Banc of America Merrill Lynch Commercial Mortgage FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206847-10

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): Merrill Lynch, Pierce, Fenner & Smith Incorporated (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 other than in any other material 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 MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED, 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	Sponsor
Loan	5, 8, 11, 12	1.00	Aventura Mall	9.2%	MSBNA; WFB	MSMCH; WFB	$100,000,000	$100,000,000	$100,000,000	$1,155.39	Refinance	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	9.2%	WFB	WFB	$100,000,000	$100,000,000	$100,000,000	$90,044.17	Refinance	SCG Hotel Investors Holdings L.P.
Property		2.01	Renaissance St. Louis Airport Hotel	1.2%	WFB	WFB	$13,194,627	$13,194,627	$13,194,627
Property		2.02	Renaissance Des Moines Savery Hotel	0.8%	WFB	WFB	$8,928,101	$8,928,101	$8,928,101
Property		2.03	Residence Inn St. Louis Downtown	0.8%	WFB	WFB	$8,375,033	$8,375,033	$8,375,033
Property		2.04	Doubletree Hotel West Palm Beach Airport	0.8%	WFB	WFB	$8,269,686	$8,269,686	$8,269,686
Property		2.05	Courtyard Gulfport Beachfront	0.5%	WFB	WFB	$5,952,068	$5,952,068	$5,952,068
Property		2.06	Fairfield Inn Atlanta Downtown	0.5%	WFB	WFB	$5,530,682	$5,530,682	$5,530,682
Property		2.07	Hotel Indigo Chicago Vernon Hills	0.5%	WFB	WFB	$5,082,960	$5,082,960	$5,082,960
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	0.4%	WFB	WFB	$4,556,229	$4,556,229	$4,556,229
Property		2.09	Holiday Inn & Suites Green Bay Stadium	0.4%	WFB	WFB	$4,450,882	$4,450,882	$4,450,882
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area	0.4%	WFB	WFB	$4,082,170	$4,082,170	$4,082,170
Property		2.11	Hilton Garden Inn Wichita	0.3%	WFB	WFB	$3,555,438	$3,555,438	$3,555,438
Property		2.12	Courtyard Norman	0.3%	WFB	WFB	$3,055,043	$3,055,043	$3,055,043
Property		2.13	Springhill Suites Scranton Wilkes Barre	0.3%	WFB	WFB	$2,923,360	$2,923,360	$2,923,360
Property		2.14	Courtyard Salisbury	0.3%	WFB	WFB	$2,818,014	$2,818,014	$2,818,014
Property		2.15	Homewood Suites St. Louis Riverport Airport West	0.3%	WFB	WFB	$2,791,678	$2,791,678	$2,791,678
Property		2.16	Residence Inn Rocky Mount	0.3%	WFB	WFB	$2,791,678	$2,791,678	$2,791,678
Property		2.17	Hampton Inn and Suites Wichita Northeast	0.2%	WFB	WFB	$2,659,995	$2,659,995	$2,659,995
Property		2.18	Residence Inn Salisbury	0.2%	WFB	WFB	$2,633,658	$2,633,658	$2,633,658
Property		2.19	Courtyard Rocky Mount	0.2%	WFB	WFB	$2,133,263	$2,133,263	$2,133,263
Property		2.20	Springhill Suites Wichita East at Plazzio	0.2%	WFB	WFB	$2,106,926	$2,106,926	$2,106,926
Property		2.21	Residence Inn Wichita East at Plazzio	0.2%	WFB	WFB	$2,106,926	$2,106,926	$2,106,926
Property		2.22	Hampton Inn Oklahoma City Northwest	0.2%	WFB	WFB	$2,001,580	$2,001,580	$2,001,580
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	6.9%	MSBNA	MSMCH	$75,000,000	$75,000,000	$75,000,000	$304.58	Refinance	Millennium Partners
Property		3.01	Millennium Tower Boston	1.8%	MSBNA	MSMCH	$19,320,423	$19,320,423	$19,320,423
Property		3.02	Lincoln Square	1.8%	MSBNA	MSMCH	$19,315,141	$19,315,141	$19,315,141
Property		3.03	Four Seasons San Francisco Retail	0.8%	MSBNA	MSMCH	$9,003,169	$9,003,169	$9,003,169
Property		3.04	Lincoln West	0.8%	MSBNA	MSMCH	$8,228,873	$8,228,873	$8,228,873
Property		3.05	Commercial Units at the Four Seasons Miami	0.6%	MSBNA	MSMCH	$6,179,577	$6,179,577	$6,179,577
Property		3.06	Lincoln Triangle	0.6%	MSBNA	MSMCH	$6,073,944	$6,073,944	$6,073,944
Property		3.07	Ritz Carlton Washington DC Retail	0.5%	MSBNA	MSMCH	$4,920,423	$4,920,423	$4,920,423
Property		3.08	Ritz Carlton Georgetown Retail	0.2%	MSBNA	MSMCH	$1,958,451	$1,958,451	$1,958,451
Loan	5	4.00	685 Fifth Avenue Retail	5.5%	BANA	BANA	$60,000,000	$60,000,000	$60,000,000	$6,786.85	Refinance	GGP, Inc.
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	5.2%	WFB	WFB	$56,800,000	$56,800,000	$56,800,000	$419.75	Refinance	Paul Guarantor LLC
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	4.5%	BANA	BANA	$49,200,000	$49,200,000	$36,232,556	$74.95	Refinance	AMERCO
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue	0.6%	BANA	BANA	$6,376,868	$6,376,868	$4,696,143
Property		6.02	U-Haul Moving & Storage of Manchester	0.4%	BANA	BANA	$4,327,298	$4,327,298	$3,186,770
Property		6.03	U-Haul Moving & Storage of Justin	0.3%	BANA	BANA	$3,681,826	$3,681,826	$2,711,422
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield	0.3%	BANA	BANA	$3,296,915	$3,296,915	$2,427,961
Property		6.05	U-Haul Moving & Storage of Minot	0.3%	BANA	BANA	$3,282,999	$3,282,999	$2,417,712
Property		6.06	U-Haul Storage Center of Canton	0.3%	BANA	BANA	$3,249,584	$3,249,584	$2,393,104
Property		6.07	U-Haul Moving & Storage of Brooksville	0.3%	BANA	BANA	$3,126,100	$3,126,100	$2,302,167
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum	0.3%	BANA	BANA	$3,093,064	$3,093,064	$2,277,838
Property		6.09	U-Haul Moving & Storage of Orchard Street	0.3%	BANA	BANA	$2,944,143	$2,944,143	$2,168,167
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard	0.2%	BANA	BANA	$2,502,851	$2,502,851	$1,843,185
Property		6.11	U-Haul Moving & Storage of Manteca	0.2%	BANA	BANA	$2,489,678	$2,489,678	$1,833,484
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit	0.2%	BANA	BANA	$2,377,709	$2,377,709	$1,751,026
Property		6.13	U-Haul Moving & Storage of Rose City	0.2%	BANA	BANA	$1,975,487	$1,975,487	$1,454,816
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway	0.2%	BANA	BANA	$1,856,195	$1,856,195	$1,366,965
Property		6.15	U-Haul Moving & Storage of Boomer Lake	0.1%	BANA	BANA	$1,412,102	$1,412,102	$1,039,920
Property		6.16	U-Haul Moving & Storage of Riverside	0.1%	BANA	BANA	$1,152,629	$1,152,629	$848,835
Property		6.17	U-Haul Storage of Eastex Freeway	0.1%	BANA	BANA	$1,060,419	$1,060,419	$780,929
Property		6.18	U-Haul Moving & Storage at West Main Street	0.1%	BANA	BANA	$573,470	$573,470	$422,323
Property		6.19	U-Haul Moving & Storage of North Stillwater	0.0%	BANA	BANA	$420,663	$420,663	$309,791
Loan	8, 9	7.00	Harvard Park	3.1%	BANA	BANA	$34,000,000	$34,000,000	$34,000,000	$116.56	Refinance	Basin Street Properties
Loan		8.00	Clovis Commons	3.1%	BANA	BANA	$33,750,000	$33,750,000	$27,809,537	$186.51	Acquisition	David H. Paynter
Loan		9.00	The Plaza at Gator Hole	2.9%	MSBNA	MSMCH	$31,000,000	$31,000,000	$31,000,000	$99.34	Refinance	E. Stanley Kroenke
Loan	5, 9, 16, 17	10.00	Pfizer Building	2.7%	MSBNA	MSMCH	$30,000,000	$28,888,768	$1,039,774	$146.15	Acquisition	David Werner
Loan		11.00	Stirling Bossier Shopping Center	2.6%	WFB	WFB	$28,140,000	$28,140,000	$22,625,948	$92.74	Refinance	James E. Maurin; Martin A. Mayer; Lewis Stirling, III; Gerald E. Songy
Loan		12.00	Triangle Center	2.6%	BANA	BANA	$27,988,334	$27,988,334	$24,655,457	$107.39	Acquisition	William Simmons; Robert Simmons
Loan		13.00	Nitro Marketplace	2.6%	MSBNA	MSMCH	$27,755,000	$27,755,000	$27,755,000	$62.94	Refinance	E. Stanley Kroenke
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	2.4%	WFB	WFB	$26,000,000	$26,000,000	$26,000,000	$203.27	Refinance	Digital Realty Trust, L.P.
Property		14.01	14901 FAA Boulevard	0.5%	WFB	WFB	$5,249,057	$5,249,057	$5,249,057
Property		14.02	4650 Old Ironsides Drive	0.4%	WFB	WFB	$4,586,792	$4,586,792	$4,586,792
Property		14.03	43790 Devin Shafron Drive	0.3%	WFB	WFB	$3,703,774	$3,703,774	$3,703,774
Property		14.04	636 Pierce Street	0.3%	WFB	WFB	$3,078,302	$3,078,302	$3,078,302
Property		14.05	21551 Beaumeade Circle	0.3%	WFB	WFB	$2,771,698	$2,771,698	$2,771,698
Property		14.06	7505 Mason King Court	0.2%	WFB	WFB	$2,403,774	$2,403,774	$2,403,774
Property		14.07	4700 Old Ironsides Drive	0.2%	WFB	WFB	$2,342,453	$2,342,453	$2,342,453
Property		14.08	444 Toyama Drive	0.2%	WFB	WFB	$1,864,151	$1,864,151	$1,864,151
Loan	9	15.00	Embassy Suites St. Louis	2.3%	MSBNA	MSMCH	$25,000,000	$25,000,000	$20,758,172	$117,924.53	Refinance	Clayton H. Fowler
Loan	5, 19	16.00	2020 Fifth Avenue	2.2%	Column Financial, Inc.; Wells Fargo Bank, National Association	WFB	$24,000,000	$24,000,000	$24,000,000	$380.95	Refinance	Clise Properties, Inc.; Digital Realty Trust, L.P.
Loan	6	17.00	Chicago Multifamily Portfolio	2.1%	MSBNA	MSMCH	$23,250,000	$23,250,000	$19,737,897	$63,179.35	Refinance	Joseph Junkovic; Maria Junkovic; Thomas Junkovic
Property		17.01	Somerset I	1.4%	MSBNA	MSMCH	$14,850,469	$14,850,469	$12,607,183
Property		17.02	Somerset II	0.4%	MSBNA	MSMCH	$4,290,539	$4,290,539	$3,642,418
Property		17.03	Kenmore Apartments	0.4%	MSBNA	MSMCH	$4,108,993	$4,108,993	$3,488,296
Loan	5, 7, 8	18.00	Plaza Frontenac	1.8%	MSBNA	MSMCH	$20,000,000	$20,000,000	$20,000,000	$284.90	Refinance	General Growth Properties; Canada Pension Plan Investment Board
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	1.8%	WFB	WFB	$19,500,000	$19,500,000	$16,181,152	$134,482.76	Refinance	Jayesh Desai; Bimal Naik; Sanjay Naik; Ajay Desai
Loan		20.00	Sealy Distribution Center	1.6%	MSBNA	MSMCH	$17,100,000	$17,100,000	$14,740,403	$22.92	Acquisition	PacVentures, Inc.
Loan		21.00	The Center at Coldwater	1.6%	MSBNA	MSMCH	$16,900,000	$16,900,000	$16,900,000	$320.97	Refinance	Combined Holding Company LLC
Loan	7, 8, 10	22.00	Robinhood Plaza	1.5%	BANA	BANA	$16,556,000	$16,556,000	$14,619,503	$190.15	Acquisition	Jeffrey Seltzer
Loan	6, 7	23.00	Anchor Self Storage	1.4%	MSBNA	MSMCH	$15,700,000	$15,700,000	$14,507,532	$147.13	Refinance	James A. Sorensen
Property		23.01	Anchor Self Storage - Mashpee	0.9%	MSBNA	MSMCH	$9,554,000	$9,554,000	$8,828,342
Property		23.02	Anchor Self Storage - Narragansett	0.6%	MSBNA	MSMCH	$6,146,000	$6,146,000	$5,679,191
Loan	8, 18	24.00	Desert Sky Esplanade	1.2%	MSBNA	MSMCH	$13,200,000	$13,187,383	$11,031,620	$96.99	Refinance	Red Mountian Group; Michael H. Mugel; The Michael H. Mugel Trust U/D/T April 2, 2004, as amended
Loan	10	25.00	Van Buren Plaza	1.1%	BANA	BANA	$12,400,000	$12,400,000	$12,400,000	$129.39	Refinance	Larry Cohen
Loan		26.00	Home2 Suites - Newnan GA	1.1%	BANA	BANA	$12,100,000	$12,002,291	$9,073,339	$117,669.52	Refinance	Paramount Hospitality
Loan		27.00	Algonquin Galleria	1.1%	BANA	BANA	$11,812,500	$11,812,500	$9,983,917	$165.47	Refinance	PBMB Investments
Loan		28.00	Towne Oaks Apartments	0.9%	MSBNA	MSMCH	$10,200,000	$10,200,000	$9,079,594	$42,500.00	Acquisition	Edwin Sosa; Lane Beene; Michael L. Walker; Rodolfo Martinez
Loan	5	29.00	Carriage Place	0.9%	BANA	BANA	$10,000,000	$10,000,000	$8,852,041	$103.39	Acquisition	FNRP Carriage Place, LLC
Loan		30.00	225 West 80th Street	0.9%	BANA	BANA	$10,000,000	$9,988,294	$8,127,871	$315.74	Refinance	George H. Beane
Loan	10	31.00	27 Victoria Owners Corp.	0.8%	NCCB	NCB	$8,850,000	$8,850,000	$8,850,000	$34,302.33	Refinance	N/A
Loan	18	32.00	Inwood Quorom	0.8%	MSBNA	MSMCH	$8,500,000	$8,500,000	$7,197,155	$281.90	Acquisition	US Property Trust
Loan		33.00	OTG Woods Crossing	0.7%	WFB	WFB	$8,000,000	$8,000,000	$6,938,542	$315.91	Refinance	John R. Thackeray
Loan		34.00	Days Inn Anaheim	0.7%	BANA	BANA	$7,250,000	$7,250,000	$6,473,141	$89,506.17	Refinance	Mary Liu
Loan		35.00	Best Western Spring TX	0.6%	BANA	BANA	$6,500,000	$6,500,000	$5,023,060	$94,202.90	Refinance	Kalpesh Patel; Mitesh Patel
Loan		36.00	Fairway Executive Building	0.6%	MSBNA	MSMCH	$6,300,000	$6,300,000	$6,300,000	$96.79	Refinance	Isaac J. Weiss
Loan	6	37.00	Fox Meadows and Midtown	0.6%	MSBNA	MSMCH	$6,000,000	$6,000,000	$6,000,000	$81,081.08	Acquisition	GPI Investments, LLC
Property		37.01	Midtown	0.4%	MSBNA	MSMCH	$4,308,511	$4,308,511	$4,308,511
Property		37.02	Fox Meadows	0.2%	MSBNA	MSMCH	$1,691,489	$1,691,489	$1,691,489
Loan	10	38.00	Holiday House Palm Springs	0.6%	BANA	BANA	$6,000,000	$6,000,000	$6,000,000	$214,285.71	Refinance	Britten Shuford; David Dittmer; Clifford Lord
Loan	6	39.00	Westport AZ Properties	0.5%	BANA	BANA	$5,610,000	$5,610,000	$5,165,113	$61.96	Acquisition	Westport Properties, Inc.
Property		39.01	N 83rd Avenue	0.3%	BANA	BANA	$3,680,769	$3,680,769	$3,388,875

A-1-1 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Property		39.02	W Indian School Road	0.2%	BANA	BANA	$1,929,231	$1,929,231	$1,776,238
Loan		40.00	Jewel Osco Fox River	0.5%	MSBNA	MSMCH	$5,100,000	$5,100,000	$5,100,000	$91.80	Acquisition	Rachel Turner Vazquez
Loan		41.00	Ashford Center-OH	0.5%	WFB	WFB	$5,062,500	$5,057,983	$4,266,526	$77.08	Refinance	Paul B. Reisman; Steven M. Reisman
Loan	10	42.00	141 East Third Owners Corp.	0.5%	NCCB	NCB	$5,000,000	$5,000,000	$4,477,286	$50,505.05	Refinance	N/A
Loan		43.00	Omega Self Storage	0.5%	WFB	WFB	$5,000,000	$4,994,909	$4,144,699	$147.42	Refinance	Vimal K. Goyal
Loan		44.00	25 Bogart & 250 Varet	0.4%	WFB	WFB	$4,750,000	$4,750,000	$4,750,000	$673.76	Refinance	Jin Lee; Joshua John
Loan	10	45.00	Plantation Center, Hilton Head	0.4%	WFB	WFB	$4,500,000	$4,500,000	$4,500,000	$96.86	Refinance	Richard Kolsch
Loan	10	46.00	284-285 Central Owners Corp.	0.4%	NCCB	NCB	$4,100,000	$4,095,091	$3,321,122	$53,183.01	Refinance	N/A
Loan		47.00	Maple Village Self Storage	0.4%	BANA	BANA	$4,000,000	$4,000,000	$4,000,000	$82.14	Refinance	William J. Davis III
Loan	10	48.00	3751 Apt Corp.	0.3%	NCCB	NCB	$3,500,000	$3,495,005	$3,124,454	$45,389.67	Refinance	N/A
Loan	10	49.00	60-70 Owners Corp.	0.3%	NCCB	NCB	$3,400,000	$3,373,831	$1,436,059	$20,082.33	Refinance	N/A
Loan		50.00	Sol Studios	0.3%	MSBNA	MSMCH	$3,330,000	$3,330,000	$3,330,000	$123,333.33	Refinance	David Matter, Edson Gallaudet, Julie Gallaudet
Loan	10	51.00	63-61 99th Street Owners Corp.	0.3%	NCCB	NCB	$3,250,000	$3,250,000	$3,250,000	$33,505.15	Refinance	N/A
Loan		52.00	Spring Park Village - TX	0.3%	WFB	WFB	$3,080,000	$3,080,000	$3,080,000	$295.22	Acquisition	Michael Rambeau; Michael Rambeau Revocable Living Trust
Loan		53.00	Summit Suites	0.3%	WFB	WFB	$2,925,000	$2,925,000	$2,530,965	$182.56	Refinance	Pushkal Basavaraj; Stewart Garland; Yogi Singh
Loan	10	54.00	Hastings Gardens Owners Corp.	0.3%	NCB	NCB	$2,800,000	$2,795,270	$2,061,428	$32,885.53	Refinance	N/A
Loan		55.00	Self Storage of Santa Maria	0.2%	WFB	WFB	$2,500,000	$2,500,000	$2,500,000	$39.05	Refinance	Carlo Sarmiento; William B. Kendall; Richard Ortale
Loan	10	56.00	Silverhill Owners Corp.	0.2%	NCB	NCB	$2,500,000	$2,496,994	$2,023,690	$54,282.47	Refinance	N/A
Loan		57.00	Walgreens - Corbin, KY	0.2%	BANA	BANA	$2,500,000	$2,496,423	$1,903,235	$182.89	Refinance	Mark Jame
Loan	10	58.00	Bard House, Inc.	0.2%	NCCB	NCB	$2,500,000	$2,493,498	$2,014,307	$42,262.68	Refinance	N/A
Loan		59.00	ALLO Shopping Center	0.2%	MSBNA	MSMCH	$2,340,000	$2,340,000	$2,175,992	$182.81	Refinance	Ahmer Ghauri
Loan		60.00	CVS Spotsylvania	0.2%	MSBNA	MSMCH	$2,300,000	$2,300,000	$2,300,000	$226.71	Acquisition	Rachel Turner Vazquez
Loan		61.00	Queensgate Retail Building	0.2%	WFB	WFB	$2,250,000	$2,247,782	$1,873,082	$187.32	Acquisition	Ruth Lecocq Kagi
Loan	6	62.00	UNICO Portfolio IV	0.2%	WFB	WFB	$1,745,250	$1,745,250	$1,745,250	$95.78	Acquisition	Union Investment Company of Newport News, VA.
Property		62.01	DG - Garrison, MN	0.1%	WFB	WFB	$916,500	$916,500	$916,500
Property		62.02	DG - Merrifield, MN	0.1%	WFB	WFB	$828,750	$828,750	$828,750
Loan		63.00	Armadillo Self Storage	0.1%	WFB	WFB	$1,625,000	$1,625,000	$1,625,000	$34.04	Acquisition	Moseley Family Trust 1976 FBO Susan A. Addison; Moseley Family Trust 1976 FBO Peter Moseley; Susan A. Addison; Peter Moseley
Loan		64.00	Brittmoore Bldg D	0.1%	MSBNA	MSMCH	$1,500,000	$1,500,000	$1,274,883	$62.50	Acquisition	John W. Able
Loan	10	65.00	265-267 Water Street Corporation	0.1%	NCCB	NCB	$1,500,000	$1,500,000	$1,216,057	$187,500.00	Refinance	N/A
Loan	10	66.00	25 West 64th Street Owners Corp.	0.1%	NCB	NCB	$1,500,000	$1,498,156	$1,210,044	$29,375.60	Refinance	N/A
Loan	10	67.00	The Birch Street Corporation	0.1%	NCCB	NCB	$1,300,000	$1,298,485	$1,057,337	$51,939.40	Refinance	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, 8, 11, 12	1.00	Aventura Mall	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer	1	Retail	Super Regional Mall	Fee	N/A
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	SCG Hotel Investors Holdings L.P.	22
Property		2.01	Renaissance St. Louis Airport Hotel			Hospitality	Full Service	Fee	N/A
Property		2.02	Renaissance Des Moines Savery Hotel			Hospitality	Full Service	Fee	N/A
Property		2.03	Residence Inn St. Louis Downtown			Hospitality	Extended Stay	Fee	N/A
Property		2.04	Doubletree Hotel West Palm Beach Airport			Hospitality	Full Service	Fee	N/A
Property		2.05	Courtyard Gulfport Beachfront			Hospitality	Select Service	Fee	N/A
Property		2.06	Fairfield Inn Atlanta Downtown			Hospitality	Limited Service	Fee	N/A
Property		2.07	Hotel Indigo Chicago Vernon Hills			Hospitality	Select Service	Fee	N/A
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale			Hospitality	Limited Service	Fee	N/A
Property		2.09	Holiday Inn & Suites Green Bay Stadium			Hospitality	Full Service	Fee	N/A
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area			Hospitality	Limited Service	Fee	N/A
Property		2.11	Hilton Garden Inn Wichita			Hospitality	Select Service	Fee	N/A
Property		2.12	Courtyard Norman			Hospitality	Select Service	Fee	N/A
Property		2.13	Springhill Suites Scranton Wilkes Barre			Hospitality	Limited Service	Fee	N/A
Property		2.14	Courtyard Salisbury			Hospitality	Select Service	Fee	N/A
Property		2.15	Homewood Suites St. Louis Riverport Airport West			Hospitality	Extended Stay	Fee	N/A
Property		2.16	Residence Inn Rocky Mount			Hospitality	Extended Stay	Fee	N/A
Property		2.17	Hampton Inn and Suites Wichita Northeast			Hospitality	Limited Service	Fee	N/A
Property		2.18	Residence Inn Salisbury			Hospitality	Extended Stay	Fee	N/A
Property		2.19	Courtyard Rocky Mount			Hospitality	Select Service	Fee	N/A
Property		2.20	Springhill Suites Wichita East at Plazzio			Hospitality	Limited Service	Fee	N/A
Property		2.21	Residence Inn Wichita East at Plazzio			Hospitality	Extended Stay	Fee	N/A
Property		2.22	Hampton Inn Oklahoma City Northwest			Hospitality	Limited Service	Fee	N/A
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	Millennium Partners Holding Co LLC	8
Property		3.01	Millennium Tower Boston			Mixed Use	Office & Retail	Fee	N/A
Property		3.02	Lincoln Square			Retail	Urban Retail	Fee	N/A
Property		3.03	Four Seasons San Francisco Retail			Mixed Use	Office & Retail	Fee / Leasehold	8/26/2046
Property		3.04	Lincoln West			Retail	Urban Retail	Fee	N/A
Property		3.05	Commercial Units at the Four Seasons Miami			Mixed Use	Office & Retail	Fee	N/A
Property		3.06	Lincoln Triangle			Retail	Urban Retail	Fee	N/A
Property		3.07	Ritz Carlton Washington DC Retail			Retail	Urban Retail	Fee	N/A
Property		3.08	Ritz Carlton Georgetown Retail			Retail	Urban Retail	Fee	N/A
Loan	5	4.00	685 Fifth Avenue Retail	GGP Real Estate Holding I, Inc.	1	Retail	Anchored	Fee	N/A
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	Paul Guarantor LLC	1	Office	CBD	Fee	N/A
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	AMERCO	19
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue			Self Storage	Self Storage	Fee	N/A
Property		6.02	U-Haul Moving & Storage of Manchester			Self Storage	Self Storage	Fee	N/A
Property		6.03	U-Haul Moving & Storage of Justin			Self Storage	Self Storage	Fee	N/A
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield			Self Storage	Self Storage	Fee	N/A
Property		6.05	U-Haul Moving & Storage of Minot			Self Storage	Self Storage	Fee	N/A
Property		6.06	U-Haul Storage Center of Canton			Self Storage	Self Storage	Fee	N/A
Property		6.07	U-Haul Moving & Storage of Brooksville			Self Storage	Self Storage	Fee	N/A
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum			Self Storage	Self Storage	Fee	N/A
Property		6.09	U-Haul Moving & Storage of Orchard Street			Self Storage	Self Storage	Fee	N/A
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard			Self Storage	Self Storage	Fee	N/A
Property		6.11	U-Haul Moving & Storage of Manteca			Self Storage	Self Storage	Fee	N/A
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit			Self Storage	Self Storage	Fee	N/A
Property		6.13	U-Haul Moving & Storage of Rose City			Self Storage	Self Storage	Fee	N/A
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway			Self Storage	Self Storage	Fee	N/A
Property		6.15	U-Haul Moving & Storage of Boomer Lake			Self Storage	Self Storage	Fee	N/A
Property		6.16	U-Haul Moving & Storage of Riverside			Self Storage	Self Storage	Fee	N/A
Property		6.17	U-Haul Storage of Eastex Freeway			Self Storage	Self Storage	Fee	N/A
Property		6.18	U-Haul Moving & Storage at West Main Street			Self Storage	Self Storage	Fee	N/A
Property		6.19	U-Haul Moving & Storage of North Stillwater			Self Storage	Self Storage	Fee	N/A
Loan	8, 9	7.00	Harvard Park	Matthew T. White; William C. White	1	Office	Suburban	Fee	N/A
Loan		8.00	Clovis Commons	David H. Paynter; D. Michael Patrick	1	Retail	Anchored	Fee	N/A
Loan		9.00	The Plaza at Gator Hole	E. Stanley Kroenke	1	Retail	Anchored	Fee	N/A
Loan	5, 9, 16, 17	10.00	Pfizer Building	David Werner	1	Office	CBD	Leasehold	12/31/2057
Loan		11.00	Stirling Bossier Shopping Center	James E. Maurin; Martin A. Mayer; Lewis Stirling, III; Gerald E. Songy	1	Retail	Anchored	Fee	N/A
Loan		12.00	Triangle Center	William Simmons; Robert Simmons	1	Retail	Anchored	Fee	N/A
Loan		13.00	Nitro Marketplace	E. Stanley Kroenke	1	Retail	Anchored	Fee	N/A
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	Digital Realty Trust, L.P.	8
Property		14.01	14901 FAA Boulevard			Other	Data Center	Fee	N/A
Property		14.02	4650 Old Ironsides Drive			Other	Data Center	Fee	N/A
Property		14.03	43790 Devin Shafron Drive			Other	Data Center	Fee	N/A
Property		14.04	636 Pierce Street			Other	Data Center	Fee	N/A
Property		14.05	21551 Beaumeade Circle			Other	Data Center	Fee	N/A
Property		14.06	7505 Mason King Court			Other	Data Center	Fee	N/A
Property		14.07	4700 Old Ironsides Drive			Other	Data Center	Fee	N/A
Property		14.08	444 Toyama Drive			Other	Data Center	Fee	N/A
Loan	9	15.00	Embassy Suites St. Louis	Clayton H. Fowler	1	Hospitality	Full Service	Fee	N/A
Loan	5, 19	16.00	2020 Fifth Avenue	Clise Properties, Inc.; Digital Realty Trust, L.P.	1	Other	Data Center	Fee	N/A
Loan	6	17.00	Chicago Multifamily Portfolio	Joseph Junkovic; Thomas Junkovic;  Maria Junkovic	3
Property		17.01	Somerset I			Multifamily	Garden	Fee	N/A
Property		17.02	Somerset II			Multifamily	Garden	Fee	N/A
Property		17.03	Kenmore Apartments			Multifamily	Garden	Fee	N/A
Loan	5, 7, 8	18.00	Plaza Frontenac	GGP-CPP Venture, LP	1	Retail	Anchored	Fee	N/A
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	Jayesh Desai; Bimal Naik; Sanjay Naik; Ajay Desai	1	Hospitality	Select Service	Fee	N/A
Loan		20.00	Sealy Distribution Center	Andrew M. Kaplan	1	Industrial	Warehouse	Fee / Leasehold	7/3/2033
Loan		21.00	The Center at Coldwater	Combined Holding Company LLC	1	Retail	Unanchored	Fee / Leasehold	12/31/2059
Loan	7, 8, 10	22.00	Robinhood Plaza	Jeffrey Seltzer	1	Retail	Anchored	Fee	N/A
Loan	6, 7	23.00	Anchor Self Storage	James A. Sorensen	2
Property		23.01	Anchor Self Storage - Mashpee			Self Storage	Self Storage	Fee	N/A
Property		23.02	Anchor Self Storage - Narragansett			Self Storage	Self Storage	Fee	N/A
Loan	8, 18	24.00	Desert Sky Esplanade	Michael H. Mugel; The Michael H. Mugel Trust U/D/T April 2, 2004, as amended	1	Retail	Anchored	Fee	N/A
Loan	10	25.00	Van Buren Plaza	Larry Cohen; Paulette Parsons Cohen; Chaim Treibatch; Gary Waldman	1	Retail	Anchored	Fee	N/A
Loan		26.00	Home2 Suites - Newnan GA	Nikunj R. Lakha	1	Hospitality	Extended Stay	Fee	N/A
Loan		27.00	Algonquin Galleria	Devon W. Block; Robin C. Martindale; Matthew W. Paskerian	1	Retail	Anchored	Fee	N/A
Loan		28.00	Towne Oaks Apartments	Michael L. Walker; Rodolfo Martinez; Lane Beene; Edwin Sosa	1	Multifamily	Garden	Fee	N/A
Loan	5	29.00	Carriage Place	Christopher Palermo; Anthony Grosso	1	Retail	Anchored	Fee	N/A
Loan		30.00	225 West 80th Street	George H. Beane	1	Mixed Use	Multifamily/Retail	Fee	N/A
Loan	10	31.00	27 Victoria Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	18	32.00	Inwood Quorom	US Property Trust South America LLC	1	Retail	Unanchored	Fee	N/A
Loan		33.00	OTG Woods Crossing	John R. Thackeray	1	Retail	Shadow Anchored	Fee	N/A
Loan		34.00	Days Inn Anaheim	Mary Liu	1	Hospitality	Limited Service	Fee	N/A
Loan		35.00	Best Western Spring TX	Kalpesh Patel; Mitesh Patel	1	Hospitality	Limited Service	Fee	N/A
Loan		36.00	Fairway Executive Building	Isaac J. Weiss	1	Office	Suburban	Fee	N/A
Loan	6	37.00	Fox Meadows and Midtown	Ruoxo (Scott) Hu; Tom Huang; Yongjian (Eugene) Ning	2
Property		37.01	Midtown			Multifamily	Garden	Fee	N/A
Property		37.02	Fox Meadows			Multifamily	Garden	Fee	N/A
Loan	10	38.00	Holiday House Palm Springs	Jeffrey W. Brock; Richard Crisman	1	Hospitality	Select Service	Fee	N/A
Loan	6	39.00	Westport AZ Properties	Hoeven Family Partnership II, LLC	2
Property		39.01	N 83rd Avenue			Self Storage	Self Storage	Fee	N/A

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date
Property		39.02	W Indian School Road			Self Storage	Self Storage	Fee	N/A
Loan		40.00	Jewel Osco Fox River	Rachel Turner Vazquez; Brent S. Turner	1	Retail	Single Tenant	Fee	N/A
Loan		41.00	Ashford Center-OH	Paul B. Reisman; Steven M. Reisman	1	Office	Suburban	Fee	N/A
Loan	10	42.00	141 East Third Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		43.00	Omega Self Storage	Vimal K. Goyal	1	Self Storage	Self Storage	Fee	N/A
Loan		44.00	25 Bogart & 250 Varet	Jin Lee; Joshua John	1	Mixed Use	Multifamily/Retail	Fee	N/A
Loan	10	45.00	Plantation Center, Hilton Head	Richard Kolsch	1	Retail	Unanchored	Fee	N/A
Loan	10	46.00	284-285 Central Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		47.00	Maple Village Self Storage	William J. Davis III	1	Self Storage	Self Storage	Fee	N/A
Loan	10	48.00	3751 Apt Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	10	49.00	60-70 Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		50.00	Sol Studios	J. David Matter	1	Multifamily	Garden	Fee	N/A
Loan	10	51.00	63-61 99th Street Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		52.00	Spring Park Village - TX	Michael Rambeau; Michael Rambeau Revocable Living Trust	1	Retail	Unanchored	Fee	N/A
Loan		53.00	Summit Suites	Pushkal Basavaraj; Stewart Garland; Yogi Singh	1	Office	Suburban	Fee	N/A
Loan	10	54.00	Hastings Gardens Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		55.00	Self Storage of Santa Maria	Carlo Sarmiento; William B. Kendall; Richard Ortale	1	Self Storage	Self Storage	Fee	N/A
Loan	10	56.00	Silverhill Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		57.00	Walgreens - Corbin, KY	Mark Jame	1	Retail	Single Tenant	Fee	N/A
Loan	10	58.00	Bard House, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan		59.00	ALLO Shopping Center	Ahmer Ghauri	1	Retail	Unanchored	Fee	N/A
Loan		60.00	CVS Spotsylvania	Rachel Turner Vazquez	1	Retail	Single Tenant	Fee	N/A
Loan		61.00	Queensgate Retail Building	Ruth Lecocq Kagi	1	Retail	Unanchored	Fee	N/A
Loan	6	62.00	UNICO Portfolio IV	Union Investment Company of Newport News, VA.	2
Property		62.01	DG - Garrison, MN			Retail	Single Tenant	Fee	N/A
Property		62.02	DG - Merrifield, MN			Retail	Single Tenant	Fee	N/A
Loan		63.00	Armadillo Self Storage	Moseley Family Trust 1976 FBO Susan A. Addison; Moseley Family Trust 1976 FBO Peter Moseley; Susan A. Addison; Peter Moseley	1	Self Storage	Self Storage	Fee	N/A
Loan		64.00	Brittmoore Bldg D	John Able	1	Industrial	Warehouse	Fee	N/A
Loan	10	65.00	265-267 Water Street Corporation	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	10	66.00	25 West 64th Street Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A
Loan	10	67.00	The Birch Street Corporation	N/A	1	Multifamily	Cooperative	Fee	N/A

A-1-4 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	City	County	State	Zip Code	Year Built	Year Renovated
Loan	5, 8, 11, 12	1.00	Aventura Mall	19501 Biscayne Boulevard	Aventura	Miami-Dade	FL	33180	1983	2017
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio
Property		2.01	Renaissance St. Louis Airport Hotel	9801 Natural Bridge Road	St. Louis	St. Louis	MO	63134	1987	2015
Property		2.02	Renaissance Des Moines Savery Hotel	401 Locust Street	Des Moines	Polk	IA	50309	1887	2018
Property		2.03	Residence Inn St. Louis Downtown	525 South Jefferson Avenue	St. Louis	St. Louis City	MO	63103	2006	2017
Property		2.04	Doubletree Hotel West Palm Beach Airport	1808 South Australian Avenue	West Palm Beach	Palm Beach	FL	33409	1987	2015
Property		2.05	Courtyard Gulfport Beachfront	1600 East Beach Boulevard	Gulfport	Harrison	MS	39501	1972	2015
Property		2.06	Fairfield Inn Atlanta Downtown	54 Peachtree Street SW	Atlanta	Fulton	GA	30303	1915	2012
Property		2.07	Hotel Indigo Chicago Vernon Hills	450 North Milwaukee Avenue	Vernon Hills	Lake	IL	60061	1997	2015
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	15W90 North Frontage Road	Burr Ridge	Du Page	IL	60527	2000	2015
Property		2.09	Holiday Inn & Suites Green Bay Stadium	2785 Ramada Way	Green Bay	Brown	WI	54304	2007	2015
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area	410 West Lake Street	Elmhurst	Du Page	IL	60126	2000	2015
Property		2.11	Hilton Garden Inn Wichita	2041 North Bradley Fair Parkway	Wichita	Sedgwick	KS	67206	2000	2016
Property		2.12	Courtyard Norman	770 Copperfield Drive	Norman	Cleveland	OK	73072	2009	2016
Property		2.13	Springhill Suites Scranton Wilkes Barre	19 Radcliffe Drive	Moosic	Lackawanna	PA	18507	2012	N/A
Property		2.14	Courtyard Salisbury	128 Troopers Way	Salisbury	Wicomico	MD	21804	2006	2015
Property		2.15	Homewood Suites St. Louis Riverport Airport West	13639 Riverport Drive	Maryland Heights	St. Louis	MO	63043	2007	2017
Property		2.16	Residence Inn Rocky Mount	230 Gateway Boulevard	Rocky Mount	Nash	NC	27804	1999	2016
Property		2.17	Hampton Inn and Suites Wichita Northeast	2433 North Greenwich Road	Wichita	Sedgwick	KS	67226	2009	2017
Property		2.18	Residence Inn Salisbury	140 Centre Road	Salisbury	Wicomico	MD	21801	2007	2015
Property		2.19	Courtyard Rocky Mount	250 Gateway Boulevard	Rocky Mount	Nash	NC	27804	2000	2015
Property		2.20	Springhill Suites Wichita East at Plazzio	1220 North Greenwich Road	Wichita	Sedgwick	KS	67206	2009	2016
Property		2.21	Residence Inn Wichita East at Plazzio	1212 North Greenwich Road	Wichita	Sedgwick	KS	67206	2005	2013
Property		2.22	Hampton Inn Oklahoma City Northwest	3022 Northwest Expressway	Oklahoma City	Oklahoma	OK	73112	1997	2016
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio
Property		3.01	Millennium Tower Boston	10 Summer Street and 1 Franklin Street	Boston	Suffolk	MA	02110	1912 (10 Summer Street); 2016 (1 Franklin Street)	2014 (10 Summer Street)
Property		3.02	Lincoln Square	1992 Broadway	New York	New York	NY	10023	1992	N/A
Property		3.03	Four Seasons San Francisco Retail	747 Market Street & 20-99 Yerba Buena Lane and 735-773 Market Street	San Francisco	San Francisco	CA	94103; 94102	2001 (747 Market Street & 20-99 Yerba Buena Lane); 1907 (735-773 Market Street)	2001 (735-773 Market Street)
Property		3.04	Lincoln West	1961-1965 Broadway and 155 West 66th Street	New York	New York	NY	10023	1997 (1961 and 1965 Broadway); 1963 (155 West 66th Street)	N/A
Property		3.05	Commercial Units at the Four Seasons Miami	1441 Brickell Avenue	Miami	Miami-Dade	FL	33131	2003	N/A
Property		3.06	Lincoln Triangle	1972 and 1976 Broadway	New York	New York	NY	10023	1995	N/A
Property		3.07	Ritz Carlton Washington DC Retail	2200 M Street, Northwest	Washington	District of Columbia	DC	20037	2000	N/A
Property		3.08	Ritz Carlton Georgetown Retail	3111 K Street, Northwest	Washington	District of Columbia	DC	20007	2002	N/A
Loan	5	4.00	685 Fifth Avenue Retail	685 Fifth Avenue, Southeast Corner of East 54th Street	New York	New York	NY	10022	1926	2016
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	1120, 1140 and 1160 Enterprise Way	Sunnyvale	Santa Clara	CA	94089	2009	2011-2012
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue	1019 Central Avenue	Metairie	Jefferson	LA	70001	2006	N/A
Property		6.02	U-Haul Moving & Storage of Manchester	2341 Route 70	Manchester	Ocean	NJ	08759	2000	N/A
Property		6.03	U-Haul Moving & Storage of Justin	16300 Farm Market 156 South	Justin	Denton	TX	76247	2011	N/A
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield	1327 & 1411 West Texas Street	Fairfield	Solano	CA	94533	2000	N/A
Property		6.05	U-Haul Moving & Storage of Minot	2505 North Broadway	Minot	Ward	ND	58703	1970	N/A
Property		6.06	U-Haul Storage Center of Canton	2175 Marietta Highway	Canton	Cherokee	GA	30114	1965	2013
Property		6.07	U-Haul Moving & Storage of Brooksville	15334 Cortez Boulevard	Brooksville	Hernando	FL	34613	2007	N/A
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum	2346 Gillespie Street	Fayetteville	Cumberland	NC	28306	2003	2014
Property		6.09	U-Haul Moving & Storage of Orchard Street	1121 N Orchard Street	Boise	Ada	ID	83706	2011	N/A
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard	2340 Lapalco Boulevard	Harvey	Jefferson	LA	70058	1985	N/A
Property		6.11	U-Haul Moving & Storage of Manteca	1190 South Main Street	Manteca	San Joaquin	CA	95337	1985	N/A
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit	8161 Eastex Freeway	Beaumont	Jefferson	TX	77708	1998	N/A
Property		6.13	U-Haul Moving & Storage of Rose City	411 North Northwest Loop 323	Tyler	Smith	TX	75702	1983	N/A
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway	3847 Airline Drive	Metairie	Jefferson	LA	70001	2006	N/A
Property		6.15	U-Haul Moving & Storage of Boomer Lake	1000 West Airport Road	Stillwater	Payne	OK	74075	1996	N/A
Property		6.16	U-Haul Moving & Storage of Riverside	4565 Linden Avenue	Dayton	Montgomery	OH	45432	1955	2015
Property		6.17	U-Haul Storage of Eastex Freeway	7910 Eastex Freeway	Beaumont	Jefferson	TX	77708	1978	N/A
Property		6.18	U-Haul Moving & Storage at West Main Street	10370 & 10416 FM 346 East	Whitehouse	Smith	TX	75791	1983	N/A
Property		6.19	U-Haul Moving & Storage of North Stillwater	3802 North Land Run Drive	Stillwater	Payne	OK	74075	2013	N/A
Loan	8, 9	7.00	Harvard Park	2201, 2241 & 2251 Harvard Street	Sacramento	Sacramento	CA	95815	1987-1998	N/A
Loan		8.00	Clovis Commons	605 - 795 West Herndon Avenue	Clovis	Fresno	CA	93612	2006	N/A
Loan		9.00	The Plaza at Gator Hole	500, 506, 512, 514, 516, 518, 526, 528, 530, 532, 534, 538, 540, 550, 554, 556, 558, 560, 562, 564, 568, 570, 572, 574, 576, 578, 580, 582, 584, 586, 588, 680, 690, 700 & 710 U.S. Highway 17	North Myrtle Beach	Horry	SC	29582	2001-2004	N/A
Loan	5, 9, 16, 17	10.00	Pfizer Building	235 East 42nd Street	New York	New York	NY	10017	1960	2004
Loan		11.00	Stirling Bossier Shopping Center	2900-2990 Meadow Creek Drive; 2611-2816 Beene Boulevard	Bossier City	Bossier	LA	71111	2008	2016
Loan		12.00	Triangle Center	1015 Ocean Beach Highway	Longview	Cowlitz	WA	98632	1961	2000
Loan		13.00	Nitro Marketplace	10, 20, 30, 56, 60, 100 and 1000 Nitro Marketplace	Nitro	Kanawha	WV	25313	1998	N/A
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio
Property		14.01	14901 FAA Boulevard	14901 FAA Boulevard	Fort Worth	Tarrant	TX	76155	2000	N/A
Property		14.02	4650 Old Ironsides Drive	4650 Old Ironsides Drive	Santa Clara	Santa Clara	CA	95054	1977	2012
Property		14.03	43790 Devin Shafron Drive	43790 Devin Shafron Drive	Ashburn	Loudoun	VA	20147	2011	N/A
Property		14.04	636 Pierce Street	636 Pierce Street	Somerset	Somerset	NJ	08873	2001	2003
Property		14.05	21551 Beaumeade Circle	21551 Beaumeade Circle	Ashburn	Loudoun	VA	20147	2012	N/A
Property		14.06	7505 Mason King Court	7505 Mason King Court	Manassas	Prince William	VA	20109	2003	N/A
Property		14.07	4700 Old Ironsides Drive	4700 Old Ironsides Drive	Santa Clara	Santa Clara	CA	95054	1993	1997
Property		14.08	444 Toyama Drive	444 Toyama Drive	Sunnyvale	Santa Clara	CA	94089	1999	N/A
Loan	9	15.00	Embassy Suites St. Louis	610 North Seventh St	Saint Louis	St. Louis city	MO	63101	1906	2010
Loan	5, 19	16.00	2020 Fifth Avenue	2020 Fifth Avenue	Seattle	King	WA	98121	1974	2013
Loan	6	17.00	Chicago Multifamily Portfolio
Property		17.01	Somerset I	4101 West 127th Street and 4127 West 127th Street	Alsip	Cook	IL	60803	1972	N/A
Property		17.02	Somerset II	3040 West 119th Street, 3044 West 119th Street, 3048 West 119th Street, 3052 West 119th Street, 3056 West 119th Street and 3060 West 119th Street	Merrionette Park	Cook	IL	60803	1975	N/A
Property		17.03	Kenmore Apartments	6011-6017 North Kenmore Avenue	Chicago	Cook	IL	60660	1965	N/A
Loan	5, 7, 8	18.00	Plaza Frontenac	1701 South Lindbergh Boulevard	Frontenac	St. Louis	MO	63131	1974	1994
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	1201 Raiford Road	Carrollton	Dallas	TX	75007	2016	N/A
Loan		20.00	Sealy Distribution Center	1000 and 1900 Billy Mitchell Boulevard; 600, 615, 700 and 800 Elca Lane; 2000 Texas Avenue	Brownsville	Cameron	TX	78521	1977-2004	N/A
Loan		21.00	The Center at Coldwater	12900 & 12930-12950 Ventura Boulevard	Los Angeles	Los Angeles	CA	91604	1989	N/A
Loan	7, 8, 10	22.00	Robinhood Plaza	5756 Pacific Avenue	Stockton	San Joaquin	CA	95207	1984	2006
Loan	6, 7	23.00	Anchor Self Storage
Property		23.01	Anchor Self Storage - Mashpee	600 Main Street	Mashpee	Barnstable	MA	02649	2002-2004	N/A
Property		23.02	Anchor Self Storage - Narragansett	11 Sextant Lane	Narragansett	Washington	RI	02882	2002-2003	N/A
Loan	8, 18	24.00	Desert Sky Esplanade	1860, 2020 North 75th Avenue; 7509 & 7515 West Encanto Boulevard	Phoenix	Maricopa	AZ	85035	1992-2003	N/A
Loan	10	25.00	Van Buren Plaza	5600-5750 Van Buren Boulevard	Riverside	Riverside	CA	92503	1988	2005
Loan		26.00	Home2 Suites - Newnan GA	4051 McIntosh Parkway	Newnan	Coweta	GA	30263	2016	N/A
Loan		27.00	Algonquin Galleria	1515-1565 South Randall Road	Algonquin	Kane	IL	60102	2007	N/A
Loan		28.00	Towne Oaks Apartments	1251 & 2501 North Eastman Road	Longview	Gregg	TX	75601; 75605	1968; 1971	N/A
Loan	5	29.00	Carriage Place	2500-2750 Bethel Road & 4810-4860 Sawmill Road	Columbus	Franklin	OH	43220	1989; 1991	2006; 2017
Loan		30.00	225 West 80th Street	225 West 80th Street	New York	New York	NY	10024	1905	1985
Loan	10	31.00	27 Victoria Owners Corp.	200 East 27th Street	New York	New York	NY	10016	1963	1993
Loan	18	32.00	Inwood Quorom	4800 - 4872 Belt Line Road	Addison	Dallas	TX	75254	1982	N/A
Loan		33.00	OTG Woods Crossing	616, 618, and 622 West 2600 South; 2577 South Wildcat Way and 2474 South 575 West	Woods Cross	Davis	UT	84010	2017	N/A
Loan		34.00	Days Inn Anaheim	1111 South Harbor Boulevard	Anaheim	Orange	CA	92805	1977	2016
Loan		35.00	Best Western Spring TX	353 East Louetta Road	Spring	Harris	TX	77373	2015	N/A
Loan		36.00	Fairway Executive Building	8707 Skokie Boulevard	Skokie	Cook	IL	60077	1969	2010
Loan	6	37.00	Fox Meadows and Midtown
Property		37.01	Midtown	1600 Holleman Drive	College Station	Brazos	TX	77845	1999	2012
Property		37.02	Fox Meadows	701 Balcones Drive	College Station	Brazos	TX	77845	1997	2012
Loan	10	38.00	Holiday House Palm Springs	200 West Arenas Road	Palm Springs	Riverside	CA	92262	1951	2017
Loan	6	39.00	Westport AZ Properties
Property		39.01	N 83rd Avenue	19315 N 83rd Avenue	Peoria	Maricopa	AZ	85382	1997	N/A

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	City	County	State	Zip Code	Year Built	Year Renovated
Property		39.02	W Indian School Road	2331 W Indian School Road	Phoenix	Maricopa	AZ	85015	1978	N/A
Loan		40.00	Jewel Osco Fox River	800 NW Hwy 14	Fox River Grove	McHenry	IL	60021	1990	2014
Loan		41.00	Ashford Center-OH	4139 and 4141 Colonel Glenn Highway	Beavercreek	Greene	OH	45431	1985	N/A
Loan	10	42.00	141 East Third Owners Corp.	141 East Third Street	New York	New York	NY	10009	1929	1998
Loan		43.00	Omega Self Storage	630 and 658 Merrick Road and Tollgate Court	Lynbrook	Nassau	NY	11563	1952	N/A
Loan		44.00	25 Bogart & 250 Varet	25 Bogart Street and 250 Varet Street	Brooklyn	Kings	NY	11206	1931	2015
Loan	10	45.00	Plantation Center, Hilton Head	807 and 811 William Hilton Parkway	Hilton Head Island	Beaufort	SC	29928	1972	2013
Loan	10	46.00	284-285 Central Owners Corp.	284-285 Central Avenue	Lawrence	Nassau	NY	11559	1950	1997
Loan		47.00	Maple Village Self Storage	415 North Maple Road	Ann Arbor	Washtenaw	MI	48103	2002; 2004; 2005	N/A
Loan	10	48.00	3751 Apt Corp.	37-51 86th Street	Jackson Heights	Queens	NY	11372	1955	2004
Loan	10	49.00	60-70 Owners Corp.	60-70 Locust Avenue	New Rochelle	Westchester	NY	10801	1954	1988
Loan		50.00	Sol Studios	1814 E John Street	Seattle	King	WA	98122	2017	N/A
Loan	10	51.00	63-61 99th Street Owners Corp.	63-61 99th Street	Rego Park	Queens	NY	11374	1947	1998
Loan		52.00	Spring Park Village - TX	19752 North Freeway	Spring	Harris	TX	77373	2008	N/A
Loan		53.00	Summit Suites	3122 West Marshall Street	Richmond	Richmond City	VA	23230	1974	2017
Loan	10	54.00	Hastings Gardens Owners Corp.	737-751 North Broadway	Hastings-on-Hudson	Westchester	NY	10706	1948	1998
Loan		55.00	Self Storage of Santa Maria	1701 North Carlotti Drive	Santa Maria	Santa Barbara	CA	93454	2003	N/A
Loan	10	56.00	Silverhill Owners Corp.	301-335 Main Street	Roslyn	Nassau	NY	11576	1955	2013
Loan		57.00	Walgreens - Corbin, KY	990 East Cumberland Gap Parkway	Corbin	Knox	KY	40701	2009	N/A
Loan	10	58.00	Bard House, Inc.	142-162 Bard Avenue	Staten Island	Staten Island	NY	10310	1947	1993
Loan		59.00	ALLO Shopping Center	8710 Grand Mission Blvd	Richmond	Fort Bend	TX	77407	2014	N/A
Loan		60.00	CVS Spotsylvania	10701 Courthouse Road	Fredericksburg	Spotsylvania	VA	22407	1998	N/A
Loan		61.00	Queensgate Retail Building	2560 Queensgate Drive	Richland	Benton	WA	99352	2008	N/A
Loan	6	62.00	UNICO Portfolio IV
Property		62.01	DG - Garrison, MN	27364 Monroe Street	Garrison	Crow Wing	MN	56450	2017	N/A
Property		62.02	DG - Merrifield, MN	22452 County Road 3	Merrifield	Crow Wing	MN	56465	2017	N/A
Loan		63.00	Armadillo Self Storage	10520 Dyer Street	El Paso	El Paso	TX	79924	2008	2012
Loan		64.00	Brittmoore Bldg D	2121 Brittmoore Road	Houston	Harris	TX	77043	1999	N/A
Loan	10	65.00	265-267 Water Street Corporation	265-267 Water Street	New York	New York	NY	10038	1872	2002
Loan	10	66.00	25 West 64th Street Owners Corp.	25 West 64th Street	New York	New York	NY	10023	1923	1997
Loan	10	67.00	The Birch Street Corporation	40 East Birch Street	Mt. Vernon	Westchester	NY	10552	1929	2008

A-1-6 

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	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)
Loan	5, 8, 11, 12	1.00	Aventura Mall	1,217,508	SF	92.8%	2/14/2018	$3,450,000,000	4/16/2018	4.1213%	0.01272%	0.00250%	0.00000%	0.00125%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	4	No	120
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	2,943	Rooms	72.5%		$401,000,000		5.1500%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Property		2.01	Renaissance St. Louis Airport Hotel	393	Rooms	70.5%	5/31/2018	$50,100,000	7/2/2018
Property		2.02	Renaissance Des Moines Savery Hotel	209	Rooms	0.0%	5/31/2018	$33,600,000	7/6/2018
Property		2.03	Residence Inn St. Louis Downtown	188	Rooms	75.5%	5/31/2018	$31,800,000	7/12/2018
Property		2.04	Doubletree Hotel West Palm Beach Airport	175	Rooms	87.7%	5/31/2018	$29,700,000	7/9/2018
Property		2.05	Courtyard Gulfport Beachfront	149	Rooms	65.7%	5/31/2018	$22,600,000	7/10/2018
Property		2.06	Fairfield Inn Atlanta Downtown	156	Rooms	69.5%	5/31/2018	$21,000,000	7/2/2018
Property		2.07	Hotel Indigo Chicago Vernon Hills	127	Rooms	68.4%	5/31/2018	$19,300,000	7/9/2018
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	128	Rooms	70.8%	5/31/2018	$17,300,000	7/9/2018
Property		2.09	Holiday Inn & Suites Green Bay Stadium	118	Rooms	72.1%	5/31/2018	$16,900,000	7/8/2018
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area	128	Rooms	77.5%	5/31/2018	$15,500,000	7/9/2018
Property		2.11	Hilton Garden Inn Wichita	103	Rooms	78.5%	5/31/2018	$13,500,000	7/3/2018
Property		2.12	Courtyard Norman	113	Rooms	65.4%	5/31/2018	$11,600,000	7/2/2018
Property		2.13	Springhill Suites Scranton Wilkes Barre	102	Rooms	73.9%	5/31/2018	$11,100,000	7/3/2018
Property		2.14	Courtyard Salisbury	106	Rooms	66.1%	5/31/2018	$10,700,000	7/6/2018
Property		2.15	Homewood Suites St. Louis Riverport Airport West	104	Rooms	76.3%	5/31/2018	$10,600,000	7/12/2018
Property		2.16	Residence Inn Rocky Mount	77	Rooms	72.7%	5/31/2018	$10,600,000	7/11/2018
Property		2.17	Hampton Inn and Suites Wichita Northeast	102	Rooms	72.1%	5/31/2018	$10,100,000	7/3/2018
Property		2.18	Residence Inn Salisbury	84	Rooms	77.0%	5/31/2018	$10,000,000	7/11/2018
Property		2.19	Courtyard Rocky Mount	90	Rooms	67.6%	5/31/2018	$8,100,000	7/11/2018
Property		2.20	Springhill Suites Wichita East at Plazzio	102	Rooms	69.1%	5/31/2018	$8,000,000	7/3/2018
Property		2.21	Residence Inn Wichita East at Plazzio	93	Rooms	73.3%	5/31/2018	$8,000,000	7/3/2018
Property		2.22	Hampton Inn Oklahoma City Northwest	96	Rooms	70.3%	5/31/2018	$7,600,000	7/2/2018
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	1,549,699	SF	94.3%		$1,460,900,000		4.2850%	0.01272%	0.00250%	0.00000%	0.00125%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	4	No	120
Property		3.01	Millennium Tower Boston	351,385	SF	100.0%	5/1/2018	$360,000,000	5/7/2018
Property		3.02	Lincoln Square	349,420	SF	91.9%	5/1/2018	$340,000,000	5/15/2018
Property		3.03	Four Seasons San Francisco Retail	210,788	SF	91.9%	5/1/2018	$170,100,000	5/1/2018; 5/9/2018
Property		3.04	Lincoln West	88,418	SF	100.0%	5/1/2018	$170,000,000	5/15/2018
Property		3.05	Commercial Units at the Four Seasons Miami	260,517	SF	83.7%	5/1/2018	$123,100,000	5/4/2018
Property		3.06	Lincoln Triangle	76,411	SF	100.0%	5/1/2018	$125,000,000	5/15/2018
Property		3.07	Ritz Carlton Washington DC Retail	132,377	SF	100.0%	5/1/2018	$120,700,000	5/4/2018
Property		3.08	Ritz Carlton Georgetown Retail	80,383	SF	100.0%	5/1/2018	$52,000,000	5/4/2018
Loan	5	4.00	685 Fifth Avenue Retail	23,575	SF	100.0%	5/31/2018	$470,000,000	8/27/2018	3.8714%	0.01438%	0.00250%	0.00125%	0.00000%	0.00668%	0.00317%	0.00028%	0.00050%	Actual/360	4	No	120
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	676,598	SF	100.0%	11/1/2018	$705,800,000	11/15/2019	4.1310%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	656,459	SF	90.3%		$83,040,000		4.4930%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	Yes	120
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue	64,380	SF	94.2%	9/1/2018	$9,681,798	8/9/2018
Property		6.02	U-Haul Moving & Storage of Manchester	34,825	SF	95.0%	9/1/2018	$6,570,000	8/15/2018
Property		6.03	U-Haul Moving & Storage of Justin	72,650	SF	73.4%	9/1/2018	$5,590,000	8/6/2018
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield	53,078	SF	99.2%	9/1/2018	$6,010,000	8/16/2018
Property		6.05	U-Haul Moving & Storage of Minot	33,150	SF	92.8%	9/1/2018	$4,690,000	8/22/2018
Property		6.06	U-Haul Storage Center of Canton	31,749	SF	93.5%	9/1/2018	$5,000,000	8/8/2018
Property		6.07	U-Haul Moving & Storage of Brooksville	44,905	SF	97.1%	9/1/2018	$4,810,000	8/16/2018
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum	40,615	SF	97.8%	9/1/2018	$5,860,000	8/7/2018
Property		6.09	U-Haul Moving & Storage of Orchard Street	34,668	SF	94.2%	9/1/2018	$4,470,000	8/2/2018
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard	48,143	SF	84.3%	9/1/2018	$3,800,000	8/9/2018
Property		6.11	U-Haul Moving & Storage of Manteca	18,790	SF	92.6%	9/1/2018	$3,780,000	8/2/2018
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit	27,875	SF	97.8%	9/1/2018	$3,610,000	8/6/2018
Property		6.13	U-Haul Moving & Storage of Rose City	43,625	SF	89.9%	9/1/2018	$2,999,319	8/8/2018
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway	15,241	SF	71.6%	9/1/2018	$2,818,202	8/9/2018
Property		6.15	U-Haul Moving & Storage of Boomer Lake	36,463	SF	86.8%	9/1/2018	$2,172,743	8/6/2018
Property		6.16	U-Haul Moving & Storage of Riverside	14,792	SF	95.1%	9/1/2018	$1,750,000	8/2/2018
Property		6.17	U-Haul Storage of Eastex Freeway	13,538	SF	89.6%	9/1/2018	$1,610,000	8/6/2018
Property		6.18	U-Haul Moving & Storage at West Main Street	16,565	SF	89.0%	9/1/2018	$870,681	8/8/2018
Property		6.19	U-Haul Moving & Storage of North Stillwater	11,408	SF	74.5%	9/1/2018	$647,257	8/6/2018
Loan	8, 9	7.00	Harvard Park	291,699	SF	100.0%	7/12/2018	$53,250,000	4/1/2019	4.5300%	0.03397%	0.00250%	0.02250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		8.00	Clovis Commons	180,955	SF	95.0%	10/1/2018	$47,500,000	7/10/2018	5.0000%	0.03397%	0.00250%	0.02250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		9.00	The Plaza at Gator Hole	312,065	SF	95.1%	8/1/2018	$50,000,000	7/18/2018	4.6050%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	5, 9, 16, 17	10.00	Pfizer Building	823,623	SF	100.0%	11/1/2018	$210,000,000	3/26/2018	3.5850%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	3	No	72
Loan		11.00	Stirling Bossier Shopping Center	303,436	SF	95.4%	7/17/2018	$57,000,000	7/27/2018	4.6900%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan		12.00	Triangle Center	260,627	SF	97.4%	9/10/2018	$39,500,000	7/10/2018	4.6900%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		13.00	Nitro Marketplace	440,949	SF	96.6%	6/1/2018	$42,700,000	6/26/2018	4.3550%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	1,042,933	SF	100.0%		$387,600,000		4.5575%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	60
Property		14.01	14901 FAA Boulevard	263,700	SF	100.0%	11/1/2018	$78,300,000	7/13/2018
Property		14.02	4650 Old Ironsides Drive	124,383	SF	100.0%	11/1/2018	$68,400,000	7/6/2018
Property		14.03	43790 Devin Shafron Drive	152,138	SF	100.0%	11/1/2018	$55,300,000	7/16/2018
Property		14.04	636 Pierce Street	108,336	SF	100.0%	11/1/2018	$45,800,000	7/12/2018
Property		14.05	21551 Beaumeade Circle	152,504	SF	100.0%	11/1/2018	$41,300,000	7/6/2018
Property		14.06	7505 Mason King Court	109,650	SF	100.0%	11/1/2018	$35,900,000	7/10/2018
Property		14.07	4700 Old Ironsides Drive	90,139	SF	100.0%	11/1/2018	$34,900,000	7/6/2018
Property		14.08	444 Toyama Drive	42,083	SF	100.0%	11/1/2018	$27,700,000	7/6/2018
Loan	9	15.00	Embassy Suites St. Louis	212	Rooms	76.5%	9/30/2018	$45,300,000	8/22/2018	5.2400%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	5, 19	16.00	2020 Fifth Avenue	126,000	SF	100.0%	11/1/2018	$103,400,000	7/23/2018	4.2620%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan	6	17.00	Chicago Multifamily Portfolio	368	Units	98.1%		$38,420,000		5.9700%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Property		17.01	Somerset I	240	Units	98.8%	9/25/2018	$24,540,000	3/28/2018
Property		17.02	Somerset II	72	Units	95.8%	9/25/2018	$7,090,000	3/28/2018
Property		17.03	Kenmore Apartments	56	Units	98.2%	9/25/2018	$6,790,000	3/28/2018
Loan	5, 7, 8	18.00	Plaza Frontenac	351,006	SF	96.5%	3/1/2018	$210,000,000	5/20/2018	4.4330%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	3	No	120
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	145	Rooms	75.8%	9/30/2018	$30,500,000	8/1/2018	5.2200%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		20.00	Sealy Distribution Center	746,136	SF	93.0%	10/22/2018	$24,000,000	8/20/2018	4.7800%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		21.00	The Center at Coldwater	52,653	SF	100.0%	7/9/2018	$32,000,000	7/16/2018	5.0750%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	7, 8, 10	22.00	Robinhood Plaza	87,069	SF	100.0%	6/1/2018	$26,300,000	6/18/2018	4.7980%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	6, 7	23.00	Anchor Self Storage	106,710	SF	94.7%		$23,450,000		5.0100%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Property		23.01	Anchor Self Storage - Mashpee	63,010	SF	94.4%	8/14/2018	$14,100,000	8/1/2018
Property		23.02	Anchor Self Storage - Narragansett	43,700	SF	95.2%	8/14/2018	$9,350,000	8/1/2018
Loan	8, 18	24.00	Desert Sky Esplanade	135,972	SF	100.0%	9/1/2018	$21,300,000	5/15/2018	5.4400%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	25.00	Van Buren Plaza	95,833	SF	94.9%	8/31/2018	$20,700,000	9/11/2018	5.0550%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		26.00	Home2 Suites - Newnan GA	102	Rooms	86.8%	8/31/2018	$17,500,000	3/12/2018	4.9800%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	5	No	120
Loan		27.00	Algonquin Galleria	71,388	SF	89.0%	10/1/2018	$15,750,000	8/1/2018	5.8200%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		28.00	Towne Oaks Apartments	240	Units	96.3%	8/13/2018	$14,280,000	7/30/2018	5.1700%	0.05147%	0.00250%	0.04000%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	5	29.00	Carriage Place	296,620	SF	90.4%	8/28/2018	$45,600,000	7/5/2018	4.9100%	0.01397%	0.00250%	0.00000%	0.00250%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		30.00	225 West 80th Street	31,635	SF	93.1%	8/1/2018	$31,900,000	6/20/2018	4.5800%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	31.00	27 Victoria Owners Corp.	258	Units	98.0%	9/5/2018	$202,800,000	9/5/2018	4.4900%	0.08897%	0.08000%	0.00000%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	18	32.00	Inwood Quorom	30,153	SF	100.0%	6/1/2018	$13,050,000	7/20/2018	5.8700%	0.05397%	0.00250%	0.04250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	180
Loan		33.00	OTG Woods Crossing	25,324	SF	100.0%	9/11/2018	$12,400,000	9/5/2018	5.0150%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		34.00	Days Inn Anaheim	81	Rooms	91.7%	8/31/2018	$11,600,000	7/19/2018	5.3140%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		35.00	Best Western Spring TX	69	Rooms	73.8%	8/31/2018	$9,300,000	8/17/2018	5.8450%	0.06147%	0.00250%	0.05000%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		36.00	Fairway Executive Building	65,090	SF	97.0%	8/13/2018	$10,900,000	8/7/2018	4.8400%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	6	37.00	Fox Meadows and Midtown	74	Units	93.2%		$11,280,000		5.3300%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Property		37.01	Midtown	42	Units	95.2%	8/27/2018	$8,100,000	8/6/2018
Property		37.02	Fox Meadows	32	Units	90.6%	8/27/2018	$3,180,000	8/6/2018
Loan	10	38.00	Holiday House Palm Springs	28	Rooms	79.5%	7/31/2018	$11,100,000	8/20/2018	4.9520%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	6	39.00	Westport AZ Properties	90,545	SF	86.5%		$11,050,000		4.7800%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Property		39.01	N 83rd Avenue	57,460	SF	84.5%	8/31/2018	$7,250,000	9/14/2018

A-1-7 

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	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)
Property		39.02	W Indian School Road	33,085	SF	90.0%	8/31/2018	$3,800,000	9/14/2018
Loan		40.00	Jewel Osco Fox River	55,553	SF	100.0%	7/31/2018	$9,000,000	7/27/2018	5.2650%	0.06397%	0.00250%	0.05250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		41.00	Ashford Center-OH	65,623	SF	100.0%	10/4/2018	$6,750,000	7/26/2018	5.7150%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	42.00	141 East Third Owners Corp.	99	Units	97.8%	9/25/2018	$104,400,000	9/25/2018	4.4700%	0.08897%	0.08000%	0.00000%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		43.00	Omega Self Storage	33,883	SF	96.5%	6/30/2018	$7,975,000	8/10/2018	5.1800%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		44.00	25 Bogart & 250 Varet	7,050	SF	100.0%	10/18/2018	$7,700,000	9/4/2018	5.3400%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	45.00	Plantation Center, Hilton Head	46,460	SF	91.1%	9/1/2018	$7,950,000	8/15/2018	5.3700%	0.05397%	0.00250%	0.04250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	46.00	284-285 Central Owners Corp.	77	Units	97.0%	8/24/2018	$15,830,000	8/24/2018	4.4800%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		47.00	Maple Village Self Storage	48,700	SF	98.8%	7/30/2018	$6,800,000	7/12/2018	4.9600%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	48.00	3751 Apt Corp.	77	Units	96.0%	7/10/2018	$21,250,000	7/10/2018	4.3600%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan	10	49.00	60-70 Owners Corp.	168	Units	97.0%	5/16/2018	$29,650,000	5/16/2018	4.4900%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan		50.00	Sol Studios	27	Units	100.0%	8/14/2018	$5,900,000	8/15/2018	5.3500%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	10	51.00	63-61 99th Street Owners Corp.	97	Units	95.0%	9/6/2018	$35,250,000	9/6/2018	4.5500%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		52.00	Spring Park Village - TX	10,433	SF	100.0%	9/19/2018	$5,300,000	8/29/2018	5.3050%	0.04397%	0.00250%	0.03250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		53.00	Summit Suites	16,022	SF	100.0%	8/28/2018	$3,900,000	9/4/2018	5.8200%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	10	54.00	Hastings Gardens Owners Corp.	85	Units	98.0%	8/15/2018	$18,100,000	8/15/2018	4.4800%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		55.00	Self Storage of Santa Maria	64,018	SF	82.1%	8/14/2018	$8,120,000	8/21/2018	4.8900%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	56.00	Silverhill Owners Corp.	46	Units	96.0%	8/29/2018	$10,800,000	8/29/2018	4.4600%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		57.00	Walgreens - Corbin, KY	13,650	SF	100.0%	11/1/2018	$4,700,000	6/11/2018	5.4020%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	58.00	Bard House, Inc.	59	Units	98.0%	6/21/2018	$11,000,000	6/21/2018	4.3300%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan		59.00	ALLO Shopping Center	12,800	SF	89.8%	8/23/2018	$3,800,000	8/15/2018	5.4600%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan		60.00	CVS Spotsylvania	10,145	SF	100.0%	11/1/2018	$3,950,000	8/2/2018	5.3650%	0.06397%	0.00250%	0.05250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		61.00	Queensgate Retail Building	12,000	SF	100.0%	9/25/2018	$3,500,000	6/5/2018	5.3150%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	6	62.00	UNICO Portfolio IV	18,222	SF	100.0%		$2,685,000		5.5200%	0.01397%	0.00250%	0.00250%	0.00000%	0.00668%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Property		62.01	DG - Garrison, MN	9,100	SF	100.0%	11/1/2018	$1,410,000	8/9/2018
Property		62.02	DG - Merrifield, MN	9,122	SF	100.0%	11/1/2018	$1,275,000	8/24/2018
Loan		63.00	Armadillo Self Storage	47,740	SF	98.0%	9/26/2018	$2,625,000	8/30/2018	5.6100%	0.01397%	0.00250%	0.00250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan		64.00	Brittmoore Bldg D	24,000	SF	100.0%	8/21/2018	$2,130,000	7/31/2018	5.1600%	0.07397%	0.00250%	0.06250%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	2	No	120
Loan	10	65.00	265-267 Water Street Corporation	8	Units	96.0%	9/18/2018	$14,640,000	9/18/2018	4.5100%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	0	No	120
Loan	10	66.00	25 West 64th Street Owners Corp.	51	Units	96.0%	8/15/2018	$27,540,000	8/15/2018	4.3600%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120
Loan	10	67.00	The Birch Street Corporation	25	Units	95.0%	8/10/2018	$3,680,000	8/10/2018	4.6000%	0.08897%	0.08000%	0.00000%	0.00000%	0.006680%	0.00151%	0.00028%	0.00050%	Actual/360	1	No	120

A-1-8 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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	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
Loan	5, 8, 11, 12	1.00	Aventura Mall	116	120	116	0	0	6/7/2018	8/1/2018	N/A	7/1/2028	N/A	$0.00	$348,207.47	$0.00	$4,178,489.64	Hard	Springing	No	N/A
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	118	120	118	0	0	8/16/2018	10/11/2018	N/A	9/11/2028	N/A	$0.00	$435,127.31	$0.00	$5,221,527.72	Soft	Springing	No	N/A
Property		2.01	Renaissance St. Louis Airport Hotel
Property		2.02	Renaissance Des Moines Savery Hotel
Property		2.03	Residence Inn St. Louis Downtown
Property		2.04	Doubletree Hotel West Palm Beach Airport
Property		2.05	Courtyard Gulfport Beachfront
Property		2.06	Fairfield Inn Atlanta Downtown
Property		2.07	Hotel Indigo Chicago Vernon Hills
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
Property		2.09	Holiday Inn & Suites Green Bay Stadium
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area
Property		2.11	Hilton Garden Inn Wichita
Property		2.12	Courtyard Norman
Property		2.13	Springhill Suites Scranton Wilkes Barre
Property		2.14	Courtyard Salisbury
Property		2.15	Homewood Suites St. Louis Riverport Airport West
Property		2.16	Residence Inn Rocky Mount
Property		2.17	Hampton Inn and Suites Wichita Northeast
Property		2.18	Residence Inn Salisbury
Property		2.19	Courtyard Rocky Mount
Property		2.20	Springhill Suites Wichita East at Plazzio
Property		2.21	Residence Inn Wichita East at Plazzio
Property		2.22	Hampton Inn Oklahoma City Northwest
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	116	120	116	0	0	6/21/2018	8/7/2018	N/A	7/7/2028	N/A	$0.00	$271,532.12	$0.00	$3,258,385.44	Hard	In Place	No	N/A
Property		3.01	Millennium Tower Boston
Property		3.02	Lincoln Square
Property		3.03	Four Seasons San Francisco Retail
Property		3.04	Lincoln West
Property		3.05	Commercial Units at the Four Seasons Miami
Property		3.06	Lincoln Triangle
Property		3.07	Ritz Carlton Washington DC Retail
Property		3.08	Ritz Carlton Georgetown Retail
Loan	5	4.00	685 Fifth Avenue Retail	116	120	116	0	0	6/29/2018	8/1/2018	N/A	7/1/2028	N/A	$0.00	$196,255.94	$0.00	$2,355,071.28	Hard	Springing	No	Group 1
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	119	120	119	0	0	9/7/2018	11/6/2018	N/A	10/6/2028	N/A	$0.00	$198,249.07	$0.00	$2,378,988.84	Hard	In Place	No	N/A
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	120	0	0	300	300	10/9/2018	12/1/2018	N/A	11/1/2028	11/1/2043	$273,274.13	$0.00	$3,279,289.56	$0.00	Soft	Springing	No	N/A
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue
Property		6.02	U-Haul Moving & Storage of Manchester
Property		6.03	U-Haul Moving & Storage of Justin
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield
Property		6.05	U-Haul Moving & Storage of Minot
Property		6.06	U-Haul Storage Center of Canton
Property		6.07	U-Haul Moving & Storage of Brooksville
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum
Property		6.09	U-Haul Moving & Storage of Orchard Street
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard
Property		6.11	U-Haul Moving & Storage of Manteca
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit
Property		6.13	U-Haul Moving & Storage of Rose City
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway
Property		6.15	U-Haul Moving & Storage of Boomer Lake
Property		6.16	U-Haul Moving & Storage of Riverside
Property		6.17	U-Haul Storage of Eastex Freeway
Property		6.18	U-Haul Moving & Storage at West Main Street
Property		6.19	U-Haul Moving & Storage of North Stillwater
Loan	8, 9	7.00	Harvard Park	119	120	119	0	0	9/5/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$130,132.64	$0.00	$1,561,591.68	Springing	Springing	No	N/A
Loan		8.00	Clovis Commons	120	0	0	360	360	10/10/2018	12/1/2018	N/A	11/1/2028	N/A	$181,177.30	$0.00	$2,174,127.60	$0.00	Hard	Springing	No	N/A
Loan		9.00	The Plaza at Gator Hole	120	120	120	0	0	10/2/2018	12/1/2018	N/A	11/1/2028	N/A	$0.00	$120,614.76	$0.00	$1,447,377.12	Springing	Springing	No	Group 2
Loan	5, 9, 16, 17	10.00	Pfizer Building	69	0	0	72	69	7/11/2018	9/8/2018	N/A	8/8/2024	N/A	$460,898.40	$0.00	$5,530,780.80	$0.00	Hard	In Place	No	N/A
Loan		11.00	Stirling Bossier Shopping Center	118	24	22	300	300	9/7/2018	10/11/2018	10/11/2020	9/11/2028	N/A	$159,461.43	$111,508.01	$1,913,537.16	$1,338,096.12	Soft	Springing	No	N/A
Loan		12.00	Triangle Center	119	36	35	360	360	9/24/2018	11/1/2018	11/1/2021	10/1/2028	N/A	$144,989.91	$110,907.01	$1,739,878.92	$1,330,884.12	Springing	Springing	No	N/A
Loan		13.00	Nitro Marketplace	118	120	118	0	0	8/16/2018	10/1/2018	N/A	9/1/2028	N/A	$0.00	$102,126.51	$0.00	$1,225,518.12	Springing	Springing	No	Group 2
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	59	60	59	0	0	9/7/2018	11/6/2018	N/A	10/6/2023	N/A	$0.00	$100,117.30	$0.00	$1,201,407.60	Soft	Springing	No	Group 3
Property		14.01	14901 FAA Boulevard
Property		14.02	4650 Old Ironsides Drive
Property		14.03	43790 Devin Shafron Drive
Property		14.04	636 Pierce Street
Property		14.05	21551 Beaumeade Circle
Property		14.06	7505 Mason King Court
Property		14.07	4700 Old Ironsides Drive
Property		14.08	444 Toyama Drive
Loan	9	15.00	Embassy Suites St. Louis	120	0	0	360	360	10/24/2018	12/1/2018	N/A	11/1/2028	N/A	$137,896.12	$0.00	$1,654,753.44	$0.00	Soft	Springing	No	N/A
Loan	5, 19	16.00	2020 Fifth Avenue	118	120	118	0	0	8/22/2018	10/6/2018	N/A	9/6/2028	N/A	$0.00	$86,423.89	$0.00	$1,037,086.68	Hard	Springing	No	Group 3
Loan	6	17.00	Chicago Multifamily Portfolio	120	0	0	360	360	10/12/2018	12/1/2018	N/A	11/1/2028	N/A	$138,947.38	$0.00	$1,667,368.56	$0.00	Soft	Springing	No	N/A
Property		17.01	Somerset I
Property		17.02	Somerset II
Property		17.03	Kenmore Apartments
Loan	5, 7, 8	18.00	Plaza Frontenac	117	120	117	0	0	7/2/2018	9/1/2018	N/A	8/1/2028	N/A	$0.00	$74,909.49	$0.00	$898,913.88	Hard	Springing	No	Group 1
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	120	0	0	360	360	10/30/2018	12/11/2018	N/A	11/11/2028	N/A	$107,317.67	$0.00	$1,287,812.04	$0.00	Springing	Springing	No	N/A
Loan		20.00	Sealy Distribution Center	120	24	24	360	360	10/26/2018	12/1/2018	12/1/2020	11/1/2028	N/A	$89,511.17	$69,061.04	$1,074,134.04	$828,732.48	Springing	Springing	No	N/A
Loan		21.00	The Center at Coldwater	119	120	119	0	0	9/4/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$72,465.60	$0.00	$869,587.20	Springing	Springing	No	N/A
Loan	7, 8, 10	22.00	Robinhood Plaza	119	36	35	360	360	9/21/2018	11/1/2018	11/1/2021	10/1/2028	N/A	$86,843.58	$67,115.80	$1,042,122.96	$805,389.60	Springing	Springing	No	N/A
Loan	6, 7	23.00	Anchor Self Storage	119	60	59	360	360	9/17/2018	11/1/2018	11/1/2023	10/1/2028	N/A	$84,376.97	$66,457.88	$1,012,523.64	$797,494.56	Springing	Springing	No	N/A
Property		23.01	Anchor Self Storage - Mashpee
Property		23.02	Anchor Self Storage - Narragansett
Loan	8, 18	24.00	Desert Sky Esplanade	119	0	0	360	359	9/27/2018	11/1/2018	N/A	10/1/2028	N/A	$74,451.99	$0.00	$893,423.88	$0.00	Springing	Springing	No	N/A
Loan	10	25.00	Van Buren Plaza	120	120	120	0	0	10/18/2018	12/1/2018	N/A	11/1/2028	N/A	$0.00	$52,960.49	$0.00	$635,525.88	Springing	Springing	No	N/A
Loan		26.00	Home2 Suites - Newnan GA	115	0	0	300	295	5/15/2018	7/1/2018	N/A	6/1/2028	N/A	$70,594.47	$0.00	$847,133.64	$0.00	Springing	Springing	No	N/A
Loan		27.00	Algonquin Galleria	120	0	0	360	360	10/29/2018	12/1/2018	N/A	11/1/2028	N/A	$69,460.72	$0.00	$833,528.64	$0.00	Springing	Springing	No	N/A
Loan		28.00	Towne Oaks Apartments	119	36	35	360	360	9/10/2018	11/1/2018	11/1/2021	10/1/2028	N/A	$55,820.43	$44,555.35	$669,845.16	$534,664.20	Springing	Springing	No	N/A
Loan	5	29.00	Carriage Place	119	36	35	360	360	9/11/2018	11/1/2018	11/1/2021	10/1/2028	N/A	$53,133.47	$41,484.95	$637,601.64	$497,819.40	Hard	Springing	No	N/A
Loan		30.00	225 West 80th Street	119	0	0	360	359	9/28/2018	11/1/2018	N/A	10/1/2028	N/A	$51,144.98	$0.00	$613,739.76	$0.00	Springing	Springing	No	N/A
Loan	10	31.00	27 Victoria Owners Corp.	120	120	120	0	0	10/24/2018	12/1/2018	N/A	11/1/2028	N/A	$0.00	$33,573.66	$0.00	$402,883.92	N/A	N/A	No	N/A
Loan	18	32.00	Inwood Quorom	179	60	59	360	360	9/10/2018	11/1/2018	11/1/2023	10/1/2033	N/A	$50,253.55	$42,156.66	$603,042.60	$505,879.92	Springing	Springing	No	N/A
Loan		33.00	OTG Woods Crossing	119	24	23	360	360	9/28/2018	11/11/2018	11/11/2020	10/11/2028	N/A	$43,019.10	$33,897.69	$516,229.20	$406,772.28	Springing	Springing	No	N/A
Loan		34.00	Days Inn Anaheim	119	36	35	360	360	10/1/2018	11/1/2018	11/1/2021	10/1/2028	N/A	$40,322.64	$32,551.33	$483,871.68	$390,615.96	Springing	Springing	No	N/A
Loan		35.00	Best Western Spring TX	120	0	0	300	300	10/22/2018	12/1/2018	N/A	11/1/2028	N/A	$41,265.90	$0.00	$495,190.80	$0.00	Hard	Springing	No	N/A
Loan		36.00	Fairway Executive Building	120	120	120	0	0	10/5/2018	12/1/2018	N/A	11/1/2028	N/A	$0.00	$25,762.92	$0.00	$309,155.04	Springing	Springing	No	N/A
Loan	6	37.00	Fox Meadows and Midtown	119	120	119	0	0	9/14/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$27,020.14	$0.00	$324,241.68	Springing	Springing	No	N/A
Property		37.01	Midtown
Property		37.02	Fox Meadows
Loan	10	38.00	Holiday House Palm Springs	119	120	119	0	0	9/26/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$25,103.89	$0.00	$301,246.68	Springing	Springing	No	N/A
Loan	6	39.00	Westport AZ Properties	120	60	60	360	360	10/30/2018	12/1/2018	12/1/2023	11/1/2028	N/A	$29,365.95	$22,656.87	$352,391.40	$271,882.44	Springing	Springing	No	N/A
Property		39.01	N 83rd Avenue

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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	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
Property		39.02	W Indian School Road
Loan		40.00	Jewel Osco Fox River	119	120	119	0	0	9/6/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$22,687.03	$0.00	$272,244.36	Springing	Springing	No	Group 4
Loan		41.00	Ashford Center-OH	119	0	0	360	359	10/5/2018	11/11/2018	N/A	10/11/2028	N/A	$29,430.91	$0.00	$353,170.92	$0.00	N/A	N/A	No	N/A
Loan	10	42.00	141 East Third Owners Corp.	120	0	0	480	480	10/25/2018	12/1/2018	N/A	11/1/2028	N/A	$22,381.81	$0.00	$268,581.72	$0.00	N/A	N/A	No	N/A
Loan		43.00	Omega Self Storage	119	0	0	360	359	9/13/2018	11/11/2018	N/A	10/11/2028	N/A	$27,393.80	$0.00	$328,725.60	$0.00	N/A	N/A	No	N/A
Loan		44.00	25 Bogart & 250 Varet	119	120	119	0	0	10/4/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$21,431.08	$0.00	$257,172.96	Springing	Springing	No	N/A
Loan	10	45.00	Plantation Center, Hilton Head	119	120	119	0	0	10/5/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$20,417.19	$0.00	$245,006.28	N/A	N/A	No	N/A
Loan	10	46.00	284-285 Central Owners Corp.	119	0	0	360	359	9/28/2018	11/1/2018	N/A	10/1/2028	N/A	$20,725.40	$0.00	$248,704.80	$0.00	N/A	N/A	No	N/A
Loan		47.00	Maple Village Self Storage	119	120	119	0	0	10/1/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$16,762.96	$0.00	$201,155.52	Springing	Springing	No	N/A
Loan	10	48.00	3751 Apt Corp.	118	0	0	480	478	8/29/2018	10/1/2018	N/A	9/1/2028	N/A	$15,421.12	$0.00	$185,053.44	$0.00	N/A	N/A	No	N/A
Loan	10	49.00	60-70 Owners Corp.	118	0	0	180	178	8/29/2018	10/1/2018	N/A	9/1/2028	N/A	$25,992.40	$0.00	$311,908.80	$0.00	N/A	N/A	No	N/A
Loan		50.00	Sol Studios	120	120	120	0	0	10/26/2018	12/1/2018	N/A	11/1/2028	N/A	$0.00	$15,052.45	$0.00	$180,629.40	Springing	Springing	No	N/A
Loan	10	51.00	63-61 99th Street Owners Corp.	119	120	119	0	0	9/27/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$12,494.07	$0.00	$149,928.84	N/A	N/A	No	N/A
Loan		52.00	Spring Park Village - TX	119	120	119	0	0	9/24/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$13,805.28	$0.00	$165,663.36	Hard	In Place	No	N/A
Loan		53.00	Summit Suites	120	12	12	360	360	10/17/2018	12/11/2018	12/11/2019	11/11/2028	N/A	$17,199.80	$14,383.28	$206,397.60	$172,599.36	N/A	N/A	No	N/A
Loan	10	54.00	Hastings Gardens Owners Corp.	119	0	0	300	299	10/1/2018	11/1/2018	N/A	10/1/2028	N/A	$15,531.54	$0.00	$186,378.48	$0.00	N/A	N/A	No	N/A
Loan		55.00	Self Storage of Santa Maria	119	120	119	0	0	10/2/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$10,328.99	$0.00	$123,947.88	N/A	N/A	No	N/A
Loan	10	56.00	Silverhill Owners Corp.	119	0	0	360	359	9/28/2018	11/1/2018	N/A	10/1/2028	N/A	$12,607.78	$0.00	$151,293.36	$0.00	N/A	N/A	No	N/A
Loan		57.00	Walgreens - Corbin, KY	119	0	0	300	299	9/24/2018	11/1/2018	N/A	10/1/2028	N/A	$15,206.22	$0.00	$182,474.64	$0.00	Hard	Springing	No	N/A
Loan	10	58.00	Bard House, Inc.	118	0	0	360	358	8/30/2018	10/1/2018	N/A	9/1/2028	N/A	$12,415.86	$0.00	$148,990.32	$0.00	N/A	N/A	No	N/A
Loan		59.00	ALLO Shopping Center	120	60	60	360	360	10/4/2018	12/1/2018	12/1/2023	11/1/2028	N/A	$13,227.60	$10,794.88	$158,731.20	$129,538.56	Springing	Springing	No	N/A
Loan		60.00	CVS Spotsylvania	119	120	119	0	0	9/19/2018	11/1/2018	N/A	10/1/2028	N/A	$0.00	$10,425.73	$0.00	$125,108.76	Springing	Springing	No	Group 4
Loan		61.00	Queensgate Retail Building	119	0	0	360	359	9/26/2018	11/11/2018	N/A	10/11/2028	N/A	$12,515.32	$0.00	$150,183.84	$0.00	N/A	N/A	No	N/A
Loan	6	62.00	UNICO Portfolio IV	119	120	119	0	0	9/27/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$8,139.65	$0.00	$97,675.80	Springing	Springing	No	N/A
Property		62.01	DG - Garrison, MN
Property		62.02	DG - Merrifield, MN
Loan		63.00	Armadillo Self Storage	119	120	119	0	0	10/10/2018	11/11/2018	N/A	10/11/2028	N/A	$0.00	$7,702.39	$0.00	$92,428.68	N/A	N/A	No	N/A
Loan		64.00	Brittmoore Bldg D	118	12	10	360	360	8/29/2018	10/1/2018	10/1/2019	9/1/2028	N/A	$8,199.64	$6,539.58	$98,395.68	$78,474.96	Springing	Springing	No	N/A
Loan	10	65.00	265-267 Water Street Corporation	120	0	0	360	360	10/26/2018	12/1/2018	N/A	11/1/2028	N/A	$7,609.19	$0.00	$91,310.28	$0.00	N/A	N/A	No	N/A
Loan	10	66.00	25 West 64th Street Owners Corp.	119	0	0	360	359	9/27/2018	11/1/2018	N/A	10/1/2028	N/A	$7,476.01	$0.00	$89,712.12	$0.00	N/A	N/A	No	N/A
Loan	10	67.00	The Birch Street Corporation	119	0	0	360	359	9/20/2018	11/1/2018	N/A	10/1/2028	N/A	$6,664.38	$0.00	$79,972.56	$0.00	N/A	N/A	No	N/A

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	UW NOI DSCR (P&I)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI
Loan	5, 8, 11, 12	1.00	Aventura Mall	N/A	2.63x	N/A	2.58x	40.8%	40.8%	0	0	First	LO(28);DEF(85);O(7)		$139,956,585	$29,303,182	$110,653,403
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	N/A	2.40x	N/A	2.07x	66.1%	66.1%	0	0	Eleventh	LO(11);YM1(15);DEF/YM1(87);O(7)	A	$92,515,295	$63,143,112	$29,372,183
Property		2.01	Renaissance St. Louis Airport Hotel												$17,795,311	$13,634,768	$4,160,543
Property		2.02	Renaissance Des Moines Savery Hotel												N/A	N/A	N/A
Property		2.03	Residence Inn St. Louis Downtown												$7,532,220	$4,424,445	$3,107,775
Property		2.04	Doubletree Hotel West Palm Beach Airport												$6,462,287	$4,120,824	$2,341,463
Property		2.05	Courtyard Gulfport Beachfront												$5,201,110	$3,558,484	$1,642,626
Property		2.06	Fairfield Inn Atlanta Downtown												$5,558,141	$4,326,533	$1,231,608
Property		2.07	Hotel Indigo Chicago Vernon Hills												$3,910,722	$2,480,037	$1,430,685
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale												$4,258,536	$2,486,367	$1,772,169
Property		2.09	Holiday Inn & Suites Green Bay Stadium												$4,095,374	$2,614,133	$1,481,241
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area												$3,995,717	$2,449,666	$1,546,051
Property		2.11	Hilton Garden Inn Wichita												$3,896,365	$2,675,029	$1,221,336
Property		2.12	Courtyard Norman												$2,608,716	$1,710,744	$897,972
Property		2.13	Springhill Suites Scranton Wilkes Barre												$2,718,138	$1,876,615	$841,523
Property		2.14	Courtyard Salisbury												$3,148,273	$2,174,763	$973,510
Property		2.15	Homewood Suites St. Louis Riverport Airport West												$3,095,156	$2,459,925	$635,231
Property		2.16	Residence Inn Rocky Mount												$2,062,299	$1,400,544	$661,755
Property		2.17	Hampton Inn and Suites Wichita Northeast												$3,150,231	$2,121,669	$1,028,562
Property		2.18	Residence Inn Salisbury												$2,592,288	$1,607,398	$984,890
Property		2.19	Courtyard Rocky Mount												$2,520,678	$1,751,839	$768,839
Property		2.20	Springhill Suites Wichita East at Plazzio												$2,443,042	$1,734,798	$708,244
Property		2.21	Residence Inn Wichita East at Plazzio												$2,886,410	$1,766,942	$1,119,468
Property		2.22	Hampton Inn Oklahoma City Northwest												$2,584,279	$1,767,585	$816,694
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	N/A	3.60x	N/A	3.43x	32.3%	32.3%	0	0	Seventh	LO(28);DEF(85);O(7)		$90,228,619	$26,310,727	$63,917,892
Property		3.01	Millennium Tower Boston												$14,268,691	$2,088,846	$12,179,845
Property		3.02	Lincoln Square												$24,042,921	$6,435,270	$17,607,651
Property		3.03	Four Seasons San Francisco Retail												$11,090,921	$3,657,023	$7,433,898
Property		3.04	Lincoln West												$10,435,098	$3,806,960	$6,628,138
Property		3.05	Commercial Units at the Four Seasons Miami												$10,106,488	$4,087,868	$6,018,620
Property		3.06	Lincoln Triangle												$8,180,463	$2,971,200	$5,209,263
Property		3.07	Ritz Carlton Washington DC Retail												$7,934,103	$1,612,765	$6,321,338
Property		3.08	Ritz Carlton Georgetown Retail												$4,169,935	$1,650,796	$2,519,140
Loan	5	4.00	685 Fifth Avenue Retail	N/A	2.82x	N/A	2.76x	34.0%	34.0%	0	2 business days every 12 month period	First	LO(28);DEF(88);O(4)		N/A	N/A	N/A
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	N/A	3.01x	N/A	2.97x	40.2%	40.2%	0	0	Sixth	LO(24);YM1(1);DEF/YM1(88);O(7)	B	$32,138,354	$7,161,119	$24,977,236
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	1.63x	N/A	1.61x	N/A	59.2%	43.6%	0	0	First	LO(24);DEF(92);O(4)		$5,698,272	$1,825,470	$3,872,802
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue												N/A	N/A	N/A
Property		6.02	U-Haul Moving & Storage of Manchester												N/A	N/A	N/A
Property		6.03	U-Haul Moving & Storage of Justin												N/A	N/A	N/A
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield												N/A	N/A	N/A
Property		6.05	U-Haul Moving & Storage of Minot												N/A	N/A	N/A
Property		6.06	U-Haul Storage Center of Canton												N/A	N/A	N/A
Property		6.07	U-Haul Moving & Storage of Brooksville												N/A	N/A	N/A
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum												N/A	N/A	N/A
Property		6.09	U-Haul Moving & Storage of Orchard Street												N/A	N/A	N/A
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard												N/A	N/A	N/A
Property		6.11	U-Haul Moving & Storage of Manteca												N/A	N/A	N/A
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit												N/A	N/A	N/A
Property		6.13	U-Haul Moving & Storage of Rose City												N/A	N/A	N/A
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway												N/A	N/A	N/A
Property		6.15	U-Haul Moving & Storage of Boomer Lake												N/A	N/A	N/A
Property		6.16	U-Haul Moving & Storage of Riverside												N/A	N/A	N/A
Property		6.17	U-Haul Storage of Eastex Freeway												N/A	N/A	N/A
Property		6.18	U-Haul Moving & Storage at West Main Street												N/A	N/A	N/A
Property		6.19	U-Haul Moving & Storage of North Stillwater												N/A	N/A	N/A
Loan	8, 9	7.00	Harvard Park	N/A	2.38x	N/A	2.15x	63.8%	63.8%	5	4	First	LO(25);DEF(91);O(4)		$5,551,712	$2,495,878	$3,055,834
Loan		8.00	Clovis Commons	1.69x	N/A	1.57x	N/A	71.1%	58.5%	5	4	First	LO(24);DEF(91);O(5)		$4,654,660	$1,039,891	$3,614,767
Loan		9.00	The Plaza at Gator Hole	N/A	2.20x	N/A	2.00x	62.0%	62.0%	0, one 5-day grace in each rolling 12 month period	5	First	LO(23);YM1(93);O(4)	C	$3,627,839	$607,345	$3,020,494
Loan	5, 9, 16, 17	10.00	Pfizer Building	1.00x	N/A	1.00x	N/A	57.3%	2.1%	0	0	Eighth	LO(27);DEF(40);O(5)		N/A	N/A	N/A
Loan		11.00	Stirling Bossier Shopping Center	1.86x	2.65x	1.73x	2.47x	49.4%	39.7%	0	0	Eleventh	LO(25);YM1(88);O(7)	D	$4,771,423	$1,071,834	$3,699,589
Loan		12.00	Triangle Center	1.89x	2.46x	1.72x	2.25x	70.9%	62.4%	0	4	First	LO(25);DEF(91);O(4)		$4,117,409	$899,457	$3,217,952
Loan		13.00	Nitro Marketplace	N/A	2.58x	N/A	2.41x	65.0%	65.0%	0, subject to one 5-day grace period in each rolling 12 month period	5	First	LO(23);YM(93);O(4)	E	$3,880,003	$691,720	$3,188,282
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	N/A	2.57x	N/A	2.50x	54.7%	54.7%	0	0	Sixth	LO(25);DEF/YM1(28);O(7)	F	$30,153,975	$5,218,019	$24,935,956
Property		14.01	14901 FAA Boulevard												$6,532,263	$986,583	$5,545,680
Property		14.02	4650 Old Ironsides Drive												$4,899,745	$814,002	$4,085,743
Property		14.03	43790 Devin Shafron Drive												$4,386,733	$791,276	$3,595,457
Property		14.04	636 Pierce Street												$3,907,838	$717,838	$3,190,000
Property		14.05	21551 Beaumeade Circle												$2,847,924	$575,933	$2,271,991
Property		14.06	7505 Mason King Court												$2,226,277	$184,424	$2,041,853
Property		14.07	4700 Old Ironsides Drive												$2,706,656	$606,707	$2,099,949
Property		14.08	444 Toyama Drive												$2,646,539	$541,256	$2,105,283
Loan	9	15.00	Embassy Suites St. Louis	2.40x	N/A	2.13x	N/A	55.2%	45.8%	5	5	First	LO(24);DEF(92);O(4)		$10,432,189	$6,776,339	$3,655,850
Loan	5, 19	16.00	2020 Fifth Avenue	N/A	3.29x	N/A	3.20x	46.4%	46.4%	0	0	Sixth	LO(26);DEF(88);O(6)		$8,355,216	$1,564,157	$6,791,059
Loan	6	17.00	Chicago Multifamily Portfolio	1.31x	N/A	1.25x	N/A	60.5%	51.4%	5	5	First	LO(24);DEF(92);O(4)		$3,865,139	$1,672,699	$2,192,440
Property		17.01	Somerset I												$2,479,518	$1,022,248	$1,457,270
Property		17.02	Somerset II												$748,570	$345,378	$403,192
Property		17.03	Kenmore Apartments												$637,051	$305,073	$331,978
Loan	5, 7, 8	18.00	Plaza Frontenac	N/A	2.23x	N/A	2.09x	47.6%	47.6%	0	0, 2 business days every 12 month period	First	LO(27);DEF(89);O(4)		$13,755,300	$4,259,300	$9,496,000
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	1.90x	N/A	1.72x	N/A	63.9%	53.1%	0	0	Eleventh	LO(24);DEF(92);O(4)		N/A	N/A	N/A
Loan		20.00	Sealy Distribution Center	2.23x	2.89x	2.02x	2.61x	71.3%	61.4%	0	5	First	LO(24);DEF(91);O(5)		$3,056,063	$924,881	$2,131,182
Loan		21.00	The Center at Coldwater	N/A	1.73x	N/A	1.68x	52.8%	52.8%	0	5	First	LO(25);DEF(88);O(7)		$2,638,678	$1,048,246	$1,590,432
Loan	7, 8, 10	22.00	Robinhood Plaza	2.02x	2.61x	1.90x	2.45x	63.0%	55.6%	5	4	First	LO(24);YM1(89);O(7)	G	$2,708,603	$595,261	$2,113,342
Loan	6, 7	23.00	Anchor Self Storage	1.39x	1.77x	1.38x	1.75x	67.0%	61.9%	0	5	First	LO(25);DEF(90);O(5)		$1,757,451	$468,317	$1,289,133
Property		23.01	Anchor Self Storage - Mashpee												$1,014,463	$249,198	$765,266
Property		23.02	Anchor Self Storage - Narragansett												$742,987	$219,120	$523,868
Loan	8, 18	24.00	Desert Sky Esplanade	1.62x	N/A	1.45x	N/A	61.9%	51.8%	5	5	First	LO(25);DEF(90);O(5)		$2,184,578	$793,839	$1,390,740
Loan	10	25.00	Van Buren Plaza	N/A	2.19x	N/A	2.03x	59.9%	59.9%	5	4	First	LO(24);DEF(91);O(5)		$1,692,874	$511,834	$1,181,040
Loan		26.00	Home2 Suites - Newnan GA	2.22x	N/A	2.04x	N/A	68.6%	51.8%	5	4	First	LO(29);DEF(87);O(4)		N/A	N/A	N/A
Loan		27.00	Algonquin Galleria	1.30x	N/A	1.22x	N/A	75.0%	63.4%	5	4	First	LO(24);DEF(92);O(4)		$1,831,021	$540,834	$1,290,187
Loan		28.00	Towne Oaks Apartments	1.46x	1.84x	1.36x	1.70x	71.4%	63.6%	5	5	First	LO(25);DEF(90);O(5)		$1,913,740	$1,005,977	$907,763
Loan	5	29.00	Carriage Place	1.53x	1.97x	1.41x	1.81x	67.3%	59.5%	0	0	First	LO(25);DEF(91);O(4)		$4,503,789	$1,342,914	$3,160,875
Loan		30.00	225 West 80th Street	1.57x	N/A	1.49x	N/A	31.3%	25.5%	5	4	First	LO(25);DEF(91);O(4)		$2,169,370	$1,011,935	$1,157,435
Loan	10	31.00	27 Victoria Owners Corp.	N/A	12.53x	N/A	12.38x	4.4%	4.4%	10	10	First	YM1(113);1%(3);O(4)	H	N/A	N/A	N/A
Loan	18	32.00	Inwood Quorom	1.55x	1.85x	1.49x	1.78x	65.1%	55.2%	5	5	First	LO(23);YM1(96);O(61)	I	$1,133,165	$255,698	$877,467
Loan		33.00	OTG Woods Crossing	1.47x	1.87x	1.43x	1.82x	64.5%	56.0%	0	0	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A
Loan		34.00	Days Inn Anaheim	1.99x	2.47x	1.77x	2.20x	62.5%	55.8%	5	4	First	LO(25);YM1(91);O(4)	J	$2,026,254	$1,419,726	$606,528
Loan		35.00	Best Western Spring TX	1.99x	N/A	1.83x	N/A	69.9%	54.0%	5	4	First	LO(24);DEF(92);O(4)		$1,406,499	$910,286	$496,213
Loan		36.00	Fairway Executive Building	N/A	2.61x	N/A	2.17x	57.8%	57.8%	5	5	First	LO(23);YM1(93);O(4)	K	$1,269,267	$692,944	$576,323
Loan	6	37.00	Fox Meadows and Midtown	N/A	2.03x	N/A	1.96x	53.2%	53.2%	5	5	First	LO(25);DEF(91);O(4)		$1,189,112	$470,087	$719,025
Property		37.01	Midtown												$819,493	$323,313	$496,180
Property		37.02	Fox Meadows												$369,619	$146,774	$222,845
Loan	10	38.00	Holiday House Palm Springs	N/A	3.13x	N/A	2.79x	54.1%	54.1%	5	4	First	LO(24);YM1(91);O(5)	L	N/A	N/A	N/A
Loan	6	39.00	Westport AZ Properties	2.04x	2.64x	2.00x	2.59x	50.8%	46.7%	5	4	First	LO(24);DEF(91);O(5)		$1,050,653	$322,836	$727,817
Property		39.01	N 83rd Avenue												$635,258	$183,128	$452,130

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

UW NOI DSCR (P&I)

UW NOI DSCR (IO)

UW NCF DSCR (P&I)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio

Maturity Date LTV Ratio

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)

YM Formula

Third Most Recent Revenues

Third Most Recent Expenses

Third Most Recent NOI

Property

39.02

W Indian School Road

$415,395

$139,708

$275,687

Loan

40.00

Jewel Osco Fox River

N/A

1.84x

N/A

1.68x

56.7%

56.7%

5

5

First

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

N/A

N/A

N/A

Loan

41.00

Ashford Center-OH

2.03x

N/A

1.82x

N/A

74.9%

63.2%

0

0

Eleventh

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

$1,097,246

$466,771

$630,475

Loan

10

42.00

141 East Third Owners Corp.

7.84x

N/A

7.74x

N/A

4.8%

4.3%

10

10

First

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

H

N/A

N/A

N/A

Loan

43.00

Omega Self Storage

1.76x

N/A

1.75x

N/A

62.6%

52.0%

0

0

Eleventh

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

$824,377

$266,736

$557,641

Loan

44.00

25 Bogart & 250 Varet

N/A

1.52x

N/A

1.50x

61.7%

61.7%

0

0

Eleventh

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

$382,321

$35,317

$347,004

Loan

10

45.00

Plantation Center, Hilton Head

N/A

2.61x

N/A

2.46x

56.6%

56.6%

0

0

Eleventh

LO(25);YM1(91);O(4)

M

$707,625

$203,099

$504,526

Loan

10

46.00

284-285 Central Owners Corp.

5.93x

N/A

5.84x

N/A

25.9%

21.0%

10

10

First

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

H

N/A

N/A

N/A

Loan

47.00

Maple Village Self Storage

N/A

2.05x

N/A

2.01x

58.8%

58.8%

5

4

First

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

$576,646

$225,145

$351,501

Loan

10

48.00

3751 Apt Corp.

5.37x

N/A

5.26x

N/A

16.4%

14.7%

10

10

First

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

H

N/A

N/A

N/A

Loan

10

49.00

60-70 Owners Corp.

7.44x

N/A

7.23x

N/A

11.4%

4.8%

10

10

First

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

H

N/A

N/A

N/A

Loan

50.00

Sol Studios

N/A

1.56x

N/A

1.53x

56.4%

56.4%

5

5

First

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

N/A

N/A

N/A

Loan

10

51.00

63-61 99th Street Owners Corp.

N/A

7.87x

N/A

7.74x

9.2%

9.2%

10

10

First

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

H

N/A

N/A

N/A

Loan

52.00

Spring Park Village - TX

N/A

1.89x

N/A

1.88x

58.1%

58.1%

0

0

Eleventh

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

N/A

N/A

N/A

Loan

53.00

Summit Suites

1.44x

1.72x

1.36x

1.62x

75.0%

64.9%

0

0

Eleventh

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

N/A

N/A

N/A

Loan

10

54.00

Hastings Gardens Owners Corp.

6.06x

N/A

5.96x

N/A

15.4%

11.4%

10

10

First

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

H

N/A

N/A

N/A

Loan

55.00

Self Storage of Santa Maria

N/A

3.47x

N/A

3.42x

30.8%

30.8%

0

0

Eleventh

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

$697,545

$303,705

$393,840

Loan

10

56.00

Silverhill Owners Corp.

4.34x

N/A

4.27x

N/A

23.1%

18.7%

10

10

First

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

H

N/A

N/A

N/A

Loan

57.00

Walgreens - Corbin, KY

1.48x

N/A

1.46x

N/A

53.1%

40.5%

5

4

First

LO(25);YM1(91);O(4)

N

N/A

N/A

N/A

Loan

10

58.00

Bard House, Inc.

4.01x

N/A

3.91x

N/A

22.7%

18.3%

10

10

First

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

H

N/A

N/A

N/A

Loan

59.00

ALLO Shopping Center

1.69x

2.07x

1.53x

1.87x

61.6%

57.3%

5

5

First

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

$119,707

$82,567

$37,141

Loan

60.00

CVS Spotsylvania

N/A

1.75x

N/A

1.67x

58.2%

58.2%

5

5

First

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

$210,451

$0

$210,451

Loan

61.00

Queensgate Retail Building

1.64x

N/A

1.59x

N/A

64.2%

53.5%

0

0

Eleventh

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

$285,293

$68,481

$216,812

Loan

6

62.00

UNICO Portfolio IV

N/A

1.78x

N/A

1.76x

65.0%

65.0%

0

0

Eleventh

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

N/A

N/A

N/A

Property

62.01

DG - Garrison, MN

N/A

N/A

N/A

Property

62.02

DG - Merrifield, MN

N/A

N/A

N/A

Loan

63.00

Armadillo Self Storage

N/A

2.26x

N/A

2.21x

61.9%

61.9%

0

0

Eleventh

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

$248,963

$131,055

$117,908

Loan

64.00

Brittmoore Bldg D

1.50x

1.88x

1.42x

1.78x

70.4%

59.9%

5

5

First

LO(26);DEF(89);O(5)

$168,461

$41,521

$126,940

Loan

10

65.00

265-267 Water Street Corporation

4.62x

N/A

4.56x

N/A

10.2%

8.3%

10

10

First

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

H

N/A

N/A

N/A

Loan

10

66.00

25 West 64th Street Owners Corp.

8.06x

N/A

7.86x

N/A

5.4%

4.4%

10

10

First

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

H

N/A

N/A

N/A

Loan

10

67.00

The Birch Street Corporation

2.77x

N/A

2.67x

N/A

35.3%

28.7%

10

10

First

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

H

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	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield
Loan	5, 8, 11, 12	1.00	Aventura Mall	12/31/2016	7.9%	$145,286,882	$30,046,320	$115,240,562	12/31/2017	8.2%	$149,776,330	$31,484,933	$118,291,397	3/31/2018 TTM	8.4%	92.9%	$185,479,647	$30,620,668	$154,858,979	11.0%
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	12/31/2016	11.1%	$93,391,528	$63,914,410	$29,477,118	12/31/2017	11.1%	$94,707,559	$64,753,185	$29,954,374	5/31/2018 TTM	11.3%	71.9%	$106,614,582	$73,391,622	$33,222,960	12.5%
Property		2.01	Renaissance St. Louis Airport Hotel	12/31/2016		$18,324,277	$14,008,269	$4,316,008	12/31/2017		$18,340,705	$13,943,902	$4,396,803	5/31/2018 TTM		70.5%	$18,340,705	$13,943,902	$4,396,803
Property		2.02	Renaissance Des Moines Savery Hotel	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		65.0%	$11,907,023	$8,638,437	$3,268,586
Property		2.03	Residence Inn St. Louis Downtown	12/31/2016		$7,438,018	$4,521,625	$2,916,393	12/31/2017		$7,220,742	$4,549,955	$2,670,787	5/31/2018 TTM		75.5%	$7,220,742	$4,549,955	$2,670,787
Property		2.04	Doubletree Hotel West Palm Beach Airport	12/31/2016		$7,320,304	$4,414,847	$2,905,457	12/31/2017		$7,865,081	$4,534,282	$3,330,799	5/31/2018 TTM		87.7%	$7,865,081	$4,534,282	$3,330,799
Property		2.05	Courtyard Gulfport Beachfront	12/31/2016		$4,964,644	$3,364,283	$1,600,361	12/31/2017		$5,008,785	$3,381,853	$1,626,932	5/31/2018 TTM		65.7%	$5,008,785	$3,381,853	$1,626,932
Property		2.06	Fairfield Inn Atlanta Downtown	12/31/2016		$5,682,298	$4,194,924	$1,487,374	12/31/2017		$6,033,534	$4,378,312	$1,655,222	5/31/2018 TTM		69.5%	$6,033,534	$4,378,312	$1,655,222
Property		2.07	Hotel Indigo Chicago Vernon Hills	12/31/2016		$3,965,649	$2,522,569	$1,443,080	12/31/2017		$3,994,581	$2,543,167	$1,451,414	5/31/2018 TTM		68.4%	$3,994,581	$2,543,167	$1,451,414
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	12/31/2016		$4,327,833	$2,479,540	$1,848,293	12/31/2017		$4,168,157	$2,568,997	$1,599,160	5/31/2018 TTM		70.8%	$4,168,157	$2,568,997	$1,599,160
Property		2.09	Holiday Inn & Suites Green Bay Stadium	12/31/2016		$3,982,719	$2,509,991	$1,472,728	12/31/2017		$3,999,663	$2,524,693	$1,474,970	5/31/2018 TTM		72.1%	$3,999,663	$2,524,693	$1,474,970
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area	12/31/2016		$3,853,245	$2,524,729	$1,328,516	12/31/2017		$3,966,386	$2,584,454	$1,381,932	5/31/2018 TTM		77.5%	$3,966,386	$2,584,454	$1,381,932
Property		2.11	Hilton Garden Inn Wichita	12/31/2016		$3,868,305	$2,629,420	$1,238,885	12/31/2017		$4,029,691	$2,670,325	$1,359,366	5/31/2018 TTM		78.5%	$4,029,691	$2,670,325	$1,359,366
Property		2.12	Courtyard Norman	12/31/2016		$2,740,942	$1,836,858	$904,084	12/31/2017		$2,858,581	$1,916,415	$942,166	5/31/2018 TTM		65.4%	$2,858,581	$1,916,415	$942,166
Property		2.13	Springhill Suites Scranton Wilkes Barre	12/31/2016		$2,933,685	$2,016,030	$917,655	12/31/2017		$2,982,337	$2,033,991	$948,346	5/31/2018 TTM		73.9%	$2,982,337	$2,033,991	$948,346
Property		2.14	Courtyard Salisbury	12/31/2016		$2,869,168	$2,105,336	$763,832	12/31/2017		$2,904,462	$2,152,022	$752,440	5/31/2018 TTM		66.1%	$2,904,462	$2,152,022	$752,440
Property		2.15	Homewood Suites St. Louis Riverport Airport West	12/31/2016		$3,240,355	$2,554,929	$685,426	12/31/2017		$3,358,281	$2,561,956	$796,325	5/31/2018 TTM		76.3%	$3,358,281	$2,561,956	$796,325
Property		2.16	Residence Inn Rocky Mount	12/31/2016		$2,344,882	$1,468,042	$876,840	12/31/2017		$2,390,947	$1,511,088	$879,859	5/31/2018 TTM		72.7%	$2,390,947	$1,511,088	$879,859
Property		2.17	Hampton Inn and Suites Wichita Northeast	12/31/2016		$3,064,633	$2,060,936	$1,003,697	12/31/2017		$3,049,146	$2,028,476	$1,020,670	5/31/2018 TTM		72.1%	$3,049,146	$2,028,476	$1,020,670
Property		2.18	Residence Inn Salisbury	12/31/2016		$2,220,654	$1,600,092	$620,562	12/31/2017		$2,434,461	$1,751,456	$683,005	5/31/2018 TTM		77.0%	$2,434,461	$1,751,456	$683,005
Property		2.19	Courtyard Rocky Mount	12/31/2016		$2,580,825	$1,778,097	$802,728	12/31/2017		$2,491,710	$1,777,298	$714,412	5/31/2018 TTM		67.6%	$2,491,710	$1,777,298	$714,412
Property		2.20	Springhill Suites Wichita East at Plazzio	12/31/2016		$2,443,748	$1,764,615	$679,133	12/31/2017		$2,522,354	$1,792,831	$729,523	5/31/2018 TTM		69.1%	$2,522,354	$1,792,831	$729,523
Property		2.21	Residence Inn Wichita East at Plazzio	12/31/2016		$2,768,127	$1,823,182	$944,945	12/31/2017		$2,672,364	$1,829,038	$843,326	5/31/2018 TTM		73.3%	$2,672,364	$1,829,038	$843,326
Property		2.22	Hampton Inn Oklahoma City Northwest	12/31/2016		$2,457,218	$1,736,096	$721,122	12/31/2017		$2,415,590	$1,718,674	$696,916	5/31/2018 TTM		70.3%	$2,415,590	$1,718,674	$696,916
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	12/31/2015	13.5%	$96,511,294	$29,013,209	$67,498,085	12/31/2016	14.3%	$101,326,172	$30,656,231	$70,669,941	12/31/2017	15.0%	94.3%	$105,628,854	$31,705,173	$73,923,682	15.7%
Property		3.01	Millennium Tower Boston	12/31/2015		$16,158,490	$2,570,144	$13,588,346	12/31/2016		$23,339,049	$4,054,775	$19,284,274	12/31/2017		100.0%	$23,844,929	$4,261,240	$19,583,689
Property		3.02	Lincoln Square	12/31/2015		$23,659,134	$6,777,344	$16,881,790	12/31/2016		$19,580,261	$6,664,078	$12,916,182	12/31/2017		91.9%	$22,999,989	$6,875,469	$16,124,520
Property		3.03	Four Seasons San Francisco Retail	12/31/2015		$12,993,568	$4,408,719	$8,584,848	12/31/2016		$13,860,294	$4,729,125	$9,131,168	12/31/2017		91.9%	$13,544,876	$4,993,735	$8,551,141
Property		3.04	Lincoln West	12/31/2015		$10,833,434	$4,107,716	$6,725,718	12/31/2016		$11,174,098	$4,358,209	$6,815,888	12/31/2017		100.0%	$11,561,598	$4,446,223	$7,115,374
Property		3.05	Commercial Units at the Four Seasons Miami	12/31/2015		$11,677,673	$4,445,143	$7,232,531	12/31/2016		$12,304,549	$4,441,728	$7,862,821	12/31/2017		83.7%	$12,492,308	$4,597,204	$7,895,104
Property		3.06	Lincoln Triangle	12/31/2015		$8,590,035	$3,069,666	$5,520,368	12/31/2016		$8,540,387	$3,129,217	$5,411,170	12/31/2017		100.0%	$8,409,038	$3,122,378	$5,286,660
Property		3.07	Ritz Carlton Washington DC Retail	12/31/2015		$8,170,984	$1,537,557	$6,633,427	12/31/2016		$8,120,713	$1,577,577	$6,543,136	12/31/2017		100.0%	$8,345,450	$1,653,002	$6,692,448
Property		3.08	Ritz Carlton Georgetown Retail	12/31/2015		$4,427,977	$2,096,921	$2,331,057	12/31/2016		$4,406,822	$1,701,521	$2,705,301	12/31/2017		100.0%	$4,430,667	$1,755,922	$2,674,745
Loan	5	4.00	685 Fifth Avenue Retail	N/A	N/A	$20,653,519	$3,733,464	$16,920,055	12/31/2017	10.6%	$21,455,637	$4,388,282	$17,067,355	5/31/2018 TTM	10.7%	95.0%	$23,573,110	$5,844,604	$17,728,505	11.1%
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	12/31/2016	8.8%	$32,579,236	$7,625,984	$24,953,252	12/31/2017	8.8%	$32,818,293	$7,649,481	$25,168,813	5/31/2018 TTM	8.9%	95.0%	$44,603,641	$8,747,532	$35,856,109	12.6%
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	FYE 3/31/2017	7.9%	$6,946,297	$2,002,791	$4,943,506	FYE 3/31/2018	10.0%	$7,600,339	$2,094,424	$5,505,914	9/30/2018 TTM	11.2%	79.7%	$7,871,127	$2,516,995	$5,354,132	10.9%
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.02	U-Haul Moving & Storage of Manchester	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.03	U-Haul Moving & Storage of Justin	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.05	U-Haul Moving & Storage of Minot	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.06	U-Haul Storage Center of Canton	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.07	U-Haul Moving & Storage of Brooksville	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.09	U-Haul Moving & Storage of Orchard Street	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.11	U-Haul Moving & Storage of Manteca	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.13	U-Haul Moving & Storage of Rose City	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.15	U-Haul Moving & Storage of Boomer Lake	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.16	U-Haul Moving & Storage of Riverside	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.17	U-Haul Storage of Eastex Freeway	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.18	U-Haul Moving & Storage at West Main Street	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		6.19	U-Haul Moving & Storage of North Stillwater	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Loan	8, 9	7.00	Harvard Park	12/31/2016	9.0%	$5,955,097	$2,717,990	$3,237,107	12/31/2017	9.5%	$5,912,057	$2,780,242	$3,131,815	5/31/2018 TTM	9.2%	87.5%	$6,420,113	$2,709,564	$3,710,548	10.9%
Loan		8.00	Clovis Commons	12/31/2015	10.7%	$4,803,489	$1,119,637	$3,683,853	12/31/2016	10.9%	$4,845,832	$1,102,729	$3,743,103	12/31/2017	11.1%	93.9%	$4,872,920	$1,191,266	$3,681,654	10.9%
Loan		9.00	The Plaza at Gator Hole	12/31/2016	9.7%	$3,627,910	$388,329	$3,239,581	12/31/2017	10.5%	$3,608,853	$531,369	$3,077,484	4/30/2018 TTM	9.9%	91.6%	$3,673,182	$489,706	$3,183,476	10.3%
Loan	5, 9, 16, 17	10.00	Pfizer Building	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$32,944,920	$9,900,000	$23,044,920	19.1%
Loan		11.00	Stirling Bossier Shopping Center	12/31/2016	13.1%	$4,831,845	$1,080,478	$3,751,368	12/31/2017	13.3%	$4,741,046	$1,095,746	$3,645,300	6/30/2018 TTM	13.0%	92.2%	$4,924,521	$1,374,704	$3,549,817	12.6%
Loan		12.00	Triangle Center	12/31/2016	11.5%	$4,238,362	$967,234	$3,271,128	12/31/2017	11.7%	$4,303,821	$1,047,138	$3,256,683	5/31/2018 TTM	11.6%	92.5%	$4,219,743	$939,203	$3,280,540	11.7%
Loan		13.00	Nitro Marketplace	12/31/2016	11.5%	$4,040,538	$703,796	$3,336,742	12/31/2017	12.0%	$4,327,184	$730,873	$3,596,311	4/30/2018 TTM	13.0%	91.9%	$3,886,588	$724,625	$3,161,963	11.4%
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	12/31/2016	11.8%	$31,009,062	$5,520,559	$25,488,503	12/31/2017	12.0%	$31,618,047	$5,756,343	$25,861,704	6/30/2018 TTM	12.2%	95.0%	$31,435,055	$6,299,432	$25,135,623	11.9%
Property		14.01	14901 FAA Boulevard	12/31/2016		$6,936,540	$1,235,967	$5,700,573	12/31/2017		$7,133,471	$1,366,005	$5,767,466	6/30/2018 TTM		95.0%	$6,943,289	$1,382,801	$5,560,488
Property		14.02	4650 Old Ironsides Drive	12/31/2016		$5,023,568	$838,094	$4,185,474	12/31/2017		$5,087,368	$855,023	$4,232,345	6/30/2018 TTM		95.0%	$5,060,414	$953,393	$4,107,021
Property		14.03	43790 Devin Shafron Drive	12/31/2016		$4,416,237	$756,573	$3,659,664	12/31/2017		$4,550,004	$813,688	$3,736,316	6/30/2018 TTM		95.0%	$4,522,473	$894,539	$3,627,934
Property		14.04	636 Pierce Street	12/31/2016		$3,907,712	$717,877	$3,189,835	12/31/2017		$3,954,626	$720,623	$3,234,003	6/30/2018 TTM		95.0%	$4,032,195	$865,060	$3,167,135
Property		14.05	21551 Beaumeade Circle	12/31/2016		$2,940,978	$596,338	$2,344,640	12/31/2017		$2,979,280	$605,132	$2,374,148	6/30/2018 TTM		95.0%	$2,929,347	$649,316	$2,280,031
Property		14.06	7505 Mason King Court	12/31/2016		$2,286,124	$191,666	$2,094,458	12/31/2017		$2,335,365	$200,310	$2,135,055	6/30/2018 TTM		95.0%	$2,388,210	$249,024	$2,139,186
Property		14.07	4700 Old Ironsides Drive	12/31/2016		$2,781,102	$631,647	$2,149,455	12/31/2017		$2,821,605	$632,909	$2,188,696	6/30/2018 TTM		95.0%	$2,800,993	$689,249	$2,111,744
Property		14.08	444 Toyama Drive	12/31/2016		$2,716,801	$552,397	$2,164,404	12/31/2017		$2,756,328	$562,653	$2,193,675	6/30/2018 TTM		95.0%	$2,758,134	$616,050	$2,142,084
Loan	9	15.00	Embassy Suites St. Louis	12/31/2016	14.6%	$11,376,361	$6,973,217	$4,403,144	12/31/2017	17.6%	$11,256,003	$7,100,713	$4,155,290	9/30/2018 TTM	16.6%	76.5%	$11,256,003	$7,283,323	$3,972,680	15.9%
Loan	5, 19	16.00	2020 Fifth Avenue	12/31/2016	14.1%	$8,756,358	$1,782,243	$6,974,115	12/31/2017	14.5%	$8,981,397	$1,927,409	$7,053,988	6/30/2018 TTM	14.7%	95.0%	$8,886,775	$2,053,983	$6,832,791	14.2%
Loan	6	17.00	Chicago Multifamily Portfolio	12/31/2016	9.4%	$4,045,227	$1,601,387	$2,443,840	12/31/2017	10.5%	$4,119,979	$1,709,459	$2,410,520	7/31/2018 TTM	10.4%	95.0%	$3,995,284	$1,810,889	$2,184,395	9.4%
Property		17.01	Somerset I	12/31/2016		$2,645,467	$987,730	$1,657,737	12/31/2017		$2,669,516	$1,073,122	$1,596,394	7/31/2018 TTM		95.0%	$2,587,051	$1,173,664	$1,413,387
Property		17.02	Somerset II	12/31/2016		$738,855	$299,395	$439,460	12/31/2017		$770,035	$368,123	$401,912	7/31/2018 TTM		95.0%	$755,329	$369,189	$386,140
Property		17.03	Kenmore Apartments	12/31/2016		$660,905	$314,262	$346,643	12/31/2017		$680,428	$268,214	$412,214	7/31/2018 TTM		95.0%	$652,904	$268,036	$384,868
Loan	5, 7, 8	18.00	Plaza Frontenac	12/31/2015	9.5%	$13,965,170	$4,181,335	$9,783,836	12/31/2016	9.8%	$14,118,075	$4,232,807	$9,885,268	12/31/2017	9.9%	96.5%	$14,299,486	$4,277,252	$10,022,234	10.0%
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	N/A	N/A	$5,368,322	$3,243,885	$2,124,435	12/31/2017	10.9%	$5,821,860	$3,333,235	$2,488,625	9/30/2018 TTM	12.8%	75.8%	$5,821,860	$3,377,722	$2,444,138	12.5%
Loan		20.00	Sealy Distribution Center	12/31/2016	12.5%	$3,308,783	$893,562	$2,415,221	12/31/2017	14.1%	$3,314,677	$934,996	$2,379,681	8/31/2018 TTM	13.9%	92.8%	$3,380,357	$989,065	$2,391,292	14.0%
Loan		21.00	The Center at Coldwater	12/31/2016	9.4%	$2,772,897	$1,121,316	$1,651,581	12/31/2017	9.8%	$2,799,439	$1,132,189	$1,667,249	5/31/2018 TTM	9.9%	96.1%	$2,730,893	$1,224,151	$1,506,741	8.9%
Loan	7, 8, 10	22.00	Robinhood Plaza	12/31/2016	12.8%	$2,836,487	$574,729	$2,261,758	12/31/2017	13.7%	$2,872,151	$533,565	$2,338,586	5/31/2018 TTM	14.1%	95.0%	$2,759,476	$653,589	$2,105,886	12.7%
Loan	6, 7	23.00	Anchor Self Storage	12/31/2016	8.2%	$1,758,161	$455,072	$1,303,089	12/31/2017	8.3%	$1,812,541	$477,066	$1,335,475	7/31/2018 TTM	8.5%	92.0%	$1,848,069	$437,284	$1,410,785	9.0%
Property		23.01	Anchor Self Storage - Mashpee	12/31/2016		$1,015,654	$236,920	$778,735	12/31/2017		$1,063,341	$259,794	$803,548	7/31/2018 TTM		92.0%	$1,096,389	$251,882	$844,507
Property		23.02	Anchor Self Storage - Narragansett	12/31/2016		$742,506	$218,152	$524,354	12/31/2017		$749,200	$217,273	$531,927	7/31/2018 TTM		92.0%	$751,680	$185,402	$566,278
Loan	8, 18	24.00	Desert Sky Esplanade	12/31/2016	10.5%	$2,123,760	$753,163	$1,370,597	12/31/2017	10.4%	$2,125,015	$759,217	$1,365,797	6/30/2018 TTM	10.4%	95.0%	$2,223,799	$779,631	$1,444,169	11.0%
Loan	10	25.00	Van Buren Plaza	12/31/2016	9.5%	$1,659,922	$496,942	$1,162,980	12/31/2017	9.4%	$1,592,166	$493,630	$1,098,536	6/30/2018 TTM	8.9%	92.5%	$1,898,161	$508,852	$1,389,309	11.2%
Loan		26.00	Home2 Suites - Newnan GA	N/A	N/A	$3,576,220	$1,809,566	$1,766,654	12/31/2017	14.7%	$3,796,317	$1,916,921	$1,879,396	8/31/2018 TTM	15.7%	86.8%	$3,796,317	$1,913,674	$1,882,643	15.7%
Loan		27.00	Algonquin Galleria	12/31/2016	10.9%	$1,720,244	$590,829	$1,129,415	12/31/2017	9.6%	$1,755,468	$609,547	$1,145,921	6/30/2018 TTM	9.7%	86.1%	$1,725,523	$640,052	$1,085,471	9.2%
Loan		28.00	Towne Oaks Apartments	12/31/2016	8.9%	$1,871,145	$1,004,448	$866,697	12/31/2017	8.5%	$1,952,775	$1,078,932	$873,843	7/31/2018 TTM	8.6%	95.0%	$1,971,549	$990,401	$981,148	9.6%
Loan	5	29.00	Carriage Place	12/31/2016	10.3%	$4,259,198	$1,322,368	$2,936,830	12/31/2017	9.6%	$4,386,174	$1,584,431	$2,801,743	6/30/2018 TTM	9.1%	86.2%	$4,932,985	$1,932,136	$3,000,849	9.8%
Loan		30.00	225 West 80th Street	12/31/2016	11.6%	$2,035,951	$1,086,946	$949,005	12/31/2017	9.5%	$2,025,618	$1,187,608	$838,010	6/30/2018 TTM	8.4%	89.9%	$2,145,387	$1,183,907	$961,480	9.6%
Loan	10	31.00	27 Victoria Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$10,078,017	$5,031,429	$5,046,588	57.0%
Loan	18	32.00	Inwood Quorom	12/31/2016	10.3%	$1,253,414	$272,563	$980,851	12/31/2017	11.5%	$1,289,923	$266,937	$1,022,986	6/30/2018 TTM	12.0%	95.0%	$1,247,444	$311,157	$936,287	11.0%
Loan		33.00	OTG Woods Crossing	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$642,415	$77,872	$564,544	7/31/2018 T-7 Ann.	7.1%	95.0%	$894,242	$133,029	$761,212	9.5%
Loan		34.00	Days Inn Anaheim	12/31/2016	8.4%	$2,584,051	$1,665,537	$918,514	12/31/2017	12.7%	$2,662,206	$1,705,037	$957,169	8/31/2018 TTM	13.2%	90.0%	$2,630,073	$1,666,576	$963,497	13.3%
Loan		35.00	Best Western Spring TX	12/31/2016	7.6%	$1,784,091	$945,019	$839,072	12/31/2017	12.9%	$1,994,558	$949,074	$1,045,484	8/31/2018 TTM	16.1%	73.8%	$1,994,558	$1,009,963	$984,595	15.1%
Loan		36.00	Fairway Executive Building	12/31/2016	9.1%	$1,427,424	$664,015	$763,409	12/31/2017	12.1%	$1,405,034	$652,182	$752,852	6/30/2018 TTM	12.0%	92.0%	$1,442,592	$634,602	$807,990	12.8%
Loan	6	37.00	Fox Meadows and Midtown	12/31/2016	12.0%	$1,194,888	$508,623	$686,265	12/31/2017	11.4%	$1,198,431	$501,367	$697,064	6/30/2018 TTM	11.6%	92.7%	$1,136,644	$479,990	$656,654	10.9%
Property		37.01	Midtown	12/31/2016		$837,488	$357,942	$479,546	12/31/2017		$835,986	$348,440	$487,546	6/30/2018 TTM		94.5%	$795,340	$326,481	$468,860
Property		37.02	Fox Meadows	12/31/2016		$357,400	$150,681	$206,719	12/31/2017		$362,445	$152,927	$209,518	6/30/2018 TTM		90.3%	$341,304	$153,509	$187,795
Loan	10	38.00	Holiday House Palm Springs	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,571,701	$1,620,627	$951,074	7/31/2018 TTM	15.9%	79.5%	$2,571,701	$1,628,351	$943,350	15.7%
Loan	6	39.00	Westport AZ Properties	12/31/2016	13.0%	$1,083,548	$350,248	$733,300	12/31/2017	13.1%	$1,089,272	$363,763	$725,509	8/31/2018 TTM	12.9%	79.5%	$1,087,933	$370,575	$717,358	12.8%
Property		39.01	N 83rd Avenue	12/31/2016		$660,547	$194,653	$465,894	12/31/2017		$672,405	$202,485	$469,920	8/31/2018 TTM		82.8%	$673,968	$201,028	$472,940

A-1-13 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield
Property		39.02	W Indian School Road	12/31/2016		$423,001	$155,595	$267,406	12/31/2017		$416,867	$161,278	$255,589	8/31/2018 TTM		74.2%	$413,965	$169,547	$244,418
Loan		40.00	Jewel Osco Fox River	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$647,972	$147,211	$500,761	9.8%
Loan		41.00	Ashford Center-OH	12/31/2016	12.5%	$988,029	$429,253	$558,776	12/31/2017	11.0%	$935,380	$430,305	$505,075	5/31/2018 TTM	10.0%	95.0%	$1,161,910	$446,633	$715,276	14.1%
Loan	10	42.00	141 East Third Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.8%	$4,314,271	$2,207,961	$2,106,310	42.1%
Loan		43.00	Omega Self Storage	12/31/2016	11.2%	$834,298	$310,541	$523,757	12/31/2017	10.5%	$870,892	$321,852	$549,040	6/30/2018 T-3 Ann.	11.0%	95.0%	$860,784	$282,061	$578,724	11.6%
Loan		44.00	25 Bogart & 250 Varet	12/31/2016	7.3%	$317,775	$41,702	$276,073	12/31/2017	5.8%	$372,328	$55,234	$317,095	6/30/2018 T-6 Ann.	6.7%	95.0%	$446,021	$54,645	$391,376	8.2%
Loan	10	45.00	Plantation Center, Hilton Head	12/31/2016	11.2%	$761,400	$218,382	$543,018	12/31/2017	12.1%	$812,613	$208,563	$604,050	7/31/2018 TTM	13.4%	95.0%	$842,476	$201,898	$640,578	14.2%
Loan	10	46.00	284-285 Central Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$2,265,869	$790,220	$1,475,649	36.0%
Loan		47.00	Maple Village Self Storage	12/31/2016	8.8%	$599,614	$239,436	$360,178	12/31/2017	9.0%	$624,737	$200,239	$424,498	6/30/2018 TTM	10.6%	90.0%	$635,796	$223,877	$411,919	10.3%
Loan	10	48.00	3751 Apt Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	$1,594,789	$600,744	$994,045	28.4%
Loan	10	49.00	60-70 Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$3,869,844	$1,548,557	$2,321,287	68.8%
Loan		50.00	Sol Studios	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$286,660	$81,707	$204,953	8/31/2018 T3 Ann.	6.2%	95.0%	$393,999	$112,675	$281,324	8.4%
Loan	10	51.00	63-61 99th Street Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$2,393,301	$1,212,831	$1,180,470	36.3%
Loan		52.00	Spring Park Village - TX	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$409,724	$97,236	$312,488	12/31/2017	10.1%	95.0%	$435,352	$122,056	$313,296	10.2%
Loan		53.00	Summit Suites	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$395,600	$86,371	$309,229	8/30/2018 T-8 Ann.	10.6%	95.0%	$384,617	$87,185	$297,432	10.2%
Loan	10	54.00	Hastings Gardens Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$1,971,974	$842,288	$1,129,686	40.4%
Loan		55.00	Self Storage of Santa Maria	12/31/2016	15.8%	$766,323	$334,125	$432,198	12/31/2017	17.3%	$809,098	$349,957	$459,141	7/31/2018 T-6 Ann.	18.4%	78.8%	$744,286	$313,708	$430,579	17.2%
Loan	10	56.00	Silverhill Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	$1,137,026	$480,094	$656,932	26.3%
Loan		57.00	Walgreens - Corbin, KY	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$334,667	$59,431	$275,236	12/31/2017	11.0%	97.0%	$273,637	$4,105	$269,532	10.8%
Loan	10	58.00	Bard House, Inc.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	$1,062,929	$465,415	$597,514	24.0%
Loan		59.00	ALLO Shopping Center	12/31/2015	1.6%	$256,847	$80,936	$175,911	12/31/2016	7.5%	$299,307	$83,617	$215,690	12/31/2017	9.2%	89.6%	$388,990	$121,132	$267,858	11.4%
Loan		60.00	CVS Spotsylvania	12/31/2016	9.2%	$210,451	$0	$210,451	12/31/2017	9.2%	$210,451	$0	$210,451	7/31/2018 TTM	9.2%	97.0%	$278,335	$59,656	$218,679	9.5%
Loan		61.00	Queensgate Retail Building	12/31/2016	9.6%	$296,057	$76,785	$219,272	12/31/2017	9.8%	$283,485	$72,768	$210,717	7/31/2018 TTM	9.4%	95.0%	$315,363	$68,601	$246,763	11.0%
Loan	6	62.00	UNICO Portfolio IV	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$243,705	$70,307	$173,398	9.9%
Property		62.01	DG - Garrison, MN	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		97.0%	$118,847	$27,038	$91,809
Property		62.02	DG - Merrifield, MN	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		97.0%	$124,858	$43,269	$81,589
Loan		63.00	Armadillo Self Storage	12/31/2016	7.3%	$277,819	$129,023	$148,796	12/31/2017	9.2%	$293,900	$126,240	$167,660	8/31/2018 TTM	10.3%	95.0%	$325,232	$116,446	$208,786	12.8%
Loan		64.00	Brittmoore Bldg D	12/31/2016	8.5%	$198,892	$47,126	$151,766	12/31/2017	10.1%	$216,063	$50,944	$165,119	7/31/2018 TTM	11.0%	95.0%	$194,818	$47,583	$147,235	9.8%
Loan	10	65.00	265-267 Water Street Corporation	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	$597,787	$175,837	$421,950	28.1%
Loan	10	66.00	25 West 64th Street Owners Corp.	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	$1,492,479	$769,504	$722,975	48.3%
Loan	10	67.00	The Birch Street Corporation	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$440,766	$219,167	$221,599	17.1%

A-1-14 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Underwritten Replacement Reserves

Underwritten TI/LC

Underwritten NCF

Underwritten NCF Debt Yield

Largest Tenant

Largest Tenant Lease Expiration(4)

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration(4)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

Loan

5, 8, 11, 12

1.00

Aventura Mall

$243,502

$3,043,770

$151,571,708

10.8%

J. C. Penney Co.

45,046

193,759

15.9%

AMC Theatres

8/31/2023

78,738

6.5%

Loan

5, 6, 7, 9, 13

2.00

Starwood Hotel Portfolio

$4,564,469

$0

$28,658,491

10.8%

Property

2.01

Renaissance St. Louis Airport Hotel

$916,666

$0

$3,480,137

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.02

Renaissance Des Moines Savery Hotel

$595,351

$0

$2,673,235

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.03

Residence Inn St. Louis Downtown

$288,830

$0

$2,381,957

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.04

Doubletree Hotel West Palm Beach Airport

$314,502

$0

$3,016,297

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.05

Courtyard Gulfport Beachfront

$198,385

$0

$1,428,547

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.06

Fairfield Inn Atlanta Downtown

$241,387

$0

$1,413,835

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.07

Hotel Indigo Chicago Vernon Hills

$159,778

$0

$1,291,636

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.08

Springhill Suites Chicago Southwest at Burr Ridge Hinsdale

$166,653

$0

$1,432,507

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.09

Holiday Inn & Suites Green Bay Stadium

$159,999

$0

$1,314,971

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.10

Springhill Suites Chicago Elmhurst Oakbrook Area

$158,653

$0

$1,223,279

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.11

Hilton Garden Inn Wichita

$161,186

$0

$1,198,180

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.12

Courtyard Norman

$114,343

$0

$827,823

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.13

Springhill Suites Scranton Wilkes Barre

$119,294

$0

$829,052

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.14

Courtyard Salisbury

$116,084

$0

$636,356

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.15

Homewood Suites St. Louis Riverport Airport West

$134,315

$0

$662,010

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.16

Residence Inn Rocky Mount

$95,637

$0

$784,222

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.17

Hampton Inn and Suites Wichita Northeast

$121,966

$0

$898,704

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.18

Residence Inn Salisbury

$97,346

$0

$585,659

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.19

Courtyard Rocky Mount

$99,685

$0

$614,727

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.20

Springhill Suites Wichita East at Plazzio

$100,894

$0

$628,629

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.21

Residence Inn Wichita East at Plazzio

$106,904

$0

$736,422

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.22

Hampton Inn Oklahoma City Northwest

$96,612

$0

$600,304

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6, 7, 8, 14

3.00

Millennium Partners Portfolio

$309,940

$3,250,515

$70,363,227

14.9%

Property

3.01

Millennium Tower Boston

$70,277

$846,222

$18,667,190

Primark

9/30/2030

138,833

39.5%

Havas

11/30/2024

115,625

32.9%

Property

3.02

Lincoln Square

$69,884

$601,349

$15,453,287

Loews Theater

11/30/2028

149,936

42.9%

Equinox

6/30/2039

142,211

40.7%

Property

3.03

Four Seasons San Francisco Retail

$42,158

$445,079

$8,063,904

Equinox

6/30/2039

114,010

54.1%

The Press Club

4/12/2023

9,025

4.3%

Property

3.04

Lincoln West

$17,684

$326,205

$6,771,486

Raymour & Flanigan

11/30/2024

34,643

39.2%

Pottery Barn

1/31/2027

20,330

23.0%

Property

3.05

Commercial Units at the Four Seasons Miami

$52,103

$489,291

$7,353,710

Equinox

6/30/2039

49,135

18.9%

HSBC Bank

3/31/2024; 4/19/2024; 5/31/2026

47,145

18.1%

Property

3.06

Lincoln Triangle

$15,282

$243,469

$5,027,909

Century 21

1/31/2021

62,529

81.8%

Banana Republic

7/31/2021

13,882

18.2%

Property

3.07

Ritz Carlton Washington DC Retail

$26,475

$194,543

$6,471,429

Equinox

6/30/2039

98,076

74.1%

CVS

1/31/2030

13,600

10.3%

Property

3.08

Ritz Carlton Georgetown Retail

$16,077

$104,357

$2,554,311

Loews Theater

11/30/2032

71,762

89.3%

United Bank

4/30/2020

3,479

4.3%

Loan

5

4.00

685 Fifth Avenue Retail

$5,282

$377,200

$17,346,024

10.8%

Coach

4/30/2027

20,090

85.2%

Stuart Weitzman

4/30/2027

2,589

11.0%

Loan

5, 7, 9

5.00

Moffett Towers – Buildings E,F,G

$135,320

$411,696

$35,309,093

12.4%

Amazon

224,492 SF expires 2/28/2024; 452,106 SF expires 6/30/2030

676,598

100.0%

N/A

N/A

N/A

N/A

Loan

6, 9, 15

6.00

U-Haul AREC 28 Portfolio

$83,294

$0

$5,270,838

10.7%

Property

6.01

U-Haul Moving & Storage of Metairie at Central Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.02

U-Haul Moving & Storage of Manchester

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.03

U-Haul Moving & Storage of Justin

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.04

U-Haul Moving & Storage of Downtown Fairfield

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.05

U-Haul Moving & Storage of Minot

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.06

U-Haul Storage Center of Canton

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.07

U-Haul Moving & Storage of Brooksville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.08

U-Haul Moving & Storage of Fayetteville at Colliseum

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.09

U-Haul Moving & Storage of Orchard Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.10

U-Haul Moving & Storage of Lapalco Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.11

U-Haul Moving & Storage of Manteca

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.12

U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.13

U-Haul Moving & Storage of Rose City

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.14

U-Haul Moving & Storage of Metairie at Airline Highway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.15

U-Haul Moving & Storage of Boomer Lake

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.16

U-Haul Moving & Storage of Riverside

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.17

U-Haul Storage of Eastex Freeway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.18

U-Haul Moving & Storage at West Main Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.19

U-Haul Moving & Storage of North Stillwater

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9

7.00

Harvard Park

$58,340

$297,440

$3,354,768

9.9%

Alta California Regional

3/31/2025

95,074

32.6%

Nationwide Mutual Insurance Co.

6/30/2022

74,121

25.4%

Loan

8.00

Clovis Commons

$36,191

$237,648

$3,407,815

10.1%

Best Buy

1/31/2024

30,000

16.6%

TJ Maxx

8/31/2021

28,000

15.5%

Loan

9.00

The Plaza at Gator Hole

$46,810

$237,169

$2,899,496

9.4%

Walmart

1/20/2024

203,916

65.3%

Office Depot

12/31/2023

17,933

5.7%

Loan

5, 9, 16, 17

10.00

Pfizer Building

$0

$0

$23,044,920

19.1%

Pfizer Inc.

7/9/2024

823,623

100.0%

N/A

N/A

N/A

N/A

Loan

11.00

Stirling Bossier Shopping Center

$69,150

$173,725

$3,306,943

11.8%

Belk

10/9/2027

73,777

24.3%

Ross Dress for Less

1/31/2023

30,187

9.9%

Loan

12.00

Triangle Center

$52,125

$229,069

$2,999,346

10.7%

Triangle Bowl

8/31/2020

30,000

11.5%

Ross Dress For Less

1/31/2021

29,793

11.4%

Loan

13.00

Nitro Marketplace

$103,003

$110,237

$2,948,723

10.6%

Wal-Mart

8/31/2026

200,084

45.4%

Lowe’s

1/30/2028

131,575

29.8%

Loan

5, 6, 7

14.00

Prudential - Digital Realty Portfolio

$104,293

$521,467

$24,509,864

11.6%

Property

14.01

14901 FAA Boulevard

$26,370

$131,850

$5,402,268

Cyxtera

2/2/2022

263,700

100.0%

N/A

N/A

N/A

N/A

Property

14.02

4650 Old Ironsides Drive

$12,438

$62,192

$4,032,392

Cyxtera

4/30/2027

124,383

100.0%

N/A

N/A

N/A

N/A

Property

14.03

43790 Devin Shafron Drive

$15,214

$76,069

$3,536,651

VADATA, Inc.

5/31/2021

152,138

100.0%

N/A

N/A

N/A

N/A

Property

14.04

636 Pierce Street

$10,834

$54,168

$3,102,133

The Bank of New York Mellon

4/30/2023

108,336

100.0%

N/A

N/A

N/A

N/A

Property

14.05

21551 Beaumeade Circle

$15,250

$76,252

$2,188,529

Equinix, LLC

12/31/2023

152,504

100.0%

N/A

N/A

N/A

N/A

Property

14.06

7505 Mason King Court

$10,965

$54,825

$2,073,396

VADATA, Inc.

12/31/2023

109,650

100.0%

N/A

N/A

N/A

N/A

Property

14.07

4700 Old Ironsides Drive

$9,014

$45,070

$2,057,661

Cyxtera

4/30/2027

90,139

100.0%

N/A

N/A

N/A

N/A

Property

14.08

444 Toyama Drive

$4,208

$21,042

$2,116,835

Equinix, LLC

7/31/2022

42,083

100.0%

N/A

N/A

N/A

N/A

Loan

9

15.00

Embassy Suites St. Louis

$450,240

$0

$3,522,440

14.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 19

16.00

2020 Fifth Avenue

$12,600

$183,308

$6,636,883

13.8%

Equinix, Inc.

1/31/2028

89,250

70.8%

N/A

N/A

N/A

N/A

Loan

6

17.00

Chicago Multifamily Portfolio

$92,000

$0

$2,092,395

9.0%

Property

17.01

Somerset I

$60,000

$0

$1,353,387

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Somerset II

$18,000

$0

$368,140

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.03

Kenmore Apartments

$14,000

$0

$370,868

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 8

18.00

Plaza Frontenac

$52,651

$578,000

$9,391,583

9.4%

Saks Fifth Avenue

11/30/2023

125,669

35.8%

Plaza Frontenac Cinema

5/7/2023

14,307

4.1%

Loan

19.00

Courtyard Dallas Carrollton & Conference Center

$232,874

$0

$2,211,264

11.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20.00

Sealy Distribution Center

$114,578

$111,766

$2,164,948

12.7%

Trico Technologies Corporation

10/31/2019; 3/31/2022; 4/30/2021

425,000

57.0%

Portage Plastics Corp.

2/28/2019

69,625

9.3%

Loan

21.00

The Center at Coldwater

$7,898

$39,978

$1,458,865

8.6%

Coldwell Banker

12/31/2023

11,159

21.2%

Bistro Garden

1/31/2021

9,480

18.0%

Loan

7, 8, 10

22.00

Robinhood Plaza

$17,414

$113,190

$1,975,283

11.9%

Ross Stores

1/31/2025

29,260

33.6%

Western Dental

6/30/2028

5,848

6.7%

Loan

6, 7

23.00

Anchor Self Storage

$16,052

$0

$1,394,733

8.9%

Property

23.01

Anchor Self Storage - Mashpee

$9,452

$0

$835,055

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

23.02

Anchor Self Storage - Narragansett

$6,600

$0

$559,678

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 18

24.00

Desert Sky Esplanade

$22,381

$130,533

$1,291,255

9.8%

Big Lots

1/31/2028

34,977

25.7%

Ross Dress

1/31/2021

30,140

22.2%

Loan

10

25.00

Van Buren Plaza

$19,167

$78,016

$1,292,126

10.4%

dd’s Discounts

1/31/2024

21,864

22.8%

Happy Buffet

10/31/2028

10,000

10.4%

Loan

26.00

Home2 Suites - Newnan GA

$151,666

$0

$1,730,977

14.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

27.00

Algonquin Galleria

$14,277

$51,081

$1,020,113

8.6%

Best Buy Stores, L.P.

3/31/2023

30,078

42.1%

La-Z-Boy Showcase Shoppes, Inc

3/31/2031

20,000

28.0%

Loan

28.00

Towne Oaks Apartments

$72,881

$0

$908,267

8.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

29.00

Carriage Place

$51,201

$184,436

$2,765,212

9.0%

Walmart

1/18/2027

146,677

49.4%

Cinemark

11/30/2027

35,540

12.0%

Loan

30.00

225 West 80th Street

$14,557

$30,593

$916,330

9.2%

Pinky NY 80 Corp.

2/28/2019

1,033

3.3%

Birdbath Nova LLC

5/14/2023

580

1.8%

Loan

10

31.00

27 Victoria Owners Corp.

$58,300

$0

$4,988,288

56.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

32.00

Inwood Quorom

$4,523

$31,787

$899,978

10.6%

May Dragon

3/31/2019

6,000

19.9%

Mr Sushi

12/31/2024

4,680

15.5%

Loan

33.00

OTG Woods Crossing

$2,532

$18,993

$739,687

9.2%

Black Bear Diner

6/30/2028

5,600

22.1%

Zupas

11/30/2027

4,000

15.8%

Loan

34.00

Days Inn Anaheim

$105,203

$0

$858,294

11.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

35.00

Best Western Spring TX

$79,782

$0

$904,813

13.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36.00

Fairway Executive Building

$9,533

$127,036

$671,421

10.7%

Presbyterian Home Manager

10/31/2022

12,486

19.2%

Wee Speech, P.C. Julie Levin

11/30/2021

8,083

12.4%

Loan

6

37.00

Fox Meadows and Midtown

$22,675

$0

$633,980

10.6%

Property

37.01

Midtown

$12,490

$0

$456,369

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.02

Fox Meadows

$10,184

$0

$177,611

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

38.00

Holiday House Palm Springs

$102,868

$0

$840,482

14.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

39.00

Westport AZ Properties

$13,929

$0

$703,429

12.5%

Property

39.01

N 83rd Avenue

$8,687

$0

$464,253

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-15 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration(4)	2nd Largest Tenant NSF	2nd Largest Tenant % of NSF
Property		39.02	W Indian School Road	$5,242	$0	$239,176		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		40.00	Jewel Osco Fox River	$19,999	$23,888	$456,874	9.0%	Jewel - Osco	12/31/2037	55,553	100.0%	N/A	N/A	N/A	N/A
Loan		41.00	Ashford Center-OH	$13,232	$58,095	$643,948	12.7%	Frontier Tech	7/31/2021	17,234	26.3%	Dayton Aerospace	8/31/2019	10,094	15.4%
Loan	10	42.00	141 East Third Owners Corp.	$26,700	$0	$2,079,610	41.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		43.00	Omega Self Storage	$4,405	$0	$574,319	11.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		44.00	25 Bogart & 250 Varet	$1,968	$4,850	$384,558	8.1%	KNR	12/31/2026	2,500	35.5%	Chez Sam LLC	5/31/2028	2,350	33.3%
Loan	10	45.00	Plantation Center, Hilton Head	$4,646	$33,699	$602,233	13.4%	Palmetto Therapy Services, Inc	12/31/2027	15,700	33.8%	Santa Fe Café	1/31/2022	5,184	11.2%
Loan	10	46.00	284-285 Central Owners Corp.	$23,400	$0	$1,452,249	35.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		47.00	Maple Village Self Storage	$7,403	$0	$404,516	10.1%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	48.00	3751 Apt Corp.	$20,000	$0	$974,045	27.9%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	49.00	60-70 Owners Corp.	$67,600	$0	$2,253,687	66.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		50.00	Sol Studios	$5,400	$0	$275,924	8.3%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	51.00	63-61 99th Street Owners Corp.	$19,600	$0	$1,160,870	35.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		52.00	Spring Park Village - TX	$1,043	$0	$312,253	10.1%	AT&T	7/31/2020	4,000	38.3%	Faz Eyecare	8/31/2021	2,003	19.2%
Loan		53.00	Summit Suites	$1,602	$15,385	$280,445	9.6%	Shockoe.com, LLC	9/30/2022	8,145	50.8%	501 Auctions, LLC	10/31/2022	3,063	19.1%
Loan	10	54.00	Hastings Gardens Owners Corp.	$18,200	$0	$1,111,486	39.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		55.00	Self Storage of Santa Maria	$6,402	$0	$424,177	17.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	56.00	Silverhill Owners Corp.	$11,500	$0	$645,432	25.8%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		57.00	Walgreens - Corbin, KY	$2,730	$0	$266,802	10.7%	Walgreens	1/31/2034	13,650	100.0%	N/A	N/A	N/A	N/A
Loan	10	58.00	Bard House, Inc.	$14,800	$0	$582,714	23.4%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		59.00	ALLO Shopping Center	$2,052	$23,711	$242,096	10.3%	Saigon Basil	4/8/2023	2,600	20.3%	Dental Garden	10/31/2024	2,000	15.6%
Loan		60.00	CVS Spotsylvania	$4,565	$5,073	$209,041	9.1%	CVS	1/31/2029	10,145	100.0%	N/A	N/A	N/A	N/A
Loan		61.00	Queensgate Retail Building	$1,200	$6,423	$239,140	10.6%	CosmoProf	8/31/2019	1,856	15.5%	Subway (Cazier Enterprises)	8/31/2023	1,800	15.0%
Loan	6	62.00	UNICO Portfolio IV	$1,822	$0	$171,576	9.8%
Property		62.01	DG - Garrison, MN	$910	$0	$90,899		Dollar General	7/31/2032	9,100	100.0%	N/A	N/A	N/A	N/A
Property		62.02	DG - Merrifield, MN	$912	$0	$80,677		Dollar General	7/31/2032	9,122	100.0%	N/A	N/A	N/A	N/A
Loan		63.00	Armadillo Self Storage	$4,703	$0	$204,083	12.6%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		64.00	Brittmoore Bldg D	$2,400	$4,960	$139,875	9.3%	Strategic Materials, Inc.	9/30/2020	15,000	62.5%	Architectual Design	7/31/2019	9,000	37.5%
Loan	10	65.00	265-267 Water Street Corporation	$6,000	$0	$415,950	27.7%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	66.00	25 West 64th Street Owners Corp.	$18,200	$0	$704,775	47.0%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	10	67.00	The Birch Street Corporation	$7,800	$0	$213,799	16.5%	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-16 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Upfront Replacement Reserves

Loan

5, 8, 11, 12

1.00

Aventura Mall

Zara

10/31/2029

34,454

2.8%

XXI Forever

1/31/2019

32,504

2.7%

H & M

1/31/2027

28,830

2.4%

$0

Loan

5, 6, 7, 9, 13

2.00

Starwood Hotel Portfolio

$0

Property

2.01

Renaissance St. Louis Airport Hotel

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.02

Renaissance Des Moines Savery Hotel

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.03

Residence Inn St. Louis Downtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.04

Doubletree Hotel West Palm Beach Airport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.05

Courtyard Gulfport Beachfront

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.06

Fairfield Inn Atlanta Downtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.07

Hotel Indigo Chicago Vernon Hills

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.08

Springhill Suites Chicago Southwest at Burr Ridge Hinsdale

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.09

Holiday Inn & Suites Green Bay Stadium

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.10

Springhill Suites Chicago Elmhurst Oakbrook Area

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.11

Hilton Garden Inn Wichita

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.12

Courtyard Norman

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.13

Springhill Suites Scranton Wilkes Barre

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.14

Courtyard Salisbury

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.15

Homewood Suites St. Louis Riverport Airport West

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.16

Residence Inn Rocky Mount

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.17

Hampton Inn and Suites Wichita Northeast

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.18

Residence Inn Salisbury

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.19

Courtyard Rocky Mount

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.20

Springhill Suites Wichita East at Plazzio

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.21

Residence Inn Wichita East at Plazzio

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

2.22

Hampton Inn Oklahoma City Northwest

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6, 7, 8, 14

3.00

Millennium Partners Portfolio

$0

Property

3.01

Millennium Tower Boston

Roche Brothers Supermarkets

1/31/2030

39,125

11.1%

Old Navy

1/31/2027

30,350

8.6%

Aol Inc.

12/31/2019

8,982

2.6%

Property

3.02

Lincoln Square

The Gap

1/31/2025

14,696

4.2%

Extel Development Company

7/31/2023

6,618

1.9%

J.P. Morgan Chase Bank

6/30/2022

4,830

1.4%

Property

3.03

Four Seasons San Francisco Retail

Decathlon USA

9/15/2019

8,313

3.9%

Halo Neuro

12/31/2020

7,924

3.8%

Handel Architects

10/31/2025

7,039

3.3%

Property

3.04

Lincoln West

Zara

3/31/2024

16,792

19.0%

Gourmet Garage

5/31/2024

13,599

15.4%

Fontainebleau Nail & Spa

5/31/2020

3,054

3.5%

Property

3.05

Commercial Units at the Four Seasons Miami

Kenny Nachwalter

3/31/2027

21,000

8.1%

Homer Bonner Jacobs

6/30/2022

15,006

5.8%

Kasowitz, Benson, Torres LLP

1/31/2020

8,922

3.4%

Property

3.06

Lincoln Triangle

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.07

Ritz Carlton Washington DC Retail

Bullard Street LLC

5/31/2024

7,387

5.6%

Wine Lair

5/31/2029

5,617

4.2%

SunTrust Bank

5/31/2021

3,814

2.9%

Property

3.08

Ritz Carlton Georgetown Retail

Mate LLC

10/31/2024

3,023

3.8%

Cucina Moda

3/31/2021

1,164

1.4%

MS Ice Cone, LLC

9/30/2019

574

0.7%

Loan

5

4.00

685 Fifth Avenue Retail

Tag Heuer

5/31/2020

896

3.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

5, 7, 9

5.00

Moffett Towers – Buildings E,F,G

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

6, 9, 15

6.00

U-Haul AREC 28 Portfolio

$41,647

Property

6.01

U-Haul Moving & Storage of Metairie at Central Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.02

U-Haul Moving & Storage of Manchester

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.03

U-Haul Moving & Storage of Justin

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.04

U-Haul Moving & Storage of Downtown Fairfield

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.05

U-Haul Moving & Storage of Minot

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.06

U-Haul Storage Center of Canton

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.07

U-Haul Moving & Storage of Brooksville

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.08

U-Haul Moving & Storage of Fayetteville at Colliseum

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.09

U-Haul Moving & Storage of Orchard Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.10

U-Haul Moving & Storage of Lapalco Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.11

U-Haul Moving & Storage of Manteca

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.12

U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.13

U-Haul Moving & Storage of Rose City

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.14

U-Haul Moving & Storage of Metairie at Airline Highway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.15

U-Haul Moving & Storage of Boomer Lake

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.16

U-Haul Moving & Storage of Riverside

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.17

U-Haul Storage of Eastex Freeway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.18

U-Haul Moving & Storage at West Main Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

6.19

U-Haul Moving & Storage of North Stillwater

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 9

7.00

Harvard Park

Summit Funding Inc.

12/31/2021

73,253

25.1%

State of California - Forestry & Fire

6/30/2026

43,073

14.8%

MGT of America, Inc.

10/31/2020

4,430

1.5%

$0

Loan

8.00

Clovis Commons

PetSmart

2/28/2021

27,366

15.1%

Office Depot

8/31/2021

20,500

11.3%

Dollar Tree

11/30/2023

9,047

5.0%

$0

Loan

9.00

The Plaza at Gator Hole

Petco

1/31/2023

11,217

3.6%

Dollar Tree

1/31/2019

10,010

3.2%

Buffalo Wild Wings

1/31/2019

7,000

2.2%

$0

Loan

5, 9, 16, 17

10.00

Pfizer Building

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

11.00

Stirling Bossier Shopping Center

Best Buy

1/31/2021

30,038

9.9%

Bed Bath & Beyond

1/31/2023

25,000

8.2%

PetSmart

2/28/2023

19,993

6.6%

$0

Loan

12.00

Triangle Center

Bed Bath & Beyond

1/31/2021

23,000

8.8%

Rite Aid

10/31/2021

20,800

8.0%

Office Depot

12/31/2020

18,356

7.0%

$73,408

Loan

13.00

Nitro Marketplace

Burke’s Outlet

1/31/2024

25,000

5.7%

Staples

8/31/2020

24,000

5.4%

Dollar Tree

8/31/2021

8,500

1.9%

$0

Loan

5, 6, 7

14.00

Prudential - Digital Realty Portfolio

$0

Property

14.01

14901 FAA Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.02

4650 Old Ironsides Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.03

43790 Devin Shafron Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.04

636 Pierce Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.05

21551 Beaumeade Circle

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.06

7505 Mason King Court

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.07

4700 Old Ironsides Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.08

444 Toyama Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

15.00

Embassy Suites St. Louis

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

5, 19

16.00

2020 Fifth Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

6

17.00

Chicago Multifamily Portfolio

$0

Property

17.01

Somerset I

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Somerset II

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.03

Kenmore Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 7, 8

18.00

Plaza Frontenac

Pottery Barn

1/31/2029

12,962

3.7%

Pottery Barn Kids/PB Teen

11/30/2021

12,000

3.4%

Mitchell Gold+Bob William

11/30/2024

10,055

2.9%

$0

Loan

19.00

Courtyard Dallas Carrollton & Conference Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

20.00

Sealy Distribution Center

Tru-Tone Finishing, Inc.

1/31/2023

54,600

7.3%

Varel International Ind, L.P.

4/30/2023

43,680

5.9%

Starkey Laboratories, Inc.

12/31/2021

40,000

5.4%

$0

Loan

21.00

The Center at Coldwater

Wells Fargo Bank

2/16/2035

4,457

8.5%

Sy Devore Menswear

7/31/2022

3,430

6.5%

Capella Salon

3/31/2023

3,387

6.4%

$90,000

Loan

7, 8, 10

22.00

Robinhood Plaza

Men’s Wearhouse

6/30/2023

5,694

6.5%

Carter’s Babies & Kid

8/31/2021

4,762

5.5%

AT&T Services

4/30/2020

4,623

5.3%

$0

Loan

6, 7

23.00

Anchor Self Storage

$0

Property

23.01

Anchor Self Storage - Mashpee

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

23.02

Anchor Self Storage - Narragansett

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 18

24.00

Desert Sky Esplanade

Dollar Tree

1/31/2028

12,787

9.4%

WSS

8/31/2020

12,120

8.9%

Party City Corp

5/31/2023

12,000

8.8%

$0

Loan

10

25.00

Van Buren Plaza

Dollar Tree

6/30/2021

10,000

10.4%

99 Cents Outlet

8/31/2024

10,000

10.4%

Furniture Outlet

7/31/2019

8,000

8.3%

$0

Loan

26.00

Home2 Suites - Newnan GA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$6,066

Loan

27.00

Algonquin Galleria

Accelerated Health Systems (Athletico)

2/28/2024

3,200

4.5%

Baird & Warner Res. Sales, Inc.

6/30/2024

3,100

4.3%

Fox River Spa Algonquin Inc

11/30/2022

3,000

4.2%

$0

Loan

28.00

Towne Oaks Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

5

29.00

Carriage Place

Half Price Books

7/31/2021

8,125

2.7%

BikeSource

11/30/2020

7,474

2.5%

Petland

8/31/2022

7,000

2.4%

$0

Loan

30.00

225 West 80th Street

Sotheby’s International Realty

1/31/2021

560

1.8%

M&H Fine Wines LLC

11/30/2022

500

1.6%

Westside Rare & Used Book, Inc.

8/31/2019

500

1.6%

$0

Loan

10

31.00

27 Victoria Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

18

32.00

Inwood Quorom

Table 13 Restaurant

2/28/2024

4,211

14.0%

Benedicts Restaurant

12/31/2026

3,641

12.1%

Stadium Café

6/30/2020

3,358

11.1%

$0

Loan

33.00

OTG Woods Crossing

Verizon

3/30/2025

3,444

13.6%

MOD Pizza

7/31/2027

2,600

10.3%

Starbucks

12/31/2026

2,275

9.0%

$0

Loan

34.00

Days Inn Anaheim

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

35.00

Best Western Spring TX

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

36.00

Fairway Executive Building

Senior Healthcare Mgmt LLC

8/31/2019

5,057

7.8%

Behavioral Services Center

1/31/2020; 6/30/2023

4,648

7.1%

Immigration Law Associates PC

1/30/2019

3,474

5.3%

$0

Loan

6

37.00

Fox Meadows and Midtown

$0

Property

37.01

Midtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.02

Fox Meadows

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

38.00

Holiday House Palm Springs

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

6

39.00

Westport AZ Properties

$0

Property

39.01

N 83rd Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-17 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Upfront Replacement Reserves

Property

39.02

W Indian School Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40.00

Jewel Osco Fox River

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

41.00

Ashford Center-OH

Modern Technologies

7/31/2021

7,396

11.3%

Coldwell Banker

9/30/2023

6,473

9.9%

Odyssey Systems

6/30/2021

5,920

9.0%

$0

Loan

10

42.00

141 East Third Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

43.00

Omega Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

44.00

25 Bogart & 250 Varet

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

45.00

Plantation Center, Hilton Head

Fidelity Brokerage

8/31/2020

4,265

9.2%

Ruan Thai Cuisine

12/31/2020

3,400

7.3%

Woof Gang Bakery

12/31/2025

2,970

6.4%

$0

Loan

10

46.00

284-285 Central Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

47.00

Maple Village Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

48.00

3751 Apt Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

49.00

60-70 Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

50.00

Sol Studios

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

51.00

63-61 99th Street Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

52.00

Spring Park Village - TX

Starbuck’s

3/31/2029

1,800

17.3%

Onemain Financial

8/31/2025

1,600

15.3%

Bee Fit Foods

4/30/2023

1,030

9.9%

$0

Loan

53.00

Summit Suites

StreetLight Data, Inc.

6/30/2022

2,742

17.1%

Graybill, Lansche & Vinzani, L

9/30/2022

2,072

12.9%

N/A

N/A

N/A

N/A

$0

Loan

10

54.00

Hastings Gardens Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

55.00

Self Storage of Santa Maria

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

56.00

Silverhill Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

57.00

Walgreens - Corbin, KY

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

58.00

Bard House, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

59.00

ALLO Shopping Center

Mariste Pharmacy

12/31/2021

1,400

10.9%

Ace 1 Liquors

12/31/2021

1,400

10.9%

Westco Donut

12/31/2019

1,100

8.6%

$0

Loan

60.00

CVS Spotsylvania

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

61.00

Queensgate Retail Building

Complete Nutrition (Rise Up Nutrition)

3/31/2021

1,600

13.3%

Michael & Co

7/31/2019

1,500

12.5%

Sakura Of Richland, Inc.

5/1/2028

1,500

12.5%

$0

Loan

6

62.00

UNICO Portfolio IV

$0

Property

62.01

DG - Garrison, MN

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

62.02

DG - Merrifield, MN

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63.00

Armadillo Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

64.00

Brittmoore Bldg D

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

65.00

265-267 Water Street Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

66.00

25 West 64th Street Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

Loan

10

67.00

The Birch Street Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

A-1-18 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	5, 8, 11, 12	1.00	Aventura Mall	$0	$487,003	$0	$0	$6,087,540	$0	$0	$0	$0	$0	$26,168,910	$0
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio	$330,760	$0	$0	$0	$0	$0	$0	$0	$0	$0	$5,408,895	$0
Property		2.01	Renaissance St. Louis Airport Hotel
Property		2.02	Renaissance Des Moines Savery Hotel
Property		2.03	Residence Inn St. Louis Downtown
Property		2.04	Doubletree Hotel West Palm Beach Airport
Property		2.05	Courtyard Gulfport Beachfront
Property		2.06	Fairfield Inn Atlanta Downtown
Property		2.07	Hotel Indigo Chicago Vernon Hills
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
Property		2.09	Holiday Inn & Suites Green Bay Stadium
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area
Property		2.11	Hilton Garden Inn Wichita
Property		2.12	Courtyard Norman
Property		2.13	Springhill Suites Scranton Wilkes Barre
Property		2.14	Courtyard Salisbury
Property		2.15	Homewood Suites St. Louis Riverport Airport West
Property		2.16	Residence Inn Rocky Mount
Property		2.17	Hampton Inn and Suites Wichita Northeast
Property		2.18	Residence Inn Salisbury
Property		2.19	Courtyard Rocky Mount
Property		2.20	Springhill Suites Wichita East at Plazzio
Property		2.21	Residence Inn Wichita East at Plazzio
Property		2.22	Hampton Inn Oklahoma City Northwest
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		3.01	Millennium Tower Boston
Property		3.02	Lincoln Square
Property		3.03	Four Seasons San Francisco Retail
Property		3.04	Lincoln West
Property		3.05	Commercial Units at the Four Seasons Miami
Property		3.06	Lincoln Triangle
Property		3.07	Ritz Carlton Washington DC Retail
Property		3.08	Ritz Carlton Georgetown Retail
Loan	5	4.00	685 Fifth Avenue Retail	$0	$5,282	$2,100,000	$0	$1,131,600	$0	$0	$0	$0	$0	$0	$0
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G	$11,277	$0	$23,914,655	$0	$0	$1,772,695	$253,242	$0	$0	$0	$15,021,721	$0
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio	$6,941	$41,647	$0	$0	$0	$400,000	$0	$0	$0	$318,039	$0	$0
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue
Property		6.02	U-Haul Moving & Storage of Manchester
Property		6.03	U-Haul Moving & Storage of Justin
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield
Property		6.05	U-Haul Moving & Storage of Minot
Property		6.06	U-Haul Storage Center of Canton
Property		6.07	U-Haul Moving & Storage of Brooksville
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum
Property		6.09	U-Haul Moving & Storage of Orchard Street
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard
Property		6.11	U-Haul Moving & Storage of Manteca
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit
Property		6.13	U-Haul Moving & Storage of Rose City
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway
Property		6.15	U-Haul Moving & Storage of Boomer Lake
Property		6.16	U-Haul Moving & Storage of Riverside
Property		6.17	U-Haul Storage of Eastex Freeway
Property		6.18	U-Haul Moving & Storage at West Main Street
Property		6.19	U-Haul Moving & Storage of North Stillwater
Loan	8, 9	7.00	Harvard Park	$4,862	$0	$500,000	$24,308	$1,166,796	$238,657	$39,776	$0	$0	$0	$436,605	$0
Loan		8.00	Clovis Commons	$3,015	$0	$0	$15,079	$542,865	$285,030	$40,719	$0	$0	$0	$0	$0
Loan		9.00	The Plaza at Gator Hole	$0	$0	$0	$0	$850,000	$0	$0	$0	$0	$0	$0	$0
Loan	5, 9, 16, 17	10.00	Pfizer Building	$0	$0	$0	$0	$0	$0	$0	$4,700	$0	$0	$0	$816,667
Loan		11.00	Stirling Bossier Shopping Center	$5,763	$0	$0	$20,095	$0	$361,522	$40,169	$0	$0	$0	$0	$50,000
Loan		12.00	Triangle Center	$4,344	$0	$250,000	$16,250	$700,000	$37,270	$37,270	$0	$0	$0	$339,485	Ace Leasing Reserve: $34,000 on 11/1/2018 and $17,000 from 12/1/2018 to 2/1/2019
Loan		13.00	Nitro Marketplace	$0	$0	$0	$0	$880,000	$0	$0	$0	$0	$0	$0	$0
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio	$0	$417,173	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		14.01	14901 FAA Boulevard
Property		14.02	4650 Old Ironsides Drive
Property		14.03	43790 Devin Shafron Drive
Property		14.04	636 Pierce Street
Property		14.05	21551 Beaumeade Circle
Property		14.06	7505 Mason King Court
Property		14.07	4700 Old Ironsides Drive
Property		14.08	444 Toyama Drive
Loan	9	15.00	Embassy Suites St. Louis	Greater of 4% of Operating Income, amount required by Franchisor and amount required by Property Manager	$0	$0	$0	$0	$718,488	$59,874	$0	$0	$0	$0	$0
Loan	5, 19	16.00	2020 Fifth Avenue	$0	$50,400	$0	$0	$378,000	$0	$0	$0	$0	$0	$0	$0
Loan	6	17.00	Chicago Multifamily Portfolio	$6,500	$0	$0	$0	$0	$178,198	$59,399	$0	$0	$31,963	$0	$0
Property		17.01	Somerset I
Property		17.02	Somerset II
Property		17.03	Kenmore Apartments
Loan	5, 7, 8	18.00	Plaza Frontenac	$0	$87,527	$0	$0	$350,110	$0	$0	$0	$0	$0	$0	$0
Loan		19.00	Courtyard Dallas Carrollton & Conference Center	$19,406	$1,250,000	$0	$0	$0	$0	$21,791	$20,275	$5,069	$0	$0	$0
Loan		20.00	Sealy Distribution Center	$9,548	$458,313	$300,000	$0	$300,000	$49,680	$24,840	$24,320	$12,160	$715,000	$485,000	$0
Loan		21.00	The Center at Coldwater	$658	$39,490	$390,000	$0	$390,000	$56,008	$14,002	$0	$0	$0	$245,498	$0
Loan	7, 8, 10	22.00	Robinhood Plaza	$1,451	$0	$0	$7,836	$282,719	$72,832	$12,139	$0	$0	$0	$0	$0
Loan	6, 7	23.00	Anchor Self Storage	$1,334	$64,032	$0	$0	$0	$22,642	$7,547	$27,513	$2,293	$0	$0	$0
Property		23.01	Anchor Self Storage - Mashpee
Property		23.02	Anchor Self Storage - Narragansett
Loan	8, 18	24.00	Desert Sky Esplanade	$2,000	$64,000	$0	$0	$0	$70,754	$35,377	$0	$0	$0	$129,160	$0
Loan	10	25.00	Van Buren Plaza	$1,600	$0	$0	$6,788	$244,374	$29,517	$14,759	$0	$0	$14,594	$331,659	$0
Loan		26.00	Home2 Suites - Newnan GA	$6,066	$0	$0	$0	$0	$50,750	$7,250	$0	$0	$0	$0	$0
Loan		27.00	Algonquin Galleria	$1,190	$0	$150,000	$19,334	$0	$49,576	$24,788	$11,288	$3,763	$0	$385,833	$0
Loan		28.00	Towne Oaks Apartments	$6,073	$0	$0	$0	$0	$202,167	$15,552	$0	$0	$8,250	$0	$0
Loan	5	29.00	Carriage Place	$4,944	$237,296	$58,824	$13,200	$1,000,000	$364,583	$72,917	$12,500	$6,250	$0	$552,363	$0
Loan		30.00	225 West 80th Street	$1,213	$0	$0	$0	$0	$217,730	$54,432	$14,310	$3,578	$199,625	$0	$0
Loan	10	31.00	27 Victoria Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	18	32.00	Inwood Quorom	$377	$0	$0	$3,750	$255,000	$13,274	$13,274	$0	$0	$0	$75,000	$0
Loan		33.00	OTG Woods Crossing	$422	$10,128	$0	$2,638	$0	$0	$2,944	$3,564	$396	$0	$0	$0
Loan		34.00	Days Inn Anaheim	$8,767	$0	$0	$0	$0	$20,812	$10,406	$3,109	$3,109	$39,313	$0	$0
Loan		35.00	Best Western Spring TX	$6,650	$0	$0	$0	$0	$115,229	$11,523	$2,822	$2,822	$0	$0	$1,663
Loan		36.00	Fairway Executive Building	$1,100	$0	$300,000	$8,252	$300,000	$52,312	$26,156	$0	$0	$14,375	$0	$0
Loan	6	37.00	Fox Meadows and Midtown	$1,890	$0	$0	$0	$0	$118,714	$16,959	$0	$0	$0	$0	$0
Property		37.01	Midtown
Property		37.02	Fox Meadows
Loan	10	38.00	Holiday House Palm Springs	$8,572	$0	$0	$0	$0	$40,064	$5,723	$10,267	$2,567	$0	$0	$0
Loan	6	39.00	Westport AZ Properties	$1,161	$0	$0	$0	$0	$15,134	$7,567	$0	$0	$0	$0	$0
Property		39.01	N 83rd Avenue

A-1-19 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Property		39.02	W Indian School Road
Loan		40.00	Jewel Osco Fox River	$1,667	$20,000	$0	$0	$55,554	$0	$0	$0	$0	$0	$0	$0
Loan		41.00	Ashford Center-OH	$2,150	$13,125	$0	$8,720	$500,000	$40,518	$13,506	$11,733	$1,067	$0	$250,000	$0
Loan	10	42.00	141 East Third Owners Corp.	$0	$0	$0	$0	$0	$261,000	$87,000	$0	$0	$0	$0	$0
Loan		43.00	Omega Self Storage	$424	$0	$0	$0	$0	$59,570	$11,914	$0	$0	$0	$0	$0
Loan		44.00	25 Bogart & 250 Varet	$164	$0	$0	$0	$0	$3,648	$1,216	$6,180	$1,030	$0	$198,000	$0
Loan	10	45.00	Plantation Center, Hilton Head	$581	$20,907	$0	$3,872	$90,000	$49,010	$4,901	$19,045	$3,809	$0	$0	$0
Loan	10	46.00	284-285 Central Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		47.00	Maple Village Self Storage	$617	$0	$0	$0	$0	$18,588	$6,196	$0	$0	$3,750	$0	$0
Loan	10	48.00	3751 Apt Corp.	$0	$0	$0	$0	$0	$10,661	$10,661	$0	$0	$0	$0	$0
Loan	10	49.00	60-70 Owners Corp.	$0	$0	$0	$0	$0	$137,622	$26,150	$0	$0	$0	$300,000	$0
Loan		50.00	Sol Studios	$450	$0	$0	$0	$0	$8,326	$4,163	$3,888	$432	$0	$0	$0
Loan	10	51.00	63-61 99th Street Owners Corp.	$0	$0	$0	$0	$0	$49,503	$24,751	$0	$0	$0	$0	$0
Loan		52.00	Spring Park Village - TX	$869	$10,433	$156,495	$1,304	$156,465	$22,360	$2,236	$1,378	$1,378	$0	$0	$0
Loan		53.00	Summit Suites	$200	$0	$75,000	$1,335	$0	$4,905	$981	$1,509	$503	$0	$0	$0
Loan	10	54.00	Hastings Gardens Owners Corp.	$0	$0	$0	$0	$0	$69,998	$11,451	$0	$0	$0	$0	$0
Loan		55.00	Self Storage of Santa Maria	$801	$19,224	$0	$0	$0	$25,620	$3,660	$1,294	$647	$0	$0	$0
Loan	10	56.00	Silverhill Owners Corp.	$0	$0	$0	$0	$0	$54,210	$16,097	$0	$0	$0	$25,000	$0
Loan		57.00	Walgreens - Corbin, KY	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	10	58.00	Bard House, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		59.00	ALLO Shopping Center	$171	$0	$0	$800	$48,000	$44,627	$4,057	$7,720	$772	$7,500	$0	$0
Loan		60.00	CVS Spotsylvania	$406	$14,609	$0	$972	$35,000	$0	$0	$149	$149	$15,000	$0	$0
Loan		61.00	Queensgate Retail Building	$200	$0	$50,000	$1,000	$75,000	$3,013	$3,013	$394	$394	$0	$0	$0
Loan	6	62.00	UNICO Portfolio IV	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$24,109	$0
Property		62.01	DG - Garrison, MN
Property		62.02	DG - Merrifield, MN
Loan		63.00	Armadillo Self Storage	$392	$0	$0	$0	$0	$35,330	$3,533	$0	$0	$0	$0	$0
Loan		64.00	Brittmoore Bldg D	$200	$24,000	$50,000	$0	$50,000	$22,121	$2,011	$0	$0	$0	$0	$0
Loan	10	65.00	265-267 Water Street Corporation	$0	$0	$0	$0	$0	$21,000	$7,000	$0	$0	$0	$0	$0
Loan	10	66.00	25 West 64th Street Owners Corp.	$0	$0	$0	$0	$0	$72,000	$36,000	$0	$0	$0	$0	$0
Loan	10	67.00	The Birch Street Corporation	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0

A-1-20 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Loan

5, 8, 11, 12

1.00

Aventura Mall

Outstanding Rollover Reserve; Free Rent/Gap Reserve

5/31/2018

4/27/2018

N/A

4/27/2018

N/A

No

N/A

$1,306,700,000

Loan

5, 6, 7, 9, 13

2.00

Starwood Hotel Portfolio

PIP Reserve

$165,000,000

Property

2.01

Renaissance St. Louis Airport Hotel

7/18/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.02

Renaissance Des Moines Savery Hotel

7/25/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.03

Residence Inn St. Louis Downtown

7/16/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.04

Doubletree Hotel West Palm Beach Airport

7/27/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.05

Courtyard Gulfport Beachfront

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.06

Fairfield Inn Atlanta Downtown

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.07

Hotel Indigo Chicago Vernon Hills

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.08

Springhill Suites Chicago Southwest at Burr Ridge Hinsdale

7/23/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.09

Holiday Inn & Suites Green Bay Stadium

7/22/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.10

Springhill Suites Chicago Elmhurst Oakbrook Area

7/23/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.11

Hilton Garden Inn Wichita

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.12

Courtyard Norman

7/23/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.13

Springhill Suites Scranton Wilkes Barre

7/19/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.14

Courtyard Salisbury

7/25/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.15

Homewood Suites St. Louis Riverport Airport West

7/20/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.16

Residence Inn Rocky Mount

7/22/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.17

Hampton Inn and Suites Wichita Northeast

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.18

Residence Inn Salisbury

7/25/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.19

Courtyard Rocky Mount

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.20

Springhill Suites Wichita East at Plazzio

7/23/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.21

Residence Inn Wichita East at Plazzio

7/23/2018

7/10/2018

N/A

7/10/2018

N/A

No

N/A

Property

2.22

Hampton Inn Oklahoma City Northwest

7/23/2018

7/9/2018

N/A

7/10/2018

N/A

No

N/A

Loan

5, 6, 7, 8, 14

3.00

Millennium Partners Portfolio

N/A

$397,000,000

Property

3.01

Millennium Tower Boston

5/24/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.02

Lincoln Square

5/18/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.03

Four Seasons San Francisco Retail

5/25/2018; 5/28/2018

5/9/2018

N/A

5/4/2018

5/15/2018

Yes - 4

12.0%

Property

3.04

Lincoln West

5/18/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.05

Commercial Units at the Four Seasons Miami

5/25/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.06

Lincoln Triangle

5/18/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.07

Ritz Carlton Washington DC Retail

5/24/2018

5/4/2018

N/A

5/4/2018

N/A

No

N/A

Property

3.08

Ritz Carlton Georgetown Retail

5/24/2018

5/9/2018

N/A

5/4/2018

N/A

No

N/A

Loan

5

4.00

685 Fifth Avenue Retail

N/A

6/28/2018

6/18/2018

N/A

6/15/2018

N/A

No

N/A

$100,000,000

Loan

5, 7, 9

5.00

Moffett Towers – Buildings E,F,G

Rent Concession Reserve

9/5/2018

8/8/2018

N/A

8/6/2018

8/6/2018

Yes - 4

13.0%

$227,200,000

Loan

6, 9, 15

6.00

U-Haul AREC 28 Portfolio

N/A

Property

6.01

U-Haul Moving & Storage of Metairie at Central Avenue

9/18/2018

8/21/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.02

U-Haul Moving & Storage of Manchester

9/20/2018

8/20/2018

N/A

8/23/2018

N/A

No

N/A

Property

6.03

U-Haul Moving & Storage of Justin

9/14/2018

8/16/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.04

U-Haul Moving & Storage of Downtown Fairfield

9/21/2018

8/22/2018

N/A

8/22/2018

8/22/2018

Yes - 4

15.0%

Property

6.05

U-Haul Moving & Storage of Minot

10/5/2018

8/23/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.06

U-Haul Storage Center of Canton

8/23/2018

8/16/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.07

U-Haul Moving & Storage of Brooksville

9/20/2018

8/22/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.08

U-Haul Moving & Storage of Fayetteville at Colliseum

9/12/2018

8/20/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.09

U-Haul Moving & Storage of Orchard Street

9/21/2018

8/21/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.10

U-Haul Moving & Storage of Lapalco Boulevard

9/25/2018

8/20/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.11

U-Haul Moving & Storage of Manteca

9/27/2018

8/22/2018

N/A

8/22/2018

8/22/2018

Yes - 3

10.0%

Property

6.12

U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit

9/12/2018

8/24/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.13

U-Haul Moving & Storage of Rose City

9/18/2018

8/20/2018

N/A

8/15/2018

N/A

No

N/A

Property

6.14

U-Haul Moving & Storage of Metairie at Airline Highway

9/18/2018

8/21/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.15

U-Haul Moving & Storage of Boomer Lake

9/21/2018

8/20/2018

N/A

8/23/2018

N/A

No

N/A

Property

6.16

U-Haul Moving & Storage of Riverside

8/23/2018

8/21/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.17

U-Haul Storage of Eastex Freeway

9/12/2018

8/22/2018

N/A

8/22/2018

N/A

No

N/A

Property

6.18

U-Haul Moving & Storage at West Main Street

9/18/2018

8/21/2018

N/A

8/15/2018

N/A

No

N/A

Property

6.19

U-Haul Moving & Storage of North Stillwater

9/21/2018

8/22/2018

N/A

8/23/2018

N/A

No

N/A

Loan

8, 9

7.00

Harvard Park

Rent Concession Reserve

8/14/2018

7/24/2018

N/A

7/24/2018

7/24/2018

Yes - 3

9.0%

Loan

8.00

Clovis Commons

N/A

9/14/2018

7/18/2018

N/A

7/18/2018

7/18/2018

Yes - 4

4.0%

Loan

9.00

The Plaza at Gator Hole

N/A

10/10/2018

7/11/2018

N/A

7/11/2018

N/A

No

N/A

Loan

5, 9, 16, 17

10.00

Pfizer Building

Ground Rent Reserve

3/26/2018

3/30/2018

N/A

3/30/2018

N/A

No

N/A

$91,481,099

Loan

11.00

Stirling Bossier Shopping Center

Belk Reserve Funds

9/5/2018

7/27/2018

N/A

7/27/2018

N/A

No

N/A

Loan

12.00

Triangle Center

Landlord Obligations Reserve - Ulta; Ace Leasing Reserve; Landlord Obligations - Reserve Peace Health

8/23/2018

7/16/2018

N/A

7/16/2018

7/16/2018

Yes - 3

11.0%

Loan

13.00

Nitro Marketplace

N/A

8/8/2018

6/25/2018

N/A

6/26/2018

N/A

No

N/A

Loan

5, 6, 7

14.00

Prudential - Digital Realty Portfolio

N/A

$186,000,000

Property

14.01

14901 FAA Boulevard

7/13/2018

7/18/2018

N/A

7/18/2018

N/A

No

N/A

Property

14.02

4650 Old Ironsides Drive

7/6/2018

7/20/2018

N/A

7/24/2018

7/12/2018

Yes - 4

12.0%

Property

14.03

43790 Devin Shafron Drive

7/16/2018

7/17/2018

N/A

7/19/2018

N/A

No

N/A

Property

14.04

636 Pierce Street

7/12/2018

7/20/2018

N/A

7/25/2018

N/A

No

N/A

Property

14.05

21551 Beaumeade Circle

7/6/2018

7/17/2018

N/A

7/17/2018

N/A

No

N/A

Property

14.06

7505 Mason King Court

7/10/2018

7/17/2018

N/A

7/20/2018

N/A

No

N/A

Property

14.07

4700 Old Ironsides Drive

7/6/2018

7/23/2018

N/A

7/25/2018

7/12/2018

Yes - 4

12.0%

Property

14.08

444 Toyama Drive

7/6/2018

7/24/2018

N/A

7/24/2018

7/12/2018

Yes - 4

12.0%

Loan

9

15.00

Embassy Suites St. Louis

PIP Reserve; Parking Rent Reserve

10/4/2018

8/29/2018

N/A

8/29/2018

N/A

No

N/A

Loan

5, 19

16.00

2020 Fifth Avenue

N/A

8/21/2018

8/15/2018

N/A

8/15/2018

8/15/2018

Yes - 3

9.0%

$24,000,000

Loan

6

17.00

Chicago Multifamily Portfolio

N/A

Property

17.01

Somerset I

9/6/2018

5/31/2018

N/A

5/31/2018

N/A

No

N/A

Property

17.02

Somerset II

9/6/2018

5/31/2018

N/A

5/31/2018

N/A

No

N/A

Property

17.03

Kenmore Apartments

9/6/2018

5/31/2018

N/A

5/31/2018

N/A

No

N/A

Loan

5, 7, 8

18.00

Plaza Frontenac

N/A

6/1/2018

5/30/2018

N/A

5/29/2018

N/A

No

N/A

$80,000,000

Loan

19.00

Courtyard Dallas Carrollton & Conference Center

N/A

8/24/2018

7/23/2018

N/A

7/23/2018

N/A

No

N/A

Loan

20.00

Sealy Distribution Center

Ground Rent; Elective Capital Repairs

10/14/2018

7/31/2018

N/A

7/30/2018

N/A

No

N/A

Loan

21.00

The Center at Coldwater

Free Rent; Outstanding TI/LC

8/17/2018

7/20/2018

N/A

7/18/2018

7/27/2018

Yes - 4

17.0%

Loan

7, 8, 10

22.00

Robinhood Plaza

N/A

8/14/2018

6/27/2018

N/A

6/28/2018

6/27/2018

Yes - 4

8.0%

Loan

6, 7

23.00

Anchor Self Storage

N/A

Property

23.01

Anchor Self Storage - Mashpee

8/28/2018

8/24/2018

N/A

8/24/2018

N/A

No

N/A

Property

23.02

Anchor Self Storage - Narragansett

9/6/2018

8/14/2018

N/A

8/14/2018

N/A

No

N/A

Loan

8, 18

24.00

Desert Sky Esplanade

Party City TI; Planned Parenthood TI/ Free Rent; Plateria Y Neverla La Flor TI/ Free Rent; Aztec Pawn Lease Reserve

9/25/2018

6/6/2018

N/A

6/6/2018

N/A

No

N/A

Loan

10

25.00

Van Buren Plaza

Free Rent Reserve; Children’s Fun Zone Dentistry Reserve; Landlord Obligation Reserve - Happy Buffet; Environmental Reserve

10/15/2018

9/13/2018

N/A

9/12/2018

9/12/2018

Yes - 4

14.0%

Loan

26.00

Home2 Suites - Newnan GA

N/A

3/23/2018

3/13/2018

N/A

3/20/2018

N/A

No

N/A

Loan

27.00

Algonquin Galleria

La-Z-Boy Reserve; Rent Concession Reserve

9/17/2018

8/3/2018

N/A

8/3/2018

N/A

No

N/A

Loan

28.00

Towne Oaks Apartments

N/A

8/22/2018

7/31/2018

N/A

7/31/2018

N/A

No

N/A

Loan

5

29.00

Carriage Place

Anchor Tenant Reserve; Free Rent Reserve; Take Flight Ohio Reserve

8/23/2018

7/13/2018

8/14/2018

7/12/2018

N/A

No

N/A

$20,667,500

Loan

30.00

225 West 80th Street

N/A

7/20/2018

6/21/2018

N/A

6/22/2018

N/A

No

N/A

Loan

10

31.00

27 Victoria Owners Corp.

N/A

9/26/2018

9/18/2018

N/A

9/20/2018

N/A

No

N/A

$0

$1,000,000

Loan

18

32.00

Inwood Quorom

Up-Front TI & LC Reserve

8/7/2018

7/30/2018

N/A

7/30/2018

N/A

No

N/A

Loan

33.00

OTG Woods Crossing

N/A

9/24/2018

9/5/2018

N/A

9/4/2018

9/4/2018

Yes - 3

6.0%

Loan

34.00

Days Inn Anaheim

N/A

9/20/2018

7/26/2018

N/A

7/26/2018

7/26/2018

Yes - 4

10.0%

Loan

35.00

Best Western Spring TX

PIP Reserve

10/3/2018

8/24/2018

N/A

8/27/2018

N/A

No

N/A

Loan

36.00

Fairway Executive Building

N/A

9/5/2018

8/10/2018

N/A

8/13/2018

N/A

No

N/A

Loan

6

37.00

Fox Meadows and Midtown

N/A

Property

37.01

Midtown

9/4/2018

8/6/2018

N/A

8/6/2018

N/A

No

N/A

Property

37.02

Fox Meadows

9/4/2018

8/6/2018

N/A

8/6/2018

N/A

No

N/A

Loan

10

38.00

Holiday House Palm Springs

N/A

9/21/2018

9/6/2018

N/A

9/6/2018

9/5/2018

Yes - 4

14.0%

Loan

6

39.00

Westport AZ Properties

N/A

Property

39.01

N 83rd Avenue

10/24/2018

9/7/2018

N/A

9/7/2018

N/A

No

N/A

A-1-21 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Other Reserves Description

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Property

39.02

W Indian School Road

10/25/2018

9/7/2018

N/A

9/7/2018

N/A

No

N/A

Loan

40.00

Jewel Osco Fox River

N/A

8/21/2018

8/1/2018

N/A

8/23/2018

N/A

No

N/A

Loan

41.00

Ashford Center-OH

Specified Tenant Letter of Credit; Upfront Reserve Funds

8/17/2018

8/7/2018

N/A

8/7/2018

N/A

No

N/A

Loan

10

42.00

141 East Third Owners Corp.

N/A

10/22/2018

9/18/2018

N/A

9/26/2018

N/A

No

N/A

$0

$500,000

Loan

43.00

Omega Self Storage

N/A

8/20/2018

N/A

N/A

8/15/2018

N/A

No

N/A

Loan

44.00

25 Bogart & 250 Varet

Rent Reserve; Upfront Reserve

9/11/2018

9/14/2018

N/A

9/13/2018

N/A

No

N/A

Loan

10

45.00

Plantation Center, Hilton Head

N/A

10/5/2018

N/A

N/A

8/27/2018

N/A

No

N/A

Loan

10

46.00

284-285 Central Owners Corp.

N/A

9/26/2018

9/10/2018

N/A

9/11/2018

N/A

No

N/A

$0

$500,000

Loan

47.00

Maple Village Self Storage

N/A

7/20/2018

8/21/2018

N/A

8/21/2018

N/A

No

N/A

Loan

10

48.00

3751 Apt Corp.

N/A

8/9/2018

7/24/2018

N/A

7/25/2018

N/A

No

N/A

$0

$300,000

Loan

10

49.00

60-70 Owners Corp.

Collateral Security Agreement for Environmental Items

6/18/2018

6/19/2018

N/A

5/24/2018

N/A

No

N/A

$0

N/A

Loan

50.00

Sol Studios

N/A

9/26/2018

8/29/2018

N/A

8/29/2018

8/29/2018

Yes - 3

9.0%

Loan

10

51.00

63-61 99th Street Owners Corp.

N/A

9/25/2018

9/19/2018

N/A

9/21/2018

N/A

No

N/A

$0

$500,000

Loan

52.00

Spring Park Village - TX

N/A

9/7/2018

N/A

N/A

9/5/2018

N/A

No

N/A

Loan

53.00

Summit Suites

Specified Tenant Reserve

9/19/2018

N/A

N/A

9/12/2018

N/A

No

N/A

Loan

10

54.00

Hastings Gardens Owners Corp.

N/A

8/24/2018

8/24/2018

N/A

8/27/2018

N/A

No

N/A

$0

$400,000

Loan

55.00

Self Storage of Santa Maria

N/A

9/17/2018

N/A

N/A

8/30/2018

8/30/2018

Yes - 4

8.0%

Loan

10

56.00

Silverhill Owners Corp.

Collateral Security Agreement for Environmental Items

9/18/2018

9/11/2018

N/A

9/11/2018

N/A

No

N/A

$0

$250,000

Loan

57.00

Walgreens - Corbin, KY

N/A

6/18/2018

6/19/2018

N/A

6/19/2018

N/A

No

N/A

Loan

10

58.00

Bard House, Inc.

N/A

7/11/2018

7/12/2018

N/A

7/9/2018

N/A

No

N/A

$0

$500,000

Loan

59.00

ALLO Shopping Center

N/A

9/21/2018

8/24/2018

N/A

8/23/2018

N/A

No

N/A

Loan

60.00

CVS Spotsylvania

N/A

8/16/2018

8/1/2018

N/A

8/14/2018

N/A

No

N/A

Loan

61.00

Queensgate Retail Building

N/A

6/12/2018

N/A

N/A

7/24/2018

N/A

No

N/A

Loan

6

62.00

UNICO Portfolio IV

Debt Service Reserve Funds

Property

62.01

DG - Garrison, MN

8/14/2018

8/3/2018

N/A

8/3/2018

N/A

No

N/A

Property

62.02

DG - Merrifield, MN

9/7/2018

9/4/2018

N/A

9/5/2018

N/A

No

N/A

Loan

63.00

Armadillo Self Storage

N/A

9/13/2018

N/A

N/A

9/5/2018

N/A

No

N/A

Loan

64.00

Brittmoore Bldg D

N/A

8/28/2018

8/10/2018

N/A

8/9/2018

N/A

No

N/A

Loan

10

65.00

265-267 Water Street Corporation

N/A

10/12/2018

9/27/2018

N/A

9/27/2018

N/A

No

N/A

$0

$200,000

Loan

10

66.00

25 West 64th Street Owners Corp.

N/A

8/27/2018

8/23/2018

N/A

8/27/2018

N/A

No

N/A

$0

$500,000

Loan

10

67.00

The Birch Street Corporation

N/A

9/14/2018

8/27/2018

N/A

8/29/2018

N/A

No

N/A

$0

$250,000

A-1-22 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/Investor Carry
Loan	5, 8, 11, 12	1.00	Aventura Mall	$343,300,000	50.7%	2.07x	8.8%
Loan	5, 6, 7, 9, 13	2.00	Starwood Hotel Portfolio		66.1%	2.07x	12.5%
Property		2.01	Renaissance St. Louis Airport Hotel
Property		2.02	Renaissance Des Moines Savery Hotel
Property		2.03	Residence Inn St. Louis Downtown
Property		2.04	Doubletree Hotel West Palm Beach Airport
Property		2.05	Courtyard Gulfport Beachfront
Property		2.06	Fairfield Inn Atlanta Downtown
Property		2.07	Hotel Indigo Chicago Vernon Hills
Property		2.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
Property		2.09	Holiday Inn & Suites Green Bay Stadium
Property		2.10	Springhill Suites Chicago Elmhurst Oakbrook Area
Property		2.11	Hilton Garden Inn Wichita
Property		2.12	Courtyard Norman
Property		2.13	Springhill Suites Scranton Wilkes Barre
Property		2.14	Courtyard Salisbury
Property		2.15	Homewood Suites St. Louis Riverport Airport West
Property		2.16	Residence Inn Rocky Mount
Property		2.17	Hampton Inn and Suites Wichita Northeast
Property		2.18	Residence Inn Salisbury
Property		2.19	Courtyard Rocky Mount
Property		2.20	Springhill Suites Wichita East at Plazzio
Property		2.21	Residence Inn Wichita East at Plazzio
Property		2.22	Hampton Inn Oklahoma City Northwest
Loan	5, 6, 7, 8, 14	3.00	Millennium Partners Portfolio	$238,000,000	48.6%	2.28x	10.4%	$280,150,000	67.8%	1.41x	7.5%
Property		3.01	Millennium Tower Boston
Property		3.02	Lincoln Square
Property		3.03	Four Seasons San Francisco Retail
Property		3.04	Lincoln West
Property		3.05	Commercial Units at the Four Seasons Miami
Property		3.06	Lincoln Triangle
Property		3.07	Ritz Carlton Washington DC Retail
Property		3.08	Ritz Carlton Georgetown Retail
Loan	5	4.00	685 Fifth Avenue Retail		34.0%	2.76x	11.1%	$115,000,000	58.5%	1.37x	6.4%
Loan	5, 7, 9	5.00	Moffett Towers – Buildings E,F,G		40.2%	2.97x	12.6%	$216,000,000	70.8%	1.41x	7.2%
Loan	6, 9, 15	6.00	U-Haul AREC 28 Portfolio
Property		6.01	U-Haul Moving & Storage of Metairie at Central Avenue
Property		6.02	U-Haul Moving & Storage of Manchester
Property		6.03	U-Haul Moving & Storage of Justin
Property		6.04	U-Haul Moving & Storage of Downtown Fairfield
Property		6.05	U-Haul Moving & Storage of Minot
Property		6.06	U-Haul Storage Center of Canton
Property		6.07	U-Haul Moving & Storage of Brooksville
Property		6.08	U-Haul Moving & Storage of Fayetteville at Colliseum
Property		6.09	U-Haul Moving & Storage of Orchard Street
Property		6.10	U-Haul Moving & Storage of Lapalco Boulevard
Property		6.11	U-Haul Moving & Storage of Manteca
Property		6.12	U-Haul Moving & Storage of Eastex Freeway & Lawrence Exit
Property		6.13	U-Haul Moving & Storage of Rose City
Property		6.14	U-Haul Moving & Storage of Metairie at Airline Highway
Property		6.15	U-Haul Moving & Storage of Boomer Lake
Property		6.16	U-Haul Moving & Storage of Riverside
Property		6.17	U-Haul Storage of Eastex Freeway
Property		6.18	U-Haul Moving & Storage at West Main Street
Property		6.19	U-Haul Moving & Storage of North Stillwater
Loan	8, 9	7.00	Harvard Park
Loan		8.00	Clovis Commons
Loan		9.00	The Plaza at Gator Hole
Loan	5, 9, 16, 17	10.00	Pfizer Building		57.3%	1.00x	19.1%
Loan		11.00	Stirling Bossier Shopping Center
Loan		12.00	Triangle Center
Loan		13.00	Nitro Marketplace
Loan	5, 6, 7	14.00	Prudential - Digital Realty Portfolio		54.7%	2.50x	11.9%
Property		14.01	14901 FAA Boulevard
Property		14.02	4650 Old Ironsides Drive
Property		14.03	43790 Devin Shafron Drive
Property		14.04	636 Pierce Street
Property		14.05	21551 Beaumeade Circle
Property		14.06	7505 Mason King Court
Property		14.07	4700 Old Ironsides Drive
Property		14.08	444 Toyama Drive
Loan	9	15.00	Embassy Suites St. Louis
Loan	5, 19	16.00	2020 Fifth Avenue		46.4%	3.20x	14.2%
Loan	6	17.00	Chicago Multifamily Portfolio
Property		17.01	Somerset I
Property		17.02	Somerset II
Property		17.03	Kenmore Apartments
Loan	5, 7, 8	18.00	Plaza Frontenac		47.6%	2.09x	10.0%
Loan		19.00	Courtyard Dallas Carrollton & Conference Center
Loan		20.00	Sealy Distribution Center
Loan		21.00	The Center at Coldwater
Loan	7, 8, 10	22.00	Robinhood Plaza
Loan	6, 7	23.00	Anchor Self Storage
Property		23.01	Anchor Self Storage - Mashpee
Property		23.02	Anchor Self Storage - Narragansett
Loan	8, 18	24.00	Desert Sky Esplanade
Loan	10	25.00	Van Buren Plaza
Loan		26.00	Home2 Suites - Newnan GA
Loan		27.00	Algonquin Galleria
Loan		28.00	Towne Oaks Apartments
Loan	5	29.00	Carriage Place		67.3%	1.41x	9.8%
Loan		30.00	225 West 80th Street
Loan	10	31.00	27 Victoria Owners Corp.	$0	4.9%	10.94x	51.2%					$105,000,000	8.4%	17.1%	2	42	0	$-14,716
Loan	18	32.00	Inwood Quorom
Loan		33.00	OTG Woods Crossing
Loan		34.00	Days Inn Anaheim
Loan		35.00	Best Western Spring TX
Loan		36.00	Fairway Executive Building
Loan	6	37.00	Fox Meadows and Midtown
Property		37.01	Midtown
Property		37.02	Fox Meadows
Loan	10	38.00	Holiday House Palm Springs
Loan	6	39.00	Westport AZ Properties
Property		39.01	N 83rd Avenue

A-1-23 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/Investor Carry
Property		39.02	W Indian School Road
Loan		40.00	Jewel Osco Fox River
Loan		41.00	Ashford Center-OH
Loan	10	42.00	141 East Third Owners Corp.	$0	5.3%	6.99x	38.3%					$46,200,000	10.8%	21.2%	21	0	0	$-55,353
Loan		43.00	Omega Self Storage
Loan		44.00	25 Bogart & 250 Varet
Loan	10	45.00	Plantation Center, Hilton Head
Loan	10	46.00	284-285 Central Owners Corp.	$0	29.0%	5.27x	32.1%					$24,200,000	16.9%	20.8%	16	0	0	$136,284
Loan		47.00	Maple Village Self Storage
Loan	10	48.00	3751 Apt Corp.	$0	17.9%	4.85x	26.2%					$20,500,000	17.0%	39.0%	30	0	0	$102,349
Loan	10	49.00	60-70 Owners Corp.	$0								$34,700,000	9.7%	12.5%	21	0	0	$164,921
Loan		50.00	Sol Studios
Loan	10	51.00	63-61 99th Street Owners Corp.	$0	10.6%	6.58x	31.5%					$22,100,000	14.7%	8.2%	8	0	0	$11,921
Loan		52.00	Spring Park Village - TX
Loan		53.00	Summit Suites
Loan	10	54.00	Hastings Gardens Owners Corp.	$0	17.7%	5.35x	35.4%					$20,200,000	13.8%	2.4%	0	0	2	N/A
Loan		55.00	Self Storage of Santa Maria
Loan	10	56.00	Silverhill Owners Corp.	$0	25.4%	3.92x	23.9%					$10,750,000	23.2%	8.7%	4	0	0	$12,144
Loan		57.00	Walgreens - Corbin, KY
Loan	10	58.00	Bard House, Inc.	$0	27.2%	3.32x	20.0%					$10,100,000	24.7%	27.1%	16	0	0	$46,645
Loan		59.00	ALLO Shopping Center
Loan		60.00	CVS Spotsylvania
Loan		61.00	Queensgate Retail Building
Loan	6	62.00	UNICO Portfolio IV
Property		62.01	DG - Garrison, MN
Property		62.02	DG - Merrifield, MN
Loan		63.00	Armadillo Self Storage
Loan		64.00	Brittmoore Bldg D
Loan	10	65.00	265-267 Water Street Corporation	$0	11.6%	4.08x	24.8%					$7,900,000	19.0%	0.0%	0	0	0	N/A
Loan	10	66.00	25 West 64th Street Owners Corp.	$0	7.3%	6.06x	36.2%					$12,800,000	11.7%	2.0%	1	0	0	$-3,867
Loan	10	67.00	The Birch Street Corporation	$0	42.1%	2.28x	14.3%					$3,560,000	36.5%	0.0%	0	0	0	N/A

A-1-24 

	BANK 2018-BNK15
	Footnotes to Annex A-1
(1)	BANA—Bank of America, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, N.A.; NCCB—National Consumer Cooperative Bank.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See“Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See“Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations”for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(5)	Each of Mortgage Loan No. 1, Aventura Mall, Mortgage Loan No. 2, Starwood Hotel Portfolio, Mortgage Loan No. 3, Millennium Partners Portfolio, Mortgage Loan No. 4, 685 Fifth Avenue Retail, Mortgage Loan No. 5 Moffett Towers - Buildings E, F, G, Mortgage Loan No. 10, Pfizer Building, Mortgage Loan No. 14, Prudential - Digital Realty Portfolio, Mortgage Loan No. 16, 2020 Fifth Avenue, Mortgage Loan No. 18, Plaza Frontenac and Mortgage Loan No. 29, Carriage Place, 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 Non-Serviced A/B Whole Loans—The Aventura Mall Whole Loan” and “—The Millennium Partners Portfolio Whole Loan,” “Pooling and Servicing Agreement, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,”as applicable, in this preliminary prospectus.
(6)	With respect to Mortgage Loan No. 2, Starwood Hotel Portfolio, Mortgage Loan No. 3, Millennium Partners Portfolio, Mortgage Loan No. 6, U-Haul AREC 28 Portfolio, Mortgage Loan No. 14, Prudential - Digital Realty Portfolio, Mortgage Loan No. 17, Chicago Multifamily Portfolio, Mortgage Loan No. 23, Anchor Self Storage, Mortgage Loan No. 38, Fox Meadows and Midtown, Mortgage Loan No. 40, Westport AZ Properties, and Mortgage Loan No. 63, UNICO Portfolio IV, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cutoff 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, Starwood Hotel Portfolio, Mortgage Loan No. 3, Millennium Partners Portfolio, Mortgage Loan No. 5 Moffett Towers - Buildings E, F, G, Mortgage Loan No. 14, Prudential - Digital Realty Portfolio, Mortgage Loan No. 18, Plaza Frontenac, Mortgage Loan No. 22, Robinhood Plaza and Mortgage Loan No. 23, Anchor Self Storage 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 “—Releases; Partial Releases” in this preliminary prospectus.
(8)	With respect to Mortgage Loan No. 1, Aventura Mall, Mortgage Loan No. 3, Millennium Partners Portfolio, Mortgage Loan No. 7, Harvard Park, Mortgage Loan No. 18, Plaza Frontenac, Mortgage Loan No. 22, Robinhood Plaza and Mortgage Loan No. 24, Desert Sky Esplanade the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. In addition, the related loan documents permit the additional of certain anchor pads to the collateral, and the subsequent release of

A-1-25 

	such anchor pads. See“Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in this preliminary prospectus.
(9)	With respect to Mortgage Loan No. 2, Starwood Hotel Portfolio, the Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio. The aggregate of the individual mortgaged property appraised values is $377,700,000. In addition, the Renaissance Des Moines Savery Hotel mortgaged property Appraised Value assumes a property improvement plan (“PIP”) scheduled for completion in September 2019 has been completed. All outstanding PIP costs have been reserved for at origination. The appraised value assuming the PIP has not been completed is $27,700,000.
	With respect to Mortgage Loan No. 5, Moffett Towers - Buildings E,F,G, the Appraised Value assumes the sole tenant (676,598 SF), representing 100.0% of net rentable SF, is in occupancy if its entire space and paying full unabated rent. Reserves of $38,936,376 were collected at closing, representing outstanding tenant improvements, leasing commissions and abated rent. The sole tenant is anticipated to fully occupy the mortgaged property in 2023. The appraised value assuming the sole tenant has not taken full possession of the building is $646,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $646,700,000 appraised value are 43.9% and 43.9%, respectively.
	With respect to Mortgage Loan No. 6, U-Haul AREC 28 Portfolio, the “As-Is Portfolio” Appraised Value of $83,040,000 reflects a $6,300,000 premium attributed to the aggregate “As-is” value of the related mortgaged properties as a whole. The sum of the “As-is” values for each of the related mortgaged properties on an individual basis is $76,740,000, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 64.1% and 47.2%, respectively.
	With respect to Mortgage Loan No. 7, Harvard Park, the “Prospective Value” Appraised Value of $53,250,000 reflects the $56,300,000 future “as-is” value after Nationwide Mutual Insurance Co.’s free rent period ends in April 2019, net of excess land valued at $3,050,000. Bank of America, N.A. fully reserved the free rent amount ($436,605) at closing. The “as-is” value, net of excess land, of $52,000,000 results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 65.4%.
	With respect to Mortgage Loan No. 10, Pfizer Building, as of the appraisal valuation date of March 26, 2018 the Mortgaged Property had an “as-is” appraised value of $210,000,000. The appraiser also concluded to a “Prospective Market Value-Extended Ground Lease” appraised value of $415,000,000. The Cut-off Date LTV and LTV Ratio At Maturity based on the “Prospective Market Value-Extended Ground Lease” appraised value are 29.0% and 1.0%, respectively. On or prior to July 11, 2018, the borrower made an initial payment of $50,000,000 for the option to extend the ground lease. This prospective market value assumes that a second $50,000,000 ground lease extension option payment will be made in year three of the Mortgage Loan, and the ground lease will be extended to December 31, 2117. The borrower is not obligated to exercise its option to extend the ground lease and the foregoing payment has not been reserved for. The “as-is” and “Prospective Market Value-Extended Ground Lease” values both assume that the sole tenant, Pfizer Inc., vacates the Mortgaged Property at the expiration of its lease in July 2024 and that $100,000,000 is invested to redevelop the Mortgaged Property. No funds have been reserved for redevelopment of the Mortgaged Property.
	With respect to Mortgage Loan No. 15, Embassy Suites St. Louis, the appraised value includes $11,900,000 representing the discounted value (using a 5.00% discount rate) of estimated future payments under the PILOT TIF Note and Other Revenue TIF Note (together, the “TIF Notes”). Based on the appraised value net of the discounted value of estimated TIF Notes payments, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would be 74.9% and 62.2%, respectively. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this Preliminary Prospectus for a description of the TIF Notes.
(10)	With respect to Mortgage Loan No. 22, Robinhood Plaza, Mortgage Loan No. 25, Van Buren Plaza, Mortgage Loan No. 31, 27 Victoria Owners Corp., Mortgage Loan No. 38, Holiday House Palm Springs, Mortgage Loan No. 42, 141 East Third Owners Corp., Mortgage Loan No. 45 Plantation Center, Hilton Head, Mortgage Loan No. 46, 284-285 Central Owners Corp., Mortgage Loan No. 48, 3751 Apt Corp., Mortgage Loan No. 49, 60-70 Owners Corp., Mortgage Loan No. 51, 63-61 99th Street Owners Corp.,

A-1-26 

	Mortgage Loan No. 54, Hastings Gardens Owners Corp., Mortgage Loan No. 56, Silverhill Owners Corp., Mortgage Loan No. 58, Bard House, Inc., Mortgage Loan No. 65, 265-267 Water Street Corporation, Mortgage Loan No. 66, 25 West 64th Street Owners Corp., and Mortgage Loan No. 67, The Birch Street Corporation, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See“Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Other Secured Indebtedness” in this preliminary prospectus.
(11)	With respect to Mortgage Loan No. 1, Aventura Mall, the lockbox is soft for master lease rents and hard for other lease rents.
(12)	With respect to Loan No. 1, Aventura Mall, the borrower has entered into a master lease with the non-recourse carveout guarantors and Turnberry Retail Holding, L.P. for 12 spaces totaling 33,813 SF at the mortgaged property where executed letters of intent with tenants are in place but executed leases are not yet in place. The master lessees are required to pay an annual rent of $3,426,159 in equal monthly installments of approximately $285,513 each during (x) a period commencing on the occurrence of the debt service coverage ratio based on the trailing four quarters falling below 1.50x for two consecutive quarters until cured in accordance with the loan documents, and/or (y) any of the following: (i) an event of default, (ii) bankruptcy of borrower, (iii) bankruptcy of the property manager, or (iv) the period of time commencing on the date on which the debt service coverage ratio (as calculated in the loan documents and based on the trailing four calendar quarters) falls below 1.35x for two consecutive quarters until cured in accordance with the loan documents. The rent payable under the master lease is required to be reduced in connection with the leasing to retail tenants of space within the portions of the mortgaged property covered by the master lease (so long as the tenant under any such lease has taken occupancy and has commenced the payment of rent and the rent payable is above certain thresholds set forth in the master lease). The master lease will terminate on the earliest to occur of (i) the earlier to occur of (A) the date on which the annual rent under the master lease is reduced to $0 or (B) the date on which the annualized lease payments under all leases (not including percentage rent) at the mortgaged property exceeds $181,850,000; (ii) July 1, 2038; or (iii) the date on which the cancellation fee made by the master lessee to the lender in connection with cancelling the master lease at the master lessee’s election after the lender has provided notice that the lender has succeeded to the interest of the master lessor under the master lease by foreclosure, deed in lieu thereof or otherwise.
(13)	With respect to Mortgage Loan No. 2, Starwood Hotel Portfolio, the Renaissance Des Moines Savery Hotel mortgaged property has been offline for renovations since August 2016 and reopened in October 2018. The underwritten values for the mortgaged property are based on estimates in the related appraisal.
(14)	With respect to Mortgage Loan No. 3, Millennium Partners Portfolio, the mezzanine borrower has the right, not more than twice during the term of the Whole Loan, to replace the then existing mezzanine loan with another mezzanine loan secured by a pledge of the direct or indirect equity interests in the borrowers upon satisfaction of certain conditions, including, without limitation, (a) no event of default exists, (b) the aggregate LTV (based on the outstanding principal balance of the Whole Loan and the replacement mezzanine loan) is equal to or less than 75%, (c) the aggregate debt service coverage ratio (based on the annual debt service of the Whole Loan and the replacement mezzanine loan) is no less than 1.15x, and (d) the delivery of an intercreditor agreement in the form attached to the loan agreement.
(15)	With respect to Mortgage Loan No. 6, U-Haul Portfolio AREC 28, in the event that such Mortgage Loan is not repaid in full on or before the anticipated repayment date of November 1, 2028, the borrower is required to make interest payments based on an interest rate equal to 3.0000% plus the greater of (a) 4.4930% or (b) the 10-year swap yield as of the ARD plus 1.4400%.
(16)	With respect to Mortgage Loan No. 10, Pfizer Building, the sole tenant, Pfizer Inc., plans to vacate the Mortgaged Property upon its lease expiration date of July 9, 2024. The Mortgage Loan matures August 8, 2024. The Mortgaged Property is leased to a joint venture 99% owned by the borrower, and is also concurrently leased by the joint venture to the sole tenant, Pfizer Inc. (under a lease which also relates to an adjacent building, 219 East 42nd Street, that is not included in the collateral). The collateral for the Pfizer Building Loan includes the lease to the affiliated joint venture and a present assignment of the

A-1-27 

	landlord’s interest in the Pfizer lease with respect to the mortgaged property with respect to the period following the expiration or termination of the lease to the joint venture. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Pfizer Building Mortgage Loan” for more information regarding the loan and lease structure in this preliminary prospectus.
(17)	With respect to Mortgage Loan No. 10, Pfizer Building, the ground lease expires December 31, 2057. Annual rent under the Pfizer Building ground lease is $9,800,000 through April 30, 2022, $11,050,000 from May 1, 2022 through April 30, 2027, $12,300,000 from May 1, 2027 through April 30, 2032 and $13,550,000 from May 1, 2032 through April 30, 2037. The Pfizer Building ground lease requires that either (i) on or prior to June 30, 2036, the Pfizer Building ground lessor and the ground lessee must agree on the net rent payable from May 1, 2037 through April 30, 2049 or (ii) the annual rent will be equal to 5.5% of the Pfizer Building land value (as defined in the ground lease) but not less than the rent for the lease year ending April 30, 2037. The Pfizer Building ground lease further requires that either (i) on or prior to June 30, 2048, the Pfizer Building ground lessor and the ground lessee must agree on the net rent payable from May 1, 2049 through December 31, 2057 or (ii) the annual rent will be equal to 5.5% of the Pfizer Building land value but not less than the rent for the lease year ending April 30, 2049. The borrower under the Pfizer Building loan has an option to extend the ground lease to December 31, 2117, as described in footnote #9 above. The borrower is not required to exercise the extension option, and the option fee has not been reserved for.
(18)	With respect to Mortgage Loan No. 32, Inwood Quorom, the initial TI/LC reserve cap of $255,000 is reduced to $180,000 upon the renewal or re-tenanting of the Largest Tenant, the 2nd Largest Tenant and the 3rd Largest Tenant.
	With respect to Mortgage Loan No. 24, Desert Sky Esplanade, the borrower’s obligation to fund the TILC Reserve is suspended so long as the lender has not drawn down upon the $300,000 letter of credit that borrower delivered to lender at loan origination.
(19)	With respect to Mortgage Loan No. 16, 2020 Fifth Avenue, the Size includes 89,250 SF of data center space and 36,750 SF of garage space. The total data center represents: (i) 51,633 SF (4 floors and 51,000 SF of data center and 633 SF of storage); (ii) 25,500 SF of lower and upper roof; and (iii) 12,117 SF of basement space.
A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) 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 Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start 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 Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start 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.
B.	“Yield Maintenance Amount” shall mean the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (or, solely in connection with any calculation of the Prepayment Fee pursuant to Section 2.4.5(a) hereof, the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date. As

A-1-28 

	used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the lesser of (i) the Yield Maintenance Treasury Rate and (ii) the Swap Rate, each when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date (or, solely in connection with any calculation of the Prepayment Fee pursuant to Section 2.4.5(a) hereof, the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) As used in this definition, the term “Swap Rate” shall mean the yield calculated by the linear interpolation of mid-market swap yields, as reported on Reuters Capital Markets screen 19901 (SEMI-BOND column), with maturities (one longer and one shorter) most nearly approximating the Stated Maturity Date (in the event Reuters Capital Markets screen 19901 is no longer available, Lender shall select a comparable publication to determine such yield).
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded 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.
D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount of equal to 1% 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 Open Period State Date (assuming the outstanding principal balance of the Loan is due on the Open Period State Date), from the Open Period State 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 of 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 the substantial discount) that has a maturity closest to (whether before, on or after) the Open Period State Date (or if two or more such securities have maturity dates equally close to the Open Period State 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: (i) one percent (1%) of the principal amount of the Loan being prepaid or (ii) the present value as of the Prepayment Date of the

A-1-29 

	Calculated Payments from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded 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 mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) 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 Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start 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 Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start 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.
G.	“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 Payment Date following the expiration of the Lockout Period each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Payment Date following the expiration of the Lockout Period, 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.
H.	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

A-1-30 

	(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 = 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.
I.	“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 Open Prepayment 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 Open Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
J.	“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

A-1-31 

	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 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.
K.	“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.
L.	“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 Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open 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.
M.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 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

A-1-32 

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.

N.

“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.

A-1-33