	0.00000%	0.00693%	0.00120%	0.00025%
Property		23.01	50 South Liberty	39,280	SF	100.0%	3/19/2019	$6,910,000	1/18/2019
Property		23.02	925 North State	36,285	SF	95.7%	4/10/2019	$5,780,000	1/18/2019
Loan	10, 13	24.00	2650 Camino Del Rio North	70,043	SF	81.4%	4/1/2019	$13,400,000	6/1/2019	4.8100%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		25.00	Elk Grove Crossing	39,031	SF	95.5%	1/31/2019	$12,500,000	1/28/2019	4.6900%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		26.00	Winter Park Self Storage	89,650	SF	79.1%	3/7/2019	$12,500,000	2/14/2019	4.5570%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		27.00	Wyndham Garden Duluth	129	Rooms	72.9%	12/31/2018	$10,900,000	10/23/2018	5.7000%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		28.00	Rancho Viejo	72,351	SF	96.4%	3/26/2019	$10,800,000	12/12/2018	4.5300%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		29.00	McGalliard Mall Shoppes	59,292	SF	94.9%	3/12/2019	$10,400,000	3/2/2019	4.7800%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		30.00	Scott Labs - Petaluma	85,354	SF	100.0%	5/1/2019	$14,000,000	2/25/2019	4.6100%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		31.00	South Plaza Vista	82,790	SF	100.0%	1/25/2019	$10,020,000	1/4/2019	5.2200%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		32.00	CLC-EZ Storage Utica	58,590	SF	91.2%	2/23/2019	$9,100,000	3/15/2019	4.6250%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	17,466	SF	100.0%	4/24/2019	$10,750,000	3/13/2019	4.7600%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		34.00	Knights Court	40,882	SF	87.7%	3/1/2019	$10,320,000	1/31/2019	4.9500%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		35.00	Stonegate Apartments	81	Units	96.3%	2/22/2019	$8,500,000	2/8/2019	5.0800%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		36.00	Greenwood Arms Cooperative Corp.	160	Units	96.0%	12/12/2018	$35,800,000	12/12/2018	3.8700%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		37.00	800 Wilcrest Drive	65,564	SF	97.9%	2/4/2019	$7,500,000	12/27/2018	4.9200%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		38.00	Talbot Apartments, Inc.	129	Units	94.9%	3/13/2019	$31,650,000	3/13/2019	4.0400%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		39.00	Queens Boulevard Tenants Corp.	125	Units	94.0%	1/15/2019	$53,900,000	1/15/2019	4.3200%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		40.00	Sea Cliff Towers Owners Corp.	115	Units	94.0%	12/4/2018	$36,430,000	12/4/2018	4.3000%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		41.00	Courtview Owners Corp.	127	Units	95.2%	12/5/2018	$50,390,000	12/5/2018	4.3400%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	14, 15	42.00	Mokena Professional Center	49,380	SF	100.0%	3/28/2019	$6,410,000	3/8/2019	4.7000%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		43.00	Alden Properties Tenants Corp.	74	Units	95.2%	2/9/2019	$12,600,000	2/9/2019	4.0600%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	258	Units	94.2%	1/7/2019	$19,820,000	1/7/2019	4.3400%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		45.00	1440 Renaissance Drive	57,434	SF	98.9%	4/1/2019	$5,560,000	2/27/2019	4.5300%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	10	46.00	Buda Shops	11,780	SF	100.0%	4/17/2019	$5,700,000	9/1/2019	4.8950%	0.01388%	0.00250%	0.00250%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		47.00	Hewlett Park Apartment Owners, Inc.	68	Units	94.0%	4/5/2019	$15,250,000	4/5/2019	3.9200%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		48.00	Boulevard Apartments, Inc.	84	Units	95.1%	3/13/2019	$25,840,000	3/13/2019	3.9500%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		49.00	The 1261 LaVista Cooperative, Inc.	70	Units	92.0%	2/19/2019	$10,360,000	2/19/2019	4.4300%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	101	Units	94.9%	1/4/2019	$148,300,000	1/4/2019	4.3400%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		51.00	Coachella Valley Storage	55,238	SF	92.3%	4/3/2019	$4,600,000	3/4/2019	4.7500%	0.09138%	0.00250%	0.08000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		52.00	Park Terrace Arms Corp.	51	Units	95.0%	12/17/2018	$21,600,000	12/17/2018	4.3700%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		53.00	130 West 16 Owners Inc.	38	Units	95.0%	3/6/2019	$40,225,000	3/6/2019	3.8300%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	56	Units	95.0%	2/8/2019	$9,900,000	2/8/2019	4.4400%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	40	Units	95.0%	12/3/2018	$32,650,000	12/3/2018	4.4800%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		56.00	220 Chestnut Street Owners Corp.	35	Units	92.0%	2/13/2019	$5,590,000	2/13/2019	4.4100%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%
Loan		57.00	City Centre Apartment Corp.	65	Units	93.0%	11/8/2018	$9,190,000	11/8/2018	4.6100%	0.08888%	0.08000%	0.00000%	0.00000%	0.00693%	0.00120%	0.00025%

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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	ARD Loan Final Maturity Date
Loan	5, 10	1.00	350 Bush Street	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/22/2019	6/11/2019	N/A	5/11/2029	N/A
Loan	5, 7, 8, 9	2.00	The Alhambra	0.00050%	Actual/360	0	No	120	120	120	120	0	0	5/1/2019	6/11/2019	N/A	5/11/2029	N/A
Loan	5, 9	3.00	Ford Factory	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/29/2019	5/1/2019	N/A	4/1/2029	N/A
Loan	5, 11	4.00	Newport Corporate Center	0.00050%	Actual/360	0	Yes	120	120	120	120	0	0	4/10/2019	6/6/2019	N/A	5/6/2029	10/6/2030
Loan	5	5.00	9201 West Sunset Boulevard	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/17/2019	6/5/2019	N/A	5/1/2029	N/A
Loan	5, 9, 12	6.00	Central Tower	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/26/2019	6/6/2019	N/A	5/6/2029	N/A
Loan	10	7.00	Marriott Hanover	0.00050%	Actual/360	1	No	120	119	60	59	360	360	3/28/2019	5/11/2019	5/11/2024	4/11/2029	N/A
Loan	5	8.00	Westin Atlanta Airport	0.00050%	Actual/360	1	No	120	119	0	0	360	359	3/8/2019	5/1/2019	N/A	4/1/2029	N/A
Loan	5, 6	9.00	ILPT Hawaii Portfolio	0.00050%	Actual/360	3	No	120	117	120	117	0	0	1/29/2019	3/7/2019	N/A	2/7/2029	N/A
Loan	5	10.00	Great Wolf Lodge Southern California	0.00050%	Actual/360	2	No	120	118	120	118	0	0	3/11/2019	4/11/2019	N/A	3/11/2029	N/A
Loan		11.00	801 Barton Springs	0.00050%	Actual/360	0	No	60	60	60	60	0	0	4/18/2019	6/1/2019	N/A	5/1/2024	N/A
Loan	8	12.00	Millennium Park	0.00050%	Actual/360	1	No	120	119	24	23	360	360	4/4/2019	5/11/2019	5/11/2021	4/11/2029	N/A
Loan		13.00	Cubesmart - Brooklyn	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/15/2019	6/1/2019	N/A	5/1/2029	N/A
Loan	10	14.00	Hilton Garden Inn Las Colinas	0.00050%	Actual/360	0	No	120	120	36	36	360	360	4/17/2019	6/11/2019	6/11/2022	5/11/2029	N/A
Loan		15.00	Regency Gardens Apartment Corp.	0.00050%	Actual/360	0	No	120	120	0	0	360	360	4/25/2019	6/1/2019	N/A	5/1/2029	N/A
Loan	8	16.00	Gardena Plaza	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/18/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		17.00	Lincoln Square	0.00050%	Actual/360	0	No	120	120	24	24	360	360	4/26/2019	6/1/2019	6/1/2021	5/1/2029	N/A
Loan		18.00	Shoppes at 41st Street	0.00050%	Actual/360	0	No	120	120	36	36	360	360	5/1/2019	6/1/2019	6/1/2022	5/1/2029	N/A
Loan	9	19.00	Revere Plastics	0.00050%	Actual/360	1	No	120	119	60	59	360	360	3/15/2019	5/1/2019	5/1/2024	4/1/2029	N/A
Loan	10	20.00	CVS Office	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/29/2019	5/11/2019	N/A	4/11/2029	N/A
Loan		21.00	Walgreens - St. Paul	0.00050%	Actual/360	0	No	120	120	0	0	360	360	4/25/2019	6/11/2019	N/A	5/11/2029	N/A
Loan		22.00	Park Lane North Owners, Inc.	0.00050%	Actual/360	2	No	120	118	0	0	360	358	2/26/2019	4/1/2019	N/A	3/1/2029	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State	0.00050%	Actual/360	0	No	120	120	0	0	360	360	4/16/2019	6/11/2019	N/A	5/11/2029	N/A
Property		23.01	50 South Liberty
Property		23.02	925 North State
Loan	10, 13	24.00	2650 Camino Del Rio North	0.00050%	Actual/360	0	No	120	120	36	36	360	360	4/5/2019	6/1/2019	6/1/2022	5/1/2029	N/A
Loan		25.00	Elk Grove Crossing	0.00050%	Actual/360	2	No	120	118	120	118	0	0	2/28/2019	4/1/2019	N/A	3/1/2029	N/A
Loan		26.00	Winter Park Self Storage	0.00050%	Actual/360	1	No	120	119	84	83	360	360	3/13/2019	5/1/2019	5/1/2026	4/1/2029	N/A
Loan		27.00	Wyndham Garden Duluth	0.00050%	Actual/360	0	No	120	120	0	0	300	300	4/25/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		28.00	Rancho Viejo	0.00050%	Actual/360	0	No	120	120	0	0	360	360	4/25/2019	6/11/2019	N/A	5/11/2029	N/A
Loan		29.00	McGalliard Mall Shoppes	0.00050%	Actual/360	1	No	120	119	0	0	360	359	3/29/2019	5/1/2019	N/A	4/1/2029	N/A
Loan		30.00	Scott Labs - Petaluma	0.00050%	Actual/360	0	No	120	120	0	0	300	300	4/16/2019	6/11/2019	N/A	5/11/2029	N/A
Loan		31.00	South Plaza Vista	0.00050%	Actual/360	1	No	120	119	0	0	360	359	3/12/2019	5/11/2019	N/A	4/11/2029	N/A
Loan		32.00	CLC-EZ Storage Utica	0.00050%	Actual/360	0	No	120	120	60	60	360	360	4/12/2019	6/11/2019	6/11/2024	5/11/2029	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/30/2019	6/11/2019	N/A	5/11/2029	N/A
Loan		34.00	Knights Court	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/2/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		35.00	Stonegate Apartments	0.00050%	Actual/360	1	No	120	119	36	35	360	360	3/6/2019	5/1/2019	5/1/2022	4/1/2029	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	0.00050%	Actual/360	1	No	120	119	0	0	480	479	3/29/2019	5/1/2019	N/A	4/1/2029	N/A
Loan		37.00	800 Wilcrest Drive	0.00050%	Actual/360	1	No	120	119	24	23	360	360	3/20/2019	5/1/2019	5/1/2021	4/1/2029	N/A
Loan		38.00	Talbot Apartments, Inc.	0.00050%	Actual/360	0	No	120	120	0	0	480	480	4/25/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	0.00050%	Actual/360	2	No	120	118	0	0	360	358	2/27/2019	4/1/2019	N/A	3/1/2029	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	0.00050%	Actual/360	2	No	120	118	0	0	360	358	2/28/2019	4/1/2019	N/A	3/1/2029	N/A
Loan		41.00	Courtview Owners Corp.	0.00050%	Actual/360	3	No	120	117	0	0	240	237	1/31/2019	3/1/2019	N/A	2/1/2029	N/A
Loan	14, 15	42.00	Mokena Professional Center	0.00050%	Actual/360	0	No	121	121	13	13	360	360	5/3/2019	6/1/2019	7/1/2020	6/1/2029	N/A
Loan		43.00	Alden Properties Tenants Corp.	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/29/2019	5/1/2019	N/A	4/1/2029	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	0.00050%	Actual/360	1	No	120	119	0	0	240	239	3/28/2019	5/1/2019	N/A	4/1/2029	N/A
Loan		45.00	1440 Renaissance Drive	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/25/2019	6/1/2019	N/A	5/1/2029	N/A
Loan	10	46.00	Buda Shops	0.00050%	Actual/360	0	No	120	120	60	60	360	360	4/17/2019	6/11/2019	6/11/2024	5/11/2029	N/A
Loan		47.00	Hewlett Park Apartment Owners, Inc.	0.00050%	Actual/360	0	No	120	120	0	0	480	480	4/29/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		48.00	Boulevard Apartments, Inc.	0.00050%	Actual/360	0	No	120	120	0	0	480	480	4/24/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	0.00050%	Actual/360	1	No	120	119	0	0	300	299	4/1/2019	5/1/2019	N/A	4/1/2029	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	0.00050%	Actual/360	3	No	120	117	120	117	0	0	1/30/2019	3/1/2019	N/A	2/1/2029	N/A
Loan		51.00	Coachella Valley Storage	0.00050%	Actual/360	0	No	120	120	120	120	0	0	4/15/2019	6/11/2019	N/A	5/11/2029	N/A
Loan		52.00	Park Terrace Arms Corp.	0.00050%	Actual/360	2	No	120	118	0	0	360	358	2/7/2019	4/1/2019	N/A	3/1/2029	N/A
Loan		53.00	130 West 16 Owners Inc.	0.00050%	Actual/360	0	No	120	120	0	0	360	360	4/29/2019	6/1/2019	N/A	5/1/2029	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/19/2019	5/1/2019	N/A	4/1/2029	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	0.00050%	Actual/360	3	No	120	117	0	0	360	357	1/29/2019	3/1/2019	N/A	2/1/2029	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	0.00050%	Actual/360	2	No	120	118	0	0	360	358	3/1/2019	4/1/2019	N/A	3/1/2029	N/A
Loan		57.00	City Centre Apartment Corp.	0.00050%	Actual/360	3	No	120	117	0	0	360	357	1/31/2019	3/1/2019	N/A	2/1/2029	N/A

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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)
Loan	5, 10	1.00	350 Bush Street	$0.00	$330,541.48	$0.00	$3,966,497.76	Hard	In Place	No	N/A	N/A	3.58x	N/A	3.42x	35.4%	35.4%	10
Loan	5, 7, 8, 9	2.00	The Alhambra	$0.00	$356,550.93	$0.00	$4,278,611.16	Hard	In Place	No	N/A	N/A	2.55x	N/A	2.36x	65.1%	65.1%	5
Loan	5, 9	3.00	Ford Factory	$0.00	$362,803.24	$0.00	$4,353,638.88	Hard	Springing	No	N/A	N/A	1.86x	N/A	1.81x	57.0%	57.0%	5
Loan	5, 11	4.00	Newport Corporate Center	$0.00	$220,935.26	$0.00	$2,651,223.12	Hard	Springing	No	N/A	N/A	5.63x	N/A	5.63x	34.5%	34.5%	5
Loan	5	5.00	9201 West Sunset Boulevard	$0.00	$262,892.94	$0.00	$3,154,715.28	Springing	Springing	No	N/A	N/A	1.92x	N/A	1.87x	64.6%	64.6%	0
Loan	5, 9, 12	6.00	Central Tower	$0.00	$218,511.64	$0.00	$2,622,139.68	Hard	Springing	No	N/A	N/A	2.49x	N/A	2.32x	52.6%	52.6%	0
Loan	10	7.00	Marriott Hanover	$316,615.10	$245,868.06	$3,799,381.20	$2,950,416.72	Hard	Springing	No	Group A	2.15x	2.77x	1.85x	2.38x	58.1%	53.5%	0
Loan	5	8.00	Westin Atlanta Airport	$233,797.34	$0.00	$2,805,568.08	$0.00	Hard	Springing	No	N/A	2.37x	N/A	2.07x	N/A	69.1%	56.3%	5
Loan	5, 6	9.00	ILPT Hawaii Portfolio	$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
Loan	5	10.00	Great Wolf Lodge Southern California	$0.00	$177,542.08	$0.00	$2,130,504.96	Soft	Springing	No	N/A	N/A	2.74x	N/A	2.41x	49.5%	49.5%	0
Loan		11.00	801 Barton Springs	$0.00	$117,034.46	$0.00	$1,404,413.52	Hard	In Place	No	N/A	N/A	2.59x	N/A	2.52x	54.6%	54.6%	5
Loan	8	12.00	Millennium Park	$119,286.70	$91,334.49	$1,431,440.40	$1,096,013.88	Springing	Springing	No	N/A	1.58x	2.07x	1.49x	1.95x	67.6%	58.2%	0
Loan		13.00	Cubesmart - Brooklyn	$0.00	$75,669.91	$0.00	$908,038.92	Soft	Springing	No	N/A	N/A	2.14x	N/A	2.12x	59.2%	59.2%	5
Loan	10	14.00	Hilton Garden Inn Las Colinas	$100,838.08	$78,660.88	$1,210,056.96	$943,930.56	Hard	Springing	No	Group A	1.96x	2.51x	1.72x	2.21x	60.1%	53.2%	0
Loan		15.00	Regency Gardens Apartment Corp.	$78,650.67	$0.00	$943,808.04	$0.00	N/A	N/A	No	N/A	6.18x	N/A	6.05x	N/A	11.0%	8.7%	10
Loan	8	16.00	Gardena Plaza	$0.00	$47,156.39	$0.00	$565,876.68	Springing	Springing	No	N/A	N/A	1.89x	N/A	1.79x	59.5%	59.5%	5
Loan		17.00	Lincoln Square	$61,071.71	$47,338.47	$732,860.52	$568,061.64	Soft	Springing	No	N/A	1.77x	2.29x	1.53x	1.98x	64.8%	55.9%	5
Loan		18.00	Shoppes at 41st Street	$61,734.49	$48,582.18	$740,813.88	$582,986.16	Hard	Springing	No	N/A	1.44x	1.83x	1.34x	1.70x	62.2%	55.1%	5
Loan	9	19.00	Revere Plastics	$57,631.64	$42,831.78	$691,579.68	$513,981.36	Hard	In Place	No	N/A	1.76x	2.37x	1.65x	2.22x	65.9%	60.3%	5
Loan	10	20.00	CVS Office	$0.00	$41,079.40	$0.00	$492,952.80	Springing	Springing	No	N/A	N/A	2.50x	N/A	2.49x	55.3%	55.3%	0
Loan		21.00	Walgreens - St. Paul	$50,219.53	$0.00	$602,634.36	$0.00	Hard	Springing	No	N/A	1.59x	N/A	1.59x	N/A	62.7%	50.6%	0
Loan		22.00	Park Lane North Owners, Inc.	$48,843.37	$0.00	$586,120.44	$0.00	N/A	N/A	No	N/A	4.16x	N/A	4.08x	N/A	13.4%	10.8%	10
Loan	6, 7	23.00	50 South Liberty & 925 North State	$50,788.22	$0.00	$609,458.64	$0.00	N/A	N/A	No	N/A	1.69x	N/A	1.62x	N/A	75.0%	61.7%	0
Property		23.01	50 South Liberty
Property		23.02	925 North State
Loan	10, 13	24.00	2650 Camino Del Rio North	$48,850.11	$37,795.24	$586,201.32	$453,542.88	Springing	Springing	No	N/A	1.57x	2.03x	1.37x	1.77x	69.4%	61.3%	5
Loan		25.00	Elk Grove Crossing	$0.00	$32,889.71	$0.00	$394,676.52	Springing	Springing	No	N/A	N/A	2.12x	N/A	1.98x	66.4%	66.4%	5
Loan		26.00	Winter Park Self Storage	$37,873.27	$28,588.05	$454,479.24	$343,056.60	Springing	Springing	No	N/A	1.65x	2.19x	1.62x	2.15x	59.4%	56.6%	5
Loan		27.00	Wyndham Garden Duluth	$45,704.46	$0.00	$548,453.52	$0.00	Springing	Springing	No	N/A	1.91x	N/A	1.73x	N/A	67.0%	51.5%	5
Loan		28.00	Rancho Viejo	$35,948.79	$0.00	$431,385.48	$0.00	Springing	Springing	No	N/A	1.81x	N/A	1.69x	N/A	65.5%	53.1%	0
Loan		29.00	McGalliard Mall Shoppes	$36,642.00	$0.00	$439,704.00	$0.00	Springing	Springing	No	N/A	1.69x	N/A	1.56x	N/A	67.2%	55.1%	5
Loan		30.00	Scott Labs - Petaluma	$38,222.43	$0.00	$458,669.16	$0.00	Springing	Springing	No	N/A	1.89x	N/A	1.82x	N/A	48.6%	35.9%	0
Loan		31.00	South Plaza Vista	$37,148.42	$0.00	$445,781.04	$0.00	Springing	Springing	No	N/A	1.54x	N/A	1.45x	N/A	67.3%	55.9%	0
Loan		32.00	CLC-EZ Storage Utica	$32,673.57	$24,833.41	$392,082.84	$298,000.92	N/A	N/A	No	N/A	1.52x	2.00x	1.50x	1.97x	69.8%	64.1%	0
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	$0.00	$24,934.91	$0.00	$299,218.92	Hard	In Place	No	N/A	N/A	1.95x	N/A	1.88x	57.7%	57.7%	0
Loan		34.00	Knights Court	$0.00	$25,595.63	$0.00	$307,147.56	Springing	Springing	No	N/A	N/A	2.79x	N/A	2.64x	59.3%	59.3%	5
Loan		35.00	Stonegate Apartments	$32,503.29	$25,752.78	$390,039.48	$309,033.36	Springing	Springing	No	N/A	1.42x	1.80x	1.39x	1.76x	70.6%	62.7%	5
Loan		36.00	Greenwood Arms Cooperative Corp.	$24,593.39	$0.00	$295,120.68	$0.00	N/A	N/A	No	N/A	7.53x	N/A	7.38x	N/A	16.7%	14.7%	10
Loan		37.00	800 Wilcrest Drive	$29,921.80	$23,382.81	$359,061.60	$280,593.72	Springing	Springing	No	N/A	2.03x	2.60x	1.79x	2.28x	75.0%	64.9%	5
Loan		38.00	Talbot Apartments, Inc.	$23,123.63	$0.00	$277,483.56	$0.00	N/A	N/A	No	N/A	3.27x	N/A	3.09x	N/A	17.4%	15.4%	10
Loan		39.00	Queens Boulevard Tenants Corp.	$26,042.44	$0.00	$312,509.28	$0.00	N/A	N/A	No	N/A	5.51x	N/A	5.43x	N/A	9.7%	7.8%	10
Loan		40.00	Sea Cliff Towers Owners Corp.	$24,743.57	$0.00	$296,922.84	$0.00	N/A	N/A	No	N/A	6.35x	N/A	6.18x	N/A	13.7%	11.1%	10
Loan		41.00	Courtview Owners Corp.	$28,394.07	$0.00	$340,728.84	$0.00	N/A	N/A	No	N/A	5.35x	N/A	5.23x	N/A	9.0%	5.6%	10
Loan	14, 15	42.00	Mokena Professional Center	$22,820.06	$17,472.69	$273,840.72	$209,672.28	Springing	Springing	No	N/A	1.94x	2.53x	1.76x	2.29x	68.6%	57.6%	5
Loan		43.00	Alden Properties Tenants Corp.	$0.00	$13,721.30	$0.00	$164,655.60	N/A	N/A	No	N/A	N/A	4.89x	N/A	4.75x	31.7%	31.7%	10
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	$24,681.00	$0.00	$296,172.00	$0.00	N/A	N/A	No	N/A	4.40x	N/A	4.18x	N/A	19.9%	12.3%	10
Loan		45.00	1440 Renaissance Drive	$0.00	$13,587.38	$0.00	$163,048.56	Springing	Springing	No	N/A	N/A	3.36x	N/A	2.95x	63.8%	63.8%	5
Loan	10	46.00	Buda Shops	$18,564.80	$14,475.38	$222,777.60	$173,704.56	Springing	Springing	No	N/A	1.65x	2.11x	1.60x	2.06x	61.4%	56.6%	0
Loan		47.00	Hewlett Park Apartment Owners, Inc.	$12,513.20	$0.00	$150,158.40	$0.00	N/A	N/A	No	N/A	5.81x	N/A	5.63x	N/A	19.9%	17.5%	10
Loan		48.00	Boulevard Apartments, Inc.	$11,615.36	$0.00	$139,384.32	$0.00	N/A	N/A	No	N/A	6.71x	N/A	6.58x	N/A	10.8%	9.6%	10
Loan		49.00	The 1261 LaVista Cooperative, Inc.	$14,737.60	$0.00	$176,851.20	$0.00	N/A	N/A	No	N/A	2.87x	N/A	2.71x	N/A	25.7%	18.9%	10
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	$0.00	$8,250.52	$0.00	$99,006.24	N/A	N/A	No	N/A	N/A	53.89x	N/A	53.49x	1.5%	1.5%	10
Loan		51.00	Coachella Valley Storage	$0.00	$8,026.62	$0.00	$96,319.44	Springing	Springing	No	N/A	N/A	3.57x	N/A	3.50x	43.5%	43.5%	0
Loan		52.00	Park Terrace Arms Corp.	$9,979.81	$0.00	$119,757.72	$0.00	N/A	N/A	No	N/A	5.45x	N/A	5.32x	N/A	9.2%	7.5%	10
Loan		53.00	130 West 16 Owners Inc.	$8,184.17	$0.00	$98,210.04	$0.00	N/A	N/A	No	N/A	12.54x	N/A	12.40x	N/A	4.4%	3.4%	10
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	$0.00	$5,627.08	$0.00	$67,524.96	N/A	N/A	No	N/A	N/A	9.26x	N/A	9.03x	15.2%	15.2%	10
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	$7,582.46	$0.00	$90,989.52	$0.00	N/A	N/A	No	N/A	10.67x	N/A	10.52x	N/A	4.6%	3.7%	10
Loan		56.00	220 Chestnut Street Owners Corp.	$7,018.92	$0.00	$84,227.04	$0.00	N/A	N/A	No	N/A	5.47x	N/A	5.23x	N/A	25.0%	20.2%	10
Loan		57.00	City Centre Apartment Corp.	$6,672.15	$0.00	$80,065.80	$0.00	N/A	N/A	No	N/A	6.97x	N/A	6.73x	N/A	14.1%	11.5%	10

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Grace Period to Default
(Days)

Due Date

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

Loan

5, 10

1.00

350 Bush Street

Eleventh

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

N/A

Loan

5, 7, 8, 9

2.00

The Alhambra

Eleventh

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

$19,131,802

$10,648,423

$8,483,379

12/31/2016

5.7%

$21,031,902

$11,378,985

$9,652,918

12/31/2017

Loan

5, 9

3.00

Ford Factory

First

LO(25);DEF(88);O(7)

N/A

Loan

5, 11

4.00

Newport Corporate Center

Sixth

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

$34,279,904

$10,460,300

$23,819,604

12/31/2016

14.5%

$34,718,517

$10,077,187

$24,641,331

12/31/2017

Loan

5.00

9201 West Sunset Boulevard

Fifth

LO(24);DEF(92);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

Loan

5, 9, 12

6.00

Central Tower

Sixth

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

$2,719,236

$2,180,042

$539,194

12/31/2016

0.6%

$7,707,011

$2,507,075

$5,199,935

12/31/2017

Loan

7.00

Marriott Hanover

Eleventh

LO(25);DEF(91);O(4)

$25,926,692

$19,243,649

$6,683,043

12/31/2017

11.1%

$27,029,798

$19,730,754

$7,299,044

12/31/2018

Loan

8.00

Westin Atlanta Airport

First

LO(25);DEF(90);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

Loan

5, 6

9.00

ILPT Hawaii Portfolio

Seventh

LO(27);DEF/YM1(86);O(7)

$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

Loan

10.00

Great Wolf Lodge Southern California

Eleventh

LO(26);DEF(87);O(7)

$73,181,700

$56,397,508

$16,784,192

12/31/2017

11.2%

$83,918,394

$62,245,360

$21,673,034

12/31/2018

Loan

11.00

801 Barton Springs

First

LO(24);DEF(32);O(4)

N/A

Loan

12.00

Millennium Park

Eleventh

LO(25);DEF(88);O(7)

$2,708,351

$902,846

$1,805,505

12/31/2017

7.9%

$2,756,550

$996,816

$1,759,735

12/31/2018

Loan

13.00

Cubesmart - Brooklyn

First

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

$2,636,082

$898,757

$1,737,325

12/31/2017

8.7%

$2,822,389

$873,450

$1,948,939

12/31/2018

Loan

14.00

Hilton Garden Inn Las Colinas

Eleventh

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

$5,321,595

$4,027,012

$1,294,583

12/31/2017

6.8%

$7,093,798

$4,778,858

$2,314,940

12/31/2018

Loan

15.00

Regency Gardens Apartment Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

16.00

Gardena Plaza

First

LO(24);DEF/YM1(91);O(5)

$901,218

$218,642

$682,576

12/31/2016

5.8%

$687,273

$202,229

$485,044

12/31/2017

Loan

17.00

Lincoln Square

First

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

N/A

$1,602,516

$923,782

$678,734

12/31/2018

Loan

18.00

Shoppes at 41st Street

First

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

$1,385,320

$393,505

$991,815

12/31/2016

8.6%

$1,381,125

$369,416

$1,011,709

12/31/2017

Loan

19.00

Revere Plastics

First

LO(25);DEF/YM1(90);O(5)

N/A

Loan

20.00

CVS Office

Eleventh

LO(25);DEF(91);O(4)

N/A

Loan

21.00

Walgreens - St. Paul

Eleventh

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

N/A

Loan

22.00

Park Lane North Owners, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

6, 7

23.00

50 South Liberty & 925 North State

Eleventh

LO(24);YM1(89);O(7)

$1,516,398

$465,601

$1,050,797

12/31/2017

11.0%

$1,572,681

$525,944

$1,046,737

12/31/2018

Property

23.01

50 South Liberty

$746,374

$204,112

$542,262

12/31/2017

$804,359

$234,549

$569,810

12/31/2018

Property

23.02

925 North State

$770,024

$261,488

$508,535

12/31/2017

$768,321

$291,395

$476,927

12/31/2018

Loan

10, 13

24.00

2650 Camino Del Rio North

First

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

$1,220,625

$561,681

$658,944

12/31/2016

7.1%

$1,373,678

$579,069

$794,609

12/31/2017

Loan

25.00

Elk Grove Crossing

First

LO(26);DEF(87);O(7)

$926,911

$259,398

$667,513

12/31/2016

8.0%

$1,054,217

$297,621

$756,596

12/31/2017

Loan

26.00

Winter Park Self Storage

First

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

$891,702

$266,028

$625,674

12/31/2017

8.4%

$996,328

$290,903

$705,425

12/31/2018

Loan

27.00

Wyndham Garden Duluth

First

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

$2,335,569

$1,278,649

$1,056,920

12/31/2017

14.5%

$2,518,056

$1,463,243

$1,054,813

12/31/2018

Loan

28.00

Rancho Viejo

Eleventh

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

$1,073,261

$341,159

$732,102

12/31/2016

10.4%

$1,091,046

$354,527

$736,519

12/31/2017

Loan

29.00

McGalliard Mall Shoppes

First

LO(25);DEF(91);O(4)

$1,084,245

$350,058

$734,187

12/31/2016

10.5%

$1,101,440

$376,016

$725,424

12/31/2017

Loan

30.00

Scott Labs - Petaluma

Eleventh

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

N/A

Loan

31.00

South Plaza Vista

Eleventh

LO(25);DEF(91);O(4)

N/A

$252,121

$132,221

$119,899

12/31/2018

Loan

32.00

CLC-EZ Storage Utica

Eleventh

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

$813,471

$352,061

$461,410

12/31/2017

7.3%

$858,714

$359,718

$498,996

12/31/2018

Loan

33.00

104 North Avenue 56 and 124 North Avenue 55

Eleventh

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

$272,427

$145,656

$126,771

12/31/2017

2.0%

$529,775

$144,782

$384,993

12/31/2018

Loan

34.00

Knights Court

First

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

$828,647

$227,391

$601,256

12/31/2016

9.8%

$1,060,358

$300,208

$760,150

12/31/2017

Loan

35.00

Stonegate Apartments

First

LO(25);DEF(91);O(4)

$686,220

$124,602

$561,618

12/31/2017

9.4%

$807,658

$194,062

$613,596

12/31/2018

Loan

36.00

Greenwood Arms Cooperative Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

37.00

800 Wilcrest Drive

First

LO(25);DEF(91);O(4)

$1,056,109

$439,265

$616,845

12/31/2016

11.0%

$1,091,348

$421,276

$670,072

12/31/2017

Loan

38.00

Talbot Apartments, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

39.00

Queens Boulevard Tenants Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

40.00

Sea Cliff Towers Owners Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

41.00

Courtview Owners Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

14, 15

42.00

Mokena Professional Center

First

LO(24);DEF(93);O(4)

N/A

Loan

43.00

Alden Properties Tenants Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

44.00

Westerfield Townhouses Cooperative, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

45.00

1440 Renaissance Drive

First

LO(23);YM1(93);O(4)

$827,422

$322,078

$505,344

12/31/2016

14.2%

$851,646

$354,198

$497,448

12/31/2017

Loan

46.00

Buda Shops

Eleventh

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

N/A

Loan

47.00

Hewlett Park Apartment Owners, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

48.00

Boulevard Apartments, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

49.00

The 1261 LaVista Cooperative, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

50.00

201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

51.00

Coachella Valley Storage

Eleventh

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

$378,929

$200,657

$178,272

12/31/2017

8.9%

$457,967

$214,126

$243,841

12/31/2018

Loan

52.00

Park Terrace Arms Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

53.00

130 West 16 Owners Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

54.00

Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

55.00

111-117 West 96th Street Owners, Inc.

First

YM1(113);1%(3);O(4)

N/A

Loan

56.00

220 Chestnut Street Owners Corp.

First

YM1(113);1%(3);O(4)

N/A

Loan

57.00

City Centre Apartment Corp.

First

YM1(113);1%(3);O(4)

N/A

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC
Loan	5, 10	1.00	350 Bush Street	N/A	$12,190,528	$5,287,770	$6,902,758	12/31/2018	3.7%	95.0%	$36,764,325	$10,457,726	$26,306,599	14.2%	$58,140	$1,162,797
Loan	5, 7, 8, 9	2.00	The Alhambra	6.4%	$24,409,301	$10,688,684	$13,720,618	12/31/2018	9.1%	90.0%	$28,316,825	$11,975,737	$16,341,088	10.9%	$232,973	$931,891
Loan	5, 9	3.00	Ford Factory	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$17,663,180	$6,155,726	$11,507,454	8.5%	$64,257	$257,028
Loan	5, 11	4.00	Newport Corporate Center	15.0%	$32,840,915	$9,091,557	$23,749,358	12/31/2018	14.5%	95.3%	$39,917,673	$6,775,774	$33,141,899	20.2%	$149,743	-$149,743
Loan	5	5.00	9201 West Sunset Boulevard	7.3%	$14,391,096	$3,465,148	$10,925,948	12/31/2018	8.1%	100.0%	$15,015,696	$3,316,417	$11,699,279	8.7%	$32,515	$283,913
Loan	5, 9, 12	6.00	Central Tower	5.3%	$12,251,083	$3,156,008	$9,095,076	12/31/2018	9.3%	95.0%	$14,270,330	$4,213,489	$10,056,841	10.3%	$32,970	$646,204
Loan	10	7.00	Marriott Hanover	12.2%	$26,757,713	$19,796,002	$6,961,711	2/28/2019 TTM	11.6%	72.0%	$28,700,976	$20,521,621	$8,179,355	13.6%	$1,148,039	$0
Loan	5	8.00	Westin Atlanta Airport	13.1%	$27,603,941	$18,727,788	$8,876,153	3/31/2019 TTM	14.7%	86.0%	$27,603,941	$18,761,583	$8,842,358	14.6%	$1,104,158	$0
Loan	5, 6	9.00	ILPT Hawaii Portfolio	8.8%	$76,428,806	$18,588,609	$57,840,197	10/31/2018 TTM	8.9%	100.0%	$86,985,222	$18,221,433	$68,763,789	10.6%	$59,078	$498,822
Loan	5	10.00	Great Wolf Lodge Southern California	14.4%	$84,732,839	$62,714,987	$22,017,852	1/31/2019 TTM	14.7%	80.8%	$84,732,839	$62,846,900	$21,885,939	14.6%	$2,640,560	$0
Loan		11.00	801 Barton Springs	N/A	N/A	N/A	N/A	N/A	N/A	97.3%	$4,952,933	$1,315,437	$3,637,496	10.5%	$13,437	$89,578
Loan	8	12.00	Millennium Park	7.7%	$2,756,665	$999,952	$1,756,713	3/31/2019 TTM	7.6%	95.0%	$3,409,642	$1,143,538	$2,266,104	9.9%	$33,856	$98,259
Loan		13.00	Cubesmart - Brooklyn	9.7%	$2,845,232	$888,839	$1,956,393	2/28/2019 TTM	9.8%	87.5%	$2,809,835	$867,604	$1,942,231	9.7%	$13,305	$0
Loan	10	14.00	Hilton Garden Inn Las Colinas	12.2%	$7,081,948	$4,814,886	$2,267,062	2/28/2019 TTM	11.9%	67.1%	$7,093,080	$4,726,619	$2,366,461	12.5%	$283,723	$0
Loan		15.00	Regency Gardens Apartment Corp.	N/A	N/A	N/A	N/A	N/A	N/A	95.3%	$10,902,873	$5,074,261	$5,828,612	35.0%	$113,900	$0
Loan	8	16.00	Gardena Plaza	4.1%	$1,114,601	$181,293	$933,308	12/31/2018	7.9%	95.0%	$1,366,787	$297,818	$1,068,969	9.1%	$13,324	$41,555
Loan		17.00	Lincoln Square	5.9%	$1,683,509	$960,893	$722,616	2/28/2019 TTM	6.2%	94.4%	$2,291,745	$993,547	$1,298,198	11.2%	$23,253	$150,676
Loan		18.00	Shoppes at 41st Street	8.8%	$1,512,875	$361,225	$1,151,650	12/31/2018	10.0%	93.0%	$1,453,834	$389,248	$1,064,586	9.3%	$6,177	$66,318
Loan	9	19.00	Revere Plastics	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,683,585	$464,578	$1,219,007	10.6%	$46,464	$30,976
Loan	10	20.00	CVS Office	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,255,824	$23,816	$1,232,008	11.2%	$5,895	$575
Loan		21.00	Walgreens - St. Paul	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$968,060	$9,681	$958,379	9.5%	$1,563	$0
Loan		22.00	Park Lane North Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$5,099,419	$2,660,252	$2,439,167	24.5%	$49,200	$0
Loan	6, 7	23.00	50 South Liberty & 925 North State	11.0%	$1,534,638	$536,295	$998,343	3/31/2019 TTM	10.5%	95.0%	$1,562,622	$531,263	$1,031,359	10.8%	$25,875	$17,472
Property		23.01	50 South Liberty		$768,705	$243,463	$525,242	3/31/2019 TTM		95.0%	$792,009	$229,184	$562,824		$10,998	$12,411
Property		23.02	925 North State		$765,933	$292,832	$473,101	3/31/2019 TTM		95.0%	$770,614	$302,079	$468,535		$14,877	$5,060
Loan	10, 13	24.00	2650 Camino Del Rio North	8.5%	$1,502,028	$591,423	$910,605	12/31/2018	9.8%	81.1%	$1,515,727	$596,526	$919,201	9.9%	$17,511	$98,356
Loan		25.00	Elk Grove Crossing	9.1%	$1,097,363	$310,830	$786,533	12/31/2018	9.5%	92.0%	$1,171,352	$335,678	$835,675	10.1%	$5,855	$50,193
Loan		26.00	Winter Park Self Storage	9.5%	$1,001,954	$292,755	$709,199	1/31/2019 TTM	9.6%	78.9%	$1,035,563	$284,657	$750,906	10.1%	$13,448	$0
Loan		27.00	Wyndham Garden Duluth	14.4%	$2,540,188	$1,482,412	$1,057,776	2/28/2019 TTM	14.5%	72.9%	$2,540,188	$1,490,810	$1,049,378	14.4%	$101,608	$0
Loan		28.00	Rancho Viejo	10.4%	$1,193,769	$392,309	$801,459	12/31/2018 T-11 Ann.	11.3%	89.8%	$1,203,815	$423,366	$780,449	11.0%	$14,469	$36,174
Loan		29.00	McGalliard Mall Shoppes	10.4%	$1,114,952	$359,408	$755,543	12/31/2018	10.8%	94.1%	$1,106,006	$363,117	$742,888	10.6%	$9,386	$47,292
Loan		30.00	Scott Labs - Petaluma	N/A	$885,475	$132,064	$753,411	12/31/2018	11.1%	95.0%	$1,090,393	$224,017	$866,377	12.7%	$8,535	$21,339
Loan		31.00	South Plaza Vista	1.8%	$345,053	$178,111	$166,942	3/31/2019 TTM	2.5%	92.5%	$850,267	$162,074	$688,193	10.2%	$8,279	$34,011
Loan		32.00	CLC-EZ Storage Utica	7.9%	$868,122	$352,911	$515,211	1/31/2019 TTM	8.1%	90.2%	$889,221	$292,373	$596,848	9.4%	$10,546	$0
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	6.2%	$562,421	$134,006	$428,415	3/31/2019 TTM	6.9%	95.0%	$714,639	$132,041	$582,598	9.4%	$3,493	$17,466
Loan		34.00	Knights Court	12.4%	$1,020,277	$299,125	$721,152	12/31/2018	11.8%	94.6%	$1,277,811	$419,903	$857,908	14.0%	$6,132	$39,656
Loan		35.00	Stonegate Apartments	10.2%	$821,247	$196,448	$624,799	1/31/2019 TTM	10.4%	97.0%	$873,952	$318,869	$555,083	9.3%	$12,000	$0
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	$3,681,400	$1,460,424	$2,220,976	37.0%	$42,300	$0
Loan		37.00	800 Wilcrest Drive	11.9%	$1,171,534	$416,229	$755,305	12/31/2018	13.4%	92.0%	$1,140,465	$411,371	$729,094	13.0%	$15,354	$72,776
Loan		38.00	Talbot Apartments, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	94.9%	$2,179,226	$1,271,126	$908,100	16.5%	$52,000	$0
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	N/A	N/A	N/A	N/A	N/A	94.0%	$3,156,583	$1,433,720	$1,722,863	32.9%	$25,200	$0
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	94.0%	$2,903,152	$1,018,879	$1,884,273	37.8%	$48,800	$0
Loan		41.00	Courtview Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	95.2%	$3,455,261	$1,633,986	$1,821,275	40.4%	$37,600	$0
Loan	14, 15	42.00	Mokena Professional Center	N/A	$902,473	$372,745	$529,728	12/31/2018	12.0%	82.8%	$929,222	$399,155	$530,068	12.0%	$14,750	$34,182
Loan		43.00	Alden Properties Tenants Corp.	N/A	N/A	N/A	N/A	N/A	N/A	95.2%	$1,536,644	$730,677	$805,967	20.1%	$23,600	$0
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	94.2%	$2,569,560	$1,266,291	$1,303,269	33.0%	$64,500	$0
Loan		45.00	1440 Renaissance Drive	14.0%	$923,508	$328,729	$594,779	12/31/2018	16.8%	90.0%	$981,061	$433,426	$547,635	15.4%	$14,218	$51,988
Loan	10	46.00	Buda Shops	N/A	$287,558	$77,272	$210,286	1/31/2019 T-6 Ann.	6.0%	95.0%	$489,350	$121,967	$367,384	10.5%	$1,178	$8,835
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	94.0%	$1,881,786	$1,009,056	$872,730	28.8%	$27,600	$0
Loan		48.00	Boulevard Apartments, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	95.1%	$1,776,485	$841,243	$935,242	33.4%	$18,100	$0
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	92.0%	$1,023,496	$515,831	$507,665	19.0%	$28,000	$0
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	94.9%	$8,250,734	$2,914,976	$5,335,758	237.1%	$40,400	$0
Loan		51.00	Coachella Valley Storage	12.2%	$466,898	$215,047	$251,851	2/28/2019 TTM	12.6%	91.5%	$529,510	$186,058	$343,452	17.2%	$6,214	$0
Loan		52.00	Park Terrace Arms Corp.	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,166,816	$514,385	$652,431	32.7%	$14,850	$0
Loan		53.00	130 West 16 Owners Inc.	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,795,618	$564,338	$1,231,280	70.4%	$13,650	$0
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,092,253	$467,181	$625,072	41.7%	$15,200	$0
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,483,562	$512,264	$971,298	65.0%	$14,000	$0
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	92.0%	$757,896	$296,788	$461,108	33.0%	$21,000	$0
Loan		57.00	City Centre Apartment Corp.	N/A	N/A	N/A	N/A	N/A	N/A	93.0%	$1,062,521	$504,273	$558,248	43.1%	$19,800	$0

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration⁽⁴⁾
Loan	5, 10	1.00	350 Bush Street	$25,085,662	13.6%	Twitch	5/31/2028
Loan	5, 7, 8, 9	2.00	The Alhambra	$15,176,225	10.1%	USC	73,677 SF expiring 08/31/2020; 34,711 SF expiring 02/16/2024; 22,475 SF expiring 03/1/2024; 6,471 SF expiring 09/1/2024
Loan	5, 9	3.00	Ford Factory	$11,186,169	8.3%	WMG Acquisition Corp	4/30/2030
Loan	5, 11	4.00	Newport Corporate Center	$33,141,899	20.2%	T-Mobile	34,949 SF expiring 10/30/2030; 884,052 SF expiring 10/31/2030
Loan	5	5.00	9201 West Sunset Boulevard	$11,382,851	8.4%	HH Sunset - Innovative Dining	9/30/2022
Loan	5, 9, 12	6.00	Central Tower	$9,377,667	9.6%	Unity Technologies	8/31/2025
Loan	10	7.00	Marriott Hanover	$7,031,316	11.7%	N/A	N/A
Loan	5	8.00	Westin Atlanta Airport	$7,738,200	12.8%	N/A	N/A
Loan	5, 6	9.00	ILPT Hawaii Portfolio	$68,205,889	10.5%	Servco Pacific, Inc.	1/31/2064
Loan	5	10.00	Great Wolf Lodge Southern California	$19,245,379	12.8%	N/A	N/A
Loan		11.00	801 Barton Springs	$3,534,481	10.2%	801 Barton Springs Tenant LLC	3/31/2038
Loan	8	12.00	Millennium Park	$2,133,989	9.3%	Bob’s Discount Furniture	5/31/2029
Loan		13.00	Cubesmart - Brooklyn	$1,928,926	9.6%	N/A	N/A
Loan	10	14.00	Hilton Garden Inn Las Colinas	$2,082,738	11.0%	N/A	N/A
Loan		15.00	Regency Gardens Apartment Corp.	$5,714,712	34.3%	N/A	N/A
Loan	8	16.00	Gardena Plaza	$1,014,090	8.6%	99 Cents Only	1/31/2028
Loan		17.00	Lincoln Square	$1,124,269	9.7%	Community Connections for Life Inc.	11,612 SF expiring 5/31/2024; 11,612 SF expiring 3/31/2025
Loan		18.00	Shoppes at 41st Street	$992,091	8.6%	Patagonia Nahuen Restaurant & Market	4/30/2023
Loan	9	19.00	Revere Plastics	$1,141,567	9.9%	Revere Plastics Systems, Inc.	12/31/2038
Loan	10	20.00	CVS Office	$1,225,538	11.1%	Caremark RX, LLC	1/31/2029
Loan		21.00	Walgreens - St. Paul	$956,816	9.5%	Walgreens	4/30/2086
Loan		22.00	Park Lane North Owners, Inc.	$2,389,967	24.0%	N/A	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State	$988,012	10.4%
Property		23.01	50 South Liberty	$539,414		Artina Promotional Products	3/31/2025
Property		23.02	925 North State	$448,598		The Wine Bistro	11/5/2023
Loan	10, 13	24.00	2650 Camino Del Rio North	$803,334	8.6%	First Command	3/31/2023
Loan		25.00	Elk Grove Crossing	$779,627	9.4%	Dollar Tree	6/30/2029
Loan		26.00	Winter Park Self Storage	$737,458	9.9%	N/A	N/A
Loan		27.00	Wyndham Garden Duluth	$947,771	13.0%	N/A	N/A
Loan		28.00	Rancho Viejo	$729,806	10.3%	SaveMart	9/30/2023
Loan		29.00	McGalliard Mall Shoppes	$686,210	9.8%	Party City	4/30/2024
Loan		30.00	Scott Labs - Petaluma	$836,503	12.3%	Scott Laboratories	6/30/2027
Loan		31.00	South Plaza Vista	$645,903	9.6%	Planet Fitness	1/31/2024
Loan		32.00	CLC-EZ Storage Utica	$586,302	9.2%	N/A	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	$561,639	9.1%	Lodge Room HLP	3/31/2034
Loan		34.00	Knights Court	$812,120	13.3%	Alpha Omega Gymnastics - Missouri City	12/31/2025
Loan		35.00	Stonegate Apartments	$543,083	9.1%	N/A	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	$2,178,676	36.3%	N/A	N/A
Loan		37.00	800 Wilcrest Drive	$640,964	11.4%	Brilliant Energy, LLC	8/31/2023
Loan		38.00	Talbot Apartments, Inc.	$856,100	15.6%	N/A	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	$1,697,663	32.4%	N/A	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	$1,835,473	36.8%	N/A	N/A
Loan		41.00	Courtview Owners Corp.	$1,783,675	39.5%	N/A	N/A
Loan	14, 15	42.00	Mokena Professional Center	$481,136	10.9%	Presence Life Connections	11/30/2022
Loan		43.00	Alden Properties Tenants Corp.	$782,367	19.6%	N/A	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	$1,238,769	31.4%	N/A	N/A
Loan		45.00	1440 Renaissance Drive	$481,429	13.6%	XL.Net	12/31/2023
Loan	10	46.00	Buda Shops	$357,371	10.2%	Ulti Mattress	9/30/2024
Loan		47.00	Hewlett Park Apartment Owners, Inc.	$845,130	27.9%	N/A	N/A
Loan		48.00	Boulevard Apartments, Inc.	$917,142	32.8%	N/A	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	$479,665	18.0%	N/A	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	$5,295,358	235.3%	N/A	N/A
Loan		51.00	Coachella Valley Storage	$337,238	16.9%	N/A	N/A
Loan		52.00	Park Terrace Arms Corp.	$637,581	32.0%	N/A	N/A
Loan		53.00	130 West 16 Owners Inc.	$1,217,630	69.6%	N/A	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	$609,872	40.7%	N/A	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	$957,298	64.1%	N/A	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	$440,108	31.5%	N/A	N/A
Loan		57.00	City Centre Apartment Corp.	$538,448	41.6%	N/A	N/A

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration⁽⁴⁾

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

3rd Largest Tenant

Loan

5, 10

1.00

350 Bush Street

185,510

47.9%

Atlassian

9/30/2029

145,215

37.5%

Publicis

Loan

5, 7, 8, 9

2.00

The Alhambra

137,334

14.7%

ELARC

7,771 SF expiring 01/31/2025; 106,677 SF expiring 07/31/2026

114,448

12.3%

CLA - Public Health

Loan

5, 9

3.00

Ford Factory

257,028

100.0%

N/A

Loan

5, 11

4.00

Newport Corporate Center

919,001

92.1%

KLSY/KIXI

3/31/2026

21,175

2.1%

LifeCenter Northwest

Loan

5.00

9201 West Sunset Boulevard

13,258

8.0%

Oncotherapeutics

6/30/2024

11,239

6.7%

Anthony Mills, M.D.

Loan

5, 9, 12

6.00

Central Tower

85,783

52.0%

Maru Group, LLC

3/15/2021

5,338

3.2%

Seven Cities PTE, Ltd.

Loan

7.00

Marriott Hanover

N/A

Loan

8.00

Westin Atlanta Airport

N/A

Loan

5, 6

9.00

ILPT Hawaii Portfolio

537,302

5.6%

Coca-Cola Bottling of Hawaii, LLC

12/31/2022; 7/31/2039

350,869

3.7%

Manheim Remarketing, Inc.

Loan

10.00

Great Wolf Lodge Southern California

N/A

Loan

11.00

801 Barton Springs

89,577

100.0%

N/A

Loan

12.00

Millennium Park

35,040

21.4%

Marshalls

10/31/2020

30,195

18.4%

Michaels

Loan

13.00

Cubesmart - Brooklyn

N/A

Loan

14.00

Hilton Garden Inn Las Colinas

N/A

Loan

15.00

Regency Gardens Apartment Corp.

N/A

Loan

16.00

Gardena Plaza

28,130

52.8%

Blink Fitness

3/31/2033

18,213

34.2%

Western Dental

Loan

17.00

Lincoln Square

23,224

20.0%

St. Anthony’s School of Higher Education

8/31/2023

11,612

10.0%

FL Dept. of Juvenile Justice

Loan

18.00

Shoppes at 41st Street

4,424

14.3%

La Granja Restaurant

8/31/2020

4,164

13.5%

Pizza Hut

Loan

19.00

Revere Plastics

309,760

100.0%

N/A

Loan

20.00

CVS Office

58,950

100.0%

N/A

Loan

21.00

Walgreens - St. Paul

15,632

100.0%

N/A

Loan

22.00

Park Lane North Owners, Inc.

N/A

Loan

6, 7

23.00

50 South Liberty & 925 North State

Property

23.01

50 South Liberty

10,459

26.6%

Health Edge Software, Inc.

6/30/2020

9,569

24.4%

Povita, LLC Liberty Tavern

Property

23.02

925 North State

6,798

18.7%

JRS Wendell’s LLC

6/30/2021

5,438

15.0%

Mount Carmel Health System

Loan

10, 13

24.00

2650 Camino Del Rio North

6,181

8.8%

CIR Law Offices

11/30/2021

5,869

8.4%

IEC US Holdings, Inc. U.S. Colleges

Loan

25.00

Elk Grove Crossing

10,023

25.7%

La Bou

11/30/2021

3,850

9.9%

Moo Moo Tea House

Loan

26.00

Winter Park Self Storage

N/A

Loan

27.00

Wyndham Garden Duluth

N/A

Loan

28.00

Rancho Viejo

47,145

65.2%

Amigos Restaurant

3/16/2024

5,603

7.7%

Brain Balance Center

Loan

29.00

McGalliard Mall Shoppes

12,000

20.2%

DaVita Healthcare

4/30/2024

6,790

11.5%

Buffalo Wild Wings

Loan

30.00

Scott Labs - Petaluma

85,354

100.0%

N/A

Loan

31.00

South Plaza Vista

23,370

28.2%

Bealls Outlet

1/31/2028

20,010

24.2%

Shoe Source

Loan

32.00

CLC-EZ Storage Utica

N/A

Loan

33.00

104 North Avenue 56 and 124 North Avenue 55

8,719

49.9%

Delicias Bakery

6/14/2020

2,150

12.3%

City of Los Angeles

Loan

34.00

Knights Court

14,661

35.9%

Snap Fitness

8/31/2025

7,199

17.6%

Bushi Ban

Loan

35.00

Stonegate Apartments

N/A

Loan

36.00

Greenwood Arms Cooperative Corp.

N/A

Loan

37.00

800 Wilcrest Drive

5,245

8.0%

Spartek Systems

3/30/2024

5,207

7.9%

R Construction Company

Loan

38.00

Talbot Apartments, Inc.

N/A

Loan

39.00

Queens Boulevard Tenants Corp.

N/A

Loan

40.00

Sea Cliff Towers Owners Corp.

N/A

Loan

41.00

Courtview Owners Corp.

N/A

Loan

14, 15

42.00

Mokena Professional Center

18,205

36.9%

IAPMO

5/31/2024

12,000

24.3%

Reinsurance Group of America

Loan

43.00

Alden Properties Tenants Corp.

N/A

Loan

44.00

Westerfield Townhouses Cooperative, Inc.

N/A

Loan

45.00

1440 Renaissance Drive

6,394

11.1%

Logiflex Inc.

2/28/2022

5,745

10.0%

Juniper Center PC

Loan

46.00

Buda Shops

2,285

19.4%

Verizon Wireless

7/31/2028

2,220

18.8%

Deca Dental

Loan

47.00

Hewlett Park Apartment Owners, Inc.

N/A

Loan

48.00

Boulevard Apartments, Inc.

N/A

Loan

49.00

The 1261 LaVista Cooperative, Inc.

N/A

Loan

50.00

201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.

N/A

Loan

51.00

Coachella Valley Storage

N/A

Loan

52.00

Park Terrace Arms Corp.

N/A

Loan

53.00

130 West 16 Owners Inc.

N/A

Loan

54.00

Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.

N/A

Loan

55.00

111-117 West 96th Street Owners, Inc.

N/A

Loan

56.00

220 Chestnut Street Owners Corp.

N/A

Loan

57.00

City Centre Apartment Corp.

N/A

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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
Loan	5, 10	1.00	350 Bush Street	1/31/2029	52,879	13.6%	N/A	N/A	N/A	N/A
Loan	5, 7, 8, 9	2.00	The Alhambra	42,250 SF expiring 11/30/2020; 50,525 SF expiring 12/11/2025; 17,107 SF expiring 3/31/2022	109,882	11.8%	CLA - Health Finance	11/30/2026	68,148	7.3%
Loan	5, 9	3.00	Ford Factory	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 11	4.00	Newport Corporate Center	8/31/2025	20,713	2.1%	Protingent, Inc.	4/30/2021	11,314	1.1%
Loan	5	5.00	9201 West Sunset Boulevard	4/30/2024	10,979	6.6%	Gary Motykie	2/28/2022	7,746	4.6%
Loan	5, 9, 12	6.00	Central Tower	MTM	5,338	3.2%	Pivot Interiors, Inc.	1/31/2022	5,337	3.2%
Loan	10	7.00	Marriott Hanover	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	8.00	Westin Atlanta Airport	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 6	9.00	ILPT Hawaii Portfolio	4/30/2021	337,734	3.5%	Bradley Shopping Center Company	4/22/2033	333,887	3.5%
Loan	5	10.00	Great Wolf Lodge Southern California	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		11.00	801 Barton Springs	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8	12.00	Millennium Park	2/29/2020	21,609	13.2%	PetSmart	5/31/2021	19,235	11.7%
Loan		13.00	Cubesmart - Brooklyn	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	14.00	Hilton Garden Inn Las Colinas	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		15.00	Regency Gardens Apartment Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8	16.00	Gardena Plaza	7/31/2029	5,003	9.4%	UPS Store	1/31/2023	1,110	2.1%
Loan		17.00	Lincoln Square	4/30/2022	10,529	9.1%	Nursing Unlimited	3/31/2024	6,100	5.2%
Loan		18.00	Shoppes at 41st Street	1/5/2021	3,200	10.4%	Doral Wine & Spirits	9/30/2020	2,508	8.1%
Loan	9	19.00	Revere Plastics	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	20.00	CVS Office	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		21.00	Walgreens - St. Paul	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		22.00	Park Lane North Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State
Property		23.01	50 South Liberty	6/30/2022	4,100	10.4%	B Rose Beauty Studios, LLC	1/31/2022	2,877	7.3%
Property		23.02	925 North State	4/30/2021	4,975	13.7%	Physicians Mutual Insurance Co.	7/31/2019	4,643	12.8%
Loan	10, 13	24.00	2650 Camino Del Rio North	4/30/2024	4,258	6.1%	Heritage Tax and Insurance Services	6/30/2020	4,111	5.9%
Loan		25.00	Elk Grove Crossing	4/30/2028	3,002	7.7%	Maly’s Salon Centric	6/30/2022	2,500	6.4%
Loan		26.00	Winter Park Self Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		27.00	Wyndham Garden Duluth	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		28.00	Rancho Viejo	8/31/2024	2,500	3.5%	Mountain Mikes Pizza	12/31/2020	2,400	3.3%
Loan		29.00	McGalliard Mall Shoppes	12/31/2029	6,000	10.1%	Panera Bread	4/30/2022	5,051	8.5%
Loan		30.00	Scott Labs - Petaluma	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31.00	South Plaza Vista	11/30/2028	15,620	18.9%	Julian’s Parkour & Gymnastics	9/15/2026	13,389	16.2%
Loan		32.00	CLC-EZ Storage Utica	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	7/31/2022	2,064	11.8%	Burgerlords 2 LLC	9/30/2023	1,609	9.2%
Loan		34.00	Knights Court	4/30/2020	3,145	7.7%	Dr. Grace Seijo, DOS	12/14/2026	1,878	4.6%
Loan		35.00	Stonegate Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		37.00	800 Wilcrest Drive	6/30/2022	3,941	6.0%	Trelleborg Sealing Solutions Southwest	8/31/2020	3,892	5.9%
Loan		38.00	Talbot Apartments, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41.00	Courtview Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	14, 15	42.00	Mokena Professional Center	2/28/2029	7,911	16.0%	Transamerica Premier Life Insurance	12/31/2020	4,289	8.7%
Loan		43.00	Alden Properties Tenants Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		45.00	1440 Renaissance Drive	2/28/2022	4,952	8.6%	George Zdravkov Inc.	10/31/2020	4,793	8.3%
Loan	10	46.00	Buda Shops	8/31/2028	2,000	17.0%	Buda Vision	2/28/2026	1,655	14.0%
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		48.00	Boulevard Apartments, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		51.00	Coachella Valley Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		52.00	Park Terrace Arms Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		53.00	130 West 16 Owners Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		57.00	City Centre Apartment Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	5th Largest Tenant	5th Largest Tenant Lease Expiration⁽⁴⁾	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves
Loan	5, 10	1.00	350 Bush Street	N/A	N/A	N/A	N/A	$0	$0
Loan	5, 7, 8, 9	2.00	The Alhambra	CLA - Parks & Recreation	11/30/2025	61,364	6.6%	$0	$19,414
Loan	5, 9	3.00	Ford Factory	N/A	N/A	N/A	N/A	$0	$0
Loan	5, 11	4.00	Newport Corporate Center	Mobica US Inc.	5/31/2021	5,763	0.6%	$0	$12,479
Loan	5	5.00	9201 West Sunset Boulevard	David L. Matlock M.D	12/31/2026	7,109	4.3%	$0	$2,947
Loan	5, 9, 12	6.00	Central Tower	Google Inc.	9/30/2021	5,334	3.2%	$0	$0
Loan	10	7.00	Marriott Hanover	N/A	N/A	N/A	N/A	$670,000	$89,192
Loan	5	8.00	Westin Atlanta Airport	N/A	N/A	N/A	N/A	$0	$89,164
Loan	5, 6	9.00	ILPT Hawaii Portfolio	Honolulu Warehouse Co., Ltd.	1/31/2044	298,384	3.1%	$0	$0
Loan	5	10.00	Great Wolf Lodge Southern California	N/A	N/A	N/A	N/A	$0	$0
Loan		11.00	801 Barton Springs	N/A	N/A	N/A	N/A	$0	$0
Loan	8	12.00	Millennium Park	Ulta Salon	9/30/2022	11,144	6.8%	$0	$2,821
Loan		13.00	Cubesmart - Brooklyn	N/A	N/A	N/A	N/A	$0	$1,109
Loan	10	14.00	Hilton Garden Inn Las Colinas	N/A	N/A	N/A	N/A	$0	1/12th of 4% of the revenue for the prior fiscal year (currently $23,606.50 monthly)
Loan		15.00	Regency Gardens Apartment Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan	8	16.00	Gardena Plaza	Rose Nail	1/31/2023	840	1.6%	$195,000	$0
Loan		17.00	Lincoln Square	Delta School of Excellence	12/31/2023	5,386	4.6%	$0	$1,938
Loan		18.00	Shoppes at 41st Street	T-Mobile	2/28/2023	2,000	6.5%	$80,000	$515
Loan	9	19.00	Revere Plastics	N/A	N/A	N/A	N/A	$0	$0
Loan	10	20.00	CVS Office	N/A	N/A	N/A	N/A	$0	$0
Loan		21.00	Walgreens - St. Paul	N/A	N/A	N/A	N/A	$0	$0
Loan		22.00	Park Lane North Owners, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan	6, 7	23.00	50 South Liberty & 925 North State					$0	$2,156
Property		23.01	50 South Liberty	Buckeye Amish Furniture	1/31/2024	2,475	6.3%
Property		23.02	925 North State	Maxtown Family Dental	12/31/2019	2,546	7.0%
Loan	10, 13	24.00	2650 Camino Del Rio North	The Mara Law Firm	4/30/2022	3,954	5.6%	$65,000	$1,459
Loan		25.00	Elk Grove Crossing	Thai Chili	10/31/2023	2,404	6.2%	$0	$488
Loan		26.00	Winter Park Self Storage	N/A	N/A	N/A	N/A	$0	$1,121
Loan		27.00	Wyndham Garden Duluth	N/A	N/A	N/A	N/A	$230,000	$0
Loan		28.00	Rancho Viejo	Tulare County Federal Credit Union	1/31/2024	1,549	2.1%	$265,496	$1,206
Loan		29.00	McGalliard Mall Shoppes	Rent A Center	7/31/2020	4,179	7.0%	$0	$782
Loan		30.00	Scott Labs - Petaluma	N/A	N/A	N/A	N/A	$0	$0
Loan		31.00	South Plaza Vista	ULTA Beauty	10/31/2028	10,401	12.6%	$0	$1,380
Loan		32.00	CLC-EZ Storage Utica	N/A	N/A	N/A	N/A	$0	$879
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	Madicine LLC	MTM	1,217	7.0%	$0	$292
Loan		34.00	Knights Court	Center Stage Gallery	5/31/2022	1,863	4.6%	$0	$681
Loan		35.00	Stonegate Apartments	N/A	N/A	N/A	N/A	$1,000	$1,000
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		37.00	800 Wilcrest Drive	Brillant Energy LLC	8/31/2023	3,558	5.4%	$0	$1,280
Loan		38.00	Talbot Apartments, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		41.00	Courtview Owners Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan	14, 15	42.00	Mokena Professional Center	John E. Hughes & Co.	8/31/2025	2,581	5.2%	$0	$1,229
Loan		43.00	Alden Properties Tenants Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		45.00	1440 Renaissance Drive	Certified Survey	8/31/2024	4,697	8.2%	$0	$1,185
Loan	10	46.00	Buda Shops	Jersey Mike’s	7/31/2028	1,350	11.5%	$0	$147
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		48.00	Boulevard Apartments, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		49.00	The 1261 LaVista Cooperative, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		51.00	Coachella Valley Storage	N/A	N/A	N/A	N/A	$0	$0
Loan		52.00	Park Terrace Arms Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		53.00	130 West 16 Owners Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	N/A	N/A	N/A	$0	$0
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	N/A	N/A	N/A	$0	$0
Loan		57.00	City Centre Apartment Corp.	N/A	N/A	N/A	N/A	$0	$0

A-1-13

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Replacement Reserve Cap	Upfront TI/LC Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax Reserves	Monthly Tax Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	5, 10	1.00	350 Bush Street	$0	$0	$0	$0	$409,996	$205,001	$69,579	$23,192	$0	$6,804,670	$0
Loan	5, 7, 8, 9	2.00	The Alhambra	$698,918	$0	$77,658	$4,000,000	$782,527	$195,631	$72,226	$24,075	$0	$17,899,805	$0
Loan	5, 9	3.00	Ford Factory	$0	$6,565,530	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	5, 11	4.00	Newport Corporate Center	$149,743	$60,072,224	$0	$0	$0	$0	$0	$0	$0	$28,839,693	$0
Loan	5	5.00	9201 West Sunset Boulevard	$0	$1,500,000	$0	$1,000,000	$206,965	$41,393	$0	$0	$0	$0	$0
Loan	5, 9, 12	6.00	Central Tower	$0	$0	$0	$0	$0	$0	$0	$0	$0	$753,839	$0
Loan	10	7.00	Marriott Hanover	$0	$0	$0	$0	$0	$78,973	$0	$0	$0	$14,224,584	$0
Loan	5	8.00	Westin Atlanta Airport	$0	$0	$0	$0	$178,421	$89,211	$0	$0	$0	$3,500,000	$0
Loan	5, 6	9.00	ILPT Hawaii Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	5	10.00	Great Wolf Lodge Southern California	$0	$0	$0	$0	$0	$244,016	$0	$0	$0	$2,000,000	$0
Loan		11.00	801 Barton Springs	$27,000	$0	$0	$179,000	$0	$0	$0	$0	$0	$0	$0
Loan	8	12.00	Millennium Park	$250,000	$250,000	$10,417	$450,000	$101,910	$33,970	$0	$0	$0	$849,720	$0
Loan		13.00	Cubesmart - Brooklyn	$0	$0	$0	$0	$134,661	$22,444	$0	$0	$328,930	$0	$0
Loan	10	14.00	Hilton Garden Inn Las Colinas	$0	$0	$0	$0	$27,632	$27,635	$0	$0	$0	$1,966,005	$0
Loan		15.00	Regency Gardens Apartment Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	8	16.00	Gardena Plaza	$0	$50,000	$0	$50,000	$8,938	$4,469	$0	$0	$16,875	$331,473	$0
Loan		17.00	Lincoln Square	$0	$250,000	$12,111	$0	$99,583	$19,917	$14,000	$7,000	$0	$129,416	$0
Loan		18.00	Shoppes at 41st Street	$0	$75,000	$5,725	$150,000	$63,768	$9,110	$21,205	$3,534	$0	$0	$0
Loan	9	19.00	Revere Plastics	$116,160	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	10	20.00	CVS Office	$0	$0	$0	$0	$0	$0	$0	$0	$0	$5,261,650	$0
Loan		21.00	Walgreens - St. Paul	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		22.00	Park Lane North Owners, Inc.	$0	$0	$0	$0	$70,004	$70,004	$0	$0	$0	$0	$0
Loan	6, 7	23.00	50 South Liberty & 925 North State	$0	$180,000	$5,000	$180,000	$125,682	$20,947	$12,780	$2,016	$51,500	$0	$0
Property		23.01	50 South Liberty
Property		23.02	925 North State
Loan	10, 13	24.00	2650 Camino Del Rio North	$0	$200,000	$5,837	$300,000	$0	$12,235	$583	$97	$32,538	$1,341,741	$0
Loan		25.00	Elk Grove Crossing	$23,419	$150,000	$0	$150,000	$0	$7,146	$0	$0	$0	$350,533	$0
Loan		26.00	Winter Park Self Storage	$0	$0	$0	$0	$32,353	$6,471	$0	$0	$0	$0	$0
Loan		27.00	Wyndham Garden Duluth	$0	$0	$0	$0	$42,256	$8,451	$3,002	$3,002	$2,375	$732,665	$0
Loan		28.00	Rancho Viejo	$0	$0	$7,536	$0	$17,854	$8,927	$5,922	$2,627	$0	$0	$0
Loan		29.00	McGalliard Mall Shoppes	$0	$120,000	$4,941	$120,000	$17,314	$8,657	$2,098	$0	$20,031	$0	$0
Loan		30.00	Scott Labs - Petaluma	$0	$0	$0	$0	$23,850	$11,925	$0	$0	$0	$0	$0
Loan		31.00	South Plaza Vista	$49,674	$0	$3,450	$150,000	$11,148	$5,574	$0	$0	$0	$34,263	$0
Loan		32.00	CLC-EZ Storage Utica	$0	$0	$0	$0	$24,661	$3,523	$0	$0	$0	$0	$0
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	$10,506	$0	$1,459	$0	$12,532	$6,266	$7,147	$1,021	$0	$0	$0
Loan		34.00	Knights Court	$0	$0	$3,407	$204,410	$53,751	$10,750	$0	$0	$5,281	$264,540	$0
Loan		35.00	Stonegate Apartments	$0	$0	$0	$0	$42,347	$10,587	$11,125	$3,708	$0	$0	$0
Loan		36.00	Greenwood Arms Cooperative Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		37.00	800 Wilcrest Drive	$46,062	$0	$7,376	$177,023	$39,096	$9,774	$9,789	$3,263	$4,438	$0	$0
Loan		38.00	Talbot Apartments, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		39.00	Queens Boulevard Tenants Corp.	$0	$0	$0	$0	$33,136	$33,136	$0	$0	$0	$0	$0
Loan		40.00	Sea Cliff Towers Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		41.00	Courtview Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	14, 15	42.00	Mokena Professional Center	$0	$150,000	$2,881	$150,000	$48,632	$12,158	$3,426	$571	$375	$325,572	$0
Loan		43.00	Alden Properties Tenants Corp.	$0	$0	$0	$0	$42,680	$12,034	$0	$0	$0	$350,000	$0
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		45.00	1440 Renaissance Drive	$0	$200,000	$0	$200,000	$66,416	$11,069	$0	$0	$7,063	$6,641	$0
Loan	10	46.00	Buda Shops	$3,528	$34,620	$1,865	$67,000	$6,205	$1,241	$2,954	$1,477	$0	$96,341	$0
Loan		47.00	Hewlett Park Apartment Owners, Inc.	$0	$0	$0	$0	$125,596	$31,879	$0	$0	$0	$0	$0
Loan		48.00	Boulevard Apartments, Inc.	$0	$0	$0	$0	$67,689	$22,563	$0	$0	$0	$0	$0
Loan		49.00	The 1261 LaVista Cooperative, Inc.	$0	$0	$0	$0	$45,039	$6,434	$0	$0	$0	$271,290	$0
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		51.00	Coachella Valley Storage	$33,288	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		52.00	Park Terrace Arms Corp.	$0	$0	$0	$0	$11,642	$11,642	$0	$0	$0	$625,000	$0
Loan		53.00	130 West 16 Owners Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	$0	$0	$0	$0	$17,145	$5,054	$0	$0	$0	$0	$0
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		56.00	220 Chestnut Street Owners Corp.	$0	$0	$0	$0	$26,548	$6,808	$0	$0	$0	$0	$0
Loan		57.00	City Centre Apartment Corp.	$0	$0	$0	$0	$74,701	$13,158	$0	$0	$0	$135,000	$0

A-1-14

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date
Loan	5, 10	1.00	350 Bush Street	Existing TI/LC Obligations Reserve; Development Work Reserve; Publicis Letter of Credit; Atlassian Letter of Credit	9/5/2018	7/31/2018	N/A	7/31/2018	7/31/2018
Loan	5, 7, 8, 9	2.00	The Alhambra	Land Entitlement Contingency Reserve; Rent Concession Reserve; Existing TI/LC Obligations Reserve	3/22/2019	3/5/2019	N/A	3/5/2019	3/12/2019
Loan	5, 9	3.00	Ford Factory	N/A	3/25/2019	3/11/2019	N/A	3/12/2019	3/12/2019
Loan	5, 11	4.00	Newport Corporate Center	T-Mobile Free Rent Reserve; T-Mobile Capital Expenditure Reserve; General CapEx and TILC Reserve	4/1/2019	2/13/2019	N/A	3/19/2019	3/19/2019
Loan	5	5.00	9201 West Sunset Boulevard	N/A	3/13/2019	2/20/2019	N/A	2/19/2019	2/15/2019
Loan	5, 9, 12	6.00	Central Tower	Existing TI/LC Obligations Reserve	3/29/2019	2/27/2019	N/A	2/27/2019	3/14/2019
Loan	10	7.00	Marriott Hanover	PIP Reserve	3/25/2019	1/30/2019	N/A	1/31/2019	N/A
Loan	5	8.00	Westin Atlanta Airport	PIP Reserve	3/7/2019	3/1/2019	N/A	3/1/2019	N/A
Loan	5, 6	9.00	ILPT Hawaii Portfolio	N/A	Various	Various	N/A	Various	N/A
Loan	5	10.00	Great Wolf Lodge Southern California	Excess FF&E Reserve	12/19/2018	12/6/2018	N/A	12/6/2018	12/6/2018
Loan		11.00	801 Barton Springs	N/A	4/11/2019	2/14/2019	N/A	3/22/2019	N/A
Loan	8	12.00	Millennium Park	Rent Concession Reserve; Existing TI/LC Reserve	3/19/2019	3/7/2019	N/A	2/22/2019	N/A
Loan		13.00	Cubesmart - Brooklyn	N/A	4/8/2019	3/11/2019	N/A	3/11/2019	N/A
Loan	10	14.00	Hilton Garden Inn Las Colinas	PIP Reserve	4/15/2019	2/6/2019	N/A	2/12/2019	N/A
Loan		15.00	Regency Gardens Apartment Corp.	N/A	4/29/2019	3/27/2019	N/A	3/28/2019	N/A
Loan	8	16.00	Gardena Plaza	Landlord Obligations Reserve; Gap Rent Reserve; Additional Tax Reserve (99 Cents)	4/15/2019	3/26/2019	N/A	3/11/2019	3/11/2019
Loan		17.00	Lincoln Square	Rent Concessions Reserve; Florida Spine TI/LC Reserve; Florida Spine Occupancy Reserve; Florida Spine Leasing Commissions Reserve	4/8/2019	4/4/2019	N/A	3/13/2019	N/A
Loan		18.00	Shoppes at 41st Street	N/A	4/24/2019	4/26/2019	N/A	4/26/2019	N/A
Loan	9	19.00	Revere Plastics	N/A	3/6/2019	12/18/2018	N/A	2/8/2019	N/A
Loan	10	20.00	CVS Office	Existing TI/LC Reserve; Rent Concession Reserve	3/11/2019	3/4/2019	N/A	3/5/2019	N/A
Loan		21.00	Walgreens - St. Paul	N/A	3/26/2019	3/15/2019	N/A	3/14/2019	N/A
Loan		22.00	Park Lane North Owners, Inc.	N/A	2/6/2019	2/4/2019	N/A	2/6/2019	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State	N/A
Property		23.01	50 South Liberty		3/6/2019	2/15/2019	N/A	2/15/2019	N/A
Property		23.02	925 North State		3/5/2019	2/13/2019	N/A	2/4/2019	N/A
Loan	10, 13	24.00	2650 Camino Del Rio North	Debt Yield Reserve Funds; Landlord Obligation Reserve; Rent Concession Reserve Funds	3/19/2019	3/4/2019	N/A	3/4/2019	3/4/2019
Loan		25.00	Elk Grove Crossing	Free Rent Reserve; Seller Credit Reserve; Landlord Obligations Reserve	2/14/2019	2/6/2019	N/A	2/6/2019	2/6/2019
Loan		26.00	Winter Park Self Storage	N/A	3/4/2019	2/20/2019	N/A	2/20/2019	N/A
Loan		27.00	Wyndham Garden Duluth	PIP Completion	11/13/2018	11/6/2018	N/A	11/6/2018	N/A
Loan		28.00	Rancho Viejo	N/A	2/20/2019	4/30/2018	N/A	12/28/2018	3/18/2019
Loan		29.00	McGalliard Mall Shoppes	N/A	3/18/2019	3/7/2019	N/A	3/6/2019	N/A
Loan		30.00	Scott Labs - Petaluma	N/A	3/19/2019	3/12/2019	N/A	3/5/2019	3/5/2019
Loan		31.00	South Plaza Vista	Rent Concession Reserve	1/30/2019	1/10/2019	N/A	1/10/2019	N/A
Loan		32.00	CLC-EZ Storage Utica	N/A	3/25/2019	3/12/2019	N/A	3/12/2019	N/A
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55	N/A	4/10/2019	3/21/2019	N/A	3/21/2019	3/21/2019
Loan		34.00	Knights Court	Free Rent; Outstanding TI	3/5/2019	2/12/2019	N/A	2/12/2019	N/A
Loan		35.00	Stonegate Apartments	N/A	2/19/2019	2/20/2019	N/A	2/20/2019	N/A
Loan		36.00	Greenwood Arms Cooperative Corp.	N/A	1/10/2019	12/19/2018	N/A	12/26/2018	N/A
Loan		37.00	800 Wilcrest Drive	N/A	1/22/2019	1/4/2019	N/A	1/7/2019	N/A
Loan		38.00	Talbot Apartments, Inc.	N/A	4/17/2019	3/25/2019	N/A	5/2/2019	N/A
Loan		39.00	Queens Boulevard Tenants Corp.	N/A	2/7/2019	1/29/2019	N/A	1/30/2019	N/A
Loan		40.00	Sea Cliff Towers Owners Corp.	N/A	12/14/2018	12/12/2018	N/A	12/17/2018	N/A
Loan		41.00	Courtview Owners Corp.	N/A	12/17/2018	12/17/2018	N/A	12/18/2018	N/A
Loan	14, 15	42.00	Mokena Professional Center	Performance Reserve; Grotta Work Reserve	4/1/2019	3/12/2019	N/A	3/13/2019	N/A
Loan		43.00	Alden Properties Tenants Corp.	Collateral Security Agreement for Capital Improvements	3/15/2019	2/13/2019	N/A	2/21/2019	N/A
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	N/A	2/27/2019	1/7/2019	N/A	2/12/2019	N/A
Loan		45.00	1440 Renaissance Drive	Free Rent Reserve - XL.net; Free Rent Reserve - Food Industry News	3/15/2019	3/6/2019	N/A	3/6/2019	N/A
Loan	10	46.00	Buda Shops	Upfront Reserve; Buda Vision Reserve	2/19/2019	N/A	N/A	2/7/2019	N/A
Loan		47.00	Hewlett Park Apartment Owners, Inc.	N/A	4/23/2019	4/19/2019	N/A	4/18/2019	N/A
Loan		48.00	Boulevard Apartments, Inc.	N/A	4/10/2019	3/25/2019	N/A	4/3/2019	N/A
Loan		49.00	The 1261 LaVista Cooperative, Inc.	Repairs and Remediation Reserve for Roof Work	3/22/2019	3/26/2019	N/A	3/21/2019	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	N/A	1/15/2019	1/7/2019	N/A	1/8/2019	N/A
Loan		51.00	Coachella Valley Storage	N/A	3/4/2019	N/A	N/A	3/12/2019	3/15/2019
Loan		52.00	Park Terrace Arms Corp.	Collateral Security Agreement for Capital Improvements	12/26/2018	12/26/2018	N/A	12/26/2018	N/A
Loan		53.00	130 West 16 Owners Inc.	N/A	3/25/2019	3/18/2019	N/A	3/18/2019	N/A
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	N/A	3/1/2019	2/19/2019	N/A	2/22/2019	N/A
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	N/A	12/7/2018	12/3/2018	N/A	12/6/2018	N/A
Loan		56.00	220 Chestnut Street Owners Corp.	N/A	2/20/2019	2/19/2019	N/A	2/19/2019	N/A
Loan		57.00	City Centre Apartment Corp.	Collateral Security Agreement for Environmental Items	1/30/2019	11/15/2018	N/A	11/16/2018	N/A

A-1-15

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

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, 10

1.00

350 Bush Street

Yes - 4

13.0%

$85,000,000

35.4%

3.42x

14.2%

$100,000,000

54.6%

2.30x

9.2%

Loan

5, 7, 8, 9

2.00

The Alhambra

Yes - 4

12.0%

$50,000,000

65.1%

2.36x

10.9%

Loan

5, 9

3.00

Ford Factory

Yes - 4

9.0%

$40,000,000

57.0%

1.81x

8.5%

Loan

5, 11

4.00

Newport Corporate Center

Yes - 3

10.0%

$90,200,000

$148,000,000

65.5%

2.34x

10.6%

Loan

5.00

9201 West Sunset Boulevard

Yes - 4

11.0%

$65,000,000

64.6%

1.87x

8.7%

Loan

5, 9, 12

6.00

Central Tower

Yes - 4

19.0%

$34,300,000

52.6%

2.32x

10.3%

Loan

7.00

Marriott Hanover

N/A

Loan

8.00

Westin Atlanta Airport

N/A

$14,980,674

69.1%

2.07x

14.6%

Loan

5, 6

9.00

ILPT Hawaii Portfolio

N/A

$610,000,000

45.2%

2.40x

10.6%

Loan

10.00

Great Wolf Lodge Southern California

Yes - 4

4.0%

$110,000,000

$20,000,000

56.1%

1.89x

12.9%

Loan

11.00

801 Barton Springs

N/A

Loan

12.00

Millennium Park

N/A

Loan

13.00

Cubesmart - Brooklyn

N/A

Loan

14.00

Hilton Garden Inn Las Colinas

N/A

Loan

15.00

Regency Gardens Apartment Corp.

N/A

$1,000,000

11.7%

5.71x

33.0%

Loan

16.00

Gardena Plaza

Yes - 4

18.0%

Loan

17.00

Lincoln Square

N/A

Loan

18.00

Shoppes at 41st Street

N/A

Loan

19.00

Revere Plastics

N/A

Loan

20.00

CVS Office

N/A

Loan

21.00

Walgreens - St. Paul

N/A

Loan

22.00

Park Lane North Owners, Inc.

N/A

$500,000

14.1%

3.89x

23.3%

Loan

6, 7

23.00

50 South Liberty & 925 North State

Property

23.01

50 South Liberty

N/A

Property

23.02

925 North State

N/A

Loan

10, 13

24.00

2650 Camino Del Rio North

Yes - 4

13.0%

Loan

25.00

Elk Grove Crossing

Yes - 4

7.0%

Loan

26.00

Winter Park Self Storage

N/A

Loan

27.00

Wyndham Garden Duluth

N/A

Loan

28.00

Rancho Viejo

Yes - 3

7.0%

Loan

29.00

McGalliard Mall Shoppes

N/A

Loan

30.00

Scott Labs - Petaluma

Yes - 4

14.0%

Loan

31.00

South Plaza Vista

N/A

Loan

32.00

CLC-EZ Storage Utica

N/A

Loan

33.00

104 North Avenue 56 and 124 North Avenue 55

Yes - 4

18.0%

Loan

34.00

Knights Court

N/A

Loan

35.00

Stonegate Apartments

N/A

Loan

36.00

Greenwood Arms Cooperative Corp.

N/A

$250,000

17.4%

7.05x

35.6%

Loan

37.00

800 Wilcrest Drive

N/A

Loan

38.00

Talbot Apartments, Inc.

N/A

$500,000

19.0%

2.79x

15.1%

Loan

39.00

Queens Boulevard Tenants Corp.

N/A

$500,000

10.6%

4.99x

30.0%

Loan

40.00

Sea Cliff Towers Owners Corp.

N/A

$500,000

15.1%

5.65x

34.3%

Loan

41.00

Courtview Owners Corp.

N/A

$750,000

10.4%

4.66x

34.6%

Loan

14, 15

42.00

Mokena Professional Center

N/A

Loan

43.00

Alden Properties Tenants Corp.

N/A

$500,000

35.7%

4.04x

17.9%

Loan

44.00

Westerfield Townhouses Cooperative, Inc.

N/A

Loan

45.00

1440 Renaissance Drive

N/A

Loan

46.00

Buda Shops

N/A

Loan

47.00

Hewlett Park Apartment Owners, Inc.

N/A

Loan

48.00

Boulevard Apartments, Inc.

N/A

$500,000

12.8%

5.48x

28.3%

Loan

49.00

The 1261 LaVista Cooperative, Inc.

N/A

Loan

50.00

201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.

N/A

$500,000

1.9%

41.73x

194.0%

Loan

51.00

Coachella Valley Storage

Yes - 4

13.0%

Loan

52.00

Park Terrace Arms Corp.

N/A

$500,000

11.6%

4.32x

26.2%

Loan

53.00

130 West 16 Owners Inc.

N/A

$500,000

5.6%

9.66x

54.7%

Loan

54.00

Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.

N/A

$250,000

17.7%

7.43x

35.7%

Loan

55.00

111-117 West 96th Street Owners, Inc.

N/A

$300,000

5.5%

8.73x

54.1%

Loan

56.00

220 Chestnut Street Owners Corp.

N/A

$250,000

29.5%

4.48x

28.0%

Loan

57.00

City Centre Apartment Corp.

N/A

$350,000

$300,000

17.9%

5.36x

33.9%

A-1-16

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, 10	1.00	350 Bush Street
Loan	5, 7, 8, 9	2.00	The Alhambra
Loan	5, 9	3.00	Ford Factory
Loan	5, 11	4.00	Newport Corporate Center
Loan	5	5.00	9201 West Sunset Boulevard
Loan	5, 9, 12	6.00	Central Tower
Loan	10	7.00	Marriott Hanover
Loan	5	8.00	Westin Atlanta Airport
Loan	5, 6	9.00	ILPT Hawaii Portfolio
Loan	5	10.00	Great Wolf Lodge Southern California
Loan		11.00	801 Barton Springs
Loan	8	12.00	Millennium Park
Loan		13.00	Cubesmart - Brooklyn
Loan	10	14.00	Hilton Garden Inn Las Colinas
Loan		15.00	Regency Gardens Apartment Corp.	$114,300,000	14.6%	42.8%	188	43	2	Sponsor Units: $1,163,800.56, Investor units: NAV
Loan	8	16.00	Gardena Plaza
Loan		17.00	Lincoln Square
Loan		18.00	Shoppes at 41st Street
Loan	9	19.00	Revere Plastics
Loan	10	20.00	CVS Office
Loan		21.00	Walgreens - St. Paul
Loan		22.00	Park Lane North Owners, Inc.	$45,500,000	21.9%	1.0%	0	0	2	N/A
Loan	6, 7	23.00	50 South Liberty & 925 North State
Property		23.01	50 South Liberty
Property		23.02	925 North State
Loan	10, 13	24.00	2650 Camino Del Rio North
Loan		25.00	Elk Grove Crossing
Loan		26.00	Winter Park Self Storage
Loan		27.00	Wyndham Garden Duluth
Loan		28.00	Rancho Viejo
Loan		29.00	McGalliard Mall Shoppes
Loan		30.00	Scott Labs - Petaluma
Loan		31.00	South Plaza Vista
Loan		32.00	CLC-EZ Storage Utica
Loan		33.00	104 North Avenue 56 and 124 North Avenue 55
Loan		34.00	Knights Court
Loan		35.00	Stonegate Apartments
Loan		36.00	Greenwood Arms Cooperative Corp.	$39,600,000	15.1%	0.0%	0	0	0	N/A
Loan		37.00	800 Wilcrest Drive
Loan		38.00	Talbot Apartments, Inc.	$19,000,000	28.9%	38.8%	50	0	0	$146,010
Loan		39.00	Queens Boulevard Tenants Corp.	$37,700,000	13.9%	8.0%	10	0	0	$68,811
Loan		40.00	Sea Cliff Towers Owners Corp.	$35,000,000	14.2%	0.0%	0	0	0	N/A
Loan		41.00	Courtview Owners Corp.	$34,100,000	13.2%	22.8%	29	0	0	$107,850
Loan	14, 15	42.00	Mokena Professional Center
Loan		43.00	Alden Properties Tenants Corp.	$14,200,000	28.2%	27.0%	0	20	0	$70,847
Loan		44.00	Westerfield Townhouses Cooperative, Inc.	$19,820,000	19.9%	0.4%	0	0	1	N/A
Loan		45.00	1440 Renaissance Drive
Loan	10	46.00	Buda Shops
Loan		47.00	Hewlett Park Apartment Owners, Inc.	$14,700,000	20.6%	1.5%	0	0	1	N/A
Loan		48.00	Boulevard Apartments, Inc.	$17,500,000	16.0%	8.3%	7	0	0	-$8,385
Loan		49.00	The 1261 LaVista Cooperative, Inc.	$7,950,000	33.5%	0.0%	0	0	0	N/A
Loan		50.00	201 W. 89 Owners Inc. a/k/a 201 W. 89 Owners, Inc.	$111,500,000	2.0%	2.0%	2	0	0	-$11,617
Loan		51.00	Coachella Valley Storage
Loan		52.00	Park Terrace Arms Corp.	$11,600,000	17.2%	3.9%	2	0	0	$1,667
Loan		53.00	130 West 16 Owners Inc.	$27,100,000	6.5%	5.3%	2	0	0	-$10,279
Loan		54.00	Emerald Court, Inc. F/K/A 836-840 Palisade Avenue Owners, Inc.	$11,100,000	13.5%	1.8%	0	1	0	$9,896
Loan	9	55.00	111-117 West 96th Street Owners, Inc.	$17,400,000	8.6%	30.0%	12	0	0	$33,363
Loan		56.00	220 Chestnut Street Owners Corp.	$7,300,000	19.1%	0.0%	0	0	0	N/A
Loan		57.00	City Centre Apartment Corp.	$8,970,000	14.4%	4.6%	3	0	0	-$1,459

A-1-17

	BANK 2019-BNK18

	Footnotes to Annex A-1

(1)	BANA—Bank of America, National Association; WFB—Wells Fargo Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; NCB—National Cooperative Bank, N.A.; NCCB—National Consumer Cooperative Bank; CREF—Citi Real Estate Funding Inc.; UBS AG—UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York; JPMC—JPMorgan Chase Bank, National Association; DBNY—Deutsche Bank AG, New York Branch

(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 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)	With respect to Mortgage Loan No.1, 350 Bush Street, Mortgage Loan No. 2, The Alhambra, Mortgage Loan No. 3, Ford Factory, Mortgage Loan No. 4, Newport Corporate Center, Mortgage Loan No. 5, 9201 West Sunset Boulevard, Mortgage Loan No. 6, Central Tower, Mortgage Loan No. 8, Westin Atlanta Airport, Mortgage Loan No. 9, ILPT Hawaii Portfolio and Mortgage Loan No. 10, Great Wolf Lodge Southern California, each such loan is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Newport Corporate Center A/B Whole Loan,” “—The Great Wolf Lodge Southern California A/B Whole Loan,” and “Pooling and Servicing Agreement” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.

(6)	With respect to Mortgage Loan No. 9, ILPT Hawaii Portfolio and Mortgage Loan No. 23, 50 South Liberty & 925 North State, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads 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 UW NCF, among other methods.

(7)	With respect to Mortgage Loan No. 2, The Alhambra and Mortgage Loan No. 23, 50 South Liberty & 925 North State, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases; Substitutions; Additions” in this prospectus.

(8)	With respect to Mortgage Loan No. 2, The Alhambra, Mortgage Loan No. 12, Millennium Park and Mortgage Loan No. 16, Gardena 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; Additions” in this prospectus.

(9)	With respect to Mortgage Loan No. 2, The Alhambra, Mortgage Loan No. 3, Ford Factory, Mortgage Loan No. 6, Central Tower, Mortgage Loan No. 19, Revere Plastics and Mortgage Loan No. 55, 111-117 West 96th Street Owners, Inc. the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and such rights are generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Other Secured Indebtedness” in this prospectus.

(10)	With respect to Mortgage Loan No. 1, 350 Bush Street, the Appraised Value assumes that all outstanding free rent, tenant improvements and leasing commissions have been completed for the three tenants occupying the entire mortgaged property. Reserves were taken at loan closing for all outstanding free rent, tenant improvements and leasing commissions. The appraised value assuming all outstanding free rent, tenant improvements and leasing commissions are not completed is $493,000,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $493,000,000 appraised value is 37.5%.

	With respect to Mortgage Loan No. 7, Marriott Hanover, the Appraised Value assumes the in process property improvement plan (“PIP”) has been completed. The PIP is anticipated to be completed in February 2020 and a reserve for all outstanding PIP work was taken at loan closing. The appraised value assuming the PIP has not been completed is $85,000,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio or ARD based on the $85,000,000 appraised value are 70.6% and 65.1%, respectively.

	With respect to Mortgage Loan No. 14, Hilton Garden Inn Las Colinas, the Appraised Value assumes the in process property improvement plan (“PIP”) has been completed. The PIP is anticipated to be completed in February 2020 and a reserve for all outstanding PIP work was taken at closing. The appraised value assuming the PIP has not been completed is $27,900,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $27,900,000 appraised value are 68.1% and 60.3%, respectively.

A-1-18

	With respect to Mortgage Loan No. 20, CVS Office, the Appraised Value assumes that sole tenant (58,950 square feet), representing 100.0% of net rentable square feet, is in occupancy of its space and paying full, unabated rent. The sole tenant is anticipated to be in occupancy of its space by June 2019 and paying unabated rent by May 2020. Reserves were taken at loan closing for all outstanding free rent, tenant improvements and leasing commissions. The appraised value assuming all outstanding free rent, tenant improvements and leasing commissions are not completed is $16,950,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $16,950,000 appraised value is 64.9%.

	With respect to Mortgage Loan No. 24, 2650 Camino Del Rio North, the Appraised Value represents a “prospective market value” assuming the undrawn leasing costs associated with the lease of the third largest tenant, IEC US Holdings, Inc. U.S. Colleges, have been paid as of June 1, 2019. The full amount of such costs ($176,668 for outstanding tenant allowances and $39,022 for outstanding leasing commissions) was reserved with the lender at loan origination. The As-Is value of $13,100,000 results in a Cut-off Date LTV Ratio of 71.0% and a Maturity Date LTV Ratio of 62.7%.

	With respect to Mortgage Loan No. 46, Buda Shops, the Appraised Value assumes the largest tenant (2,285 square feet), representing 19.4% of net rentable square feet, has commenced paying rent and all outstanding tenant improvements have been completed for the fourth largest tenant (1,655 square feet), representing 14.0% of net rentable square feet. The largest tenant is anticipated to begin paying rent in September 2019 and outstanding tenant improvements are anticipated to be completed for the fourth largest tenant in July 2019. Reserves for the gap rent and outstanding tenant improvement work were taken at loan closing. The appraised value assuming the rent has not commenced and tenant improvements have not been completed is $5,500,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $5,500,000 appraised value are 63.6% and 58.7%, respectively.

(11)	With respect to Mortgage Loan No. 4, Newport Corporate Center, the general TILC reserve can also be used for capital expenditures.

(12)	With respect to Mortgage Loan No. 6, Central Tower, in order to avoid a cash sweep event period commencing upon the debt service coverage ratio falling below 1.70x, the borrowers may prepay a portion of the outstanding principal balance of the related Whole Loan in accordance with the Whole Loan documents in an amount sufficient to end such cash sweep event. Such prepayment does not require yield maintenance.

(13)	With respect to Mortgage Loan No. 24, 2650 Camino Del Rio North, the related mortgage loan documents include an upfront $1,000,000 debt yield reserve that will be released to the borrower if the Mortgaged Property achieves a debt yield of 8.64% on or before December 1, 2020. If the debt yield threshold is not met, at the option of the lender, the borrower will be required to prepay the principal balance of the Mortgage Loan by $1,000,000 (to be disbursed to the borrower from the reserve) plus a yield maintenance penalty.

(14)	With respect to Mortgage Loan No. 42, Mokena Professional Center, the first payment date for the Mortgage Loan is July 1, 2019. On the Closing Date, Morgan Stanley will deposit sufficient funds to pay the amount of interest that would be due with respect to a June 1, 2019 payment for the Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), Original Term to Maturity (mos.), Original Interest-only Period (mos.) First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional June 1, 2019 interest-only payment funded by Morgan Stanley on the loan Closing Date.

(15)	With respect to Mortgage Loan No. 42, Mokena Professional Center, the Occupancy Rate is inclusive of the largest tenant, Presence Life Connections, which will be vacating approximately 9,100 SF by December 1, 2019. No rent associated with the space expected to be downsized has been underwritten; however, the underwriting assumes that approximately 50% of such space is relet at $14.00 per SF. This vacancy will result in an Occupancy Rate 81.6%.


A.	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.

B.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as

A-1-19

	applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

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

D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

E.	Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the 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.

F.	Yield Maintenance Premium shall be equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula: (1 - (1 + r)^(-n/12)) / r r = Yield Rate n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date. As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places): (((a-b) / (x-y)) x (z-y)) + b

A-1-20

a = the yield for the longer U.S. Treasury constant maturity
b = the yield for the shorter U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.

A-1-21