Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-206677-26

BANK 2018-BNK13 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type	Specific Property Type	Year Built
1	1745 Broadway	WFB		1745 Broadway	New York	NY	10019	Office	CBD	2003
2	Griffin Portfolio II	BANA		Various	Various	Various	Various	Various	Various	Various
2.01	Southern Company Services Headquarters	BANA		3525 & 3535 Colonnade Parkway	Birmingham	AL	35243	Office	Suburban	1988
2.02	Amazon.com Sortable Fulfillment Center	BANA		11999 National Road	Pataskala	OH	43062	Industrial	Warehouse/Distribution	2016
2.03	IGT North American Gaming & Interactive Headquarters	BANA		6355 South Buffalo Drive	Las Vegas	NV	89113	Office	Suburban	2007
2.04	3M Distribution Facility	BANA		1650 Macom Drive	DeKalb	IL	60115	Industrial	Warehouse/Distribution	2016
3	Pfizer Building	MSMCH		235 East 42nd Street	New York	NY	10017	Office	CBD	1960
4	Showcase II	WFB		3791 South Las Vegas Boulevard	Las Vegas	NV	89109	Retail	Anchored	2001
5	ExchangeRight Net Leased Portfolio #22	BANA		Various	Various	Various	Various	Various	Various	Various
5.01	Pick n Save - Sun Prairie WI	BANA		2538 Ironwood Drive	Sun Prairie	WI	53590	Retail	Single Tenant	2007
5.02	BioLife Plasma Services L.P. - Glendale AZ	BANA		16480 North 59th Avenue	Glendale	AZ	85306	Office	Medical	2018
5.03	Walgreens - West Lafayette IN	BANA		1000 Sagamore Parkway West	West Lafayette	IN	47906	Retail	Single Tenant	2001
5.04	CVS - Novi MI	BANA		31250 Beck Road	Novi	MI	48375	Retail	Single Tenant	2005
5.05	Tractor Supply - Egg Harbor NJ	BANA		6501 Black Horse Pike	Egg Harbor Township	NJ	08234	Retail	Single Tenant	2017
5.06	Walgreens - Bedford TX	BANA		4121 Harwood Road	Bedford	TX	76021	Retail	Single Tenant	2002
5.07	Tractor Supply - Oxford MI	BANA		575 North Lapeer Road	Oxford	MI	48371	Retail	Single Tenant	2017
5.08	First Midwest Bank - Melrose Park IL	BANA		1700 West Lake Street	Melrose Park	IL	60160	Retail	Single Tenant	2007
5.09	Walgreens - Waterford MI	BANA		4800 Dixie Highway	Waterford Township	MI	48329	Retail	Single Tenant	1998
5.10	Dollar General - DeLand FL	BANA		745 North Spring Garden Avenue	DeLand	FL	32720	Retail	Single Tenant	2011
5.11	Dollar General - Girard OH	BANA		520 Churchill Road	Girard	OH	44420	Retail	Single Tenant	2017
5.12	Dollar General- Franklin OH	BANA		3959 State Route 122	Franklin	OH	45005	Retail	Single Tenant	2017
5.13	Family Dollar - Bridge City LA	BANA		1409 Bridge City Avenue	Bridge City	LA	70094	Retail	Single Tenant	2018
5.14	Dollar General - Baton Rouge LA	BANA		5730 Satin Court	Baton Rouge	LA	70812	Retail	Single Tenant	2017
5.15	Fresenius Medical Care - Vineland NJ	BANA		1206 West Sherman Avenue	Vineland	NJ	08360	Office	Medical	2016
6	The Galleria	BANA		1 Galleria Boulevard	Metairie	LA	70001	Office	Suburban	1986
7	Broadway Plaza	MSMCH		1130, 1150, 1100, 1120, 1142, 1170, 1190 Broadway Street and 644 Naples Street	Chula Vista	CA	91911	Retail	Anchored	2005
8	Plaza Frontenac	MSMCH		1701 South Lindbergh Boulevard	Frontenac	MO	63131	Retail	Anchored	1974
9	Town Center Aventura	WFB		18701-18995 Biscayne Boulevard; 2711 Northeast 187th Street	Aventura	FL	33180	Retail	Anchored	1979
10	Florida Hotel & Conference Center	MSMCH		1500 Sand Lake Road	Orlando	FL	32809	Hospitality	Full Service	1986
11	Ditson Building	MSMCH		8 East 34th Street	New York	NY	10016	Office	CBD	1907
12	Fair Oaks Mall	BANA		11750 Fair Oaks Mall	Fairfax	VA	22033	Retail	Super Regional Mall	1980
13	Anderson Towne Center	MSMCH		7418-7578 Beechmont Avenue	Cincinnati	OH	45255	Retail	Anchored	1967
14	181 Fremont Street	WFB		181 Fremont Street	San Francisco	CA	94105	Office	CBD	2018
15	Shoppes at Chino Hills	MSMCH		13991-13911 Peyton Drive, 13850-13925 City Center Drive, 3335-3625 Grand Avenue	Chino Hills	CA	91709	Retail	Lifestyle Center	2008
16	Empire Towers V	WFB		3990 and 3998 Concours Street	Ontario	CA	91764	Office	Suburban	2007
17	Regal Cinemas Lincolnshire	MSMCH		300 Parkway Drive	Lincolnshire	IL	60069	Retail	Movie Theater	1998
18	Hyatt Place - Downtown Boise ID	BANA		1024 West Bannock Street	Boise	ID	83702	Hospitality	Select Service	2017
19	CoolSprings Galleria	WFB		1800, 1910, 1914 and 1916 Galleria Boulevard	Franklin	TN	37067	Retail	Super Regional Mall	1991
20	Bryant Gardens Corp.	NCB		1-15 Bryant Crescent & 175-185 Bryant Avenue	White Plains	NY	10605	Multifamily	Cooperative	1950
21	Staybridge Suites Orlando Airport South	WFB		7450 Augusta National Drive	Orlando	FL	32822	Hospitality	Extended Stay	1999
22	Courtyard - Myrtle Beach SC	BANA		1000 Commons Boulevard	Myrtle Beach	SC	29572	Hospitality	Limited Service	1999
23	Royal View Estates	BANA		8604 Northeast 36th Street	Vancouver	WA	98662	Multifamily	Garden	2013
24	Garage M	BANA		222 East 65th Street	New York	NY	10065	Other	Parking Garage	1978
25	Tacoma Mall Office Building	BANA		4301 South Pine Street	Tacoma	WA	98409	Office	CBD	1969
26	Bon Aire Residents, Inc.	NCB		1-20 Revere Court & 1-14 Danbury Court (a/k/a 24 Bonaire Circle)	Suffern	NY	10901	Multifamily	Cooperative	1966
27	Discovery Centre	MSMCH		39205-39303 Country Club Drive	Farmington Hills	MI	48331	Industrial	Flex	1990
28	Holiday Inn Express - Oregon, OH	WFB		3154 Navarre Avenue	Oregon	OH	43616	Hospitality	Limited Service	2003
29	Jeffrey Gardens Apartment Corp.	NCB		46-40 216th Street, 46-41 215th Street, 47-15 216th	Bayside	NY	11361	Multifamily	Cooperative	1949
30	Alvarado Sunset Apartments	BANA		606 Alvarado Avenue	Davis	CA	95616	Multifamily	Garden	1975
31	Academy Professional Campus	WFB		5426, 5446, 5526, 5540 North Academy Boulevard	Colorado Springs	CO	80918	Office	Medical	1998
32	Hampton Inn - Brenham TX	BANA		2605 Schulte Boulevard	Brenham	TX	77833	Hospitality	Limited Service	2009
33	Stafford Court Apartments	BANA		5500 SW 180th Avenue	Beaverton	OR	97007	Multifamily	Garden	1978
34	Memphis MF Portfolio	MSMCH		Various	Memphis	TN	Various	Multifamily	Garden	Various
34.01	Mendenhall Gardens	MSMCH		553 North Mendhall Road	Memphis	TN	38177	Multifamily	Garden	1962
34.02	High Point Apartments	MSMCH		481-491 North Highland Street	Memphis	TN	38122	Multifamily	Garden	1965
35	32nd Street Retail	WFB		3165 East Lincoln Drive	Phoenix	AZ	85016	Retail	Shadow Anchored	1982
36	100 Grove Road	WFB		100 Grove Road	West Deptford	NJ	08086	Office	Suburban	1989
37	2-4 Windsor Terrace Owners, Inc.	NCB		2-4 Windsor Terrace	White Plains	NY	10602	Multifamily	Cooperative	1955
38	Harrison Gardens Owners, Inc.	NCB		15 Harrison Avenue	Amityville	NY	11701	Multifamily	Cooperative	1971
39	Parts Authority and Laurel Self Storage	WFB		9731 and 9735 Washington Boulevard North	Laurel	MD	20723	Industrial	Warehouse	1959
40	415 Gramatan Avenue Corporation	NCB		415 Gramatan Avenue	Mount Vernon	NY	10552	Multifamily	Cooperative	1963
41	Darien Pointe Plaza	BANA		7517 & 7533 South Cass Avenue	Darien	IL	60561	Retail	Unanchored	2015
42	Greenwich and Perry Street Housing Corporation	NCB		725-731 Greenwich Street a/k/a 116-221 Perry Street	New York	NY	10014	Multifamily	Cooperative	1850
43	Camberwell Apartments	BANA		106 South Carney Drive	Saint Clair	MI	48079	Multifamily	Garden	1987
44	Rancho Lone Mountain Storage - NV	WFB		6501 West Lone Mountain Road	Las Vegas	NV	89130	Self Storage	Self Storage	2007
45	Maple Terrace Apartments	BANA		1535 Southeast Maple Street	Hillsboro	OR	97123	Multifamily	Garden	1971
46	Southwest Villas Jacksonville	BANA		5565 Connie Jean Road	Jacksonville	FL	32222	Multifamily	Garden	1981
47	530 Riverdale Owners Corp.	NCB		530 Riverdale Avenue a/k/a 518 Riverdale Avenue	Yonkers	NY	10705	Multifamily	Cooperative	1955
48	140 E. 83rd Tenants Corp.	NCB		140 East 83rd Street	New York	NY	10028	Multifamily	Cooperative	1961
49	Canby Gardens Apartments	BANA		645 North Pine Street	Canby	OR	97013	Multifamily	Garden	1971
50	Penbrook Owners, Corp.	NCB		50-60 Hempstead Avenue	Lynbrook	NY	11563	Multifamily	Cooperative	1961
51	Chapel Owners Corp.	NCB		20 Chapel Place	Great Neck	NY	11021	Multifamily	Cooperative	1963
52	595 McLean Owners, Inc.	NCB		595 McLean Avenue	Yonkers	NY	10705	Multifamily	Cooperative	1950
53	Crestwood Apartments, Inc.	NCB		One Meadow Drive	Woodsburgh	NY	11598	Multifamily	Cooperative	1931
54	Ridgecrest Owners Corp.	NCB		35-69  1/2 Carpenter Avenue	Mount Kisco	NY	10549	Multifamily	Cooperative	1954
55	Palatka Oaks Apartments	BANA		200 College Road	Palatka	FL	32177	Multifamily	Garden	1977
56	Keep Self Storage	WFB		16617 Kuykendahl Road	Houston	TX	77068	Self Storage	Self Storage	1996
57	78-06 Owners Corp.	NCB		78-06 46th Avenue	Elmhurst	NY	11373	Multifamily	Cooperative	1965
58	251 Seaman Owners Corp.	NCB		251 Seaman Avenue	New York	NY	10034	Multifamily	Cooperative	1939
59	439 East 88 Owners Corp.	NCB		439 East 88th Street	New York	NY	10128	Multifamily	Cooperative	1880
60	College Gardens Cooperative, Inc.	NCB		3535-3555 Kings College Place	Bronx	NY	10467	Multifamily	Cooperative	1953
61	68 Laight Street Owners Corp.	NCB		68 Laight Street	New York	NY	10013	Multifamily	Cooperative	1892
62	236 East 28th Street Owners Corp.	NCB		236 East 28th Street	New York	NY	10016	Multifamily	Cooperative	1910

A-1-1

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

Mortgage Loan Number	Property Name	Year Renovated	Number of Units(2)	Unit of Measure(2)	Cut-off Date Balance Per Unit/SF(5)	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan(3)	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date(3)
1	1745 Broadway		684,515	Sq. Ft.	466	94,000,000	94,000,000	9.96%	94,000,000	N	5/24/2018	7/11/2018	6/11/2028		6/11/2028
2	Griffin Portfolio II	Various	2,726,080	Sq. Ft.	92	85,000,000	85,000,000	9.00%	85,000,000	N	4/27/2018	6/1/2018	5/1/2028		5/1/2028
2.01	Southern Company Services Headquarters	2018	669,438	Sq. Ft.		33,864,000	33,864,000	3.59%
2.02	Amazon.com Sortable Fulfillment Center		856,254	Sq. Ft.		20,910,000	20,910,000	2.21%
2.03	IGT North American Gaming & Interactive Headquarters		222,268	Sq. Ft.		15,402,000	15,402,000	1.63%
2.04	3M Distribution Facility		978,120	Sq. Ft.		14,824,000	14,824,000	1.57%
3	Pfizer Building	2004	823,623	Sq. Ft.	152	65,000,000	65,000,000	6.88%	2,252,843	N	7/11/2018	9/8/2018		9/8/2018	8/8/2024
4	Showcase II	2018	41,407	Sq. Ft.	3,091	50,000,000	50,000,000	5.30%	50,000,000	N	4/24/2018	6/11/2018	5/11/2028		5/11/2028
5	ExchangeRight Net Leased Portfolio #22		229,251	Sq. Ft.	190	43,521,600	43,521,600	4.61%	43,521,600	N	6/7/2018	8/1/2018	7/1/2028		7/1/2028
5.01	Pick n Save - Sun Prairie WI		59,500	Sq. Ft.		7,626,000	7,626,000	0.81%
5.02	BioLife Plasma Services L.P. - Glendale AZ		15,230	Sq. Ft.		7,130,000	7,130,000	0.76%
5.03	Walgreens - West Lafayette IN		14,175	Sq. Ft.		4,749,200	4,749,200	0.50%
5.04	CVS - Novi MI		13,013	Sq. Ft.		4,172,600	4,172,600	0.44%
5.05	Tractor Supply - Egg Harbor NJ		19,097	Sq. Ft.		3,658,000	3,658,000	0.39%
5.06	Walgreens - Bedford TX		13,650	Sq. Ft.		3,025,600	3,025,600	0.32%
5.07	Tractor Supply - Oxford MI		21,930	Sq. Ft.		2,790,000	2,790,000	0.30%
5.08	First Midwest Bank - Melrose Park IL		3,000	Sq. Ft.		2,765,200	2,765,200	0.29%
5.09	Walgreens - Waterford MI		13,905	Sq. Ft.		2,715,600	2,715,600	0.29%
5.10	Dollar General - DeLand FL		9,026	Sq. Ft.		1,209,000	1,209,000	0.13%
5.11	Dollar General - Girard OH		10,566	Sq. Ft.		1,116,000	1,116,000	0.12%
5.12	Dollar General- Franklin OH		9,100	Sq. Ft.		967,200	967,200	0.10%
5.13	Family Dollar - Bridge City LA		8,320	Sq. Ft.		830,800	830,800	0.09%
5.14	Dollar General - Baton Rouge LA		7,489	Sq. Ft.		756,400	756,400	0.08%
5.15	Fresenius Medical Care - Vineland NJ		11,250	Sq. Ft.		10,000	10,000	0.00%
6	The Galleria		470,540	Sq. Ft.	89	42,000,000	42,000,000	4.45%	42,000,000	N	5/30/2018	7/1/2018	6/1/2028		6/1/2028
7	Broadway Plaza		356,335	Sq. Ft.	115	40,950,000	40,950,000	4.34%	40,950,000	Y	6/21/2018	8/1/2018	7/1/2028		7/1/2028	11/1/2029
8	Plaza Frontenac	1994	351,006	Sq. Ft.	285	40,000,000	40,000,000	4.24%	40,000,000	N	7/2/2018	9/1/2018	8/1/2028		8/1/2028
9	Town Center Aventura	2013	186,138	Sq. Ft.	430	40,000,000	40,000,000	4.24%	40,000,000	N	7/2/2018	8/11/2018	7/11/2028		7/11/2028
10	Florida Hotel & Conference Center	2017	511	Rooms	78,278	40,000,000	40,000,000	4.24%	40,000,000	N	6/1/2018	7/1/2018	6/1/2023		6/1/2023
11	Ditson Building	2016	58,850	Sq. Ft.	637	37,500,000	37,500,000	3.97%	37,500,000	N	7/6/2018	9/1/2018	8/1/2028		8/1/2028
12	Fair Oaks Mall	2014	779,949	Sq. Ft.	224	33,750,000	33,644,821	3.56%	31,274,436	N	4/27/2018	6/10/2018		6/10/2018	5/10/2023
13	Anderson Towne Center	2017	347,622	Sq. Ft.	122	25,000,000	24,921,433	2.64%	20,744,642	N	4/26/2018	6/1/2018		6/1/2018	5/1/2028
14	181 Fremont Street		436,332	Sq. Ft.	573	22,000,000	22,000,000	2.33%	22,000,000	Y	3/29/2018	5/6/2018	4/6/2028		4/6/2028	4/6/2031
15	Shoppes at Chino Hills		378,676	Sq. Ft.	290	22,000,000	22,000,000	2.33%	22,000,000	N	5/9/2018	7/1/2018	6/1/2028		6/1/2028
16	Empire Towers V		124,614	Sq. Ft.	156	19,400,000	19,400,000	2.05%	17,903,144	N	6/29/2018	8/11/2018	7/11/2023	8/11/2023	7/11/2028
17	Regal Cinemas Lincolnshire	2017	75,372	Sq. Ft.	219	16,500,000	16,474,261	1.74%	12,307,870	N	6/6/2018	8/1/2018		8/1/2018	7/1/2028
18	Hyatt Place - Downtown Boise ID		150	Rooms	108,167	16,225,000	16,225,000	1.72%	14,702,484	N	6/15/2018	8/1/2018	7/1/2022	8/1/2022	7/1/2028
19	CoolSprings Galleria	2017	640,176	Sq. Ft.	241	15,000,000	14,944,076	1.58%	12,141,682	N	4/30/2018	6/11/2018		6/11/2018	5/11/2028
20	Bryant Gardens Corp.	2002	407	Units	34,276	14,000,000	13,950,153	1.48%	10,233,144	N	5/21/2018	7/1/2018		7/1/2018	6/1/2028
21	Staybridge Suites Orlando Airport South	2016	135	Rooms	97,037	13,100,000	13,100,000	1.39%	11,376,794	N	6/14/2018	8/11/2018	7/11/2020	8/11/2020	7/11/2028
22	Courtyard - Myrtle Beach SC	2016	157	Rooms	80,621	12,670,000	12,657,537	1.34%	10,527,555	N	6/7/2018	8/1/2018		8/1/2018	7/1/2028
23	Royal View Estates		80	Units	127,984	10,250,000	10,238,720	1.08%	8,387,078	N	6/7/2018	8/1/2018		8/1/2018	7/1/2028
24	Garage M		300	Spaces	33,333	10,000,000	10,000,000	1.06%	10,000,000	N	6/29/2018	8/1/2018	7/1/2028		7/1/2028
25	Tacoma Mall Office Building	2014	115,518	Sq. Ft.	86	9,930,000	9,930,000	1.05%	8,745,303	N	6/27/2018	8/1/2018	7/1/2021	8/1/2021	7/1/2028
26	Bon Aire Residents, Inc.	1998	209	Units	45,042	9,425,000	9,413,691	1.00%	7,613,366	N	6/21/2018	8/1/2018		8/1/2018	7/1/2028
27	Discovery Centre		165,109	Sq. Ft.	50	8,250,000	8,229,187	0.87%	5,047,572	N	6/15/2018	8/1/2018		8/1/2018	7/1/2028
28	Holiday Inn Express - Oregon, OH	2016	85	Rooms	90,273	7,700,000	7,673,203	0.81%	6,465,238	N	5/10/2017	6/11/2017	5/11/2018	6/11/2018	5/11/2027
29	Jeffrey Gardens Apartment Corp.	2017	277	Units	26,714	7,405,000	7,399,889	0.78%	6,570,756	N	6/29/2018	8/1/2018		8/1/2018	7/1/2028
30	Alvarado Sunset Apartments		65	Units	92,308	6,000,000	6,000,000	0.64%	6,000,000	N	4/9/2018	6/1/2018	5/1/2028		5/1/2028
31	Academy Professional Campus	2017	67,811	Sq. Ft.	85	5,750,000	5,750,000	0.61%	5,750,000	N	6/12/2018	8/11/2018	7/11/2028		7/11/2028
32	Hampton Inn - Brenham TX		66	Rooms	83,256	5,500,000	5,494,906	0.58%	4,604,967	N	6/22/2018	8/1/2018		8/1/2018	7/1/2028
33	Stafford Court Apartments		72	Units	69,444	5,000,000	5,000,000	0.53%	5,000,000	N	6/28/2018	8/1/2018	7/1/2028		7/1/2028
34	Memphis MF Portfolio	Various	146	Units	29,110	4,250,000	4,250,000	0.45%	4,250,000	N	6/7/2018	8/1/2018	7/1/2028		7/1/2028
34.01	Mendenhall Gardens	2008	82	Units		2,495,513	2,495,513	0.26%
34.02	High Point Apartments	2017	64	Units		1,754,487	1,754,487	0.19%
35	32nd Street Retail	2012	13,868	Sq. Ft.	286	3,960,000	3,960,000	0.42%	3,960,000	N	4/6/2017	5/11/2017	4/11/2027		4/11/2027
36	100 Grove Road		61,492	Sq. Ft.	62	3,825,000	3,812,671	0.40%	3,162,273	N	5/11/2018	6/11/2018		6/11/2018	5/11/2028
37	2-4 Windsor Terrace Owners, Inc.	2002	78	Units	47,956	3,750,000	3,740,592	0.40%	3,033,209	N	5/31/2018	7/1/2018		7/1/2018	6/1/2028
38	Harrison Gardens Owners, Inc.	1997	88	Units	42,276	3,725,000	3,720,267	0.39%	2,981,745	N	6/29/2018	8/1/2018		8/1/2018	7/1/2028
39	Parts Authority and Laurel Self Storage	2016	84,000	Sq. Ft.	39	3,300,000	3,300,000	0.35%	3,300,000	N	6/29/2018	8/11/2018	7/11/2028		7/11/2028
40	415 Gramatan Avenue Corporation	2013	52	Units	61,455	3,200,000	3,195,645	0.34%	2,866,403	N	5/29/2018	7/1/2018		7/1/2018	6/1/2028
41	Darien Pointe Plaza		14,494	Sq. Ft.	207	3,000,000	2,997,408	0.32%	2,800,448	N	6/15/2018	8/1/2018		8/1/2018	7/1/2023
42	Greenwich and Perry Street Housing Corporation	1998	50	Units	59,930	3,000,000	2,996,480	0.32%	2,431,694	N	6/25/2018	8/1/2018		8/1/2018	7/1/2028
43	Camberwell Apartments		87	Units	33,046	2,875,000	2,875,000	0.30%	2,875,000	N	6/12/2018	8/1/2018	7/1/2028		7/1/2028
44	Rancho Lone Mountain Storage - NV		72,016	Sq. Ft.	40	2,865,000	2,854,552	0.30%	1,214,416	N	6/29/2018	8/11/2018		8/11/2018	7/11/2028
45	Maple Terrace Apartments		50	Units	56,000	2,800,000	2,800,000	0.30%	2,800,000	N	6/28/2018	8/1/2018	7/1/2028		7/1/2028
46	Southwest Villas Jacksonville		61	Units	45,082	2,750,000	2,750,000	0.29%	2,400,101	N	4/30/2018	6/1/2018	5/1/2020	6/1/2020	5/1/2028
47	530 Riverdale Owners Corp.	1997	59	Units	45,732	2,700,000	2,698,198	0.29%	2,402,832	N	6/26/2018	8/1/2018		8/1/2018	7/1/2028
48	140 E. 83rd Tenants Corp.	2010	57	Units	43,748	2,500,000	2,493,627	0.26%	2,016,564	N	5/30/2018	7/1/2018		7/1/2018	6/1/2028
49	Canby Gardens Apartments		34	Units	64,706	2,200,000	2,200,000	0.23%	2,200,000	N	6/28/2018	8/1/2018	7/1/2028		7/1/2028
50	Penbrook Owners, Corp.	2016	72	Units	29,783	2,150,000	2,144,352	0.23%	1,725,185	N	5/24/2018	7/1/2018		7/1/2018	6/1/2028
51	Chapel Owners Corp.	2003	49	Units	41,730	2,050,000	2,044,763	0.22%	1,653,009	N	5/15/2018	7/1/2018		7/1/2018	6/1/2028
52	595 McLean Owners, Inc.	2006	52	Units	38,437	2,000,000	1,998,706	0.21%	1,784,495	N	6/28/2018	8/1/2018		8/1/2018	7/1/2028
53	Crestwood Apartments, Inc.	2000	36	Units	55,488	2,000,000	1,997,563	0.21%	1,611,653	N	6/28/2018	8/1/2018		8/1/2018	7/1/2028
54	Ridgecrest Owners Corp.	1997	80	Units	24,937	2,000,000	1,994,942	0.21%	1,615,484	N	5/31/2018	7/1/2018		7/1/2018	6/1/2028
55	Palatka Oaks Apartments	2008	58	Units	32,759	1,900,000	1,900,000	0.20%	1,900,000	N	4/30/2018	6/1/2018	5/1/2028		5/1/2028
56	Keep Self Storage	2011	33,934	Sq. Ft.	56	1,890,000	1,890,000	0.20%	1,641,104	N	6/8/2018	7/11/2018	6/11/2020	7/11/2020	6/11/2028
57	78-06 Owners Corp.	2013	56	Units	26,717	1,500,000	1,496,161	0.16%	1,209,099	N	6/1/2018	7/1/2018		7/1/2018	6/1/2028
58	251 Seaman Owners Corp.	2016	63	Units	20,478	1,300,000	1,290,107	0.14%	544,655	N	5/29/2018	7/1/2018		7/1/2018	6/1/2028
59	439 East 88 Owners Corp.	2016	31	Units	38,662	1,200,000	1,198,534	0.13%	966,656	N	6/27/2018	8/1/2018		8/1/2018	7/1/2028
60	College Gardens Cooperative, Inc.	1998	119	Units	9,868	1,175,000	1,174,281	0.12%	1,053,141	N	6/29/2018	8/1/2018		8/1/2018	7/1/2028
61	68 Laight Street Owners Corp.	2012	9	Units	110,979	1,000,000	998,813	0.11%	809,177	N	6/27/2018	8/1/2018		8/1/2018	7/1/2028
62	236 East 28th Street Owners Corp.	2008	30	Units	33,294	1,000,000	998,813	0.11%	809,177	N	6/27/2018	8/1/2018		8/1/2018	7/1/2028

A-1-2

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

Mortgage Loan Number	Property Name	Gross Mortgage Rate	Operating Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)
1	1745 Broadway	3.76800%	0.00000%	0.00770%	0.00375%	0.00050%	0.00025%	3.75580%	Actual/360	299,259.44	Interest-only, Balloon	Actual/360	120
2	Griffin Portfolio II	4.31500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.29870%	Actual/360	309,890.91	Interest-only, Balloon	Actual/360	120
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building	3.58500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	3.56870%	Actual/360	998,613.20	Self-Amortizing		72
4	Showcase II	4.89630%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.88000%	Actual/360	206,846.01	Interest-only, Balloon	Actual/360	120
5	ExchangeRight Net Leased Portfolio #22	4.32000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.30370%	Actual/360	158,853.84	Interest-only, Balloon	Actual/360	120
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria	4.25000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.23370%	Actual/360	150,815.97	Interest-only, Balloon	Actual/360	120
7	Broadway Plaza	4.67200%	0.00285%	0.00770%	0.02500%	0.00050%	0.00025%	4.63570%	Actual/360	161,646.33	Interest-only, ARD	Actual/360	120
8	Plaza Frontenac	4.43300%	0.00000%	0.00770%	0.00500%	0.00050%	0.00025%	4.41955%	Actual/360	149,818.98	Interest-only, Balloon	Actual/360	120
9	Town Center Aventura	4.89000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.87370%	Actual/360	165,263.89	Interest-only, Balloon	Actual/360	120
10	Florida Hotel & Conference Center	5.60000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.58370%	Actual/360	189,259.26	Interest-only, Balloon	Actual/360	60
11	Ditson Building	5.43000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.41370%	Actual/360	172,044.27	Interest-only, Balloon	Actual/360	120
12	Fair Oaks Mall	4.25800%	0.00000%	0.00770%	0.00500%	0.00050%	0.00025%	4.24455%	Actual/360	157,843.66	Amortizing Balloon		60
13	Anderson Towne Center	5.28000%	0.00285%	0.00770%	0.02250%	0.00050%	0.00025%	5.24620%	Actual/360	138,515.83	Amortizing Balloon		120
14	181 Fremont Street	3.70860%	0.00000%	0.00770%	0.00500%	0.00050%	0.00025%	3.69515%	Actual/360	68,935.32	Interest-only, ARD	Actual/360	120
15	Shoppes at Chino Hills	5.17500%	0.00000%	0.00770%	0.00500%	0.00050%	0.00025%	5.16155%	Actual/360	96,192.71	Interest-only, Balloon	Actual/360	120
16	Empire Towers V	5.03000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.01370%	Actual/360	104,499.38	Interest-only, Amortizing Balloon	Actual/360	120
17	Regal Cinemas Lincolnshire	4.93000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.91370%	Actual/360	95,785.62	Amortizing Balloon		120
18	Hyatt Place - Downtown Boise ID	5.11000%	0.00285%	0.00770%	0.05250%	0.00050%	0.00025%	5.04620%	Actual/360	88,193.32	Interest-only, Amortizing Balloon	Actual/360	120
19	CoolSprings Galleria	4.83900%	0.00000%	0.00770%	0.00500%	0.00050%	0.00025%	4.82555%	30/360	79,053.79	Amortizing Balloon		120
20	Bryant Gardens Corp.	4.39000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.29870%	Actual/360	76,945.03	Amortizing Balloon		120
21	Staybridge Suites Orlando Airport South	5.14500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.12870%	Actual/360	71,489.09	Interest-only, Amortizing Balloon	Actual/360	120
22	Courtyard - Myrtle Beach SC	5.32300%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.30670%	Actual/360	70,538.17	Amortizing Balloon		120
23	Royal View Estates	4.85000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.83370%	Actual/360	54,088.41	Amortizing Balloon		120
24	Garage M	4.81000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.79370%	Actual/360	40,640.05	Interest-only, Balloon	Actual/360	120
25	Tacoma Mall Office Building	4.76400%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.74770%	Actual/360	51,883.41	Interest-only, Amortizing Balloon	Actual/360	120
26	Bon Aire Residents, Inc.	4.47000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.37870%	Actual/360	47,587.23	Amortizing Balloon		120
27	Discovery Centre	4.28000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.26370%	Actual/360	51,218.95	Amortizing Balloon		120
28	Holiday Inn Express - Oregon, OH	4.81000%	0.00285%	0.00770%	0.05250%	0.00050%	0.00025%	4.74620%	Actual/360	40,445.79	Interest-only, Amortizing Balloon	Actual/360	120
29	Jeffrey Gardens Apartment Corp.	4.19000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.09870%	Actual/360	31,829.09	Amortizing Balloon		120
30	Alvarado Sunset Apartments	4.82000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.80370%	Actual/360	24,434.72	Interest-only, Balloon	Actual/360	120
31	Academy Professional Campus	5.04000%	0.00285%	0.00770%	0.03500%	0.00050%	0.00025%	4.99370%	Actual/360	24,485.42	Interest-only, Balloon	Actual/360	120
32	Hampton Inn - Brenham TX	5.56700%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.55070%	Actual/360	31,459.99	Amortizing Balloon		120
33	Stafford Court Apartments	4.90900%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.89270%	Actual/360	20,738.25	Interest-only, Balloon	Actual/360	120
34	Memphis MF Portfolio	4.99000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.97370%	Actual/360	17,918.37	Interest-only, Balloon	Actual/360	120
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail	4.84000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.82370%	Actual/360	16,193.83	Interest-only, Balloon	Actual/360	120
36	100 Grove Road	5.16500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.14870%	Actual/360	20,920.87	Amortizing Balloon		120
37	2-4 Windsor Terrace Owners, Inc.	4.51000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.41870%	Actual/360	19,022.99	Amortizing Balloon		120
38	Harrison Gardens Owners, Inc.	4.21000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.11870%	Actual/360	18,237.64	Amortizing Balloon		120
39	Parts Authority and Laurel Self Storage	4.88000%	0.00285%	0.00770%	0.07250%	0.00050%	0.00025%	4.79620%	Actual/360	13,606.39	Interest-only, Balloon	Actual/360	120
40	415 Gramatan Avenue Corporation	4.52000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.42870%	Actual/360	14,427.18	Amortizing Balloon		120
41	Darien Pointe Plaza	5.84000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.82370%	Actual/360	17,679.08	Amortizing Balloon		60
42	Greenwich and Perry Street Housing Corporation	4.57000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.47870%	Actual/360	15,325.59	Amortizing Balloon		120
43	Camberwell Apartments	5.20600%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.18970%	Actual/360	12,645.94	Interest-only, Balloon	Actual/360	120
44	Rancho Lone Mountain Storage - NV	4.87000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.85370%	Actual/360	22,462.70	Amortizing Balloon		120
45	Maple Terrace Apartments	4.90900%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.89270%	Actual/360	11,613.42	Interest-only, Balloon	Actual/360	120
46	Southwest Villas Jacksonville	5.34500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.32870%	Actual/360	15,347.82	Interest-only, Amortizing Balloon	Actual/360	120
47	530 Riverdale Owners Corp.	4.29000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.19870%	Actual/360	11,776.15	Amortizing Balloon		120
48	140 E. 83rd Tenants Corp.	4.43000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.33870%	Actual/360	12,563.36	Amortizing Balloon		120
49	Canby Gardens Apartments	4.90900%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	4.89270%	Actual/360	9,124.83	Interest-only, Balloon	Actual/360	120
50	Penbrook Owners, Corp.	4.28000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.18870%	Actual/360	10,614.50	Amortizing Balloon		120
51	Chapel Owners Corp.	4.42000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.32870%	Actual/360	10,289.83	Amortizing Balloon		120
52	595 McLean Owners, Inc.	4.38000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.28870%	Actual/360	8,837.57	Amortizing Balloon		120
53	Crestwood Apartments, Inc.	4.40000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.30870%	Actual/360	10,015.22	Amortizing Balloon		120
54	Ridgecrest Owners Corp.	4.47000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.37870%	Actual/360	10,098.09	Amortizing Balloon		120
55	Palatka Oaks Apartments	5.14500%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.12870%	Actual/360	8,259.39	Interest-only, Balloon	Actual/360	120
56	Keep Self Storage	5.14000%	0.00285%	0.00770%	0.00500%	0.00050%	0.00025%	5.12370%	Actual/360	10,308.25	Interest-only, Amortizing Balloon	Actual/360	120
57	78-06 Owners Corp.	4.41000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.31870%	Actual/360	7,520.28	Amortizing Balloon		120
58	251 Seaman Owners Corp.	4.62000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.52870%	Actual/360	10,024.83	Amortizing Balloon		120
59	439 East 88 Owners Corp.	4.39000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.29870%	Actual/360	6,002.04	Amortizing Balloon		120
60	College Gardens Cooperative, Inc.	4.54000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.44870%	Actual/360	5,312.61	Amortizing Balloon		120
61	68 Laight Street Owners Corp.	4.52000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.42870%	Actual/360	5,078.74	Amortizing Balloon		120
62	236 East 28th Street Owners Corp.	4.52000%	0.00285%	0.00770%	0.08000%	0.00050%	0.00025%	4.42870%	Actual/360	5,078.74	Amortizing Balloon		120

A-1-3

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

Mortgage Loan Number	Property Name	Remaining Term to Maturity or ARD (Mos.)	Original IOPeriod (Mos.)	Remaining IOPeriod (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)(4)
1	1745 Broadway	118	120	118	0	0	2	L(26),GRTR 1% or YM or D(87),O(7)	0	0	632,000,000
2	Griffin Portfolio II	117	120	117	0	0	3	L(24),GRTR 1% or YM(90),O(6)	0	0	415,500,000
2.01	Southern Company Services Headquarters										153,250,000
2.02	Amazon.com Sortable Fulfillment Center										94,600,000
2.03	IGT North American Gaming & Interactive Headquarters										75,540,000
2.04	3M Distribution Facility										72,300,000
3	Pfizer Building	72	0	0	75	75	0	L(24),D(43),O(5)	0	0	210,000,000
4	Showcase II	117	120	117	0	0	3	L(27),D(89),O(4)	0	5	237,000,000
5	ExchangeRight Net Leased Portfolio #22	119	120	119	0	0	1	L(25),D(91),O(4)	5	5	73,580,000
5.01	Pick n Save - Sun Prairie WI										12,300,000
5.02	BioLife Plasma Services L.P. - Glendale AZ										11,500,000
5.03	Walgreens - West Lafayette IN										7,660,000
5.04	CVS - Novi MI										6,730,000
5.05	Tractor Supply - Egg Harbor NJ										5,900,000
5.06	Walgreens - Bedford TX										4,880,000
5.07	Tractor Supply - Oxford MI										4,500,000
5.08	First Midwest Bank - Melrose Park IL										4,460,000
5.09	Walgreens - Waterford MI										4,380,000
5.10	Dollar General - DeLand FL										1,950,000
5.11	Dollar General - Girard OH										1,800,000
5.12	Dollar General- Franklin OH										1,560,000
5.13	Family Dollar - Bridge City LA										1,340,000
5.14	Dollar General - Baton Rouge LA										1,220,000
5.15	Fresenius Medical Care - Vineland NJ										3,400,000
6	The Galleria	118	120	118	0	0	2	L(26),D(89),O(5)	0	0	67,570,000
7	Broadway Plaza	119	120	119	0	0	1	L(25),D(90),O(5)	5	0	58,500,000
8	Plaza Frontenac	120	120	120	0	0	0	L(24),D(92),O(4)	2, once every 12-month period	0	210,000,000
9	Town Center Aventura	119	120	119	0	0	1	L(25),D(88),O(7)	0	0	133,400,000
10	Florida Hotel & Conference Center	58	60	58	0	0	2	L(26),D(29),O(5)	5	0	65,300,000
11	Ditson Building	120	120	120	0	0	0	L(24),D(91),O(5)	5	0	62,000,000
12	Fair Oaks Mall	57	0	0	360	357	3	L(27),D(29),O(4)	0	0	545,600,000
13	Anderson Towne Center	117	0	0	360	357	3	L(23),GRTR 1% or YM(93),O(4)	5	0	60,600,000
14	181 Fremont Street	116	120	116	0	0	4	L(23),GRTR 1% or YM(5),GRTR 1% or YM or D(85),O(7)	0	0	632,000,000
15	Shoppes at Chino Hills	118	120	118	0	0	2	L(26),D(89),O(5)	5	5	176,000,000
16	Empire Towers V	119	60	59	360	360	1	L(25),GRTR 1% or YM(91),O(4)	0	0	30,500,000
17	Regal Cinemas Lincolnshire	119	0	0	300	299	1	L(25),D(91),O(4)	5	5	26,300,000
18	Hyatt Place - Downtown Boise ID	119	48	47	360	360	1	L(25),D(90),O(5)	4	5	27,100,000
19	CoolSprings Galleria	117	0	0	360	357	3	L(27),GRTR 1% or YM or D(89),O(4)	0	5	322,000,000
20	Bryant Gardens Corp.	118	0	0	300	298	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	71,200,000
21	Staybridge Suites Orlando Airport South	119	24	23	360	360	1	L(25),D(91),O(4)	0	0	19,300,000
22	Courtyard - Myrtle Beach SC	119	0	0	360	359	1	L(25),D(91),O(4)	4	5	18,700,000
23	Royal View Estates	119	0	0	360	359	1	L(25),D(91),O(4)	4	5	18,800,000
24	Garage M	119	120	119	0	0	1	L(25),D(91),O(4)	4	0	21,600,000
25	Tacoma Mall Office Building	119	36	35	360	360	1	L(25),D(91),O(4)	4	5	16,900,000
26	Bon Aire Residents, Inc.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	28,441,000
27	Discovery Centre	119	0	0	240	239	1	L(25),D(90),O(5)	5	5	17,500,000
28	Holiday Inn Express - Oregon, OH	105	12	0	360	357	15	L(39),GRTR 1% or YM(77),O(4)	0	0	10,800,000
29	Jeffrey Gardens Apartment Corp.	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	65,900,000
30	Alvarado Sunset Apartments	117	120	117	0	0	3	L(27),D(89),O(4)	4	5	11,700,000
31	Academy Professional Campus	119	120	119	0	0	1	L(25),GRTR 1% or YM(91),O(4)	0	0	9,100,000
32	Hampton Inn - Brenham TX	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	7,900,000
33	Stafford Court Apartments	119	120	119	0	0	1	L(25),D(91),O(4)	4	5	11,500,000
34	Memphis MF Portfolio	119	120	119	0	0	1	L(23),GRTR 1% or YM(93),O(4)	5	5	7,800,000
34.01	Mendenhall Gardens										4,580,000
34.02	High Point Apartments										3,220,000
35	32nd Street Retail	104	120	104	0	0	16	L(40),D(76),O(4)	0	0	7,300,000
36	100 Grove Road	117	0	0	360	357	3	L(27),D(89),O(4)	0	0	5,100,000
37	2-4 Windsor Terrace Owners, Inc.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	15,820,000
38	Harrison Gardens Owners, Inc.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	15,000,000
39	Parts Authority and Laurel Self Storage	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	8,950,000
40	415 Gramatan Avenue Corporation	118	0	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	9,300,000
41	Darien Pointe Plaza	59	0	0	360	359	1	L(25),D(31),O(4)	4	5	5,100,000
42	Greenwich and Perry Street Housing Corporation	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	27,930,000
43	Camberwell Apartments	119	120	119	0	0	1	L(25),D(91),O(4)	4	5	4,600,000
44	Rancho Lone Mountain Storage - NV	119	0	0	180	179	1	L(25),D(91),O(4)	0	0	7,530,000
45	Maple Terrace Apartments	119	120	119	0	0	1	L(25),D(91),O(4)	4	5	6,400,000
46	Southwest Villas Jacksonville	117	24	21	360	360	3	L(27),D(89),O(4)	4	5	4,000,000
47	530 Riverdale Owners Corp.	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	7,700,000
48	140 E. 83rd Tenants Corp.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(2),O(5)	10	10	90,700,000
49	Canby Gardens Apartments	119	120	119	0	0	1	L(25),D(91),O(4)	4	5	4,600,000
50	Penbrook Owners, Corp.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	13,550,000
51	Chapel Owners Corp.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	21,200,000
52	595 McLean Owners, Inc.	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	5,500,000
53	Crestwood Apartments, Inc.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	11,450,000
54	Ridgecrest Owners Corp.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	13,100,000
55	Palatka Oaks Apartments	117	120	117	0	0	3	L(27),D(89),O(4)	4	5	3,100,000
56	Keep Self Storage	118	24	22	360	360	2	L(26),D(90),O(4)	0	0	2,700,000
57	78-06 Owners Corp.	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,150,000
58	251 Seaman Owners Corp.	118	0	0	180	178	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	26,680,000
59	439 East 88 Owners Corp.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	20,870,000
60	College Gardens Cooperative, Inc.	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	22,900,000
61	68 Laight Street Owners Corp.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	21,900,000
62	236 East 28th Street Owners Corp.	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,905,000

A-1-4

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

Mortgage Loan Number	Property Name	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOIDSCR (x)(5)	U/W NCFDSCR (x)(5)	Cut-off Date LTV Ratio(4)(5)	LTV Ratio at Maturity or ARD(4)(5)	Cut-off Date U/W NOI Debt Yield(5)	Cut-off Date U/W NCF Debt Yield(5)
1	1745 Broadway	4/18/2018									3.03	3.00	50.5%	50.5%	11.6%	11.5%
2	Griffin Portfolio II	4/26/2018									2.12	2.01	60.2%	60.2%	9.3%	8.8%
2.01	Southern Company Services Headquarters	4/9/2018
2.02	Amazon.com Sortable Fulfillment Center	4/10/2018
2.03	IGT North American Gaming & Interactive Headquarters	4/11/2018
2.04	3M Distribution Facility	4/11/2018
3	Pfizer Building	3/26/2018									1.00	1.00	59.5%	2.1%	18.4%	18.4%
4	Showcase II	4/1/2019									1.64	1.62	54.0%	54.0%	8.1%	8.0%
5	ExchangeRight Net Leased Portfolio #22	Various									2.20	2.12	59.1%	59.1%	9.6%	9.3%
5.01	Pick n Save - Sun Prairie WI	5/13/2018
5.02	BioLife Plasma Services L.P. - Glendale AZ	5/16/2018
5.03	Walgreens - West Lafayette IN	5/10/2018
5.04	CVS - Novi MI	5/15/2018
5.05	Tractor Supply - Egg Harbor NJ	5/17/2018
5.06	Walgreens - Bedford TX	5/11/2018
5.07	Tractor Supply - Oxford MI	5/15/2018
5.08	First Midwest Bank - Melrose Park IL	5/17/2018
5.09	Walgreens - Waterford MI	5/15/2018
5.10	Dollar General - DeLand FL	5/13/2018
5.11	Dollar General - Girard OH	5/10/2018
5.12	Dollar General- Franklin OH	5/10/2018
5.13	Family Dollar - Bridge City LA	5/4/2018
5.14	Dollar General - Baton Rouge LA	3/9/2018
5.15	Fresenius Medical Care - Vineland NJ	5/17/2018
6	The Galleria	4/24/2018									2.83	2.48	62.2%	62.2%	12.2%	10.7%
7	Broadway Plaza	5/14/2018									1.68	1.64	70.0%	70.0%	8.0%	7.8%
8	Plaza Frontenac	5/20/2018									2.23	2.09	47.6%	47.6%	10.0%	9.4%
9	Town Center Aventura	5/11/2018									1.63	1.60	60.0%	60.0%	8.1%	7.9%
10	Florida Hotel & Conference Center	4/12/2018									2.85	2.42	61.3%	61.3%	16.2%	13.8%
11	Ditson Building	4/20/2018									1.41	1.32	60.5%	60.5%	7.8%	7.2%
12	Fair Oaks Mall	2/3/2018									3.05	2.89	32.0%	29.7%	17.1%	16.3%
13	Anderson Towne Center	3/8/2018									1.41	1.28	69.8%	58.1%	9.4%	8.6%
14	181 Fremont Street	3/1/2021									3.15	3.14	39.6%	39.6%	11.8%	11.8%
15	Shoppes at Chino Hills	4/14/2018									1.62	1.55	62.5%	62.5%	8.5%	8.1%
16	Empire Towers V	5/15/2018									1.46	1.46	63.6%	58.7%	9.4%	9.4%
17	Regal Cinemas Lincolnshire	4/11/2018									1.54	1.45	62.6%	46.8%	10.7%	10.1%
18	Hyatt Place - Downtown Boise ID	4/9/2018									2.00	1.79	59.9%	54.3%	13.0%	11.7%
19	CoolSprings Galleria	3/23/2018									2.01	1.91	48.0%	39.0%	12.8%	12.1%
20	Bryant Gardens Corp.	4/13/2018	64,000,000	21.8%	5.2%	21	0	0	(12,208)		4.61	4.50	19.6%	14.4%	30.5%	29.8%
21	Staybridge Suites Orlando Airport South	4/17/2019									2.31	2.07	67.9%	58.9%	15.2%	13.6%
22	Courtyard - Myrtle Beach SC	4/1/2019									2.02	1.82	67.7%	56.3%	13.5%	12.1%
23	Royal View Estates	4/6/2018									1.61	1.58	54.5%	44.6%	10.2%	10.0%
24	Garage M	5/23/2018									2.04	2.01	46.3%	46.3%	9.9%	9.8%
25	Tacoma Mall Office Building	3/1/2018									2.11	1.83	58.8%	51.7%	13.2%	11.5%
26	Bon Aire Residents, Inc.	5/11/2018	32,000,000	29.4%	0.0%	0	0	0			3.34	3.25	33.1%	26.8%	20.3%	19.7%
27	Discovery Centre	4/18/2018									2.36	1.97	47.0%	28.8%	17.6%	14.7%
28	Holiday Inn Express - Oregon, OH	5/29/2018									2.00	1.79	71.0%	59.9%	12.6%	11.3%
29	Jeffrey Gardens Apartment Corp.	4/10/2018	58,600,000	12.6%	34.7%	96	0	0	691,271		7.44	7.29	11.2%	10.0%	38.4%	37.6%
30	Alvarado Sunset Apartments	2/16/2018									2.25	2.17	51.3%	51.3%	11.0%	10.6%
31	Academy Professional Campus	5/11/2018									2.35	2.07	63.2%	63.2%	12.0%	10.6%
32	Hampton Inn - Brenham TX	3/3/2018									2.09	1.88	69.6%	58.3%	14.4%	12.9%
33	Stafford Court Apartments	3/22/2018									2.23	2.16	43.5%	43.5%	11.1%	10.7%
34	Memphis MF Portfolio	4/11/2018									1.93	1.75	54.5%	54.5%	9.8%	8.8%
34.01	Mendenhall Gardens	4/11/2018
34.02	High Point Apartments	4/11/2018
35	32nd Street Retail	2/1/2019									2.31	2.23	54.2%	54.2%	11.4%	11.0%
36	100 Grove Road	3/22/2018									2.09	1.87	74.8%	62.0%	13.8%	12.3%
37	2-4 Windsor Terrace Owners, Inc.	4/12/2018	16,500,000	22.7%	19.2%	15	0	0	33,404	300,000	4.14	4.05	23.6%	19.2%	25.3%	24.7%
38	Harrison Gardens Owners, Inc.	3/19/2018	16,300,000	22.8%	36.4%	0	31	1	226,653	250,000	4.19	4.09	24.8%	19.9%	24.7%	24.1%
39	Parts Authority and Laurel Self Storage	5/18/2019									2.85	2.68	36.9%	36.9%	14.1%	13.3%
40	415 Gramatan Avenue Corporation	4/3/2018	9,150,000	34.9%	0.0%	0	0	0		250,000	2.98	2.91	34.4%	30.8%	16.2%	15.8%
41	Darien Pointe Plaza	3/15/2018									1.64	1.59	58.8%	54.9%	11.6%	11.3%
42	Greenwich and Perry Street Housing Corporation	2/21/2018	24,000,000	12.5%	14.0%	3	4	0	(78,214)	1,000,000	5.97	5.94	10.7%	8.7%	36.7%	36.5%
43	Camberwell Apartments	3/14/2018									2.54	2.40	62.5%	62.5%	13.4%	12.6%
44	Rancho Lone Mountain Storage - NV	4/10/2018									1.58	1.56	37.9%	16.1%	15.0%	14.7%
45	Maple Terrace Apartments	3/22/2018									2.25	2.16	43.8%	43.8%	11.2%	10.8%
46	Southwest Villas Jacksonville	3/14/2018									1.67	1.57	68.8%	60.0%	11.2%	10.5%
47	530 Riverdale Owners Corp.	4/24/2018	10,400,000	25.9%	3.4%	1	0	1	1,111	400,000	4.13	4.03	35.0%	31.2%	21.7%	21.1%
48	140 E. 83rd Tenants Corp.	4/12/2018	64,700,000	3.9%	0.0%	0	0	0		500,000	17.26	17.17	2.7%	2.2%	104.4%	103.8%
49	Canby Gardens Apartments	3/29/2018									2.31	2.23	47.8%	47.8%	11.5%	11.1%
50	Penbrook Owners, Corp.	3/12/2018	14,100,000	15.2%	2.8%	0	0	2			6.21	6.10	15.8%	12.7%	36.9%	36.2%
51	Chapel Owners Corp.	3/20/2018	20,700,000	9.9%	0.0%	0	0	0		250,000	8.92	8.79	9.6%	7.8%	53.8%	53.1%
52	595 McLean Owners, Inc.	6/1/2018	7,700,000	26.0%	36.5%	19	0	0	105,018	400,000	4.28	4.17	36.3%	32.4%	22.7%	22.1%
53	Crestwood Apartments, Inc.	5/25/2018	10,900,000	18.3%	0.0%	0	0	0		300,000	5.32	5.20	17.4%	14.1%	32.0%	31.3%
54	Ridgecrest Owners Corp.	4/16/2018	15,500,000	12.9%	2.5%	2	0	0	4,422	500,000	7.50	7.37	15.2%	12.3%	45.6%	44.8%
55	Palatka Oaks Apartments	3/14/2018									2.49	2.29	61.3%	61.3%	13.0%	11.9%
56	Keep Self Storage	4/27/2018									1.52	1.48	70.0%	60.8%	9.9%	9.7%
57	78-06 Owners Corp.	3/27/2018	10,400,000	14.4%	3.6%	2	0	0	7,483		6.33	6.21	12.3%	10.0%	38.2%	37.4%
58	251 Seaman Owners Corp.	5/4/2018	17,700,000	7.3%	12.7%	8	0	0	50,674	500,000	6.73	6.62	4.8%	2.0%	62.8%	61.8%
59	439 East 88 Owners Corp.	4/27/2018	10,300,000	11.6%	3.2%	0	0	1		500,000	7.70	7.48	5.7%	4.6%	46.3%	45.0%
60	College Gardens Cooperative, Inc.	5/3/2018	32,900,000	3.6%	0.0%	0	0	0		500,000	30.17	29.64	5.1%	4.6%	163.8%	160.9%
61	68 Laight Street Owners Corp.	5/30/2018	10,050,000	9.9%	0.0%	0	0	0		200,000	9.21	9.07	4.6%	3.7%	56.2%	55.4%
62	236 East 28th Street Owners Corp.	5/16/2018	9,000,000	11.1%	6.7%	2	0	0	(2,147)	200,000	7.54	7.39	7.7%	6.3%	46.0%	45.1%

A-1-5

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

Mortgage Loan Number	Property Name	U/WRevenues ($)(6)	U/WExpenses ($)	U/W Net Operating Income ($)	U/WReplacement ($)	U/WTI/LC ($)	U/WNet Cash Flow ($)	Occupancy Rate(7)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	MostRecentNOI ($)
1	1745 Broadway	60,711,276	23,764,145	36,947,131	136,903	205,175	36,605,053	100.0%	7/1/2018			NAV	NAV	NAV	NAV
2	Griffin Portfolio II	30,710,040	7,482,500	23,227,540	272,608	996,165	21,958,766	100.0%	8/1/2018			Actual 2017	17,515,628	2,215,224	15,300,404
2.01	Southern Company Services Headquarters	13,111,680	4,638,720	8,472,959	66,944	334,719	8,071,296	100.0%	8/1/2018			Actual 2017	1,476,942	568,429	908,513
2.02	Amazon.com Sortable Fulfillment Center	6,412,018	489,851	5,922,167	85,625	256,876	5,579,665	100.0%	8/1/2018			Actual 2017	6,236,794	766,019	5,470,775
2.03	IGT North American Gaming & Interactive Headquarters	5,286,494	791,564	4,494,930	22,227	111,134	4,361,569	100.0%	8/1/2018			Actual 2017	5,362,986	758,054	4,604,932
2.04	3M Distribution Facility	5,899,848	1,562,364	4,337,484	97,812	293,436	3,946,236	100.0%	8/1/2018			Actual 2017	4,438,905	122,722	4,316,183
3	Pfizer Building	32,944,920	9,900,000	23,044,920	0	0	23,044,920	100.0%	8/1/2018			NAV	NAV	NAV	NAV
4	Showcase II	11,287,376	890,855	10,396,521	11,180	82,912	10,302,429	100.0%	7/1/2018			NAV	NAV	NAV	NAV
5	ExchangeRight Net Leased Portfolio #22	4,304,538	107,613	4,196,925	14,456	144,846	4,037,623	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.01	Pick n Save - Sun Prairie WI	728,042	18,201	709,841	0	37,593	672,247	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.02	BioLife Plasma Services L.P. - Glendale AZ	648,515	16,213	632,302	0	9,623	622,680	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.03	Walgreens - West Lafayette IN	456,000	11,400	444,600	2,126	8,956	433,518	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.04	CVS - Novi MI	400,787	10,020	390,768	1,952	8,222	380,594	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.05	Tractor Supply - Egg Harbor NJ	338,170	8,454	329,715	2,865	12,066	314,785	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.06	Walgreens - Bedford TX	278,350	6,959	271,391	0	8,624	262,767	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.07	Tractor Supply - Oxford MI	265,335	6,633	258,702	3,290	13,856	241,556	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.08	First Midwest Bank - Melrose Park IL	254,689	6,367	248,322	450	1,895	245,977	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.09	Walgreens - Waterford MI	261,553	6,539	255,014	2,086	8,786	244,143	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.10	Dollar General - DeLand FL	115,587	2,890	112,697	0	5,703	106,994	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.11	Dollar General - Girard OH	110,013	2,750	107,263	0	6,676	100,587	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.12	Dollar General- Franklin OH	96,132	2,403	93,729	0	5,750	87,980	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.13	Family Dollar - Bridge City LA	82,650	2,066	80,584	0	5,257	75,327	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.14	Dollar General - Baton Rouge LA	76,339	1,908	74,431	0	4,732	69,699	100.0%	8/1/2018			NAV	NAV	NAV	NAV
5.15	Fresenius Medical Care - Vineland NJ	192,375	4,809	187,566	1,688	7,108	178,770	100.0%	8/1/2018			NAV	NAV	NAV	NAV
6	The Galleria	10,090,164	4,972,101	5,118,063	150,573	481,709	4,485,781	84.0%	6/1/2018			TTM 5/31/2018	10,096,216	4,837,387	5,258,829
7	Broadway Plaza	4,627,369	1,363,716	3,263,654	7,228	78,394	3,178,032	100.0%	4/15/2018			TTM 4/30/2018	4,247,740	1,097,810	3,149,930
8	Plaza Frontenac	14,299,486	4,277,252	10,022,234	52,651	578,000	9,391,583	96.5%	3/1/2018			Actual 2017	14,118,075	4,232,807	9,885,268
9	Town Center Aventura	8,337,806	1,872,202	6,465,604	37,228	96,890	6,331,486	93.8%	5/16/2018			TTM 5/31/2018	7,927,391	1,839,735	6,087,656
10	Florida Hotel & Conference Center	24,121,341	17,651,046	6,470,294	964,854	0	5,505,440	79.8%	4/30/2018	110	88	TTM 4/30/2018	24,122,481	17,857,082	6,265,399
11	Ditson Building	3,982,585	1,073,285	2,909,301	11,620	179,493	2,718,188	100.0%	4/1/2018			TTM 3/31/2018	2,825,297	1,072,577	1,752,720
12	Fair Oaks Mall	45,095,362	15,187,457	29,907,905	144,930	1,364,911	28,398,064	91.6%	2/1/2018			Actual 2017	47,308,867	15,012,540	32,296,326
13	Anderson Towne Center	5,958,446	1,987,433	3,971,012	52,143	295,479	3,623,390	95.5%	4/19/2018			Actual 2017	4,743,546	1,821,845	2,921,701
14	181 Fremont Street	43,664,053	14,094,390	29,569,663	87,266	0	29,482,397	100.0%	8/1/2018			NAV	NAV	NAV	NAV
15	Shoppes at Chino Hills	13,847,197	4,492,149	9,355,048	63,117	348,131	8,943,800	94.6%	4/1/2018			Actual 2017	12,761,335	4,540,632	8,220,704
16	Empire Towers V	3,003,877	1,172,231	1,831,646	31,154	-31,154	1,831,646	100.0%	5/3/2018			TTM 5/31/2018	3,430,388	1,105,683	2,324,705
17	Regal Cinemas Lincolnshire	1,821,298	54,639	1,766,659	17,417	86,678	1,662,565	100.0%	5/25/2018			Actual 2017	1,863,595	22,650	1,840,945
18	Hyatt Place - Downtown Boise ID	5,428,938	3,316,792	2,112,146	217,158	0	1,894,988	65.9%	4/30/2018	140	90	TTM 5/31/2018	5,428,938	3,229,939	2,198,999
19	CoolSprings Galleria	30,554,183	10,828,665	19,725,518	128,035	868,402	18,729,081	96.2%	4/24/2018			Actual 2017	31,190,786	10,512,713	20,678,073
20	Bryant Gardens Corp.	7,953,295	3,693,427	4,259,868	103,000	0	4,156,868	95.0%	4/13/2018
21	Staybridge Suites Orlando Airport South	5,228,899	3,243,313	1,985,586	209,156	0	1,776,430	92.6%	4/30/2018	111	103	TTM 4/30/2018	5,228,899	3,293,329	1,935,570
22	Courtyard - Myrtle Beach SC	4,264,617	2,557,628	1,706,989	170,585	0	1,536,404	56.2%	4/30/2018	123	69	TTM 4/30/2018	4,264,617	2,543,940	1,720,677
23	Royal View Estates	1,425,525	382,432	1,043,093	19,500	0	1,023,593	96.3%	6/1/2018			TTM 3/31/2018	1,410,309	408,354	1,001,955
24	Garage M	1,493,513	500,022	993,491	15,000	0	978,491	100.0%	8/1/2018			TTM 3/31/2018	1,560,202	510,667	1,049,535
25	Tacoma Mall Office Building	2,201,638	890,317	1,311,321	23,104	146,802	1,141,415	92.0%	5/31/2018			Actual 2017	2,334,468	913,528	1,420,940
26	Bon Aire Residents, Inc.	3,913,278	2,003,255	1,910,023	53,000	0	1,857,023	98.0%	5/11/2018
27	Discovery Centre	1,984,703	532,342	1,452,361	44,288	199,815	1,208,258	92.7%	6/14/2018			TTM 4/30/2018	1,738,625	550,071	1,188,554
28	Holiday Inn Express - Oregon, OH	2,486,739	1,517,659	969,080	99,470	0	869,610	73.4%	4/30/2018	108	79	TTM 4/30/2018	2,486,739	1,517,659	969,080
29	Jeffrey Gardens Apartment Corp.	5,272,196	2,432,044	2,840,152	55,800	0	2,784,352	95.9%	4/10/2018
30	Alvarado Sunset Apartments	1,135,080	475,163	659,917	23,725	0	636,192	98.5%	3/21/2018			TTM 1/31/2018	1,117,084	464,780	652,304
31	Academy Professional Campus	1,242,618	552,803	689,815	19,665	62,131	608,019	93.0%	5/1/2018			TTM 4/30/2018	785,179	460,528	324,651
32	Hampton Inn - Brenham TX	2,003,625	1,214,672	788,953	80,145	0	708,808	75.8%	4/30/2018	109	83	TTM 4/30/2018	2,003,625	1,183,308	820,317
33	Stafford Court Apartments	983,042	428,519	554,523	18,000	0	536,523	98.6%	5/31/2018			TTM 4/30/2018	983,042	428,136	554,906
34	Memphis MF Portfolio	1,187,524	771,679	415,845	40,571	0	375,274	94.5%	5/1/2018			TTM 4/30/2018	1,164,066	701,984	462,082
34.01	Mendenhall Gardens	684,780	422,177	262,603	21,236	0	241,368	97.6%	5/1/2018			TTM 4/30/2018	664,173	379,976	284,197
34.02	High Point Apartments	502,744	349,502	153,242	19,336	0	133,906	90.6%	5/1/2018			TTM 4/30/2018	499,893	322,008	177,885
35	32nd Street Retail	566,450	116,945	449,505	4,992	10,401	434,112	100.0%	5/7/2018			TTM 5/31/2018	461,472	99,564	361,908
36	100 Grove Road	821,137	296,432	524,705	24,597	30,746	469,362	90.9%	5/8/2018			Actual 2017	809,708	283,580	526,128
37	2-4 Windsor Terrace Owners, Inc.	1,642,272	697,061	945,211	21,200	0	924,011	98.0%	4/12/2018
38	Harrison Gardens Owners, Inc.	1,464,472	546,945	917,527	21,500	0	896,027	98.0%	3/19/2018
39	Parts Authority and Laurel Self Storage	655,563	189,501	466,062	12,206	15,782	438,074	100.0%	6/4/2018			TTM 5/31/2018	611,286	175,047	436,239
40	415 Gramatan Avenue Corporation	1,076,901	560,249	516,652	13,250	0	503,402	96.0%	4/3/2018
41	Darien Pointe Plaza	429,385	82,371	347,014	2,174	7,207	337,633	100.0%	5/16/2018			TTM 4/30/2018	330,132	67,492	262,640
42	Greenwich and Perry Street Housing Corporation	1,663,788	564,965	1,098,823	6,200	0	1,092,623	97.7%	2/21/2018
43	Camberwell Apartments	663,288	277,990	385,298	21,750	0	363,548	98.9%	5/2/2018			TTM 2/28/2018	662,233	277,960	384,273
44	Rancho Lone Mountain Storage - NV	686,748	259,597	427,151	6,446	0	420,706	87.2%	6/14/2018			TTM 3/31/2018	617,462	279,545	337,917
45	Maple Terrace Apartments	599,622	285,574	314,048	12,500	0	301,548	90.0%	6/6/2018			TTM 4/30/2018	599,623	291,640	307,983
46	Southwest Villas Jacksonville	517,354	210,401	306,953	18,011	0	288,942	93.4%	4/11/2018			TTM 2/28/2018	507,129	213,654	293,475
47	530 Riverdale Owners Corp.	1,041,526	457,218	584,308	14,800	0	569,508	97.0%	4/24/2018
48	140 E. 83rd Tenants Corp.	4,614,250	2,011,791	2,602,459	14,500	0	2,587,959	97.0%	4/12/2018
49	Canby Gardens Apartments	444,719	191,821	252,898	8,500	0	244,398	100.0%	5/29/2018			TTM 4/30/2018	444,719	193,240	251,479
50	Penbrook Owners, Corp.	1,349,855	558,673	791,182	14,600	0	776,582	96.0%	3/12/2018
51	Chapel Owners Corp.	1,639,216	538,193	1,101,023	16,000	0	1,085,023	98.0%	3/20/2018
52	595 McLean Owners, Inc.	828,691	374,627	454,064	12,200	0	441,864	98.0%	6/1/2018
53	Crestwood Apartments, Inc.	1,053,872	414,225	639,647	14,800	0	624,847	95.0%	5/25/2018
54	Ridgecrest Owners Corp.	1,470,518	561,716	908,802	15,900	0	892,902	98.0%	4/16/2018
55	Palatka Oaks Apartments	488,321	241,638	246,683	20,140	0	226,543	93.1%	4/11/2018			TTM 2/28/2018	495,723	244,467	251,256
56	Keep Self Storage	340,824	153,258	187,566	5,090	0	182,476	85.2%	4/27/2018			TTM 5/31/2018	334,832	128,661	206,171
57	78-06 Owners Corp.	957,627	386,137	571,490	11,400	0	560,090	96.0%	3/27/2018
58	251 Seaman Owners Corp.	1,512,840	703,259	809,581	12,800	0	796,781	96.2%	5/4/2018
59	439 East 88 Owners Corp.	987,145	432,723	554,422	15,500	0	538,922	96.0%	4/27/2018
60	College Gardens Cooperative, Inc.	3,127,066	1,203,560	1,923,506	34,100	0	1,889,406	98.0%	5/3/2018
61	68 Laight Street Owners Corp.	800,888	239,779	561,109	8,100	0	553,009	96.0%	5/30/2018
62	236 East 28th Street Owners Corp.	794,238	334,831	459,407	9,300	0	450,107	96.0%	5/16/2018

A-1-6

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

Mortgage Loan Number	Property Name	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period
1	1745 Broadway	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
2	Griffin Portfolio II	0	15,300,404			NAV	NAV	NAV	NAV	NAV	NAV			NAV
2.01	Southern Company Services Headquarters	0	908,513			NAV	NAV	NAV	NAV	NAV	NAV			NAV
2.02	Amazon.com Sortable Fulfillment Center	0	5,470,775			NAV	NAV	NAV	NAV	NAV	NAV			NAV
2.03	IGT North American Gaming & Interactive Headquarters	0	4,604,932			NAV	NAV	NAV	NAV	NAV	NAV			NAV
2.04	3M Distribution Facility	0	4,316,183			NAV	NAV	NAV	NAV	NAV	NAV			NAV
3	Pfizer Building	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
4	Showcase II	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5	ExchangeRight Net Leased Portfolio #22	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.01	Pick n Save - Sun Prairie WI	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.02	BioLife Plasma Services L.P. - Glendale AZ	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.03	Walgreens - West Lafayette IN	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.04	CVS - Novi MI	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.05	Tractor Supply - Egg Harbor NJ	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.06	Walgreens - Bedford TX	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.07	Tractor Supply - Oxford MI	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.08	First Midwest Bank - Melrose Park IL	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.09	Walgreens - Waterford MI	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.10	Dollar General - DeLand FL	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.11	Dollar General - Girard OH	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.12	Dollar General- Franklin OH	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.13	Family Dollar - Bridge City LA	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.14	Dollar General - Baton Rouge LA	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
5.15	Fresenius Medical Care - Vineland NJ	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
6	The Galleria	0	5,258,829			Actual 2017	10,204,597	4,825,167	5,379,430	0	5,379,430			Actual 2016
7	Broadway Plaza	0	3,149,930			Actual 2017	4,250,901	1,081,187	3,169,714	0	3,169,714			Actual 2016
8	Plaza Frontenac	0	9,885,268			Actual 2016	13,965,170	4,181,335	9,783,836	0	9,783,836			Actual 2015
9	Town Center Aventura	0	6,087,656			Actual 2017	7,926,182	1,812,633	6,113,549	0	6,113,549			Actual 2016
10	Florida Hotel & Conference Center	964,899	5,300,500	110	88	Actual 2017	23,475,121	17,458,962	6,016,159	1,058,171	4,957,988	109	86	Actual 2016
11	Ditson Building	0	1,752,720			Actual 2017	2,537,015	898,885	1,638,129	0	1,638,129			Actual 2016
12	Fair Oaks Mall	0	32,296,326			Actual 2016	50,381,051	15,478,478	34,902,573	0	34,902,573			Actual 2015
13	Anderson Towne Center	0	2,921,701			Actual 2016	2,285,552	1,087,470	1,198,082	0	1,198,082			Actual 2015
14	181 Fremont Street	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
15	Shoppes at Chino Hills	0	8,220,704			Actual 2016	12,562,560	4,885,089	7,677,471	0	7,677,471			Actual 2014
16	Empire Towers V	0	2,324,705			Actual 2017	3,384,729	1,109,482	2,275,247	0	2,275,247			Actual 2016
17	Regal Cinemas Lincolnshire	0	1,840,945			Actual 2016	2,334,778	67,835	2,266,943	0	2,266,943			Actual 2015
18	Hyatt Place - Downtown Boise ID	0	2,198,999	137	91	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19	CoolSprings Galleria	0	20,678,073			Actual 2016	30,477,106	10,176,949	20,300,157	0	20,300,157			Actual 2015
20	Bryant Gardens Corp.
21	Staybridge Suites Orlando Airport South	0	1,935,570	111	103	Actual 2017	4,943,650	3,208,707	1,734,943	0	1,734,943	106	97	Actual 2016
22	Courtyard - Myrtle Beach SC	170,585	1,550,092	123	69	Actual 2017	4,269,254	2,543,653	1,725,601	170,770	1,554,831	122	69	Actual 2016
23	Royal View Estates	0	1,001,955			Actual 2017	1,408,164	394,563	1,013,601	0	1,013,601			Actual 2016
24	Garage M	0	1,049,535			Actual 2017	1,560,202	496,765	1,063,437	0	1,063,437			Actual 2016
25	Tacoma Mall Office Building	0	1,420,940			Actual 2016	2,250,936	869,750	1,381,186	0	1,381,186			Actual 2015
26	Bon Aire Residents, Inc.
27	Discovery Centre	112,734	1,075,820			Actual 2017	1,822,796	533,327	1,289,470	119,306	1,170,164			Actual 2016
28	Holiday Inn Express - Oregon, OH	0	969,080	108	79	Actual 2017	2,368,161	1,490,938	877,223	0	877,223	108	76	Actual 2015
29	Jeffrey Gardens Apartment Corp.
30	Alvarado Sunset Apartments	0	652,304			Actual 2017	1,107,996	461,558	646,438	0	646,438			Actual 2016
31	Academy Professional Campus	0	324,651			Actual 2017	704,260	408,485	295,776	0	295,776			Actual 2016
32	Hampton Inn - Brenham TX	0	820,317	109	83	Actual 2017	2,007,016	1,194,766	812,250	0	812,250	106	83	Actual 2016
33	Stafford Court Apartments	0	554,906			Actual 2017	960,192	430,668	529,524	0	529,524			Actual 2016
34	Memphis MF Portfolio	0	462,082			Actual 2017	1,109,543	682,308	427,235	0	427,235			Actual 2016
34.01	Mendenhall Gardens	0	284,197			Actual 2017	650,146	361,788	288,359	0	288,359			Actual 2016
34.02	High Point Apartments	0	177,885			Actual 2017	459,397	320,520	138,877	0	138,877			Actual 2016
35	32nd Street Retail	0	361,908			Actual 2017	492,601	97,470	395,130	0	395,130			Actual 2016
36	100 Grove Road	0	526,128			Actual 2016	770,514	279,776	490,738	0	490,738			Actual 2015
37	2-4 Windsor Terrace Owners, Inc.
38	Harrison Gardens Owners, Inc.
39	Parts Authority and Laurel Self Storage	0	436,239			Actual 2017	558,020	183,856	374,164	0	374,164			Actual 2016
40	415 Gramatan Avenue Corporation
41	Darien Pointe Plaza	0	262,640			NAV	NAV	NAV	NAV	NAV	NAV			NAV
42	Greenwich and Perry Street Housing Corporation
43	Camberwell Apartments	21,750	362,523			Actual 2017	653,072	273,457	379,615	21,750	357,865			Actual 2016
44	Rancho Lone Mountain Storage - NV	0	337,917			Actual 2017	641,324	264,153	377,170	0	377,170			Actual 2016
45	Maple Terrace Apartments	0	307,983			Actual 2017	600,029	294,742	305,287	0	305,287			Actual 2016
46	Southwest Villas Jacksonville	0	293,475			Actual 2017	501,080	208,569	292,511	0	292,511			Actual 2016
47	530 Riverdale Owners Corp.
48	140 E. 83rd Tenants Corp.
49	Canby Gardens Apartments	0	251,479			Actual 2017	433,621	204,447	229,174	0	229,174			Actual 2016
50	Penbrook Owners, Corp.
51	Chapel Owners Corp.
52	595 McLean Owners, Inc.
53	Crestwood Apartments, Inc.
54	Ridgecrest Owners Corp.
55	Palatka Oaks Apartments	0	251,256			Actual 2017	484,251	244,191	240,060	0	240,060			Actual 2016
56	Keep Self Storage	0	206,171			Actual 2017	332,474	125,243	207,231	0	207,231			Actual 2016
57	78-06 Owners Corp.
58	251 Seaman Owners Corp.
59	439 East 88 Owners Corp.
60	College Gardens Cooperative, Inc.
61	68 Laight Street Owners Corp.
62	236 East 28th Street Owners Corp.

A-1-7

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

Mortgage Loan Number	Property Name	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)(8)	Largest Tenant Name(2)(4)(7)(9)(10)	Largest Tenant Sq. Ft.	LargestTenant% of NRA	Largest Tenant Exp. Date
1	1745 Broadway	NAV	NAV	NAV	NAV	NAV			N	Penguin Random House, LLC	603,650	88.2%	6/30/2033
2	Griffin Portfolio II	NAV	NAV	NAV	NAV	NAV			N	Various	Various	Various	Various
2.01	Southern Company Services Headquarters	NAV	NAV	NAV	NAV	NAV			N	Southern Company Services, Inc.	669,438	100.0%	3/17/2044
2.02	Amazon.com Sortable Fulfillment Center	NAV	NAV	NAV	NAV	NAV			N	Amazon.com	856,254	100.0%	8/31/2031
2.03	IGT North American Gaming & Interactive Headquarters	NAV	NAV	NAV	NAV	NAV			N	International Game Technology	222,268	100.0%	12/31/2030
2.04	3M Distribution Facility	NAV	NAV	NAV	NAV	NAV			N	3M Company	978,120	100.0%	10/31/2026
3	Pfizer Building	NAV	NAV	NAV	NAV	NAV			N	Pfizer Inc.	823,623	100.0%	7/9/2024
4	Showcase II	NAV	NAV	NAV	NAV	NAV			N	American Eagle	10,960	26.5%	1/31/2028
5	ExchangeRight Net Leased Portfolio #22	NAV	NAV	NAV	NAV	NAV			Y	Various	Various	Various	Various
5.01	Pick n Save - Sun Prairie WI	NAV	NAV	NAV	NAV	NAV			Y	Pick n Save	59,500	100.0%	12/31/2027
5.02	BioLife Plasma Services L.P. - Glendale AZ	NAV	NAV	NAV	NAV	NAV			Y	BioLife Plasma Services L.P.	15,230	100.0%	4/30/2033
5.03	Walgreens - West Lafayette IN	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	14,175	100.0%	12/31/2031
5.04	CVS - Novi MI	NAV	NAV	NAV	NAV	NAV			Y	CVS Pharmacy	13,013	100.0%	1/31/2028
5.05	Tractor Supply - Egg Harbor NJ	NAV	NAV	NAV	NAV	NAV			Y	Tractor Supply	19,097	100.0%	10/31/2032
5.06	Walgreens - Bedford TX	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	13,650	100.0%	12/1/2028
5.07	Tractor Supply - Oxford MI	NAV	NAV	NAV	NAV	NAV			Y	Tractor Supply	21,930	100.0%	2/28/2032
5.08	First Midwest Bank - Melrose Park IL	NAV	NAV	NAV	NAV	NAV			Y	First Midwest Bank	3,000	100.0%	10/31/2027
5.09	Walgreens - Waterford MI	NAV	NAV	NAV	NAV	NAV			Y	Walgreens	13,905	100.0%	2/29/2028
5.10	Dollar General - DeLand FL	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,026	100.0%	8/31/2027
5.11	Dollar General - Girard OH	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	10,566	100.0%	3/31/2033
5.12	Dollar General- Franklin OH	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	9,100	100.0%	4/30/2032
5.13	Family Dollar - Bridge City LA	NAV	NAV	NAV	NAV	NAV			Y	Family Dollar	8,320	100.0%	7/31/2033
5.14	Dollar General - Baton Rouge LA	NAV	NAV	NAV	NAV	NAV			Y	Dollar General	7,489	100.0%	9/30/2032
5.15	Fresenius Medical Care - Vineland NJ	NAV	NAV	NAV	NAV	NAV			Y	Fresenius Medical Care	11,250	100.0%	5/31/2031
6	The Galleria	10,735,815	4,891,033	5,844,782	0	5,844,782			N	Humana Health Benefit	47,590	10.1%	12/31/2019
7	Broadway Plaza	4,057,011	1,072,052	2,984,959	0	2,984,959			N	Costco Ground Lease	154,569	43.4%	10/31/2029
8	Plaza Frontenac	13,755,300	4,259,300	9,496,000	0	9,496,000			N	Saks Fifth Avenue	125,669	35.8%	11/30/2023
9	Town Center Aventura	7,141,380	1,747,316	5,394,064	0	5,394,064			N	Publix Supermarket	47,813	25.7%	11/30/2023
10	Florida Hotel & Conference Center	22,392,342	16,565,225	5,827,117	895,651	4,931,466	108	78	N
11	Ditson Building	1,148,078	835,324	312,754	0	312,754			N	TTC USA Consulting	33,300	56.6%	12/1/2021
12	Fair Oaks Mall	49,139,554	14,789,192	34,350,362	0	34,350,362			N	Macy’s	215,000	27.6%	2/1/2026
13	Anderson Towne Center	2,630,175	1,118,366	1,511,809	0	1,511,809			N	Macy’s	114,478	32.9%	1/31/2029
14	181 Fremont Street	NAV	NAV	NAV	NAV	NAV			N	Facebook, Inc.	436,332	100.0%	2/28/2031
15	Shoppes at Chino Hills	11,120,004	3,663,631	7,456,373	0	7,456,373			N	Jacuzzi Brands	32,458	8.6%	10/31/2019
16	Empire Towers V	3,187,809	1,074,783	2,113,026	0	2,113,026			N	United Healthcare Services, Inc.	56,408	45.3%	10/31/2020
17	Regal Cinemas Lincolnshire	2,346,955	58,775	2,288,180	0	2,288,180			N	Regal Cinemas	75,372	100.0%	2/28/2029
18	Hyatt Place - Downtown Boise ID	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
19	CoolSprings Galleria	27,089,106	9,072,495	18,016,611	0	18,016,611			N	Belk	132,621	20.7%	1/31/2030
20	Bryant Gardens Corp.
21	Staybridge Suites Orlando Airport South	4,323,242	3,046,073	1,277,169	0	1,277,169	94	84	N
22	Courtyard - Myrtle Beach SC	3,419,815	2,197,843	1,221,972	136,793	1,085,179	118	64	N
23	Royal View Estates	1,242,684	337,482	905,202	0	905,202			N
24	Garage M	1,272,946	506,079	766,867	0	766,867			N	SP Plus Corp			10/31/2026
25	Tacoma Mall Office Building	1,939,934	863,810	1,076,124	0	1,076,124			N	Pierce County Public Works & Utilities	25,034	21.7%	9/30/2021
26	Bon Aire Residents, Inc.
27	Discovery Centre	1,306,657	516,942	789,714	74,168	715,546			N	Czarnowski	25,134	15.2%	11/30/2019
28	Holiday Inn Express - Oregon, OH	2,542,106	1,548,981	993,125	0	993,125	110	82	N
29	Jeffrey Gardens Apartment Corp.
30	Alvarado Sunset Apartments	1,013,289	448,891	564,398	0	564,398			N
31	Academy Professional Campus	0	393,104	-393,104	0	-393,104			N	USA Field Hockey	4,200	6.2%	2/28/2020
32	Hampton Inn - Brenham TX	2,004,205	1,193,444	810,761	0	810,761	106	83	N
33	Stafford Court Apartments	897,567	399,920	497,647	0	497,647			N
34	Memphis MF Portfolio	1,078,231	650,557	427,675	0	427,675			N
34.01	Mendenhall Gardens	636,604	360,958	275,646	0	275,646			N
34.02	High Point Apartments	441,628	289,599	152,029	0	152,029			N
35	32nd Street Retail	592,186	94,654	497,532	0	497,532			N	Squaw Peak Animal Hospital	4,126	29.8%	2/9/2022
36	100 Grove Road	756,648	288,393	468,255	0	468,255			N	NDI Engineering Company	26,333	42.8%	8/31/2020
37	2-4 Windsor Terrace Owners, Inc.
38	Harrison Gardens Owners, Inc.
39	Parts Authority and Laurel Self Storage	355,053	121,893	233,160	0	233,160			N	Parts Authority	84,000	100.0%	12/31/2025
40	415 Gramatan Avenue Corporation
41	Darien Pointe Plaza	NAV	NAV	NAV	NAV	NAV			N	Najjar Dental S.C.	3,025	20.9%	12/31/2027
42	Greenwich and Perry Street Housing Corporation
43	Camberwell Apartments	589,627	267,170	322,457	21,750	300,707			N
44	Rancho Lone Mountain Storage - NV	633,126	235,486	397,640	0	397,640			N
45	Maple Terrace Apartments	543,226	276,666	266,560	0	266,560			N
46	Southwest Villas Jacksonville	481,165	200,777	280,388	0	280,388			N
47	530 Riverdale Owners Corp.
48	140 E. 83rd Tenants Corp.
49	Canby Gardens Apartments	402,695	184,809	217,886	0	217,886			N
50	Penbrook Owners, Corp.
51	Chapel Owners Corp.
52	595 McLean Owners, Inc.
53	Crestwood Apartments, Inc.
54	Ridgecrest Owners Corp.
55	Palatka Oaks Apartments	446,937	237,429	209,508	0	209,508			N
56	Keep Self Storage	303,276	123,393	179,884	0	179,884			N
57	78-06 Owners Corp.
58	251 Seaman Owners Corp.
59	439 East 88 Owners Corp.
60	College Gardens Cooperative, Inc.
61	68 Laight Street Owners Corp.
62	236 East 28th Street Owners Corp.

A-1-8

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(7)(9)(10)	2nd Largest Tenant Sq. Ft.	2nd LargestTenant% of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(7)(9)	3rd Largest Tenant Sq. Ft.	3rd LargestTenant% of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(7)(9)	4th Largest Tenant Sq. Ft.
1	1745 Broadway	PDT Partners, LLC	53,490	7.8%	6/30/2020	Bertelsmann, Inc.	27,375	4.0%	6/30/2033
2	Griffin Portfolio II
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building
4	Showcase II	Adidas	10,350	25.0%	9/30/2027	T Mobile	10,249	24.8%	1/31/2028	Aerie	5,669
5	ExchangeRight Net Leased Portfolio #22
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria	LAMMICO	42,176	9.0%	6/30/2029	GSA - ATFE	39,642	8.4%	12/26/2031	Tribune Television of New Orleans	30,937
7	Broadway Plaza	Walmart Ground Leaes	153,578	43.1%	10/15/2025	Navcare	14,580	4.1%	1/22/2020	Petco	13,200
8	Plaza Frontenac	Plaza Frontenac Cinema	14,307	4.1%	5/7/2023	Pottery Barn	12,962	3.7%	1/31/2029	Pottery Barn Kids/PB Teen	12,000
9	Town Center Aventura	Saks Fifth Avenue Off 5th	34,627	18.6%	8/31/2023	Party City	10,206	5.5%	1/31/2023	Casual Male Big & Tall	6,500
10	Florida Hotel & Conference Center
11	Ditson Building	Research Foundation of the City of New York	11,100	18.9%	9/1/2026	VR Worldwide, Inc.	8,900	15.1%	3/1/2028	Digital Enlightenment	5,550
12	Fair Oaks Mall	XXI Forever	51,317	6.6%	1/31/2022	H&M	20,265	2.6%	1/31/2029	Express	12,278
13	Anderson Towne Center	Carmike Cinema	48,907	14.1%	12/29/2031	Crunch Fitness	25,000	7.2%	4/30/2027	Skyzone	20,055
14	181 Fremont Street
15	Shoppes at Chino Hills	Barnes & Noble	28,129	7.4%	6/30/2023	Forever 21	21,169	5.6%	12/31/2023	Old Navy	14,534
16	Empire Towers V	Brandman University	18,403	14.8%	8/31/2019	Cemex, Inc.	15,755	12.6%	12/31/2018	Banc of California, NA	6,662
17	Regal Cinemas Lincolnshire
18	Hyatt Place - Downtown Boise ID
19	CoolSprings Galleria	Belk Men’s and Kid’s	50,458	7.9%	1/31/2030	H&M	23,644	3.7%	1/31/2026	Kings Bowl	22,678
20	Bryant Gardens Corp.
21	Staybridge Suites Orlando Airport South
22	Courtyard - Myrtle Beach SC
23	Royal View Estates
24	Garage M
25	Tacoma Mall Office Building	Kaiser Permanente	11,410	9.9%	3/31/2019	Guild Mortgage Company	10,411	9.0%	3/31/2023	Maxim Healthcare Services	7,444
26	Bon Aire Residents, Inc.
27	Discovery Centre	Southern Wine	10,902	6.6%	7/31/2024	Omega	9,519	5.8%	10/31/2023	Eview 360	7,860
28	Holiday Inn Express - Oregon, OH
29	Jeffrey Gardens Apartment Corp.
30	Alvarado Sunset Apartments
31	Academy Professional Campus	Carmel Special Development Group	3,809	5.6%	2/28/2023	Benefit Therapy, PC	3,800	5.6%	5/31/2019	All Inclusive Counseling	3,720
32	Hampton Inn - Brenham TX
33	Stafford Court Apartments
34	Memphis MF Portfolio
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail	Foothills Pet Resort	4,084	29.4%	3/14/2020	Starbucks	2,120	15.3%	2/28/2022	PV Nails Lounge	1,937
36	100 Grove Road	Fidelity Information Services	24,541	39.9%	10/31/2021	Timeshare Legal, LLC	5,037	8.2%	4/30/2019
37	2-4 Windsor Terrace Owners, Inc.
38	Harrison Gardens Owners, Inc.
39	Parts Authority and Laurel Self Storage
40	415 Gramatan Avenue Corporation
41	Darien Pointe Plaza	Chiba Company	3,017	20.8%	6/30/2028	Starbucks	2,095	14.5%	2/28/2027	Darien Cakes, LLC	2,092
42	Greenwich and Perry Street Housing Corporation
43	Camberwell Apartments
44	Rancho Lone Mountain Storage - NV
45	Maple Terrace Apartments
46	Southwest Villas Jacksonville
47	530 Riverdale Owners Corp.
48	140 E. 83rd Tenants Corp.
49	Canby Gardens Apartments
50	Penbrook Owners, Corp.
51	Chapel Owners Corp.
52	595 McLean Owners, Inc.
53	Crestwood Apartments, Inc.
54	Ridgecrest Owners Corp.
55	Palatka Oaks Apartments
56	Keep Self Storage
57	78-06 Owners Corp.
58	251 Seaman Owners Corp.
59	439 East 88 Owners Corp.
60	College Gardens Cooperative, Inc.
61	68 Laight Street Owners Corp.
62	236 East 28th Street Owners Corp.

A-1-9

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

Mortgage Loan Number

Property Name

4th LargestTenant% of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(7)(9)

5th Largest Tenant Sq. Ft.

5th LargestTenant% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

1

1745 Broadway

5/11/2018

4/6/2018

N

Y

2

Griffin Portfolio II

4/17/2018

4/17/2018

N

Y

2.01

Southern Company Services Headquarters

4/17/2018

4/17/2018

N

Y

2.02

Amazon.com Sortable Fulfillment Center

4/17/2018

4/17/2018

N

Y

2.03

IGT North American Gaming & Interactive Headquarters

4/17/2018

4/17/2018

N

Y

2.04

3M Distribution Facility

4/17/2018

4/17/2018

N

Y

3

Pfizer Building

3/30/2018

3/30/2018

N

Y

4

Showcase II

13.7%

5/31/2028

US Polo

3,923

9.5%

5/31/2028

2/28/2018

2/28/2018

N

Y

5

ExchangeRight Net Leased Portfolio #22

Various

Various

Various

N

Y

5.01

Pick n Save - Sun Prairie WI

5/23/2018

5/22/2018

N

Y

5.02

BioLife Plasma Services L.P. - Glendale AZ

5/10/2018

4/17/2018

N

Y

5.03

Walgreens - West Lafayette IN

1/26/2018

1/31/2018

5/14/2018

N

Y

5.04

CVS - Novi MI

5/9/2018

5/8/2018

N

Y

5.05

Tractor Supply - Egg Harbor NJ

4/30/2018

4/30/2018

N

Y

5.06

Walgreens - Bedford TX

5/16/2018

5/16/2018

N

Y

5.07

Tractor Supply - Oxford MI

5/15/2018

5/15/2018

N

Y

5.08

First Midwest Bank - Melrose Park IL

5/14/2018

5/15/2018

N

Y

5.09

Walgreens - Waterford MI

5/11/2018

5/17/2018

N

Y

5.10

Dollar General - DeLand FL

5/16/2018

5/18/2018

N

Y

5.11

Dollar General - Girard OH

4/5/2018

4/5/2018

N

Y

5.12

Dollar General- Franklin OH

3/27/2018

3/27/2018

N

Y

5.13

Family Dollar - Bridge City LA

5/10/2018

5/10/2018

N

Y

5.14

Dollar General - Baton Rouge LA

2/20/2018

2/26/2018

N

Y

5.15

Fresenius Medical Care - Vineland NJ

5/14/2018

5/15/2018

N

Y

6

The Galleria

6.6%

7/31/2027

Postlethwaite & Netterville

23,085

4.9%

7/31/2028

4/26/2018

4/25/2018

N

Y

7

Broadway Plaza

3.7%

4/30/2020

JP Morgan Chase Bank

4,584

1.3%

8/31/2023

5/22/2018

5/22/2018

5/22/2018

7.0%

N

Y

8

Plaza Frontenac

3.4%

11/30/2021

Mitchell Gold+Bob William

10,055

2.9%

11/30/2024

5/29/2018

5/30/2018

N

Y

9

Town Center Aventura

3.5%

2/28/2019

Bonefish Grill

6,454

3.5%

1/31/2025

10/6/2017

10/6/2017

N

Y

10

Florida Hotel & Conference Center

4/19/2018

4/19/2018

N

Y

11

Ditson Building

9.4%

6/1/2019

4/30/2018

4/30/2018

N

Y

12

Fair Oaks Mall

1.6%

1/31/2024

Victoria’s Secret

12,170

1.6%

1/31/2026

2/9/2018

2/8/2018

N

Y

13

Anderson Towne Center

5.8%

7/31/2027

CVS

10,858

3.1%

1/31/2026

3/21/2018

3/21/2018

N

Y

14

181 Fremont Street

3/6/2018

3/7/2018

3/7/2018

12.0%

N

Y

15

Shoppes at Chino Hills

3.8%

9/25/2021

Trader Joe’s

12,538

3.3%

7/31/2022

4/19/2018

4/19/2018

4/19/2018

12.0%

N

Y

16

Empire Towers V

5.3%

3/31/2020

Huitt-Zollar, Inc.

6,150

4.9%

6/30/2021

5/23/2018

5/23/2018

5/23/2018

10.0%

N

Y

17

Regal Cinemas Lincolnshire

4/25/2018

4/26/2018

N

Y

18

Hyatt Place - Downtown Boise ID

4/18/2018

5/7/2018

4/17/2018

3.0%

N

Y

19

CoolSprings Galleria

3.5%

1/31/2026

Forever 21

18,015

2.8%

11/30/2020

3/23/2018

3/21/2018

N

Y

20

Bryant Gardens Corp.

4/25/2018

4/24/2018

N

Y

21

Staybridge Suites Orlando Airport South

4/20/2018

4/20/2018

N

Y

22

Courtyard - Myrtle Beach SC

3/15/2018

3/12/2018

N

Y

23

Royal View Estates

4/12/2018

4/23/2018

4/11/2018

7.0%

N

Y

24

Garage M

6/11/2018

6/11/2018

N

Y

25

Tacoma Mall Office Building

6.4%

7/31/2018

South Puget Intertribal Plan

6,808

5.9%

9/30/2022

3/8/2018

1/19/2018

3/8/2018

13.0%

N

Y

26

Bon Aire Residents, Inc.

5/24/2018

5/24/2018

N

Y

27

Discovery Centre

4.8%

1/31/2019

Health Dimensions

7,726

4.7%

9/30/2023

6/19/2018

6/19/2018

N

Y

28

Holiday Inn Express - Oregon, OH

6/7/2018

6/7/2018

N

Y

29

Jeffrey Gardens Apartment Corp.

4/24/2018

4/24/2018

N

Y

30

Alvarado Sunset Apartments

3/2/2018

3/2/2018

3/2/2018

8.0%

N

Y

31

Academy Professional Campus

5.5%

5/31/2022

Optimal Therapy Pediatric Home

3,612

5.3%

4/30/2023

5/17/2018

5/17/2018

N

Y

32

Hampton Inn - Brenham TX

3/13/2018

3/13/2018

N

Y

33

Stafford Court Apartments

4/3/2018

4/3/2018

4/3/2018

8.0%

N

Y

34

Memphis MF Portfolio

Various

Various

4/24/2018

19.0%

N

Y

34.01

Mendenhall Gardens

4/19/2018

4/23/2018

4/24/2018

19.0%

N

Y

34.02

High Point Apartments

4/23/2018

4/24/2018

4/24/2018

19.0%

N

Y

35

32nd Street Retail

14.0%

10/31/2023

Verizon Wireless

1,601

11.5%

1/31/2024

5/17/2018

N

Y

36

100 Grove Road

4/11/2018

3/26/2018

N

Y

37

2-4 Windsor Terrace Owners, Inc.

4/25/2018

4/25/2018

N

Y

38

Harrison Gardens Owners, Inc.

3/20/2018

3/22/2018

N

Y

39

Parts Authority and Laurel Self Storage

5/23/2018

5/30/2018

N

Y

40

415 Gramatan Avenue Corporation

5/2/2018

4/4/2018

N

Y

41

Darien Pointe Plaza

14.4%

4/30/2027

Air 1 Wireless

1,455

10.0%

2/28/2027

3/28/2018

3/29/2018

N

Y

42

Greenwich and Perry Street Housing Corporation

3/2/2018

3/2/2018

N

Y

43

Camberwell Apartments

3/23/2018

3/22/2018

N

Y

44

Rancho Lone Mountain Storage - NV

5/16/2018

N

Y

45

Maple Terrace Apartments

4/3/2018

4/3/2018

4/3/2018

8.0%

N

Y

46

Southwest Villas Jacksonville

3/23/2018

3/21/2018

N

Y

47

530 Riverdale Owners Corp.

5/7/2018

5/4/2018

N

Y

48

140 E. 83rd Tenants Corp.

4/23/2018

4/23/2018

N

Y

49

Canby Gardens Apartments

4/3/2018

4/3/2018

4/3/2018

7.0%

N

Y

50

Penbrook Owners, Corp.

3/22/2018

3/21/2018

N

Y

51

Chapel Owners Corp.

3/26/2018

3/26/2018

N

Y

52

595 McLean Owners, Inc.

6/5/2018

6/5/2018

N

Y

53

Crestwood Apartments, Inc.

6/6/2018

6/7/2018

N

Y

54

Ridgecrest Owners Corp.

4/18/2018

4/18/2018

N

Y

55

Palatka Oaks Apartments

3/23/2018

3/21/2018

N

Y

56

Keep Self Storage

5/7/2018

5/7/2018

N

Y

57

78-06 Owners Corp.

4/4/2018

4/4/2018

N

Y

58

251 Seaman Owners Corp.

5/8/2018

5/8/2018

N

Y

59

439 East 88 Owners Corp.

5/8/2018

5/8/2018

N

Y

60

College Gardens Cooperative, Inc.

5/17/2018

5/15/2018

N

Y

61

68 Laight Street Owners Corp.

6/1/2018

5/31/2018

N

Y

62

236 East 28th Street Owners Corp.

5/29/2018

5/25/2018

N

Y

A-1-10

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

Mortgage Loan Number	Property Name	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)(4)	Monthly Replacement Reserve ($)(11)	Replacement Reserve Cap ($)
1	1745 Broadway	Acquisition	0	0	Springing			0	Springing			0	Springing	0
2	Griffin Portfolio II	Refinance	0	90,000	45,000	Cash		0	Springing			0	Springing	Various
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building	Acquisition	0	0	Springing			4,700	Springing			0	0	0
4	Showcase II	Refinance	0	26,118	8,706	Cash		41,517	6,920	Cash		0	6,909	0
5	ExchangeRight Net Leased Portfolio #22	Acquisition	45,521	111,991	16,668	Cash		607	202	Cash		96,665	0	0
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria	Refinance	0	494,746	70,678	Cash		1,013	84	Cash		0	12,548	0
7	Broadway Plaza	Acquisition	0	74,639	12,440	Cash		0	Springing			0	402; Springing	4,819
8	Plaza Frontenac	Refinance	0	0	Springing			0	Springing			0	Springing	0
9	Town Center Aventura	Refinance	0	451,415	56,427	Cash		0	Springing			0	3,102	74,456
10	Florida Hotel & Conference Center	Refinance	0	402,000	50,250	Cash		0	Springing			5,500,000	4% of Operating Income	0
11	Ditson Building	Refinance	75,000	85,160	42,580	Cash		26,250	3,750	Cash		0	980	0
12	Fair Oaks Mall	Refinance	0	0	Springing			0	Springing			0	Springing	0
13	Anderson Towne Center	Refinance	49,882	0	94,956	Cash		0	Springing			0	4,345	0
14	181 Fremont Street	Refinance	0	0	509,418	Cash		0	Springing			0	Springing	0
15	Shoppes at Chino Hills	Refinance	11,250	458,924	152,975	Cash		0	Springing			0	5,840	0
16	Empire Towers V	Acquisition	0	111,412	27,853	Cash		3,708	3,708	Cash		300,000	0	0
17	Regal Cinemas Lincolnshire	Refinance	0	0	Springing			0	Springing			0	942	22,611
18	Hyatt Place - Downtown Boise ID	Refinance	0	36,049	18,025	Cash		0	Springing			0	13,572	0
19	CoolSprings Galleria	Refinance	0	702,515	234,171	Cash		0	Springing			0	10,907	392,643
20	Bryant Gardens Corp.	Refinance	0	131,417	42,333	Cash		0	Springing			0	0	0
21	Staybridge Suites Orlando Airport South	Acquisition	0	103,989	12,998	Cash		0	Springing			0	Springing	600,000
22	Courtyard - Myrtle Beach SC	Acquisition	0	46,667	6,667	Cash		0	Springing			0	170,585	0
23	Royal View Estates	Refinance	0	52,732	17,577	Cash		20,083	1,826	Cash		0	1,625	0
24	Garage M	Refinance	0	60,245	30,123	Cash		0	Springing			0	1,250	0
25	Tacoma Mall Office Building	Acquisition	0	66,333	16,583	Cash		3,500	1,750	Cash		60,000	1,925	0
26	Bon Aire Residents, Inc.	Refinance	0	0	Springing			0	Springing			0	0	0
27	Discovery Centre	Refinance	0	34,448	15,500	Cash		13,672	1,139	Cash		0	Springing	0
28	Holiday Inn Express - Oregon, OH	Refinance	0	28,100	6,777	Cash		6,768	1,353	Cash		0	8,442	0
29	Jeffrey Gardens Apartment Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
30	Alvarado Sunset Apartments	Refinance	25,625	13,720	6,860	Cash		10,427	1,303	Cash		40,000	1,977	0
31	Academy Professional Campus	Acquisition	0	11,782	5,891	Cash		3,051	3,051	Cash		97,000	1,639	0
32	Hampton Inn - Brenham TX	Refinance	0	46,943	6,706	Cash		27,242	2,477	Cash		0	6,678	0
33	Stafford Court Apartments	Refinance	14,875	59,888	5,989	Cash		8,744	1,093	Cash		54,000	1,500	0
34	Memphis MF Portfolio	Refinance	89,688	57,561	6,170	Cash		0	Springing			0	3,381	0
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail	Refinance	0	9,578	4,789	Cash		0	Springing			0	231	10,000
36	100 Grove Road	Acquisition	195,000	14,434	14,434	Cash		1,529	1,529	Cash		0	2,050	0
37	2-4 Windsor Terrace Owners, Inc.	Refinance	0	0	Springing			0	Springing			0	0	0
38	Harrison Gardens Owners, Inc.	Refinance	0	0	Springing			0	Springing			0	0	0
39	Parts Authority and Laurel Self Storage	Refinance	0	18,341	4,585	Cash		2,872	718	Cash		0	1,017	0
40	415 Gramatan Avenue Corporation	Refinance	0	17,670	13,576	Cash		0	Springing			0	0	0
41	Darien Pointe Plaza	Refinance	0	24,000	4,000	Cash		4,306	431	Cash		0	181	0
42	Greenwich and Perry Street Housing Corporation	Refinance	0	0	Springing			0	Springing			0	0	0
43	Camberwell Apartments	Refinance	0	49,167	4,917	Cash		0	Springing			0	1,813	0
44	Rancho Lone Mountain Storage - NV	Refinance	0	0	Springing			0	Springing			0	Springing	0
45	Maple Terrace Apartments	Refinance	7,250	27,875	2,787	Cash		5,980	748	Cash		79,000	1,042	0
46	Southwest Villas Jacksonville	Refinance	0	16,333	2,333	Cash		0	Springing			0	1,501	0
47	530 Riverdale Owners Corp.	Refinance	0	25,500	6,375	Cash		0	Springing			0	0	0
48	140 E. 83rd Tenants Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
49	Canby Gardens Apartments	Refinance	16,075	26,516	2,652	Cash		5,484	686	Cash		29,500	708	0
50	Penbrook Owners, Corp.	Refinance	0	23,350	18,100	Cash		0	Springing			0	0	0
51	Chapel Owners Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
52	595 McLean Owners, Inc.	Refinance	0	18,585	5,782	Cash		0	Springing			0	0	0
53	Crestwood Apartments, Inc.	Refinance	0	28,517	10,839	Cash		0	Springing			0	0	0
54	Ridgecrest Owners Corp.	Refinance	0	30,742	7,401	Cash		0	Springing			0	0	0
55	Palatka Oaks Apartments	Refinance	9,169	17,500	2,500	Cash		0	Springing			0	1,678	0
56	Keep Self Storage	Acquisition	0	28,371	4,053	Cash		0	Springing			0	425	0
57	78-06 Owners Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
58	251 Seaman Owners Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
59	439 East 88 Owners Corp.	Refinance	0	34,000	17,000	Cash		0	Springing			0	0	0
60	College Gardens Cooperative, Inc.	Refinance	0	0	Springing			0	Springing			0	0	0
61	68 Laight Street Owners Corp.	Refinance	0	0	Springing			0	Springing			0	0	0
62	236 East 28th Street Owners Corp.	Refinance	0	26,000	13,000	Cash		0	Springing			0	0	0

A-1-11

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

Mortgage Loan Number	Property Name	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC
1	1745 Broadway			0	Springing	0
2	Griffin Portfolio II			0	Springing	Various
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building			0	0	0
4	Showcase II	Cash		8,563,335	0	0	Cash
5	ExchangeRight Net Leased Portfolio #22	Cash		500,000	Springing	0	Cash
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria	Cash		1,000,000	39,212	2,000,000	Cash
7	Broadway Plaza	Cash		0	Springing	0
8	Plaza Frontenac			0	Springing	0
9	Town Center Aventura	Cash		600,000	15,512	372,000	Cash
10	Florida Hotel & Conference Center	Cash		0	0	0
11	Ditson Building	Cash		0	9,800	235,200	Cash
12	Fair Oaks Mall			3,954,170	Springing	0	Cash
13	Anderson Towne Center	Cash		0	17,959	1,000,000	Cash
14	181 Fremont Street			42,717,266	Springing	15,271,620	Cash
15	Shoppes at Chino Hills	Cash		2,000,000	31,557; Springing	2,000,000	Cash
16	Empire Towers V	Cash		1,800,000	10,385	500,000	Cash
17	Regal Cinemas Lincolnshire	Cash		0	0	0
18	Hyatt Place - Downtown Boise ID	Cash		0	0	0
19	CoolSprings Galleria	Cash		3,000,000	54,534	The greater of (i) $2,500,000; and (ii) the positive difference equal to $5,500,000 less the sum of all disbursments from the TILC reserve	Cash
20	Bryant Gardens Corp.			0	0	0
21	Staybridge Suites Orlando Airport South			0	0	0
22	Courtyard - Myrtle Beach SC	Cash		0	0	0
23	Royal View Estates	Cash		0	0	0
24	Garage M	Cash		0	0	0
25	Tacoma Mall Office Building	Cash		400,000	Springing	0	LoC
26	Bon Aire Residents, Inc.			0	0	0
27	Discovery Centre			145,000	Springing	0	Cash
28	Holiday Inn Express - Oregon, OH	Cash		0	0	0
29	Jeffrey Gardens Apartment Corp.			0	0	0
30	Alvarado Sunset Apartments	Cash		0	0	0
31	Academy Professional Campus	Cash		75,000	7,064	223,776	Cash
32	Hampton Inn - Brenham TX	Cash		0	0	0
33	Stafford Court Apartments	Cash		0	0	0
34	Memphis MF Portfolio	Cash		0	0	0
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail	Cash		100,000	1,411	100,000	Cash
36	100 Grove Road	Cash		0	5,000; Springing	250,000	Cash
37	2-4 Windsor Terrace Owners, Inc.			0	0	0
38	Harrison Gardens Owners, Inc.			0	0	0
39	Parts Authority and Laurel Self Storage	Cash		0	Springing	0
40	415 Gramatan Avenue Corporation			0	0	0
41	Darien Pointe Plaza	Cash		0	604	0	Cash
42	Greenwich and Perry Street Housing Corporation			0	0	0
43	Camberwell Apartments	Cash		0	0	0
44	Rancho Lone Mountain Storage - NV			0	0	0
45	Maple Terrace Apartments	Cash		0	0	0
46	Southwest Villas Jacksonville	Cash		0	0	0
47	530 Riverdale Owners Corp.			0	0	0
48	140 E. 83rd Tenants Corp.			0	0	0
49	Canby Gardens Apartments	Cash		0	0	0
50	Penbrook Owners, Corp.			0	0	0
51	Chapel Owners Corp.			0	0	0
52	595 McLean Owners, Inc.			0	0	0
53	Crestwood Apartments, Inc.			0	0	0
54	Ridgecrest Owners Corp.			0	0	0
55	Palatka Oaks Apartments	Cash		0	0	0
56	Keep Self Storage	Cash		0	0	0
57	78-06 Owners Corp.			0	0	0
58	251 Seaman Owners Corp.			0	0	0
59	439 East 88 Owners Corp.			0	0	0
60	College Gardens Cooperative, Inc.			0	0	0
61	68 Laight Street Owners Corp.			0	0	0
62	236 East 28th Street Owners Corp.			0	0	0

A-1-12

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

Mortgage Loan Number	Property Name	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(4)(7)	Other Escrow I (Monthly) ($)(11)	Other Escrow I Cap ($)
1	1745 Broadway		0	0			Tenant Specific TI/LC ($21,981,606); Rent Concession Reserve ($16,184,976)	38,166,582	0	0
2	Griffin Portfolio II		0	0			Landlord Obligations Reserve	1,900,229	0	0
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building		0	0			Ground Rent Reserve	0	816,667	0
4	Showcase II		0	0			Rent Concession Reserve	1,116,622	0	0
5	ExchangeRight Net Leased Portfolio #22		0	0			Condominium Assessments Reserve Fund	0	Springing	0
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria		0	0			Upfront Landlord Obligations Reserve	941,054	0	0
7	Broadway Plaza		0	0				0	0	0
8	Plaza Frontenac		0	0				0	0	0
9	Town Center Aventura		0	0			Rent Concession Reserve	129,259	0	0
10	Florida Hotel & Conference Center		0	0				0	0	0
11	Ditson Building		0	0			Outstanding TI/LC Obligations	1,576,871	0	0
12	Fair Oaks Mall		0	0			Gap Rent Reserve	1,183,388	0	0
13	Anderson Towne Center		0	0			Existing TI/LC Reserve Funds	980,000	0	0
14	181 Fremont Street		0	0			Rent Concession Reserve	68,379,092	0	0
15	Shoppes at Chino Hills		0	0			Outstanding TI/LC Reserve Funds	1,139,828	0	0
16	Empire Towers V		0	0				0	0	0
17	Regal Cinemas Lincolnshire		0	0				0	0	0
18	Hyatt Place - Downtown Boise ID		0	0				0	0	0
19	CoolSprings Galleria		0	0			Tenant Specific TILC Reserve	2,107,816	0	0
20	Bryant Gardens Corp.		0	0				0	0	0
21	Staybridge Suites Orlando Airport South		0	0			PIP Reserve	2,058,995	0	0
22	Courtyard - Myrtle Beach SC		0	0			PIP	600,000	0	0
23	Royal View Estates		0	0				0	0	0
24	Garage M		0	0				0	0	0
25	Tacoma Mall Office Building	Bank of America, N.A.	0	0			Occupancy Reserve	400,000	0	0
26	Bon Aire Residents, Inc.		0	0				0	0	0
27	Discovery Centre		0	0				0	0	0
28	Holiday Inn Express - Oregon, OH		0	0				0	0	0
29	Jeffrey Gardens Apartment Corp.		0	0				0	0	0
30	Alvarado Sunset Apartments		0	0				0	0	0
31	Academy Professional Campus		0	0			Rent Concession Reserve	13,707	0	0
32	Hampton Inn - Brenham TX		0	0			PIP Reserve	0	835	0
33	Stafford Court Apartments		0	0				0	0	0
34	Memphis MF Portfolio		0	0				0	0	0
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail		0	0			Supplemental Leasing Reserve	250,000	Springing	0
36	100 Grove Road		0	0			Tenant Specific TILC/Rent Concession Reserve	0	4,167	0
37	2-4 Windsor Terrace Owners, Inc.		0	0			Collateral Security Agreement for Arrears	75,000	0	0
38	Harrison Gardens Owners, Inc.		0	0				0	0	0
39	Parts Authority and Laurel Self Storage		0	0				0	0	0
40	415 Gramatan Avenue Corporation		0	0				0	0	0
41	Darien Pointe Plaza		0	0			Najjar Tenant Improvements Reserve	121,000	0	0
42	Greenwich and Perry Street Housing Corporation		0	0			Collateral Security Agreement for Arrears	60,000	0	0
43	Camberwell Apartments		0	0				0	0	0
44	Rancho Lone Mountain Storage - NV		0	0				0	0	0
45	Maple Terrace Apartments		0	0				0	0	0
46	Southwest Villas Jacksonville		0	0				0	0	0
47	530 Riverdale Owners Corp.		0	0				0	0	0
48	140 E. 83rd Tenants Corp.		0	0				0	0	0
49	Canby Gardens Apartments		0	0				0	0	0
50	Penbrook Owners, Corp.		0	0				0	0	0
51	Chapel Owners Corp.		0	0				0	0	0
52	595 McLean Owners, Inc.		0	0				0	0	0
53	Crestwood Apartments, Inc.		0	0				0	0	0
54	Ridgecrest Owners Corp.		0	0				0	0	0
55	Palatka Oaks Apartments		0	0				0	0	0
56	Keep Self Storage		0	0				0	0	0
57	78-06 Owners Corp.		0	0				0	0	0
58	251 Seaman Owners Corp.		0	0				0	0	0
59	439 East 88 Owners Corp.		0	0				0	0	0
60	College Gardens Cooperative, Inc.		0	0				0	0	0
61	68 Laight Street Owners Corp.		0	0				0	0	0
62	236 East 28th Street Owners Corp.		0	0				0	0	0

A-1-13

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

Mortgage Loan Number	Property Name	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(4)(7)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC
1	1745 Broadway	Cash		Ground Rent Reserve	0	Springing	0
2	Griffin Portfolio II	Cash			0	0	0
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building				0	0	0
4	Showcase II	Cash			0	0	0
5	ExchangeRight Net Leased Portfolio #22			BioLife Rollover Reserve	0	Springing	0
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria	Cash			0	0	0
7	Broadway Plaza				0	0	0
8	Plaza Frontenac				0	0	0
9	Town Center Aventura	Cash		Tenant Specific TI/LC Reserve	309,507	0	0	Cash
10	Florida Hotel & Conference Center				0	0	0
11	Ditson Building	Cash		Rent Concession;TTC Pre-Paid Rent	Rent Concession ($241,368.75);TTC Pre-Paid Rent ($794,153)	0	0	Cash
12	Fair Oaks Mall	Cash		Owned Anchor Reserve (Springing); Owned Anchor Termination Reserve (Springing)	0	Springing	0
13	Anderson Towne Center	Cash		Outstanding Free Rent	73,649	0	0	Cash
14	181 Fremont Street	Cash		Project Charges Reserve	0	Springing	0
15	Shoppes at Chino Hills	Cash		Rent Concession Reserve Funds	234,643	0	0	Cash
16	Empire Towers V				0	0	0
17	Regal Cinemas Lincolnshire				0	0	0
18	Hyatt Place - Downtown Boise ID				0	0	0
19	CoolSprings Galleria	Cash			0	0	0
20	Bryant Gardens Corp.				0	0	0
21	Staybridge Suites Orlando Airport South	Cash			0	0	0
22	Courtyard - Myrtle Beach SC	Cash		Seasonality Reserve	133,333	133,333	0	Cash
23	Royal View Estates				0	0	0
24	Garage M				0	0	0
25	Tacoma Mall Office Building	Cash			0	0	0
26	Bon Aire Residents, Inc.				0	0	0
27	Discovery Centre				0	0	0
28	Holiday Inn Express - Oregon, OH				0	0	0
29	Jeffrey Gardens Apartment Corp.				0	0	0
30	Alvarado Sunset Apartments				0	0	0
31	Academy Professional Campus	Cash			0	0	0
32	Hampton Inn - Brenham TX	Cash			0	0	0
33	Stafford Court Apartments				0	0	0
34	Memphis MF Portfolio				0	0	0
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail	Cash			0	0	0
36	100 Grove Road	Cash			0	0	0
37	2-4 Windsor Terrace Owners, Inc.	Cash			0	0	0
38	Harrison Gardens Owners, Inc.				0	0	0
39	Parts Authority and Laurel Self Storage				0	0	0
40	415 Gramatan Avenue Corporation				0	0	0
41	Darien Pointe Plaza	Cash		Chiba Tenant Improvements Reserve	15,000	0	0	Cash
42	Greenwich and Perry Street Housing Corporation	Cash			0	0	0
43	Camberwell Apartments				0	0	0
44	Rancho Lone Mountain Storage - NV				0	0	0
45	Maple Terrace Apartments				0	0	0
46	Southwest Villas Jacksonville				0	0	0
47	530 Riverdale Owners Corp.				0	0	0
48	140 E. 83rd Tenants Corp.				0	0	0
49	Canby Gardens Apartments				0	0	0
50	Penbrook Owners, Corp.				0	0	0
51	Chapel Owners Corp.				0	0	0
52	595 McLean Owners, Inc.				0	0	0
53	Crestwood Apartments, Inc.				0	0	0
54	Ridgecrest Owners Corp.				0	0	0
55	Palatka Oaks Apartments				0	0	0
56	Keep Self Storage				0	0	0
57	78-06 Owners Corp.				0	0	0
58	251 Seaman Owners Corp.				0	0	0
59	439 East 88 Owners Corp.				0	0	0
60	College Gardens Cooperative, Inc.				0	0	0
61	68 Laight Street Owners Corp.				0	0	0
62	236 East 28th Street Owners Corp.				0	0	0

A-1-14

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

Mortgage Loan Number

Property Name

Other  Escrow II - LoC Counterparty

Holdback

Ownership Interest

Ground Lease Initial Expiration Date

Annual Ground Rent Payment(12)

Annual Ground Rent Increases(12)

Lockbox

Whole Loan Cut-off Date Balance ($)(13)

Whole Loan Debt Service ($)(13)

Subordinate Secured Debt Original Balance ($)

Subordinate Secured Debt Cut-off Date Balance ($)

1

1745 Broadway

Leasehold

3/31/2098

$2,566,449

Scheduled increases per the ground lease

Hard/Springing Cash Management

2

Griffin Portfolio II

Fee

Hard/Springing Cash Management

2.01

Southern Company Services Headquarters

Fee

2.02

Amazon.com Sortable Fulfillment Center

Fee

2.03

IGT North American Gaming & Interactive Headquarters

Fee

2.04

3M Distribution Facility

Fee

3

Pfizer Building

Leasehold

12/31/2057

$9,800,000

5/1/2022-4/30/2027: $11,050,000; 5/1/2027-4/30/2032: $12,300,000; 5/1/2032-4/30/2037: $13,550,000

Hard/Upfront Cash Management

4

Showcase II

Fee

Hard/Upfront Cash Management

5

ExchangeRight Net Leased Portfolio #22

Fee

Hard/Springing Cash Management

5.01

Pick n Save - Sun Prairie WI

Fee

5.02

BioLife Plasma Services L.P. - Glendale AZ

Fee

5.03

Walgreens - West Lafayette IN

Fee

5.04

CVS - Novi MI

Fee

5.05

Tractor Supply - Egg Harbor NJ

Fee

5.06

Walgreens - Bedford TX

Fee

5.07

Tractor Supply - Oxford MI

Fee

5.08

First Midwest Bank - Melrose Park IL

Fee

5.09

Walgreens - Waterford MI

Fee

5.10

Dollar General - DeLand FL

Fee

5.11

Dollar General - Girard OH

Fee

5.12

Dollar General- Franklin OH

Fee

5.13

Family Dollar - Bridge City LA

Fee

5.14

Dollar General - Baton Rouge LA

Fee

5.15

Fresenius Medical Care - Vineland NJ

Fee

6

The Galleria

Fee

Hard/Springing Cash Management

7

Broadway Plaza

Fee

Hard/Springing Cash Management

8

Plaza Frontenac

Fee

Hard/Springing Cash Management

9

Town Center Aventura

Fee

Hard/Upfront Cash Management

10

Florida Hotel & Conference Center

Fee

Soft/Upfront Cash Management

11

Ditson Building

Fee

Hard/Springing Cash Management

12

Fair Oaks Mall

Fee

Hard/Springing Cash Management

259,189,735

1,446,681

85,000,000

84,735,106

13

Anderson Towne Center

Fee

Springing

14

181 Fremont Street

Fee

Hard/Upfront Cash Management

15

Shoppes at Chino Hills

Fee

Springing

16

Empire Towers V

Fee

Springing

17

Regal Cinemas Lincolnshire

Fee

Springing

18

Hyatt Place - Downtown Boise ID

Fee

Springing

19

CoolSprings Galleria

Fee

Hard/Springing Cash Management

20

Bryant Gardens Corp.

Fee

None

21

Staybridge Suites Orlando Airport South

Fee

Springing

22

Courtyard - Myrtle Beach SC

Fee

Hard/Springing Cash Management

23

Royal View Estates

Fee

Springing

24

Garage M

Fee

Hard/Springing Cash Management

25

Tacoma Mall Office Building

Fee

Hard/Springing Cash Management

26

Bon Aire Residents, Inc.

Fee

None

27

Discovery Centre

Fee

Springing

28

Holiday Inn Express - Oregon, OH

Fee

Springing

29

Jeffrey Gardens Apartment Corp.

Fee

None

30

Alvarado Sunset Apartments

Fee

Springing

31

Academy Professional Campus

Fee

Springing

32

Hampton Inn - Brenham TX

Fee

Hard/Upfront Cash Management

33

Stafford Court Apartments

Fee

Springing

34

Memphis MF Portfolio

Fee

Springing

34.01

Mendenhall Gardens

Fee

34.02

High Point Apartments

Fee

35

32nd Street Retail

Fee

Hard/Upfront Cash Management

36

100 Grove Road

Fee

Soft/Upfront Cash Management

37

2-4 Windsor Terrace Owners, Inc.

Fee

None

4,040,592

20,354

300,000

0

38

Harrison Gardens Owners, Inc.

Fee

None

3,970,267

19,447

250,000

0

39

Parts Authority and Laurel Self Storage

Fee

None

40

415 Gramatan Avenue Corporation

Fee

None

3,445,645

15,536

250,000

0

41

Darien Pointe Plaza

Fee

Hard/Springing Cash Management

42

Greenwich and Perry Street Housing Corporation

Fee

None

3,996,480

19,861

1,000,000

0

43

Camberwell Apartments

Fee

Springing

44

Rancho Lone Mountain Storage - NV

Fee

None

45

Maple Terrace Apartments

Fee

Springing

46

Southwest Villas Jacksonville

Fee

Springing

47

530 Riverdale Owners Corp.

Fee

None

3,098,198

13,466

400,000

0

48

140 E. 83rd Tenants Corp.

Fee

None

2,993,627

14,676

500,000

0

49

Canby Gardens Apartments

Fee

Springing

50

Penbrook Owners, Corp.

Fee

None

51

Chapel Owners Corp.

Fee

None

2,294,763

11,499

250,000

0

52

595 McLean Owners, Inc.

Fee

None

2,398,706

10,527

400,000

0

53

Crestwood Apartments, Inc.

Fee

None

2,297,563

11,283

300,000

0

54

Ridgecrest Owners Corp.

Fee

None

2,494,942

12,210

500,000

0

55

Palatka Oaks Apartments

Fee

Springing

56

Keep Self Storage

Fee

None

57

78-06 Owners Corp.

Fee

None

58

251 Seaman Owners Corp.

Fee

None

1,790,107

12,243

500,000

0

59

439 East 88 Owners Corp.

Fee

None

1,698,534

8,114

500,000

0

60

College Gardens Cooperative, Inc.

Fee

None

1,674,281

7,530

500,000

0

61

68 Laight Street Owners Corp.

Fee

None

1,198,813

5,924

200,000

0

62

236 East 28th Street Owners Corp.

Fee

None

1,198,813

5,924

200,000

0

A-1-15

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

Mortgage Loan Number	Property Name	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)
1	1745 Broadway
2	Griffin Portfolio II
2.01	Southern Company Services Headquarters
2.02	Amazon.com Sortable Fulfillment Center
2.03	IGT North American Gaming & Interactive Headquarters
2.04	3M Distribution Facility
3	Pfizer Building
4	Showcase II						37,000,000
5	ExchangeRight Net Leased Portfolio #22
5.01	Pick n Save - Sun Prairie WI
5.02	BioLife Plasma Services L.P. - Glendale AZ
5.03	Walgreens - West Lafayette IN
5.04	CVS - Novi MI
5.05	Tractor Supply - Egg Harbor NJ
5.06	Walgreens - Bedford TX
5.07	Tractor Supply - Oxford MI
5.08	First Midwest Bank - Melrose Park IL
5.09	Walgreens - Waterford MI
5.10	Dollar General - DeLand FL
5.11	Dollar General - Girard OH
5.12	Dollar General- Franklin OH
5.13	Family Dollar - Bridge City LA
5.14	Dollar General - Baton Rouge LA
5.15	Fresenius Medical Care - Vineland NJ
6	The Galleria
7	Broadway Plaza
8	Plaza Frontenac
9	Town Center Aventura
10	Florida Hotel & Conference Center
11	Ditson Building
12	Fair Oaks Mall	1.72	1.64	47.5%	11.5%	11.0%
13	Anderson Towne Center
14	181 Fremont Street						225,000,000
15	Shoppes at Chino Hills
16	Empire Towers V
17	Regal Cinemas Lincolnshire
18	Hyatt Place - Downtown Boise ID
19	CoolSprings Galleria
20	Bryant Gardens Corp.
21	Staybridge Suites Orlando Airport South
22	Courtyard - Myrtle Beach SC
23	Royal View Estates
24	Garage M
25	Tacoma Mall Office Building
26	Bon Aire Residents, Inc.
27	Discovery Centre
28	Holiday Inn Express - Oregon, OH
29	Jeffrey Gardens Apartment Corp.
30	Alvarado Sunset Apartments
31	Academy Professional Campus
32	Hampton Inn - Brenham TX
33	Stafford Court Apartments
34	Memphis MF Portfolio
34.01	Mendenhall Gardens
34.02	High Point Apartments
35	32nd Street Retail
36	100 Grove Road
37	2-4 Windsor Terrace Owners, Inc.	3.87	3.78	25.5%	23.4%	22.9%
38	Harrison Gardens Owners, Inc.	3.93	3.84	26.5%	23.1%	22.6%
39	Parts Authority and Laurel Self Storage
40	415 Gramatan Avenue Corporation	2.77	2.70	37.0%	15.0%	14.6%
41	Darien Pointe Plaza
42	Greenwich and Perry Street Housing Corporation	4.61	4.58	14.3%	27.5%	27.3%
43	Camberwell Apartments
44	Rancho Lone Mountain Storage - NV
45	Maple Terrace Apartments
46	Southwest Villas Jacksonville
47	530 Riverdale Owners Corp.	3.62	3.52	40.2%	18.9%	18.4%
48	140 E. 83rd Tenants Corp.	14.78	14.70	3.3%	86.9%	86.4%
49	Canby Gardens Apartments
50	Penbrook Owners, Corp.
51	Chapel Owners Corp.	7.98	7.86	10.8%	48.0%	47.3%
52	595 McLean Owners, Inc.	3.59	3.50	43.6%	18.9%	18.4%
53	Crestwood Apartments, Inc.	4.72	4.62	20.1%	27.8%	27.2%
54	Ridgecrest Owners Corp.	6.20	6.09	19.0%	36.4%	35.8%
55	Palatka Oaks Apartments
56	Keep Self Storage
57	78-06 Owners Corp.
58	251 Seaman Owners Corp.	5.51	5.42	6.7%	45.2%	44.5%
59	439 East 88 Owners Corp.	5.69	5.53	8.1%	32.6%	31.7%
60	College Gardens Cooperative, Inc.	21.29	20.91	7.3%	114.9%	112.8%
61	68 Laight Street Owners Corp.	7.89	7.78	5.5%	46.8%	46.1%
62	236 East 28th Street Owners Corp.	6.46	6.33	9.3%	38.3%	37.5%

A-1-16

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

Mortgage Loan Number	Property Name	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	1745 Broadway	QSuper Board as trustee for QSuper		1
2	Griffin Portfolio II	Griffin Capital Company, LLC		2
2.01	Southern Company Services Headquarters			2.01
2.02	Amazon.com Sortable Fulfillment Center			2.02
2.03	IGT North American Gaming & Interactive Headquarters			2.03
2.04	3M Distribution Facility			2.04
3	Pfizer Building	David Werner		3
4	Showcase II	Nakash Properties LLC; Nakash Holding LLC; Eli Gindi; Jeffrey Gindi		4
5	ExchangeRight Net Leased Portfolio #22	ExchangeRight Real Estate, LLC		5
5.01	Pick n Save - Sun Prairie WI			5.01
5.02	BioLife Plasma Services L.P. - Glendale AZ			5.02
5.03	Walgreens - West Lafayette IN			5.03
5.04	CVS - Novi MI			5.04
5.05	Tractor Supply - Egg Harbor NJ			5.05
5.06	Walgreens - Bedford TX			5.06
5.07	Tractor Supply - Oxford MI			5.07
5.08	First Midwest Bank - Melrose Park IL			5.08
5.09	Walgreens - Waterford MI			5.09
5.10	Dollar General - DeLand FL			5.10
5.11	Dollar General - Girard OH			5.11
5.12	Dollar General- Franklin OH			5.12
5.13	Family Dollar - Bridge City LA			5.13
5.14	Dollar General - Baton Rouge LA			5.14
5.15	Fresenius Medical Care - Vineland NJ			5.15
6	The Galleria	Jeffrey Feil		6
7	Broadway Plaza	Jeffrey Essakow; Yehudi Gaffen		7
8	Plaza Frontenac	General Growth Properties; Canada Pension Plan Investment Board		8
9	Town Center Aventura	Jacquelyn Soffer		9
10	Florida Hotel & Conference Center	Terry Shaikh		10
11	Ditson Building	Elena Gilman; Simeon Derenshteyn		11
12	Fair Oaks Mall	The Taubman Realty Group Limited Partnership; Morton Olshan		12
13	Anderson Towne Center	Victory Real Estate Investments, LLC		13
14	181 Fremont Street	Joseph K. Paul		14
15	Shoppes at Chino Hills	Dunhill Partners, Inc.		15
16	Empire Towers V	Michael G. Rademaker		16
17	Regal Cinemas Lincolnshire	Scott D. Greenberg		17
18	Hyatt Place - Downtown Boise ID	PEG Development, LLC		18
19	CoolSprings Galleria	CBL & Associates Limited Partnership; CBL & Associates Properites, Inc.; Teachers Insurance and Annuity Association of America; APG Asset Management US Inc.		19
20	Bryant Gardens Corp.			20
21	Staybridge Suites Orlando Airport South	Enrico Scarda		21
22	Courtyard - Myrtle Beach SC	Alex Fridzon; Arie Fridzon; Jose Daniel Berman		22
23	Royal View Estates	I.S. Properties L.P		23
24	Garage M	Olshan Properties		24
25	Tacoma Mall Office Building	Jeffrey Mincheff; Arthur L. Wolfe		25
26	Bon Aire Residents, Inc.			26
27	Discovery Centre	Brad Zamler		27
28	Holiday Inn Express - Oregon, OH	Jabbar Yousif; Saad Roumaya; Francis Shallal		28
29	Jeffrey Gardens Apartment Corp.			29
30	Alvarado Sunset Apartments	Shiuh-Wuu Lee; Yueh-Ying H. Lee; Jing-Yuan Lee; Jing-Lan Lee		30
31	Academy Professional Campus	Bruce Baldwin		31
32	Hampton Inn - Brenham TX	Patel Family		32
33	Stafford Court Apartments	Peter Confehr	Y - Group 1	33
34	Memphis MF Portfolio	John Planchon		34
34.01	Mendenhall Gardens			34.01
34.02	High Point Apartments			34.02
35	32nd Street Retail	Martin Landis		35
36	100 Grove Road	Jeffery C. Schneider		36
37	2-4 Windsor Terrace Owners, Inc.			37
38	Harrison Gardens Owners, Inc.			38
39	Parts Authority and Laurel Self Storage	Dennis W. Schraf; James J. McCarthy		39
40	415 Gramatan Avenue Corporation			40
41	Darien Pointe Plaza	Edward F. Paliatka		41
42	Greenwich and Perry Street Housing Corporation			42
43	Camberwell Apartments	John S. Newsome; Michael J. Doyle	Y - Group 2	43
44	Rancho Lone Mountain Storage - NV	Lino Croaro; Antonette Croaro		44
45	Maple Terrace Apartments	Peter Confehr	Y - Group 1	45
46	Southwest Villas Jacksonville	John S. Newsome; Michael J. Doyle	Y - Group 2	46
47	530 Riverdale Owners Corp.			47
48	140 E. 83rd Tenants Corp.			48
49	Canby Gardens Apartments	Peter Confehr	Y - Group 1	49
50	Penbrook Owners, Corp.			50
51	Chapel Owners Corp.			51
52	595 McLean Owners, Inc.			52
53	Crestwood Apartments, Inc.			53
54	Ridgecrest Owners Corp.			54
55	Palatka Oaks Apartments	John S. Newsome; Michael J. Doyle	Y - Group 2	55
56	Keep Self Storage	Steven Weinstock; Daniella Weinstock		56
57	78-06 Owners Corp.			57
58	251 Seaman Owners Corp.			58
59	439 East 88 Owners Corp.			59
60	College Gardens Cooperative, Inc.			60
61	68 Laight Street Owners Corp.			61
62	236 East 28th Street Owners Corp.			62

A-1-17

		FOOTNOTES TO ANNEX A-1
	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
(1)	“WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association, “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC and “NCB” denotes National Cooperative Bank, N.A.
(2)	For mortgage loan #36 (100 Grove Road), the Number of Units includes 16,607 square feet of warehouse space.
	For mortgage loan #39 (Parts Authority and Laurel Self Storage), the Number of Units excludes 38,315 square feet of self storage space, which are part of the collateral but have not been included in underwriting.
(3)	For mortgage loan #7 (Broadway Plaza), accrues interest at a rate of 4.6720% per annum (the “Initial Interest Rate”) through the anticipated repayment date of July 1, 2028 (the “ARD”). After the ARD, if the mortgage loan remains outstanding, (a) all excess cash flow with respect to the mortgaged property is required to be applied to repay the mortgage loan and (b) the mortgage loan will accrue interest at an interest rate equal to the greater of (i) the Initial Interest Rate plus 2.75% or (ii) the sum of (a) the 10-year U.S. swap rate as of the ARD, (b) 1.82% and (c) 2.75%. (the “Extended Term Interest Rate”) through the final maturity date of November 1, 2029, with all interest accrued at the excess of the Extended Term Interest Rate over the Initial Interest Rate deferred and due and payable with the repayment of the mortgage loan in full.
(4)	For mortgage loan #1 (1745 Broadway), the Appraised Value includes tenant improvements and leasing commissions, which were reserved for at closing.
	For mortgage loan #2 (Griffin Portfolio II), the “As Portfolio” Appraised Value of $415,500,000 reflects a 5.0% premium attributed to the aggregate “As-is” value of the related mortgaged properties as a whole. The sum of the “As-is” values for each of the related mortgaged properties on an individual basis is $395,690,000, which represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 63.2%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Definitions” in the prospectus.
	For mortgage loan #3 (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 30.1% 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, 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.
	For mortgage loan #4 (Showcase II), the Appraised Value is a prospective market value that assumes all tenants are in occupancy, paying full unabated rent and open for business as of April 2019. All outstanding free rent, tenant improvements and leasing commissions have been reserved for at closing. The as is appraised value is $215,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $215,000,000 appraised value is 59.5%.
	For mortgage loan #14 (181 Fremont Street), the Appraised Value is a prospective market value that assumes the mortgaged property is complete and/or achieves stabilization as of March 1, 2021. The as is appraised value as of February 28, 2018 is $461,000,000 and is inclusive of deductions for free rent, tenant improvement and leasing commission (“TI/LC”) obligations. The borrower deposited upfront reserves totalling $111,096,358 for such contractual TI/LC obligations and free rent. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $461,000,000 appraised value is 54.2%.

A-1-18

	For mortgage loan #21 (Staybridge Suites Orlando Airport South), the Appraised Value assumes the property improvement plan is completed by April 2019. The appraised value assuming the property improvement plan is not completed is $17,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $17,000,000 appraised value are 77.1% and 66.9%, respectively.
	For mortgage loan #22 (Courtyard - Myrtle Beach SC), the “When Complete” Appraised Value of $18,700,000 as of April 1, 2019 assumes $600,000 of capital expenditures will be complete (which amount was reserved at closing). The “as-is” value of $17,500,000 as of March 5, 2018 represents a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 72.3% and 60.2%, respectively. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Definitions” in the prospectus.
	For mortgage loan #35 (32nd Street Retail), the Appraised Value assumes all tenants are in occupancy and paying rent and the mortgaged property has achieved stabilized occupancy by February 2019. The appraised value assuming the property has not stabilized is $7,225,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $7,225,000 appraised value is 54.8%.
	For mortgage loan #39 (Parts Authority and Laurel Self Storage), the Appraised Value assumes stabilized occupancy by May 2019. The appraised value assuming the property has not stabilized is $8,530,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $8,530,000 appraised value is 38.7%.
(5)	For mortgage loan #1 (1745 Broadway), the mortgage loan represents Notes A-5 and A-6 of eight pari passu notes, which have a combined Cut-off Date Balance of $319,000,000. The other six notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all eight notes in the aggregate (the “1745 Broadway Whole Loan”). Notes A-5 and A-6 represent non-controlling interests in the 1745 Broadway Whole Loan.
	For mortgage loan #2 (Griffin Portfolio II), the mortgage loan represents Note A-1-1 and Note A-1-2-2 of seven pari passu notes, which have a combined Cut-off Date principal balance of $250,000,000. Notes A-1-2-1, A-2-1, A-2-2-1, A-2-2-2 and A-2-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1-1, A-1-2-1, A-1-2-2, A-2-1, A-2-2-1, A-2-2-2 and A-2-3 in the aggregate (“Griffin Portfolio II Whole Loan”). Note A-1-1 is the controlling interest in the Griffin Portfolio II Whole Loan.
	For mortgage loan #3 (Pfizer Building), the mortgage loan represents Note A-1, Note A-4 and Note A-5 of five pari passu notes, which have a combined Cut-off Date Balance of $125,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4 and A-5 in the aggregate (the “Pfizer Building Whole Loan”). Note A-1 represents the controlling interest in the Pfizer Building Whole Loan.
	For mortgage loan #4 (Showcase II), the mortgage loan represents Note A-1 of three pari passu notes, which have a combined Cut-off Date Balance of $128,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Showcase II Whole Loan”). Note A-1 represents the controlling interest in the Showcase II Whole Loan.
	For mortgage loan #8 (Plaza Frontenac), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $100,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Plaza Frontenac Whole Loan”). Note A-2 represents the non-controlling interest in the Plaza Frontenac Whole Loan.
	For mortgage loan #9 (Town Center Aventura), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $80,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented is based on Notes A-1 and A-2 in the aggregate (the “Town Center Aventura Whole Loan”). Note A-1 represents the controlling interest in the Town Center Aventura Whole Loan.
	For mortgage loan #12 (Fair Oaks Mall), the mortgage loan represents Note A-1-2 of five pari passu companion loans, which have a combined Cut-off Date principal balance of $174,454,629, and Notes B-1 and B-2 totaling $84,735,106 (“Fair Oaks Mall Whole Loan”). Notes A-1-1, A-2-1, A-2-2, A-2-3, B-1 and

A-1-19

	B-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1-1, A-1-2, A-2-1, A-2-2 and A-2-3 in the aggregate, but exclude Notes B-1 and B-2. Note A-1-2 represents a non-controlling interest in the Fair Oaks Mall Whole Loan.
	For mortgage loan #13 (Anderson Towne Center), the mortgage loan represents Note A-1 of two pari passu notes, which have a combined Cut-off Date Balance of $42,281,704. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Anderson Towne Center Whole Loan”). Note A-1 represents the controlling interest in the Anderson Towne Center Whole Loan.
	For mortgage loan #14 (181 Fremont Street), the mortgage loan represents Note A-3 of seven pari passu notes, which have a combined Cut-off Date Balance of $250,000,000. The other six notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all six notes in the aggregate (the “181 Fremont Whole Loan”). Note A-3 represents a non-controlling interest in the 181 Fremont Whole Loan.
	For mortgage loan #15 (Shoppes at Chino Hills), the mortgage loan represents Note A-2 of four pari passu notes, which have a combined Cut-off Date Balance of $110,000,000. Notes A-1, A-3 and A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Shoppes at Chino Hills Whole Loan”). Note A-2 represents the non-controlling interest in the Shoppes at Chino Hills Whole Loan.
	For mortgage loan #19 (CoolSprings Galleria), the mortgage loan represents Note A-4-2 of five pari passu notes, which have a combined Cut-off Date Balance of $154,422,121. Notes A-1, A-2 and A-3 and A-4-1 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3, A-4-1 and A-4-2 in the aggregate (the “CoolSprings Galleria Whole Loan”). Note A-4-2 represents a non-controlling interest in the CoolSprings Galleria Whole Loan.
(6)	For mortgage loan #11 (Ditson Building), 24.0% of underwritten revenue is for a retail tenant.
(7)	In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises that were included in the underwriting.
	For mortgage loan #1 (1745 Broadway), the largest tenant (603,650 square feet), representing 88.2% of net rentable square feet, has free rent through April 2019. The third largest tenant (27,375 square feet), representing 4.0% of net rentable square feet, has free rent through April 2019. All outstanding free rent was reserved for at closing.
	For mortgage loan #2 (Griffin Portfolio II), the third largest tenant in the portfolio, Southern Company Services, Inc. has been occupying its space in phases, with 100% occupancy expected by October 2018. Under a master escrow agreement with the seller of the property, to the extent not paid by the tenant during its partial occupancy, the landlord will continue to receive from the seller through December 2018 all rent and reimbursements for any unoccupied space for which the tenant is not paying rent and reimbursements. Beginning January 2019, tenant is responsible for payments on 100% of its space per its lease.
	With respect to mortgage loan #3 (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 (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 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.
	For mortgage loan #4 (Showcase II), the fourth largest tenant (5,669 square feet), representing 13.7% of net rentable square feet, has executed a lease but is not open for business or paying rent. The fourth

A-1-20

	largest tenant is anticipated to open for business and begin paying rent in October 2018. The fifth largest tenant (3,923 square feet), representing 9.5% of net rentable square feet, has executed a lease but is not open for business or paying rent. The fifth largest tenant is anticipated to open for business and begin paying rent in October 2018. All outstanding free rent, tenant improvements and leasing commissions were reserved for at closing.
	For mortgage loan #11 (Ditson Building), the largest tenant (33,300 square feet), TTC USA Consulting (“TTC”), representing 56.6% of net rentable square feet, occupies floors 3, 4 and 7 through 10. The 10th floor was leased to The New York Foundation, which recently vacated at lease expiration in June 2018 and TTC is expected to take possession in August 2018 and to commence a build out afterwards. TTC is expected to pre-pay the first 12 months of rent by August 2018, and thereafter the tenant will receive three months of free rent, which has been reserved for. TTC is not yet in occupancy of the 4th floor space. TTC has taken possession of such space and is completing its buildout. Rent commenced in March 2018 and TTC is expected to complete its buildout and be in physical occupancy in August 2018. TTC has prepaid its rent for its other floors, which prepaid rent has been deposited into a reserve fund.
	For mortgage loan #11 (Ditson Building), the third largest tenant (8,900 square feet), VR Worldwide, Inc, representing 15.1% of net rentable square feet, leases 5,604 square feet of ground floor space and 3,296 square feet of basement space. The tenant recently executed a lease for the ground floor space and took possession of the space in April 2018. The tenant is expected to be in physical occupancy and open for business no later than October 2018 and will receive 196 days of free rent, which has been reserved for. Rent payments are expected to commence in October 2018.
	For mortgage loan #14 (181 Fremont Street), the sole tenant (436,332 square feet), representing 100% of net rentable square feet, has taken possession of the mortgaged property and is currently renovating the entirety of mortgaged property in three phases with anticipated completion/occupancy for each phase being as follows: (i) Phase I (floors 5-13) – February 2019; (ii) Phase II (floors 14-25) – March 2020; and (iii) Phase III (floors 26-38) – March 2021; Facebook has rent abatement for the first 11 months of the lease term with rent payments commencing in February 2019. A rent concession reserve in the amount of $68,379,092 and an outstanding TI/LC reserve in the amount of $42,717,266 was deposited with lender at loan origination. In addition, the rent for the sole tenant has been underwritten on a straight-line basis.
	For mortgage loan #16 (Empire Towers V), the third largest tenant (15,755 square feet), representing 12.6% of net rentable square feet, has given its notice of its intent to vacate and has been underwritten as vacant.
	For mortgage loan #35 (32nd Street Retail), the fifth largest tenant (1,601 square feet), representing 11.5% of net rentable square feet, is in occupancy, but will not commence paying rent until February 2019. A $250,000 leasing reserve was taken at closing.
(8)	For mortgage loan #7 (Broadway Plaza), the borrower is permitted to master lease to an affiliate the parcel on which 14,580 square feet currently leased to NavCare is located, in which event the lender is required to subordinate the lien of the mortgage to such master lease, provided that certain conditions are satisfied. The master tenant will be permitted to obtain financing secured by its leasehold interest.
(9)	The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
	For mortgage loan #1 (1745 Broadway), the largest tenant (603,650 square feet), representing 88.2% of net rentable square feet, may reduce its space on the 23rd floor (27,375 square feet), as of June 30, 2023 upon providing 12 months’ written notice and payment of a $1,002,746 contraction fee.
	For mortgage loan #5 (ExchangeRight Net Leased Portfolio #22), the fourth largest tenant (15,230 square feet), representing 6.6% of net rentable square feet, has an ongoing termination right with 30 days’ notice and payment of the present value (discounted at 8.25%) of all remaining lease payments through lease maturity. BioLife Plasma Services, LP also has a re-letting restriction for the two-year period after the expiration or earlier termination of its lease whereby the landlord may not sell or lease the related property to any operator of a plasmapheresis center or other competing business to BioLife Plasma Services, LP. Should BioLife Plasma Services, LP terminate its lease, the ExchangeRight Mortgage Loan Documents require the termination fee to be deposited to a BioLife rollover reserve.

A-1-21

	For mortgage loan #5 (ExchangeRight Net Leased Portfolio #22), Walgreens is a tenant at three of the ExchangeRight Portfolio #22 properties and leases: (i) 14,175 square feet at the Walgreens – West Lafayette IN property under a lease that has a termination right on January 2022 and January 2027 with 6 months’ notice; (ii) 13,905 square feet at the Walgreens – Waterford MI property under a lease that has a termination right on February 28, 2023 and on February 29, 2028 with 6 months’ notice; and (iii) 13,650 square feet at the Walgreens – Bedford TX property under a lease that has a termination right on February 28, 2028 with 6 months’ notice.
	For mortgage loan #6 (The Galleria), the second largest tenant, (42,176 square feet), representing 9.0% of net rentable square feet, has the one time option to terminate the lease on 6/30/2026, upon 9 months’ prior written notice. The tenant is required to pay a termination fee of all of the unamortized costs of tenant improvement allowance and leasing commissions at 8% interest rate equal to $393,544.28 plus 4 months of the current rent which is equal to $326,864.00 for a total of $720,408.28.
	For mortgage loan #6 (The Galleria), the third largest tenant, (39,642 square feet), representing 8.4% of net rentable square feet, has the right to terminate its lease any time after 12/26/2026 upon 120 days’ prior written notice with no further obligation.
	For mortgage loan #12 (Fair Oaks Mall), the third largest tenant, (20,265 square feet), representing 2.6% of net rentable square feet, has a termination option if it fails to achieve gross sales of at least $6,000,000 for the period March 28, 2021 to March 29, 2022, effective as of March 29, 2023.
	For mortgage loan #19 (CoolSprings Galleria), the third largest tenant (23,644 square feet), representing 3.7% of net rentable square feet, may terminate its lease if gross sales for the trailing twelve month period ending May 1, 2020 are less than $4,000,000, upon providing 180 days’ written notice.
	For mortgage loan #25 (Tacoma Mall Office Building), the largest tenant, Pierce County Public Works & Utilities, has a perpetual non-appropriations clause where if funds in the annual Pierce County Budget Appropriations Ordinance are not appropriated to pay all amounts in any subsequent fiscal year, the tenant will notify the landlord in writing within 30 days and the lease will be terminated.
	For mortgage loan #25, (Tacoma Mall Office Building), the fifth largest tenant (6,808 square feet) representing 5.9% of NRA, tenant has a one-time option to terminate the lease effective 9/30/2019 by providing prior written notice on or before 6/30/2019. The tenant must submit payment equal to the unamortized tenant improvements and lease commissions at the time of notice.
	For mortgage loan #35 (32nd Street Retail), the third largest tenant (2,120 square feet), representing 15.3% of net rentable square feet, may terminate its lease as of January 31, 2019, upon providing 180 days’ written notice and payment of a termination fee equal to six months base rent and all unamortized tenant improvements and leasing commissions.
	For mortgage loan #41, (Darien Pointe Plaza), the third largest tenant (2,095 square feet) representing 14.5% of NRA, has the right to terminate the lease on or after September 22, 2021, upon 120 days prior written notice to the landlord. The tenant shall pay the early termination fee of $41,271.00.
(10)	For mortgage loan #7 (Broadway Plaza), the largest and second largest tenants (308,147 square feet), representing 86.5% of net rentable square feet, lease their collateral sites and the improvements built on the pad sites are owned by the tenant.
(11)	For mortgage loan #10 (Florida Hotel & Conference Center), the Monthly Replacement Reserve is required to be deposited by the property manager into a separate lockbox account for furniture, fixtures and equipment reserves in an amount equal to 4.0% of the borrower’s gross operating income. The property manager will have access to such account and may use the funds in such account until (i) the property management agreement has terminated, (ii) the property manager is in default under the property management agreement, or (iii) an event of default has occurred under the mortgage loan.
	For mortgage loan #21 (Staybridge Suites Orlando Airport South), the Monthly Replacement Reserve will begin in August 2019 and adjust to the greater of the existing Monthly Replacement Reserve and 1/12th of (i) 2.0% for August 2019 through July 2020; and (ii) 4.0% thereafter of U/W Revenues from the prior fiscal year.

A-1-22

	For mortgage loan #22 (Courtyard – Myrtle Beach SC), on each payment date occurring during the months from September through February, should the DSCR fall below 1.15x the borrower is required to deposit 1/5th of the shortfall each month from March through August.
(12)	With respect to mortgage loan #3 (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 #4 above. The borrower is not required to exercise the extension option, and the option fee has not been reserved for.
(13)	With respect to mortgage loan #3 (Pfizer Building), the Whole Loan amortizes based on a specific amortization schedule, which is set forth in Annex A-4 of the Preliminary Prospectus.
	With respect to mortgage loan #12 (Fair Oaks Mall), the Whole Loan amortizes based on a specific amortization schedule, which is set forth in Annex A-5 of the Preliminary Prospectus.

A-1-23