Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-02

WFCM 2018-C48 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. 333-226486) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., 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	Miami Industrial Portfolio	Barclays		2600-3070 Northwest 72nd Avenue and 4400 Northwest 72nd Avenue	Miami	FL	33162; 33166	Industrial	Warehouse/Showroom	1977
2	Sheraton Grand Nashville Downtown	AREF		623 Union Street	Nashville	TN	37219	Hospitality	Full Service	1975
3	Walgreens - Ginsberg Portfolio	WFB		Various	Various	Various	Various	Retail	Single Tenant	Various
3.01	Walgreens - Alexandria, VA	WFB		6717 Richmond Highway	Alexandria	VA	22306	Retail	Single Tenant	2008
3.02	Walgreens - Atlanta, GA	WFB		2320 North Druid Hills Road	Atlanta	GA	30329	Retail	Single Tenant	2010
3.03	Walgreens - Burlington, NC	WFB		2585 South Church Street	Burlington	NC	27215	Retail	Single Tenant	2008
3.04	Walgreens - Franklin, MA	WFB		160 East Central Street	Franklin	MA	02038	Retail	Single Tenant	2010
3.05	Walgreens - Chester, MD	WFB		1802 Main Street	Chester	MD	21619	Retail	Single Tenant	2010
3.06	Walgreens - Laredo, TX	WFB		7610 McPherson Road	Laredo	TX	78041	Retail	Single Tenant	2008
4	Riverworks	AREF		480 Pleasant Street & 5 Bridge Street	Watertown	MA	02472	Office	Suburban	1907
5	1000 Windward Concourse	AREF		1000 Windward Concourse	Alpharetta	GA	30005	Office	Suburban	1997
6	Starwood Hotel Portfolio	WFB		Various	Various	Various	Various	Hospitality	Various	Various
6.01	Renaissance St. Louis Airport Hotel	WFB		9801 Natural Bridge Road	St. Louis	MO	63134	Hospitality	Full Service	1987
6.02	Renaissance Des Moines Savery Hotel	WFB		401 Locust Street	Des Moines	IA	50309	Hospitality	Full Service	1887
6.03	Residence Inn St. Louis Downtown	WFB		525 South Jefferson Avenue	St. Louis	MO	63103	Hospitality	Extended Stay	2006
6.04	Doubletree Hotel West Palm Beach Airport	WFB		1808 South Australian Avenue	West Palm Beach	FL	33409	Hospitality	Full Service	1987
6.05	Courtyard Gulfport Beachfront	WFB		1600 East Beach Boulevard	Gulfport	MS	39501	Hospitality	Select Service	1972
6.06	Fairfield Inn Atlanta Downtown	WFB		54 Peachtree Street SW	Atlanta	GA	30303	Hospitality	Limited Service	1915
6.07	Hotel Indigo Chicago Vernon Hills	WFB		450 North Milwaukee Avenue	Vernon Hills	IL	60061	Hospitality	Select Service	1997
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	WFB		15W90 North Frontage Road	Burr Ridge	IL	60527	Hospitality	Limited Service	2000
6.09	Holiday Inn & Suites Green Bay Stadium	WFB		2785 Ramada Way	Green Bay	WI	54304	Hospitality	Full Service	2007
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area	WFB		410 West Lake Street	Elmhurst	IL	60126	Hospitality	Limited Service	2000
6.11	Hilton Garden Inn Wichita	WFB		2041 North Bradley Fair Parkway	Wichita	KS	67206	Hospitality	Select Service	2000
6.12	Courtyard Norman	WFB		770 Copperfield Drive	Norman	OK	73072	Hospitality	Select Service	2009
6.13	Springhill Suites Scranton Wilkes Barre	WFB		19 Radcliffe Drive	Moosic	PA	18507	Hospitality	Limited Service	2012
6.14	Courtyard Salisbury	WFB		128 Troopers Way	Salisbury	MD	21804	Hospitality	Select Service	2006
6.15	Homewood Suites St. Louis Riverport Airport West	WFB		13639 Riverport Drive	Maryland Heights	MO	63043	Hospitality	Extended Stay	2007
6.16	Residence Inn Rocky Mount	WFB		230 Gateway Boulevard	Rocky Mount	NC	27804	Hospitality	Extended Stay	1999
6.17	Hampton Inn and Suites Wichita Northeast	WFB		2433 North Greenwich Road	Wichita	KS	67226	Hospitality	Limited Service	2009
6.18	Residence Inn Salisbury	WFB		140 Centre Road	Salisbury	MD	21801	Hospitality	Extended Stay	2007
6.19	Courtyard Rocky Mount	WFB		250 Gateway Boulevard	Rocky Mount	NC	27804	Hospitality	Select Service	2000
6.20	Springhill Suites Wichita East at Plazzio	WFB		1220 North Greenwich Road	Wichita	KS	67206	Hospitality	Limited Service	2009
6.21	Residence Inn Wichita East at Plazzio	WFB		1212 North Greenwich Road	Wichita	KS	67206	Hospitality	Extended Stay	2005
6.22	Hampton Inn Oklahoma City Northwest	WFB		3022 Northwest Expressway	Oklahoma City	OK	73112	Hospitality	Limited Service	1997
7	Franklin Towne Center	AREF		3391 NJ-27	Franklin Park	NJ	08823	Retail	Anchored	1993
8	Christiana Mall	Barclays		132 Christiana Mall	Newark	DE	19702	Retail	Super Regional Mall	1978
9	Bella at Norcross	BSP		2445 Beaver Ruin Road	Norcross	GA	30071	Multifamily	Garden	1972
10	1600 Terrell Mill Road	Basis		1600 Terrell Mill Road Southeast	Marietta	GA	30067	Office	Suburban	1980
11	Memphis Industrial Portfolio	Basis		Various	Memphis	TN	38133	Industrial	Flex	Various
11.01	Wolf Lake	Basis		8370, 8380, 8390, 8400, 8410, 8500 Wolf Lake Drive	Memphis	TN	38133	Industrial	Flex	2001
11.02	Stage Hills	Basis		3080, 3110, 3111, 3144, 3150 Stage Post Drive & 7850, 7876, 8024 Stage Hills Boulevard	Memphis	TN	38133	Industrial	Flex	1992
12	Prudential - Digital Realty Portfolio	BSP		Various	Various	Various	Various	Other	Data Center	Various
12.01	14901 FAA Boulevard	BSP		14901 FAA Boulevard	Fort Worth	TX	76155	Other	Data Center	2000
12.02	4650 Old Ironsides Drive	BSP		4650 Old Ironsides Drive	Santa Clara	CA	95054	Other	Data Center	1977
12.03	43790 Devin Shafron Drive	BSP		43790 Devin Shafron Drive	Ashburn	VA	20147	Other	Data Center	2011
12.04	636 Pierce Street	BSP		636 Pierce Street	Somerset	NJ	08873	Other	Data Center	2001
12.05	21551 Beaumeade Circle	BSP		21551 Beaumeade Circle	Ashburn	VA	20147	Other	Data Center	2012
12.06	7505 Mason King Court	BSP		7505 Mason King Court	Manassas	VA	20109	Other	Data Center	2003
12.07	4700 Old Ironsides Drive	BSP		4700 Old Ironsides Drive	Santa Clara	CA	95054	Other	Data Center	1993
12.08	444 Toyama Drive	BSP		444 Toyama Drive	Sunnyvale	CA	94089	Other	Data Center	1999
13	California Mixed Use Portfolio	BSP		Various	Various	CA	Various	Various	Various	Various
13.01	Daytona RV & Boat Storage	BSP		24194 Daytona Cove	Perris	CA	92570	Self Storage	Self Storage	2005-2009
13.02	Daytona Business Park	BSP		24312 Daytona Cove	Perris	CA	92570	Industrial	Flex	2005-2013
13.03	Absolute Self Storage	BSP		72450 Varner Road	Thousand Palms	CA	92276	Self Storage	Self Storage	2007
14	Danbury Commerce Portfolio	AREF		Various	Danbury	CT	06810	Industrial	Flex	Various
14.01	Delaware Commerce Park	AREF		1, 4, 10, 17-19 and 22 Eagle Road; 3, 7, 14-24 and 38 Commerce Drive; 3 and 6-16 Finance Drive; 4 Old Newtown Road; 37 Apple Ridge Road	Danbury	CT	06810	Industrial	Flex	1956
14.02	34 Executive Drive	AREF		34 Executive Drive	Danbury	CT	06810	Industrial	Flex	1982
15	35 Claver Place	Basis		35 Claver Place	Brooklyn	NY	11238	Multifamily	Low Rise	1930
16	Aventura Mall	WFB		19501 Biscayne Boulevard	Aventura	FL	33180	Retail	Super Regional Mall	1983
17	H Inc. Multifamily Portfolio	Basis		Various	Lansing	MI	Various	Multifamily	Garden	Various
17.01	Motor Wheel Lofts	Basis		707 Prudden Street	Lansing	MI	48906	Multifamily	Garden	1916
17.02	JI Case Lofts	Basis		113 Pere Marquette Drive	Lansing	MI	48912	Multifamily	Garden	1904
18	Waterford Tulsa Apartments	AREF		5181 S. Harvard Avenue	Tulsa	OK	74135	Multifamily	Garden	1984
19	Lakeside Pointe & Fox Club Apartments	AREF		Various	Indianapolis	IN	Various	Multifamily	Low Rise	Various
19.01	Lakeside Pointe at Nora	AREF		9000 North College Avenue	Indianapolis	IN	46240	Multifamily	Low Rise	1971
19.02	Fox Club Apartments	AREF		4401 South Keystone Avenue	Indianapolis	IN	46227	Multifamily	Low Rise	1972
20	Virginia Beach Hotel Portfolio	Barclays		Various	Virginia Beach	VA	23451	Hospitality	Full Service	Various
20.01	Hilton Virginia Beach Oceanfront	Barclays		3001 Atlantic Avenue	Virginia Beach	VA	23451	Hospitality	Full Service	2005
20.02	Hilton Garden Inn Virginia Beach Oceanfront	Barclays		3315 Atlantic Avenue	Virginia Beach	VA	23451	Hospitality	Full Service	2014
21	Home Depot Technology Center	Barclays		2161-2250 Newmarket Parkway Southeast	Marietta	GA	30067	Office	Suburban	1984
22	Hampton Inn & Suites - Vineland	AREF		2134 West Landis Avenue	Vineland	NJ	08360	Hospitality	Limited Service	2010
23	The Tannery	AREF		19 West College Avenue	Yardley	PA	19067	Office	Suburban	1905
24	Vernon Industrial	WFB		4177-4199 Bandini Boulevard	Vernon	CA	90058	Industrial	Warehouse	1972
25	Liberty Portfolio	Barclays		Various	Various	AZ	Various	Office	Suburban	Various
25.01	Liberty Center at Rio Salado	Barclays		1850, 1870, 1910, 1930 West Rio Salado Parkway	Tempe	AZ	85281	Office	Suburban	2014
25.02	8501 East Raintree Drive	Barclays		8501 East Raintree Drive	Scottsdale	AZ	85260	Office	Suburban	2006
26	Argenta Flats	BSP		123 West 7th Street	North Little Rock	AR	72114	Multifamily	Garden	2013
27	Century Town Center	AREF		5975 20th Street	Vero Beach	FL	32966	Retail	Anchored	2008
28	Home2 Suites - Franklin Cool Springs	WFB		107 International Drive	Franklin	TN	37067	Hospitality	Extended Stay	2016
29	Kennedy Road Marketplace	AREF		1055-1065 Kennedy Road	Windsor	CT	06095	Retail	Anchored	2007
30	1400 Flat Gap Road	Barclays		1400 Flat Gap Road	Jefferson City	TN	37760	Industrial	Warehouse	2002
31	Fair Oaks Mall	Barclays		11750 Fair Oaks Mall	Fairfax	VA	22033	Retail	Super Regional Mall	1980
32	Norriton Medical Center	AREF		160-190 West Germantown Pike	East Norriton Township	PA	19428	Office	Medical	1995
33	Hampton Inn & Suites McKinney	Basis		2008 North Central Expressway	McKinney	TX	75069	Hospitality	Limited Service	2015
34	Kaden Tower	AREF		6100 Dutchmans Lane	Louisville	KY	40205	Office	CBD	1964
35	Buellton Self Storage	WFB		711 Jonata Park Road	Buellton	CA	93427	Self Storage	Self Storage	2007
36	Hampton Inn & Suites - Sterling Heights	Basis		36400 Van Dyke Avenue	Sterling Heights	MI	48312	Hospitality	Limited Service	2002
37	Heartland Village Apartments	AREF		1710-1791 Putnam Avenue	Normal	IL	61761	Multifamily	Student Housing	2007
38	CLC Self Storage Portfolio	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various
38.01	Kangaroo II Self-Storage	WFB		100 Valency Drive	Loveland	CO	80537	Self Storage	Self Storage	1995
38.02	Apublix Self Storage - Sooner Road	WFB		5100 South Sooner Road	Oklahoma City	OK	73135	Self Storage	Self Storage	2003
38.03	Apublix Self Storage - 10th Street	WFB		8401 Northwest 10th Street	Oklahoma City	OK	73127	Self Storage	Self Storage	2002
39	33 Dart Road	WFB		33 Dart Road	Newnan	GA	30265	Industrial	Cold Storage/Manufacturing	1998
40	Condor Self Storage of Ojai	WFB		324 Bryant Street	Ojai	CA	93023	Self Storage	Self Storage	2007
41	225 Carolina	AREF		225 Carolina Avenue	Providence	RI	02901	Office	Suburban	1980
42	Fairmont Crossing	Barclays		7215 Fairmont Parkway	Pasadena	TX	77505	Mixed Use	Office/Retail	2008
43	Infinite Self Storage	WFB		1397 North Larkin Avenue	Joliet	IL	60435	Self Storage	Self Storage	2009
44	Willow Ridge	AREF		854 West Battlement Parkway	Parachute	CO	81635	Multifamily	Garden	1982
45	New London Square	WFB		1425, 1427, 1489, 1495 Roswell Road	Marietta	GA	30062	Retail	Anchored	1972
46	Walgreens - Georgetown, TX	BSP		5317 Williams Drive	Georgetown	TX	78633	Retail	Single Tenant	2012
47	Paso Robles Self Storage	WFB		2941 Union Road	Paso Robles	CA	93446	Self Storage	Self Storage	2005
48	Cartwright Pointe Plaza	WFB		5109 West Thomas Road	Phoenix	AZ	85031	Retail	Anchored	1975
49	Safeway - Port Angeles	WFB		2709 East Highway 101	Port Angeles	WA	98362	Retail	Single Tenant	2001
50	2011 & 2015 Abrams Road	WFB		2011 and 2015 Abrams Road	Dallas	TX	75214	Retail	Anchored	1935
51	Heron Lakes Apartments	Basis		1164 Skywood Drive	Mobile	AL	36693	Multifamily	Garden	1972
52	Rochester Square Shopping Center	WFB		3946-3978 Rochester Road	Troy	MI	48083	Retail	Unanchored	1985

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(7)	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date
1	Miami Industrial Portfolio		745,597	Sq. Ft.	89	66,100,000	66,100,000	7.9%	66,100,000	N	11/16/2018	1/6/2019	12/6/2028		12/6/2028
2	Sheraton Grand Nashville Downtown	2017	482	Rooms	331,950	60,000,000	60,000,000	7.2%	60,000,000	N	10/4/2018	11/6/2018	10/6/2028		10/6/2028
3	Walgreens - Ginsberg Portfolio		87,049	Sq. Ft.	460	40,000,000	40,000,000	4.8%	33,155,098	N	11/16/2018	1/11/2019		1/11/2019	12/11/2028
3.01	Walgreens - Alexandria, VA		14,469	Sq. Ft.		9,311,000	9,311,000	1.1%
3.02	Walgreens - Atlanta, GA		14,110	Sq. Ft.		6,744,000	6,744,000	0.8%
3.03	Walgreens - Burlington, NC		14,550	Sq. Ft.		6,506,000	6,506,000	0.8%
3.04	Walgreens - Franklin, MA		14,550	Sq. Ft.		6,147,000	6,147,000	0.7%
3.05	Walgreens - Chester, MD		14,550	Sq. Ft.		6,088,000	6,088,000	0.7%
3.06	Walgreens - Laredo, TX		14,820	Sq. Ft.		5,204,000	5,204,000	0.6%
4	Riverworks	2013	201,417	Sq. Ft.	192	38,629,000	38,629,000	4.6%	38,629,000	N	10/15/2018	12/6/2018	11/6/2028		11/6/2028
5	1000 Windward Concourse		251,425	Sq. Ft.	121	30,500,000	30,500,000	3.7%	28,649,833	N	10/17/2018	12/6/2018	11/6/2024	12/6/2024	11/6/2028
6	Starwood Hotel Portfolio	Various	2,943	Rooms	90,044	30,000,000	30,000,000	3.6%	30,000,000	N	8/16/2018	10/11/2018	9/11/2028		9/11/2028
6.01	Renaissance St. Louis Airport Hotel	2015	393	Rooms		3,958,388	3,958,388	0.5%
6.02	Renaissance Des Moines Savery Hotel	2018	209	Rooms		2,678,430	2,678,430	0.3%
6.03	Residence Inn St. Louis Downtown	2017	188	Rooms		2,512,510	2,512,510	0.3%
6.04	Doubletree Hotel West Palm Beach Airport	2015	175	Rooms		2,480,906	2,480,906	0.3%
6.05	Courtyard Gulfport Beachfront	2015	149	Rooms		1,785,620	1,785,620	0.2%
6.06	Fairfield Inn Atlanta Downtown	2012	156	Rooms		1,659,205	1,659,205	0.2%
6.07	Hotel Indigo Chicago Vernon Hills	2015	127	Rooms		1,524,888	1,524,888	0.2%
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	2015	128	Rooms		1,366,869	1,366,869	0.2%
6.09	Holiday Inn & Suites Green Bay Stadium	2015	118	Rooms		1,335,265	1,335,265	0.2%
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area	2015	128	Rooms		1,224,651	1,224,651	0.1%
6.11	Hilton Garden Inn Wichita	2016	103	Rooms		1,066,632	1,066,632	0.1%
6.12	Courtyard Norman	2016	113	Rooms		916,513	916,513	0.1%
6.13	Springhill Suites Scranton Wilkes Barre		102	Rooms		877,008	877,008	0.1%
6.14	Courtyard Salisbury	2015	106	Rooms		845,404	845,404	0.1%
6.15	Homewood Suites St. Louis Riverport Airport West	2017	104	Rooms		837,503	837,503	0.1%
6.16	Residence Inn Rocky Mount	2016	77	Rooms		837,503	837,503	0.1%
6.17	Hampton Inn and Suites Wichita Northeast	2017	102	Rooms		797,998	797,998	0.1%
6.18	Residence Inn Salisbury	2015	84	Rooms		790,097	790,097	0.1%
6.19	Courtyard Rocky Mount	2015	90	Rooms		639,979	639,979	0.1%
6.20	Springhill Suites Wichita East at Plazzio	2016	102	Rooms		632,078	632,078	0.1%
6.21	Residence Inn Wichita East at Plazzio	2013	93	Rooms		632,078	632,078	0.1%
6.22	Hampton Inn Oklahoma City Northwest	2016	96	Rooms		600,474	600,474	0.1%
7	Franklin Towne Center		138,364	Sq. Ft.	210	29,000,000	29,000,000	3.5%	20,350,080	Y	11/20/2018	1/6/2019		1/6/2019	10/6/2028
8	Christiana Mall	2014	779,084	Sq. Ft.	434	28,000,000	28,000,000	3.4%	28,000,000	N	7/12/2018	9/1/2018	8/1/2028		8/1/2028
9	Bella at Norcross	2018	318	Units	84,906	27,000,000	27,000,000	3.2%	25,102,324	N	11/9/2018	1/6/2019	12/6/2023	1/6/2024	12/6/2028
10	1600 Terrell Mill Road	2008	251,710	Sq. Ft.	103	26,000,000	26,000,000	3.1%	22,681,831	N	11/16/2018	01/06/2019	12/6/2020	1/6/2021	12/06/2028
11	Memphis Industrial Portfolio		467,949	Sq. Ft.	55	25,600,000	25,600,000	3.1%	21,353,501	N	11/19/2018	01/01/2019		1/1/2019	12/01/2028
11.01	Wolf Lake		229,674	Sq. Ft.		13,150,000	13,150,000	1.6%
11.02	Stage Hills		238,275	Sq. Ft.		12,450,000	12,450,000	1.5%
12	Prudential - Digital Realty Portfolio	Various	1,042,933	Sq. Ft.	203	25,000,000	25,000,000	3.0%	25,000,000	N	9/7/2018	11/6/2018	10/6/2023		10/6/2023
12.01	14901 FAA Boulevard		263,700	Sq. Ft.		5,047,170	5,047,170	0.6%
12.02	4650 Old Ironsides Drive	2012	124,383	Sq. Ft.		4,410,377	4,410,377	0.5%
12.03	43790 Devin Shafron Drive		152,138	Sq. Ft.		3,561,321	3,561,321	0.4%
12.04	636 Pierce Street	2003	108,336	Sq. Ft.		2,959,906	2,959,906	0.4%
12.05	21551 Beaumeade Circle		152,504	Sq. Ft.		2,665,094	2,665,094	0.3%
12.06	7505 Mason King Court		109,650	Sq. Ft.		2,311,321	2,311,321	0.3%
12.07	4700 Old Ironsides Drive	1997	90,139	Sq. Ft.		2,252,358	2,252,358	0.3%
12.08	444 Toyama Drive		42,083	Sq. Ft.		1,792,453	1,792,453	0.2%
13	California Mixed Use Portfolio		607,004	Sq. Ft.	41	24,800,000	24,800,000	3.0%	20,516,783	N	11/16/2018	1/6/2019		1/6/2019	12/6/2028
13.01	Daytona RV & Boat Storage		322,622	Sq. Ft.		12,270,000	12,270,000	1.5%
13.02	Daytona Business Park		199,158	Sq. Ft.		7,030,000	7,030,000	0.8%
13.03	Absolute Self Storage		85,224	Sq. Ft.		5,500,000	5,500,000	0.7%
14	Danbury Commerce Portfolio		468,711	Sq. Ft.	81	22,800,000	22,800,000	2.7%	22,800,000	N	10/26/2018	12/6/2018	11/6/2028		11/6/2028
14.01	Delaware Commerce Park		379,829	Sq. Ft.		18,120,000	18,120,000	2.2%
14.02	34 Executive Drive		88,882	Sq. Ft.		4,680,000	4,680,000	0.6%
15	35 Claver Place	2018	44	Units	484,773	21,330,000	21,330,000	2.6%	21,330,000	N	11/01/2018	12/01/2018	11/1/2028		11/01/2028
16	Aventura Mall	2017	1,217,508	Sq. Ft.	1,155	20,000,000	20,000,000	2.4%	20,000,000	N	6/7/2018	8/1/2018	7/1/2028		7/1/2028
17	H Inc. Multifamily Portfolio	Various	140	Units	135,918	19,200,000	19,028,538	2.3%	15,859,552	N	03/23/2018	05/01/2018		5/1/2018	04/01/2028
17.01	Motor Wheel Lofts	2005	119	Units		16,340,000	16,194,079	1.9%
17.02	JI Case Lofts	2013	21	Units		2,860,000	2,834,459	0.3%
18	Waterford Tulsa Apartments		344	Units	52,744	18,144,000	18,144,000	2.2%	16,841,829	N	10/16/2018	12/6/2018	11/6/2023	12/6/2023	11/6/2028
19	Lakeside Pointe & Fox Club Apartments		924	Units	34,632	16,000,000	16,000,000	1.9%	14,716,738	N	10/12/2018	12/6/2018	11/6/2022	12/6/2022	11/6/2028
19.01	Lakeside Pointe at Nora		588	Units		10,794,939	10,794,939	1.3%
19.02	Fox Club Apartments		336	Units		5,205,061	5,205,061	0.6%
20	Virginia Beach Hotel Portfolio	Various	456	Rooms	197,368	15,000,000	15,000,000	1.8%	12,949,131	N	8/31/2018	10/6/2018	9/6/2020	10/6/2020	9/6/2028
20.01	Hilton Virginia Beach Oceanfront	2018	289	Rooms		9,754,601	9,754,601	1.2%
20.02	Hilton Garden Inn Virginia Beach Oceanfront		167	Rooms		5,245,399	5,245,399	0.6%
21	Home Depot Technology Center	2015	347,498	Sq. Ft.	127	14,300,000	14,300,000	1.7%	14,300,000	Y	10/11/2018	12/5/2018	11/5/2025		11/5/2025
22	Hampton Inn & Suites - Vineland		130	Rooms	108,262	14,100,000	14,074,103	1.7%	11,952,166	N	9/28/2018	11/6/2018		11/6/2018	10/6/2028
23	The Tannery	2018	65,355	Sq. Ft.	202	13,250,000	13,221,538	1.6%	10,986,327	N	9/14/2018	11/6/2018		11/6/2018	10/6/2028
24	Vernon Industrial	1977	147,300	Sq. Ft.	88	13,000,000	13,000,000	1.6%	13,000,000	N	11/16/2018	1/11/2019	12/11/2028		12/11/2028
25	Liberty Portfolio		805,746	Sq. Ft.	206	12,850,000	12,850,000	1.5%	12,850,000	N	9/26/2018	11/6/2018	10/6/2028		10/6/2028
25.01	Liberty Center at Rio Salado		682,406	Sq. Ft.		10,914,174	10,914,174	1.3%
25.02	8501 East Raintree Drive		123,340	Sq. Ft.		1,935,826	1,935,826	0.2%
26	Argenta Flats		160	Units	74,375	11,900,000	11,900,000	1.4%	10,413,718	N	11/16/2018	1/6/2019	12/6/2020	1/6/2021	12/6/2028
27	Century Town Center		99,533	Sq. Ft.	120	11,900,000	11,900,000	1.4%	10,979,104	N	10/18/2018	12/6/2018	11/6/2023	12/6/2023	11/6/2028
28	Home2 Suites - Franklin Cool Springs		105	Rooms	113,333	11,900,000	11,900,000	1.4%	9,819,428	N	11/14/2018	1/11/2019		1/11/2019	12/11/2028
29	Kennedy Road Marketplace	2017	64,707	Sq. Ft.	178	11,500,000	11,500,000	1.4%	10,643,946	N	11/20/2018	1/6/2019	12/6/2023	1/6/2024	12/6/2028
30	1400 Flat Gap Road		485,977	Sq. Ft.	21	10,250,000	10,250,000	1.2%	9,467,422	N	11/2/2018	12/6/2018	11/6/2020	12/6/2020	11/6/2025
31	Fair Oaks Mall	2014	779,949	Sq. Ft.	223	9,625,000	9,553,431	1.1%	8,919,006	N	4/27/2018	6/10/2018		6/10/2018	5/10/2023
32	Norriton Medical Center	2017	74,212	Sq. Ft.	117	8,700,000	8,700,000	1.0%	8,700,000	N	11/8/2018	1/6/2019	12/6/2028		12/6/2028
33	Hampton Inn & Suites McKinney		79	Rooms	99,533	7,875,000	7,863,138	0.9%	6,040,312	N	10/18/2018	12/01/2018		12/1/2018	11/01/2028
34	Kaden Tower		86,834	Sq. Ft.	88	7,650,000	7,650,000	0.9%	6,667,787	N	11/19/2018	1/6/2019	8/6/2020	9/6/2020	12/6/2028
35	Buellton Self Storage		85,468	Sq. Ft.	88	7,500,000	7,500,000	0.9%	7,500,000	N	11/7/2018	12/11/2018	11/11/2028		11/11/2028
36	Hampton Inn & Suites - Sterling Heights		76	Rooms	98,684	7,500,000	7,500,000	0.9%	6,308,103	N	11/19/2018	01/01/2019		1/1/2019	12/01/2028
37	Heartland Village Apartments		288	Beds	24,089	6,937,500	6,937,500	0.8%	6,238,172	N	11/2/2018	12/6/2018	11/6/2021	12/6/2021	11/6/2028
38	CLC Self Storage Portfolio		139,785	Sq. Ft.	48	6,700,000	6,700,000	0.8%	6,008,251	N	11/6/2018	12/11/2018	11/11/2021	12/11/2021	11/11/2028
38.01	Kangaroo II Self-Storage		75,325	Sq. Ft.		3,605,700	3,605,700	0.4%
38.02	Apublix Self Storage - Sooner Road		49,110	Sq. Ft.		2,309,530	2,309,530	0.3%
38.03	Apublix Self Storage - 10th Street		15,350	Sq. Ft.		784,770	784,770	0.1%
39	33 Dart Road	2014	104,880	Sq. Ft.	63	6,600,000	6,600,000	0.8%	6,600,000	N	10/26/2018	12/11/2018	11/11/2028		11/11/2028
40	Condor Self Storage of Ojai		85,595	Sq. Ft.	70	6,000,000	6,000,000	0.7%	6,000,000	N	11/8/2018	12/11/2018	11/11/2028		11/11/2028
41	225 Carolina	2015	40,507	Sq. Ft.	148	6,000,000	6,000,000	0.7%	5,437,485	N	10/30/2018	12/6/2018	11/6/2022	12/6/2022	11/6/2028
42	Fairmont Crossing	2012	29,114	Sq. Ft.	203	5,900,000	5,900,000	0.7%	5,462,013	N	11/16/2018	1/6/2019	12/6/2023	1/6/2024	12/6/2028
43	Infinite Self Storage		94,600	Sq. Ft.	61	5,750,000	5,750,000	0.7%	5,750,000	N	10/18/2018	12/11/2018	11/11/2028		11/11/2028
44	Willow Ridge		211	Units	26,943	5,685,000	5,685,000	0.7%	5,004,948	N	10/4/2018	11/6/2018	4/6/2021	5/6/2021	10/6/2028
45	New London Square		89,053	Sq. Ft.	57	5,075,000	5,075,000	0.6%	4,325,411	N	11/7/2018	12/11/2018	11/11/2019	12/11/2019	11/11/2028
46	Walgreens - Georgetown, TX		14,820	Sq. Ft.	294	4,350,000	4,350,000	0.5%	4,350,000	N	10/23/2018	12/6/2018	11/6/2028		11/6/2028
47	Paso Robles Self Storage		96,098	Sq. Ft.	42	4,000,000	4,000,000	0.5%	4,000,000	N	11/14/2018	1/11/2019	12/11/2028		12/11/2028
48	Cartwright Pointe Plaza	2014	73,725	Sq. Ft.	54	3,960,000	3,960,000	0.5%	3,236,160	N	11/13/2018	1/11/2019		1/11/2019	12/11/2028
49	Safeway - Port Angeles	2007	43,228	Sq. Ft.	81	3,500,000	3,500,000	0.4%	3,500,000	N	11/1/2018	12/11/2018	11/11/2028		11/11/2028
50	2011 & 2015 Abrams Road	2017	8,362	Sq. Ft.	371	3,100,000	3,100,000	0.4%	3,100,000	N	11/14/2018	1/11/2019	12/11/2028		12/11/2028
51	Heron Lakes Apartments		52	Units	43,898	2,300,000	2,282,696	0.3%	1,744,971	N	06/27/2018	08/01/2018		8/1/2018	07/01/2028
52	Rochester Square Shopping Center		19,036	Sq. Ft.	79	1,500,000	1,500,000	0.2%	1,343,350	N	11/9/2018	12/11/2018	11/11/2021	12/11/2021	11/11/2028

A-1-2

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

Mortgage Loan Number	Property Name	ARD Loan Maturity Date	Gross Mortgage Rate	Trust 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
1	Miami Industrial Portfolio		4.98100%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.96470%	Actual/360	278,180.78	Interest-only, Balloon	Actual/360
2	Sheraton Grand Nashville Downtown		5.03500%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	5.02075%	Actual/360	255,246.53	Interest-only, Balloon	Actual/360
3	Walgreens - Ginsberg Portfolio		5.25000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.23370%	Actual/360	220,881.48	Amortizing Balloon
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks		4.85700%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.84070%	Actual/360	158,522.42	Interest-only, Balloon	Actual/360
5	1000 Windward Concourse		4.99500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.97870%	Actual/360	163,637.41	Interest-only, Amortizing Balloon	Actual/360
6	Starwood Hotel Portfolio		5.15000%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	5.13575%	Actual/360	130,538.19	Interest-only, Balloon	Actual/360
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center	12/6/2030	5.41000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.39370%	Actual/360	188,110.77	Amortizing ARD
8	Christiana Mall		4.27750%	0.00000%	0.00840%	0.00375%	0.00050%	0.00035%	4.26450%	Actual/360	101,194.56	Interest-only, Balloon	Actual/360
9	Bella at Norcross		5.54000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.52370%	Actual/360	153,981.32	Interest-only, Amortizing Balloon	Actual/360
10	1600 Terrell Mill Road		5.33000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.31370%	Actual/360	144,863.97	Interest-only, Amortizing Balloon	Actual/360
11	Memphis Industrial Portfolio		5.45000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.43370%	Actual/360	144,551.91	Amortizing Balloon
11.01	Wolf Lake
11.02	Stage Hills
12	Prudential - Digital Realty Portfolio		4.55750%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	4.54325%	Actual/360	96,266.64	Interest-only, Balloon	Actual/360
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio		5.19000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.17370%	Actual/360	136,026.34	Amortizing Balloon	Actual/360
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio		5.72500%	0.00205%	0.00840%	0.03250%	0.00050%	0.00035%	5.68120%	Actual/360	110,285.76	Interest-only, Balloon	Actual/360
14.01	Delaware Commerce Park
14.02	34 Executive Drive
15	35 Claver Place		5.31500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.29870%	Actual/360	95,786.27	Interest-only, Balloon	Actual/360
16	Aventura Mall		4.12125%	0.00000%	0.00840%	0.00375%	0.00050%	0.00035%	4.10825%	Actual/360	69,641.49	Interest-only, Balloon	Actual/360
17	H Inc. Multifamily Portfolio		5.14000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.12370%	Actual/360	104,718.77	Amortizing Balloon
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments		5.43000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.41370%	Actual/360	102,224.19	Interest-only, Amortizing Balloon	Actual/360
19	Lakeside Pointe & Fox Club Apartments		5.98000%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	5.96575%	Actual/360	95,722.45	Interest-only, Amortizing Balloon	Actual/360
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio		4.91250%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	4.89825%	Actual/360	79,723.01	Interest-only, Amortizing Balloon	Actual/360
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	11/5/2028	5.00100%	0.00000%	0.00840%	0.00375%	0.00050%	0.00035%	4.98800%	Actual/360	60,422.96	Interest-only, ARD	Actual/360
22	Hampton Inn & Suites - Vineland		5.98000%	0.00205%	0.00840%	0.04250%	0.00050%	0.00035%	5.92620%	Actual/360	84,355.41	Amortizing Balloon
23	The Tannery		5.26000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.24370%	Actual/360	73,249.08	Amortizing Balloon
24	Vernon Industrial		5.00000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.98370%	Actual/360	54,918.98	Interest-only, Balloon	Actual/360
25	Liberty Portfolio		4.75500%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	4.74075%	Actual/360	51,625.32	Interest-only, Balloon	Actual/360
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats		5.46000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.44370%	Actual/360	67,268.54	Interest-only, Amortizing Balloon	Actual/360
27	Century Town Center		5.01800%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.00170%	Actual/360	64,012.75	Interest-only, Amortizing Balloon	Actual/360
28	Home2 Suites - Franklin Cool Springs		5.11000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.09370%	Actual/360	64,684.16	Amortizing Balloon
29	Kennedy Road Marketplace		5.23000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.21370%	Actual/360	63,361.04	Interest-only, Amortizing Balloon	Actual/360
30	1400 Flat Gap Road		5.10500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.08870%	Actual/360	55,683.85	Interest-only, Amortizing Balloon	Actual/360
31	Fair Oaks Mall		4.25800%	0.00000%	0.00840%	0.00500%	0.00050%	0.00035%	4.24375%	Actual/360	45,053.38	Amortizing Balloon
32	Norriton Medical Center		5.14500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.12870%	Actual/360	37,819.32	Interest-only, Balloon	Actual/360
33	Hampton Inn & Suites McKinney		5.72000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.70370%	Actual/360	49,399.46	Amortizing Balloon
34	Kaden Tower		5.59500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.57870%	Actual/360	43,892.93	Interest-only, Amortizing Balloon	Actual/360
35	Buellton Self Storage		4.99500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.97870%	Actual/360	31,652.34	Interest-only, Balloon	Actual/360
36	Hampton Inn & Suites - Sterling Heights		5.72000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.70370%	Actual/360	43,625.13	Amortizing Balloon
37	Heartland Village Apartments		5.75000%	0.00205%	0.00840%	0.07500%	0.00050%	0.00035%	5.66370%	Actual/360	40,485.37	Interest-only, Amortizing Balloon	Actual/360
38	CLC Self Storage Portfolio		5.61500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.59870%	Actual/360	38,526.69	Interest-only, Amortizing Balloon	Actual/360
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road		4.90000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.88370%	Actual/360	27,324.31	Interest-only, Balloon	Actual/360
40	Condor Self Storage of Ojai		5.04000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.02370%	Actual/360	25,550.00	Interest-only, Balloon	Actual/360
41	225 Carolina		5.12000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.10370%	Actual/360	32,650.76	Interest-only, Amortizing Balloon	Actual/360
42	Fairmont Crossing		5.24500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.22870%	Actual/360	32,561.75	Interest-only, Amortizing Balloon	Actual/360
43	Infinite Self Storage		5.53000%	0.00205%	0.00840%	0.06250%	0.00050%	0.00035%	5.45620%	Actual/360	26,865.94	Interest-only, Balloon	Actual/360
44	Willow Ridge		5.24000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.22370%	Actual/360	31,357.58	Interest-only, Amortizing Balloon	Actual/360
45	New London Square		5.33000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.31370%	Actual/360	28,276.33	Interest-only, Amortizing Balloon	Actual/360
46	Walgreens - Georgetown, TX		5.33000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.31370%	Actual/360	19,589.60	Interest-only, Balloon	Actual/360
47	Paso Robles Self Storage		4.87000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.85370%	Actual/360	16,458.80	Interest-only, Balloon	Actual/360
48	Cartwright Pointe Plaza		4.81500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	4.79870%	Actual/360	20,812.67	Amortizing Balloon
49	Safeway - Port Angeles		5.26000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.24370%	Actual/360	15,554.75	Interest-only, Balloon	Actual/360
50	2011 & 2015 Abrams Road		5.50500%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.48870%	Actual/360	14,418.77	Interest-only, Balloon	Actual/360
51	Heron Lakes Apartments		5.40000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.38370%	Actual/360	13,986.99	Amortizing Balloon
52	Rochester Square Shopping Center		5.55000%	0.00205%	0.00840%	0.00500%	0.00050%	0.00035%	5.53370%	Actual/360	8,563.95	Interest-only, Amortizing Balloon	Actual/360

A-1-3

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

Mortgage Loan Number	Property Name	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)(3)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)(4)
1	Miami Industrial Portfolio	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
2	Sheraton Grand Nashville Downtown	120	118	120	118	0	0	2	L(26),D(88),O(6)	0	0
3	Walgreens - Ginsberg Portfolio	120	120	0	0	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0	0
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks	120	119	120	119	0	0	1	L(25),D(90),O(5)	0	0
5	1000 Windward Concourse	120	119	72	71	360	360	1	L(25),D(92),O(3)	0	0
6	Starwood Hotel Portfolio	120	117	120	117	0	0	3	L(11),GRTR 1% or YM(16),GRTR 1% or YM or D(86),O(7)	0	0
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center	118	118	0	0	264	264	0	L(24),D(90),O(4)	0	0
8	Christiana Mall	120	116	120	116	0	0	4	L(28),D(85),O(7)	0, 1 grace period of 1 day once every 12 month period	0
9	Bella at Norcross	120	120	60	60	360	360	0	L(24),D(89),O(7)	0 - Two time grace period of 5 days; no more than 1 grace period every 12 months.	0
10	1600 Terrell Mill Road	120	120	24	24	360	360	0	L(24),D(93),O(3)	0	0
11	Memphis Industrial Portfolio	120	120	0	0	360	360	0	L(24),D(93),O(3)	5	5
11.01	Wolf Lake
11.02	Stage Hills
12	Prudential - Digital Realty Portfolio	60	58	60	58	0	0	2	L(26),GRTR 1% or YM or D(27),O(7)	0	0
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio	120	120	0	0	360	360	0	L(24),D(92),O(4)	0	0
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
14.01	Delaware Commerce Park
14.02	34 Executive Drive
15	35 Claver Place	120	119	120	119	0	0	1	L(25),D(92),O(3)	5	5
16	Aventura Mall	120	115	120	115	0	0	5	L(29),D(84),O(7)	0	0
17	H Inc. Multifamily Portfolio	120	112	0	0	360	352	8	L(32),D(85),O(3)	5	5
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	0
19	Lakeside Pointe & Fox Club Apartments	120	119	48	47	360	360	1	L(25),D(91),O(4)	0	0
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio	120	117	24	21	360	360	3	L(27),D(89),O(4)	0	0
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	84	83	84	83	0	0	1	L(25),D(52),O(7)	0	0
22	Hampton Inn & Suites - Vineland	120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0
23	The Tannery	120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0
24	Vernon Industrial	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
25	Liberty Portfolio	120	118	120	118	0	0	2	L(26),D(91),O(3)	0	5
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats	120	120	24	24	360	360	0	L(24),D(92),O(4)	0	0
27	Century Town Center	120	119	60	59	360	360	1	L(25),D(91),O(4)	0	0
28	Home2 Suites - Franklin Cool Springs	120	120	0	0	360	360	0	L(24),D(92),O(4)	0	0
29	Kennedy Road Marketplace	120	120	60	60	360	360	0	L(24),D(93),O(3)	0	0
30	1400 Flat Gap Road	84	83	24	23	360	360	1	L(25),D(55),O(4)	0	0
31	Fair Oaks Mall	60	53	0	0	360	353	7	L(31),D(25),O(4)	0	0
32	Norriton Medical Center	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
33	Hampton Inn & Suites McKinney	120	119	0	0	300	299	1	L(25),D(91),O(4)	5	5
34	Kaden Tower	120	120	20	20	360	360	0	L(24),D(92),O(4)	0	0
35	Buellton Self Storage	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
36	Hampton Inn & Suites - Sterling Heights	120	120	0	0	360	360	0	L(24),D(92),O(4)	5	5
37	Heartland Village Apartments	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0
38	CLC Self Storage Portfolio	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road	120	119	120	119	0	0	1	L(25),D(88),O(7)	0	0
40	Condor Self Storage of Ojai	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
41	225 Carolina	120	119	48	47	360	360	1	L(25),D(91),O(4)	0	0
42	Fairmont Crossing	120	120	60	60	360	360	0	L(24),GRTR 1% or YM(92),O(4)	0	0
43	Infinite Self Storage	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
44	Willow Ridge	120	118	30	28	360	360	2	L(26),D(90),O(4)	0	0
45	New London Square	120	119	12	11	360	360	1	L(25),D(91),O(4)	0	0
46	Walgreens - Georgetown, TX	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
47	Paso Robles Self Storage	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
48	Cartwright Pointe Plaza	120	120	0	0	360	360	0	L(24),D(92),O(4)	0	0
49	Safeway - Port Angeles	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
50	2011 & 2015 Abrams Road	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
51	Heron Lakes Apartments	120	115	0	0	300	295	5	L(29),D(89),O(2)	5	5
52	Rochester Square Shopping Center	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0

A-1-4

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

Mortgage Loan Number	Property Name	Appraised Value ($)(5)	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 NOI DSCR (x)(7)(13)	U/W NCF DSCR (x)(7)(13)	Cut-off Date LTV Ratio(5)(7)(13)	LTV Ratio at Maturity or ARD(5)(7)(13)	Cut-off Date U/W NOI Debt Yield(7)(13)
1	Miami Industrial Portfolio	104,400,000	10/15/2018									1.95	1.77	63.3%	63.3%	9.9%
2	Sheraton Grand Nashville Downtown	276,500,000	9/13/2018									2.72	2.48	57.9%	57.9%	13.9%
3	Walgreens - Ginsberg Portfolio	56,905,000	Various									1.26	1.26	70.3%	58.3%	8.4%
3.01	Walgreens - Alexandria, VA	13,000,000	10/18/2018
3.02	Walgreens - Atlanta, GA	9,825,000	10/21/2018
3.03	Walgreens - Burlington, NC	9,080,000	10/11/2018
3.04	Walgreens - Franklin, MA	8,200,000	10/11/2018
3.05	Walgreens - Chester, MD	8,900,000	10/18/2018
3.06	Walgreens - Laredo, TX	7,900,000	10/15/2018
4	Riverworks	64,400,000	9/19/2018									2.16	2.02	51.2%	51.2%	10.6%
5	1000 Windward Concourse	48,000,000	9/11/2018									1.82	1.66	63.5%	59.7%	11.7%
6	Starwood Hotel Portfolio	401,000,000	Various									2.40	2.07	66.1%	66.1%	12.5%
6.01	Renaissance St. Louis Airport Hotel	50,100,000	7/2/2018
6.02	Renaissance Des Moines Savery Hotel	33,600,000	7/6/2018
6.03	Residence Inn St. Louis Downtown	31,800,000	7/12/2018
6.04	Doubletree Hotel West Palm Beach Airport	29,700,000	7/9/2018
6.05	Courtyard Gulfport Beachfront	22,600,000	7/10/2018
6.06	Fairfield Inn Atlanta Downtown	21,000,000	7/2/2018
6.07	Hotel Indigo Chicago Vernon Hills	19,300,000	7/9/2018
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	17,300,000	7/9/2018
6.09	Holiday Inn & Suites Green Bay Stadium	16,900,000	7/8/2018
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area	15,500,000	7/9/2018
6.11	Hilton Garden Inn Wichita	13,500,000	7/3/2018
6.12	Courtyard Norman	11,600,000	7/2/2018
6.13	Springhill Suites Scranton Wilkes Barre	11,100,000	7/3/2018
6.14	Courtyard Salisbury	10,700,000	7/6/2018
6.15	Homewood Suites St. Louis Riverport Airport West	10,600,000	7/12/2018
6.16	Residence Inn Rocky Mount	10,600,000	7/11/2018
6.17	Hampton Inn and Suites Wichita Northeast	10,100,000	7/3/2018
6.18	Residence Inn Salisbury	10,000,000	7/11/2018
6.19	Courtyard Rocky Mount	8,100,000	7/11/2018
6.20	Springhill Suites Wichita East at Plazzio	8,000,000	7/3/2018
6.21	Residence Inn Wichita East at Plazzio	8,000,000	7/3/2018
6.22	Hampton Inn Oklahoma City Northwest	7,600,000	7/2/2018
7	Franklin Towne Center	47,800,000	9/18/2018									1.61	1.57	60.7%	42.6%	12.5%
8	Christiana Mall	1,040,000,000	6/5/2018									3.19	3.15	32.5%	32.5%	13.8%
9	Bella at Norcross	42,000,000	10/18/2018									1.35	1.30	64.3%	59.8%	9.2%
10	1600 Terrell Mill Road	40,000,000	10/23/2018									1.49	1.30	65.0%	56.7%	10.0%
11	Memphis Industrial Portfolio	43,000,000	10/15/2018									1.68	1.40	59.5%	49.7%	11.4%
11.01	Wolf Lake	21,800,000	10/15/2018
11.02	Stage Hills	21,200,000	10/15/2018
12	Prudential - Digital Realty Portfolio	387,600,000	Various									2.57	2.50	54.7%	54.7%	11.9%
12.01	14901 FAA Boulevard	78,300,000	7/13/2018
12.02	4650 Old Ironsides Drive	68,400,000	7/6/2018
12.03	43790 Devin Shafron Drive	55,300,000	7/16/2018
12.04	636 Pierce Street	45,800,000	7/12/2018
12.05	21551 Beaumeade Circle	41,300,000	7/6/2018
12.06	7505 Mason King Court	35,900,000	7/10/2018
12.07	4700 Old Ironsides Drive	34,900,000	7/6/2018
12.08	444 Toyama Drive	27,700,000	7/6/2018
13	California Mixed Use Portfolio	39,700,000	10/10/2018									1.49	1.39	62.5%	51.7%	9.8%
13.01	Daytona RV & Boat Storage	20,400,000	10/10/2018
13.02	Daytona Business Park	11,500,000	10/10/2018
13.03	Absolute Self Storage	7,800,000	10/10/2018
14	Danbury Commerce Portfolio	61,100,000	8/1/2018									1.55	1.48	62.2%	62.2%	9.0%
14.01	Delaware Commerce Park	50,500,000	8/1/2018
14.02	34 Executive Drive	10,600,000	8/1/2018
15	35 Claver Place	32,000,000	10/14/2018									1.36	1.35	66.7%	66.7%	7.3%
16	Aventura Mall	3,450,000,000	4/16/2018									2.63	2.58	40.8%	40.8%	11.0%
17	H Inc. Multifamily Portfolio	27,860,000	10/29/2018									1.28	1.25	68.3%	56.9%	8.4%
17.01	Motor Wheel Lofts	23,400,000	10/29/2018
17.02	JI Case Lofts	4,460,000	10/29/2018
18	Waterford Tulsa Apartments	24,300,000	8/30/2018									1.42	1.34	72.6%	67.3%	9.6%
19	Lakeside Pointe & Fox Club Apartments	48,700,000	5/18/2018									1.42	1.30	65.7%	60.4%	10.2%
19.01	Lakeside Pointe at Nora	32,900,000	5/18/2018
19.02	Fox Club Apartments	15,800,000	5/18/2018
20	Virginia Beach Hotel Portfolio	130,400,000	Various									2.05	1.84	69.0%	59.6%	13.1%
20.01	Hilton Virginia Beach Oceanfront	84,800,000	7/23/2018
20.02	Hilton Garden Inn Virginia Beach Oceanfront	45,600,000	8/1/2019
21	Home Depot Technology Center	66,600,000	8/31/2018									1.83	1.77	66.5%	66.5%	9.3%
22	Hampton Inn & Suites - Vineland	21,000,000	8/1/2018									2.04	1.85	67.0%	56.9%	14.7%
23	The Tannery	18,900,000	7/30/2018									1.56	1.47	70.0%	58.1%	10.3%
24	Vernon Industrial	25,000,000	11/1/2018									2.04	1.97	52.0%	52.0%	10.4%
25	Liberty Portfolio	256,700,000	Various									1.89	1.77	64.6%	64.6%	9.1%
25.01	Liberty Center at Rio Salado	212,910,000	8/22/2018
25.02	8501 East Raintree Drive	43,790,000	8/24/2018
26	Argenta Flats	19,000,000	10/5/2018									1.32	1.28	62.6%	54.8%	9.0%
27	Century Town Center	18,000,000	9/5/2018									1.80	1.65	66.1%	61.0%	11.7%
28	Home2 Suites - Franklin Cool Springs	17,200,000	10/9/2018									1.87	1.68	69.2%	57.1%	12.2%
29	Kennedy Road Marketplace	16,600,000	10/10/2018									1.49	1.47	59.6%	54.5%	9.9%
30	1400 Flat Gap Road	20,550,000	10/31/2018									2.18	1.96	49.9%	46.1%	14.2%
31	Fair Oaks Mall	545,600,000	2/3/2018									3.04	2.89	31.8%	29.7%	17.2%
32	Norriton Medical Center	13,400,000	9/28/2018									2.34	2.22	64.9%	64.9%	12.2%
33	Hampton Inn & Suites McKinney	11,300,000	05/01/2018									1.77	1.60	69.6%	53.5%	13.4%
34	Kaden Tower	10,300,000	10/23/2018									1.70	1.50	74.3%	64.7%	11.7%
35	Buellton Self Storage	13,400,000	9/20/2018									2.16	2.13	56.0%	56.0%	11.0%
36	Hampton Inn & Suites - Sterling Heights	12,900,000	1/01/2019									1.95	1.74	58.1%	48.9%	13.6%
37	Heartland Village Apartments	9,900,000	9/27/2018									1.50	1.40	70.1%	63.0%	10.5%
38	CLC Self Storage Portfolio	9,480,000	Various									1.38	1.35	70.7%	63.4%	9.5%
38.01	Kangaroo II Self-Storage	5,100,000	9/26/2018
38.02	Apublix Self Storage - Sooner Road	3,270,000	10/2/2018
38.03	Apublix Self Storage - 10th Street	1,110,000	10/2/2018
39	33 Dart Road	11,600,000	9/21/2018									2.16	2.05	56.9%	56.9%	10.7%
40	Condor Self Storage of Ojai	12,100,000	9/20/2018									2.34	2.31	49.6%	49.6%	11.9%
41	225 Carolina	8,500,000	10/4/2018									1.60	1.49	70.6%	64.0%	10.5%
42	Fairmont Crossing	9,840,000	9/24/2018									1.66	1.57	60.0%	55.5%	11.0%
43	Infinite Self Storage	8,900,000	9/21/2018									1.71	1.68	64.6%	64.6%	9.6%
44	Willow Ridge	10,620,000	9/6/2018									1.94	1.80	53.5%	47.1%	12.8%
45	New London Square	7,500,000	9/26/2018									1.91	1.78	67.7%	57.7%	12.8%
46	Walgreens - Georgetown, TX	6,850,000	9/10/2018									1.57	1.56	63.5%	63.5%	8.5%
47	Paso Robles Self Storage	11,000,000	9/21/2018									3.73	3.68	36.4%	36.4%	18.4%
48	Cartwright Pointe Plaza	8,800,000	9/20/2018									2.87	2.70	45.0%	36.8%	18.1%
49	Safeway - Port Angeles	6,500,000	9/10/2018									1.89	1.76	53.8%	53.8%	10.1%
50	2011 & 2015 Abrams Road	5,580,000	9/25/2018									1.72	1.68	55.6%	55.6%	9.6%
51	Heron Lakes Apartments	3,550,000	04/19/2018									1.36	1.26	64.3%	49.2%	10.0%
52	Rochester Square Shopping Center	2,575,000	8/9/2018									2.40	2.25	58.3%	52.2%	16.4%

A-1-5

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

Mortgage Loan Number	Property Name	Cut-off Date U/W NCF Debt Yield(7)(13)	U/W Revenues ($)(6)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)(12)	U/W Net Cash Flow ($)	Occupancy Rate(2)(8)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)(6)
1	Miami Industrial Portfolio	8.9%	8,353,124	1,829,524	6,523,600	149,119	468,629	5,905,852	89.4%	10/31/2018			TTM 9/30/2018	8,257,666
2	Sheraton Grand Nashville Downtown	12.6%	49,212,571	27,006,315	22,206,255	1,968,503	0	20,237,752	79.8%	8/31/2018	236	189	TTM 8/31/2018	49,212,571
3	Walgreens - Ginsberg Portfolio	8.4%	3,351,000	0	3,351,000	0	0	3,351,000	100.0%	12/1/2018			Actual 2017	3,351,000
3.01	Walgreens - Alexandria, VA		780,000	0	780,000	0	0	780,000	100.0%	12/1/2018			Actual 2017	780,000
3.02	Walgreens - Atlanta, GA		565,000	0	565,000	0	0	565,000	100.0%	12/1/2018			Actual 2017	565,000
3.03	Walgreens - Burlington, NC		545,000	0	545,000	0	0	545,000	100.0%	12/1/2018			Actual 2017	545,000
3.04	Walgreens - Franklin, MA		515,000	0	515,000	0	0	515,000	100.0%	12/1/2018			Actual 2017	515,000
3.05	Walgreens - Chester, MD		510,000	0	510,000	0	0	510,000	100.0%	12/1/2018			Actual 2017	510,000
3.06	Walgreens - Laredo, TX		436,000	0	436,000	0	0	436,000	100.0%	12/1/2018			Actual 2017	436,000
4	Riverworks	9.9%	6,361,090	2,847,258	3,513,832	30,213	201,417	3,282,203	96.3%	9/27/2018			TTM 8/31/2018	5,463,154
5	1000 Windward Concourse	10.7%	5,312,875	1,746,183	3,566,691	52,124	251,425	3,263,142	96.8%	10/12/2018			TTM 8/31/2018	5,109,576
6	Starwood Hotel Portfolio	10.8%	106,614,582	73,391,622	33,222,960	4,564,469	0	28,658,491	72.5%	5/31/2018	120	87	TTM 5/31/2018	94,707,559
6.01	Renaissance St. Louis Airport Hotel		18,340,705	13,943,902	4,396,803	916,666	0	3,480,137	70.5%	5/31/2018	125	88	TTM 5/31/2018	18,340,705
6.02	Renaissance Des Moines Savery Hotel		11,907,023	8,638,437	3,268,586	595,351	0	2,673,235	0.0%	5/31/2018	171	111	NAV	NAV
6.03	Residence Inn St. Louis Downtown		7,220,742	4,549,955	2,670,787	288,830	0	2,381,957	75.5%	5/31/2018	135	102	TTM 5/31/2018	7,220,742
6.04	Doubletree Hotel West Palm Beach Airport		7,865,081	4,534,282	3,330,799	314,502	0	3,016,297	87.7%	5/31/2018	129	113	TTM 5/31/2018	7,865,081
6.05	Courtyard Gulfport Beachfront		5,008,785	3,381,853	1,626,932	198,385	0	1,428,547	65.7%	5/31/2018	118	77	TTM 5/31/2018	5,008,785
6.06	Fairfield Inn Atlanta Downtown		6,033,534	4,378,312	1,655,222	241,387	0	1,413,835	69.5%	5/31/2018	138	96	TTM 5/31/2018	6,033,534
6.07	Hotel Indigo Chicago Vernon Hills		3,994,581	2,543,167	1,451,414	159,778	0	1,291,636	68.4%	5/31/2018	117	80	TTM 5/31/2018	3,994,581
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale		4,168,157	2,568,997	1,599,160	166,653	0	1,432,507	70.8%	5/31/2018	122	86	TTM 5/31/2018	4,168,157
6.09	Holiday Inn & Suites Green Bay Stadium		3,999,663	2,524,693	1,474,970	159,999	0	1,314,971	72.1%	5/31/2018	117	84	TTM 5/31/2018	3,999,663
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area		3,966,386	2,584,454	1,381,932	158,653	0	1,223,279	77.5%	5/31/2018	105	82	TTM 5/31/2018	3,966,386
6.11	Hilton Garden Inn Wichita		4,029,691	2,670,325	1,359,366	161,186	0	1,198,180	78.5%	5/31/2018	127	100	TTM 5/31/2018	4,029,691
6.12	Courtyard Norman		2,858,581	1,916,415	942,166	114,343	0	827,823	65.4%	5/31/2018	99	65	TTM 5/31/2018	2,858,581
6.13	Springhill Suites Scranton Wilkes Barre		2,982,337	2,033,991	948,346	119,294	0	829,052	73.9%	5/31/2018	107	79	TTM 5/31/2018	2,982,337
6.14	Courtyard Salisbury		2,904,462	2,152,022	752,440	116,084	0	636,356	66.1%	5/31/2018	109	72	TTM 5/31/2018	2,904,462
6.15	Homewood Suites St. Louis Riverport Airport West		3,358,281	2,561,956	796,325	134,315	0	662,010	76.3%	5/31/2018	115	88	TTM 5/31/2018	3,358,281
6.16	Residence Inn Rocky Mount		2,390,947	1,511,088	879,859	95,637	0	784,222	72.7%	5/31/2018	111	81	TTM 5/31/2018	2,390,947
6.17	Hampton Inn and Suites Wichita Northeast		3,049,146	2,028,476	1,020,670	121,966	0	898,704	72.1%	5/31/2018	112	81	TTM 5/31/2018	3,049,146
6.18	Residence Inn Salisbury		2,434,461	1,751,456	683,005	97,346	0	585,659	77.0%	5/31/2018	102	78	TTM 5/31/2018	2,434,461
6.19	Courtyard Rocky Mount		2,491,710	1,777,298	714,412	99,685	0	614,727	67.6%	5/31/2018	102	69	TTM 5/31/2018	2,491,710
6.20	Springhill Suites Wichita East at Plazzio		2,522,354	1,792,831	729,523	100,894	0	628,629	69.1%	5/31/2018	96	67	TTM 5/31/2018	2,522,354
6.21	Residence Inn Wichita East at Plazzio		2,672,364	1,829,038	843,326	106,904	0	736,422	73.3%	5/31/2018	105	77	TTM 5/31/2018	2,672,364
6.22	Hampton Inn Oklahoma City Northwest		2,415,590	1,718,674	696,916	96,612	0	600,304	70.3%	5/31/2018	96	68	TTM 5/31/2018	2,415,590
7	Franklin Towne Center	12.2%	3,758,236	131,538	3,626,698	20,755	69,182	3,536,761	100.0%	12/1/2018			TTM 9/30/2018	3,505,155
8	Christiana Mall	13.6%	56,260,022	9,514,932	46,745,090	106,754	533,772	46,104,564	98.3%	5/31/2018			TTM 5/31/2018	54,029,729
9	Bella at Norcross	8.9%	3,919,238	1,432,725	2,486,513	79,500	0	2,407,013	95.6%	9/24/2018			TTM 9/30/2018	3,735,980
10	1600 Terrell Mill Road	8.7%	3,668,419	1,078,701	2,589,718	50,342	276,863	2,262,513	100.0%	11/20/2018			TTM 9/30/2018	3,480,528
11	Memphis Industrial Portfolio	9.5%	3,992,373	1,074,797	2,917,576	93,590	393,399	2,430,587	92.6%	11/19/2018			TTM 9/30/2018	3,979,098
11.01	Wolf Lake		1,996,444	513,742	1,482,701	45,935	192,478	1,244,288	97.9%	11/19/2018			TTM 9/30/2018	2,076,227
11.02	Stage Hills		1,995,929	561,054	1,434,874	47,655	200,920	1,186,299	87.5%	11/19/2018			TTM 9/30/2018	1,902,871
12	Prudential - Digital Realty Portfolio	11.6%	31,435,055	6,299,432	25,135,623	104,293	521,468	24,509,864	100.0%	12/6/2018			TTM 6/30/2018	31,618,047
12.01	14901 FAA Boulevard		6,943,289	1,382,801	5,560,488	26,370	131,850	5,402,268	100.0%	12/6/2018			TTM 6/30/2018	7,133,471
12.02	4650 Old Ironsides Drive		5,060,414	953,393	4,107,021	12,438	62,192	4,032,392	100.0%	12/6/2018			TTM 6/30/2018	5,087,368
12.03	43790 Devin Shafron Drive		4,522,473	894,539	3,627,934	15,214	76,069	3,536,651	100.0%	12/6/2018			TTM 6/30/2018	4,550,004
12.04	636 Pierce Street		4,032,195	865,060	3,167,135	10,834	54,168	3,102,133	100.0%	12/6/2018			TTM 6/30/2018	3,954,626
12.05	21551 Beaumeade Circle		2,929,347	649,316	2,280,031	15,250	76,252	2,188,529	100.0%	12/6/2018			TTM 6/30/2018	2,979,280
12.06	7505 Mason King Court		2,388,210	249,024	2,139,186	10,965	54,825	2,073,396	100.0%	12/6/2018			TTM 6/30/2018	2,335,365
12.07	4700 Old Ironsides Drive		2,800,993	689,249	2,111,744	9,014	45,070	2,057,661	100.0%	12/6/2018			TTM 6/30/2018	2,821,605
12.08	444 Toyama Drive		2,758,134	616,050	2,142,084	4,208	21,042	2,116,835	100.0%	12/6/2018			TTM 6/30/2018	2,756,328
13	California Mixed Use Portfolio	9.2%	3,614,462	1,186,005	2,428,457	60,700	94,453	2,273,303	93.8%	Various			TTM 9/30/2018	3,547,350
13.01	Daytona RV & Boat Storage		1,786,225	438,726	1,347,499	32,262	0	1,315,237	98.3%	10/8/2018			TTM 9/30/2018	1,729,781
13.02	Daytona Business Park		1,041,442	437,272	604,170	19,916	94,453	489,801	85.1%	9/30/2018			TTM 9/30/2018	1,054,877
13.03	Absolute Self Storage		786,794	310,007	476,788	8,522	0	468,265	97.1%	10/8/2018			TTM 9/30/2018	762,693
14	Danbury Commerce Portfolio	8.6%	4,731,872	1,312,233	3,419,639	46,871	100,122	3,272,646	100.0%	Various			Annualized 6 6/30/2018	4,401,930
14.01	Delaware Commerce Park		3,803,601	1,087,039	2,716,562	37,983	79,042	2,599,538	100.0%	5/1/2018			Annualized 6 6/30/2018	3,508,272
14.02	34 Executive Drive		928,271	225,194	703,077	8,888	21,081	673,108	100.0%	7/1/2018			Annualized 6 6/30/2018	893,658
15	35 Claver Place	7.3%	1,806,615	243,195	1,563,420	11,000	0	1,552,420	97.7%	10/31/2018			NAV	NAV
16	Aventura Mall	10.8%	185,479,647	30,620,668	154,858,979	243,502	3,043,770	151,571,708	92.8%	2/14/2018			TTM 3/31/2018	149,776,330
17	H Inc. Multifamily Portfolio	8.2%	2,380,708	777,922	1,602,786	35,000	0	1,567,786	92.9%	11/02/2018			TTM 10/11/2018	2,344,290
17.01	Motor Wheel Lofts		2,033,583	675,580	1,358,003	29,750	0	1,328,253	93.3%	11/02/2018			TTM 10/11/2018	2,002,823
17.02	JI Case Lofts		347,125	102,342	244,784	5,250	0	239,534	90.5%	11/02/2018			TTM 10/11/2018	341,468
18	Waterford Tulsa Apartments	9.1%	2,847,677	1,159,106	1,688,571	86,000	0	1,602,571	96.5%	10/5/2018			TTM 9/30/2018	2,731,657
19	Lakeside Pointe & Fox Club Apartments	9.3%	6,602,346	3,337,829	3,264,517	275,100	0	2,989,417	93.2%	10/3/2018			TTM 8/31/2018	6,404,672
19.01	Lakeside Pointe at Nora		4,046,300	1,854,753	2,191,547	174,636	0	2,016,911	92.9%	10/3/2018			TTM 8/31/2018	3,915,109
19.02	Fox Club Apartments		2,556,046	1,483,076	1,072,970	100,464	0	972,506	93.8%	10/3/2018			TTM 8/31/2018	2,489,563
20	Virginia Beach Hotel Portfolio	11.8%	30,113,592	18,324,515	11,789,077	1,204,544	0	10,584,533	76.0%	5/31/2018	206	150	TTM 5/31/2018	30,066,599
20.01	Hilton Virginia Beach Oceanfront		20,016,328	12,352,214	7,664,114	800,653	0	6,863,461	75.7%	5/31/2018	214	152	TTM 5/31/2018	19,969,335
20.02	Hilton Garden Inn Virginia Beach Oceanfront		10,097,264	5,972,301	4,124,963	403,891	0	3,721,073	76.6%	5/31/2018	192	147	TTM 5/31/2018	10,097,264
21	Home Depot Technology Center	9.0%	5,857,123	1,737,924	4,119,198	69,500	66,325	3,983,373	100.0%	10/14/2018			TTM 8/31/2018	5,618,072
22	Hampton Inn & Suites - Vineland	13.3%	4,712,609	2,648,373	2,064,236	188,504	0	1,875,732	79.2%	6/30/2018	119	94	TTM 6/30/2018	4,712,609
23	The Tannery	9.7%	1,730,628	363,532	1,367,095	13,071	65,355	1,288,669	100.0%	9/8/2018			TTM 6/30/2018	1,118,714
24	Vernon Industrial	10.0%	1,709,010	363,244	1,345,765	7,365	36,825	1,301,575	100.0%	11/1/2018			TTM 6/30/2018	1,013,551
25	Liberty Portfolio	8.5%	19,169,391	4,059,580	15,109,811	161,149	818,643	14,130,018	100.0%	Various			Annualized 7 7/31/2018	17,361,723
25.01	Liberty Center at Rio Salado		16,209,889	3,419,672	12,790,217	136,481	691,036	11,962,700	100.0%	5/31/2018			Annualized 7 7/31/2018	14,474,784
25.02	8501 East Raintree Drive		2,959,502	639,908	2,319,594	24,668	127,607	2,167,319	100.0%	12/1/2018			Annualized 7 7/31/2018	2,886,939
26	Argenta Flats	8.7%	1,792,253	723,886	1,068,367	32,000	0	1,036,367	97.5%	10/24/2018			TTM 9/30/2018	1,589,478
27	Century Town Center	10.6%	1,962,578	576,223	1,386,355	19,911	99,553	1,266,891	94.5%	8/17/2018			TTM 8/31/2018	1,732,853
28	Home2 Suites - Franklin Cool Springs	11.0%	3,675,556	2,224,507	1,451,049	147,022	0	1,304,027	73.8%	9/30/2018	128	95	TTM 9/30/2018	3,675,556
29	Kennedy Road Marketplace	9.7%	1,408,063	430,206	977,857	12,941	0	964,916	93.8%	10/1/2018			TTM 9/30/2018	1,168,725
30	1400 Flat Gap Road	12.8%	1,504,619	45,139	1,459,481	48,598	102,979	1,307,904	100.0%	12/1/2018			NAV	NAV
31	Fair Oaks Mall	16.3%	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
32	Norriton Medical Center	11.6%	1,658,480	594,965	1,063,514	14,842	39,212	1,009,460	100.0%	10/26/2018			TTM 6/30/2018	1,426,268
33	Hampton Inn & Suites McKinney	12.0%	2,615,963	1,563,948	1,052,015	104,639	0	947,376	86.2%	8/31/2018	110	89	TTM 8/31/2018	2,782,988
34	Kaden Tower	10.3%	1,802,838	906,002	896,837	20,433	86,834	789,570	95.6%	11/1/2018			TTM 8/31/2018	1,838,361
35	Buellton Self Storage	10.8%	1,289,670	467,472	822,199	11,980	0	810,219	84.1%	10/1/2018			TTM 9/30/2018	1,289,590
36	Hampton Inn & Suites - Sterling Heights	12.2%	2,662,480	1,644,085	1,018,395	106,499	0	911,896	84.6%	6/30/2018	120	94	TTM 6/30/2018	2,854,228
37	Heartland Village Apartments	9.8%	1,723,285	995,479	727,805	47,443	0	680,363	91.0%	10/12/2018			TTM 8/31/2018	1,639,387
38	CLC Self Storage Portfolio	9.3%	1,061,145	423,764	637,381	14,426	0	622,955	88.0%	Various			Various	1,003,805
38.01	Kangaroo II Self-Storage		601,945	240,588	361,357	7,533	0	353,824	92.2%	8/9/2018			TTM 7/31/2018	529,297
38.02	Apublix Self Storage - Sooner Road		326,743	129,431	197,312	5,358	0	191,954	79.3%	8/8/2018			TTM 6/30/2018	344,545
38.03	Apublix Self Storage - 10th Street		132,457	53,745	78,712	1,535	0	77,177	95.4%	8/8/2018			TTM 6/30/2018	129,963
39	33 Dart Road	10.2%	804,835	96,448	708,387	10,488	24,941	672,958	100.0%	12/1/2018			TTM 8/31/2018	921,288
40	Condor Self Storage of Ojai	11.8%	1,128,684	412,164	716,520	9,028	0	707,492	87.2%	10/1/2018			TTM 9/30/2018	1,129,017
41	225 Carolina	9.7%	922,540	294,133	628,407	4,051	40,507	583,849	100.0%	10/10/2018			Annualized 6 6/30/2018	774,508
42	Fairmont Crossing	10.4%	958,021	308,129	649,893	4,367	33,729	611,797	93.9%	11/13/2018			TTM 10/31/2018	1,026,529
43	Infinite Self Storage	9.4%	949,462	398,701	550,761	9,460	0	541,301	86.7%	9/13/2018			TTM 9/30/2018	918,892
44	Willow Ridge	11.9%	1,581,170	852,568	728,602	52,750	0	675,852	99.1%	9/26/2018			TTM 7/31/2018	1,559,262
45	New London Square	11.9%	895,163	246,981	648,182	8,905	35,807	603,471	84.7%	10/31/2018			TTM 8/31/2018	768,841
46	Walgreens - Georgetown, TX	8.4%	380,611	11,418	369,193	2,964	0	366,229	100.0%	12/6/2018			NAV	NAV
47	Paso Robles Self Storage	18.2%	1,037,841	300,987	736,854	9,572	0	727,282	91.1%	9/30/2018			TTM 9/30/2018	1,007,807
48	Cartwright Pointe Plaza	17.0%	961,002	245,184	715,818	7,373	34,189	674,257	95.3%	11/1/2018			TTM 8/31/2018	901,989
49	Safeway - Port Angeles	9.4%	477,401	125,448	351,953	4,323	19,096	328,534	100.0%	12/1/2018			NAV	NAV
50	2011 & 2015 Abrams Road	9.4%	376,842	79,384	297,458	836	6,272	290,350	100.0%	9/18/2018			TTM 7/31/2018	203,258
51	Heron Lakes Apartments	9.3%	428,005	199,125	228,880	16,914	0	211,967	98.1%	5/30/2018			TTM 4/30/2018	414,345
52	Rochester Square Shopping Center	15.4%	329,626	83,258	246,368	1,904	13,185	231,280	97.0%	11/7/2018			TTM 9/30/2018	381,161

A-1-6

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

Mortgage Loan Number	Property Name	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)(6)	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
1	Miami Industrial Portfolio	1,729,424	6,528,242	0	6,528,242			Actual 2017	8,046,400	1,727,175	6,319,225	0	6,319,225
2	Sheraton Grand Nashville Downtown	26,827,958	22,384,613	1,968,503	20,416,110	236	189	Actual 2017	48,390,462	26,813,329	21,577,133	1,935,618	19,641,515	240	191
3	Walgreens - Ginsberg Portfolio	0	3,351,000	0	3,351,000			Actual 2016	3,351,000	0	3,351,000	0	3,351,000
3.01	Walgreens - Alexandria, VA	0	780,000	0	780,000			Actual 2016	780,000	0	780,000	0	780,000
3.02	Walgreens - Atlanta, GA	0	565,000	0	565,000			Actual 2016	565,000	0	565,000	0	565,000
3.03	Walgreens - Burlington, NC	0	545,000	0	545,000			Actual 2016	545,000	0	545,000	0	545,000
3.04	Walgreens - Franklin, MA	0	515,000	0	515,000			Actual 2016	515,000	0	515,000	0	515,000
3.05	Walgreens - Chester, MD	0	510,000	0	510,000			Actual 2016	510,000	0	510,000	0	510,000
3.06	Walgreens - Laredo, TX	0	436,000	0	436,000			Actual 2016	436,000	0	436,000	0	436,000
4	Riverworks	2,717,734	2,745,420	0	2,745,420			Actual 2017	5,427,630	2,711,178	2,716,452	0	2,716,452
5	1000 Windward Concourse	1,617,544	3,492,031	0	3,492,031			Actual 2017	4,671,009	1,590,477	3,080,532	0	3,080,532
6	Starwood Hotel Portfolio	64,753,185	29,954,374	0	29,954,374	117	85	Actual 2017	93,391,528	63,914,410	29,477,118	0	29,477,118	116	84
6.01	Renaissance St. Louis Airport Hotel	13,943,902	4,396,803	0	4,396,803	125	88	Actual 2017	18,324,277	14,008,269	4,316,008	0	4,316,008	124	89
6.02	Renaissance Des Moines Savery Hotel	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6.03	Residence Inn St. Louis Downtown	4,549,955	2,670,787	0	2,670,787	135	102	Actual 2017	7,438,018	4,521,625	2,916,393	0	2,916,393	137	105
6.04	Doubletree Hotel West Palm Beach Airport	4,534,282	3,330,799	0	3,330,799	129	113	Actual 2017	7,320,304	4,414,847	2,905,457	0	2,905,457	119	105
6.05	Courtyard Gulfport Beachfront	3,381,853	1,626,932	0	1,626,932	118	77	Actual 2017	4,964,644	3,364,283	1,600,361	0	1,600,361	116	77
6.06	Fairfield Inn Atlanta Downtown	4,378,312	1,655,222	0	1,655,222	138	96	Actual 2017	5,682,298	4,194,924	1,487,374	0	1,487,374	134	90
6.07	Hotel Indigo Chicago Vernon Hills	2,543,167	1,451,414	0	1,451,414	117	80	Actual 2017	3,965,649	2,522,569	1,443,080	0	1,443,080	116	79
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	2,568,997	1,599,160	0	1,599,160	122	86	Actual 2017	4,327,833	2,479,540	1,848,293	0	1,848,293	126	90
6.09	Holiday Inn & Suites Green Bay Stadium	2,524,693	1,474,970	0	1,474,970	117	84	Actual 2017	3,982,719	2,509,991	1,472,728	0	1,472,728	120	84
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area	2,584,454	1,381,932	0	1,381,932	105	82	Actual 2017	3,853,245	2,524,729	1,328,516	0	1,328,516	104	79
6.11	Hilton Garden Inn Wichita	2,670,325	1,359,366	0	1,359,366	127	100	Actual 2017	3,868,305	2,629,420	1,238,885	0	1,238,885	127	96
6.12	Courtyard Norman	1,916,415	942,166	0	942,166	99	65	Actual 2017	2,740,942	1,836,858	904,084	0	904,084	100	63
6.13	Springhill Suites Scranton Wilkes Barre	2,033,991	948,346	0	948,346	107	79	Actual 2017	2,933,685	2,016,030	917,655	0	917,655	106	78
6.14	Courtyard Salisbury	2,152,022	752,440	0	752,440	109	72	Actual 2017	2,869,168	2,105,336	763,832	0	763,832	108	71
6.15	Homewood Suites St. Louis Riverport Airport West	2,561,956	796,325	0	796,325	115	88	Actual 2017	3,240,355	2,554,929	685,426	0	685,426	115	84
6.16	Residence Inn Rocky Mount	1,511,088	879,859	0	879,859	111	81	Actual 2017	2,344,882	1,468,042	876,840	0	876,840	111	80
6.17	Hampton Inn and Suites Wichita Northeast	2,028,476	1,020,670	0	1,020,670	112	81	Actual 2017	3,064,633	2,060,936	1,003,697	0	1,003,697	113	81
6.18	Residence Inn Salisbury	1,751,456	683,005	0	683,005	102	78	Actual 2017	2,220,654	1,600,092	620,562	0	620,562	99	71
6.19	Courtyard Rocky Mount	1,777,298	714,412	0	714,412	102	69	Actual 2017	2,580,825	1,778,097	802,728	0	802,728	101	72
6.20	Springhill Suites Wichita East at Plazzio	1,792,831	729,523	0	729,523	96	67	Actual 2017	2,443,748	1,764,615	679,133	0	679,133	95	65
6.21	Residence Inn Wichita East at Plazzio	1,829,038	843,326	0	843,326	105	77	Actual 2017	2,768,127	1,823,182	944,945	0	944,945	106	80
6.22	Hampton Inn Oklahoma City Northwest	1,718,674	696,916	0	696,916	96	68	Actual 2017	2,457,218	1,736,096	721,122	0	721,122	97	69
7	Franklin Towne Center	105,155	3,400,000	0	3,400,000			Actual 2017	3,311,856	99,356	3,212,500	0	3,212,500
8	Christiana Mall	10,479,303	43,550,426	0	43,550,426			Actual 2017	54,058,534	10,544,365	43,514,169	0	43,514,169
9	Bella at Norcross	1,232,083	2,503,897	79,500	2,424,397			TTM 5/31/2017	3,406,655	1,757,451	1,649,204	79,500	1,569,704
10	1600 Terrell Mill Road	1,055,931	2,424,597	0	2,424,597			Actual 2017	2,484,049	907,579	1,576,469	490	1,575,979
11	Memphis Industrial Portfolio	1,167,155	2,811,943	0	2,811,943			Actual 2017	3,867,554	1,130,186	2,737,368	0	2,737,368
11.01	Wolf Lake	565,482	1,510,746	0	1,510,746			Actual 2017	2,020,027	558,440	1,461,587	0	1,461,587
11.02	Stage Hills	601,674	1,301,197	0	1,301,197			Actual 2017	1,847,527	571,745	1,275,782	0	1,275,782
12	Prudential - Digital Realty Portfolio	5,756,343	25,861,704	0	25,861,704			Actual 2017	31,009,062	5,520,559	25,488,503	0	25,488,503
12.01	14901 FAA Boulevard	1,366,005	5,767,466	0	5,767,466			Actual 2017	6,936,540	1,235,967	5,700,573	0	5,700,573
12.02	4650 Old Ironsides Drive	855,023	4,232,345	0	4,232,345			Actual 2017	5,023,568	838,094	4,185,474	0	4,185,474
12.03	43790 Devin Shafron Drive	813,688	3,736,316	0	3,736,316			Actual 2017	4,416,237	756,573	3,659,664	0	3,659,664
12.04	636 Pierce Street	720,623	3,234,003	0	3,234,003			Actual 2017	3,907,712	717,877	3,189,835	0	3,189,835
12.05	21551 Beaumeade Circle	605,132	2,374,148	0	2,374,148			Actual 2017	2,940,978	596,338	2,344,640	0	2,344,640
12.06	7505 Mason King Court	200,310	2,135,055	0	2,135,055			Actual 2017	2,286,124	191,666	2,094,458	0	2,094,458
12.07	4700 Old Ironsides Drive	632,909	2,188,696	0	2,188,696			Actual 2017	2,781,102	631,647	2,149,455	0	2,149,455
12.08	444 Toyama Drive	562,653	2,193,675	0	2,193,675			Actual 2017	2,716,801	552,397	2,164,404	0	2,164,404
13	California Mixed Use Portfolio	1,063,495	2,483,855	3,000	2,480,855			Actual 2017	3,487,786	1,047,015	2,440,771	42,622	2,398,150
13.01	Daytona RV & Boat Storage	419,744	1,310,037	0	1,310,037			Actual 2017	1,662,366	413,827	1,248,539	0	1,248,539
13.02	Daytona Business Park	352,671	702,206	3,000	699,206			Actual 2017	1,127,192	314,970	812,222	42,622	769,601
13.03	Absolute Self Storage	291,080	471,612	0	471,612			Actual 2017	698,228	318,218	380,010	0	380,010
14	Danbury Commerce Portfolio	728,408	3,673,522	0	3,673,522			Actual 2017	4,247,225	642,189	3,605,036	0	3,605,036
14.01	Delaware Commerce Park	548,106	2,960,166	0	2,960,166			Actual 2017	3,407,647	485,240	2,922,407	0	2,922,407
14.02	34 Executive Drive	180,302	713,356	0	713,356			Actual 2017	839,578	156,948	682,630	0	682,630
15	35 Claver Place	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
16	Aventura Mall	31,484,933	118,291,397	0	118,291,397			Actual 2017	145,286,882	30,046,320	115,240,562	0	115,240,562
17	H Inc. Multifamily Portfolio	579,374	1,764,916	0	1,764,916			Actual 2017	2,367,293	595,599	1,771,694	0	1,771,694
17.01	Motor Wheel Lofts	463,633	1,539,190	0	1,539,190			Actual 2017	2,014,670	493,320	1,521,350	0	1,521,350
17.02	JI Case Lofts	115,741	225,727	0	225,727			Actual 2017	352,622	102,279	250,343	0	250,343
18	Waterford Tulsa Apartments	1,244,123	1,487,533	0	1,487,533			Actual 2017	2,829,004	1,255,147	1,573,856	0	1,573,856
19	Lakeside Pointe & Fox Club Apartments	3,478,515	2,926,157	0	2,926,157			Actual 2017	6,362,803	3,313,549	3,049,254	0	3,049,254
19.01	Lakeside Pointe at Nora	1,941,749	1,973,360	0	1,973,360			Actual 2017	3,996,085	1,851,816	2,144,269	0	2,144,269
19.02	Fox Club Apartments	1,536,766	952,797	0	952,797			Actual 2017	2,366,718	1,461,733	904,985	0	904,985
20	Virginia Beach Hotel Portfolio	18,225,519	11,841,080	0	11,841,080	206	157	Actual 2017	30,917,483	18,407,936	12,509,547	0	12,509,547	205	155
20.01	Hilton Virginia Beach Oceanfront	12,352,327	7,617,008	0	7,617,008	214	162	Actual 2017	20,662,681	12,488,938	8,173,743	0	8,173,743	212	159
20.02	Hilton Garden Inn Virginia Beach Oceanfront	5,873,192	4,224,072	0	4,224,072	192	147	Actual 2017	10,254,802	5,918,998	4,335,804	0	4,335,804	192	150
21	Home Depot Technology Center	1,709,507	3,908,565	0	3,908,565			Actual 2017	4,467,959	1,582,192	2,885,767	0	2,885,767
22	Hampton Inn & Suites - Vineland	2,680,427	2,032,182	0	2,032,182	119	94	Actual 2017	4,482,965	2,644,549	1,838,416	0	1,838,416	114	89
23	The Tannery	345,213	773,501	0	773,501			Actual 2017	850,945	314,470	536,475	0	536,475
24	Vernon Industrial	277,110	736,441	0	736,441			Actual 2017	1,001,957	277,810	724,147	0	724,147
25	Liberty Portfolio	2,858,899	14,502,825	0	14,502,825			Actual 2017	10,833,560	2,085,330	8,748,230	0	8,748,230
25.01	Liberty Center at Rio Salado	2,355,223	12,119,561	0	12,119,561			Actual 2017	7,965,235	1,571,541	6,393,694	0	6,393,694
25.02	8501 East Raintree Drive	503,676	2,383,263	0	2,383,263			Actual 2017	2,868,325	513,789	2,354,536	0	2,354,536
26	Argenta Flats	746,047	843,432	32,000	811,432			Actual 2017	1,224,938	641,776	583,163	32,000	551,163
27	Century Town Center	459,049	1,273,804	0	1,273,804			Actual 2017	1,678,081	464,312	1,213,770	0	1,213,770
28	Home2 Suites - Franklin Cool Springs	2,181,920	1,493,636	0	1,493,636	128	95	Actual 2017	3,492,879	2,074,553	1,418,326	0	1,418,326	129	90
29	Kennedy Road Marketplace	358,526	810,199	0	810,199			Actual 2017	1,211,756	365,065	846,691	0	846,691
30	1400 Flat Gap Road	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
31	Fair Oaks Mall	15,012,540	32,296,326	0	32,296,326			Actual 2016	50,381,051	15,478,478	34,902,573	0	34,902,573
32	Norriton Medical Center	631,919	794,349	0	794,349			Actual 2017	1,297,718	585,929	711,789	0	711,789
33	Hampton Inn & Suites McKinney	1,587,636	1,195,352	0	1,195,352	110	95	Actual 2017	2,724,218	1,548,771	1,175,447	0	1,175,447	109	93
34	Kaden Tower	935,588	902,774	0	902,774			Actual 2017	1,601,509	906,533	694,976	0	694,976
35	Buellton Self Storage	475,481	814,109	0	814,109			Actual 2017	1,226,772	457,582	769,190	0	769,190
36	Hampton Inn & Suites - Sterling Heights	1,725,638	1,128,590	0	1,128,590	120	101	Actual 2017	2,781,250	1,635,295	1,145,955	0	1,145,955	120	99
37	Heartland Village Apartments	1,041,841	597,546	0	597,546			Actual 2017	1,667,342	989,485	677,857	0	677,857
38	CLC Self Storage Portfolio	438,018	565,787	0	565,787			Actual 2017	1,001,526	455,646	545,880	0	545,880
38.01	Kangaroo II Self-Storage	282,254	247,043	0	247,043			Actual 2017	517,500	280,779	236,721	0	236,721
38.02	Apublix Self Storage - Sooner Road	102,972	241,573	0	241,573			Actual 2017	351,865	122,325	229,540	0	229,540
38.03	Apublix Self Storage - 10th Street	52,792	77,171	0	77,171			Actual 2017	132,161	52,542	79,619	0	79,619
39	33 Dart Road	0	921,288	0	921,288			Actual 2017	921,288	0	921,288	0	921,288
40	Condor Self Storage of Ojai	425,846	703,171	0	703,171			Actual 2017	1,074,687	390,765	683,922	0	683,922
41	225 Carolina	234,941	539,567	0	539,567			Actual 2017	316,377	172,017	144,360	0	144,360
42	Fairmont Crossing	322,454	704,075	0	704,075			Actual 2017	1,025,248	340,100	685,148	0	685,148
43	Infinite Self Storage	445,465	473,427	0	473,427			Actual 2017	796,614	402,828	393,786	0	393,786
44	Willow Ridge	821,320	737,942	0	737,942
45	New London Square	245,123	523,718	0	523,718			Actual 2017	691,071	212,358	478,713	0	478,713
46	Walgreens - Georgetown, TX	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
47	Paso Robles Self Storage	339,827	667,981	0	667,981			Actual 2017	990,882	330,722	660,160	0	660,160
48	Cartwright Pointe Plaza	220,483	681,506	0	681,506			Actual 2017	756,477	182,749	573,729	0	573,729
49	Safeway - Port Angeles	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
50	2011 & 2015 Abrams Road	60,539	142,719	0	142,719			Actual 2017	235,346	54,529	180,817	0	180,817
51	Heron Lakes Apartments	197,361	216,984	0	216,984			Actual 2017	404,910	199,425	205,485	0	205,485
52	Rochester Square Shopping Center	83,734	297,427	0	297,427			Actual 2017	362,220	94,043	268,177	0	268,177

A-1-7

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

Mortgage Loan Number	Property Name	Third Most Recent Period	Third Most Recent Revenues ($)(6)	Third Most Recent Expenses ($)	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)	Largest Tenant Name(9)(10)(16)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	Miami Industrial Portfolio	Actual 2016	7,695,244	1,734,977	5,960,266	0	5,960,266			N	Ezone 2.0 LLC	21,881	2.9%	6/30/2021
2	Sheraton Grand Nashville Downtown	Actual 2016	45,349,337	25,408,909	19,940,428	1,813,973	18,126,455	241	188	N
3	Walgreens - Ginsberg Portfolio	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	Various	Various	Various
3.01	Walgreens - Alexandria, VA	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,469	100.0%	10/31/2083
3.02	Walgreens - Atlanta, GA	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,110	100.0%	3/31/2095
3.03	Walgreens - Burlington, NC	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,550	100.0%	11/30/2083
3.04	Walgreens - Franklin, MA	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,550	100.0%	1/31/2085
3.05	Walgreens - Chester, MD	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,550	100.0%	4/30/2085
3.06	Walgreens - Laredo, TX	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	14,820	100.0%	4/30/2084
4	Riverworks	Actual 2016	5,462,471	3,119,070	2,343,400	0	2,343,400			N	Mimecast North America, Inc.	44,170	21.9%	10/15/2020
5	1000 Windward Concourse	Actual 2016	3,870,434	1,572,757	2,297,677	0	2,297,677			N	The Travelers Indemnity Company	140,255	55.8%	8/31/2022
6	Starwood Hotel Portfolio	Actual 2016	92,515,295	63,143,112	29,372,183	0	29,372,183	115	82	N
6.01	Renaissance St. Louis Airport Hotel	Actual 2016	17,795,311	13,634,768	4,160,543	0	4,160,543	121	81	N
6.02	Renaissance Des Moines Savery Hotel	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
6.03	Residence Inn St. Louis Downtown	Actual 2016	7,532,220	4,424,445	3,107,775	0	3,107,775	133	105	N
6.04	Doubletree Hotel West Palm Beach Airport	Actual 2016	6,462,287	4,120,824	2,341,463	0	2,341,463	109	92	N
6.05	Courtyard Gulfport Beachfront	Actual 2016	5,201,110	3,558,484	1,642,626	0	1,642,626	112	81	N
6.06	Fairfield Inn Atlanta Downtown	Actual 2016	5,558,141	4,326,533	1,231,608	0	1,231,608	137	88	N
6.07	Hotel Indigo Chicago Vernon Hills	Actual 2016	3,910,722	2,480,037	1,430,685	0	1,430,685	116	77	N
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale	Actual 2016	4,258,536	2,486,367	1,772,169	0	1,772,169	124	87	N
6.09	Holiday Inn & Suites Green Bay Stadium	Actual 2016	4,095,374	2,614,133	1,481,241	0	1,481,241	126	85	N
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area	Actual 2016	3,995,717	2,449,666	1,546,051	0	1,546,051	106	82	N
6.11	Hilton Garden Inn Wichita	Actual 2016	3,896,365	2,675,029	1,221,336	0	1,221,336	128	96	N
6.12	Courtyard Norman	Actual 2016	2,608,716	1,710,744	897,972	0	897,972	104	59	N
6.13	Springhill Suites Scranton Wilkes Barre	Actual 2016	2,718,138	1,876,615	841,523	0	841,523	103	72	N
6.14	Courtyard Salisbury	Actual 2016	3,148,273	2,174,763	973,510	0	973,510	107	78	N
6.15	Homewood Suites St. Louis Riverport Airport West	Actual 2016	3,095,156	2,459,925	635,231	0	635,231	117	80	N
6.16	Residence Inn Rocky Mount	Actual 2016	2,062,299	1,400,544	661,755	0	661,755	95	69	N
6.17	Hampton Inn and Suites Wichita Northeast	Actual 2016	3,150,231	2,121,669	1,028,562	0	1,028,562	108	83	N
6.18	Residence Inn Salisbury	Actual 2016	2,592,288	1,607,398	984,890	0	984,890	99	83	N
6.19	Courtyard Rocky Mount	Actual 2016	2,520,678	1,751,839	768,839	0	768,839	102	69	N
6.20	Springhill Suites Wichita East at Plazzio	Actual 2016	2,443,042	1,734,798	708,244	0	708,244	99	64	N
6.21	Residence Inn Wichita East at Plazzio	Actual 2016	2,886,410	1,766,942	1,119,468	0	1,119,468	113	82	N
6.22	Hampton Inn Oklahoma City Northwest	Actual 2016	2,584,279	1,767,585	816,694	0	816,694	97	72	N
7	Franklin Towne Center	Actual 2016	3,216,495	96,495	3,120,000	0	3,120,000			Y	Stop & Shop	138,364	100.0%	10/31/2030
8	Christiana Mall	Actual 2016	54,140,474	10,182,915	43,957,559	0	43,957,559			N	Target (Ground Lease)	145,312	18.7%	12/31/2036
9	Bella at Norcross	Actual 2016	3,276,883	1,776,009	1,500,874	79,500	1,421,374			N
10	1600 Terrell Mill Road	Actual 2016	3,741,425	848,571	2,892,855	2,514	2,890,341			N	Q Squared Solutions LLC	138,981	55.2%	9/30/2023
11	Memphis Industrial Portfolio	Actual 2016	3,608,667	961,655	2,647,011	0	2,647,011			Y	Various	Various	Various	Various
11.01	Wolf Lake	Actual 2016	1,997,484	457,496	1,539,988	0	1,539,988			Y	Enteroptyx	36,000	15.7%	6/30/2022
11.02	Stage Hills	Actual 2016	1,611,183	504,159	1,107,024	0	1,107,024			Y	Surface Dynamics, LLC	19,440	8.2%	8/31/2021
12	Prudential - Digital Realty Portfolio	Actual 2016	30,153,975	5,218,019	24,935,956	0	24,935,956			N	Various	Various	Various	Various
12.01	14901 FAA Boulevard	Actual 2016	6,532,263	986,583	5,545,680	0	5,545,680			N	Cyxtera	263,700	100.0%	2/2/2022
12.02	4650 Old Ironsides Drive	Actual 2016	4,899,745	814,002	4,085,743	0	4,085,743			N	Cyxtera	124,383	100.0%	4/30/2027
12.03	43790 Devin Shafron Drive	Actual 2016	4,386,733	791,276	3,595,457	0	3,595,457			N	VADATA, Inc.	152,138	100.0%	5/31/2021
12.04	636 Pierce Street	Actual 2016	3,907,838	717,838	3,190,000	0	3,190,000			N	The Bank of New York Mellon	108,336	100.0%	4/30/2023
12.05	21551 Beaumeade Circle	Actual 2016	2,847,924	575,933	2,271,991	0	2,271,991			N	Equinix, LLC	152,504	100.0%	12/31/2023
12.06	7505 Mason King Court	Actual 2016	2,226,277	184,424	2,041,853	0	2,041,853			N	VADATA, Inc.	109,650	100.0%	12/31/2023
12.07	4700 Old Ironsides Drive	Actual 2016	2,706,656	606,707	2,099,949	0	2,099,949			N	Cyxtera	90,139	100.0%	4/30/2027
12.08	444 Toyama Drive	Actual 2016	2,646,539	541,256	2,105,283	0	2,105,283			N	Equinix, LLC	42,083	100.0%	7/31/2022
13	California Mixed Use Portfolio	Actual 2016	3,323,180	1,063,925	2,259,255	36,060	2,223,196			N	Various	Various	Various	Various
13.01	Daytona RV & Boat Storage	Actual 2016	1,602,295	413,797	1,188,497	0	1,188,497			N
13.02	Daytona Business Park	Actual 2016	1,094,023	344,239	749,784	36,060	713,724			N	County of Riverside	55,625	27.9%	6/11/2019
13.03	Absolute Self Storage	Actual 2016	626,863	305,888	320,974	0	320,974			N
14	Danbury Commerce Portfolio	Actual 2016	4,399,675	742,938	3,656,737	0	3,656,737			N	Various	Various	Various	Various
14.01	Delaware Commerce Park	Actual 2016	3,538,471	563,715	2,974,756	0	2,974,756			N	Entegris/ATMI	72,710	19.1%	12/31/2021
14.02	34 Executive Drive	Actual 2016	861,204	179,223	681,981	0	681,981			N	R.K. Manufacturing Company	67,550	76.0%	11/30/2029
15	35 Claver Place	NAV	NAV	NAV	NAV	NAV	NAV			N
16	Aventura Mall	Actual 2016	139,956,585	29,303,182	110,653,403	0	110,653,403			Y	JCPenney	193,759	15.9%	4/30/2023
17	H Inc. Multifamily Portfolio	Actual 2016	2,148,400	553,646	1,594,754	0	1,594,754			N
17.01	Motor Wheel Lofts	Actual 2016	1,846,058	471,236	1,374,822	0	1,374,822			N
17.02	JI Case Lofts	Actual 2016	302,342	82,410	219,932	0	219,932			N
18	Waterford Tulsa Apartments	Actual 2016	2,785,650	1,255,892	1,529,758	0	1,529,758			N
19	Lakeside Pointe & Fox Club Apartments	Actual 2016	6,107,911	3,293,109	2,814,802	0	2,814,802			N
19.01	Lakeside Pointe at Nora	Actual 2016	3,830,538	1,943,685	1,886,853	0	1,886,853			N
19.02	Fox Club Apartments	Actual 2016	2,277,373	1,349,424	927,949	0	927,949			N
20	Virginia Beach Hotel Portfolio	Actual 2016	31,038,981	18,754,354	12,284,627	0	12,284,627	207	147	N
20.01	Hilton Virginia Beach Oceanfront	Actual 2016	20,777,960	12,950,847	7,827,113	0	7,827,113	215	154	N
20.02	Hilton Garden Inn Virginia Beach Oceanfront	Actual 2016	10,261,021	5,803,508	4,457,513	0	4,457,513	192	136	N
21	Home Depot Technology Center	Actual 2016	2,478,395	1,491,128	987,268	0	987,268			N	Home Depot	310,669	89.4%	7/31/2029
22	Hampton Inn & Suites - Vineland	Actual 2016	3,894,012	2,405,086	1,488,926	0	1,488,926	107	77	N
23	The Tannery	NAV	NAV	NAV	NAV	NAV	NAV			N	Red Nucleus Solutions, LLC	22,917	35.1%	2/28/2026
24	Vernon Industrial	Actual 2016	955,308	260,494	694,814	0	694,814			N	Volume Distributors, Inc.	82,978	56.3%	11/1/2038
25	Liberty Portfolio	Actual 2016	8,906,536	1,704,875	7,201,661	0	7,201,661			N	Various	Various	Various	Various
25.01	Liberty Center at Rio Salado	Actual 2016	5,306,641	1,191,393	4,115,248	0	4,115,248			N	Centene Management Company, LLC	352,988	51.7%	1/22/2028
25.02	8501 East Raintree Drive	Actual 2016	3,599,895	513,482	3,086,413	0	3,086,413			N	The Vanguard Group, Inc.	123,340	100.0%	7/31/2026
26	Argenta Flats	NAV	NAV	NAV	NAV	NAV	NAV			N
27	Century Town Center	Actual 2016	1,695,954	483,448	1,212,506	0	1,212,506			N	Marshalls/HomeGoods	52,000	52.2%	8/31/2023
28	Home2 Suites - Franklin Cool Springs	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
29	Kennedy Road Marketplace	Actual 2016	1,443,427	373,236	1,070,190	0	1,070,190			N	Home Goods	20,000	30.9%	8/31/2028
30	1400 Flat Gap Road	NAV	NAV	NAV	NAV	NAV	NAV			N	Oshkosh Manufacturing	485,977	100.0%	9/30/2025
31	Fair Oaks Mall	Actual 2015	49,139,554	14,789,192	34,350,362	0	34,350,362			N	Macy’s	215,000	27.6%	2/1/2026
32	Norriton Medical Center	Actual 2016	1,405,066	609,653	795,413	0	795,413			N	IOA RE	11,249	15.2%	5/31/2021
33	Hampton Inn & Suites McKinney	Actual 2016	2,430,994	1,455,712	975,282	0	975,282	105	83	N
34	Kaden Tower	Actual 2016	1,586,831	832,969	753,862	0	753,862			N	PharmaCord, LLC	19,887	22.9%	6/30/2022
35	Buellton Self Storage	Actual 2016	1,144,990	443,618	701,372	0	701,372			N
36	Hampton Inn & Suites - Sterling Heights	Actual 2016	2,719,417	1,659,019	1,060,398	0	1,060,398	119	93	N
37	Heartland Village Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
38	CLC Self Storage Portfolio	Various	1,057,956	415,096	642,860	0	642,860			N
38.01	Kangaroo II Self-Storage	Actual 2016	581,532	267,421	314,111	0	314,111			N
38.02	Apublix Self Storage - Sooner Road	Annualized 4 12/31/2016	332,766	100,985	231,781	0	231,781			N
38.03	Apublix Self Storage - 10th Street	Annualized 4 12/31/2016	143,658	46,690	96,968	0	96,968			N
39	33 Dart Road	Actual 2016	921,288	0	921,288	0	921,288			N	Cargill Meat Solutions Corporation	104,880	100.0%	5/31/2029
40	Condor Self Storage of Ojai	Actual 2016	1,031,565	368,281	663,284	0	663,284			N
41	225 Carolina	Actual 2016	228,680	156,021	72,659	0	72,659			N	Lifespan Corp	25,985	64.1%	4/30/2026
42	Fairmont Crossing	Actual 2016	906,224	250,002	656,221	0	656,221			N	Neighborhood Emergency Center	7,070	24.3%	5/31/2023
43	Infinite Self Storage	Actual 2016	769,863	438,165	331,698	0	331,698			N
44	Willow Ridge									N
45	New London Square	Actual 2016	768,927	187,795	581,132	0	581,132			N	Marietta Antique Mall	30,000	33.7%	3/31/2024
46	Walgreens - Georgetown, TX	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens Co	14,820	100.0%	1/31/2087
47	Paso Robles Self Storage	Actual 2016	952,357	302,523	649,834	0	649,834			N
48	Cartwright Pointe Plaza	Actual 2016	476,319	173,130	303,189	0	303,189			N	Ross Dress for Less DBA - DD’s Discounts	19,137	26.0%	1/31/2028
49	Safeway - Port Angeles	NAV	NAV	NAV	NAV	NAV	NAV			N	Safeway	43,228	100.0%	10/31/2037
50	2011 & 2015 Abrams Road	Actual 2016	256,956	58,403	198,553	0	198,553			N	Bliss Nail Lounge	2,595	31.0%	9/30/2025
51	Heron Lakes Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
52	Rochester Square Shopping Center	Actual 2016	378,271	91,643	286,629	0	286,629			N	Rochester Road Ventures LLC	4,025	21.1%	5/31/2021

A-1-8

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

Mortgage Loan Number	Property Name	2nd Largest Tenant Name(9)(10)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(8)(9)(10)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(8)(9)(10)	4th Largest Tenant Sq. Ft.
1	Miami Industrial Portfolio	Giovanni & Sons	20,846	2.8%	9/30/2019	Purchase One Corp	19,950	2.7%	2/29/2020	A.R. Express LLC	12,700
2	Sheraton Grand Nashville Downtown
3	Walgreens - Ginsberg Portfolio
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks	New England Research Institutes	33,657	16.7%	7/31/2021	Eyepoint Pharmaceuticals, Inc.	20,240	10.0%	4/30/2025	NormaTec Industries, LP	16,969
5	1000 Windward Concourse	Kinder Morgan, Inc.	44,141	17.6%	12/31/2025	Agilysys, Inc.	33,719	13.4%	5/31/2021	Agile Resources Inc	7,220
6	Starwood Hotel Portfolio
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center
8	Christiana Mall	Cabela’s (Ground Lease)	100,000	12.8%	1/31/2035	Cinemark	50,643	6.5%	11/30/2029	Barnes & Noble Bookseller	36,803
9	Bella at Norcross
10	1600 Terrell Mill Road	First Data Corporation	112,729	44.8%	8/31/2023
11	Memphis Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
11.01	Wolf Lake	Experitec	31,320	13.6%	4/30/2024	Crown Manufacturing	29,160	12.7%	2/28/2020	ADT	13,500
11.02	Stage Hills	Southern Fastening Systems, Inc	12,960	5.4%	10/31/2020	IBA Dosimetry America	12,600	5.3%	6/30/2021	Behind the Scenes	12,500
12	Prudential - Digital Realty Portfolio
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park	Axiom Trading International, Inc.	38,473	19.3%	5/31/2021	SoCal Custom Rigs, LLC	10,170	5.1%	4/30/2019	GHH Ministries	8,000
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
14.01	Delaware Commerce Park	Lorad/Hologic	60,000	15.8%	12/31/2021	Amphenol	45,750	12.0%	8/31/2023	Kimchuk	24,255
14.02	34 Executive Drive	Stever Enterprises, Inc.	11,480	12.9%	2/28/2023	Cierant Corporation	9,852	11.1%	3/31/2023
15	35 Claver Place
16	Aventura Mall	AMC Theatres	78,738	6.5%	8/31/2023	Zara	34,454	2.8%	10/31/2029	XXI Forever	32,504
17	H Inc. Multifamily Portfolio
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments
19	Lakeside Pointe & Fox Club Apartments
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	Underwriters Laboratories, LLC	36,829	10.6%	8/31/2029
22	Hampton Inn & Suites - Vineland
23	The Tannery	ICON Clinical Research, LLC	12,923	19.8%	9/30/2027	GR8 People, Inc.	10,476	16.0%	4/30/2026	Vault Brewing Company	8,345
24	Vernon Industrial	Jam’n Products	64,322	43.7%	4/30/2021
25	Liberty Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
25.01	Liberty Center at Rio Salado	DHL Express (USA), Inc.	117,593	17.2%	2/28/2023	WageWorks, Inc.	76,162	11.2%	12/31/2021	Carvana, LLC	69,774
25.02	8501 East Raintree Drive
26	Argenta Flats
27	Century Town Center	Petco	15,000	15.1%	1/31/2024	Jo-Ann	11,048	11.1%	1/31/2023	Davita Dialysis	5,347
28	Home2 Suites - Franklin Cool Springs
29	Kennedy Road Marketplace	Petco	15,257	23.6%	9/30/2022	Dollar Tree	9,160	14.2%	6/30/2020	Anytime Fitness	6,840
30	1400 Flat Gap Road
31	Fair Oaks Mall	XXI Forever	51,317	6.6%	1/31/2022	H&M	20,265	2.6%	1/31/2029	Express	12,278
32	Norriton Medical Center	Eistein Orthopaedic Associates	7,058	9.5%	3/31/2020	Mission Kids (Child Advocacy Center)	5,988	8.1%	5/31/2025	Laurel House	5,429
33	Hampton Inn & Suites McKinney
34	Kaden Tower	My Kentucky Home, LLC	13,789	15.9%	12/31/2021	RCSH Operations, LLC	9,500	10.9%	2/28/2023	Kaden Management Co., Inc.	8,542
35	Buellton Self Storage
36	Hampton Inn & Suites - Sterling Heights
37	Heartland Village Apartments
38	CLC Self Storage Portfolio
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road
40	Condor Self Storage of Ojai
41	225 Carolina	Semma Therapeutics	14,522	35.9%	12/31/2022
42	Fairmont Crossing	ReMax (Benoit Investments)	5,500	18.9%	1/31/2021	TnT Hair Concept Salon	3,000	10.3%	6/30/2021	Southern Dental	2,400
43	Infinite Self Storage
44	Willow Ridge
45	New London Square	Life Grocery	10,605	11.9%	4/30/2022	Furkids, Inc.	8,800	9.9%	4/30/2023	Harold’s Chicken & Ice	6,000
46	Walgreens - Georgetown, TX
47	Paso Robles Self Storage
48	Cartwright Pointe Plaza	Palacio Real	15,435	20.9%	10/12/2025	Magic Smiles	10,000	13.6%	8/31/2026	Family Dollar	9,600
49	Safeway - Port Angeles
50	2011 & 2015 Abrams Road	Lakewood Pediatrics	2,265	27.1%	1/31/2026	Scalini’s Pizza	2,002	23.9%	3/31/2020	The Heights	1,500
51	Heron Lakes Apartments
52	Rochester Square Shopping Center	Dojo Zen Bei Martial Arts, LLC	2,088	11.0%	10/31/2019	Asian Healthy Living LLC	1,387	7.3%	5/31/2021	Michael Azoury and Vihang Inc	1,327

A-1-9

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

Mortgage Loan Number

Property Name

4th Largest Tenant % of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(8)(9)(10)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % 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)

Loan Purpose

1

Miami Industrial Portfolio

1.7%

9/30/2021

Pool Designs by Laly, LLC

10,250

1.4%

8/31/2020

10/23/2018

10/24/2018

N

Y

Refinance

2

Sheraton Grand Nashville Downtown

9/25/2018

9/25/2018

N

Y

Refinance

3

Walgreens - Ginsberg Portfolio

Various

Various

N

Y

Refinance/Acquisition

3.01

Walgreens - Alexandria, VA

10/22/2018

10/24/2018

N

Y

3.02

Walgreens - Atlanta, GA

10/22/2018

10/24/2018

N

Y

3.03

Walgreens - Burlington, NC

10/22/2018

10/24/2018

N

Y

3.04

Walgreens - Franklin, MA

10/22/2018

10/24/2018

N

Y

3.05

Walgreens - Chester, MD

10/22/2018

10/24/2018

N

Y

3.06

Walgreens - Laredo, TX

12/11/2017

12/8/2017

N

Y

4

Riverworks

8.4%

12/31/2023

SAI Global

14,230

7.1%

6/30/2024

9/26/2018

9/27/2018

N

Y

Acquisition

5

1000 Windward Concourse

2.9%

2/28/2019

Infinitel Group, Inc. (Café)

7,162

2.8%

9/30/2022

8/15/2018

8/15/2018

N

Y

Acquisition

6

Starwood Hotel Portfolio

7/10/2018

Various

N

Y

Refinance

6.01

Renaissance St. Louis Airport Hotel

7/10/2018

7/9/2018

N

Y

6.02

Renaissance Des Moines Savery Hotel

7/10/2018

7/10/2018

N

Y

6.03

Residence Inn St. Louis Downtown

7/10/2018

7/9/2018

N

Y

6.04

Doubletree Hotel West Palm Beach Airport

7/10/2018

7/9/2018

N

Y

6.05

Courtyard Gulfport Beachfront

7/10/2018

7/9/2018

N

Y

6.06

Fairfield Inn Atlanta Downtown

7/10/2018

7/9/2018

N

Y

6.07

Hotel Indigo Chicago Vernon Hills

7/10/2018

7/9/2018

N

Y

6.08

Springhill Suites Chicago Southwest at Burr Ridge Hinsdale

7/10/2018

7/10/2018

N

Y

6.09

Holiday Inn & Suites Green Bay Stadium

7/10/2018

7/10/2018

N

Y

6.10

Springhill Suites Chicago Elmhurst Oakbrook Area

7/10/2018

7/10/2018

N

Y

6.11

Hilton Garden Inn Wichita

7/10/2018

7/9/2018

N

Y

6.12

Courtyard Norman

7/10/2018

7/10/2018

N

Y

6.13

Springhill Suites Scranton Wilkes Barre

7/10/2018

7/10/2018

N

Y

6.14

Courtyard Salisbury

7/10/2018

7/9/2018

N

Y

6.15

Homewood Suites St. Louis Riverport Airport West

7/10/2018

7/10/2018

N

Y

6.16

Residence Inn Rocky Mount

7/10/2018

7/9/2018

N

Y

6.17

Hampton Inn and Suites Wichita Northeast

7/10/2018

7/9/2018

N

Y

6.18

Residence Inn Salisbury

7/10/2018

7/9/2018

N

Y

6.19

Courtyard Rocky Mount

7/10/2018

7/9/2018

N

Y

6.20

Springhill Suites Wichita East at Plazzio

7/10/2018

7/10/2018

N

Y

6.21

Residence Inn Wichita East at Plazzio

7/10/2018

7/10/2018

N

Y

6.22

Hampton Inn Oklahoma City Northwest

7/10/2018

7/9/2018

N

Y

7

Franklin Towne Center

10/16/2018

10/1/2018

N

Y

Refinance

8

Christiana Mall

4.7%

1/31/2020

XXI Forever

27,300

3.5%

1/31/2020

6/11/2018

6/11/2018

N

Y

Refinance

9

Bella at Norcross

10/24/2018

10/26/2018

N

Y

Refinance

10

1600 Terrell Mill Road

11/06/2018

10/24/2018

N

Y

Refinance

11

Memphis Industrial Portfolio

Various

Various

Various

Various

Various

Various

Various

10/19/2018

10/19/2018

15.0%

N

Y

Refinance

11.01

Wolf Lake

5.9%

6/30/2025

OfficeScapes

12,150

5.3%

10/31/2021

10/18/2018

10/19/2018

10/19/2018

15.0%

N

Y

11.02

Stage Hills

5.2%

2/28/2022

Kenad SG Medical, Inc.

9,810

4.1%

8/31/2026

10/19/2018

10/19/2018

10/19/2018

15.0%

N

Y

12

Prudential - Digital Realty Portfolio

Various

Various

Various

Various

N

Y

Refinance

12.01

14901 FAA Boulevard

7/18/2018

7/18/2018

N

Y

12.02

4650 Old Ironsides Drive

7/24/2018

7/20/2018

7/12/2018

12.0%

N

Y

12.03

43790 Devin Shafron Drive

7/19/2018

7/17/2018

N

Y

12.04

636 Pierce Street

7/25/2018

7/20/2018

N

Y

12.05

21551 Beaumeade Circle

7/17/2018

7/17/2018

N

Y

12.06

7505 Mason King Court

7/20/2018

7/17/2018

N

Y

12.07

4700 Old Ironsides Drive

7/25/2018

7/23/2018

7/12/2018

12.0%

N

Y

12.08

444 Toyama Drive

7/24/2018

7/24/2018

7/12/2018

12.0%

N

Y

13

California Mixed Use Portfolio

Various

Various

Various

Various

Various

Various

10/19/2018

Various

Various

Various

N

Y

Recapitalization

13.01

Daytona RV & Boat Storage

10/19/2018

10/19/2018

10/19/2018

15.0%

N

Y

13.02

Daytona Business Park

4.0%

10/14/2022

Swedish Speed, Inc

6,000

3.0%

4/30/2019

10/19/2018

10/22/2018

10/18/2018

15.0%

N

Y

13.03

Absolute Self Storage

10/19/2018

10/19/2018

10/18/2018

14.0%

N

Y

14

Danbury Commerce Portfolio

Various

Various

Various

Various

Various

Various

8/8/2018

8/8/2018

N

Y

Refinance

14.01

Delaware Commerce Park

6.4%

1/31/2019

GAR/Electr

23,400

6.2%

3/31/2024

8/8/2018

8/8/2018

N

Y

14.02

34 Executive Drive

8/8/2018

8/8/2018

N

Y

15

35 Claver Place

9/10/2018

09/10/2018

N

Y

Refinance

16

Aventura Mall

2.7%

1/31/2019

H&M

28,830

2.4%

1/31/2027

4/27/2018

4/27/2018

N

Y

Refinance

17

H Inc. Multifamily Portfolio

10/06/2017

10/06/2017

N

Y

Refinance

17.01

Motor Wheel Lofts

10/06/2017

10/06/2017

N

Y

17.02

JI Case Lofts

10/06/2017

10/06/2017

N

Y

18

Waterford Tulsa Apartments

9/10/2018

9/11/2018

N

Y

Acquisition

19

Lakeside Pointe & Fox Club Apartments

Various

Various

N

Y

Refinance

19.01

Lakeside Pointe at Nora

7/11/2018

7/9/2018

N

Y

19.02

Fox Club Apartments

7/11/2018

7/10/2018

N

Y

20

Virginia Beach Hotel Portfolio

6/21/2018

6/21/2018

N

Y

Acquisition

20.01

Hilton Virginia Beach Oceanfront

6/21/2018

6/21/2018

N

Y

20.02

Hilton Garden Inn Virginia Beach Oceanfront

6/21/2018

6/21/2018

N

Y

21

Home Depot Technology Center

5/17/2018

9/27/2018

N

Y

Acquisition

22

Hampton Inn & Suites - Vineland

8/15/2018

8/16/2018

N

Y

Refinance

23

The Tannery

12.8%

6/30/2026

Decision Resources, Inc.

7,280

11.1%

11/30/2025

8/3/2018

8/3/2018

N

Y

Refinance

24

Vernon Industrial

10/15/2018

10/16/2018

10/15/2018

14.0%

N

Y

Refinance

25

Liberty Portfolio

Various

Various

Various

Various

Various

Various

7/12/2018

7/23/2018

N

Y

Acquisition

25.01

Liberty Center at Rio Salado

10.2%

2/29/2024

DriveTime Automotive Group, Inc.

65,889

9.7%

2/29/2024

7/12/2018

7/23/2018

N

Y

25.02

8501 East Raintree Drive

7/12/2018

7/23/2018

N

Y

26

Argenta Flats

10/16/2018

10/16/2018

N

Y

Refinance

27

Century Town Center

5.4%

11/5/2028

Fujiyama Japanese Steakhouse

5,340

5.4%

8/31/2028

10/4/2018

10/4/2018

N

Y

Acquisition

28

Home2 Suites - Franklin Cool Springs

10/12/2018

10/10/2018

N

Y

Refinance

29

Kennedy Road Marketplace

10.6%

12/31/2028

TCC Wireless LLC

2,500

3.9%

12/31/2028

10/12/2018

10/16/2018

N

Y

Refinance

30

1400 Flat Gap Road

10/19/2018

10/22/2018

N

Y

Refinance

31

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

Refinance

32

Norriton Medical Center

7.3%

2/28/2025

Life Path, Inc.

4,734

6.4%

4/30/2020

9/26/2018

9/26/2018

N

Y

Acquisition

33

Hampton Inn & Suites McKinney

5/08/2018

5/9/2018

N

Y

Acquisition

34

Kaden Tower

9.8%

9/30/2023

Kiely, Hines and Associates Insurance Agency, Inc.

6,629

7.6%

7/31/2025

10/25/2018

10/25/2018

N

Y

Acquisition

35

Buellton Self Storage

9/25/2018

9/25/2018

9/25/2018

10.0%

N

Y

Refinance

36

Hampton Inn & Suites - Sterling Heights

12/26/2017

12/28/2017

N

Y

Refinance

37

Heartland Village Apartments

10/5/2018

10/9/2018

N

Y

Acquisition

38

CLC Self Storage Portfolio

Various

Various

N

Y

Acquisition

38.01

Kangaroo II Self-Storage

9/5/2018

9/5/2018

N

Y

38.02

Apublix Self Storage - Sooner Road

10/4/2018

10/4/2018

N

Y

38.03

Apublix Self Storage - 10th Street

10/5/2018

10/4/2018

N

Y

39

33 Dart Road

9/27/2018

9/27/2018

N

Y

Refinance

40

Condor Self Storage of Ojai

9/25/2018

9/25/2018

9/25/2018

10.0%

N

Y

Refinance

41

225 Carolina

10/10/2018

10/15/2018

N

Y

Acquisition

42

Fairmont Crossing

8.2%

11/30/2021

Republic House (Tri City)

2,043

7.0%

5/31/2023

10/2/2018

10/3/2018

N

Y

Refinance

43

Infinite Self Storage

9/26/2018

9/26/2018

N

Y

Refinance

44

Willow Ridge

9/12/2018

9/12/2018

N

Y

Refinance

45

New London Square

6.7%

11/30/2022

Williamson Brothers BA

5,303

6.0%

11/30/2024

9/5/2018

9/5/2018

N

Y

Acquisition

46

Walgreens - Georgetown, TX

9/19/2018

9/18/2018

N

Y

Acquisition

47

Paso Robles Self Storage

9/25/2018

9/25/2018

7.0%

N

Y

Refinance

48

Cartwright Pointe Plaza

13.0%

3/31/2026

Chevarias Appliances

2,962

4.0%

6/30/2023

10/2/2018

N

Y

Recapitalization

49

Safeway - Port Angeles

9/12/2018

9/12/2018

7.0%

N

Y

Acquisition

50

2011 & 2015 Abrams Road

17.9%

7/31/2020

10/10/2018

N

Y

Refinance

51

Heron Lakes Apartments

4/30/2018

04/26/2018

N

Y

Refinance

52

Rochester Square Shopping Center

7.0%

7/31/2019

Sahar Shehata

1,327

7.0%

6/30/2020

8/16/2018

8/17/2018

9/20/2018

N

Y

Recapitalization

A-1-10

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

Mortgage Loan Number	Property Name	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 ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)(11)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty
1	Miami Industrial Portfolio	0	115,875	57,937	Cash		0	Springing			0	12,427	0	Cash
2	Sheraton Grand Nashville Downtown	0	1,166,485	129,609	Cash		0	Springing			1,000,000	164,042	0	Cash
3	Walgreens - Ginsberg Portfolio	0	0	Springing			0	Springing			0	Springing	0
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks	0	137,443	68,721	Cash		22,647	Springing	Cash		0	2,518	0	Cash
5	1000 Windward Concourse	0	30,578	30,578	Cash		12,732	2,546	Cash		0	4,400	0	Cash
6	Starwood Hotel Portfolio	0	0	Springing			0	Springing			0	330,760	0	Cash
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center	0	0	Springing			0	Springing			0	2,883	0	Cash
8	Christiana Mall	0	0	Springing			0	Springing			0	Springing	0
9	Bella at Norcross	0	83,569	27,856	Cash		58,772	7,347	Cash		0	6,625	0	Cash
10	1600 Terrell Mill Road	3,438	93,480	31,160	Cash		23,371	2,921	Cash		0	4,195	0	Cash
11	Memphis Industrial Portfolio	63,000	0	41,998	Cash		87,077	7,916	Cash		0	7,799	0	Cash
11.01	Wolf Lake
11.02	Stage Hills
12	Prudential - Digital Realty Portfolio	0	0	Springing			0	Springing			0	Springing	417,173
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio	18,313	114,994	28,749	Cash		53,164	3,544	Cash		0	5,058	0	Cash
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio	478,650	120,237	40,079; Springing	Cash		0	4,038; Springing	Cash		0	3,906	0	Cash
14.01	Delaware Commerce Park
14.02	34 Executive Drive
15	35 Claver Place	3,125	36,568	6,095	Cash		4,936	2,468	Cash		0	917	0	Cash
16	Aventura Mall	0	0	Springing			0	Springing			0	Springing	487,003
17	H Inc. Multifamily Portfolio	37,188	86,421	12,346	Cash		4,833	1,611	Cash		0	2,917	0	Cash
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments	21,875	0	12,163	Cash		28,715	9,572	Cash		0	7,167	0	Cash
19	Lakeside Pointe & Fox Club Apartments	489,440	0	Springing			141,290	19,167	Cash		500,000	22,946	0	Cash
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio	0	326,006	81,502	Cash		0	28,642	Cash		0	104,329	3,755,852	Cash
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	0	27,577	27,577	Cash		0	Springing			0	Springing	0
22	Hampton Inn & Suites - Vineland	0	18,649	18,649	Cash		4,839	Springing	Cash		0	15,709	0	Cash
23	The Tannery	0	15,820	5,273	Cash		0	Springing			762,085	1,089	0	Cash
24	Vernon Industrial	0	48,105	16,035	Cash		0	Springing			168,000	1,228	197,460	Cash
25	Liberty Portfolio	3,125	89,189	44,594	Cash		18,366	9,183	Cash		0	13,429	0	Cash
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats	0	66,796	22,265	Cash		25,464	3,638	Cash		3,333	3,333	0	Cash
27	Century Town Center	5,125	195,756	17,796	Cash		0	Springing			0	1,659	0	Cash
28	Home2 Suites - Franklin Cool Springs	0	43,735	14,580	Cash		0	Springing			0	12,252	0	Cash
29	Kennedy Road Marketplace	0	134,549	19,221	Cash		12,723	1,060	Cash		0	1,078	0	Cash
30	1400 Flat Gap Road	0	0	18,078	Cash		38,687	4,886	Cash		0	4,050	0	Cash
31	Fair Oaks Mall	0	0	Springing			0	Springing			0	Springing	0
32	Norriton Medical Center	0	79,316	19,829	Cash		6,056	1,514	Cash		0	Springing	0
33	Hampton Inn & Suites McKinney	19,688	0	13,185	Cash		6,627	3,313	Cash		0	8,709	0	Cash
34	Kaden Tower	0	17,562	8,781	Cash		18,138	1,512	Cash		0	1,703	0	Cash
35	Buellton Self Storage	0	14,780	7,390	Cash		0	Springing			0	999	23,976	Cash
36	Hampton Inn & Suites - Sterling Heights	0	49,454	12,363	Cash		9,532	1,906	Cash		0	8,875	0	Cash
37	Heartland Village Apartments	16,038	83,558	20,890	Cash		8,605	4,302	Cash		0	3,954	0	Cash
38	CLC Self Storage Portfolio	0	12,469	12,469	Cash		0	Springing			0	1,748	0	Cash
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road	0	0	Springing			0	Springing			0	Springing	0
40	Condor Self Storage of Ojai	0	15,048	7,524	Cash		0	Springing			0	753	18,072	Cash
41	225 Carolina	0	0	7,502	Cash		0	Springing			0	338	0	Cash
42	Fairmont Crossing	8,375	172,030	14,766	Cash		6,098	3,049	Cash		0	364	0	Cash
43	Infinite Self Storage	0	53,568	13,392	Cash		0	Springing			0	803	0	Cash
44	Willow Ridge	0	11,992	1,999	Cash		50,042	3,574	Cash		0	4,396	211,000	Cash
45	New London Square	0	15,616	7,808	Cash		1,619	1,619	Cash		0	1,858	0	Cash
46	Walgreens - Georgetown, TX	0	0	Springing			0	Springing			0	0	0
47	Paso Robles Self Storage	0	15,171	5,057	Cash		0	Springing			0	1,197	28,728	Cash
48	Cartwright Pointe Plaza	0	0	Springing			0	Springing			0	Springing	0
49	Safeway - Port Angeles	0	0	Springing			0	Springing			0	Springing	0
50	2011 & 2015 Abrams Road	0	5,461	5,461	Cash		0	Springing			0	139	10,000	Cash
51	Heron Lakes Apartments	30,286	20,446	2,921	Cash		7,198	1,800	Cash		0	1,409	0	Cash
52	Rochester Square Shopping Center	0	15,511	3,878	Cash		0	Springing			0	238	0	Cash

A-1-11

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

Mortgage Loan Number	Property Name	Upfront TI/LC Reserve ($)(5)(8)(12)	Monthly TI/LC Reserve ($)(8)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description(11)	Other Escrow I (Initial) ($)(5)(8)(11)
1	Miami Industrial Portfolio	300,000	31,067	300,000	Cash		0	0			Outstanding TI/LC Reserve	97,587
2	Sheraton Grand Nashville Downtown	0	0	0			0	0				0
3	Walgreens - Ginsberg Portfolio	0	Springing	0			0	0				0
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks	2,000,000	Springing	0	LOC	Bank of America	0	0			Free Rent Reserve	584,518
5	1000 Windward Concourse	0	20,952	251,425	Cash		0	0			Travelers Rollover	0
6	Starwood Hotel Portfolio	0	0	0			0	0			PIP Reserve	5,408,895
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center	0	0	0			0	0				0
8	Christiana Mall	0	Springing	0			0	0			Outstanding TI/LC Reserve	1,804,093
9	Bella at Norcross	0	0	0			0	0				0
10	1600 Terrell Mill Road	1,529,160	25,417	0	Cash		0	0			Anchor Tenant Rollover Reserve	0
11	Memphis Industrial Portfolio	250,000	32,653	1,500,000	Cash		0	0				0
11.01	Wolf Lake
11.02	Stage Hills
12	Prudential - Digital Realty Portfolio	0	Springing	0			0	0				0
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio	350,000	10,788	0	Cash		0	0				0
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio	250,000	7,812	0	Cash		0	0			Excess Flood Insurance Reserve	50,000
14.01	Delaware Commerce Park
14.02	34 Executive Drive
15	35 Claver Place	0	0	0			0	0			Real Estate Tax Abatement Escrow	315,000
16	Aventura Mall	0	Springing	6,087,540			0	0			Outstanding Rollover Reserve	19,392,145
17	H Inc. Multifamily Portfolio	0	0	0			0	0			Insolvency Opinion Reserve	10,000
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments	0	0	0			0	0				0
19	Lakeside Pointe & Fox Club Apartments	0	0	0			0	0				0
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio	0	0	0			0	0			HGI PIP Reserve	741,954
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	0	0	0			0	0			Outstanding TI/LC Reserve	1,054,027
22	Hampton Inn & Suites - Vineland	0	0	0			0	0			PIP Reserve	0
23	The Tannery	1,073,293	5,446	0	Cash		0	0			Forward Rent Reserve	195,987
24	Vernon Industrial	0	6,138	147,300	Cash		0	0				0
25	Liberty Portfolio	1,161,769	Springing	0	Cash		0	0			Free Rent Reserve	109,603
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats	0	0	0			0	0				0
27	Century Town Center	0	8,296	0	Cash		0	0			Outstanding TI/LC Reserve	330,660
28	Home2 Suites - Franklin Cool Springs	0	0	0			0	0				0
29	Kennedy Road Marketplace	325,000	2,696	0	Cash		0	0				0
30	1400 Flat Gap Road	0	6,075	250,000	Cash		0	0			Outstanding TI/LC Reserve	200,000
31	Fair Oaks Mall	3,954,170	Springing	0	Cash		0	0			Gap Rent Reserve	1,183,388
32	Norriton Medical Center	350,000	6,184	0	Cash		0	0				0
33	Hampton Inn & Suites McKinney	0	0	0			0	0			PIP Reserve	15,000
34	Kaden Tower	150,000	7,236	500,000	Cash		0	0				0
35	Buellton Self Storage	0	0	0			0	0				0
36	Hampton Inn & Suites - Sterling Heights	0	0	0			0	0			PIP Reserve	161,450
37	Heartland Village Apartments	0	0	0			0	0				0
38	CLC Self Storage Portfolio	0	0	0			0	0				0
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road	0	0	0			0	0				0
40	Condor Self Storage of Ojai	0	0	0			0	0				0
41	225 Carolina	0	3,376	0	Cash		0	0				0
42	Fairmont Crossing	0	2,426	145,570	Cash		0	0				0
43	Infinite Self Storage	0	0	0			0	0				0
44	Willow Ridge	0	0	0			0	0				0
45	New London Square	160,000	3,334	160,000	Cash		0	0			Springing Marietta Antique Mall Reserve	0
46	Walgreens - Georgetown, TX	0	0	0			0	0				0
47	Paso Robles Self Storage	0	0	0			0	0				0
48	Cartwright Pointe Plaza	0	Springing	0			0	0			Springing Ross Dress for Less - dd’s Discount Reserve	0
49	Safeway - Port Angeles	0	Springing	0			0	0				0
50	2011 & 2015 Abrams Road	0	Springing	0			0	0			Outstanding TI Reserve	51,764
51	Heron Lakes Apartments	0	0	0			0	0				0
52	Rochester Square Shopping Center	0	1,042	40,000	Cash		0	0				0

A-1-12

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

Mortgage Loan Number	Property Name	Other Escrow I (Monthly) ($)(8)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description(11)	Other Escrow II (Initial) ($)(8)(11)	Other Escrow II (Monthly) ($)(8)	Other Escrow II Cap ($)
1	Miami Industrial Portfolio	0	0	Cash			0	0	0
2	Sheraton Grand Nashville Downtown	0	0				0	0	0
3	Walgreens - Ginsberg Portfolio	0	0				0	0	0
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks	0	0	Cash		Outstanding TI Reserve	308,530	0	0
5	1000 Windward Concourse	16,563	0	Cash			0	0	0
6	Starwood Hotel Portfolio	0	0	Cash			0	0	0
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center	0	0				0	0	0
8	Christiana Mall	0	0	Cash			0	0	0
9	Bella at Norcross	0	0				0	0	0
10	1600 Terrell Mill Road	Springing	4,000,000 with respect to Quintiles; 3,300,000 with respect to First Data	NAP		First Data Rent Abatement Reserve	178,557	0	0
11	Memphis Industrial Portfolio	0	0				0	0	0
11.01	Wolf Lake
11.02	Stage Hills
12	Prudential - Digital Realty Portfolio	0	0				0	0	0
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio	0	0				0	0	0
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio	0	0	Cash			0	0	0
14.01	Delaware Commerce Park
14.02	34 Executive Drive
15	35 Claver Place	0	0	Cash			0	0	0
16	Aventura Mall	0	0	Cash		Free Rent/Gap Reserve	6,776,765	0	0
17	H Inc. Multifamily Portfolio	0	0	Cash			0	0	0
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments	0	0				0	0	0
19	Lakeside Pointe & Fox Club Apartments	0	0				0	0	0
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio	0	0	Cash		Parking and Retail Lease Reserve	0	Springing	0
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center	0	0	Cash		Outstanding Free Rent Reserve	361,170	0	0
22	Hampton Inn & Suites - Vineland	Springing	0				0	0	0
23	The Tannery	0	0	Cash		Free Rent Reserve	135,313	0	0
24	Vernon Industrial	0	0				0	0	0
25	Liberty Portfolio	0	0	Cash		Ground Rent Reserve	77,257	77,257	0
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats	0	0				0	0	0
27	Century Town Center	0	0	Cash			0	0	0
28	Home2 Suites - Franklin Cool Springs	0	0				0	0	0
29	Kennedy Road Marketplace	0	0				0	0	0
30	1400 Flat Gap Road	0	0	Cash			0	0	0
31	Fair Oaks Mall	0	0	Cash		Owned Anchor Reserve (Springing); Owned Anchor Termination Reserve (Springing)	0	Springing	0
32	Norriton Medical Center	0	0				0	0	0
33	Hampton Inn & Suites McKinney	Springing	0	Cash			0	0	0
34	Kaden Tower	0	0				0	0	0
35	Buellton Self Storage	0	0				0	0	0
36	Hampton Inn & Suites - Sterling Heights	0	0	Cash			0	0	0
37	Heartland Village Apartments	0	0				0	0	0
38	CLC Self Storage Portfolio	0	0				0	0	0
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road	0	0				0	0	0
40	Condor Self Storage of Ojai	0	0				0	0	0
41	225 Carolina	0	0				0	0	0
42	Fairmont Crossing	0	0				0	0	0
43	Infinite Self Storage	0	0				0	0	0
44	Willow Ridge	0	0				0	0	0
45	New London Square	Springing	0			Unit 1437 Reserve	130,000	0	0
46	Walgreens - Georgetown, TX	0	0				0	0	0
47	Paso Robles Self Storage	0	0				0	0	0
48	Cartwright Pointe Plaza	Springing	190,000				0	0	0
49	Safeway - Port Angeles	0	0				0	0	0
50	2011 & 2015 Abrams Road	0	0	Cash			0	0	0
51	Heron Lakes Apartments	0	0				0	0	0
52	Rochester Square Shopping Center	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 II Escrow - Cash or LoC

Other  Escrow II - LoC Counterparty

Holdback(13)

Ownership Interest(5)

Ground Lease Initial Expiration Date(14)

Annual Ground Rent Payment(14)

Annual Ground Rent Increases

Lockbox(15)

Whole Loan Cut-off Date Balance ($)(7)

Whole Loan Debt Service ($)

Subordinate Secured Debt Original Balance ($)

1

Miami Industrial Portfolio

Fee

Springing

2

Sheraton Grand Nashville Downtown

Fee

Hard/Springing Cash Management

3

Walgreens - Ginsberg Portfolio

Fee

Springing

3.01

Walgreens - Alexandria, VA

Fee

3.02

Walgreens - Atlanta, GA

Fee

3.03

Walgreens - Burlington, NC

Fee

3.04

Walgreens - Franklin, MA

Fee

3.05

Walgreens - Chester, MD

Fee

3.06

Walgreens - Laredo, TX

Fee

4

Riverworks

Cash

5,629,000

Fee

Hard/Springing Cash Management

5

1000 Windward Concourse

Fee

Springing

6

Starwood Hotel Portfolio

Fee

Soft/Springing Cash Management

6.01

Renaissance St. Louis Airport Hotel

Fee

6.02

Renaissance Des Moines Savery Hotel

Fee

6.03

Residence Inn St. Louis Downtown

Fee

6.04

Doubletree Hotel West Palm Beach Airport

Fee

6.05

Courtyard Gulfport Beachfront

Fee

6.06

Fairfield Inn Atlanta Downtown

Fee

6.07

Hotel Indigo Chicago Vernon Hills

Fee

6.08

Springhill Suites Chicago Southwest at Burr Ridge Hinsdale

Fee

6.09

Holiday Inn & Suites Green Bay Stadium

Fee

6.10

Springhill Suites Chicago Elmhurst Oakbrook Area

Fee

6.11

Hilton Garden Inn Wichita

Fee

6.12

Courtyard Norman

Fee

6.13

Springhill Suites Scranton Wilkes Barre

Fee

6.14

Courtyard Salisbury

Fee

6.15

Homewood Suites St. Louis Riverport Airport West

Fee

6.16

Residence Inn Rocky Mount

Fee

6.17

Hampton Inn and Suites Wichita Northeast

Fee

6.18

Residence Inn Salisbury

Fee

6.19

Courtyard Rocky Mount

Fee

6.20

Springhill Suites Wichita East at Plazzio

Fee

6.21

Residence Inn Wichita East at Plazzio

Fee

6.22

Hampton Inn Oklahoma City Northwest

Fee

7

Franklin Towne Center

Fee

Hard/Springing Cash Management

8

Christiana Mall

Fee and Leasehold

12/31/2028

$0

Hard/Springing Cash Management

550,000,000

1,987,750

212,000,000

9

Bella at Norcross

Fee

None

10

1600 Terrell Mill Road

Cash

Fee

Hard/Springing Cash Management

11

Memphis Industrial Portfolio

Fee

Hard/Springing Cash Management

11.01

Wolf Lake

Fee

11.02

Stage Hills

Fee

12

Prudential - Digital Realty Portfolio

Fee

Soft/Springing Cash Management

12.01

14901 FAA Boulevard

Fee

12.02

4650 Old Ironsides Drive

Fee

12.03

43790 Devin Shafron Drive

Fee

12.04

636 Pierce Street

Fee

12.05

21551 Beaumeade Circle

Fee

12.06

7505 Mason King Court

Fee

12.07

4700 Old Ironsides Drive

Fee

12.08

444 Toyama Drive

Fee

13

California Mixed Use Portfolio

Fee

Soft/Springing Cash Management

13.01

Daytona RV & Boat Storage

Fee

13.02

Daytona Business Park

Fee

13.03

Absolute Self Storage

Fee

14

Danbury Commerce Portfolio

Fee

Soft/Upfront Cash Management

14.01

Delaware Commerce Park

Fee

14.02

34 Executive Drive

Fee

15

35 Claver Place

Fee

Springing

16

Aventura Mall

Cash

Fee

Hard/Springing Cash Management

1,750,000,000

6,093,631

343,300,000

17

H Inc. Multifamily Portfolio

Fee

Springing

17.01

Motor Wheel Lofts

Fee

17.02

JI Case Lofts

Fee

18

Waterford Tulsa Apartments

750,000

Fee

Soft/Springing Cash Management

19

Lakeside Pointe & Fox Club Apartments

Fee

Soft/Springing Cash Management

19.01

Lakeside Pointe at Nora

Fee

19.02

Fox Club Apartments

Fee

20

Virginia Beach Hotel Portfolio

Fee and Leasehold

Springing

20.01

Hilton Virginia Beach Oceanfront

Fee and Leasehold

20.02

Hilton Garden Inn Virginia Beach Oceanfront

Fee and Leasehold

21

Home Depot Technology Center

Cash

Fee

Hard/Springing Cash Management

22

Hampton Inn & Suites - Vineland

Fee

Springing

23

The Tannery

Cash

Fee

Hard/Springing Cash Management

24

Vernon Industrial

Fee

Springing

25

Liberty Portfolio

Cash

Fee and Leasehold

Various

Various

Various

Hard/Springing Cash Management

25.01

Liberty Center at Rio Salado

Fee and Leasehold

Various

$916,929

25.02

8501 East Raintree Drive

Fee

26

Argenta Flats

Fee

Soft/Upfront Cash Management

27

Century Town Center

Fee

Hard/Springing Cash Management

28

Home2 Suites - Franklin Cool Springs

Fee

Springing

29

Kennedy Road Marketplace

1,600,000

Fee

Springing

30

1400 Flat Gap Road

Fee

Hard/Springing Cash Management

31

Fair Oaks Mall

Fee

Hard/Springing Cash Management

258,066,704

1,446,681

85,000,000

32

Norriton Medical Center

Fee

Hard/Springing Cash Management

33

Hampton Inn & Suites McKinney

Fee

Hard/Springing Cash Management

34

Kaden Tower

Fee

Hard/Springing Cash Management

35

Buellton Self Storage

Fee

None

36

Hampton Inn & Suites - Sterling Heights

Fee

Springing

37

Heartland Village Apartments

Fee

Soft/Springing Cash Management

38

CLC Self Storage Portfolio

Fee

None

38.01

Kangaroo II Self-Storage

Fee

38.02

Apublix Self Storage - Sooner Road

Fee

38.03

Apublix Self Storage - 10th Street

Fee

39

33 Dart Road

Fee

Springing

40

Condor Self Storage of Ojai

Fee

None

41

225 Carolina

Fee

Hard/Springing Cash Management

42

Fairmont Crossing

Fee

Springing

43

Infinite Self Storage

Fee

None

44

Willow Ridge

Fee

Springing

45

New London Square

Cash

Fee

None

46

Walgreens - Georgetown, TX

Fee

Springing

47

Paso Robles Self Storage

Fee

None

48

Cartwright Pointe Plaza

Fee

Springing

49

Safeway - Port Angeles

Fee

Springing

50

2011 & 2015 Abrams Road

Fee

Springing

51

Heron Lakes Apartments

Fee

Springing

52

Rochester Square Shopping Center

Fee

None

A-1-14

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

Mortgage Loan Number	Property Name	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)
1	Miami Industrial Portfolio
2	Sheraton Grand Nashville Downtown
3	Walgreens - Ginsberg Portfolio
3.01	Walgreens - Alexandria, VA
3.02	Walgreens - Atlanta, GA
3.03	Walgreens - Burlington, NC
3.04	Walgreens - Franklin, MA
3.05	Walgreens - Chester, MD
3.06	Walgreens - Laredo, TX
4	Riverworks
5	1000 Windward Concourse
6	Starwood Hotel Portfolio
6.01	Renaissance St. Louis Airport Hotel
6.02	Renaissance Des Moines Savery Hotel
6.03	Residence Inn St. Louis Downtown
6.04	Doubletree Hotel West Palm Beach Airport
6.05	Courtyard Gulfport Beachfront
6.06	Fairfield Inn Atlanta Downtown
6.07	Hotel Indigo Chicago Vernon Hills
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale
6.09	Holiday Inn & Suites Green Bay Stadium
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area
6.11	Hilton Garden Inn Wichita
6.12	Courtyard Norman
6.13	Springhill Suites Scranton Wilkes Barre
6.14	Courtyard Salisbury
6.15	Homewood Suites St. Louis Riverport Airport West
6.16	Residence Inn Rocky Mount
6.17	Hampton Inn and Suites Wichita Northeast
6.18	Residence Inn Salisbury
6.19	Courtyard Rocky Mount
6.20	Springhill Suites Wichita East at Plazzio
6.21	Residence Inn Wichita East at Plazzio
6.22	Hampton Inn Oklahoma City Northwest
7	Franklin Towne Center
8	Christiana Mall	212,000,000	1.96	1.93	52.9%	8.5%	8.4%
9	Bella at Norcross
10	1600 Terrell Mill Road
11	Memphis Industrial Portfolio							5,500,000
11.01	Wolf Lake							2,825,195
11.02	Stage Hills							2,674,805
12	Prudential - Digital Realty Portfolio
12.01	14901 FAA Boulevard
12.02	4650 Old Ironsides Drive
12.03	43790 Devin Shafron Drive
12.04	636 Pierce Street
12.05	21551 Beaumeade Circle
12.06	7505 Mason King Court
12.07	4700 Old Ironsides Drive
12.08	444 Toyama Drive
13	California Mixed Use Portfolio
13.01	Daytona RV & Boat Storage
13.02	Daytona Business Park
13.03	Absolute Self Storage
14	Danbury Commerce Portfolio							7,000,000
14.01	Delaware Commerce Park							5,550,000
14.02	34 Executive Drive							1,450,000
15	35 Claver Place							2,500,000
16	Aventura Mall	343,300,000	2.12	2.07	50.7%	8.8%	8.7%
17	H Inc. Multifamily Portfolio
17.01	Motor Wheel Lofts
17.02	JI Case Lofts
18	Waterford Tulsa Apartments
19	Lakeside Pointe & Fox Club Apartments
19.01	Lakeside Pointe at Nora
19.02	Fox Club Apartments
20	Virginia Beach Hotel Portfolio
20.01	Hilton Virginia Beach Oceanfront
20.02	Hilton Garden Inn Virginia Beach Oceanfront
21	Home Depot Technology Center
22	Hampton Inn & Suites - Vineland
23	The Tannery
24	Vernon Industrial
25	Liberty Portfolio
25.01	Liberty Center at Rio Salado
25.02	8501 East Raintree Drive
26	Argenta Flats							1,100,000
27	Century Town Center
28	Home2 Suites - Franklin Cool Springs
29	Kennedy Road Marketplace
30	1400 Flat Gap Road
31	Fair Oaks Mall	84,367,961	1.72	1.64	47.3%	11.6%	11.0%
32	Norriton Medical Center
33	Hampton Inn & Suites McKinney
34	Kaden Tower
35	Buellton Self Storage
36	Hampton Inn & Suites - Sterling Heights
37	Heartland Village Apartments
38	CLC Self Storage Portfolio
38.01	Kangaroo II Self-Storage
38.02	Apublix Self Storage - Sooner Road
38.03	Apublix Self Storage - 10th Street
39	33 Dart Road
40	Condor Self Storage of Ojai
41	225 Carolina
42	Fairmont Crossing
43	Infinite Self Storage
44	Willow Ridge
45	New London Square
46	Walgreens - Georgetown, TX
47	Paso Robles Self Storage
48	Cartwright Pointe Plaza
49	Safeway - Port Angeles
50	2011 & 2015 Abrams Road
51	Heron Lakes Apartments
52	Rochester Square Shopping Center

A-1-15

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

Mortgage Loan Number	Property Name	Sponsor(16)	Affiliated Sponsors	Mortgage Loan Number
1	Miami Industrial Portfolio	Francis Greenburger		1
2	Sheraton Grand Nashville Downtown	JRK-Holdings, Limited Parternship; James M. Lippman		2
3	Walgreens - Ginsberg Portfolio	Morton Ginsberg		3
3.01	Walgreens - Alexandria, VA			3.01
3.02	Walgreens - Atlanta, GA			3.02
3.03	Walgreens - Burlington, NC			3.03
3.04	Walgreens - Franklin, MA			3.04
3.05	Walgreens - Chester, MD			3.05
3.06	Walgreens - Laredo, TX			3.06
4	Riverworks	GEM Realty Evergreen Fund, L.P.; GEM Realty Evergreen Fund PF-NM, L.P.		4
5	1000 Windward Concourse	Sebastian Barbagallo		5
6	Starwood Hotel Portfolio	SCG Hotel Investors Holdings L.P.		6
6.01	Renaissance St. Louis Airport Hotel			6.01
6.02	Renaissance Des Moines Savery Hotel			6.02
6.03	Residence Inn St. Louis Downtown			6.03
6.04	Doubletree Hotel West Palm Beach Airport			6.04
6.05	Courtyard Gulfport Beachfront			6.05
6.06	Fairfield Inn Atlanta Downtown			6.06
6.07	Hotel Indigo Chicago Vernon Hills			6.07
6.08	Springhill Suites Chicago Southwest at Burr Ridge Hinsdale			6.08
6.09	Holiday Inn & Suites Green Bay Stadium			6.09
6.10	Springhill Suites Chicago Elmhurst Oakbrook Area			6.10
6.11	Hilton Garden Inn Wichita			6.11
6.12	Courtyard Norman			6.12
6.13	Springhill Suites Scranton Wilkes Barre			6.13
6.14	Courtyard Salisbury			6.14
6.15	Homewood Suites St. Louis Riverport Airport West			6.15
6.16	Residence Inn Rocky Mount			6.16
6.17	Hampton Inn and Suites Wichita Northeast			6.17
6.18	Residence Inn Salisbury			6.18
6.19	Courtyard Rocky Mount			6.19
6.20	Springhill Suites Wichita East at Plazzio			6.20
6.21	Residence Inn Wichita East at Plazzio			6.21
6.22	Hampton Inn Oklahoma City Northwest			6.22
7	Franklin Towne Center	Michael Levine; Uri Moche		7
8	Christiana Mall	GGP Inc.; PPF Retail, LLC		8
9	Bella at Norcross	Gideon D. Levy		9
10	1600 Terrell Mill Road	Asher Roshanzamir		10
11	Memphis Industrial Portfolio	D. Curtis Wegener		11
11.01	Wolf Lake			11.01
11.02	Stage Hills			11.02
12	Prudential - Digital Realty Portfolio	Digital Realty Trust, L.P.		12
12.01	14901 FAA Boulevard			12.01
12.02	4650 Old Ironsides Drive			12.02
12.03	43790 Devin Shafron Drive			12.03
12.04	636 Pierce Street			12.04
12.05	21551 Beaumeade Circle			12.05
12.06	7505 Mason King Court			12.06
12.07	4700 Old Ironsides Drive			12.07
12.08	444 Toyama Drive			12.08
13	California Mixed Use Portfolio	DT GRAT LM, LLC		13
13.01	Daytona RV & Boat Storage			13.01
13.02	Daytona Business Park			13.02
13.03	Absolute Self Storage			13.03
14	Danbury Commerce Portfolio	Melvyn J. Powers; Mary P. Powers		14
14.01	Delaware Commerce Park			14.01
14.02	34 Executive Drive			14.02
15	35 Claver Place	Joseph Banda; Perl Weisz		15
16	Aventura Mall	Simon Property Group, L.P.; Jacquelyn Soffer; Jeffrey Soffer		16
17	H Inc. Multifamily Portfolio	Harry H. Hepler		17
17.01	Motor Wheel Lofts			17.01
17.02	JI Case Lofts			17.02
18	Waterford Tulsa Apartments	C.N. David Reischer; Marc Kulick		18
19	Lakeside Pointe & Fox Club Apartments	JPC Charities; Oron Zarum		19
19.01	Lakeside Pointe at Nora			19.01
19.02	Fox Club Apartments			19.02
20	Virginia Beach Hotel Portfolio	Neil P. Amin; Jay B. Shah		20
20.01	Hilton Virginia Beach Oceanfront			20.01
20.02	Hilton Garden Inn Virginia Beach Oceanfront			20.02
21	Home Depot Technology Center	SSP Newmarket, LLC; SM Newmarket Manager, LLC; Centerlane MTC Atlanta, LLC		21
22	Hampton Inn & Suites - Vineland	Ed Roth; Henry Roth		22
23	The Tannery	Jeffrey Siegel		23
24	Vernon Industrial	Mehrdad Moghavem; The Hutton Trust Dated October 14, 2003; Niloofar Moghavem; Charles Rahban; The Charles and Natasha Rahban Living Trust Dated June 27, 1997; Natasha Rahban		24
25	Liberty Portfolio	Bruce Karsh		25
25.01	Liberty Center at Rio Salado			25.01
25.02	8501 East Raintree Drive			25.02
26	Argenta Flats	Nathan Salter; J. Brent Salter; Harold Tenenbaum; Jack Grundfest; Joshua Shemper		26
27	Century Town Center	Abraham Avi Nechemia; Ehud Nahum		27
28	Home2 Suites - Franklin Cool Springs	Mitul I. Patel		28
29	Kennedy Road Marketplace	JBL Asset Management		29
30	1400 Flat Gap Road	Eliahou S. Zami; Kenneth N. Cohen		30
31	Fair Oaks Mall	The Taubman Realty Group Limited Partnership; Morton Olshan		31
32	Norriton Medical Center	Shlomo Tajerstein		32
33	Hampton Inn & Suites McKinney	Dr. Akash Patel; Bhavin Patel; Pramod Patel; Chintan Patel		33
34	Kaden Tower	Dennis Udwin; Charles Stein		34
35	Buellton Self Storage	William B. Kendall; Kendall 2000 Family Trust; Richard Ortale	Y - Group 1	35
36	Hampton Inn & Suites - Sterling Heights	Malik Abdulnoor; Jimmy R. Asmar		36
37	Heartland Village Apartments	Gopal Damodarasamy Sadagopal; Ryan Schmidt; Jacob Lipp		37
38	CLC Self Storage Portfolio	Lawrence Kaplan; George Thacker, III; Richard Schontz		38
38.01	Kangaroo II Self-Storage			38.01
38.02	Apublix Self Storage - Sooner Road			38.02
38.03	Apublix Self Storage - 10th Street			38.03
39	33 Dart Road	Steven M. Rhodes		39
40	Condor Self Storage of Ojai	William B. Kendall; Kendall 2000 Family Trust; Richard Ortale	Y - Group 1	40
41	225 Carolina	Danny Benedict		41
42	Fairmont Crossing	Ted L. Barr; Joseph G. Greulich; Benjamin D. Sheridan		42
43	Infinite Self Storage	Jeffrey L. Kittle Trust U/T/D December 5, 2003; Jeffrey L. Kittle		43
44	Willow Ridge	Matthew Lester		44
45	New London Square	Rose Jarboe		45
46	Walgreens - Georgetown, TX	Lawrence R. Kahn; Joanne F. Kahn		46
47	Paso Robles Self Storage	William B. Kendall; Kendall 2000 Family Trust; Richard Ortale	Y - Group 1	47
48	Cartwright Pointe Plaza	Brad Scott; Brad Scott Trust dated February 5, 1997		48
49	Safeway - Port Angeles	Brent A. Tucker; Nikki L. Beilfuss; Nikki L. Beilfuss Trust		49
50	2011 & 2015 Abrams Road	Steven A. Lieberman; Six Square Capital, LTD.		50
51	Heron Lakes Apartments	Robert M. Dominy, Jr.		51
52	Rochester Square Shopping Center	The Farbman Family, LLC; David Kahan		52

A-1-16

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) “AREF” denotes Argentic Real Estate Finance LLC, “WFB” denotes Wells Fargo Bank, National Association, “Barclays” denotes Barclays Bank PLC, “Basis” denotes Basis Real Estate Capital II, LLC and “BSPRT” denotes BSPRT Finance, LLC.

(2) For mortgage loan #1 (Miami Industrial Portfolio), the Number of Units and Occupancy % include two mortgaged properties (486,853 and 258,744 square feet) located approximately one mile apart, which are owned and operated as a single asset by the borrower sponsor. The Number of Units consists of 635,894 square feet of industrial warehouse space and 109,703 square feet of showroom space.

For mortgage loan #37 (Heartland Village Apartments), the Heartland Village Apartments Mortgaged Property is entirely occupied by students.

(3) For mortgage loan #10 (1600 Terrell Mill Road), the 24-month interest-only period commences on August 6, 2022 and ends on July 6, 2024.

(4) For mortgage loan #8 (Christiana Mall), the late payment charge will be waived by the lender for the first three late payments provided that the borrower commences timely payment of interest at the default rate.

(5) For mortgage loan #6 (Starwood Hotel Portfolio), the Appraised Value presented for the Starwood Hotel Portfolio Mortgage Loan reflects a portfolio level appraisal, which includes a diversity premium based on an assumption that all the Starwood Hotel Portfolio Mortgaged Properties would be sold together as a portfolio. The aggregate of the individual Starwood Hotel Portfolio Mortgaged Property appraised values is $377,700,000. In addition, the Renaissance Des Moines Savery Hotel Mortgaged Property Appraised Value assumes a property improvement plan (“PIP”) scheduled for completion in September 2019 has been completed. All outstanding PIP costs have been reserved for at origination. The appraised value assuming the PIP for the Renaissance Des Moines Savery Hotel Mortgaged Property has not been completed is $27,700,000.

For mortgage loan #6 (Starwood Hotel Portfolio), the Renaissance Des Moines Savery Hotel Mortgaged Property has been offline for renovations since August 2016 and partially reopened in October 2018 and is expected to fully reopen in December 2018. The underwritten values for the Mortgaged Property are based on estimates in the related appraisal.

For mortgage loan #7 (Franklin Towne Center), the lien of the Franklin Towne Center Mortgaged Property includes the borrower’s fee interest in the land but does not include the improvements (although the borrower owns the improvements). The terms of the net lease with Stop & Shop prohibit the borrower from mortgaging the improvements. The Cut-off Date LTV and Balloon LTV are based on the appraised value of $47,800,000, which includes the improvements. The appraised value of the land (if such land were subject to a ground lease pursuant to which the ground tenant would be responsible for the costs of constructing the improvements thereon, if any) is $35,500,000, which would result in a Cut-off Date LTV and Balloon LTV of 81.7% and 57.3%, respectively.

For mortgage loan #20 (Virginia Beach Hotel Portfolio), the August 1, 2019 Stabilized Appraised Value of $45,600,000 for the Hilton Garden Inn Virginia Beach Oceanfront Mortgaged Property assumes that $1,000,000 (50.0% of expected PIP work) would be escrowed by the lender and would be available to a prospective buyer to fund the PIP work at the Hilton Garden Inn Virginia

A-1-17

Beach Oceanfront Mortgaged Property. The Virginia Beach Hotel Portfolio borrowers deposited upfront PIP reserves totalling $741,954, which represents 50.0% of the engineer’s updated estimated costs of the remaining PIP work of $1,483,907. The balance of the remaining PIP work will be funded by the monthly FF&E reserve in an amount of 1/12th of 5.0% of the gross income from operations (initially $104,329 for the portfolio). For the Hilton Garden Inn Virginia Beach Oceanfront Mortgaged Property, the appraiser concluded an as-is appraised value without the PIP assumption of $44,600,000, which results in a total appraised value for the Virginia Beach Hotel Portfolio of $129,400,000, and a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of 69.6% and 60.0%, respectively.

For mortgage loan #36 (Hampton Inn & Suites - Sterling Heights), the Appraised Value represents the “As-Stabilized” value, assuming the self-directed performance improvement plan, which is expected to be completed by January 1, 2019, has been completed. The “As-Is” appraised value assuming the self-directed performance improvement plan has not been completed, is $11,800,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,800,000 “As-Is” appraised value are 63.6% and 53.5%, respectively.

(6) For mortgage loan #2 (Sheraton Grand Nashville Downtown), 23.2% of the total revenue at the Sheraton Grand Nashville Downtown Mortgaged Property is generated by food and beverage components.

(7) For mortgage loan #2 (Sheraton Grand Nashville Downtown), the Sheraton Grand Nashville Downtown Mortgage Loan is evidenced by Notes A-2, A-5 and A-7, three of eight pari passu notes of the Sheraton Grand Nashville Downtown Whole Loan (as defined below), which had a combined Cut-off Date Balance of $160,000,000. Notes A-1, A-3, A-4, A-6, and A-8 are not included in the WFCM 2018-C48 securitization trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Room/SF figures presented are based on Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7 and A-8 in the aggregate (the “Sheraton Grand Nashville Downtown Whole Loan”). Note A-2 represents the controlling interest in the Sheraton Grand Nashville Downtown Whole Loan.

For mortgage loan #6 (Starwood Hotel Portfolio), the Starwood Hotel Portfolio Mortgage Loan is evidenced by Note A-4, one of four pari passu notes of the Starwood Hotel Portfolio Whole Loan (as defined below), which had a combined Cut-off Date Balance of $265,000,000. Notes A-1, A-2 and A-3 are not included in the WFCM 2018-C48 securitization 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 “Starwood Hotel Portfolio Whole Loan”). Note A-4 represents the non-controlling interest in the Starwood Hotel Portfolio Whole Loan.

For mortgage loan #8 (Christiana Mall), the Christiana Mall Mortgage Loan is evidenced by Note A-1-D, one of 13 pari passu senior notes, which had a combined Cut-off Date Balance of $338,000,000, of a whole loan (the “Christiana Mall Whole Loan”) consisting of such pari passu senior notes and three pari passu subordinate B-notes, which had a combined Cut-off Date Balance of $212,000,000. Notes A-1-A, A-1-B, A-1-C, A-1-E, A-2-A, A-2-B, A-2-C, A-2-D, A-2-E, A-3-A, A-3-B, A-3-C, B-1, B-2 and B-3 are not included in the WFCM 2018-C48 securitization trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-A, A-1-B, A-1-C, A-1-D, A-1-E, A-2-A, A-2-B, A-2-C, A-2-D, A-2-E, A-3-A, A-3-B and A-3-C in the aggregate, but exclude notes B-1, B-2 and B-3. Note A-1-A represents the controlling interest in the Christiana Mall Whole Loan.

For mortgage loan #12 (Prudential – Digital Realty Portfolio), the Prudential – Digital Realty Portfolio Mortgage Loan is evidenced by a non-controlling pari passu Note A-5 of the Prudential – Digital Realty Portfolio Whole Loan, which note had a Cut-off Date Balance of $25,000,000. The Prudential – Digital Realty Portfolio Mortgage Loan is comprised of six pari passu notes, which had a combined Cut-off Date Balance of $212,000,000. Notes A-1, A-2-1, A-2-2, A-3 and A-4 are not included in the WFCM 2018-C48 securitization trust. All LTV, DSCR, Debt Yield, and Cut-off Date Balance Per Unit/SF figures presented are based on the Prudential – Digital Realty Portfolio Whole Loan.

A-1-18

For mortgage loan #14 (Danbury Commerce Portfolio), the Danbury Commerce Portfolio Mortgage Loan represents Note A-2 of two pari passu notes of the Danbury Commerce Portfolio Whole Loan (as defined below), which had a combined Cut-off Date Balance of $38,000,000. Note A-1 is not included in the WFCM 2018-C48 securitization 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 “Danbury Commerce Portfolio Whole Loan”). Note A-2 represents the controlling interest in the Danbury Commerce Portfolio Whole Loan.

For mortgage loan #16 (Aventura Mall), the Aventura Mall Mortgage Loan is evidenced by Note A-2-D-5, one of 26 pari passu senior notes, which had a combined Cut-off Date Balance of $1,406,700,000, of a whole loan (the “Aventura Mall Whole Loan”) consisting of such pari passu senior notes and four pari passu subordinate notes which had a combined Cut-off Date Balance of $343,300,000. The other notes are not included in the WFCM 2018-C48 securitization trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all the 26 pari passu senior notes in the aggregate, but exclude the pari passu subordinate notes. Note A-2-D-5 represents a non-controlling interest in the Aventura Mall Whole Loan.

For mortgage loan #19 (Lakeside Pointe & Fox Club Apartments), the Lakeside Pointe & Fox Club Apartments Mortgage Loan is evidenced by Note A-1 of two pari passu notes of the Lakeside Pointe & Fox Club Apartments Whole Loan (as defined below), which have a combined Cut-off Date Balance of $32,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Lakeside Pointe & Fox Club Apartments Whole Loan”). Note A-1 represents the controlling interest in the Lakeside Pointe & Fox Club Apartments Whole Loan.

For mortgage loan #20 (Virginia Beach Hotel Portfolio), the Virginia Beach Hotel Portfolio Mortgage Loan is evidenced by Note A-3, one of three pari passu notes of the Virginia Beach Hotel Portfolio Whole Loan (as defined below), which had a combined Cut-off Date Balance of $90,000,000. Notes A-1 and A-2 are not included in the WFCM 2018-C48 securitization 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 “Virginia Beach Hotel Portfolio Whole Loan”). Note A-1 represents the controlling interest in the Virginia Beach Hotel Portfolio Whole Loan.

For mortgage loan #21 (Home Depot Technology Center), the Home Depot Technology Center Mortgage Loan is evidenced by Note A-2, one of two pari passu notes of the Home Depot Technology Center Whole Loan (as defined below), which had a combined Cut-off Date Balance of $44,300,000. Note A-1 is not included in the WFCM 2018-C48 securitization 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 “Home Depot Technology Center Whole Loan”). Note A-1 represents the controlling interest in the Home Depot Technology Center Whole Loan.

For mortgage loan #25 (Liberty Portfolio), the Liberty Portfolio Mortgage Loan is evidenced by Note A-5, one of eight pari passu notes of the Liberty Portfolio Whole Loan (as defined below), which had a combined Cut-off Date Balance of $165,700,000. Notes A-1, A-2, A-3, A-4, A-6, A-7 and A-8 are not included in the WFCM 2018-C48 securitization 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, A-5, A-6, A-7 and A-8 in the aggregate (the “Liberty Portfolio Whole Loan”). Note A-1 represents the controlling interest in the Liberty Portfolio Whole Loan.

For mortgage loan #31 (Fair Oaks Mall), the Fair Oaks Mall Mortgage Loan is evidenced by Note A-2-4, one of six pari passu senior notes, which had a combined Cut-off Date Balance of $173,698,743, of a whole loan (the “Fair Oaks Mall Whole Loan”). consisting of such pari passu senior notes and two pari passu subordinate B-notes which had a combined Cut-off Date Balance of $84,367,961. Notes A-1-1, A-1-2, A-2-1, A-2-2, A-2-3, B-1 and B-2 are not included in the WFCM 2018-C48 securitization trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-1, A-1-2, A-2-1, A-2-2, A-2-3 and A-2-4 in the aggregate, but exclude Notes B-1 and B-2. Note A-1-1 represents the controlling interest in the

A-1-19

Fair Oaks Mall Whole Loan. With respect to DSCR figures, debt service is calculated based on the allocated principal and interest payments per a specific amortization schedule.

(8) 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 #4 (Riverworks), the fifth largest tenant (14,230 square feet), representing 7.1% of net rentable square feet, has taken possession but has fully abated rent through June 2019, and then partially abated rent amount through December 2019. All outstanding free rent, tenant improvements and leasing commissions were reserved for at origination.

For mortgage loan #23 (The Tannery), the fifth largest tenant (7,280 square feet), representing 11.1% of net rentable square feet, has executed a lease and has taken occupancy, but does not commence paying rent until January 2019. The third largest tenant (10,476 square feet), representing 16.0% of net rentable square feet, will begin paying rent on May 1, 2019, after a four-month rent abatement period.

For mortgage loan #27 (Century Town Center), the fourth largest tenant (5,347 square feet), representing 5.4% of net rentable square feet, has executed a lease and has started paying rent but is not expected to take occupancy until February 28, 2019, pending the build-out of its leased space.

(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 (Miami Industrial Portfolio), the second largest tenant (20,846 square feet), representing 2.8% of the net rentable square feet, has two separate expiration dates for its combined 20,846 square feet of space: 16,625 square feet will expire on September 30, 2019 and 4,221 square feet will expire on November 30, 2020.

For mortgage loan #3 (Walgreens – Ginsberg Portfolio), the sole tenant at each Walgreens – Ginsberg Portfolio Mortgaged Property, representing 100.0% of net rentable square feet of the Walgreens – Ginsberg Portfolio, may terminate its lease. The sole tenants at the Walgreens – Alexandria, VA Mortgaged Property (14,469 square feet) and Walgreens – Atlanta, GA Mortgaged Property (14,110 square feet), each may terminate its lease as of October 31, 2033 and March 31, 2035, respectively, and every five years thereafter, upon providing six months’ written notice. The sole tenant at the Walgreens – Burlington, NC Mortgaged Property (14,550 square feet), may terminate its lease as of November 30, 2033 and every five years thereafter, upon providing 12 months’ written notice. The sole tenants at the Walgreens – Franklin, MA Mortgaged Property (14,550 square feet), the Walgreens – Chester, MD Mortgaged Property (14,550 square feet) and the Walgreens – Laredo, TX Mortgaged Property (14,820 square feet), may each terminate its lease monthly on or after January 31, 2035, April 30, 2035 and April 30, 2034, respectively, upon providing 12 months’ written notice.

For mortgage loan #5 (1000 Windward Concourse), the largest tenant (140,255 square feet), representing 55.8% of net rentable square feet, may terminate its lease with respect to up to 10.0% of the then rentable area of its premises at any time after December 31, 2019, upon nine months’ prior notice.

For mortgage loan #10 (1600 Terrell Mill Road), the second largest tenant (112,729 square feet), representing 44.8% of net rentable square feet, may terminate 50,972 square feet of its space as of August 31, 2023 upon providing notice by August 31, 2022 and paying a termination fee equal to all unamortized tenant improvement allowance, landlord work and leasing commissions.

A-1-20

For mortgage loan #11 (Memphis Industrial Portfolio), the second largest tenant (31,320 square feet), representing 6.7% of net rentable square feet, may terminate its lease in December 2020 with 180 days’ notice and payment of a termination fee equal to $391,441 at least 60 days prior to the termination date.

For mortgage loan #12 (Prudential – Digital Realty Portfolio), the sole tenant at the 7505 Mason King Court Mortgaged Property has a one-time right to terminate its lease effective on December 31, 2020, with nine months’ prior written notice, and payment of a termination fee equal to unamortized tenant improvement costs and leasing commissions.

For mortgage loan #13 (California Mixed Use Portfolio), with respect to the Daytona Business Park Mortgaged Property, the second largest tenant is occupying two spaces of 21,000 square feet and 17,473 square feet. The lease expiration dates for these spaces are May 31, 2021 and September 30, 2022, respectively.

For the mortgage loan #21 (Home Depot Technology Center), the second largest tenant, (36,829 square feet), representing 10.6% of net rentable square feet, has a one-time option to terminate its lease effective as of August 31, 2026 after giving 360 days written notice and payment to the landlord in an amount equal to $727,786.28.

For mortgage loan #23 (The Tannery), the second largest tenant (12,923 square feet), representing 19.8% of net rentable square feet, may terminate its lease after July 1, 2024 upon, among other things, 12 months’ prior notice and payment of a termination fee equal to unamortized cost of landlord work and five months of base rent. The fifth largest tenant (7,280 square feet), representing 11.1% of net rentable square feet, may terminate its lease if the landlord does not deliver their space with landlord’s work substanitally complete by February 28, 2019.

For mortgage loan #25 (Liberty Portfolio), with respect to the Liberty Center at Rio Salado Mortgaged Property, the largest tenant (352,988 square feet), representing 43.8% of the net rentable square feet, has three separate expiration dates for its combined 352,988 square feet of space: 77,867 square feet will expire on January 22, 2028, 236,131 square feet will expire on January 31, 2028 and 38,990 square feet will expire on December 31, 2028.

For mortgage loan #31 (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 from March 28, 2021 to March 29, 2022, effective as of March 29, 2023.

For mortgage loan #32 (Norriton Medical Center), the largest tenant (11,249 square feet), representing 15.2% of net rentable square feet, may terminate its lease on certain expansion space (2,486 square feet) on March 2020, provided that (i) such tenant provides the borrower with written notice of its intent to terminate the lease at least six months prior to the termination date, and (ii) the termination notice is accompanied by a termination fee in the amount of $17,000. The third largest tenant (5,988 square feet), representing 8.1% of net rentable square feet, may terminate its lease on May 1, 2023 provided 270 days’ prior written notice is given along with a termination fee equal to the sum of the unamortized portions of the landlord’s work and brokerage commission. These costs will be amortized at an 8.0% interest rate.

For mortgage loan #34 (Kaden Tower), the fourth largest tenant (8,542 square feet), representing 9.8% of net rentable square feet, may terminate its lease any time after August 31, 2021 with 30 days prior written notice.

For mortgage loan #42 (Fairmont Crossing), the largest tenant (7,070 square feet), representing 24.3% of the net rentable square feet, is a medical office space.

A-1-21

For mortgage loan #45 (New London Square), the second largest tenant (10,605 square feet), representing 11.9% of net rentable square feet, may reduce its space or terminate its lease as of February 29, 2020, upon providing notice by October 31, 2019.

For mortgage loan #46 (Walgreens – Georgetown, TX), the sole tenant has a right to terminate its lease any time after January 31, 2037, with 12 months’ prior written notice.

For mortgage loan #48 (Cartwright Pointe Plaza), the largest tenant (19,137 square feet), representing 26.0% of net rentable square feet, may terminate its lease if its gross sales in the lease year ending January 31, 2020 do not exceed $6,500,000, upon 120 days’ written notice, delivered within 365 days following the lease year ending January 31, 2020.

(10) For mortgage loan #4 (Riverworks), the largest tenant (44,170 square feet), representing 21.9% of net rentable square feet, has subleased 36,291 square feet of its space (which may include additional square footage of mezzanine space) for a base rent of $29.00 per square foot, which will increase to $35.00 per square foot in July 2019, and 10,501 square feet of its space for a base rent of $37.50 per square foot, pursuant to two subleases that are coterminous with the prime lease expiring in October 2020. The largest tenant remains responsible for all obligations, including the payment of rent, under the prime lease.

For mortgage loan #7 (Franklin Towne Center), the sole tenant relocated to an adjacent property in 2005 but entered into a net lease with the borrower at the Franklin Towne Center Mortgaged Property for a term expiring in 2030 for purposes of preventing a market competitor from leasing such space. The sole tenant is not in occupancy of and subleases portions of its space to approximately seventeen individual retail subtenants (representing approximately 50% of the net rentable area at the Franklin Towne Center Mortgaged Property) with varying expiration dates. The sole tenant remains responsible for all obligations, including the payment of rent, under the prime lease.

For mortgage loan #10 (1600 Terrell Mill Road), the second largest tenant (112,729 square feet), representing 44.8% of net rentable square feet, has multiple lease expirations. 61,757 net rentable square feet expires in August 2023 and 50,972 net rentable square feet expires in August 2026. The tenant is currently paying rent on the 50,972 square foot portion, which is currently being built out, with the final anticipated completion in February 2019.

For mortgage loan #11 (Memphis Industrial Portfolio), 12 tenants (41,646 square feet), representing 8.9% of net rentable square feet, have lease expirations prior to June 30, 2019. The loan guarantor has entered into a master lease that may be drawn upon to cover debt service.

For mortgage loan #14 (Danbury Commerce Portfolio), the fifth largest tenant at the Delaware Commerce Park Mortgaged Property (23,400 square feet), representing 6.2% of net rentable square feet of the Delaware Commerce Park Mortgaged Property, has multiple leases that expire as follows: 16,400 square feet expire on 3/31/2024 and 7,000 square feet expire on 12/31/2019.

For mortgage loan #41 (225 Carolina), the largest tenant (25,985 square feet), representing 64.1% of net rentable square feet, has multiple leases that expire as follows: 15,876 square feet expire on 4/30/2026, 9,399 square feet expire on 12/31/2027 and 710 square feet expire on 7/31/2027.

(11) For mortgage loan #10 (1600 Terrell Mill Road), the second largest tenant (112,729 square feet), representing 44.8% of net rentable square feet, was granted a rent abatement on 50,972 square feet of its space equal to one month of free rent applied each June through the end of the lease term. A rent abatement reserve equal to $178,556.62 was taken at loan origination.

For mortgage loan #20 (Virginia Beach Hotel Portfolio), the monthly FF&E reserve will be in an amount equal to 1/12th of 5% of room revenues of the Virginia Beach Hotel Portfolio Mortgaged Property until completion of the required PIP work as confirmed by the lender. Thereafter the borrower will be required to make monthly deposits into the FF&E reserve account in an amount

A-1-22

equal to the greater of 1/12th of 4% of total room revenues of the Virginia Beach Hotel Portfolio Mortgaged Property or the amount required to be reserved for FF&E expenditures or ongoing or future PIPs. Upon completion of the required PIP work, monthly deposits to the FF&E reserve account will be capped at three years’ worth of collections.

For the mortgage loan #21 (Home Depot Technology Center), the second largest tenant (36,829 square feet), representing 10.6% of net rentable square feet, has a rent abatement period from January 1, 2019 through August 1, 2019, in the amount of $45,146 per month. A rent abatement reserve in the amount of $361,170 was escrowed at closing.

For mortgage loan #33 (Hampton Inn & Suites McKinney), the monthly replacement reserve, to be adjusted annually each January, is equal to the greater of: (i) 1/12th of 4% of the actual annual gross income and (ii) such amount required by the related franchisor, but in no event may the monthly replacement reserve be less than the initial monthly replacement reserve of $8,709. Collection of the monthly replacement reserve will commence on December 1, 2018.

For mortgage loan #36 (Hampton Inn & Suites – Sterling Heights), the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of: (i) 1/12th of 4% of the actual annual gross income and (ii) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than the initial Monthly Replacement Reserve of $8,875. Collection of the Monthly Replacement Reserve will commence on January 1, 2019.

(12) For mortgage loan #1 (Miami Industrial Portfolio), TI/LC underwriting is inclusive of a straight-line credit for the upfront TI/LC reserve equal to $30,000, which is 10.0% of the upfront TI/LC reserve of $300,000. At the Miami Industrial Portfolio Mortgage Loan origination, $300,000 was deposited into a tenant improvement and leasing commission reserve account for future re-tenanting expenses.

For mortgage loan #20 (Virginia Beach Hotel Portfolio), the historical F&B revenues have been normalized to reflect the new borrower-affiliated F&B lease that commenced at loan origination. At the Virginia Beach Hotel Portfolio Mortgage Loan origination, the borrower leased out all F&B operations of the restaurants in the portfolio to Shamin-TLV Inc., an affiliate of the borrower.

(13) For mortgage loan #4 (Riverworks), all LTV, DSCR and Debt Yield figures are calculated assuming the loan amount less a $5,629,000 letter of credit, which the borrower delivered as additional colleteral in lieu of an earnout holdback. The letter of credit can be disbursed in whole or in part if no event of default has occurred and is continuing and the earnout debt yield is greater than 10.0%. Assuming the full letter of credit balance is not applied to pay down the full loan amount of $38,629,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 60.0%, 60.0%, 1.85x, 1.73x, 9.1% and 8.5%, respectively.

For mortgage loan #18 (Waterford Tulsa Apartments), all LTV, DSCR and Debt Yield figures are calculated assuming the loan amount less a $750,000 holdback. $500,000 of the holdback can be disbursed if no event of default has occurred and is continuing and the earnout debt yield is greater than 9.0% for one quarter. The remaining $250,000 of the holdback can be disbursed to the borrower provided that no event of default has occurred and is continuing, the earnout debt yield is greater than 9.0% for one quarter and the lender has received satisfactory evidence that at least $250,000 of interior upgrades required under the Waterford Tulsa Apartments Mortgage Loan documents have been performed at the Waterford Tulsa Apartments Mortgaged Property. Assuming the full holdback balance is not applied to pay down the full loan amount of $18,144,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 74.7%, 69.3%, 1.38x, 1.31x, 9.3% and 8.8%, respectively.

A-1-23

For mortgage loan #29 (Kennedy Road Marketplace), all LTV, DSCR and Debt Yield figures are calculated assuming the loan amount less a $1,600,000 holdback. $1,250,000 of the holdback can be disbursed in whole or in part if no event of default has occurred and is continuing, the earnout debt yield is greater than 9.1% and either (i)(a) Mattress Firm has assumed its lease during its ongoing bankruptcy proceeding, the related bankruptcy plan has been approved by the applicable court and Mattress Firm is in occupancy, open for business and paying normal, unabated rent in accordance with the terms of its lease and (b) the 2019 termination option set forth in the Mattress Firm lease has expired or (ii) the related lease is terminated and replaced with a new lease for a term of no less than five years that meets the requirements set forth in the loan documents and the related tenant is in occupancy, open for business and paying rent and provides an acceptable estoppel. The disbursement conditions must be satisfied within 36 months of origination or the lender will prepay the mortgage loan with the balance of reserve funds, subject to the payment of a yield maintenance premium. The remaining $350,000 of the holdback can be disbursed in whole or in part if no event of default has occurred and is continuing, the earnout debt yield is greater than 9.09% and either (i) Gamestop has renewed its lease for at least one year or (ii) the related lease is terminated and replaced with a new lease for a term of no less than three years that meets the requirements set forth in the loan documents and the related tenant is in occupancy, open for business and paying rent and provides an acceptable estoppel. The disbursement conditions must be satisfied within 36 months of origination or the lender will prepay the mortgage loan with the balance of reserve funds, subject to the payment of a yield maintenance premium. Assuming the full holdback balance is not applied to pay down the full loan amount of $11,500,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 69.3%, 64.1%, 1.29x, 1.27x, 8.5% and 8.4%, respectively.

(14) For mortgage loan #8 (Christiana Mall), a 4.154-acre portion of the parking lot at the Christiana Mall Mortgaged Property is owned by Macy’s and ground leased to the borrower pursuant to a parking lease agreement, dated as of July 30, 2010. Consequently, the Christiana Mall Mortgage Loan, with respect to such portion of the Christiana Mall Mortgaged Property, is secured only by the borrower’s leasehold interest. The parking lease agreement will terminate on December 31, 2028, provided; however, that Macy’s can terminate the parking lease agreement at any time with 12 months’ notice. The parking lease agreement does not contain customary mortgagee protection provisions and is scheduled to expire prior to the date that is ten years after the loan term.

For mortgage loan #10 (1600 Terrell Mill Road), in connection with receiving certain tax abatements through the PILOT program offered through the Development Authority of Cobb County, Georgia (the “Development Authority”), the borrower transferred its fee interest in a portion of the 1600 Terrell Mill Road Property occupied by the largest tenant to the Development Authority and the Development Authority then entered into a ground lease with the borrower for the same portion of the 1600 Terrell Mill Road Property. The Development Authority also consented to granting to lender a security interest in the ground leased property. At closing, lender has a perfected security interest in the fee and leasehold interests in the property located at 1600 Terrell Mill Road. In addition, upon termination of these tax abatements on December 1, 2018, the borrower is required to purchase the fee interest in this portion of the 1600 Terrell Mill Road Property back from the Development Authority of Cobb County, Georgia for $100.

For mortgage loan #20 (Virginia Beach Hotel Portfolio), attached to the Virginia Beach Hotel Portfolio — Hilton Virginia Beach Oceanfront Mortgaged Property by way of an overhead walkway is a 1,000-car parking garage with ground floor retail. The borrower has a leasehold interest in a portion of the garage consisting of 380 parking garage spaces. The leased fee holder of the garage is the City of Virginia Beach Development Authority. Rent under the parking lease is currently approximately $222,000 per year and expires on June 30, 2070. Additionally, the borrower has also entered a lease for the ground floor retail portion of the parking garage, which provides approximately 26,000 square feet of commercial space to the borrower as well as an additional 58 parking spaces for exclusive retail use. The annual lease expense is $378,930 with the lease term expiring on June 30, 2030. There are currently 13 tenants leasing the retail space

A-1-24

for a total underwritten base rent of $765,284 resulting in a net positive cash flow. Tenants include Starbucks and other small shops that cater to the hotel’s customer base.

In addition, for mortgage loan #20 (Virginia Beach Hotel Portfolio), with respect to the Hilton Garden Inn Virginia Beach Oceanfront Mortgaged Property, the borrower has a leasehold interest in an off-site parking garage where the borrower leases 168 spaces from 34th Street Garage, LLC. Annual rent under the lease equals $1.00 and the lease expires in May 2105.

For mortgage loan #25 (Liberty Portfolio), with respect to the Liberty Center at Rio Salado Mortgaged Property, the borrower has a leasehold interest in each of the buildings located at the Liberty Center at Rio Salado Mortgaged Property, which are subject to the Government Property Lease Excise Tax (“GPLET”) abatement until expiration of the underlying lease, at which point title in the fee interest will automatically vest in the borrower. The GPLET abatement expires at each of the buildings as follows: (i) 1850 West Rio Salado Parkway expires on October 29, 2022, (ii) 1870 West Rio Salado Parkway expires on February 14, 2026, (iii) 1910 West Rio Salado Parkway expires on July 7, 2023 and (iv) 1930 West Rio Salado Parkway expires on September 27, 2024. In lieu of paying real estate taxes, the borrower pays to the Arizona Department of Revenue and City of Tempe, in the form of rent, 50% of what the respective buildings’ real estate taxes otherwise would have been (2018 rent due under the GPLET abatement for the four buildings located at the Liberty Center at Rio Salado Mortgaged Property was equal to $882,940). There are currently no extension options available for the GPLET abatement for the Liberty Center at Rio Salado Mortgaged Property.

(15) For mortgage loan #13 (California Mixed Use Portfolio), the in-place lockbox is hard for commercial tenants at the California Mixed Use Portfolio Mortgaged Properties and is soft for self-storage and RV/boat storage at the California Mixed Use Portfolio Mortgaged Properties.

(16) For mortgage loan #24 (Vernon Industrial), the largest tenant (82,978 square feet), representing 56.3% of net rentable square feet, is affiliated with the borrower.

A-1-25