Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-04

WFCM 2019-C49 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., 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 freewriting 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	Year Renovated
1	Innisfree Portfolio	LCF		Various	Fort Walton Beach	FL	32548	Hospitality	Full Service	Various
1.01	Hilton Garden Inn Fort Walton Beach	LCF		1297 Miracle Strip Parkway Southeast	Fort Walton Beach	FL	32548	Hospitality	Full Service	2017
1.02	Holiday Inn Fort Walton Beach	LCF		1299 Miracle Strip Parkway Southeast	Fort Walton Beach	FL	32548	Hospitality	Full Service	2014
2	Bristow Center	WFB		10250-10492 Bristow Center Drive	Bristow	VA	20136	Retail	Anchored	2007
3	Residence Inn Denver City Center	WFB		1725 Champa Street	Denver	CO	80202	Hospitality	Extended Stay	2006	2018
4	Shops at Trace Fork	RMF		50 RHL Boulevard	Charleston	WV	25309	Retail	Anchored	1999
5	575 Maryville	Barclays		575 Maryville Centre Drive	Town & Country	MO	63141	Office	Suburban	1999
6	Grapevine Station	WFB		1022 Texan Trail	Grapevine	TX	76051	Multifamily	Garden	2013
7	Nostrand Avenue Shopping Center	Barclays		3779-3861 Nostrand Avenue	Brooklyn	NY	11235	Retail	Anchored	1960
8	Roseville Shopping Center	RMF		1901-1913,1919-1925,1927 Douglas Boulevard	Roseville	CA	95661	Retail	Shadow Anchored	1991
9	Northchase Office Portfolio	WFB		Various	Various	GA	Various	Office	Suburban	Various	2018
9.01	Northchase	WFB		1165 Northchase Parkway Southeast	Marietta	GA	30067	Office	Suburban	1986	2018
9.02	Crestwood	WFB		3675 Crestwood Parkway Northwest	Duluth	GA	30096	Office	Suburban	1987	2018
9.03	Mansell	WFB		675 and 695 Mansell Road	Roswell	GA	30076	Office	Suburban	1999	2018
10	Catania Pasadena	Barclays		277 West Green Street	Pasadena	CA	91101	Multifamily	Mid Rise	2012
11	Merge Office	WFB		5405, 5455 and 5555 Garden Grove Boulevard	Westminster	CA	92683	Office	Suburban	1981	2017
12	DoubleTree Leominster	WFB		99 Erdman Way	Leominster	MA	01453	Hospitality	Full Service	1988	2017
13	Dominion Tower	LCF		999 Waterside Drive	Norfolk	VA	23502	Office	CBD	1988	2018
14	Tristone Flowtech USA	LCF		100 Manufacturers Boulevard	Mooresville	NC	28115	Industrial	Manufacturing/Warehouse	2018
15	StaxUp Self Storage - San Ysidro	WFB		2260 Via Tercero	San Diego	CA	92173	Self Storage	Self Storage	1985
16	The Edge Apartments	LCF		2770 Pine Knoll Drive	Auburn Hills	MI	48326	Multifamily	Student Housing	1990	2018
17	Radisson Yuma	LCF		1501 South Redondo Center Drive	Yuma	AZ	85365	Hospitality	Full Service	2009	2018
18	Proguard Self Storage - Braeswood	WFB		4456 North Braeswood Boulevard	Houston	TX	77096	Self Storage	Self Storage	2008
19	Florissant Marketplace	RMF		8182 North Lindbergh Boulevard	Florissant	MO	63031	Retail	Anchored	1973	2007
20	9th Street Marketplace	WFB		5600, 5664 and 5672 South 900 East	Murray	UT	84121	Retail	Anchored	1963	2001
21	Westport US Storage NY & CA	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various
21.01	US Storage - Hawthorne, NY	WFB		130 and 153 Brady Avenue	Hawthorne	NY	10532	Self Storage	Self Storage	1980
21.02	US Storage - Harbor City, CA	WFB		1239 West 253rd Street	Harbor City	CA	90710	Self Storage	Self Storage	1987
22	601 Hudson Street	LCF		601 Hudson Street	New York	NY	10014	Multifamily	Mid Rise	1885
23	Custer Park	RMF		2929 & 3131 Custer Road	Plano	TX	75075	Retail	Shadow Anchored	1983
24	One River Place	Barclays		1 River Place	Wilmington	DE	19801	Office	CBD	2004
25	1302-1316 Montana Avenue	Barclays		1302-1316 Montana Avenue	Santa Monica	CA	90403	Mixed Use	Retail/Office	1934	1989
26	AAA Storage	Barclays		1232 Geneva Highway, 2801 Rucker Boulevard and 4021 Salem Road	Enterprise	AL	36330	Self Storage	Self Storage	1997	2018
27	La Puente Yard	WFB		351-359 North Covina Lane	La Puente	CA	91746	Industrial	Warehouse	1962	2001
28	Rockaway Commons	RMF		204-212 Route 46	Rockaway	NJ	07866	Retail	Anchored	2006
29	Staybridge Suites - Oconomowoc	CIIICM		1141 Blue Ribbon Drive	Oconomowoc	WI	53066	Hospitality	Extended Stay	2009	2017
30	Holland Art Van	LCF		1301 East Mall Drive	Holland	OH	43528	Retail	Single Tenant	2013
31	Country Inn & Suites - Orlando	RMF		7701 Universal Boulevard	Orlando	FL	32819	Hospitality	Limited Service	2000
32	Woodmen Corporate Center	WFB		7150 Campus Drive	Colorado Springs	CO	80920	Office	Suburban	1985	2018
33	Westpointe Retail Center	WFB		8603 State Highway 151	San Antonio	TX	78245	Retail	Unanchored	2008
34	Homewood Suites Laredo	LCF		98 Calle Del Norte Road	Laredo	TX	78041	Hospitality	Extended Stay	2005	2015
35	OKC MHP Portfolio	CIIICM		Various	Various	OK	Various	Manufactured Housing Community	Manufactured Housing Community	1980	Various
35.01	El Reno MHP	CIIICM		1501 South Rock Island Avenue	El Reno	OK	73036	Manufactured Housing Community	Manufactured Housing Community	1980	2018
35.02	Sunnylane MHP	CIIICM		17200 South Sunnylane Road	Norman	OK	73071	Manufactured Housing Community	Manufactured Housing Community	1980	2017
35.03	Skyview MHP	CIIICM		1644 East US 66	El Reno	OK	73036	Manufactured Housing Community	Manufactured Housing Community	1980	2017
36	Heatherstone Apartments	RMF		9730 East 33rd Street	Tulsa	OK	74146	Multifamily	Garden	1970	2018
37	Jewel-Osco Elgin	RMF		1660 Larkin Avenue	Elgin	IL	60123	Retail	Single Tenant	1968	2009
38	19501 South Santa Fe Avenue	WFB		19501 South Santa Fe Avenue	Rancho Dominguez	CA	90221	Industrial	Warehouse	1957	1985
39	Stoneridge III	CIIICM		40900 Woodward Avenue	Bloomfield Hills	MI	48304	Office	Suburban	1984	2015
40	East North Self Storage	RMF		4329 East North Street	Greenville	SC	29615	Self Storage	Self Storage	2000
41	Central Park Apartments	LCF		631 Orleans Street	Detroit	MI	48207	Multifamily	Garden	1963	2017
42	Hampton Inn Brevard	RMF		275 Forest Gate Drive	Pisgah Forest	NC	28768	Hospitality	Limited Service	1996	2018
43	Too Much Self Storage	WFB		2010 South University Avenue	Little Rock	AR	72204	Self Storage	Self Storage	2002
44	Shadow Glen Apartments	RMF		2800 Floyd Avenue	Modesto	CA	95355	Multifamily	Garden	1987
45	599 Johnson Ave	LCF		599 Johnson Avenue	Brooklyn	NY	11237	Mixed Use	Retail/Office	1931	2017
46	659 Broadway	RMF		659 Broadway	New York	NY	10012	Retail	Single Tenant	1930
47	100 Gardner Park	LCF		100 Gardner Park	Peachtree City	GA	30269	Mixed Use	Industrial/Office	1998	2017
48	St. Lucie MHC	Barclays		11500 Southwest Kanner Highway	Indiantown	FL	34956	Manufactured Housing Community	Manufactured Housing Community	1963
49	Carrington Ridge Phase II	LCF		312 Foxtail Drive	Pataskala	OH	43062	Multifamily	Garden	2018
50	Tolip Apartments	CIIICM		25 McConkey Drive; 1035 & 1067 Delaware Road; 1370 Sheridan Drive; 25 Logan Avenue; 940 Englewood Avenue	Tonawanda	NY	14223	Multifamily	Garden	1968	2018
51	Howard Park Plaza- CA	WFB		1504 and 1628 Howard Road	Madera	CA	93637	Retail	Anchored	1972	1992
52	Holiday Park MHC	CIIICM		3500 West Brookfield Drive	Muncie	IN	47302	Manufactured Housing Community	Manufactured Housing Community	1972	1995
53	Coach Post MHC	CIIICM		3633 7th Avenue Southwest	Olympia	WA	98502	Manufactured Housing Community	Manufactured Housing Community	1958	2017
54	Telegraph Budget Storage	WFB		21516 Telegraph Road	Brownstown	MI	48183	Self Storage	Self Storage	1940	2014
55	Spencer Mini Storage	Barclays		11220 Spencer Highway	La Porte	TX	77571	Self Storage	Self Storage	1977
56	Colony MHC	RMF		6786 Mangrove Drive	Merritt Island	FL	32953	Manufactured Housing Community	Manufactured Housing Community	1969
57	GA MHC Portfolio	CIIICM		Various	Various	GA	Various	Manufactured Housing Community	Manufactured Housing Community	Various	Various
57.01	Deer Run II MHC	CIIICM		140 Union Chapel Road Northwest	Eatonton	GA	31024	Manufactured Housing Community	Manufactured Housing Community	1978	2018
57.02	EagleTrace/Shade Tree Village	CIIICM		514 & 520 Burnett Ferry Road	Rome	GA	30165	Manufactured Housing Community	Manufactured Housing Community	1987
58	16755 Baseline	WFB		16755 Southwest Baseline Road	Beaverton	OR	97006	Retail	Unanchored	2004
59	Starbucks - North Cicero	Barclays		4155 North Cicero Avenue	Chicago	IL	60641	Retail	Single Tenant	2018
60	2218 Old Middlefield Way	WFB		2218 Old Middlefield Way	Mountain View	CA	94043	Office	R&D	1973	2017
61	Ridgewood MHC	CIIICM		2000 Ridgewood Road	Chapel Hill	NC	27516	Manufactured Housing Community	Manufactured Housing Community	1979
62	Archwood Apartments	WFB		3209 and 3311 Archwood Avenue	Cleveland	OH	44109	Multifamily	Garden	1929	2018
63	Dollar General New Hampton	LCF		809 North Linn Avenue	New Hampton	IA	50659	Retail	Single Tenant	2018
64	Dollar General Pinconning	LCF		506 South Mable Street	Pinconning	MI	48650	Retail	Single Tenant	2018

A-1-1

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

Mortgage Loan Number	Property Name	Number of Units(2)	Unit of Measure	Cut-off Date Balance Per Unit/SF(3)(4)	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	ARD Loan Maturity Date
1	Innisfree Portfolio	330	Rooms	177,017	58,500,000	58,415,464	7.5%	48,419,219	N	1/29/2019	3/6/2019		3/6/2019	2/6/2029
1.01	Hilton Garden Inn Fort Walton Beach	178	Rooms		34,500,000	34,450,145	4.4%
1.02	Holiday Inn Fort Walton Beach	152	Rooms		24,000,000	23,965,318	3.1%
2	Bristow Center	158,082	Sq. Ft.	335	53,000,000	53,000,000	6.8%	53,000,000	N	1/3/2019	3/1/2019	2/1/2029		2/1/2029
3	Residence Inn Denver City Center	228	Rooms	208,333	47,500,000	47,500,000	6.1%	47,500,000	N	12/19/2018	2/11/2019	1/11/2026		1/11/2026
4	Shops at Trace Fork	367,460	Sq. Ft.	110	40,350,000	40,350,000	5.2%	40,350,000	N	1/24/2019	3/6/2019	2/6/2029		2/6/2029
5	575 Maryville	253,492	Sq. Ft.	138	35,000,000	35,000,000	4.5%	35,000,000	N	12/12/2018	2/6/2019	1/6/2029		1/6/2029
6	Grapevine Station	273	Units	124,542	34,000,000	34,000,000	4.4%	34,000,000	N	1/7/2019	2/11/2019	1/11/2029		1/11/2029
7	Nostrand Avenue Shopping Center	80,991	Sq. Ft.	331	26,775,000	26,775,000	3.5%	26,775,000	N	12/21/2018	2/6/2019	1/6/2029		1/6/2029
8	Roseville Shopping Center	96,791	Sq. Ft.	247	23,887,500	23,887,500	3.1%	21,028,752	N	12/14/2018	2/6/2019	1/6/2022	2/6/2022	1/6/2029
9	Northchase Office Portfolio	255,726	Sq. Ft.	76	19,500,000	19,500,000	2.5%	19,500,000	N	1/31/2019	3/11/2019	2/11/2029		2/11/2029
9.01	Northchase	85,042	Sq. Ft.		6,550,000	6,550,000	0.8%
9.02	Crestwood	93,681	Sq. Ft.		6,480,000	6,480,000	0.8%
9.03	Mansell	77,003	Sq. Ft.		6,470,000	6,470,000	0.8%
10	Catania Pasadena	33	Units	536,364	17,700,000	17,700,000	2.3%	17,700,000	N	12/21/2018	2/1/2019	1/1/2029		1/1/2029
11	Merge Office	129,655	Sq. Ft.	136	17,662,500	17,617,011	2.3%	14,487,973	N	12/21/2018	2/11/2019		2/11/2019	1/11/2029
12	DoubleTree Leominster	187	Rooms	85,267	16,000,000	15,944,841	2.1%	13,266,262	N	11/20/2018	1/11/2019		1/11/2019	12/11/2028
13	Dominion Tower	403,276	Sq. Ft.	152	15,350,000	15,350,000	2.0%	13,672,728	N	12/20/2018	2/6/2019	1/6/2022	2/6/2022	1/6/2029
14	Tristone Flowtech USA	215,000	Sq. Ft.	67	14,400,000	14,400,000	1.9%	14,400,000	N	1/16/2019	3/6/2019	2/6/2029		2/6/2029
15	StaxUp Self Storage - San Ysidro	162,718	Sq. Ft.	87	14,200,000	14,200,000	1.8%	13,097,871	N	11/30/2018	1/11/2019	12/11/2023	1/11/2024	12/11/2028
16	The Edge Apartments	252	Beds	55,952	14,100,000	14,100,000	1.8%	12,574,488	N	2/1/2019	3/6/2019	2/6/2022	3/6/2022	2/6/2029
17	Radisson Yuma	154	Rooms	89,166	13,750,000	13,731,635	1.8%	11,642,376	N	2/1/2019	3/6/2019		3/6/2019	2/6/2029
18	Proguard Self Storage - Braeswood	117,896	Sq. Ft.	109	12,870,000	12,870,000	1.7%	12,870,000	N	1/3/2019	2/11/2019	1/11/2024		1/11/2024
19	Florissant Marketplace	146,257	Sq. Ft.	85	12,400,000	12,400,000	1.6%	10,544,624	N	12/20/2018	2/6/2019	1/6/2020	2/6/2020	1/6/2029
20	9th Street Marketplace	62,523	Sq. Ft.	186	11,650,000	11,650,000	1.5%	10,346,176	N	12/20/2018	2/11/2019	1/11/2022	2/11/2022	1/11/2029
21	Westport US Storage NY & CA	70,769	Sq. Ft.	161	11,400,000	11,400,000	1.5%	10,474,818	N	12/11/2018	1/11/2019	12/11/2023	1/11/2024	12/11/2028
21.01	US Storage - Hawthorne, NY	41,895	Sq. Ft.		8,000,000	8,000,000	1.0%
21.02	US Storage - Harbor City, CA	28,874	Sq. Ft.		3,400,000	3,400,000	0.4%
22	601 Hudson Street	11	Units	990,909	10,900,000	10,900,000	1.4%	10,900,000	N	1/8/2019	3/6/2019	2/6/2029		2/6/2029
23	Custer Park	115,931	Sq. Ft.	91	10,600,000	10,600,000	1.4%	9,821,019	N	11/16/2018	1/6/2019	12/6/2023	1/6/2024	12/6/2028
24	One River Place	157,273	Sq. Ft.	159	10,000,000	10,000,000	1.3%	10,000,000	N	11/1/2018	12/6/2018	11/6/2028		11/6/2028
25	1302-1316 Montana Avenue	15,906	Sq. Ft.	629	10,000,000	10,000,000	1.3%	10,000,000	N	12/27/2018	2/6/2019	1/6/2029		1/6/2029
26	AAA Storage	335,791	Sq. Ft.	30	10,000,000	10,000,000	1.3%	10,000,000	N	1/18/2019	3/6/2019	2/6/2029		2/6/2029
27	La Puente Yard	415,121	Sq. Ft.	24	10,000,000	10,000,000	1.3%	10,000,000	N	1/31/2019	3/11/2019	2/11/2029		2/11/2029
28	Rockaway Commons	86,615	Sq. Ft.	115	10,000,000	9,962,126	1.3%	8,154,388	N	12/7/2018	1/6/2019		1/6/2019	12/6/2028
29	Staybridge Suites - Oconomowoc	128	Rooms	77,189	9,925,000	9,880,170	1.3%	7,621,287	N	11/13/2018	1/11/2019		1/11/2019	12/11/2028
30	Holland Art Van	91,388	Sq. Ft.	106	9,700,000	9,668,027	1.2%	7,370,300	N	12/7/2018	2/6/2019		2/6/2019	1/6/2029
31	Country Inn & Suites - Orlando	170	Rooms	55,807	9,500,000	9,487,273	1.2%	8,036,684	N	1/25/2019	3/6/2019		3/6/2019	2/6/2029
32	Woodmen Corporate Center	107,034	Sq. Ft.	79	8,500,000	8,500,000	1.1%	8,500,000	N	1/25/2019	3/11/2019	2/11/2029		2/11/2029
33	Westpointe Retail Center	29,855	Sq. Ft.	284	8,500,000	8,479,564	1.1%	7,067,198	N	12/27/2018	2/11/2019		2/11/2019	1/11/2029
34	Homewood Suites Laredo	105	Rooms	80,045	8,420,000	8,404,758	1.1%	6,475,162	N	1/31/2019	3/6/2019		3/6/2019	2/6/2029
35	OKC MHP Portfolio	356	Pads	23,174	8,250,000	8,250,000	1.1%	7,327,892	N	2/6/2019	3/11/2019	2/11/2022	3/11/2022	2/11/2029
35.01	El Reno MHP	165	Pads		3,823,500	3,823,500	0.5%
35.02	Sunnylane MHP	102	Pads		2,364,000	2,364,000	0.3%
35.03	Skyview MHP	89	Pads		2,062,500	2,062,500	0.3%
36	Heatherstone Apartments	252	Units	32,540	8,200,000	8,200,000	1.1%	7,138,376	N	1/16/2019	3/6/2019	2/6/2021	3/6/2021	2/6/2029
37	Jewel-Osco Elgin	69,129	Sq. Ft.	110	7,600,000	7,600,000	1.0%	7,600,000	N	1/18/2019	3/6/2019	2/6/2029		2/6/2029
38	19501 South Santa Fe Avenue	71,250	Sq. Ft.	105	7,500,000	7,500,000	1.0%	7,500,000	N	12/21/2018	2/11/2019	1/11/2029		1/11/2029
39	Stoneridge III	61,096	Sq. Ft.	117	7,150,000	7,150,000	0.9%	6,088,268	N	1/30/2019	3/11/2019	2/11/2020	3/11/2020	2/11/2029
40	East North Self Storage	71,425	Sq. Ft.	95	6,750,000	6,750,000	0.9%	6,036,647	N	12/6/2018	1/6/2019	12/6/2021	1/6/2022	12/6/2028
41	Central Park Apartments	92	Units	69,293	6,375,000	6,375,000	0.8%	5,709,488	N	12/4/2018	1/6/2019	12/6/2021	1/6/2022	12/6/2028
42	Hampton Inn Brevard	80	Rooms	76,106	6,100,000	6,088,468	0.8%	4,618,092	N	1/30/2019	3/6/2019		3/6/2019	2/6/2029
43	Too Much Self Storage	75,500	Sq. Ft.	80	6,035,000	6,035,000	0.8%	5,366,460	N	12/20/2018	2/11/2019	1/11/2022	2/11/2022	1/11/2029
44	Shadow Glen Apartments	51	Units	117,647	6,000,000	6,000,000	0.8%	5,373,332	N	12/17/2018	2/6/2019	1/6/2022	2/6/2022	1/6/2029
45	599 Johnson Ave	27,414	Sq. Ft.	212	5,800,000	5,800,000	0.7%	5,800,000	N	11/15/2018	1/6/2019	12/6/2028		12/6/2028
46	659 Broadway	4,876	Sq. Ft.	1,190	5,800,000	5,800,000	0.7%	5,800,000	N	12/20/2018	2/6/2019	1/6/2029		1/6/2029
47	100 Gardner Park	129,861	Sq. Ft.	43	5,550,000	5,550,000	0.7%	4,928,618	N	1/14/2019	3/6/2019	2/6/2022	3/6/2022	2/6/2029
48	St. Lucie MHC	217	Pads	24,849	5,400,000	5,392,274	0.7%	4,482,271	N	1/25/2019	3/6/2019		3/6/2019	2/6/2029
49	Carrington Ridge Phase II	36	Units	140,278	5,050,000	5,050,000	0.7%	4,667,367	N	11/30/2018	1/6/2019	12/6/2023	1/6/2024	12/6/2028
50	Tolip Apartments	107	Units	45,327	4,850,000	4,850,000	0.6%	4,329,782	N	1/29/2019	3/11/2019	2/11/2022	3/11/2022	2/11/2029
51	Howard Park Plaza- CA	98,546	Sq. Ft.	49	4,800,000	4,792,769	0.6%	3,925,294	N	2/1/2019	3/11/2019		3/11/2019	2/11/2029
52	Holiday Park MHC	248	Pads	18,548	4,600,000	4,600,000	0.6%	4,019,385	N	1/4/2019	2/11/2019	1/11/2021	2/11/2021	1/11/2029
53	Coach Post MHC	75	Pads	55,496	4,170,000	4,162,178	0.5%	3,165,894	N	2/4/2019	3/11/2019		3/11/2019	2/11/2029
54	Telegraph Budget Storage	46,823	Sq. Ft.	72	3,400,000	3,391,128	0.4%	2,781,549	N	1/11/2019	2/11/2019		2/11/2019	1/11/2029
55	Spencer Mini Storage	81,685	Sq. Ft.	39	3,200,000	3,200,000	0.4%	3,200,000	N	1/18/2019	3/6/2019	2/6/2024		2/6/2024
56	Colony MHC	143	Pads	21,329	3,050,000	3,050,000	0.4%	3,050,000	N	1/18/2019	3/6/2019	2/6/2024		2/6/2024
57	GA MHC Portfolio	158	Pads	18,926	3,000,000	2,990,241	0.4%	2,511,693	N	11/19/2018	1/11/2019		1/11/2019	12/11/2028
57.01	Deer Run II MHC	67	Pads		1,307,000	1,302,748	0.2%
57.02	EagleTrace/Shade Tree Village	91	Pads		1,693,000	1,687,492	0.2%
58	16755 Baseline	12,000	Sq. Ft.	179	2,145,000	2,145,000	0.3%	2,145,000	N	12/18/2018	2/11/2019	1/11/2029		1/11/2029
59	Starbucks - North Cicero	2,500	Sq. Ft.	655	1,636,250	1,636,250	0.2%	1,636,250	N	12/6/2018	1/6/2019	12/6/2028		12/6/2028
60	2218 Old Middlefield Way	10,314	Sq. Ft.	150	1,550,000	1,550,000	0.2%	1,550,000	N	12/6/2018	1/11/2019	12/11/2028		12/11/2028
61	Ridgewood MHC	60	Pads	25,417	1,525,000	1,525,000	0.2%	1,366,933	N	10/4/2018	11/11/2018	10/11/2021	11/11/2021	10/11/2028
62	Archwood Apartments	44	Units	27,207	1,200,000	1,197,091	0.2%	996,147	N	12/28/2018	2/11/2019		2/11/2019	1/11/2029
63	Dollar General New Hampton	9,002	Sq. Ft.	110	994,000	994,000	0.1%	994,000	Y	1/30/2019	3/6/2019	2/6/2029		2/6/2029	2/6/2034
64	Dollar General Pinconning	9,026	Sq. Ft.	103	931,000	931,000	0.1%	931,000	Y	1/30/2019	3/6/2019	2/6/2029		2/6/2029	2/6/2034

A-1-2

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

Mortgage Loan Number	Property Name	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	Innisfree Portfolio	5.21000%	0.00190%	0.00910%	0.01500%	0.00050%	0.00030%	5.18320%	Actual/360	321,591.34	Amortizing Balloon
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	5.10000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.08320%	Actual/360	229,004.17	Interest-only, Balloon	Actual/360
3	Residence Inn Denver City Center	5.14000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.12320%	Actual/360	206,849.31	Interest-only, Balloon	Actual/360
4	Shops at Trace Fork	4.88000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.86320%	Actual/360	166,824.83	Interest-only, Balloon	Actual/360
5	575 Maryville	4.82200%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.80520%	Actual/360	142,985.69	Interest-only, Balloon	Actual/360
6	Grapevine Station	5.15000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.13320%	Actual/360	148,348.61	Interest-only, Balloon	Actual/360
7	Nostrand Avenue Shopping Center	5.13000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.11320%	Actual/360	116,370.84	Interest-only, Balloon	Actual/360
8	Roseville Shopping Center	4.75000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.73320%	Actual/360	124,608.51	Interest-only, Amortizing Balloon	Actual/360
9	Northchase Office Portfolio	5.00000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.98320%	Actual/360	82,604.17	Interest-only, Balloon	Actual/360
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena	5.32000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.30320%	Actual/360	79,777.83	Interest-only, Balloon	Actual/360
11	Merge Office	4.93000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.91320%	Actual/360	94,061.94	Amortizing Balloon
12	DoubleTree Leominster	5.26000%	0.00190%	0.00910%	0.03250%	0.00050%	0.00030%	5.21570%	Actual/360	88,451.72	Amortizing Balloon
13	Dominion Tower	5.29000%	0.00000%	0.00910%	0.00500%	0.00050%	0.00030%	5.27510%	Actual/360	85,143.97	Interest-only, Amortizing Balloon	Actual/360
14	Tristone Flowtech USA	5.23900%	0.00190%	0.00910%	0.04500%	0.00050%	0.00030%	5.18220%	Actual/360	63,915.80	Interest-only, Balloon	Actual/360
15	StaxUp Self Storage - San Ysidro	5.00000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.98320%	Actual/360	76,228.67	Interest-only, Amortizing Balloon	Actual/360
16	The Edge Apartments	5.35000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.33320%	Actual/360	78,736.33	Interest-only, Amortizing Balloon	Actual/360
17	Radisson Yuma	5.95000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.93320%	Actual/360	81,996.71	Amortizing Balloon
18	Proguard Self Storage - Braeswood	5.00000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.98320%	Actual/360	54,518.75	Interest-only, Balloon	Actual/360
19	Florissant Marketplace	5.25000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.23320%	Actual/360	68,473.26	Interest-only, Amortizing Balloon	Actual/360
20	9th Street Marketplace	5.15000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.13320%	Actual/360	63,612.06	Interest-only, Amortizing Balloon	Actual/360
21	Westport US Storage NY & CA	4.75000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.73320%	Actual/360	59,467.80	Interest-only, Amortizing Balloon	Actual/360
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street	5.35500%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.33820%	Actual/360	49,451.94	Interest-only, Balloon	Actual/360
23	Custer Park	5.30000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.28320%	Actual/360	58,862.29	Interest-only, Amortizing Balloon	Actual/360
24	One River Place	4.73500%	0.00000%	0.00910%	0.03375%	0.00050%	0.00030%	4.69135%	Actual/360	40,115.97	Interest-only, Balloon	Actual/360
25	1302-1316 Montana Avenue	5.29000%	0.00190%	0.00910%	0.05250%	0.00050%	0.00030%	5.22570%	Actual/360	44,818.06	Interest-only, Balloon	Actual/360
26	AAA Storage	4.58000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.56320%	Actual/360	38,802.78	Interest-only, Balloon	Actual/360
27	La Puente Yard	4.78000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.76320%	Actual/360	40,497.22	Interest-only, Balloon	Actual/360
28	Rockaway Commons	4.75000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.73320%	Actual/360	52,164.73	Amortizing Balloon
29	Staybridge Suites - Oconomowoc	5.75000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.73320%	Actual/360	62,438.81	Amortizing Balloon
30	Holland Art Van	5.45000%	0.00190%	0.00910%	0.05250%	0.00050%	0.00030%	5.38570%	Actual/360	59,277.20	Amortizing Balloon
31	Country Inn & Suites - Orlando	5.92000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.90320%	Actual/360	56,469.60	Amortizing Balloon
32	Woodmen Corporate Center	4.87000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.85320%	Actual/360	35,070.76	Interest-only, Balloon	Actual/360
33	Westpointe Retail Center	5.35000%	0.00190%	0.00910%	0.05250%	0.00050%	0.00030%	5.28570%	Actual/360	47,465.16	Amortizing Balloon
34	Homewood Suites Laredo	5.80000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.78320%	Actual/360	53,225.47	Amortizing Balloon
35	OKC MHP Portfolio	5.16000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.14320%	Actual/360	45,098.01	Interest-only, Amortizing Balloon	Actual/360
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments	5.25000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.23320%	Actual/360	45,280.70	Interest-only, Amortizing Balloon	Actual/360
37	Jewel-Osco Elgin	4.95000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.93320%	Actual/360	31,872.50	Interest-only, Balloon	Actual/360
38	19501 South Santa Fe Avenue	5.60000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.58320%	Actual/360	35,583.33	Interest-only, Balloon	Actual/360
39	Stoneridge III	5.30000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.28320%	Actual/360	39,704.28	Interest-only, Amortizing Balloon	Actual/360
40	East North Self Storage	5.48000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.46320%	Actual/360	38,241.10	Interest-only, Amortizing Balloon	Actual/360
41	Central Park Apartments	5.55000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.53320%	Actual/360	36,396.79	Interest-only, Amortizing Balloon	Actual/360
42	Hampton Inn Brevard	5.35000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.33320%	Actual/360	36,914.88	Amortizing Balloon
43	Too Much Self Storage	5.21000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.19320%	Actual/360	33,176.13	Interest-only, Amortizing Balloon	Actual/360
44	Shadow Glen Apartments	5.55000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.53320%	Actual/360	34,255.80	Interest-only, Amortizing Balloon	Actual/360
45	599 Johnson Ave	5.59300%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.57620%	Actual/360	27,483.38	Interest-only, Balloon	Actual/360
46	659 Broadway	4.99000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.97320%	Actual/360	24,520.31	Interest-only, Balloon	Actual/360
47	100 Gardner Park	5.15000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.13320%	Actual/360	30,304.46	Interest-only, Amortizing Balloon	Actual/360
48	St. Lucie MHC	5.30000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.28320%	Actual/360	29,986.45	Amortizing Balloon
49	Carrington Ridge Phase II	5.13300%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.11620%	Actual/360	27,521.46	Interest-only, Amortizing Balloon	Actual/360
50	Tolip Apartments	5.40000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.38320%	Actual/360	27,234.24	Interest-only, Amortizing Balloon	Actual/360
51	Howard Park Plaza- CA	4.84000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.82320%	Actual/360	25,300.12	Amortizing Balloon
52	Holiday Park MHC	5.40000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.38320%	Actual/360	25,830.42	Interest-only, Amortizing Balloon	Actual/360
53	Coach Post MHC	5.43000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.41320%	Actual/360	25,433.42	Amortizing Balloon
54	Telegraph Budget Storage	4.85000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.83320%	Actual/360	17,941.52	Amortizing Balloon
55	Spencer Mini Storage	4.95000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	4.93320%	Actual/360	13,420.00	Interest-only, Balloon	Actual/360
56	Colony MHC	6.00000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.98320%	Actual/360	15,504.17	Interest-only, Balloon	Actual/360
57	GA MHC Portfolio	5.57000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.55320%	Actual/360	17,165.66	Amortizing Balloon
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	5.25000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.23320%	Actual/360	9,540.78	Interest-only, Balloon	Actual/360
59	Starbucks - North Cicero	5.45000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.43320%	Actual/360	7,555.16	Interest-only, Balloon	Actual/360
60	2218 Old Middlefield Way	4.98500%	0.00190%	0.00910%	0.08250%	0.00050%	0.00030%	4.89070%	Actual/360	6,546.27	Interest-only, Balloon	Actual/360
61	Ridgewood MHC	5.59000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.57320%	Actual/360	8,745.09	Interest-only, Amortizing Balloon	Actual/360
62	Archwood Apartments	5.30000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.28320%	Actual/360	6,663.66	Amortizing Balloon
63	Dollar General New Hampton	5.97000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.95320%	Actual/360	5,027.57	Interest-only, ARD	Actual/360
64	Dollar General Pinconning	5.99000%	0.00190%	0.00910%	0.00500%	0.00050%	0.00030%	5.97320%	Actual/360	4,724.70	Interest-only, ARD	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.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)(5)	Grace Period Late (Days)	Appraised Value ($)(6)	Appraisal Date	Coop -Rental Value
1	Innisfree Portfolio	120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	94,800,000	8/21/2018
1.01	Hilton Garden Inn Fort Walton Beach											54,700,000	8/21/2018
1.02	Holiday Inn Fort Walton Beach											40,100,000	8/21/2018
2	Bristow Center	120	119	120	119	0	0	1	L(25),D(91),O(4)	5	5	78,600,000	11/26/2018
3	Residence Inn Denver City Center	84	82	84	82	0	0	2	L(24),GRTR 1% or YM(53),O(7)	0	5	79,400,000	11/14/2019
4	Shops at Trace Fork	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(93),O(4)	0	0	67,550,000	11/26/2018
5	575 Maryville	120	118	120	118	0	0	2	L(26),D(89),O(5)	0	0	50,280,000	9/6/2018
6	Grapevine Station	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	53,000,000	11/8/2018
7	Nostrand Avenue Shopping Center	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	40,000,000	11/16/2018
8	Roseville Shopping Center	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	34,500,000	11/20/2018
9	Northchase Office Portfolio	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	30,450,000	Various
9.01	Northchase											10,000,000	11/5/2018
9.02	Crestwood											10,650,000	11/9/2018
9.03	Mansell											9,800,000	11/9/2018
10	Catania Pasadena	120	118	120	118	0	0	2	L(26),D(88),O(6)	0, two grace periods of 5 days each per 12 month period	0	31,400,000	10/31/2018
11	Merge Office	120	118	0	0	360	358	2	L(26),D(87),O(7)	0	0	27,700,000	5/1/2019
12	DoubleTree Leominster	120	117	0	0	360	357	3	L(27),GRTR 1% or YM(89),O(4)	0	5	24,700,000	11/1/2019
13	Dominion Tower	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	87,000,000	11/8/2018
14	Tristone Flowtech USA	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(90),O(5)	0	0	23,000,000	11/30/2018
15	StaxUp Self Storage - San Ysidro	120	117	60	57	360	360	3	L(27),D(89),O(4)	0	0	20,600,000	10/29/2018
16	The Edge Apartments	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	22,900,000	12/4/2018
17	Radisson Yuma	120	119	0	0	360	359	1	L(25),D(92),O(3)	0	0	20,400,000	8/1/2018
18	Proguard Self Storage - Braeswood	60	58	60	58	0	0	2	L(26),D(28),O(6)	0	0	19,800,000	11/16/2018
19	Florissant Marketplace	120	118	12	10	360	360	2	L(26),D(90),O(4)	0	0	17,300,000	10/31/2018
20	9th Street Marketplace	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	16,600,000	11/27/2018
21	Westport US Storage NY & CA	120	117	60	57	360	360	3	L(27),D(86),O(7)	0	0	20,100,000	Various
21.01	US Storage - Hawthorne, NY											14,100,000	10/30/2018
21.02	US Storage - Harbor City, CA											6,000,000	10/24/2018
22	601 Hudson Street	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	5	16,900,000	10/29/2018
23	Custer Park	120	117	60	57	360	360	3	L(27),D(89),O(4)	0	0	18,620,000	9/7/2018
24	One River Place	120	116	120	116	0	0	4	L(28),D(85),O(7)	0	0	49,500,000	10/5/2018
25	1302-1316 Montana Avenue	120	118	120	118	0	0	2	L(25),GRTR 1% or YM(91),O(4)	0	0	23,100,000	12/4/2018
26	AAA Storage	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	23,050,000	11/8/2018
27	La Puente Yard	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	17,500,000	11/15/2018
28	Rockaway Commons	120	117	0	0	360	357	3	L(27),D(86),O(7)	0	0	19,000,000	11/26/2018
29	Staybridge Suites - Oconomowoc	120	117	0	0	300	297	3	L(27),D(90),O(3)	0	0	14,200,000	10/10/2018
30	Holland Art Van	120	118	0	0	300	298	2	L(23),GRTR 1% or YM(92),O(5)	0	0	16,700,000	10/15/2018
31	Country Inn & Suites - Orlando	120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	14,600,000	12/1/2019
32	Woodmen Corporate Center	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(91),O(4)	0	0	13,900,000	11/12/2018
33	Westpointe Retail Center	120	118	0	0	360	358	2	L(26),GRTR 1% or YM or D(87),O(7)	0	0	11,900,000	12/1/2019
34	Homewood Suites Laredo	120	119	0	0	300	299	1	L(25),D(92),O(3)	0	0	12,800,000	11/14/2019
35	OKC MHP Portfolio	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	11,600,000	10/23/2018
35.01	El Reno MHP											5,400,000	10/23/2018
35.02	Sunnylane MHP											3,500,000	10/23/2018
35.03	Skyview MHP											2,700,000	10/23/2018
36	Heatherstone Apartments	120	119	24	23	360	360	1	L(25),D(91),O(4)	0	0	12,200,000	11/21/2018
37	Jewel-Osco Elgin	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0	14,800,000	11/7/2018
38	19501 South Santa Fe Avenue	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	17,270,000	1/1/2019
39	Stoneridge III	120	119	12	11	360	360	1	L(25),D(92),O(3)	0	0	10,100,000	12/21/2018
40	East North Self Storage	120	117	36	33	360	360	3	L(27),D(89),O(4)	0	0	9,700,000	11/13/2018
41	Central Park Apartments	120	117	36	33	360	360	3	L(27),D(89),O(4)	0	0	12,100,000	10/11/2018
42	Hampton Inn Brevard	120	119	0	0	300	299	1	L(25),D(91),O(4)	0	0	10,300,000	11/30/2018
43	Too Much Self Storage	120	118	36	34	360	360	2	L(26),GRTR 1% or YM(90),O(4)	0	5	8,350,000	11/13/2018
44	Shadow Glen Apartments	120	118	36	34	360	360	2	L(26),D(90),O(4)	0	0	8,680,000	10/1/2018
45	599 Johnson Ave	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	12,000,000	8/1/2018
46	659 Broadway	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	9,200,000	9/27/2018
47	100 Gardner Park	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0	11,500,000	11/20/2018
48	St. Lucie MHC	120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	8,950,000	9/20/2018
49	Carrington Ridge Phase II	120	117	60	57	360	360	3	L(27),D(90),O(3)	0	0	7,600,000	11/29/2018
50	Tolip Apartments	120	119	36	35	360	360	1	L(25),D(92),O(3)	0	0	7,300,000	11/28/2018
51	Howard Park Plaza- CA	120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0	8,700,000	11/29/2018
52	Holiday Park MHC	120	118	24	22	360	360	2	L(26),D(91),O(3)	0	0	6,870,000	11/13/2018
53	Coach Post MHC	120	119	0	0	300	299	1	L(25),D(92),O(3)	0	0	6,250,000	9/18/2018
54	Telegraph Budget Storage	120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	5,500,000	11/13/2018
55	Spencer Mini Storage	60	59	60	59	0	0	1	L(25),D(31),O(4)	0	0	5,820,000	12/4/2018
56	Colony MHC	60	59	60	59	0	0	1	L(25),D(31),O(4)	0	0	5,180,000	12/7/2018
57	GA MHC Portfolio	120	117	0	0	360	357	3	L(27),D(90),O(3)	0	0	4,750,000	5/15/2018
57.01	Deer Run II MHC											2,070,000	5/15/2018
57.02	EagleTrace/Shade Tree Village											2,680,000	5/15/2018
58	16755 Baseline	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0	3,575,000	11/14/2018
59	Starbucks - North Cicero	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	3,000,000	10/29/2018
60	2218 Old Middlefield Way	120	117	120	117	0	0	3	L(27),D(89),O(4)	0	0	3,600,000	7/2/2018
61	Ridgewood MHC	120	115	36	31	360	360	5	L(29),D(88),O(3)	0	0	2,250,000	8/28/2018
62	Archwood Apartments	120	118	0	0	360	358	2	L(26),D(90),O(4)	0	0	1,670,000	1/1/2019
63	Dollar General New Hampton	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0	0	1,420,000	10/3/2018
64	Dollar General Pinconning	120	119	120	119	0	0	1	YM(25),YM or D(88),O(7)	0	0	1,330,000	10/5/2018

A-1-4

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

Mortgage Loan Number	Property Name	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)(3)(4)	U/W NCF DSCR (x)(3)(4)	Cut-off Date LTV Ratio(3)(4)(6)	LTV Ratio at Maturity or ARD(3)(4)(6)	Cut-off Date U/W NOI Debt Yield(3)(4)	Cut-off Date U/W NCF Debt Yield(3)(4)	U/W Revenues ($)(2)(7)	U/W Expenses ($)
1	Innisfree Portfolio								2.17	1.94	61.6%	51.1%	14.3%	12.8%	21,874,518	13,502,902
1.01	Hilton Garden Inn Fort Walton Beach														12,780,390	7,626,535
1.02	Holiday Inn Fort Walton Beach														9,094,128	5,876,367
2	Bristow Center								1.56	1.51	67.4%	67.4%	8.1%	7.8%	5,812,402	1,521,164
3	Residence Inn Denver City Center								2.52	2.32	59.8%	59.8%	13.2%	12.1%	12,717,411	6,451,396
4	Shops at Trace Fork								2.24	2.12	59.7%	59.7%	11.1%	10.5%	5,583,492	1,100,913
5	575 Maryville								2.31	2.00	69.6%	69.6%	11.3%	9.8%	6,561,178	2,591,920
6	Grapevine Station								1.49	1.45	64.2%	64.2%	7.8%	7.6%	4,763,775	2,116,301
7	Nostrand Avenue Shopping Center								1.56	1.46	66.9%	66.9%	8.1%	7.6%	3,341,704	1,162,759
8	Roseville Shopping Center								1.79	1.74	69.2%	61.0%	11.2%	10.9%	3,505,675	831,546
9	Northchase Office Portfolio								2.53	2.28	64.0%	64.0%	12.9%	11.6%	4,471,635	1,959,685
9.01	Northchase														1,583,358	688,280
9.02	Crestwood														1,577,209	700,714
9.03	Mansell														1,311,069	570,692
10	Catania Pasadena								1.40	1.39	56.4%	56.4%	7.6%	7.5%	2,453,820	1,108,784
11	Merge Office								1.79	1.67	63.6%	52.3%	11.5%	10.7%	3,149,180	1,129,392
12	DoubleTree Leominster								2.46	2.09	64.6%	53.7%	16.4%	13.9%	9,815,081	7,200,256
13	Dominion Tower								1.64	1.53	70.5%	62.8%	10.9%	10.2%	10,566,058	3,848,795
14	Tristone Flowtech USA								1.72	1.69	62.6%	62.6%	9.2%	9.0%	1,561,894	244,144
15	StaxUp Self Storage - San Ysidro								1.39	1.35	68.9%	63.6%	8.9%	8.7%	1,874,886	604,586
16	The Edge Apartments								1.33	1.29	61.6%	54.9%	8.9%	8.6%	1,999,931	745,505
17	Radisson Yuma								1.77	1.54	67.3%	57.1%	12.7%	11.1%	5,447,024	3,709,180
18	Proguard Self Storage - Braeswood								2.00	1.99	65.0%	65.0%	10.2%	10.1%	2,132,743	822,269
19	Florissant Marketplace								1.66	1.46	71.7%	61.0%	11.0%	9.6%	2,283,799	919,633
20	9th Street Marketplace								1.35	1.28	70.2%	62.3%	8.9%	8.4%	1,370,618	339,457
21	Westport US Storage NY & CA								1.76	1.75	56.7%	52.1%	11.0%	10.9%	1,720,920	463,363
21.01	US Storage - Hawthorne, NY														1,139,786	261,776
21.02	US Storage - Harbor City, CA														581,134	201,586
22	601 Hudson Street								1.30	1.29	64.5%	64.5%	7.1%	7.0%	1,075,592	305,181
23	Custer Park								1.85	1.70	56.9%	52.7%	12.3%	11.3%	2,317,645	1,013,445
24	One River Place								2.73	2.50	50.5%	50.5%	13.1%	12.0%	4,367,307	1,086,298
25	1302-1316 Montana Avenue								1.85	1.74	43.3%	43.3%	9.9%	9.4%	1,345,441	352,149
26	AAA Storage								3.04	2.96	43.4%	43.4%	14.2%	13.8%	2,103,086	687,289
27	La Puente Yard								2.19	2.12	57.1%	57.1%	10.6%	10.3%	1,210,950	147,084
28	Rockaway Commons								2.07	1.99	52.4%	42.9%	13.0%	12.5%	1,873,251	578,762
29	Staybridge Suites - Oconomowoc								2.13	1.92	69.6%	53.7%	16.1%	14.6%	3,811,245	2,218,968
30	Holland Art Van								1.64	1.64	57.9%	44.1%	12.1%	12.1%	1,205,434	36,163
31	Country Inn & Suites - Orlando								1.81	1.58	65.0%	55.0%	12.9%	11.3%	3,882,193	2,658,490
32	Woodmen Corporate Center								2.48	2.22	61.2%	61.2%	12.3%	11.0%	1,960,287	916,683
33	Westpointe Retail Center								1.32	1.29	71.3%	59.4%	8.9%	8.7%	1,159,789	407,075
34	Homewood Suites Laredo								1.67	1.48	65.7%	50.6%	12.7%	11.2%	3,177,716	2,107,995
35	OKC MHP Portfolio								1.40	1.36	71.1%	63.2%	9.2%	9.0%	1,446,746	690,332
35.01	El Reno MHP														667,778	330,325
35.02	Sunnylane MHP														417,900	196,141
35.03	Skyview MHP														361,069	163,866
36	Heatherstone Apartments								1.61	1.47	67.2%	58.5%	10.7%	9.7%	2,119,743	1,245,994
37	Jewel-Osco Elgin								2.20	2.20	51.4%	51.4%	11.1%	11.1%	856,375	15,346
38	19501 South Santa Fe Avenue								1.72	1.72	43.4%	43.4%	9.8%	9.8%	875,056	141,111
39	Stoneridge III								1.49	1.32	70.8%	60.3%	9.9%	8.8%	1,249,120	540,003
40	East North Self Storage								1.30	1.28	69.6%	62.2%	8.8%	8.7%	798,873	202,336
41	Central Park Apartments								1.43	1.37	52.7%	47.2%	9.8%	9.4%	1,091,333	468,648
42	Hampton Inn Brevard								1.73	1.55	59.1%	44.8%	12.6%	11.3%	1,939,771	1,174,014
43	Too Much Self Storage								1.39	1.37	72.3%	64.3%	9.2%	9.0%	789,670	236,589
44	Shadow Glen Apartments								1.32	1.29	69.1%	61.9%	9.0%	8.8%	798,220	256,099
45	599 Johnson Ave								1.55	1.47	48.3%	48.3%	8.8%	8.4%	681,559	171,647
46	659 Broadway								1.64	1.62	63.0%	63.0%	8.3%	8.2%	522,812	40,388
47	100 Gardner Park								2.00	1.85	48.3%	42.9%	13.1%	12.1%	943,700	214,601
48	St. Lucie MHC								1.49	1.46	60.2%	50.1%	9.9%	9.7%	900,233	365,060
49	Carrington Ridge Phase II								1.40	1.38	66.4%	61.4%	9.2%	9.0%	662,319	198,550
50	Tolip Apartments								1.42	1.32	66.4%	59.3%	9.5%	8.9%	922,463	459,802
51	Howard Park Plaza- CA								2.20	1.97	55.1%	45.1%	13.9%	12.5%	902,403	234,945
52	Holiday Park MHC								1.42	1.38	67.0%	58.5%	9.6%	9.3%	729,243	289,387
53	Coach Post MHC								1.32	1.31	66.6%	50.7%	9.7%	9.6%	565,969	162,701
54	Telegraph Budget Storage								1.83	1.78	61.7%	50.6%	11.6%	11.3%	607,125	213,971
55	Spencer Mini Storage								2.14	2.11	55.0%	55.0%	10.8%	10.6%	688,678	343,387
56	Colony MHC								1.61	1.57	58.9%	58.9%	9.8%	9.6%	560,594	260,567
57	GA MHC Portfolio								1.46	1.42	63.0%	52.9%	10.0%	9.8%	481,598	181,091
57.01	Deer Run II MHC														187,413	57,049
57.02	EagleTrace/Shade Tree Village														294,185	124,042
58	16755 Baseline								2.09	2.02	60.0%	60.0%	11.2%	10.8%	359,471	119,882
59	Starbucks - North Cicero								1.62	1.53	54.5%	54.5%	9.0%	8.5%	149,871	2,997
60	2218 Old Middlefield Way								3.34	3.26	43.1%	43.1%	16.9%	16.5%	310,708	48,699
61	Ridgewood MHC								1.33	1.30	67.8%	60.8%	9.2%	9.0%	263,139	123,583
62	Archwood Apartments								1.56	1.45	71.7%	59.6%	10.5%	9.7%	249,996	124,886
63	Dollar General New Hampton								1.48	1.46	70.0%	70.0%	9.0%	8.8%	92,045	2,761
64	Dollar General Pinconning								1.48	1.45	70.0%	70.0%	9.0%	8.8%	86,311	2,589

A-1-5

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

Mortgage Loan Number	Property Name	U/W Net Operating Income ($)(8)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(2)(8)(9)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)(7)	Most Recent Expenses ($)	Most Recent NOI ($)
1	Innisfree Portfolio	8,371,616	874,981	0	7,496,635	85.2%	11/30/2018	181	154	TTM 11/30/2018	21,874,518	13,222,304	8,652,214
1.01	Hilton Garden Inn Fort Walton Beach	5,153,855	511,216	0	4,642,639	84.3%	11/30/2018	194	163	TTM 11/30/2018	12,780,390	7,410,409	5,369,981
1.02	Holiday Inn Fort Walton Beach	3,217,761	363,765	0	2,853,996	86.2%	11/30/2018	165	143	TTM 11/30/2018	9,094,128	5,811,895	3,282,233
2	Bristow Center	4,291,238	18,970	130,257	4,142,011	96.1%	11/1/2018			TTM 10/31/2018	5,874,778	1,554,985	4,319,793
3	Residence Inn Denver City Center	6,266,014	508,696	0	5,757,318	77.8%	10/31/2018	184	148	TTM 10/31/2018	12,288,322	6,217,727	6,070,595
4	Shops at Trace Fork	4,482,579	55,119	183,730	4,243,730	98.3%	10/17/2018			TTM 11/30/2018	5,647,721	1,076,835	4,570,886
5	575 Maryville	3,969,258	50,698	493,602	3,424,957	97.0%	11/30/2018			TTM 9/30/2018	5,443,434	2,570,987	2,872,447
6	Grapevine Station	2,647,474	68,250	0	2,579,224	93.8%	11/15/2018			TTM 10/31/2018	4,763,775	2,186,686	2,577,089
7	Nostrand Avenue Shopping Center	2,178,945	12,149	131,482	2,035,314	92.7%	12/12/2018			NAV	NAV	NAV	NAV
8	Roseville Shopping Center	2,674,128	14,519	58,074	2,601,535	94.3%	11/20/2018			TTM 9/30/2018	2,941,519	695,540	2,245,979
9	Northchase Office Portfolio	2,511,950	64,854	186,692	2,260,404	94.1%	12/1/2018			TTM 10/31/2018	4,352,985	1,940,268	2,412,716
9.01	Northchase	895,078	17,721	69,522	807,835	94.3%	12/1/2018			TTM 10/31/2018	1,509,869	699,590	810,280
9.02	Crestwood	876,495	23,392	72,380	780,724	93.1%	12/1/2018			TTM 10/31/2018	1,391,447	709,333	682,114
9.03	Mansell	740,377	23,742	44,790	671,845	95.0%	12/1/2018			TTM 10/31/2018	1,451,669	531,346	920,323
10	Catania Pasadena	1,345,035	11,550	0	1,333,485	93.9%	11/14/2018			TTM 10/31/2018	2,442,372	1,107,909	1,334,463
11	Merge Office	2,019,788	25,931	104,476	1,889,381	97.6%	2/1/2019			TTM 10/31/2018	1,915,156	1,139,930	775,226
12	DoubleTree Leominster	2,614,825	392,603	0	2,222,221	78.1%	10/31/2018	130	102	TTM 10/31/2018	9,886,119	7,301,454	2,584,664
13	Dominion Tower	6,717,263	60,491	405,295	6,251,477	88.3%	10/31/2018			TTM 10/31/2018	10,734,542	3,816,541	6,918,001
14	Tristone Flowtech USA	1,317,750	21,500	0	1,296,250	100.0%	3/1/2019
15	StaxUp Self Storage - San Ysidro	1,270,300	35,798	0	1,234,502	74.4%	11/27/2018			TTM 10/31/2018	1,856,775	585,833	1,270,942
16	The Edge Apartments	1,254,426	37,800	0	1,216,626	93.7%	1/17/2019			Actual 2018	1,747,177	656,055	1,091,122
17	Radisson Yuma	1,737,844	217,881	0	1,519,963	78.0%	11/30/2018	112	88	TTM 11/30/2018	5,447,024	3,781,690	1,665,334
18	Proguard Self Storage - Braeswood	1,310,474	11,782	0	1,298,692	86.7%	11/8/2018			TTM 10/31/2018	2,150,908	826,236	1,324,672
19	Florissant Marketplace	1,364,166	21,939	146,258	1,195,971	100.0%	9/1/2018			TTM 10/31/2018	2,274,076	960,843	1,313,234
20	9th Street Marketplace	1,031,162	12,511	38,620	980,031	93.4%	11/30/2018			TTM 11/30/2018	1,233,499	352,505	880,994
21	Westport US Storage NY & CA	1,257,558	12,291	0	1,245,266	88.2%	11/30/2018			TTM 9/30/2018	1,589,529	514,597	1,074,932
21.01	US Storage - Hawthorne, NY	878,010	7,960	0	870,050	87.1%	11/30/2018			TTM 9/30/2018	1,050,809	287,958	762,851
21.02	US Storage - Harbor City, CA	379,548	4,331	0	375,217	89.7%	11/30/2018			TTM 9/30/2018	538,721	226,640	312,081
22	601 Hudson Street	770,411	3,000	3,000	764,411	100.0%	11/30/2018			Annualized 3 11/30/2018	1,117,133	287,943	829,189
23	Custer Park	1,304,200	17,390	86,948	1,199,862	85.5%	10/1/2018			TTM 8/31/2018	2,074,706	1,011,607	1,063,098
24	One River Place	3,281,009	31,455	241,152	3,008,402	100.0%	3/1/2019			TTM 9/30/2018	5,070,130	1,101,111	3,969,019
25	1302-1316 Montana Avenue	993,292	5,567	51,397	936,328	94.5%	12/26/2018			TTM 11/30/2018	1,432,669	334,271	1,098,398
26	AAA Storage	1,415,797	35,738	0	1,380,059	93.7%	9/18/2018			Annualized 9 9/30/2018	2,132,624	625,089	1,507,535
27	La Puente Yard	1,063,867	2,193	31,048	1,030,626	100.0%	3/1/2019			NAV	NAV	NAV	NAV
28	Rockaway Commons	1,294,490	12,992	34,646	1,246,852	100.0%	11/1/2018			TTM 9/30/2018	2,044,420	575,569	1,468,851
29	Staybridge Suites - Oconomowoc	1,592,277	152,450	0	1,439,827	74.4%	9/30/2018	108	80	TTM 9/30/2018	3,811,245	1,996,503	1,814,742
30	Holland Art Van	1,169,271	0	0	1,169,271	100.0%	10/12/2018			NAV	NAV	NAV	NAV
31	Country Inn & Suites - Orlando	1,223,703	155,288	0	1,068,415	80.1%	11/30/2018	77	58	TTM 11/30/2018	3,995,688	2,717,877	1,277,811
32	Woodmen Corporate Center	1,043,604	10,283	98,014	935,307	77.9%	2/28/2019			TTM 10/31/2018	816,350	610,112	206,238
33	Westpointe Retail Center	752,714	5,374	11,681	735,659	89.7%	12/18/2018			TTM 10/31/2018	1,372,803	457,325	915,478
34	Homewood Suites Laredo	1,069,721	127,109	0	942,612	79.0%	11/30/2018	103	82	TTM 11/30/2018	3,177,716	2,058,091	1,119,625
35	OKC MHP Portfolio	756,414	17,800	0	738,614	88.2%	10/30/2018			TTM 10/31/2018	1,317,434	594,783	722,652
35.01	El Reno MHP	337,453	8,250	0	329,203	84.2%	10/30/2018			TTM 10/31/2018	612,753	282,415	330,338
35.02	Sunnylane MHP	221,758	5,100	0	216,658	95.1%	10/30/2018			TTM 10/31/2018	394,513	172,505	222,008
35.03	Skyview MHP	197,203	4,450	0	192,753	87.6%	10/30/2018			TTM 10/31/2018	310,168	139,862	170,306
36	Heatherstone Apartments	873,749	75,600	0	798,149	100.0%	12/31/2018			Actual 2018	2,043,221	1,194,908	848,313
37	Jewel-Osco Elgin	841,029	0	0	841,029	100.0%	3/1/2019			Actual 2018	875,000	0	875,000
38	19501 South Santa Fe Avenue	733,944	7,937	-6,401	732,408	100.0%	3/1/2018			TTM 8/31/2018	720,000	0	720,000
39	Stoneridge III	709,116	12,219	67,855	629,042	81.8%	12/31/2018			Annualized 9 11/30/2018	1,043,409	484,494	558,915
40	East North Self Storage	596,537	10,714	0	585,823	91.7%	11/26/2018			TTM 10/31/2018	755,966	212,856	543,109
41	Central Park Apartments	622,685	23,000	0	599,685	100.0%	11/6/2018			Actual 2018	1,048,359	418,610	629,748
42	Hampton Inn Brevard	765,758	77,591	0	688,167	56.1%	12/31/2018	116	65	Actual 2018	1,927,149	1,163,199	763,950
43	Too Much Self Storage	553,081	7,550	0	545,531	87.6%	11/26/2018			TTM 10/31/2018	759,392	194,455	564,937
44	Shadow Glen Apartments	542,121	12,750	0	529,371	100.0%	11/11/2018			TTM 10/31/2018	818,893	245,265	573,628
45	599 Johnson Ave	509,911	4,043	20,258	485,611	96.0%	10/31/2018			TTM 9/30/2018	445,976	84,269	361,707
46	659 Broadway	482,425	975	4,876	476,573	100.0%	3/1/2019			TTM 9/30/2018	527,099	38,361	488,738
47	100 Gardner Park	729,099	19,479	38,463	671,158	100.0%	12/1/2018			Annualized 6 9/30/2018	921,362	147,770	773,592
48	St. Lucie MHC	535,173	10,850	0	524,323	83.4%	1/10/2019			TTM 11/30/2018	871,828	342,206	529,622
49	Carrington Ridge Phase II	463,769	9,000	0	454,769	97.2%	11/28/2018			Annualized 3 10/31/2018	511,853	134,491	377,362
50	Tolip Apartments	462,661	32,528	0	430,133	100.0%	11/30/2018			Actual 2018	925,756	436,389	489,367
51	Howard Park Plaza- CA	667,458	19,709	49,273	598,476	98.2%	10/25/2018			TTM 10/31/2018	815,858	224,894	590,964
52	Holiday Park MHC	439,856	12,400	0	427,456	77.0%	1/1/2019			TTM 11/30/2018	698,058	245,232	452,826
53	Coach Post MHC	403,268	3,750	0	399,518	96.0%	12/12/2018			Actual 2018	565,969	130,538	435,431
54	Telegraph Budget Storage	393,154	9,203	0	383,951	95.0%	12/20/2018			TTM 10/31/2018	579,261	236,133	343,128
55	Spencer Mini Storage	345,292	5,688	0	339,604	90.1%	11/30/2018			TTM 11/30/2018	682,329	343,981	338,348
56	Colony MHC	300,027	7,150	0	292,877	73.4%	1/1/2019			Actual 2018	537,997	160,178	377,819
57	GA MHC Portfolio	300,507	7,900	0	292,607	98.1%	10/10/2018			TTM 9/30/2018	491,918	127,650	364,268
57.01	Deer Run II MHC	130,364	3,350	0	127,014	98.5%	10/10/2018			TTM 9/30/2018	195,153	32,545	162,608
57.02	EagleTrace/Shade Tree Village	170,142	4,550	0	165,592	97.8%	10/10/2018			TTM 9/30/2018	296,765	95,105	201,659
58	16755 Baseline	239,588	1,320	7,256	231,013	100.0%	12/13/2018			Annualized 11 11/13/2018	342,381	127,375	215,006
59	Starbucks - North Cicero	146,873	375	7,813	138,686	100.0%	3/1/2019			NAV	NAV	NAV	NAV
60	2218 Old Middlefield Way	262,009	1,031	5,157	255,821	100.0%	12/1/2018			TTM 10/31/2018	257,342	39,263	218,079
61	Ridgewood MHC	139,557	3,000	0	136,557	93.3%	8/20/2018			TTM 8/31/2018	242,564	101,496	141,068
62	Archwood Apartments	125,110	9,560	0	115,551	90.9%	12/1/2018			TTM 10/31/2018	169,876	197,699	-27,823
63	Dollar General New Hampton	89,283	1,350	0	87,933	100.0%	3/1/2019
64	Dollar General Pinconning	83,722	1,354	0	82,368	100.0%	3/1/2019

A-1-6

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

Mortgage Loan Number	Property Name	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)(7)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)(8)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period
1	Innisfree Portfolio	0	8,652,214	181	154	Actual 2017	15,800,635	9,706,495	6,094,140	0	6,094,140	173	140	Actual 2016
1.01	Hilton Garden Inn Fort Walton Beach	0	5,369,981	194	163	Actual 2017	6,606,011	3,954,238	2,651,773	0	2,651,773	186	136
1.02	Holiday Inn Fort Walton Beach	0	3,282,233	165	143	Actual 2017	9,194,624	5,752,257	3,442,367	0	3,442,367	165	143	Actual 2016
2	Bristow Center	0	4,319,793			Actual 2017	5,900,965	1,530,540	4,370,425	0	4,370,425			Actual 2016
3	Residence Inn Denver City Center	0	6,070,595	184	143	Actual 2017	12,812,803	6,322,363	6,490,440	0	6,490,440	181	150	Actual 2016
4	Shops at Trace Fork	0	4,570,886			Actual 2017	5,631,421	983,847	4,647,574	0	4,647,574			Actual 2016
5	575 Maryville	0	2,872,447			Actual 2017	5,909,730	2,466,186	3,443,544	0	3,443,544			Actual 2016
6	Grapevine Station	0	2,577,089			Actual 2017	4,748,111	2,146,225	2,601,886	0	2,601,886			Actual 2016
7	Nostrand Avenue Shopping Center	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
8	Roseville Shopping Center	0	2,245,979			Actual 2017	3,179,409	719,025	2,460,384	0	2,460,384			Actual 2016
9	Northchase Office Portfolio	0	2,412,716			Various	4,132,039	1,703,121	2,428,917	0	2,428,917			Actual 2015
9.01	Northchase	0	810,280			Actual 2017	1,456,187	659,714	796,473	0	796,473			Actual 2015
9.02	Crestwood	0	682,114			Actual 2017	1,309,501	599,741	709,760	0	709,760			Actual 2015
9.03	Mansell	0	920,323			Annualized 11 12/31/2017	1,366,351	443,666	922,684	0	922,684			Actual 2015
10	Catania Pasadena	0	1,334,463			Actual 2017	2,427,646	1,053,586	1,374,060	0	1,374,060			Actual 2016
11	Merge Office	0	775,226			Actual 2017	1,557,238	1,039,130	518,108	0	518,108			Actual 2016
12	DoubleTree Leominster	0	2,584,664	130	102	Actual 2017	8,976,205	7,143,944	1,832,261	0	1,832,261	117	91	TTM 7/31/2016
13	Dominion Tower	0	6,918,001			Actual 2017	9,812,727	3,725,778	6,086,949	0	6,086,949			Actual 2016
14	Tristone Flowtech USA
15	StaxUp Self Storage - San Ysidro	0	1,270,942			Actual 2017	1,803,239	596,724	1,206,515	0	1,206,515			Actual 2016
16	The Edge Apartments	0	1,091,122			Annualized 9 12/31/2017	1,587,582	616,342	971,240	0	971,240			Actual 2016
17	Radisson Yuma	0	1,665,334	112	88	Actual 2017	5,275,514	3,510,276	1,765,238	0	1,765,238	110	85	Actual 2016
18	Proguard Self Storage - Braeswood	0	1,324,672			Actual 2017	2,066,591	781,977	1,284,614	0	1,284,614			Actual 2016
19	Florissant Marketplace	0	1,313,234			Actual 2017	2,244,422	937,068	1,307,354	0	1,307,354			Actual 2016
20	9th Street Marketplace	0	880,994			Actual 2017	833,794	297,037	536,757	0	536,757			Actual 2016
21	Westport US Storage NY & CA	0	1,074,932			Actual 2017	1,448,311	505,764	942,547	0	942,547			Various
21.01	US Storage - Hawthorne, NY	0	762,851			Actual 2017	933,999	269,555	664,444	0	664,444			TTM 10/31/2016
21.02	US Storage - Harbor City, CA	0	312,081			Actual 2017	514,312	236,208	278,103	0	278,103			TTM 9/30/2016
22	601 Hudson Street	0	829,189			TTM 11/30/2018	571,340	263,384	307,956	0	307,956			NAV
23	Custer Park	2,299	1,060,799			Actual 2017	1,867,501	844,013	1,023,488	2,979	1,020,509			Actual 2016
24	One River Place	116,364	3,852,655			Actual 2017	5,280,460	1,081,414	4,199,046	116,364	4,082,682			Actual 2016
25	1302-1316 Montana Avenue	0	1,098,398			Actual 2017	1,336,619	328,296	1,008,323	0	1,008,323			Actual 2016
26	AAA Storage	0	1,507,535			Actual 2017	1,898,283	705,699	1,192,585	0	1,192,585			Actual 2016
27	La Puente Yard	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
28	Rockaway Commons	0	1,468,851			Actual 2017	1,955,112	572,220	1,382,892	0	1,382,892			Actual 2016
29	Staybridge Suites - Oconomowoc	27,056	1,787,686	108	80	Actual 2017	3,226,616	1,868,785	1,357,831	49,380	1,308,451	108	68	Actual 2016
30	Holland Art Van	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
31	Country Inn & Suites - Orlando	0	1,277,811	75	60	Actual 2017	3,489,052	2,355,043	1,134,009	0	1,134,009	71	53	Actual 2016
32	Woodmen Corporate Center	0	206,238			Actual 2017	182,430	593,899	-411,469	0	-411,469			Actual 2016
33	Westpointe Retail Center	0	915,478			Actual 2017	1,340,663	452,246	888,417	0	888,417			Actual 2016
34	Homewood Suites Laredo	0	1,119,625	103	82	Actual 2017	3,052,198	2,020,020	1,032,178	0	1,032,178	103	79	Actual 2016
35	OKC MHP Portfolio	22,476	700,176			Actual 2017	1,141,541	584,889	556,652	16,950	539,702			Actual 2016
35.01	El Reno MHP	8,251	322,088			Actual 2017	532,735	286,077	246,658	7,575	239,083			Actual 2016
35.02	Sunnylane MHP	9,775	212,233			Actual 2017	324,092	163,229	160,863	4,950	155,913			Actual 2016
35.03	Skyview MHP	4,450	165,855			Actual 2017	284,714	135,583	149,131	4,425	144,706			Actual 2016
36	Heatherstone Apartments	0	848,313			Actual 2017	1,680,751	1,059,288	621,463	0	621,463			Actual 2016
37	Jewel-Osco Elgin	0	875,000			NAV	NAV	NAV	NAV	NAV	NAV			NAV
38	19501 South Santa Fe Avenue	0	720,000			Actual 2017	720,000	0	720,000	0	720,000			Actual 2016
39	Stoneridge III	0	558,915			Actual 2017	1,158,481	512,707	645,774	0	645,774			Actual 2016
40	East North Self Storage	0	543,109			Actual 2017	778,400	219,657	558,743	0	558,743			Actual 2016
41	Central Park Apartments	0	629,748			Annualized 10 12/31/2017	820,445	409,570	410,875	0	410,875			Actual 2016
42	Hampton Inn Brevard	77,086	686,864	116	65	Actual 2017	2,284,387	1,293,000	991,388	91,375	900,013	112	78	Actual 2016
43	Too Much Self Storage	0	564,937			Actual 2017	778,318	186,419	591,899	0	591,899			Actual 2016
44	Shadow Glen Apartments	0	573,628			Actual 2017	760,272	229,191	531,081	0	531,081			Actual 2016
45	599 Johnson Ave	0	361,707			NAV	NAV	NAV	NAV	NAV	NAV			NAV
46	659 Broadway	0	488,738			Actual 2017	494,827	37,722	457,105	0	457,105			NAV
47	100 Gardner Park	0	773,592			NAV	NAV	NAV	NAV	NAV	NAV			NAV
48	St. Lucie MHC	0	529,622			Actual 2017	937,143	353,671	583,471	0	583,471			Actual 2016
49	Carrington Ridge Phase II	0	377,362			Annualized 6 10/31/2018	388,363	122,397	265,966	0	265,966
50	Tolip Apartments	0	489,367			Actual 2016	818,325	411,288	407,037	0	407,037			Actual 2015
51	Howard Park Plaza- CA	0	590,964			Actual 2017	811,832	232,814	579,018	0	579,018			Actual 2016
52	Holiday Park MHC	0	452,826			Actual 2017	700,267	258,319	441,948	0	441,948			Actual 2016
53	Coach Post MHC	0	435,431			Actual 2017	344,848	110,367	234,481	0	234,481			NAV
54	Telegraph Budget Storage	0	343,128			Annualized 8 12/31//2017	563,853	228,451	335,403	0	335,403			NAV
55	Spencer Mini Storage	0	338,348			Actual 2017	644,405	330,111	314,294	0	314,294			Actual 2016
56	Colony MHC	0	377,819			Actual 2017	512,728	160,308	352,419	0	352,419			Actual 2016
57	GA MHC Portfolio	0	364,268			Actual 2017	470,623	122,742	347,881	0	347,881			Actual 2016
57.01	Deer Run II MHC	0	162,608			Actual 2017	186,580	36,862	149,718	0	149,718			Actual 2016
57.02	EagleTrace/Shade Tree Village	0	201,659			Actual 2017	284,043	85,880	198,163	0	198,163			Actual 2016
58	16755 Baseline	0	215,006			Actual 2017	359,526	112,484	247,042	0	247,042			Actual 2016
59	Starbucks - North Cicero	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			NAV
60	2218 Old Middlefield Way	0	218,079			Actual 2017	318,264	35,232	283,032	0	283,032			Actual 2016
61	Ridgewood MHC	0	141,068			Actual 2017	235,181	93,200	141,981	0	141,981			Actual 2016
62	Archwood Apartments	0	-27,823			Actual 2017	202,709	229,708	-26,999	0	-26,999			Actual 2016
63	Dollar General New Hampton
64	Dollar General Pinconning

A-1-7

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

Mortgage Loan Number	Property Name	Third Most Recent Revenues ($)(7)	Third Most Recent Expenses ($)	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)(10)	Largest Tenant Name(9)(11)(12)(13)(14)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date
1	Innisfree Portfolio	9,271,187	6,022,488	3,248,699	0	3,248,699	172	143	N
1.01	Hilton Garden Inn Fort Walton Beach								N
1.02	Holiday Inn Fort Walton Beach	9,271,187	6,022,488	3,248,699	0	3,248,699	172	143	N
2	Bristow Center	5,705,453	1,405,568	4,299,886	0	4,299,886			N	Harris Teeter	56,298	35.6%	5/31/2027
3	Residence Inn Denver City Center	12,369,145	5,988,362	6,380,783	0	6,380,783	180	144	N
4	Shops at Trace Fork	5,693,250	1,093,078	4,600,171	0	4,600,171			N	Lowe’s	135,197	36.8%	7/31/2024
5	575 Maryville	6,757,060	2,506,436	4,250,624	0	4,250,624			N	Cushman & Wakefield	137,682	54.3%	7/31/2027
6	Grapevine Station	4,604,820	2,070,473	2,534,347	0	2,534,347			N
7	Nostrand Avenue Shopping Center	NAV	NAV	NAV	NAV	NAV			N	Aldi	18,481	22.8%	7/31/2023
8	Roseville Shopping Center	3,109,932	704,777	2,405,155	0	2,405,155			N	Petco Animal Supplies, Inc.	15,486	16.0%	6/30/2027
9	Northchase Office Portfolio	3,471,903	1,665,847	1,806,056	0	1,806,056			N	Various	Various	Various	Various
9.01	Northchase	1,020,204	626,193	394,011	0	394,011			N	Oversight Systems, Inc	19,211	22.6%	7/31/2020
9.02	Crestwood	1,328,406	594,737	733,669	0	733,669			N	NorthPoint Executives Suites Duluth, LLC	20,835	22.2%	8/31/2023
9.03	Mansell	1,123,293	444,917	678,376	0	678,376			N	Paperhost.com, Inc.	13,253	17.2%	9/30/2020
10	Catania Pasadena	2,322,031	822,135	1,499,896	0	1,499,896			N
11	Merge Office	1,742,442	1,145,256	597,185	0	597,185			N	Universal Care	33,566	25.9%	12/31/2022
12	DoubleTree Leominster	7,964,155	6,061,470	1,902,685	0	1,902,685	120	82	N
13	Dominion Tower	9,630,456	3,629,404	6,001,052	0	6,001,052			N	CACI Enterprise Solutions, Inc.	49,910	12.4%	8/31/2023
14	Tristone Flowtech USA								N	Tristone Flowtech USA Inc.	215,000	100.0%	11/30/2028
15	StaxUp Self Storage - San Ysidro	1,633,999	543,616	1,090,383	0	1,090,383			N
16	The Edge Apartments	1,485,995	614,101	871,894	0	871,894			N
17	Radisson Yuma	4,594,297	3,224,341	1,369,956	0	1,369,956	103	72	N
18	Proguard Self Storage - Braeswood	1,998,665	813,888	1,184,777	0	1,184,777			N
19	Florissant Marketplace	2,272,268	878,035	1,394,233	0	1,394,233			N	Schnuck’s Store	70,262	48.0%	11/30/2021
20	9th Street Marketplace	926,227	336,828	589,399	0	589,399			N	PetSmart	20,191	32.3%	3/31/2028
21	Westport US Storage NY & CA	1,327,906	609,137	718,769	0	718,769			N
21.01	US Storage - Hawthorne, NY	813,607	377,711	435,896	0	435,896			N
21.02	US Storage - Harbor City, CA	514,299	231,426	282,873	0	282,873			N
22	601 Hudson Street	NAV	NAV	NAV	NAV	NAV			N
23	Custer Park	1,816,794	725,012	1,091,783	1,218	1,090,565			N	Gotta Dance	5,777	5.0%	7/31/2019
24	One River Place	5,000,001	1,004,140	3,995,861	116,364	3,879,497			N	AAA Club Alliance Inc.	157,273	100.0%	6/30/2035
25	1302-1316 Montana Avenue	1,230,840	347,158	883,682	0	883,682			N	Side Porch Production	5,333	33.5%	8/31/2022
26	AAA Storage	1,786,987	645,780	1,141,207	0	1,141,207			N
27	La Puente Yard	NAV	NAV	NAV	NAV	NAV			N	Fleet Yards, Inc	415,121	100.0%	7/31/2028
28	Rockaway Commons	1,984,299	529,097	1,455,202	0	1,455,202			N	Huffman Koos Furniture	32,561	37.6%	7/31/2031
29	Staybridge Suites - Oconomowoc	2,997,880	1,776,010	1,221,870	29,965	1,191,905	102	63	N
30	Holland Art Van	NAV	NAV	NAV	NAV	NAV			N	Art Van	91,388	100.0%	3/31/2037
31	Country Inn & Suites - Orlando	3,235,930	2,551,987	683,943	0	683,943	72	52	N
32	Woodmen Corporate Center	272,126	538,031	-265,905	0	-265,905			N	Delta Solutions & Strategies, LLC	15,195	14.2%	6/30/2023
33	Westpointe Retail Center	1,222,140	384,595	837,545	0	837,545			N	First Watch E&I Restaurant Group, LLC	3,850	12.9%	12/31/2023
34	Homewood Suites Laredo	2,848,369	1,852,569	995,800	0	995,800	101	73	N
35	OKC MHP Portfolio	1,035,046	566,244	468,801	16,100	452,701			Y
35.01	El Reno MHP	496,676	306,637	190,039	6,900	183,139			Y
35.02	Sunnylane MHP	277,054	153,815	123,239	4,800	118,439			Y
35.03	Skyview MHP	261,315	105,792	155,523	4,400	151,123			Y
36	Heatherstone Apartments	1,592,304	993,307	598,996	0	598,996			N
37	Jewel-Osco Elgin	NAV	NAV	NAV	NAV	NAV			N	New Albertsons L.P. (dba Jewel-Osco)	69,129	100.0%	1/31/2038
38	19501 South Santa Fe Avenue	720,000	0	720,000	0	720,000			N	General Petroleum Corporation	71,250	100.0%	12/31/2033
39	Stoneridge III	1,086,090	532,392	553,698	0	553,698			N	Resnick Law	12,811	21.0%	4/30/2024
40	East North Self Storage	763,909	205,512	558,397	0	558,397			N
41	Central Park Apartments	655,950	352,234	303,715	0	303,715			N
42	Hampton Inn Brevard	2,332,229	1,305,987	1,026,242	93,289	932,953	109	80	N
43	Too Much Self Storage	792,470	193,687	598,783	0	598,783			N
44	Shadow Glen Apartments	654,953	190,991	463,962	0	463,962			N
45	599 Johnson Ave	NAV	NAV	NAV	NAV	NAV			N	Elsewhere	20,214	73.7%	8/31/2026
46	659 Broadway	NAV	NAV	NAV	NAV	NAV			Y	Blades Skate and Apparel	4,876	100.0%	1/31/2027
47	100 Gardner Park	NAV	NAV	NAV	NAV	NAV			N	Atlantic Tape Company, Inc.	70,000	53.9%	1/31/2028
48	St. Lucie MHC	936,372	395,710	540,662	0	540,662			N
49	Carrington Ridge Phase II								N
50	Tolip Apartments	826,964	419,323	407,641	0	407,641			N
51	Howard Park Plaza- CA	796,758	234,237	562,521	0	562,521			N	Save Mart #77	44,645	45.3%	11/30/2022
52	Holiday Park MHC	698,771	265,117	433,654	0	433,654			Y
53	Coach Post MHC	NAV	NAV	NAV	NAV	NAV			N
54	Telegraph Budget Storage	NAV	NAV	NAV	NAV	NAV			N
55	Spencer Mini Storage	615,221	340,776	274,445	0	274,445			N
56	Colony MHC	311,072	125,951	185,122	0	185,122			Y
57	GA MHC Portfolio	421,617	126,127	295,490	0	295,490			Y
57.01	Deer Run II MHC	172,781	37,075	135,706	0	135,706			Y
57.02	EagleTrace/Shade Tree Village	248,836	89,052	159,784	0	159,784			Y
58	16755 Baseline	339,718	109,754	229,964	0	229,964			N	Biscuits	2,400	20.0%	8/31/2022
59	Starbucks - North Cicero	NAV	NAV	NAV	NAV	NAV			N	Starbucks	2,500	100.0%	8/31/2028
60	2218 Old Middlefield Way	292,873	38,357	254,515	0	254,515			N	Serene Hu	2,610	25.3%	5/31/2021
61	Ridgewood MHC	243,441	93,980	149,461	0	149,461			N
62	Archwood Apartments	240,637	150,016	90,621	0	90,621			N
63	Dollar General New Hampton								N	Dollar General	9,002	100.0%	9/30/2033
64	Dollar General Pinconning								N	Dollar General	9,026	100.0%	9/30/2033

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)(12)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(9)(12)(13)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(12)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA
1	Innisfree Portfolio
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	CVS	12,900	8.2%	1/31/2030	Minnieland Private Day School	11,500	7.3%	6/30/2030	Anytime Fitness	4,963	3.1%
3	Residence Inn Denver City Center
4	Shops at Trace Fork	Dick’s Sporting Goods	48,000	13.1%	1/31/2020	Best Buy	32,150	8.7%	1/31/2022	Marshalls	30,500	8.3%
5	575 Maryville	Eastman	46,086	18.2%	9/30/2023	Century Link	45,807	18.1%	6/30/2022	Maryville University	16,417	6.5%
6	Grapevine Station
7	Nostrand Avenue Shopping Center	Blink Fitness	16,633	20.5%	6/30/2029	Rite Aid	12,434	15.4%	6/30/2024	Party City	10,000	12.3%
8	Roseville Shopping Center	W Salon Suites	13,114	13.5%	3/31/2029	Big 5 Sporting Goods	10,000	10.3%	1/31/2021	Chevy’s Mexican Restaurant	6,500	6.7%
9	Northchase Office Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
9.01	Northchase	CMI Limited Co.	14,484	17.0%	4/30/2020	MFG.com	9,277	10.9%	4/30/2020	Pinkerton & Laws of Georgia	8,093	9.5%
9.02	Crestwood	Paranet Corporation Services, INC	7,356	7.9%	3/31/2022	M &  S Home Care Services, Inc.	5,228	5.6%	2/28/2020	Anderson Daymon Worldwide, LLC	5,059	5.4%
9.03	Mansell	Medlytix, Inc.	12,149	15.8%	6/30/2021	Factor Trust, Inc.	11,858	15.4%	7/31/2020	Keller Williams Realty Consultants, LLC	10,713	13.9%
10	Catania Pasadena
11	Merge Office	ADR Management	11,657	9.0%	2/28/2026	Sun Engineering	11,600	8.9%	9/30/2021	CAM Commerce Solutions	7,149	5.5%
12	DoubleTree Leominster
13	Dominion Tower	Trader Interactive LLC	39,081	9.7%	12/31/2025	Harbor Group	26,037	6.5%	3/31/2026	New York Life Insurance	24,813	6.2%
14	Tristone Flowtech USA
15	StaxUp Self Storage - San Ysidro
16	The Edge Apartments
17	Radisson Yuma
18	Proguard Self Storage - Braeswood
19	Florissant Marketplace	Gold’s Gym	40,154	27.5%	10/31/2022	Pet Supplies Plus	7,500	5.1%	12/31/2028	Bandana’s B-B-Q	5,500	3.8%
20	9th Street Marketplace	Ace Hardware	12,871	20.6%	7/31/2027	Apex Dental Murray, LLC	2,681	4.3%	8/31/2020	Greek Souvlaki	2,455	3.9%
21	Westport US Storage NY & CA
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street
23	Custer Park	Dhyana Yoga	5,618	4.8%	6/30/2021	Plano Martial Arts	5,212	4.5%	10/31/2021	Woof…cool stuff for dogs	4,200	3.6%
24	One River Place
25	1302-1316 Montana Avenue	Chico’s FAS	2,682	16.9%	3/31/2021	David Wallechinsky	2,622	16.5%	7/31/2019	Sweaty Betty	1,362	8.6%
26	AAA Storage
27	La Puente Yard
28	Rockaway Commons	Aldi	16,982	19.6%	6/30/2023	Walgreens	14,820	17.1%	1/31/2081	Goodwill	13,687	15.8%
29	Staybridge Suites - Oconomowoc
30	Holland Art Van
31	Country Inn & Suites - Orlando
32	Woodmen Corporate Center	Maxim Healthcare Services, Inc.	13,212	12.3%	11/30/2024	Leidos, Inc.	9,510	8.9%	1/31/2023	Physician Health Partners, LLC	7,889	7.4%
33	Westpointe Retail Center	Kalra Investments, Inc.	3,300	11.1%	6/30/2024	Tavistock Freebirds, LLC	2,520	8.4%	1/31/2020	Five Guys Properties, LLC	2,500	8.4%
34	Homewood Suites Laredo
35	OKC MHP Portfolio
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments
37	Jewel-Osco Elgin
38	19501 South Santa Fe Avenue
39	Stoneridge III	REI Investment Group Inc	7,180	11.8%	12/31/2025	Financial Independence, LLC	4,636	7.6%	4/30/2026	Alidade Capital, LLC	4,540	7.4%
40	East North Self Storage
41	Central Park Apartments
42	Hampton Inn Brevard
43	Too Much Self Storage
44	Shadow Glen Apartments
45	599 Johnson Ave	Mission Chinese Food	5,100	18.6%	10/31/2027	Brooklyn Record Exchange	1,000	3.6%	3/31/2028
46	659 Broadway
47	100 Gardner Park	Flexiforce, LLC and Flexiforce Canada, Inc.	35,120	27.0%	5/31/2023	Panasonic Automotive Systems Company of America	24,741	19.1%	10/31/2027
48	St. Lucie MHC
49	Carrington Ridge Phase II
50	Tolip Apartments
51	Howard Park Plaza- CA	Second Generation Furniture, Inc.	23,160	23.5%	4/30/2020	Andrew Guitierrez	4,000	4.1%	MTM	Terri Felix	3,800	3.9%
52	Holiday Park MHC
53	Coach Post MHC
54	Telegraph Budget Storage
55	Spencer Mini Storage
56	Colony MHC
57	GA MHC Portfolio
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	Perledent Dental	2,400	20.0%	1/31/2021	Urban Restaurants	2,100	17.5%	7/30/2022	KSUP	1,500	12.5%
59	Starbucks - North Cicero
60	2218 Old Middlefield Way	Donald E. Ryan	1,224	11.9%	11/30/2019	Mark Migdal	1,200	11.6%	4/30/2019	Calvary Chapel Mount	870	8.4%
61	Ridgewood MHC
62	Archwood Apartments
63	Dollar General New Hampton
64	Dollar General Pinconning

A-1-9

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

Mortgage Loan Number

Property Name

4th Largest Tenant Exp. Date

5th Largest Tenant Name(12)

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

Innisfree Portfolio

8/28/2018

8/30/2018

N

Y

Refinance

1.01

Hilton Garden Inn Fort Walton Beach

8/28/2018

8/30/2018

N

Y

1.02

Holiday Inn Fort Walton Beach

8/28/2018

8/30/2018

N

Y

2

Bristow Center

MTM

Novant Health Bull Run Family

4,500

2.8%

3/21/2021

11/21/2018

11/20/2018

N

Y

Refinance

3

Residence Inn Denver City Center

11/30/2018

10/4/2018

N

Y

Acquisition

4

Shops at Trace Fork

3/31/2025

PetSmart

26,988

7.3%

1/31/2020

11/5/2018

11/5/2018

N

Y

Refinance

5

575 Maryville

10/31/2025

9/19/2018

9/18/2018

N

Y

Acquisition

6

Grapevine Station

11/16/2018

11/15/2018

N

Y

Acquisition

7

Nostrand Avenue Shopping Center

6/30/2022

Lucky Enterprises

9,088

11.2%

7/31/2028

11/15/2018

11/14/2018

12/20/2018

N

Y

Acquisition

8

Roseville Shopping Center

2/28/2021

Fed Ex Office

6,400

6.6%

1/31/2022

11/14/2018

11/14/2018

6/11/2018

9/18/2018

4.0%

N

Y

Acquisition

9

Northchase Office Portfolio

Various

Various

Various

Various

Various

Various

Various

N

Y

Refinance

9.01

Northchase

6/30/2019

Legacy Data Access, LLC

5,518

6.5%

7/31/2021

11/8/2018

11/9/2018

N

Y

9.02

Crestwood

3/31/2019

Advanced Benefit Solutions

4,485

4.8%

6/30/2026

11/7/2018

11/8/2018

N

Y

9.03

Mansell

11/30/2020

Clickagy

6,667

8.7%

2/29/2024

11/8/2018

11/8/2018

N

Y

10

Catania Pasadena

11/16/2018

11/19/2018

10/29/2018

12.0%

N

Y

Refinance

11

Merge Office

8/31/2023

Zim American

6,390

4.9%

7/31/2023

12/4/2018

12/4/2018

12/4/2018

8.0%

N

Y

Acquisition

12

DoubleTree Leominster

10/25/2018

10/24/2018

N

Y

Refinance

13

Dominion Tower

7/31/2024

Williams Mullen

22,145

5.5%

6/30/2021

11/14/2018

11/14/2018

N

Y

Acquisition

14

Tristone Flowtech USA

12/5/2018

12/5/2018

N

Y

Acquisition

15

StaxUp Self Storage - San Ysidro

11/1/2018

11/1/2018

11/1/2018

8.0%

N

Y

Refinance

16

The Edge Apartments

12/12/2018

12/12/2018

N

Y

Refinance

17

Radisson Yuma

11/15/2018

11/15/2018

11/15/2018

5.0%

N

Y

Refinance

18

Proguard Self Storage - Braeswood

11/27/2018

11/27/2018

N

Y

Refinance

19

Florissant Marketplace

11/30/2022

AAA

4,125

2.8%

4/30/2023

12/7/2018

12/6/2018

N

Y

Acquisition

20

9th Street Marketplace

12/31/2020

Addy & Olly

2,172

3.5%

3/31/2023

12/11/2018

12/11/2018

12/11/2018

12.0%

N

Y

Refinance

21

Westport US Storage NY & CA

11/8/2018

11/8/2018

Various

Various

N

Y

Refinance

21.01

US Storage - Hawthorne, NY

11/8/2018

11/8/2018

N

Y

21.02

US Storage - Harbor City, CA

11/8/2018

11/8/2018

11/8/2018

7.0%

N

Y

22

601 Hudson Street

11/6/2018

11/6/2018

N

Y

Refinance

23

Custer Park

4/30/2027

First Watch (Egg and I)

3,625

3.1%

6/30/2022

9/17/2018

9/17/2018

N

Y

Refinance

24

One River Place

10/8/2018

10/8/2018

N

Y

Refinance

25

1302-1316 Montana Avenue

9/30/2020

Hastens Furniture / Damon Capital LLC

1,118

7.0%

6/30/2020

12/17/2018

12/11/2018

12/11/2018

13.0%

N

Y

Refinance

26

AAA Storage

11/19/2018

11/19/2018

N

Y

Refinance

27

La Puente Yard

12/17/2018

12/17/2018

12/17/2018

11.0%

N

Y

Refinance

28

Rockaway Commons

1/31/2020

TD Bank

4,200

4.8%

8/2/2026

11/30/2018

11/30/2018

N

Y

Refinance

29

Staybridge Suites - Oconomowoc

10/15/2018

10/15/2018

N

Y

Acquisition

30

Holland Art Van

10/22/2018

8/22/2018

N

Y

Acquisition

31

Country Inn & Suites - Orlando

11/15/2018

11/15/2018

N

Y

Refinance

32

Woodmen Corporate Center

1/31/2026

Bison Media, Inc.

5,599

5.2%

4/30/2023

11/15/2018

11/15/2018

N

Y

Acquisition

33

Westpointe Retail Center

1/31/2020

CNL Wings X, Inc.

1,800

6.0%

12/31/2023

11/27/2018

11/26/2018

N

Y

Refinance

34

Homewood Suites Laredo

11/29/2019

11/29/2019

N

Y

Acquisition

35

OKC MHP Portfolio

11/13/2018

Various

N

Y

Acquisition

35.01

El Reno MHP

11/13/2018

11/5/2018

N

Y

35.02

Sunnylane MHP

11/13/2018

11/9/2018

N

Y

35.03

Skyview MHP

11/13/2018

11/5/2018

N

Y

36

Heatherstone Apartments

10/16/2018

10/16/2018

N

Y

Refinance

37

Jewel-Osco Elgin

12/20/2018

11/14/2018

N

Y

Acquisition

38

19501 South Santa Fe Avenue

10/15/2018

10/22/2018

10/12/2018

18.0%

N

Y

Refinance

39

Stoneridge III

3/31/2022

North Star Partners LLC

2,835

4.6%

12/31/2023

1/10/2018

1/10/2018

N

Y

Refinance

40

East North Self Storage

11/14/2018

11/15/2018

N

Y

Acquisition

41

Central Park Apartments

10/18/2018

10/24/2018

N

Y

Refinance

42

Hampton Inn Brevard

12/11/2018

12/10/2018

N

Y

Refinance

43

Too Much Self Storage

11/20/2018

11/21/2018

N

Y

Acquisition

44

Shadow Glen Apartments

11/26/2018

11/27/2018

11/27/2018

5.0%

N

Y

Refinance

45

599 Johnson Ave

1/12/2018

1/12/2018

N

Y

Refinance

46

659 Broadway

10/3/2018

10/8/2018

N

Y

Refinance

47

100 Gardner Park

11/29/2018

11/29/2018

N

Y

Acquisition

48

St. Lucie MHC

10/2/2018

10/2/2018

N

Y

Refinance

49

Carrington Ridge Phase II

10/17/2018

10/16/2018

N

Y

Refinance

50

Tolip Apartments

12/10/2018

12/10/2018

N

Y

Refinance

51

Howard Park Plaza- CA

11/30/2021

Stacey Dewall

3,219

3.3%

9/14/2021

11/26/2018

11/26/2018

7.0%

N

Y

Refinance

52

Holiday Park MHC

11/29/2018

11/29/2018

N

Y

Acquisition

53

Coach Post MHC

9/27/2018

9/27/2018

9/27/2018

13.0%

N

Y

Refinance

54

Telegraph Budget Storage

11/26/2018

12/10/2018

N

Y

Refinance

55

Spencer Mini Storage

11/20/2018

11/20/2018

N

Y

Acquisition

56

Colony MHC

12/13/2018

12/13/2018

N

Y

Acquisition

57

GA MHC Portfolio

5/18/2018

5/18/2018

N

Y

Refinance

57.01

Deer Run II MHC

5/18/2018

5/18/2018

N

Y

57.02

EagleTrace/Shade Tree Village

5/18/2018

5/18/2018

N

Y

58

16755 Baseline

2/28/2023

Thi Truong

1,200

10.0%

5/31/2020

11/21/2018

11/21/2018

8.0%

N

Y

Acquisition

59

Starbucks - North Cicero

11/20/2018

10/22/2018

N

Y

Acquisition

60

2218 Old Middlefield Way

3/31/2021

Alla Viksne

870

8.4%

9/30/2019

7/10/2018

7/10/2018

18.0%

N

Y

Refinance

61

Ridgewood MHC

5/31/2018

5/31/2018

N

Y

Acquisition

62

Archwood Apartments

11/29/2018

N

Y

Acquisition

63

Dollar General New Hampton

10/17/2018

10/17/2018

N

Y

Acquisition

64

Dollar General Pinconning

10/16/2018

10/17/2018

N

Y

Acquisition

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 ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)
1	Innisfree Portfolio	0	131,683	43,894	Cash		213,199	23,689	Cash		0
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	0	112,298	56,150	Cash		0	Springing			0
3	Residence Inn Denver City Center	0	457,128	65,304	Cash		0	Springing			0
4	Shops at Trace Fork	0	0	Springing			0	Springing			0
5	575 Maryville	0	69,633	69,633	Cash		0	Springing			200,000
6	Grapevine Station	0	92,787	92,787	Cash		0	Springing			0
7	Nostrand Avenue Shopping Center	4,688	62,569	62,569	Cash		0	Springing			0
8	Roseville Shopping Center	9,275	89,325	28,357	Cash		15,001	2,857	Cash		0
9	Northchase Office Portfolio	44,750	163,808	30,676	Cash		0	Springing			0
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena	0	0	Springing			0	Springing			0
11	Merge Office	0	124,624	31,156	Cash		0	Springing			0
12	DoubleTree Leominster	0	16,051	16,051	Cash		0	Springing			0
13	Dominion Tower	900,015	0	62,980	Cash		70,075	7,786	Cash		0
14	Tristone Flowtech USA	0	0	Springing			0	Springing			0
15	StaxUp Self Storage - San Ysidro	0	34,539	11,513	Cash		0	Springing			0
16	The Edge Apartments	29,880	44,959	14,986	Cash		49,778	5,531	Cash		275,000
17	Radisson Yuma	0	14,508	14,508	Cash		13,567	4,522	Cash		0
18	Proguard Self Storage - Braeswood	0	35,106	35,106	Cash		15,304	3,826	Cash		0
19	Florissant Marketplace	41,088	98,411	47,772	Cash		9,167	4,365	Cash		0
20	9th Street Marketplace	0	15,456	5,152	Cash		0	Springing			0
21	Westport US Storage NY & CA	0	0	Springing			0	Springing			0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street	0	57,919	19,306	Cash		3,732	415	Cash		7,500
23	Custer Park	205,031	0	24,855	Cash		28,908	Springing	Cash		0
24	One River Place	0	0	Springing			0	Springing			0
25	1302-1316 Montana Avenue	0	0	3,778	Cash		0	Springing			0
26	AAA Storage	0	26,559	6,640	Cash		11,895	1,487	Cash		0
27	La Puente Yard	0	0	Springing			0	Springing			0
28	Rockaway Commons	74,863	133,744	31,844	Cash		43,834	2,922	Cash		0
29	Staybridge Suites - Oconomowoc	10,500	60,500	10,083	Cash		9,108	4,554	Cash		5,979
30	Holland Art Van	0	0	Springing			0	Springing			0
31	Country Inn & Suites - Orlando	0	57,990	13,807	Cash		10,740	5,114	Cash		0
32	Woodmen Corporate Center	0	112,893	10,263	Cash		3,923	3,923	Cash		0
33	Westpointe Retail Center	0	19,572	19,572	Cash		10,920	2,184	Cash		0
34	Homewood Suites Laredo	0	106,724	15,246	Cash		2,778	2,778	Cash		0
35	OKC MHP Portfolio	62,533	3,274	3,274	Cash		9,007	3,002	Cash		1,484
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments	249,991	30,031	9,534	Cash		55,801	6,643	Cash		250,000
37	Jewel-Osco Elgin	11,625	0	Springing			2,686	1,279	Cash		0
38	19501 South Santa Fe Avenue	0	0	Springing			0	Springing			23,811
39	Stoneridge III	0	59,051	11,810	Cash		11,955	1,195	Cash		1,018
40	East North Self Storage	0	0	3,172	Cash		1,865	355	Cash		0
41	Central Park Apartments	0	22,264	7,421	Cash		17,791	3,558	Cash		0
42	Hampton Inn Brevard	0	13,059	4,146	Cash		8,576	1,021	Cash		0
43	Too Much Self Storage	0	17,368	4,342	Cash		4,320	1,080	Cash		0
44	Shadow Glen Apartments	14,500	18,009	4,288	Cash		3,924	1,246	Cash		0
45	599 Johnson Ave	0	8,768	4,384	Cash		23,153	2,894	Cash		0
46	659 Broadway	0	0	Springing			0	Springing			0
47	100 Gardner Park	0	30,405	7,601	Cash		8,040	2,680	Cash		0
48	St. Lucie MHC	5,938	12,218	4,073	Cash		0	Springing			0
49	Carrington Ridge Phase II	0	3,149	525	Cash		6,712	516	Cash		0
50	Tolip Apartments	44,688	32,141	16,071	Cash		14,114	2,823	Cash		2,675
51	Howard Park Plaza- CA	16,250	0	Springing			0	Springing			0
52	Holiday Park MHC	0	16,362	5,454	Cash		4,184	598	Cash		1,033
53	Coach Post MHC	31,125	12,955	2,591	Cash		2,102	234	Cash		313
54	Telegraph Budget Storage	0	21,375	4,275	Cash		0	Springing			0
55	Spencer Mini Storage	32,350	0	Springing			0	Springing			0
56	Colony MHC	109,375	20,556	6,852	Cash		3,294	1,568	Cash		0
57	GA MHC Portfolio	19,063	5,965	497	Cash		14,374	1,198	Cash		658
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	0	17,765	4,441	Cash		908	454	Cash		0
59	Starbucks - North Cicero	0	8,611	1,722	Cash		530	265	Cash		0
60	2218 Old Middlefield Way	0	1,494	497	Cash		3,059	765	Cash		0
61	Ridgewood MHC	25,000	0	2,745	Cash		941	471	Cash		250
62	Archwood Apartments	0	1,473	1,473	Cash		1,391	1,391	Cash		50,000
63	Dollar General New Hampton	0	4,000	333	Cash		0	Springing			0
64	Dollar General Pinconning	0	4,000	333	Cash		0	Springing			0

A-1-11

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

Mortgage Loan Number	Property Name	Monthly Replacement Reserve ($)(15)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)(16)	Monthly TI/LC Reserve ($)(15)(16)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC
1	Innisfree Portfolio	1/12 of 4% of gross revenue	0	Cash		0	0	0
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	1,581	0	Cash		250,000	13,174	500,000	Cash
3	Residence Inn Denver City Center	42,391	0	Cash		0	0	0
4	Shops at Trace Fork	Springing	0			0	Springing	918,650
5	575 Maryville	4,301	0	Cash		0	32,256	0	Cash
6	Grapevine Station	5,688	0	Cash		0	0	0
7	Nostrand Avenue Shopping Center	1,012	60,743	Cash		0	6,749	242,973	Cash
8	Roseville Shopping Center	1,210	43,556	Cash		0	4,840	174,224	Cash
9	Northchase Office Portfolio	5,405	0	Cash		271,000	20,833	750,000	Cash
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena	Springing	0			0	0	0
11	Merge Office	2,161	77,796	Cash		100,000	10,805	388,698	Cash
12	DoubleTree Leominster	32,717	0	Cash		0	0	0
13	Dominion Tower	5,041	0	Cash		62,020	33,773	0	Cash
14	Tristone Flowtech USA	Springing	0			0	0	0
15	StaxUp Self Storage - San Ysidro	2,983	107,394	Cash		0	0	0
16	The Edge Apartments	3,150	0	Cash		0	0	0
17	Radisson Yuma	1/12 of 4% of gross revenue	0	Cash		0	0	0
18	Proguard Self Storage - Braeswood	1,473	53,000	Cash		0	0	0
19	Florissant Marketplace	1,828	0	Cash		500,000	12,188	1,000,000	LoC
20	9th Street Marketplace	1,043; Springing	37,533	Cash		0	3,388; Springing	200,000	Cash
21	Westport US Storage NY & CA	Springing	0			0	0	0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street	Springing	0	Cash		10,000	Springing	0	Cash
23	Custer Park	1,449	0	Cash		500,000	Springing	750,000	Cash
24	One River Place	Springing	0			0	Springing	0
25	1302-1316 Montana Avenue	0	0			0	0	0
26	AAA Storage	Springing	0			0	0	0
27	La Puente Yard	3,459	0	Cash		0	0	0
28	Rockaway Commons	1,083	0	Cash		500,000	2,887	500,000	Cash
29	Staybridge Suites - Oconomowoc	5,979	0	Cash		0	0	0
30	Holland Art Van	0	0			0	0	0
31	Country Inn & Suites - Orlando	12,945	0	Cash		0	0	0
32	Woodmen Corporate Center	1,516	0	Cash		650,000	17,416	400,000	Cash
33	Westpointe Retail Center	448	16,128	Cash		150,000	2,886	150,000	Cash
34	Homewood Suites Laredo	1/12 of 2% of gross revenue for the first two years of the loan term; 1/12 of 4% of gross revenue thereafter	0	Cash		0	0	0
35	OKC MHP Portfolio	1,483	0	Cash		0	0	0
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments	6,300	400,000	Cash		0	0	0
37	Jewel-Osco Elgin	Springing	0			0	Springing	0
38	19501 South Santa Fe Avenue	661; Springing	23,811	Cash		142,500	5,938	142,500	Cash
39	Stoneridge III	1,018	0	Cash		5,655	5,655	0	Cash
40	East North Self Storage	893	0	Cash		0	0	0
41	Central Park Apartments	1,917	0	Cash		0	0	0
42	Hampton Inn Brevard	3,233	0	Cash		0	0	0
43	Too Much Self Storage	944	22,650	Cash		0	0	0
44	Shadow Glen Apartments	1,063	0	Cash		0	0	0
45	599 Johnson Ave	337	0	Cash		0	1,688	0	Cash
46	659 Broadway	Springing	0			0	0	0
47	100 Gardner Park	1,623	0	Cash		0	3,205	0	Cash
48	St. Lucie MHC	904	0	Cash		0	0	0
49	Carrington Ridge Phase II	750	0	Cash		0	0	0
50	Tolip Apartments	2,675	0	Cash		0	0	0
51	Howard Park Plaza- CA	1,642	0	Cash		0	4,106; Springing	75,000	Cash
52	Holiday Park MHC	1,033	0	Cash		0	0	0
53	Coach Post MHC	313	0	Cash		0	0	0
54	Telegraph Budget Storage	767	50,000	Cash		0	0	0
55	Spencer Mini Storage	Springing	0			0	0	0
56	Colony MHC	596	0	Cash		0	0	0
57	GA MHC Portfolio	658	0	Cash		0	0	0
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	200; Springing	10,000	Cash		50,000	800	0	Cash
59	Starbucks - North Cicero	Springing	0			125,000	417	0	Cash
60	2218 Old Middlefield Way	206	5,668	Cash		50,000	787	50,000	Cash
61	Ridgewood MHC	250	0	Cash		0	0	0
62	Archwood Apartments	917	0	Cash		0	0	0
63	Dollar General New Hampton	0	0			0	0	0
64	Dollar General Pinconning	0	0			0	0	0

A-1-12

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

Mortgage Loan Number	Property Name	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description(15)	Other Escrow I (Initial) ($)(6)(9)(15)
1	Innisfree Portfolio		0	0			Seasonality Reserve	0
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center		0	0				0
3	Residence Inn Denver City Center		0	0			PIP Reserve	1,825,000
4	Shops at Trace Fork		0	0				0
5	575 Maryville		0	0			Cushman Rollover Reserve ($1,560,919.23); Eastman Rollover Reserve ($150,000.00); Cushman Gap Rent Reserve ($344,312.00)	2,055,231
6	Grapevine Station		0	0				0
7	Nostrand Avenue Shopping Center		0	0			Tenant Repair Reserve	12,800
8	Roseville Shopping Center		0	0			W Salon TI/LC Reserve ($972,929); Bloom Hearing Aid TI/LC Reserve ($45,936); Seven Salon TI/LC Reserve ($7,742)	1,026,607
9	Northchase Office Portfolio		0	0			Gap Rent Reserve	66,819
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena		0	0				0
11	Merge Office		0	0			Rent Concession Reserve	585,794
12	DoubleTree Leominster		0	0				0
13	Dominion Tower		0	0			Outstanding Landlord Obligations (Upfront Rollover Reserve ($3,165,469.22); Rent Abatement Reserve ($623,214))	3,788,683
14	Tristone Flowtech USA		63,741	0	Cash		CM Avoidance Funds	0
15	StaxUp Self Storage - San Ysidro		0	0				0
16	The Edge Apartments		0	0				0
17	Radisson Yuma		0	0			Seasonality Reserve	89,121
18	Proguard Self Storage - Braeswood		0	0				0
19	Florissant Marketplace	Morgan Stanley Bank, N.A.	0	0			TI/LC - Pet Supplies Plus	450,000
20	9th Street Marketplace		0	0				0
21	Westport US Storage NY & CA		0	0				0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street		0	0				0
23	Custer Park		0	0			Ziti’s - Free Rent	14,625
24	One River Place		0	0			Tenant Obligation Reserve	1,572,730
25	1302-1316 Montana Avenue		0	0				0
26	AAA Storage		0	0				0
27	La Puente Yard		0	0			Environmental Insurance Deductible Reserve	25,000
28	Rockaway Commons		0	0			Contractor Reserve	220,000
29	Staybridge Suites - Oconomowoc		0	0			PIP Reserve	1,066,750
30	Holland Art Van		0	0				0
31	Country Inn & Suites - Orlando		0	0			PIP Reserve	1,163,861
32	Woodmen Corporate Center		0	0				0
33	Westpointe Retail Center		0	0				0
34	Homewood Suites Laredo		0	0			PIP Reserve	2,015,059
35	OKC MHP Portfolio		0	0				0
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments		0	0				0
37	Jewel-Osco Elgin		0	0			Roof Repair Fund	211,406
38	19501 South Santa Fe Avenue		0	0				0
39	Stoneridge III		0	0			Outstanding TI/LC Reserve	148,251
40	East North Self Storage		0	0				0
41	Central Park Apartments		49,293	0	Cash			0
42	Hampton Inn Brevard		0	0			PIP Reserve	778,482
43	Too Much Self Storage		0	0				0
44	Shadow Glen Apartments		0	0				0
45	599 Johnson Ave		0	0				0
46	659 Broadway		0	0				0
47	100 Gardner Park		0	0				0
48	St. Lucie MHC		0	0			Relocation Reserve	18,000
49	Carrington Ridge Phase II		0	0				0
50	Tolip Apartments		0	0				0
51	Howard Park Plaza- CA		0	0			Roof Reserve	295,638
52	Holiday Park MHC		0	0			Home Purchase Reserve	100,000
53	Coach Post MHC		0	0				0
54	Telegraph Budget Storage		0	0				0
55	Spencer Mini Storage		0	0				0
56	Colony MHC		0	0			POH Rehabilitation Reserve	200,000
57	GA MHC Portfolio		0	0				0
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline		0	0			Specified Tenant Reserve	0
59	Starbucks - North Cicero		0	0			Tenant Work Order Reserve Fund	625
60	2218 Old Middlefield Way		0	0				0
61	Ridgewood MHC		0	0				0
62	Archwood Apartments		0	0				0
63	Dollar General New Hampton		0	0				0
64	Dollar General Pinconning		0	0				0

A-1-13

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

Mortgage Loan Number	Property Name	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description
1	Innisfree Portfolio	Among both properties, on monthly payment dates from May to August, borrower will deposit an aggregate of $1,121,917 (represents the sum of the four months of deposits) and then will disburse an aggregate of $1,121,917 in the months from November through February to cover any shortfalls. Amounts are subject to change and adjusted on an annual basis based on lender discretion	0	Cash		Ground Rent Reserve; PIP Reserve
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	0	0
3	Residence Inn Denver City Center	Springing	0	Cash
4	Shops at Trace Fork	0	0
5	575 Maryville	0	0	Cash		Common Charges Reserve
6	Grapevine Station	0	0
7	Nostrand Avenue Shopping Center	0	0	Cash		Outstanding TI Reserve ($83,165); Free Rent Reserve ($149,208)
8	Roseville Shopping Center	0	0	Cash		W Salon Free Rent Reserve
9	Northchase Office Portfolio	0	0	Cash
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena	0	0
11	Merge Office	0	0	Cash		Existing TILC Reserve
12	DoubleTree Leominster	0	0
13	Dominion Tower	0	0	Cash
14	Tristone Flowtech USA	Springing	0
15	StaxUp Self Storage - San Ysidro	0	0
16	The Edge Apartments	0	0
17	Radisson Yuma	On monthly payment dates from January to April borrower will deposit an aggregate of $133,681 (represents the sum of the four months of deposits) and then will disburse an aggregate of $133,681 in the months from June through September to cover any shortfalls. Amounts are subject to change and adjusted on an annual basis based on lender discretion	0	Cash		PIP Reserve
18	Proguard Self Storage - Braeswood	0	0
19	Florissant Marketplace	0	0	Cash		Free Rent Reserve
20	9th Street Marketplace	0	0
21	Westport US Storage NY & CA	0	0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street	0	0
23	Custer Park	0	0	Cash
24	One River Place	0	0	Cash
25	1302-1316 Montana Avenue	0	0
26	AAA Storage	0	0
27	La Puente Yard	0	0	Cash
28	Rockaway Commons	0	0	Cash
29	Staybridge Suites - Oconomowoc	0	0	Cash
30	Holland Art Van	0	0
31	Country Inn & Suites - Orlando	0	0	Cash		Seasonality Reserve
32	Woodmen Corporate Center	0	0
33	Westpointe Retail Center	0	0
34	Homewood Suites Laredo	0	0	Cash
35	OKC MHP Portfolio	0	0
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments	0	0
37	Jewel-Osco Elgin	0	0	Cash
38	19501 South Santa Fe Avenue	0	0
39	Stoneridge III	0	0	Cash		Free Rent Reserve
40	East North Self Storage	0	0
41	Central Park Apartments	0	0
42	Hampton Inn Brevard	0	0	Cash
43	Too Much Self Storage	0	0
44	Shadow Glen Apartments	0	0
45	599 Johnson Ave	0	0
46	659 Broadway	0	0
47	100 Gardner Park	0	0
48	St. Lucie MHC	0	0	Cash
49	Carrington Ridge Phase II	0	0
50	Tolip Apartments	0	0
51	Howard Park Plaza- CA	0	0	Cash
52	Holiday Park MHC	0	0	Cash
53	Coach Post MHC	0	0
54	Telegraph Budget Storage	0	0
55	Spencer Mini Storage	0	0
56	Colony MHC	0	0	Cash		Titling Reserve
57	GA MHC Portfolio	0	0
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	Springing	0
59	Starbucks - North Cicero	0	0	Cash
60	2218 Old Middlefield Way	0	0
61	Ridgewood MHC	0	0
62	Archwood Apartments	0	0
63	Dollar General New Hampton	0	0
64	Dollar General Pinconning	0	0

A-1-14

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

Mortgage Loan Number	Property Name	Other Escrow II (Initial) ($)(6)(9)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC
1	Innisfree Portfolio	0	On each monthly payment date the borrower will deposit the amount payable under the ground lease for the month immediately following the month in which such monthly payment date occurs. This amount is expected to be the greater of $25,000 per month for the portfolio or 3.25% of gross revenues for the applicable month. (minimum deposit is $300,000 each year under the ground lease and sublease, collectively)	0	Cash
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center	0	0	0
3	Residence Inn Denver City Center	0	0	0
4	Shops at Trace Fork	0	0	0
5	575 Maryville	45,730	3,518	0	Cash
6	Grapevine Station	0	0	0
7	Nostrand Avenue Shopping Center	232,373	0	0	Cash
8	Roseville Shopping Center	93,913	0	0	Cash
9	Northchase Office Portfolio	0	0	0
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena	0	0	0
11	Merge Office	1,147,015	0	0	Cash
12	DoubleTree Leominster	0	0	0
13	Dominion Tower	0	0	0
14	Tristone Flowtech USA	0	0	0
15	StaxUp Self Storage - San Ysidro	0	0	0
16	The Edge Apartments	0	0	0
17	Radisson Yuma	50,000	0	0	Cash
18	Proguard Self Storage - Braeswood	0	0	0
19	Florissant Marketplace	29,063	0	0	Cash
20	9th Street Marketplace	0	0	0
21	Westport US Storage NY & CA	0	0	0
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street	0	0	0
23	Custer Park	0	0	0
24	One River Place	0	0	0
25	1302-1316 Montana Avenue	0	0	0
26	AAA Storage	0	0	0
27	La Puente Yard	0	0	0
28	Rockaway Commons	0	0	0
29	Staybridge Suites - Oconomowoc	0	0	0
30	Holland Art Van	0	0	0
31	Country Inn & Suites - Orlando	145,000	0	0	Cash
32	Woodmen Corporate Center	0	0	0
33	Westpointe Retail Center	0	0	0
34	Homewood Suites Laredo	0	0	0
35	OKC MHP Portfolio	0	0	0
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments	0	0	0
37	Jewel-Osco Elgin	0	0	0
38	19501 South Santa Fe Avenue	0	0	0
39	Stoneridge III	40,178	0	0	Cash
40	East North Self Storage	0	0	0
41	Central Park Apartments	0	0	0
42	Hampton Inn Brevard	0	0	0
43	Too Much Self Storage	0	0	0
44	Shadow Glen Apartments	0	0	0
45	599 Johnson Ave	0	0	0
46	659 Broadway	0	0	0
47	100 Gardner Park	0	0	0
48	St. Lucie MHC	0	0	0
49	Carrington Ridge Phase II	0	0	0
50	Tolip Apartments	0	0	0
51	Howard Park Plaza- CA	0	0	0
52	Holiday Park MHC	0	0	0
53	Coach Post MHC	0	0	0
54	Telegraph Budget Storage	0	0	0
55	Spencer Mini Storage	0	0	0
56	Colony MHC	7,429	0	0	Cash
57	GA MHC Portfolio	0	0	0
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline	0	0	0
59	Starbucks - North Cicero	0	0	0
60	2218 Old Middlefield Way	0	0	0
61	Ridgewood MHC	0	0	0
62	Archwood Apartments	0	0	0
63	Dollar General New Hampton	0	0	0
64	Dollar General Pinconning	0	0	0

A-1-15

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

Mortgage Loan Number	Property Name	Other  Escrow II - LoC Counterparty	Holdback(4)(16)	Ownership Interest	Ground Lease Initial Expiration Date(17)	Annual Ground Rent Payment(17)	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)
1	Innisfree Portfolio			Leasehold	10/30/2062	Greater of a) $300,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None	Hard/Springing Cash Management
1.01	Hilton Garden Inn Fort Walton Beach			Leasehold	10/30/2062	Greater of a) $150,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None
1.02	Holiday Inn Fort Walton Beach			Leasehold	10/30/2062	Greater of a) $150,000 or b) 3.25% (percentage rent) of hotel gross revenues.	None
2	Bristow Center		1,750,000	Fee				Hard/Upfront Cash Management
3	Residence Inn Denver City Center			Fee				Springing
4	Shops at Trace Fork			Fee				Springing
5	575 Maryville			Fee				Hard/Springing Cash Management
6	Grapevine Station			Fee				Soft/Springing Cash Management
7	Nostrand Avenue Shopping Center			Fee				Hard/Springing Cash Management
8	Roseville Shopping Center			Fee				Springing
9	Northchase Office Portfolio			Fee				Springing
9.01	Northchase			Fee
9.02	Crestwood			Fee
9.03	Mansell			Fee
10	Catania Pasadena			Fee				Springing
11	Merge Office			Fee				Hard/Upfront Cash Management
12	DoubleTree Leominster			Fee				Springing
13	Dominion Tower			Fee				Hard/Springing Cash Management
14	Tristone Flowtech USA			Fee				Hard/Springing Cash Management
15	StaxUp Self Storage - San Ysidro			Fee				Springing
16	The Edge Apartments			Fee				Springing
17	Radisson Yuma			Fee				Hard/Springing Cash Management
18	Proguard Self Storage - Braeswood			Fee				Springing
19	Florissant Marketplace			Fee				Springing
20	9th Street Marketplace			Fee				Springing
21	Westport US Storage NY & CA			Fee				Springing
21.01	US Storage - Hawthorne, NY			Fee
21.02	US Storage - Harbor City, CA			Fee
22	601 Hudson Street			Fee				Springing
23	Custer Park			Fee				Springing
24	One River Place			Fee				Hard/Springing Cash Management
25	1302-1316 Montana Avenue			Fee				Springing
26	AAA Storage			Fee				Springing
27	La Puente Yard			Fee				Hard/Springing Cash Management
28	Rockaway Commons			Fee				Springing
29	Staybridge Suites - Oconomowoc			Fee				Springing
30	Holland Art Van			Fee				Hard/Springing Cash Management
31	Country Inn & Suites - Orlando			Fee				Hard/Springing Cash Management
32	Woodmen Corporate Center			Fee				Springing
33	Westpointe Retail Center			Fee				Springing
34	Homewood Suites Laredo			Fee				Hard/Springing Cash Management
35	OKC MHP Portfolio			Fee				Springing
35.01	El Reno MHP			Fee
35.02	Sunnylane MHP			Fee
35.03	Skyview MHP			Fee
36	Heatherstone Apartments			Fee				Springing
37	Jewel-Osco Elgin			Fee				Springing
38	19501 South Santa Fe Avenue			Fee				Springing
39	Stoneridge III			Fee				Springing
40	East North Self Storage			Fee				Springing
41	Central Park Apartments			Fee				Springing
42	Hampton Inn Brevard			Fee				Springing
43	Too Much Self Storage			Fee				None
44	Shadow Glen Apartments			Fee				Springing
45	599 Johnson Ave			Fee				Hard/Springing Cash Management
46	659 Broadway			Leasehold	3/30/2059	$771	5% escalation every 5 years	Springing
47	100 Gardner Park			Fee				Soft/Springing Cash Management
48	St. Lucie MHC			Fee				Springing
49	Carrington Ridge Phase II			Fee				Springing
50	Tolip Apartments			Fee				Springing
51	Howard Park Plaza- CA			Fee				Springing
52	Holiday Park MHC			Fee				Springing
53	Coach Post MHC			Fee				Springing
54	Telegraph Budget Storage			Fee				None
55	Spencer Mini Storage			Fee				Springing
56	Colony MHC			Fee				Springing
57	GA MHC Portfolio			Fee				Springing
57.01	Deer Run II MHC			Fee
57.02	EagleTrace/Shade Tree Village			Fee
58	16755 Baseline			Fee				None
59	Starbucks - North Cicero			Fee				Hard/Upfront Cash Management
60	2218 Old Middlefield Way			Fee				Springing
61	Ridgewood MHC			Fee				Springing
62	Archwood Apartments			Fee				Springing
63	Dollar General New Hampton			Fee				Hard/Upfront Cash Management
64	Dollar General Pinconning			Fee				Hard/Upfront Cash Management

A-1-16

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

Mortgage Loan Number	Property Name	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	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	Innisfree Portfolio
1.01	Hilton Garden Inn Fort Walton Beach
1.02	Holiday Inn Fort Walton Beach
2	Bristow Center
3	Residence Inn Denver City Center
4	Shops at Trace Fork
5	575 Maryville
6	Grapevine Station
7	Nostrand Avenue Shopping Center
8	Roseville Shopping Center
9	Northchase Office Portfolio
9.01	Northchase
9.02	Crestwood
9.03	Mansell
10	Catania Pasadena
11	Merge Office
12	DoubleTree Leominster
13	Dominion Tower
14	Tristone Flowtech USA
15	StaxUp Self Storage - San Ysidro
16	The Edge Apartments
17	Radisson Yuma
18	Proguard Self Storage - Braeswood
19	Florissant Marketplace
20	9th Street Marketplace
21	Westport US Storage NY & CA
21.01	US Storage - Hawthorne, NY
21.02	US Storage - Harbor City, CA
22	601 Hudson Street
23	Custer Park
24	One River Place
25	1302-1316 Montana Avenue
26	AAA Storage
27	La Puente Yard
28	Rockaway Commons
29	Staybridge Suites - Oconomowoc
30	Holland Art Van
31	Country Inn & Suites - Orlando
32	Woodmen Corporate Center
33	Westpointe Retail Center
34	Homewood Suites Laredo
35	OKC MHP Portfolio
35.01	El Reno MHP
35.02	Sunnylane MHP
35.03	Skyview MHP
36	Heatherstone Apartments
37	Jewel-Osco Elgin
38	19501 South Santa Fe Avenue
39	Stoneridge III
40	East North Self Storage
41	Central Park Apartments
42	Hampton Inn Brevard
43	Too Much Self Storage
44	Shadow Glen Apartments
45	599 Johnson Ave
46	659 Broadway
47	100 Gardner Park
48	St. Lucie MHC
49	Carrington Ridge Phase II
50	Tolip Apartments
51	Howard Park Plaza- CA
52	Holiday Park MHC
53	Coach Post MHC
54	Telegraph Budget Storage
55	Spencer Mini Storage
56	Colony MHC
57	GA MHC Portfolio
57.01	Deer Run II MHC
57.02	EagleTrace/Shade Tree Village
58	16755 Baseline
59	Starbucks - North Cicero
60	2218 Old Middlefield Way
61	Ridgewood MHC
62	Archwood Apartments
63	Dollar General New Hampton
64	Dollar General Pinconning

A-1-17

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

Mortgage Loan Number	Property Name	Sponsor(14)	Affiliated Sponsors	Mortgage Loan Number
1	Innisfree Portfolio	Julian MacQueen		1
1.01	Hilton Garden Inn Fort Walton Beach			1.01
1.02	Holiday Inn Fort Walton Beach			1.02
2	Bristow Center	Gary D. Rappaport		2
3	Residence Inn Denver City Center	Noble Hospitality Fund IV - Income, L.P.		3
4	Shops at Trace Fork	E. Stanley Kroenke		4
5	575 Maryville	Pembroke IV LLC; Ten Capital Management		5
6	Grapevine Station	Myron a/k/a Michael Blackman; Michel D. Hibbert		6
7	Nostrand Avenue Shopping Center	Ashkenazy Acquisition Corporation; Ben Ashkenazy		7
8	Roseville Shopping Center	Trevor Smith; Joshua Volen		8
9	Northchase Office Portfolio	Rose Jarboe		9
9.01	Northchase			9.01
9.02	Crestwood			9.02
9.03	Mansell			9.03
10	Catania Pasadena	SKR Holdings, LLC (f/k/a CIM Group (CA), LLC)		10
11	Merge Office	Zaya S. Younan		11
12	DoubleTree Leominster	Fatema Shikary; James Gerish; Kris Gerish		12
13	Dominion Tower	Isaac Hertz; William Zev Hertz; Sarah Hertz Gordon		13
14	Tristone Flowtech USA	David Mileski; Mileski Living Trust		14
15	StaxUp Self Storage - San Ysidro	Randall U. Strauss		15
16	The Edge Apartments	Ira Mondry; Robert M. Stone		16
17	Radisson Yuma	Stephen Cavadias; Jerry Philipps; The Cavadias Family 2003 Trust		17
18	Proguard Self Storage - Braeswood	Sam Amber; Samber, Ltd.		18
19	Florissant Marketplace	Michael J. Polimeni		19
20	9th Street Marketplace	Peter W. Doerken		20
21	Westport US Storage NY & CA	Westport Properties, Inc.		21
21.01	US Storage - Hawthorne, NY			21.01
21.02	US Storage - Harbor City, CA			21.02
22	601 Hudson Street	Abraham Sanieoff		22
23	Custer Park	William A. Morris		23
24	One River Place	Brock J. Vinton		24
25	1302-1316 Montana Avenue	J. Allen Radford		25
26	AAA Storage	Richard Bray; Thomas H. Arnold; Amanda H. McLean		26
27	La Puente Yard	Guy Christensen		27
28	Rockaway Commons	Anthony Mehran		28
29	Staybridge Suites - Oconomowoc	Narendrakumar M. Patel; Mahendra R. Patel		29
30	Holland Art Van	Harold Etkin; Johanne Etkin Finley		30
31	Country Inn & Suites - Orlando	Garry R. Hesselbacher; Chetan Patel		31
32	Woodmen Corporate Center	Miles Jeffrey Qvale; Miles Jeffrey Qvale and Kimberly Boyd Qvale Revocable Trust		32
33	Westpointe Retail Center	Darren B. Casey		33
34	Homewood Suites Laredo	Sanjeev K. Amin; Rupesh Amin		34
35	OKC MHP Portfolio	Mendocino Real Estate Holdings LLC		35
35.01	El Reno MHP			35.01
35.02	Sunnylane MHP			35.02
35.03	Skyview MHP			35.03
36	Heatherstone Apartments	Brent Doeksen; Curtis Rice		36
37	Jewel-Osco Elgin	Younok Ahn; James Ahn		37
38	19501 South Santa Fe Avenue	John A. Zar, Jr.		38
39	Stoneridge III	David Kornbluth; Sherman Capital LLC; Cristal Family LLC; Fortbridge Realty LLC; Mark J. Goodman; Mark Siegel; Kenneth Marblestone and KB Lecap, Ltd.		39
40	East North Self Storage	Robert Moser		40
41	Central Park Apartments	John Beale		41
42	Hampton Inn Brevard	Layton R. Parker; Khadijah S. Gillani		42
43	Too Much Self Storage	Jacob Ramage		43
44	Shadow Glen Apartments	Randall P. Thomas		44
45	599 Johnson Ave	Andrew Epstein; Jon KillKelley; Dawson Stellberger		45
46	659 Broadway	Jacob Klein		46
47	100 Gardner Park	Sandberg Family, LLC		47
48	St. Lucie MHC	Teresa I. Schenk		48
49	Carrington Ridge Phase II	David M. Conwill; Steven B. Kimmelman; Leslie Leohr		49
50	Tolip Apartments	Jonathan D. Schechter; John J. Edwards		50
51	Howard Park Plaza- CA	Ronald Gonzales; Mirna Gonzales		51
52	Holiday Park MHC	George C. Whaling		52
53	Coach Post MHC	Andrew Cramer		53
54	Telegraph Budget Storage	Sidney I. Moss; Sidney I. Moss Trust		54
55	Spencer Mini Storage	Telos Capital, LLC; David Fisher; Joshua Ungerecht; Warren Thomas		55
56	Colony MHC	Alexander Simon Rindner; Robert Moritz Blum		56
57	GA MHC Portfolio	Dan Reed Davis		57
57.01	Deer Run II MHC			57.01
57.02	EagleTrace/Shade Tree Village			57.02
58	16755 Baseline	The Feitelberg Family Trust dated 8/6/2009; Peter H. Feitelberg; Margaret C. Feitelberg		58
59	Starbucks - North Cicero	Deanna Colletti; Paolo Colletti		59
60	2218 Old Middlefield Way	Russell M. Sheppel		60
61	Ridgewood MHC	John Wesley McAdams II		61
62	Archwood Apartments	Seth Keegan McNamara; Carrie Elizabeth Bone; The McNamara/Bone Family Trust		62
63	Dollar General New Hampton	Ladder Capital CRE Equity LLC	Y - Group 1	63
64	Dollar General Pinconning	Ladder Capital CRE Equity LLC	Y - Group 1	64

A-1-18

FOOTNOTES TO ANNEX A-1

See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.

(1) “WFB” denotes Wells Fargo Bank, National Association, “LCF” denotes Ladder Capital Finance LLC, “RMF” denotes Rialto Mortgage Finance, LLC, “Barclays” denotes Barclays Capital Real Estate Inc. and “CIIICM” denotes C-III Commercial Mortgage LLC.

(2) For mortgage loan #2 (Bristow Center), the Number of Units includes 78,796 square feet (including the largest and third largest tenants), representing 49.8% of net rentable square feet, lease the collateral pad site and the improvements built on the pad site are owned by the tenant.

For mortgage loan #23 (Custer Park), the Number of Units includes 86,943 square feet of retail space and 28,988 square feet of office space.

For mortgage loan #25 (1302-1316 Montana Avenue), the Number of Units includes 7,490 square feet of retail space, 5,333 square feet of office space, and 3,083 square feet of storage space.

For mortgage loan #26 (AAA Storage), the Number of Units and Occupancy Rate include three mortgaged properties (175,998 square feet, 87,233 square feet, and 72,560 square feet) located in Enterprise, Alabama, which are owned and operated as a single asset by the borrower. The loan documents do not permit partial release.

For mortgage loan #35 (OKC MHP Portfolio), the Number of Units includes 278 mobile home sites and 78 RV sites. The Occupancy Rate reflects the occupancy of the mobile homes and RV sites. Underwritten RV Income is 20.8% of total underwritten revenue.

For mortgage loan #45 (599 Johnson Ave), the Number of Units includes 23,414 square feet of retail space and 4,000 square feet of office. The Number of Units also includes 7,200 square feet of roof space split between the two largest tenants.

For mortgage loan #47 (100 Gardner Park), the Number of Units includes 105,120 square feet of industrial space and 24,471 square feet of office space.

For mortgage loan #53 (Coach Post MHC), the Number of Units includes 41 mobile home sites, 33 RV sites and one single family residence. The Occupancy Rate reflects the occupancy of the mobile homes, RV sites and single family residence. Underwritten RV income is 27.6% of total underwritten revenue.

(3) For mortgage loan #13 (Dominion Tower), the mortgage loan represents Note A-3-A of three pari passu promissory notes which have a combined Cut-off Date Balance of $61,350,000. Note A-1 and Note A-2-A are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Note A-1, Note A-2-A, and Note A-3-A in the aggregate (the “Dominion Tower Whole Loan”). Note A-3-A represents a non-controlling interest in the Dominion Tower Whole Loan.

For mortgage loan #24 (One River Place), the mortgage loan represents Note A-2, one of two pari passu notes, which have a combined Cut-off Date Balance of $25,000,000. Controlling Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “One River Place Whole Loan”). Note A-2 represents a non-controlling interest in the One River Place Whole Loan.

(4) For mortgage loan #2 (Bristow Center), all LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures are calculated assuming the full loan amount of $53,000,000. The Holdback has been disbursed in full.

(5) For mortgage loan #10 (Catania Pasadena), for the Grace Period Default (days), borrower is allowed to pay up to five days after the date any monthly debt service or reserve account payment is due (excluding amounts due on the Maturity Date, as discussed in the loan agreement) provided that the grace period is used no more than twice in any twelve-month period.

A-1-19

(6) For mortgage loan #3 (Residence Inn Denver City Center), the Appraised Value assumes the property improvement plan (“PIP”) is completed at the mortgaged property as of November 2019. All outstanding PIP costs were reserved for at closing. The appraised value assuming the PIP has not been completed is $76,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $76,500,000 appraised value is 62.1%.

For mortgage loan #11 (Merge Office), the Appraised Value assumes all executed leases have commenced, tenants are paying full unabated rent and the mortgaged property’s occupancy has been stabilized as of May 2019. All outstanding tenant improvements, leasing commissions and free rent was reserved for at closing. The appraised value assuming all leases have not commenced and occupancy is not stabilized is $26,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $26,700,000 appraised value are 66.0% and 54.3%, respectively.

For mortgage loan #12 (DoubleTree Leominster), the Appraised Value assumes the mortgaged property stabilizes as of November 2019. The appraised value assuming the mortgaged property is not stabilized is $24,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $24,000,000 appraised value are 66.4% and 55.3%, respectively.

For mortgage loan #29 (Staybridge Suites - Oconomowoc), the Appraised Value reflects an appraisal on an “as-is (PIP Extraordinary)” basis, subject to the extraordinary assumption that the reserve for the capital expenditures has been fully escrowed and will be available to fund the property improvement plan (“PIP”). At origination, the lender escrowed $1,066,750, which is the estimated cost of the PIP. The appraised value without the extraordinary assumption is $13,100,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on an appraised value of $13,100,000 are 75.4% and 58.2%, respectively. The potential new sponsor anticipates completing the PIP within the first 18 months of the loan term as mandated by the loan documents.

For mortgage loan #31 (Country Inn & Suites - Orlando), the Appraised Value represents the “when complete” value provided by the appraiser as of December 1, 2019 which assumes that the property improvement plan will be completed in a competent and timely manner. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “as-is” appraised value of $13,000,000 as of November 7, 2018, which assumes the mandated property improvement plan work is not completed, is 73.0% and 61.8%, respectively.

For mortgage loan #33 (Westpointe Retail Center), the Appraised Value assumes the mortgaged property’s occupancy stabilizes as of December 2019. The appraised value assuming the mortgaged property is not at stabilized occupancy is $11,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $11,500,000 appraised value are 73.7% and 61.5%, respectively.

For mortgage loan #34 (Homewood Suites Laredo), the Appraised Value represents the value assuming the property improvement plan, which is expected to be completed by January 2020, has been completed. A $2,015,059 reserve was collected at origination reflecting the remaining unfunded portion of the property improvement plan. The as-is appraised value is $10,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the as-is appraised value are 84.0% and 64.8%, respectively.

(7) For mortgage loan #1 (Innisfree Portfolio), historical operating statements for periods prior to 2017 are not available with respect to the entire portfolio because the Hilton Garden Inn Fort Walton Beach property was built and began operations in May 2017. The increase in total revenue and NOI from 2017 to TTM 11/30/2018 can be attributed to the 2017 total revenue and 2017 NOI only including income from the Hilton Garden Inn Fort Walton Beach property for the portion of 2017 since it began operations.

For mortgage loan #12 (DoubleTree Leominster), U/W Revenues includes 27.9% of food and beverage income.

A-1-20

(8) For mortgage loan #48 (St. Lucie MHC), the mortgaged property was damaged in 2017 during Hurricane Irma, destroying ten of the oldest homes at the mortgaged property, all of which were privately owned. Additional homes at the mortgaged property suffered from the hurricane damage in the following month and needed to be removed. The occupancy at the mortgaged property prior to the hurricane damage was between approximately 91% and 96% from 2014 to 2017, and the actual current occupancy is approximately 83.4%. The lender underwrote the rental income based on the current in-place rent roll provided by the borrower. As a result of the decrease in occupancy, the underwritten net operating income is approximately $48,298 lower than the net operating income reported by the borrower in 2017. The related borrower has begun to bring in new homes to replace these damaged units and will finance the new homes through a sponsor affiliate.

(9) 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 #2 (Bristow Center), the third largest tenant (11,500 square feet), representing 7.3% of net rentable square feet, is in occupancy but is not open for business. See “Litigation and Other Considerations” in the Preliminary Prospectus for additional details.

For mortgage loan #5 (575 Maryville), the largest tenant, (137,682 square feet), representing 54.3% of net rentable square feet, has a 21,605 square foot expansion space that it has leased but has not yet occupied. The Number of Units is inclusive of the expansion space. The rent commencement date for this space is scheduled for August 1, 2019. At loan closing, $344,312 was deposited into the gap rent reserve account, which is calculated from the loan closing date through the largest tenant’s first scheduled rent payment due.

For mortgage loan #7 (Nostrand Avenue Shopping Center), the third largest tenant (12,434 square feet), representing 15.4% of net rentable square feet, has a three-month free rent period starting July 1, 2019. At closing, $149,208 was deposited into a gap rent reserve account for the three months of free rent.

For mortgage loan #8 (Roseville Shopping Center), the second largest tenant (13,114 square feet), representing 13.5% of net rentable square feet, has taken possession of its space in January 2019 and is expected to commence paying rent in April 2019. At closing, the borrower deposited $93,913.16 into a W Salon free rent reserve.

For mortgage loan #11 (Merge Office), the largest tenant (33,566 square feet), representing 25.9% of net rentable square feet, has free rent on 17,559 square feet of its space from August through November 2019 and 5,366 square feet of its space from February through June 2019. The third largest tenant (11,600 square feet), representing 8.9% of net rentable square feet, has free rent from August through September 2019. All outstanding free rent has been reserved for at closing.

For mortgage loan #13 (Dominion Tower), the second largest tenant (39,081 square feet), representing 9.7% of net rentable square feet, has free rent through June 2019. $267,391 has been reserved with the lender in respect of free rent for this tenant.

For mortgage loan #25 (1302-1316 Montana Avenue), the largest tenant (5,333 square feet), representing 33.5% of the net rentable square feet, is not currently utilizing 2,309 square feet of their leased space. The tenant is deciding whether they want to move into the space or sublease it.

For mortgage loan #39 (Stoneridge III), the third largest tenant (4,636 square feet), representing 7.6% of the net rentable square feet, has a rent abatement through June 2019. $40,178 was held back in a Free Rent Reserve at closing.

(10) For mortgage loan #46 (659 Broadway), the property is subject to a master lease with 77 Bleecker Street Corp. that initially expires on March 30, 2059, with an automatic 24-year extension through March 30, 2083. The annual rent is currently $770.52 with 5% escalation every 5 years.

A-1-21

(11) For mortgage loan #38 (19501 South Santa Fe Avenue), the sole tenant (71,250 square feet), representing 100% of net rentable square feet, subleases a portion of its space for an annual base rent of $90,000.

(12) 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 #5 (575 Maryville), the largest tenant (137,682 square feet), representing 54.3% of net rentable square feet, is an affiliate of the property manager. The largest tenant has the option to terminate its lease if Cushman & Wakefield is not retained as the property manager within 90 days of receiving notice of the manager’s termination, provided that the tenant (or its affiliate) leases at least 90,000 square feet. The tenant’s lease shall end nine months from notice of their intent to terminate.

For mortgage loan #11 (Merge Office), the largest tenant (33,566 square feet), representing 25.9% of net rentable square feet, may terminate its lease at any time if substantially all of the stock or assets of the largest tenant are sold to a third party, upon providing six months’ written notice and payment of a termination fee equal to two months base rent and all unamortized tenant improvements and leasing commissions.

For mortgage loan #13 (Dominion Tower), the largest tenant (49,910 square feet), representing 12.4% of net rentable square feet, has an ongoing reduction option for 10,000 square feet, exercisable with 180 days prior notice and payment of a termination fee equal to 8% of the aggregate unamortized amount, as of the effective date of reduction, of all TI/LC owed by the landlord. The fourth largest tenant (24,813 square feet), representing 6.2% of net rentable square feet, has the option to terminate all of its relocation premises (20,860 square feet) with 9 months notice at any time after May 2021 and payment of a termination fee equal to the unamortized aggregate amount of their TI allowance.

For mortgage loan #19 (Florissant Marketplace), the third largest tenant (7,500 square feet), representing 5.1% of net rentable square feet, has the right to terminate its lease if the tenant does not meet gross sales of $2.0 million during the gross sales measuring period from January 31, 2023 to December 31, 2023 by providing 60 days’ prior written notice and paying the unamortized portion of tenant improvement allowance and brokerage commission payable by the borrower.

For mortgage loan #24 (One River Place), the largest tenant, (157,273 square feet), representing 100% of net rentable square feet, has a one-time option to terminate its lease effective as of June 30, 2030 after giving written notice no later than June 30, 2028.

For mortgage loan #28 (Rockaway Commons), the third largest tenant (14,820 square feet), representing 17.1% of net rentable square feet, has the option to terminate the lease starting on December 31, 2031 and every five years thereafter, upon 6 months’ prior written notice. The fifth largest tenant (4,200 square feet), representing 4.8% of net rentable square feet, has expressed its intent to terminate its lease in 2019.

For mortgage loan #32 (Woodmen Corporate Center), the second largest tenant (13,212 square feet), representing 12.3% of net rentable square feet, may terminate its lease as of November 2021 or 2022 upon providing 270 days’ written notice and payment of all unamortized tenant improvements and leasing commissions. The third largest tenant (9,510 square feet), representing 8.9% of net rentable square feet, may terminate its lease as of September 2020, upon providing 180 days’ written notice and payment of all unamortized tenant improvements, leasing commissions and rent abatements. The fourth largest tenant (7,889 square feet), representing 7.4% of net rentable square feet, may terminate its lease in June of every lease year, if its related contract with the State of Colorado is terminated, upon providing 180 days’ written notice and payment of a termination fee equal to all unamortized tenant improvements and leasing commissions plus six months of base rent.

For mortgage loan #47 (100 Gardner Park), the second largest tenant (35,120 square feet), representing 27.0% of net rentable square feet, has the option to terminate its lease beginning in June 2020 with 6 months’ notice and would lose its security deposit and be obligated to

A-1-22

reimburse its build out costs. The third largest tenant (24,741 square feet), representing 19.1% of net rentable square feet, has the option to terminate its lease beginning in April 2025 with 6 months’ notice and payment of a termination fee of $199,440 (equivalent to eight months base rent at the then period).

(13) For mortgage loan #9 (Northchase Office Portfolio), the largest tenant at the Northchase Property (19,211 square feet), representing 7.5% of the portfolio net rentable square feet, has multiple expiration dates. The tenant has 16,053 square feet expiring July 31, 2020 and 3,158 square feet expiring December 31, 2022. The third largest tenant at the Crestwood Property (5,228 square feet), representing 2.0% of the portfolio net rentable square feet, has multiple expiration dates. The tenant has 4,788 square feet expiring on February 28, 2020 and 440 square feet that can expire on a month-to-month basis.

(14) For mortgage loan #28 (Rockaway Commons), the largest tenant (32,561 square feet), representing 37.6% of net rentable square feet, is an affiliate of the borrower sponsor.

(15) For mortgage loan #1 (Innisfree Portfolio), the borrower is required to deposit approximately $1,121,917 into a Seasonality Reserve according to a schedule across the months of May through August to fund the shortfall during the months of November through February. Amounts deposited from time to time may be increased on an annual basis by the lender in such amount the lender shall reasonably deem necessary. Additionally, the Monthly Replacement Reserve will be equal to 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget.

For mortgage loan #3 (Residence Inn Denver City Center), the Monthly Replacement Reserve will adjust to the greater of the existing Monthly Replacement Reserve and 1/12th of 4.0% of operating income from the prior fiscal year.

For mortgage loan #12 (DoubleTree Leominster), the Monthly Replacement Reserve will adjust to the greater of the existing Monthly Replacement Reserve and 1/12th of 4.0% of underwritten revenue from the prior fiscal year.

For mortgage loan #17 (Radisson Yuma), the borrower deposited $89,121 into a Seasonality Reserve at loan closing. The borrower is required to deposit approximately $133,681 according to a schedule across the months of January through April to fund the shortfall during the months of June through September. Amounts deposited from time to time may be increased on an annual basis by the lender in such amount the lender shall reasonably deem necessary. Additionally, the Monthly Replacement Reserve will be equal to 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget.

For mortgage loan #23 (Custer Park), commencing on the first payment date following the date on which the balance in the rollover account drops below $250,000, the borrower is required to deposit with the lender an amount equal to $7,245.69 to the rollover account, subject to a cap of $750,000.

For mortgage loan #29 (Staybridge Suites - Oconomowoc), the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 2.0% for the first year of the loan term, 3.0% for the second year of the loan term and 4.0% every year of the loan term thereafter of the actual annual gross income from the prior year.

For mortgage loan #34 (Homewood Suites Laredo), the Monthly Replacement Reserve will be equal to (a) through February 6, 2021, 1/12th of 2.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget and (b) thereafter, 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget.

A-1-23

(16) For mortgage loan #2 (Bristow Center), $250,000 of the Holdback released was used to fund the Initial TI/LC balance and Monthly TI/LC reserves are being collected subsequent to the Holdback release.

(17) For mortgage loan #1 (Innisfree Portfolio), the mortgaged properties are subject to a ground lease with the United States government through the Secretary of the Air Force, as the ground lessor, which ground lease has an expiration of October 6, 2062. The monthly rent due under the ground lease for each mortgaged property is the greater of (a) $12,500 per month (subject to future upward adjustment based on the Consumer Price Index for all urban consumers) and (b) 3.25% (percentage rent) of the related hotel’s gross revenues for the applicable calendar month. In 2016, a sublease was entered into for the Hilton Garden Inn Fort Walton Beach property between the two borrowing entities. The sublease expires in September 2062 and, solely with respect to the Hilton Garden Inn Fort Walton Beach property, has the same base rent as the ground lease.

A-1-24