FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-03

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus 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 if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley“), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo”) , Merrill Lynch, Pierce, Fenner & Smith Incorporated (together with its affiliates, “BofA Merrill Lynch”), Academy Securities, Inc. (together with its affiliates, “Academy”) and Drexel Hamilton, LLC (together with its affiliates, “Drexel” and collectively with Morgan Stanley, Wells Fargo, BofA Merrill Lynch and Academy, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure. For this purpose, "tax structure" is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors.

This material has been prepared by the Underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of Directive 2003/71/EC (as amended or superseded) and/or Part VI of the Financial Services and Markets Act 2000, as amended, or other offering document.

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) HAVE PROFESSIONAL EXPERIENCE OF MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (II) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER OR (III) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (II) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH OF MORGAN STANLEY & CO. LLC, CANTOR FITZGERALD & CO. AND THE WILLIAMS CAPITAL GROUP, L.P. HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	11	1	Newport Office Center VI	7.6%	BANA	BANA	$63,500,000	$63,500,000	$63,500,000	$147.59	Acquisition	iStar Inc.
Loan		2	350 Rhode Island South	7.5%	BANA	BANA	$62,500,000	$62,500,000	$62,500,000	$451.61	Acquisition	PCCP; CalSTRS
Loan	5, 10	3	Tower 28	6.7%	MSBNA	MSMCH	$56,000,000	$56,000,000	$48,288,592	$248,888.89	Refinance	Heatherwood Luxury Rentals
Loan		4	131 Albright	6.6%	WFB	WFB	$55,000,000	$55,000,000	$55,000,000	$484.50	Acquisition	Brett Michael Lipman; Farshid Steve Shokouhi
Loan	12	5	Grand Oaks Business Park	6.3%	MSBNA	MSMCH	$52,500,000	$52,362,896	$43,044,408	$94.94	Acquisition	Group RMC Corporation
Loan	5, 6	6	ILPT Hawaii Portfolio	6.0%	MSBNA	MSMCH	$50,000,000	$50,000,000	$50,000,000	$67.77	Recapitalization	Industrial Logistics Properties Trust
Loan	13	7	Vista Village Shopping Center	5.3%	BANA	BANA	$44,000,000	$44,000,000	$44,000,000	$225.63	Acquisition	Cherng Family
Loan	5, 14	8	Landmark West Loop	4.8%	MSBNA	MSMCH	$40,000,000	$40,000,000	$40,000,000	$133,333.33	Refinance	GMS Finance LLC; The Related Companies, L.P.
Loan	9, 15, 16	9	Southgate Owners Corp	3.4%	MSBNA	MSMCH	$28,000,000	$27,916,043	$22,297,827	$69,442.89	Refinance	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	3.0%	WFB	WFB	$25,000,000	$25,000,000	$25,000,000	$248,756.22	Refinance	McWhinney Real Estate Services, Inc.; Chad McWhinney; Troy McWhinney; Great Wolf Resorts, Inc.
Loan		11	Seekonk Crossing	2.8%	MSBNA	MSMCH	$23,000,000	$23,000,000	$23,000,000	$101.29	Refinance	Time Equities, Inc.
Loan		12	Century Towers	2.5%	BANA	BANA	$20,700,000	$20,700,000	$19,245,051	$67.01	Acquisition	Tony Shen; Haoyu Wang; Gaocai Chen
Loan		13	Esplanade Apartments	2.3%	MSBNA	MSMCH	$19,000,000	$19,000,000	$19,000,000	$97,938.14	Refinance	WTI Inc.
Loan		14	Pontiac West Industrial	2.2%	WFB	WFB	$18,375,000	$18,355,702	$15,175,342	$33.29	Refinance	Christopher Semarjian; Stuart Lichter
Loan	10	15	Artisan Square	1.9%	WFB	WFB	$15,500,000	$15,500,000	$15,500,000	$231.30	Refinance	Ronald G. Froehlich, Jr.; Sherie A. Roberts; Sherie A. Roberts Separate Property Trust; Froehlich Living Trust
Loan		16	Woodlands Village Shopping Center	1.8%	WFB	WFB	$15,000,000	$15,000,000	$12,677,269	$163.38	Refinance	Steven Usdan
Loan	17	17	The Village at Eldorado	1.8%	WFB	WFB	$14,800,000	$14,800,000	$14,800,000	$247.41	Refinance	Sean Pourteymour
Loan		18	5850 Hellyer Avenue	1.8%	WFB	WFB	$14,700,000	$14,700,000	$12,763,598	$133.98	Acquisition	David B. Dollinger
Loan	18, 19	19	223 East Town Street Apartments	1.7%	BANA	BANA	$14,089,000	$14,089,000	$13,006,054	$167,726.19	Refinance	Guanghui (Stanley) Lan
Loan		20	Mercedes-Benz R&D Building	1.6%	WFB	WFB	$13,000,000	$13,000,000	$13,000,000	$163.38	Refinance	David R. Grieve; The David R. and Kathleen M. Grieve Living Trust
Loan	8	21	The Market at Lake Tapps	1.5%	MSBNA	MSMCH	$12,500,000	$12,500,000	$12,500,000	$160.98	Acquisition	Michael Jacobs
Loan		22	Downtown Farmington Center	1.4%	MSBNA	MSMCH	$11,887,500	$11,857,453	$9,809,990	$123.27	Acquisition	Kenneth Levy
Loan		23	Stonewater Place Apartments	1.4%	BANA	BANA	$11,500,000	$11,500,000	$10,251,382	$95,833.33	Acquisition	John S. Newsome; John H. Stewart
Loan	20	24	Augusta Woods Plaza	1.4%	WFB	WFB	$11,421,000	$11,421,000	$11,421,000	$238.77	Refinance	Mark J. Coleman
Loan	6	25	Montana and Mentone Apartments Portfolio	1.3%	BANA	BANA	$11,000,000	$11,000,000	$11,000,000	$224,489.80	Refinance	SPL International, Inc.
Property		25.01	12340 Montana Avenue	0.7%	BANA		$5,983,373	$5,983,373	$5,983,373
Property		25.02	3445 Mentone Avenue	0.6%	BANA		$5,016,627	$5,016,627	$5,016,627
Loan		26	Northpoint Shopping Center	1.3%	WFB	WFB	$11,000,000	$11,000,000	$11,000,000	$99.06	Acquisition	Alto Fund III
Loan		27	Olde Mill Plaza	1.2%	MSBNA	MSMCH	$10,125,000	$10,125,000	$8,678,249	$95.66	Acquisition	Ernest W. Livingston, JR.
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	1.2%	MSBNA	MSMCH	$10,000,000	$10,000,000	$9,192,798	$78,495.76	Acquisition	PEG Development; Argosy Real Estate Partners
Property		28.01	Residence Inn Boulder	0.4%	MSBNA		$3,266,667	$3,266,667	$3,002,981
Property		28.02	Residence Inn Atlanta Buckhead	0.3%	MSBNA		$2,743,590	$2,743,590	$2,522,127
Property		28.03	Residence Inn Dallas Las Colinas	0.3%	MSBNA		$2,226,181	$2,226,181	$2,046,483
Property		28.04	Residence Inn Philadelphia Valley Forge	0.2%	MSBNA		$1,763,563	$1,763,563	$1,621,208
Loan		29	Lowell Medical Office	0.9%	WFB	WFB	$7,600,000	$7,592,150	$6,290,777	$197.71	Acquisition	Robert Pardo
Loan		30	Hillcrest Apartments	0.9%	BANA	BANA	$7,250,000	$7,250,000	$6,830,188	$67,129.63	Refinance	Frank T. Sinito; Malisse Sinito
Loan		31	Lovejoy Village	0.8%	MSBNA	MSMCH	$6,843,750	$6,836,477	$5,642,886	$78.80	Acquisition	Kenneth Levy
Loan	6, 10	32	Covington Self Storage Portfolio	0.8%	BANA	BANA	$6,750,000	$6,750,000	$6,017,272	$63.41	Refinance	Kenneth Tomayko; Barbara Tomayko
Property		32.01	Budget Self Storage	0.4%	BANA		$3,595,109	$3,595,109	$3,204,851
Property		32.02	Covington Stor-It	0.4%	BANA		$3,154,891	$3,154,891	$2,812,421
Loan		33	Commercial Drive Retail Center	0.8%	BANA	BANA	$6,500,000	$6,478,117	$4,928,836	$35.31	Refinance	Richard M. Cohen Revocable Trust dated May 16,1996
Loan		34	South Philly Plaza	0.7%	MSBNA	MSMCH	$5,800,000	$5,794,387	$4,842,077	$170.16	Refinance	Isaac Gindi
Loan	22	35	Nike East LA	0.7%	BANA	BANA	$5,600,000	$5,600,000	$5,600,000	$288.66	Acquisition	Josef Chehbar
Loan		36	Tree Lane Portfolio	0.6%	WFB	WFB	$5,400,000	$5,400,000	$4,713,701	$162.39	Acquisition	Benjamin D. Sheridan; Ted L. Barr; Joseph G. Greulich
Loan		37	Walgreens Pharmacy - Park Ridge	0.6%	WFB	WFB	$5,250,000	$5,250,000	$5,250,000	$339.67	Acquisition	Marilynn M. Gantz; Rancho Pacific Trust
Loan		38	Airship Self Storage - NJ	0.5%	WFB	WFB	$4,425,000	$4,425,000	$4,425,000	$107.70	Refinance	Jacob Ramage
Loan		39	Walgreens Broadway Everett	0.5%	MSBNA	MSMCH	$4,300,000	$4,300,000	$4,300,000	$312.73	Refinance	Myles P. Friel
Loan		40	AAA Self Storage 20	0.5%	MSBNA	MSMCH	$4,250,000	$4,250,000	$3,920,721	$70.52	Refinance	Stephen C. Austin; Sean P. Jones
Loan		41	CVS Audubon PA	0.5%	MSBNA	MSMCH	$4,000,000	$4,000,000	$4,000,000	$334.17	Refinance	Maurice Grosby
Loan		42	Bentwood Apartments	0.5%	BANA	BANA	$4,000,000	$4,000,000	$3,631,442	$43,010.75	Refinance	John S. Newsome; Michael J. Doyle
Loan		43	Whisperwood Apartments	0.5%	BANA	BANA	$4,000,000	$4,000,000	$3,637,313	$50,000.00	Refinance	John S. Newsome; Michael J. Doyle
Loan		44	Brighton Greens Office Park	0.4%	WFB	WFB	$3,600,000	$3,600,000	$3,181,813	$74.48	Acquisition	Marilyn M. Scholl; John P. Scholl; Damon P. Scholl; Scholl Family Trust
Loan		45	Sunstone Mini Storage	0.4%	WFB	WFB	$3,600,000	$3,600,000	$3,321,426	$53.02	Acquisition	Hoeven Family Partnership II, LLC
Loan		46	Gateway Office Plaza	0.4%	MSBNA	MSMCH	$3,573,000	$3,569,239	$2,949,875	$136.63	Refinance	D’Agostino Companies
Loan		47	CVS Las Vegas	0.3%	MSBNA	MSMCH	$2,900,000	$2,900,000	$2,900,000	$265.35	Acquisition	Lawrence L. Devine
Loan		48	CVS (Ground Lease) Glen Ellyn	0.3%	MSBNA	MSMCH	$2,254,098	$2,254,098	$2,254,098	$171.92	Acquisition	Lawrence L. Devine
Loan		49	Wells Fargo at Stonehall Bethesda	0.2%	WFB	WFB	$1,350,000	$1,350,000	$1,350,000	$428.57	Acquisition	10th Street LLC

 A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date
Loan	11	1	Newport Office Center VI	iStar Inc.	1	Office	CBD	Leasehold	2/25/2117	N/A
Loan		2	350 Rhode Island South	350 Rhode Island South Owner, LLC	1	Office	CBD	Fee	N/A	N/A
Loan	5, 10	3	Tower 28	Douglas S. Partrick	1	Multifamily	High Rise	Fee	N/A	N/A
Loan		4	131 Albright	Brett Michael Lipman; Farshid Steve Shokouhi	1	Office	Suburban	Fee	N/A	N/A
Loan	12	5	Grand Oaks Business Park	Raymond Massa	1	Office	Suburban	Fee	N/A	N/A
Loan	5, 6	6	ILPT Hawaii Portfolio	Industrial Logistics Properties Trust	186	Various	Various	Fee	N/A	N/A
Loan	13	7	Vista Village Shopping Center	CFT NV Developments, LLC	1	Retail	Anchored	Fee	N/A	N/A
Loan	5, 14	8	Landmark West Loop	The Related Companies, L.P.	1	Multifamily	High Rise	Fee	N/A	N/A
Loan	9, 15, 16	9	Southgate Owners Corp	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	McWhinney Holding Company, LLLP	1	Hospitality	Full Service	Fee	N/A	2/16/2041
Loan		11	Seekonk Crossing	Francis Greenburger	1	Retail	Anchored	Fee	N/A	N/A
Loan		12	Century Towers	Tony Shen; Haoyu Wang; Gaocai Chen; Harmonia Hopkins, LLC; Hopkins Holding, Inc.	1	Mixed Use	Office/Multifamily	Fee	N/A	N/A
Loan		13	Esplanade Apartments	WTI Inc.	1	Multifamily	Garden	Fee	N/A	N/A
Loan		14	Pontiac West Industrial	Christopher Semarjian; Stuart Lichter	1	Industrial	Warehouse	Fee	N/A	N/A
Loan	10	15	Artisan Square	Ronald G. Froehlich, Jr.; Sherie A. Roberts; Sherie A. Roberts Separate Property Trust; Froehlich Living Trust	1	Retail	Shadow Anchored	Fee	N/A	N/A
Loan		16	Woodlands Village Shopping Center	CCA Acquisition Company, LLC	1	Retail	Anchored	Fee	N/A	N/A
Loan	17	17	The Village at Eldorado	The Pourteymour Family Trust; Shahriar Pouteymour; Maria Pourteymour	1	Retail	Shadow Anchored	Fee	N/A	N/A
Loan		18	5850 Hellyer Avenue	David B. Dollinger; The David Dollinger Living Trust	1	Industrial	Flex	Fee	N/A	N/A
Loan	18, 19	19	223 East Town Street Apartments	Bluestone Brothers U.S. Inc.; Guanghui (Stanley) Lan	1	Multifamily	Mid-Rise	Fee	N/A	N/A
Loan		20	Mercedes-Benz R&D Building	David R. Grieve; The David R. and Kathleen M. Grieve Living Trust	1	Industrial	Flex	Fee	N/A	N/A
Loan	8	21	The Market at Lake Tapps	Michael Jacobs	1	Retail	Shadow Anchored	Fee	N/A	N/A
Loan		22	Downtown Farmington Center	Kenneth Levy; Kenneth Levy, as trustee of the Levy Family Trust dated Feburary 18, 1983, as amended	1	Retail	Anchored	Fee	N/A	N/A
Loan		23	Stonewater Place Apartments	John S. Newsome; John H. Stewart	1	Multifamily	Garden	Fee	N/A	N/A
Loan	20	24	Augusta Woods Plaza	Mark J. Coleman	1	Retail	Shadow Anchored	Fee	N/A	N/A
Loan	6	25	Montana and Mentone Apartments Portfolio	SPL International, Inc.	2
Property		25.01	12340 Montana Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		25.02	3445 Mentone Avenue			Multifamily	Garden	Fee	N/A	N/A
Loan		26	Northpoint Shopping Center	Alto Fund III Holding, LP	1	Retail	Anchored	Fee	N/A	N/A
Loan		27	Olde Mill Plaza	Ernest W. Livingston, JR.	1	Retail	Anchored	Fee	N/A	N/A
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	Reed Halladay; The Halladay Family Trust	4
Property		28.01	Residence Inn Boulder			Hospitality	Extended Stay	Fee	N/A	12/31/2028
Property		28.02	Residence Inn Atlanta Buckhead			Hospitality	Extended Stay	Fee	N/A	12/31/2028
Property		28.03	Residence Inn Dallas Las Colinas			Hospitality	Extended Stay	Fee	N/A	12/31/2028
Property		28.04	Residence Inn Philadelphia Valley Forge			Hospitality	Extended Stay	Fee	N/A	12/31/2028
Loan		29	Lowell Medical Office	Veterans Appreciation Fund LP; Andrew Raines; Robert Pardo	1	Office	Medical	Fee	N/A	N/A
Loan		30	Hillcrest Apartments	Frank T. Sinito; Malisse Sinito	1	Multifamily	Garden	Fee	N/A	N/A
Loan		31	Lovejoy Village	Kenneth Levy, Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, as Amended	1	Retail	Anchored	Fee	N/A	N/A
Loan	6, 10	32	Covington Self Storage Portfolio	Kenneth Tomayko; Barbara Tomayko	2
Property		32.01	Budget Self Storage			Self Storage	Self Storage	Fee	N/A	N/A
Property		32.02	Covington Stor-It			Self Storage	Self Storage	Fee	N/A	N/A
Loan		33	Commercial Drive Retail Center	David R. Rogol	1	Retail	Anchored	Fee	N/A	N/A
Loan		34	South Philly Plaza	Isaac Gindi	1	Retail	Unanchored	Fee	N/A	N/A
Loan	22	35	Nike East LA	Josef Chehbar	1	Retail	Free-Standing	Fee	N/A	N/A
Loan		36	Tree Lane Portfolio	Benjamin D. Sheridan; Ted L. Barr; Joseph G. Greulich	1	Office	Medical	Fee	N/A	N/A
Loan		37	Walgreens Pharmacy - Park Ridge	Marilynn M. Gantz; Rancho Pacific Trust	1	Retail	Single Tenant	Fee	N/A	N/A
Loan		38	Airship Self Storage - NJ	Jacob Ramage	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		39	Walgreens Broadway Everett	Myles P. Friel	1	Retail	Free-Standing	Fee	N/A	N/A
Loan		40	AAA Self Storage 20	Stephen C. Austin; Sean P. Jones	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		41	CVS Audubon PA	Maurice Grosby	1	Retail	Free-Standing	Fee	N/A	N/A
Loan		42	Bentwood Apartments	John S. Newsome; Michael J. Doyle	1	Multifamily	Garden	Fee	N/A	N/A
Loan		43	Whisperwood Apartments	John S. Newsome; Michael J. Doyle	1	Multifamily	Garden	Fee	N/A	N/A
Loan		44	Brighton Greens Office Park	Marilyn M. Scholl; John P. Scholl; Damon P. Scholl; Scholl Family Trust	1	Office	Suburban	Fee	N/A	N/A
Loan		45	Sunstone Mini Storage	Hoeven Family Partnership II, LLC	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		46	Gateway Office Plaza	Christopher D’Agostino	1	Office	Suburban	Fee	N/A	N/A
Loan		47	CVS Las Vegas	Lawrence L. Devine	1	Retail	Free-Standing	Fee	N/A	N/A
Loan		48	CVS (Ground Lease) Glen Ellyn	Lawrence L. Devine	1	Retail	Single Tenant	Fee	N/A	N/A
Loan		49	Wells Fargo at Stonehall Bethesda	10th Street LLC	1	Retail	Single Tenant	Fee	N/A	N/A

 A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	City	County	State	Zip Code	Year Built	Year Renovated
Loan	11	1	Newport Office Center VI	570 Washington Boulevard	Jersey City	Hudson	NJ	07310	2002	2012
Loan		2	350 Rhode Island South	350 Rhode Island Street	San Francisco	San Francisco	CA	94103	2002	N/A
Loan	5, 10	3	Tower 28	42-12 28th Street	Long Island City	Queens	NY	11101	2018	N/A
Loan		4	131 Albright	131 Albright Way	Los Gatos	Santa Clara	CA	95032	2015	N/A
Loan	12	5	Grand Oaks Business Park	860, 880, 930 & 950 Blue Gentian Road, 2750 & 2770 Blue Water Road, 2854, 2864 & 2874 Highway 55 and 2805 Dodd Road	Eagan	Dakota	MN	55121	1999-2007	N/A
Loan	5, 6	6	ILPT Hawaii Portfolio	Various	Honolulu	Honolulu	HI	Various	Various	N/A
Loan	13	7	Vista Village Shopping Center	225, 307, 347, 401 Vista Village Drive & 15, 20, 25, 30, 35, 40 Main Street	Vista	San Diego	CA	92083	2003	N/A
Loan	5, 14	8	Landmark West Loop	1035 West Van Buren Street	Chicago	Cook	IL	60607	2017	N/A
Loan	9, 15, 16	9	Southgate Owners Corp	400, 414, 424, 434 East 52 Street, 433 East 51 Street	New York	New York	NY	10022	1930	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	12681 Harbor Boulevard	Garden Grove	Orange	CA	92840	2016	N/A
Loan		11	Seekonk Crossing	145, 165, 175, 179, 181 and 191 Highland Avenue	Seekonk	Bristol	MA	02771	1993	2012
Loan		12	Century Towers	612 Garfield Avenue	Kansas City	Jackson	MO	64124	1971	2001; 2018
Loan		13	Esplanade Apartments	8777 West Maule Avenue	Las Vegas	Clark	NV	89148	2007	N/A
Loan		14	Pontiac West Industrial	660 South Boulevard East	Pontiac	Oakland	MI	48341	1946	2018
Loan	10	15	Artisan Square	1433, 1403, 1345, 1341, 1301 and 1211 Allen Road and 12900, 12918 and 12926 Brimhall Road	Bakersfield	Kern	CA	93314	2017	N/A
Loan		16	Woodlands Village Shopping Center	2555 South Beulah Boulevard and 2700 and 2710 South Woodlands Village	Flagstaff	Coconino	AZ	86001	1989	2012
Loan	17	17	The Village at Eldorado	2831, 2832, 2833 West El Dorado Parkway; 2587 FM 423	Little Elm	Denton	TX	75068	2006	2008
Loan		18	5850 Hellyer Avenue	5850 Hellyer Avenue	San Jose	Santa Clara	CA	95138	1999	2019
Loan	18, 19	19	223 East Town Street Apartments	223 East Town Street	Columbus	Franklin	OH	43215	2016	N/A
Loan		20	Mercedes-Benz R&D Building	4031 Via Oro Avenue	Long Beach	Los Angeles	CA	90810	1985	2017
Loan	8	21	The Market at Lake Tapps	19311, 19321, 19371, 19461, 19510, 19467-19685, 19710, State Route 410 E	Bonney Lake	Pierce	WA	98391	1990-2005	2013
Loan		22	Downtown Farmington Center	23292 Farmington Road, 33171-33199 Grand River Avenue, 23340-23354 Farmington Rel., 23300-23336 Farmington Road, 33305 and 33313 Orchard Street.	Farmington	Oakland	MI	48336	1961	2016
Loan		23	Stonewater Place Apartments	20 Stonewater Creek Drive	Jackson	Madison	TN	38305	2013 & 2016	N/A
Loan	20	24	Augusta Woods Plaza	25460, 25630, 25640, 25720, 25750, 25760, 25839, and 25840 Kuykendahl Road	Spring	Harris	TX	77375	2018-2019	N/A
Loan	6	25	Montana and Mentone Apartments Portfolio
Property		25.01	12340 Montana Avenue	12340 Montana Avenue	Los Angeles	Los Angeles	CA	90049	1991	N/A
Property		25.02	3445 Mentone Avenue	3445 Mentone Avenue	Los Angeles	Los Angeles	CA	90034	1987	N/A
Loan		26	Northpoint Shopping Center	1811-1847 Northeast Pine Island Road	Cape Coral	Lee	FL	33909	2008	N/A
Loan		27	Olde Mill Plaza	3101 Roswell Road	Marietta	Cobb	GA	30062	1985	N/A
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio
Property		28.01	Residence Inn Boulder	3030 Center Green Drive	Boulder	Boulder	CO	80301	1986	2018
Property		28.02	Residence Inn Atlanta Buckhead	2960 Piedmont Road North East	Atlanta	Fulton	GA	30305	1987	2018
Property		28.03	Residence Inn Dallas Las Colinas	950 West Walnut Hill Lane	Irving	Dallas	TX	75038	1989	2018
Property		28.04	Residence Inn Philadelphia Valley Forge	600 West Swedesford Road	Berwyn	Chester	PA	19312	1988	2016
Loan		29	Lowell Medical Office	122 Marshall Road	Lowell	Middlesex	MA	01852	1993	2005
Loan		30	Hillcrest Apartments	3250-3290 Hillcrest Road & 2015-2065 Pasadena Drive	Dubuque	Dubuque	IA	52001	1973	2019
Loan		31	Lovejoy Village	10345-10375 U.S. Highway 41 and 10345-10375 Tara Blvd	Jonesboro	Clayton	GA	30236	2001	N/A
Loan	6, 10	32	Covington Self Storage Portfolio
Property		32.01	Budget Self Storage	6217 US Highway 278	Covington	Newton	GA	30014	1973	2017
Property		32.02	Covington Stor-It	8189, 9176, 9178 Washington Street Southwest & Flat Shoals Road	Covington	Newton	GA	30014	1980-1985	N/A
Loan		33	Commercial Drive Retail Center	4631, 4645, 4697 Commercial Drive	New Hartford	Oneida	NY	13413	1972	2017
Loan		34	South Philly Plaza	2715 South Front Street	Philadelphia	Philadelphia	PA	19148	1983	N/A
Loan	22	35	Nike East LA	4585 Whittier Boulevard	East Los Angeles	Los Angeles	CA	90022	1925	2015
Loan		36	Tree Lane Portfolio	1790 Presidential Circle & 1608 Tree Lane	Snellville	Gwinnett	GA	30078	1992 & 1998	2006
Loan		37	Walgreens Pharmacy - Park Ridge	800 Devon Avenue	Park Ridge	Cook	IL	60068	2016	N/A
Loan		38	Airship Self Storage - NJ	2420 Ridgeway Boulevard	Manchester Township	Ocean	NJ	08759	2006	N/A
Loan		39	Walgreens Broadway Everett	2205 Broadway	Everett	Snohomish	WA	98201	2003	N/A
Loan		40	AAA Self Storage 20	509 Pisgah Church Road	Greensboro	Guilford	NC	27405	2018	N/A
Loan		41	CVS Audubon PA	2801 Egypt Road	Audubon	Montgomery	PA	19403	2007	N/A
Loan		42	Bentwood Apartments	6929 West University Avenue	Gainesville	Alachua	FL	32607	1982	N/A
Loan		43	Whisperwood Apartments	4100 Northwest 28th Lane	Gainesville	Alachua	FL	32606	1981	N/A
Loan		44	Brighton Greens Office Park	944, 960, 988, 996 and 1020 McCourtney Road	Grass Valley	Nevada	CA	95949	1988-2001	N/A
Loan		45	Sunstone Mini Storage	233 North Mojave Road	Las Vegas	Clark	NV	89101	1984	2018
Loan		46	Gateway Office Plaza	1801-1805 West White Oak Terrace	Conroe	Montgomery	TX	77304	2005-2015	N/A
Loan		47	CVS Las Vegas	6391 West Lake Mead Boulevard	Las Vegas	Clark	NV	89108	2002	N/A
Loan		48	CVS (Ground Lease) Glen Ellyn	739 Roosevelt Road	Glen Ellyn	DuPage	IL	60137	2018	N/A
Loan		49	Wells Fargo at Stonehall Bethesda	8302 Woodmont Avenue	Bethesda	Montgomery	MD	20814	2017	N/A

 A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate
Loan	11	1	Newport Office Center VI	430,239	SF	98.8%	2/18/2019	$129,000,000	2/1/2019	4.6400%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		2	350 Rhode Island South	138,393	SF	100.0%	12/31/2018	$121,000,000	1/7/2019	4.1430%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	5, 10	3	Tower 28	450	Units	93.6%	2/25/2019	$335,000,000	1/10/2019	3.7842%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		4	131 Albright	113,520	SF	100.0%	4/1/2019	$88,500,000	11/27/2018	4.6500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	12	5	Grand Oaks Business Park	551,551	SF	90.4%	12/5/2018	$70,000,000	12/13/2018	4.8500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	5, 6	6	ILPT Hawaii Portfolio	9,591,512	SF	99.9%	12/31/2018	$1,439,117,000	Various	4.3100%	0.01480%	0.00250%	0.00000%	0.00125%	0.00870%	0.00160%	0.00025%
Loan	13	7	Vista Village Shopping Center	195,009	SF	94.7%	2/15/2019	$68,600,000	2/17/2019	4.3800%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	5, 14	8	Landmark West Loop	300	Units	98.0%	2/12/2019	$139,500,000	11/28/2018	3.9200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	9, 15, 16	9	Southgate Owners Corp	402	Units	92.5%	1/31/2019	$551,000,000	10/31/2018	4.0000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	5, 10	10	Great Wolf Lodge Southern California	603	Rooms	80.8%	1/31/2019	$302,900,000	11/28/2018	5.2533%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		11	Seekonk Crossing	227,078	SF	100.0%	11/14/2018	$35,250,000	12/5/2018	4.7000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		12	Century Towers	308,924	SF	99.7%	1/31/2019	$34,200,000	11/15/2018	5.4200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		13	Esplanade Apartments	194	Units	99.0%	1/28/2019	$32,600,000	11/29/2018	4.4000%	0.04355%	0.00250%	0.03000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		14	Pontiac West Industrial	551,400	SF	97.9%	2/7/2019	$24,500,000	1/18/2019	5.0500%	0.04355%	0.00250%	0.03000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	10	15	Artisan Square	67,013	SF	92.7%	3/1/2019	$24,000,000	9/1/2019	4.8750%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		16	Woodlands Village Shopping Center	91,810	SF	98.9%	2/26/2019	$20,000,000	1/9/2019	4.9500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	17	17	The Village at Eldorado	59,820	SF	95.3%	12/14/2018	$25,740,000	12/14/2018	4.9300%	0.04355%	0.00250%	0.03000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		18	5850 Hellyer Avenue	109,718	SF	100.0%	1/24/2019	$20,000,000	12/31/2018	5.0700%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	18, 19	19	223 East Town Street Apartments	84	Units	81.0%	1/23/2019	$19,200,000	12/19/2018	4.9340%	0.07355%	0.00250%	0.06000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		20	Mercedes-Benz R&D Building	79,568	SF	100.0%	4/1/2019	$22,000,000	1/3/2019	4.7100%	0.04605%	0.00250%	0.03250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	8	21	The Market at Lake Tapps	77,651	SF	98.5%	1/31/2019	$25,600,000	1/26/2019	4.5000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		22	Downtown Farmington Center	96,194	SF	96.9%	12/20/2018	$16,050,000	7/13/2018	5.0500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		23	Stonewater Place Apartments	120	Units	96.7%	12/31/2018	$16,325,000	11/12/2018	5.2500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	20	24	Augusta Woods Plaza	47,832	SF	89.1%	12/20/2018	$23,240,000	11/1/2018	4.8600%	0.04605%	0.00250%	0.03250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	6	25	Montana and Mentone Apartments Portfolio	49	Units	89.8%		$21,050,000		5.1000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Property		25.01	12340 Montana Avenue	21	Units	90.5%	12/31/2018	$11,450,000	12/6/2018
Property		25.02	3445 Mentone Avenue	28	Units	89.3%	12/31/2018	$9,600,000	12/6/2018
Loan		26	Northpoint Shopping Center	111,045	SF	92.9%	11/12/2018	$16,000,000	11/21/2018	4.9250%	0.04605%	0.00250%	0.03250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		27	Olde Mill Plaza	105,847	SF	91.0%	1/16/2019	$13,600,000	12/26/2018	4.5400%	0.05355%	0.00250%	0.04000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	472	Rooms	75.7%		$57,000,000	Various	4.6800%	0.03605%	0.00250%	0.00000%	0.02250%	0.00870%	0.00160%	0.00025%
Property		28.01	Residence Inn Boulder	128	Rooms	69.8%	10/31/2018	$18,620,000	11/5/2018
Property		28.02	Residence Inn Atlanta Buckhead	136	Rooms	76.5%	10/31/2018	$15,638,000	11/7/2018
Property		28.03	Residence Inn Dallas Las Colinas	120	Rooms	80.8%	10/31/2018	$12,689,000	11/5/2018
Property		28.04	Residence Inn Philadelphia Valley Forge	88	Rooms	76.1%	10/31/2018	$10,053,000	11/5/2018
Loan		29	Lowell Medical Office	38,401	SF	100.0%	1/3/2019	$11,800,000	1/9/2019	5.1200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		30	Hillcrest Apartments	108	Units	92.6%	1/30/2019	$10,990,000	1/17/2019	5.0970%	0.08355%	0.00250%	0.07000%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		31	Lovejoy Village	86,755	SF	98.4%	1/15/2019	$10,075,000	10/17/2018	5.0000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	6, 10	32	Covington Self Storage Portfolio	106,454	SF	91.9%		$9,300,000	12/21/2018	5.2200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Property		32.01	Budget Self Storage	53,015	SF	96.4%	2/5/2019	$4,900,000	12/21/2018
Property		32.02	Covington Stor-It	53,439	SF	87.5%	2/5/2019	$4,300,000	12/21/2018
Loan		33	Commercial Drive Retail Center	183,461	SF	97.4%	1/2/2019	$10,000,000	11/29/2018	5.3000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		34	South Philly Plaza	34,052	SF	94.1%	1/17/2019	$8,100,000	12/17/2018	5.3900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan	22	35	Nike East LA	19,400	SF	100.0%	4/1/2019	$10,300,000	12/13/2018	4.8000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		36	Tree Lane Portfolio	33,254	SF	100.0%	10/30/2019	$7,200,000	11/16/2018	5.2850%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		37	Walgreens Pharmacy - Park Ridge	15,456	SF	100.0%	4/1/2019	$12,200,000	11/9/2018	4.9500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		38	Airship Self Storage - NJ	41,085	SF	83.7%	11/30/2018	$6,800,000	11/30/2018	5.2200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		39	Walgreens Broadway Everett	13,750	SF	100.0%	4/1/2019	$6,600,000	12/6/2018	5.1900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		40	AAA Self Storage 20	60,265	SF	82.1%	1/9/2019	$7,800,000	1/2/2019	4.8900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		41	CVS Audubon PA	11,970	SF	100.0%	4/1/2019	$9,600,000	12/10/2018	4.6000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		42	Bentwood Apartments	93	Units	94.6%	1/31/2019	$6,100,000	11/16/2018	5.1000%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		43	Whisperwood Apartments	80	Units	97.5%	1/31/2019	$6,200,000	11/16/2018	5.1900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		44	Brighton Greens Office Park	48,336	SF	92.1%	1/15/2019	$6,500,000	12/12/2018	4.8500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		45	Sunstone Mini Storage	67,900	SF	83.1%	10/31/2018	$6,300,000	12/6/2018	4.9200%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		46	Gateway Office Plaza	26,123	SF	86.1%	1/1/2019	$4,900,000	1/3/2019	5.0400%	0.09755%	0.00250%	0.08400%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		47	CVS Las Vegas	10,929	SF	100.0%	4/1/2019	$5,330,000	12/20/2018	4.9900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		48	CVS (Ground Lease) Glen Ellyn	13,111	SF	100.0%	4/1/2019	$4,100,000	12/21/2018	4.9900%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%
Loan		49	Wells Fargo at Stonehall Bethesda	3,150	SF	100.0%	4/1/2019	$3,100,000	12/5/2018	5.3500%	0.01605%	0.00250%	0.00250%	0.00000%	0.00870%	0.00160%	0.00025%

 A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Final Maturity Date	Monthly Debt Service (P&I)
Loan	11	1	Newport Office Center VI	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/26/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Loan		2	350 Rhode Island South	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/4/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Loan	5, 10	3	Tower 28	0.00050%	Actual/360	0	No	120	120	36	36	360	360	3/11/2019	5/1/2019	5/1/2022	4/1/2029	N/A	$260,432.69
Loan		4	131 Albright	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/22/2019	4/11/2019	N/A	3/11/2029	N/A	$0.00
Loan	12	5	Grand Oaks Business Park	0.00050%	Actual/360	2	No	120	118	0	0	360	358	1/23/2019	3/1/2019	N/A	2/1/2029	N/A	$277,038.21
Loan	5, 6	6	ILPT Hawaii Portfolio	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/29/2019	3/7/2019	N/A	2/7/2029	N/A	$0.00
Loan	13	7	Vista Village Shopping Center	0.00050%	Actual/360	0	No	120	120	120	120	0	0	3/8/2019	5/1/2019	N/A	4/1/2029	N/A	$0.00
Loan	5, 14	8	Landmark West Loop	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/14/2019	4/5/2019	N/A	3/5/2029	N/A	$0.00
Loan	9, 15, 16	9	Southgate Owners Corp	0.00050%	Actual/360	2	No	120	118	0	0	360	358	1/2/2019	3/1/2019	N/A	2/1/2029	N/A	$133,676.28
Loan	5, 10	10	Great Wolf Lodge Southern California	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/11/2019	4/11/2019	N/A	3/11/2029	N/A	$0.00
Loan		11	Seekonk Crossing	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/30/2019	3/5/2019	N/A	2/5/2029	N/A	$0.00
Loan		12	Century Towers	0.00050%	Actual/360	1	No	120	119	60	59	360	360	2/25/2019	4/1/2019	4/1/2024	3/1/2029	N/A	$116,495.43
Loan		13	Esplanade Apartments	0.00050%	Actual/360	0	No	120	120	120	120	0	0	3/8/2019	5/1/2019	N/A	4/1/2029	N/A	$0.00
Loan		14	Pontiac West Industrial	0.00050%	Actual/360	1	No	120	119	0	0	360	359	3/8/2019	4/11/2019	N/A	3/11/2029	N/A	$99,203.24
Loan	10	15	Artisan Square	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/8/2019	4/11/2019	N/A	3/11/2029	N/A	$0.00
Loan		16	Woodlands Village Shopping Center	0.00050%	Actual/360	1	No	120	119	12	11	360	360	3/5/2019	4/11/2019	4/11/2020	3/11/2029	N/A	$80,065.50
Loan	17	17	The Village at Eldorado	0.00050%	Actual/360	2	No	120	118	120	118	0	0	2/1/2019	3/11/2019	N/A	2/11/2029	N/A	$0.00
Loan		18	5850 Hellyer Avenue	0.00050%	Actual/360	2	No	120	118	24	22	360	360	2/7/2019	3/11/2019	3/11/2021	2/11/2029	N/A	$79,542.85
Loan	18, 19	19	223 East Town Street Apartments	0.00050%	Actual/360	1	No	120	119	60	59	360	360	2/5/2019	4/1/2019	4/1/2024	3/1/2029	N/A	$75,065.52
Loan		20	Mercedes-Benz R&D Building	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/15/2019	4/11/2019	N/A	3/11/2029	N/A	$0.00
Loan	8	21	The Market at Lake Tapps	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/19/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Loan		22	Downtown Farmington Center	0.00050%	Actual/360	2	No	120	118	0	0	360	358	1/25/2019	3/1/2019	N/A	2/1/2029	N/A	$64,178.42
Loan		23	Stonewater Place Apartments	0.00050%	Actual/360	2	No	120	118	36	34	360	360	1/22/2019	3/1/2019	3/1/2022	2/1/2029	N/A	$63,503.43
Loan	20	24	Augusta Woods Plaza	0.00050%	Actual/360	3	No	120	117	120	117	0	0	12/28/2018	2/11/2019	N/A	1/11/2029	N/A	$0.00
Loan	6	25	Montana and Mentone Apartments Portfolio	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/12/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Property		25.01	12340 Montana Avenue
Property		25.02	3445 Mentone Avenue
Loan		26	Northpoint Shopping Center	0.00050%	Actual/360	3	No	120	117	120	117	0	0	1/10/2019	2/11/2019	N/A	1/11/2029	N/A	$0.00
Loan		27	Olde Mill Plaza	0.00050%	Actual/360	1	No	120	119	24	23	360	360	2/15/2019	4/1/2019	4/1/2021	3/1/2029	N/A	$51,542.81
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	0.00050%	Actual/360	3	No	120	117	60	57	360	360	12/19/2018	2/1/2019	2/1/2024	1/1/2029	N/A	$51,743.64
Property		28.01	Residence Inn Boulder
Property		28.02	Residence Inn Atlanta Buckhead
Property		28.03	Residence Inn Dallas Las Colinas
Property		28.04	Residence Inn Philadelphia Valley Forge
Loan		29	Lowell Medical Office	0.00050%	Actual/360	1	No	120	119	0	0	360	359	2/19/2019	4/11/2019	N/A	3/11/2029	N/A	$41,357.63
Loan		30	Hillcrest Apartments	0.00050%	Actual/360	1	No	60	59	12	11	360	360	2/13/2019	4/1/2019	4/1/2020	3/1/2024	N/A	$39,350.49
Loan		31	Lovejoy Village	0.00050%	Actual/360	1	No	120	119	0	0	360	359	2/14/2019	4/1/2019	N/A	3/1/2029	N/A	$36,738.73
Loan	6, 10	32	Covington Self Storage Portfolio	0.00050%	Actual/360	1	No	120	119	36	35	360	360	2/22/2019	4/1/2019	4/1/2022	3/1/2029	N/A	$37,148.42
Property		32.01	Budget Self Storage
Property		32.02	Covington Stor-It
Loan		33	Commercial Drive Retail Center	0.00050%	Actual/360	2	No	120	118	0	0	300	298	1/10/2019	3/1/2019	N/A	2/1/2029	N/A	$39,143.08
Loan		34	South Philly Plaza	0.00050%	Actual/360	1	No	120	119	0	0	360	359	2/26/2019	4/1/2019	N/A	3/1/2029	N/A	$32,532.59
Loan	22	35	Nike East LA	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/4/2019	3/1/2019	N/A	2/1/2029	N/A	$0.00
Loan		36	Tree Lane Portfolio	0.00050%	Actual/360	3	No	120	117	24	21	360	360	12/21/2018	2/11/2019	2/11/2021	1/11/2029	N/A	$29,936.17
Loan		37	Walgreens Pharmacy - Park Ridge	0.00050%	Actual/360	2	No	120	118	120	118	0	0	2/1/2019	3/11/2019	N/A	2/11/2029	N/A	$0.00
Loan		38	Airship Self Storage - NJ	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/18/2019	3/11/2019	N/A	2/11/2029	N/A	$0.00
Loan		39	Walgreens Broadway Everett	0.00050%	Actual/360	1	No	120	119	120	119	0	0	3/1/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Loan		40	AAA Self Storage 20	0.00050%	Actual/360	1	No	120	119	60	59	360	360	2/22/2019	4/1/2019	4/1/2024	3/1/2029	N/A	$22,530.06
Loan		41	CVS Audubon PA	0.00050%	Actual/360	1	No	120	119	120	119	0	0	2/4/2019	4/1/2019	N/A	3/1/2029	N/A	$0.00
Loan		42	Bentwood Apartments	0.00050%	Actual/360	1	No	120	119	48	47	360	360	2/28/2019	4/1/2019	4/1/2023	3/1/2029	N/A	$21,717.99
Loan		43	Whisperwood Apartments	0.00050%	Actual/360	1	No	120	119	48	47	360	360	2/28/2019	4/1/2019	4/1/2023	3/1/2029	N/A	$21,939.73
Loan		44	Brighton Greens Office Park	0.00050%	Actual/360	2	No	120	118	36	34	360	360	1/24/2019	3/11/2019	3/11/2022	2/11/2029	N/A	$18,996.91
Loan		45	Sunstone Mini Storage	0.00050%	Actual/360	2	No	120	118	60	58	360	360	1/17/2019	3/11/2019	3/11/2024	2/11/2029	N/A	$19,149.95
Loan		46	Gateway Office Plaza	0.00050%	Actual/360	1	No	120	119	0	0	360	359	2/28/2019	4/1/2019	N/A	3/1/2029	N/A	$19,268.08
Loan		47	CVS Las Vegas	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/24/2019	3/1/2019	N/A	2/1/2029	N/A	$0.00
Loan		48	CVS (Ground Lease) Glen Ellyn	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/31/2019	3/1/2019	N/A	2/1/2029	N/A	$0.00
Loan		49	Wells Fargo at Stonehall Bethesda	0.00050%	Actual/360	2	No	120	118	120	118	0	0	1/18/2019	3/11/2019	N/A	2/11/2029	N/A	$0.00

 A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans	UW NOI DSCR (P&I)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)
Loan	11	1	Newport Office Center VI	$248,943.52	$0.00	$2,987,322.24	Hard	In Place	No	N/A	N/A	2.16x	N/A	2.13x	49.2%	49.2%	0	4
Loan		2	350 Rhode Island South	$218,778.21	$0.00	$2,625,338.52	Hard	Springing	No	N/A	N/A	2.54x	N/A	2.40x	51.7%	51.7%	0	4
Loan	5, 10	3	Tower 28	$179,048.72	3,125,192.28	$2,148,584.64	Hard	In Place	No	N/A	2.33x	3.39x	2.31x	3.36x	33.4%	28.8%	0	5
Loan		4	131 Albright	$216,085.07	$0.00	$2,593,020.84	Hard	In Place	No	N/A	N/A	1.85x	N/A	1.79x	62.1%	62.1%	0	0
Loan	12	5	Grand Oaks Business Park	$0.00	3,324,458.52	$0.00	Springing	Springing	No	N/A	1.74x	N/A	1.45x	N/A	74.8%	61.5%	0	5
Loan	5, 6	6	ILPT Hawaii Portfolio	$182,077.55	$0.00	$2,184,930.60	Hard	Springing	No	N/A	N/A	2.42x	N/A	2.40x	45.2%	45.2%	0	0
Loan	13	7	Vista Village Shopping Center	$162,830.56	$0.00	$1,953,966.72	Soft	Springing	No	N/A	N/A	2.28x	N/A	2.14x	64.1%	64.1%	0	0
Loan	5, 14	8	Landmark West Loop	$132,481.48	$0.00	$1,589,777.76	Soft	In Place	No	N/A	N/A	3.68x	N/A	3.63x	28.7%	28.7%	0	0
Loan	9, 15, 16	9	Southgate Owners Corp	$0.00	1,604,115.36	$0.00	N/A	N/A	No	N/A	10.34x	N/A	10.28x	N/A	5.1%	4.0%	5	5
Loan	5, 10	10	Great Wolf Lodge Southern California	$110,963.80	$0.00	$1,331,565.60	Soft	Springing	No	N/A	N/A	2.74x	N/A	2.41x	49.5%	49.5%	0	0
Loan		11	Seekonk Crossing	$91,334.49	$0.00	$1,096,013.88	Springing	Springing	No	N/A	N/A	2.09x	N/A	1.93x	65.2%	65.2%	0	0
Loan		12	Century Towers	$94,793.54	1,397,945.16	$1,137,522.48	Springing	Springing	No	N/A	1.43x	1.76x	1.26x	1.55x	60.5%	56.3%	0	0
Loan		13	Esplanade Apartments	$70,634.26	$0.00	$847,611.12	Springing	Springing	No	N/A	N/A	2.32x	N/A	2.26x	58.3%	58.3%	0	5
Loan		14	Pontiac West Industrial	$0.00	1,190,438.88	$0.00	Springing	Springing	No	N/A	1.54x	N/A	1.39x	N/A	74.9%	61.9%	5	0
Loan	10	15	Artisan Square	$63,843.32	$0.00	$766,119.84	Springing	Springing	No	N/A	N/A	1.82x	N/A	1.78x	64.6%	64.6%	0	0
Loan		16	Woodlands Village Shopping Center	$62,734.38	960,786.00	$752,812.56	Springing	Springing	No	N/A	1.52x	1.94x	1.43x	1.82x	75.0%	63.4%	0	0
Loan	17	17	The Village at Eldorado	$61,647.82	$0.00	$739,773.84	Springing	Springing	No	N/A	N/A	1.94x	N/A	1.89x	57.5%	57.5%	0	0
Loan		18	5850 Hellyer Avenue	$62,970.10	954,514.20	$755,641.20	Springing	Springing	No	N/A	1.57x	1.99x	1.50x	1.90x	73.5%	63.8%	0	0
Loan	18, 19	19	223 East Town Street Apartments	$58,733.84	900,786.24	$704,806.08	Springing	Springing	No	N/A	1.35x	1.72x	1.33x	1.69x	73.4%	67.7%	5	4
Loan		20	Mercedes-Benz R&D Building	$51,733.68	$0.00	$620,804.16	Springing	Springing	No	N/A	N/A	2.03x	N/A	2.01x	59.1%	59.1%	0	0
Loan	8	21	The Market at Lake Tapps	$47,526.04	$0.00	$570,312.48	Springing	Springing	No	N/A	N/A	2.71x	N/A	2.51x	48.8%	48.8%	5	5
Loan		22	Downtown Farmington Center	$0.00	770,141.04	$0.00	Springing	Springing	No	Group B	1.59x	N/A	1.45x	N/A	73.9%	61.1%	5	5
Loan		23	Stonewater Place Apartments	$51,011.28	762,041.16	$612,135.36	Soft	Springing	No	Group A	1.29x	1.60x	1.25x	1.55x	70.4%	62.8%	5	4
Loan	20	24	Augusta Woods Plaza	$46,897.48	$0.00	$562,769.76	Springing	Springing	No	N/A	N/A	2.56x	N/A	2.48x	42.7%	42.7%	0	0
Loan	6	25	Montana and Mentone Apartments Portfolio	$47,399.31	$0.00	$568,791.72	Springing	Springing	No	N/A	N/A	1.51x	N/A	1.49x	52.3%	52.3%	5	4
Property		25.01	12340 Montana Avenue
Property		25.02	3445 Mentone Avenue
Loan		26	Northpoint Shopping Center	$45,772.86	$0.00	$549,274.32	Springing	Springing	No	N/A	N/A	2.18x	N/A	2.04x	68.8%	68.8%	0	0
Loan		27	Olde Mill Plaza	$38,838.28	618,513.72	$466,059.36	Springing	Springing	No	N/A	1.75x	2.32x	1.64x	2.17x	74.4%	63.8%	5	5
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	$39,541.67	620,923.68	$474,500.04	Soft	Springing	No	N/A	2.89x	3.79x	2.49x	3.25x	65.0%	59.8%	0	5
Property		28.01	Residence Inn Boulder
Property		28.02	Residence Inn Atlanta Buckhead
Property		28.03	Residence Inn Dallas Las Colinas
Property		28.04	Residence Inn Philadelphia Valley Forge
Loan		29	Lowell Medical Office	$0.00	496,291.56	$0.00	Hard	In Place	No	N/A	1.93x	N/A	1.78x	N/A	64.3%	53.3%	0	0
Loan		30	Hillcrest Apartments	$31,222.07	472,205.88	$374,664.84	Soft	Springing	No	N/A	1.63x	2.05x	1.57x	1.98x	66.0%	62.1%	5	4
Loan		31	Lovejoy Village	$0.00	440,864.76	$0.00	Springing	Springing	No	Group B	1.84x	N/A	1.64x	N/A	67.9%	56.0%	5	5
Loan	6, 10	32	Covington Self Storage Portfolio	$29,770.31	445,781.04	$357,243.72	Springing	Springing	No	N/A	1.49x	1.86x	1.45x	1.81x	72.6%	64.7%	5	4
Property		32.01	Budget Self Storage
Property		32.02	Covington Stor-It
Loan		33	Commercial Drive Retail Center	$0.00	469,716.96	$0.00	Springing	Springing	No	N/A	2.25x	N/A	2.01x	N/A	64.8%	49.3%	5	4
Loan		34	South Philly Plaza	$0.00	390,391.08	$0.00	Springing	Springing	No	N/A	1.30x	N/A	1.22x	N/A	71.5%	59.8%	5	5
Loan	22	35	Nike East LA	$22,711.11	$0.00	$272,533.32	Hard	Springing	No	N/A	N/A	1.99x	N/A	1.91x	54.4%	54.4%	5	4
Loan		36	Tree Lane Portfolio	$24,112.81	359,234.04	$289,353.72	Springing	Springing	No	N/A	1.63x	2.03x	1.52x	1.89x	75.0%	65.5%	5	0
Loan		37	Walgreens Pharmacy - Park Ridge	$21,957.03	$0.00	$263,484.36	Springing	Springing	No	N/A	N/A	2.54x	N/A	2.53x	43.0%	43.0%	0	0
Loan		38	Airship Self Storage - NJ	$19,516.09	$0.00	$234,193.08	Springing	Springing	No	N/A	N/A	1.85x	N/A	1.83x	65.1%	65.1%	5	0
Loan		39	Walgreens Broadway Everett	$18,855.80	$0.00	$226,269.60	Springing	Springing	No	N/A	N/A	1.77x	N/A	1.70x	65.2%	65.2%	5	5
Loan		40	AAA Self Storage 20	$17,559.29	270,360.72	$210,711.48	Springing	Springing	No	N/A	1.58x	2.03x	1.54x	1.98x	54.5%	50.3%	15	5
Loan		41	CVS Audubon PA	$15,546.30	$0.00	$186,555.60	Springing	Springing	No	N/A	N/A	2.67x	N/A	2.66x	41.7%	41.7%	5	5
Loan		42	Bentwood Apartments	$17,236.11	260,615.88	$206,833.32	Springing	Springing	No	Group A	1.63x	2.05x	1.50x	1.89x	65.6%	59.5%	5	4
Loan		43	Whisperwood Apartments	$17,540.28	263,276.76	$210,483.36	Springing	Springing	No	Group A	1.65x	2.07x	1.54x	1.92x	64.5%	58.7%	5	4
Loan		44	Brighton Greens Office Park	$14,752.08	227,962.92	$177,024.96	Springing	Springing	No	N/A	2.06x	2.65x	1.77x	2.29x	55.4%	49.0%	0	0
Loan		45	Sunstone Mini Storage	$14,965.00	229,799.40	$179,580.00	Springing	Springing	No	N/A	1.71x	2.19x	1.67x	2.13x	57.1%	52.7%	0	0
Loan		46	Gateway Office Plaza	$0.00	231,216.96	$0.00	Springing	Springing	No	N/A	1.75x	N/A	1.61x	N/A	72.8%	60.2%	5	5
Loan		47	CVS Las Vegas	$12,226.66	$0.00	$146,719.92	Springing	Springing	No	Group C	N/A	1.80x	N/A	1.80x	54.4%	54.4%	5	5
Loan		48	CVS (Ground Lease) Glen Ellyn	$9,503.48	$0.00	$114,041.76	Springing	Springing	No	Group C	N/A	1.74x	N/A	1.74x	55.0%	55.0%	5	5
Loan		49	Wells Fargo at Stonehall Bethesda	$6,102.34	$0.00	$73,228.08	Springing	Springing	No	N/A	N/A	2.32x	N/A	2.31x	43.5%	43.5%	0	0

 A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues
Loan	11	1	Newport Office Center VI	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		2	350 Rhode Island South	First	LO(25);DEF/YM1(88);O(7)	A	$8,266,360	$3,396,678	$4,869,682	6/30/2017 TTM	7.8%	$7,332,981	$3,170,563	$4,162,418	6/30/2018 TTM	6.7%	$7,186,862
Loan	5, 10	3	Tower 28	First	LO(24);YM1(89);O(7)	B	$9,695,123	$5,450,720	$4,244,404	12/31/2018	3.8%	$14,989,262	$5,552,627	$9,436,635	12/31/2018 T-6 Ann.	8.4%	$17,484,140
Loan		4	131 Albright	Eleventh	LO(25);DEF(91);O(4)		$3,448,985	$344,760	$3,104,225	12/31/2016	5.6%	$6,041,069	$1,263,096	$4,777,973	12/31/2017	8.7%	$6,229,434
Loan	12	5	Grand Oaks Business Park	First	LO(26);DEF(89);O(5)		$8,683,849	$3,636,314	$5,047,536	12/31/2016	9.6%	$9,159,518	$3,728,680	$5,430,838	12/31/2017	10.4%	$8,793,807
Loan	5, 6	6	ILPT Hawaii Portfolio	Seventh	LO(26);DEF/YM1(87);O(7)	C	$71,594,513	$16,049,950	$55,544,563	12/31/2016	8.5%	$73,911,499	$17,034,145	$56,877,354	12/31/2017	8.8%	$76,428,806
Loan	13	7	Vista Village Shopping Center	First	LO(24);DEF(91);O(5)		$5,758,599	$1,881,737	$3,876,862	12/31/2016	8.8%	$5,939,849	$1,902,688	$4,037,161	12/31/2017	9.2%	$6,301,015
Loan	5, 14	8	Landmark West Loop	Fifth	LO(25);DEF(90);O(5)		$7,385,752	$4,235,582	$3,150,170	12/31/2018	7.9%	$9,696,375	$4,145,488	$5,550,887	12/31/2018 T-6 Ann.	13.9%	$10,259,894
Loan	9, 15, 16	9	Southgate Owners Corp	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	Eleventh	LO(25);DEF(88);O(7)		$73,181,700	$56,397,508	$16,784,192	12/31/2017	11.2%	$83,918,394	$62,245,360	$21,673,034	12/31/2018	14.4%	$84,732,839
Loan		11	Seekonk Crossing	Fifth	LO(26);DEF(90);O(4)		$3,183,741	$1,123,155	$2,060,586	12/31/2016	9.0%	$3,398,890	$1,138,891	$2,259,999	12/31/2017	9.8%	$3,583,371
Loan		12	Century Towers	First	LO(25);DEF(91);O(4)		$3,813,825	$1,556,373	$2,257,452	12/31/2016	10.9%	$3,848,328	$1,705,737	$2,142,591	12/31/2017	10.4%	$3,899,198
Loan		13	Esplanade Apartments	First	LO(24);DEF(92);O(4)		$2,682,181	$1,109,688	$1,572,493	12/31/2016	8.3%	$2,908,018	$1,060,324	$1,847,694	12/31/2017	9.7%	$3,049,871
Loan		14	Pontiac West Industrial	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$878,205	$702,124	$176,081	12/31/2017	1.0%	$2,565,359
Loan	10	15	Artisan Square	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$487,703	$107,385	$380,318	12/31/2017	2.5%	$985,201
Loan		16	Woodlands Village Shopping Center	Eleventh	LO(25);YM1(91);O(4)	D	$1,688,147	$334,002	$1,354,146	12/31/2016	9.0%	$1,630,520	$379,184	$1,251,337	12/31/2017	8.3%	$1,613,474
Loan	17	17	The Village at Eldorado	Eleventh	LO(26);DEF(90);O(4)		$1,756,270	$583,068	$1,173,201	12/31/2016	7.9%	$1,880,950	$623,300	$1,257,651	12/31/2017	8.5%	$1,849,813
Loan		18	5850 Hellyer Avenue	Eleventh	LO(26);DEF/YM1(87);O(7)	E	$953,532	$664,646	$288,886	12/31/2016	2.0%	$1,870,439	$883,888	$986,551	10/31/2017 T-10 Ann.	6.7%	$1,934,923
Loan	18, 19	19	223 East Town Street Apartments	First	LO(25);YM1(88);O(7)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		20	Mercedes-Benz R&D Building	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,210,327
Loan	8	21	The Market at Lake Tapps	First	LO(25);DEF(91);O(4)		$1,581,825	$490,734	$1,091,091	12/31/2016	8.7%	$1,575,849	$553,006	$1,022,843	12/31/2017	8.2%	$1,731,360
Loan		22	Downtown Farmington Center	First	LO(26);DEF(90);O(4)		$1,074,654	$337,446	$737,207	12/31/2016	6.2%	$1,585,732	$341,069	$1,244,663	12/31/2017	10.5%	$1,623,204
Loan		23	Stonewater Place Apartments	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$1,482,722	$442,084	$1,040,638	12/31/2017	9.0%	$1,552,571
Loan	20	24	Augusta Woods Plaza	Eleventh	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6	25	Montana and Mentone Apartments Portfolio	First	LO(25);DEF(90);O(5)		$1,177,211	$352,994	$824,217	12/31/2016	7.5%	$1,178,192	$358,311	$819,881	12/31/2017	7.5%	$1,220,511
Property		25.01	12340 Montana Avenue				$641,548	$188,911	$452,637	12/31/2016		$640,665	$191,566	$449,099	12/31/2017		$673,541
Property		25.02	3445 Mentone Avenue				$535,663	$164,083	$371,580	12/31/2016		$537,527	$166,745	$370,782	12/31/2017		$546,970
Loan		26	Northpoint Shopping Center	Eleventh	LO(27);DEF(89);O(4)		$928,860	$462,535	$466,325	12/31/2016	4.2%	$1,238,556	$461,712	$776,844	12/31/2017	7.1%	$1,652,839
Loan		27	Olde Mill Plaza	First	LO(25);DEF(91);O(4)		$1,372,670	$253,560	$1,119,110	12/31/2016	11.1%	$1,386,662	$345,397	$1,041,265	12/31/2017	10.3%	$1,391,195
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	First	LO(27);DEF(80);O(13)		$18,984,196	$12,220,200	$6,763,996	12/31/2016	18.3%	$19,068,801	$12,188,479	$6,880,322	12/31/2017	18.6%	$19,005,113
Property		28.01	Residence Inn Boulder				$6,134,722	$3,612,659	$2,522,063	12/31/2016		$6,445,955	$3,750,620	$2,695,335	12/31/2017		$6,013,532
Property		28.02	Residence Inn Atlanta Buckhead				$4,988,369	$3,473,008	$1,515,361	12/31/2016		$5,121,186	$3,441,407	$1,679,779	12/31/2017		$5,216,384
Property		28.03	Residence Inn Dallas Las Colinas				$4,530,488	$2,892,427	$1,638,061	12/31/2016		$4,301,202	$2,854,661	$1,446,541	12/31/2017		$4,391,732
Property		28.04	Residence Inn Philadelphia Valley Forge				$3,330,617	$2,242,106	$1,088,511	12/31/2016		$3,200,458	$2,141,791	$1,058,667	12/31/2017		$3,383,465
Loan		29	Lowell Medical Office	Eleventh	LO(25);DEF(88);O(7)		$1,029,622	$150,324	$879,298	12/31/2016	11.6%	$1,069,466	$167,636	$901,830	12/31/2017	11.9%	$1,175,812
Loan		30	Hillcrest Apartments	First	LO(25);DEF(31);O(4)		$1,062,028	$856,522	$205,506	12/31/2016	2.8%	$1,070,147	$799,515	$270,632	12/31/2017	3.7%	$1,190,215
Loan		31	Lovejoy Village	First	LO(25);DEF(91);O(4)		$982,785	$319,668	$663,117	12/31/2016	9.7%	$972,526	$308,618	$663,908	12/31/2017	9.7%	$1,052,566
Loan	6, 10	32	Covington Self Storage Portfolio	First	LO(25);DEF(91);O(4)		$862,700	$360,670	$502,030	12/31/2016	7.4%	$958,206	$384,439	$573,767	12/31/2017	8.5%	$1,022,409
Property		32.01	Budget Self Storage				$449,041	$186,902	$262,139	12/31/2016		$508,647	$203,983	$304,664	12/31/2017		$537,008
Property		32.02	Covington Stor-It				$413,659	$173,768	$239,891	12/31/2016		$449,559	$180,456	$269,103	12/31/2017		$485,401
Loan		33	Commercial Drive Retail Center	First	LO(26);DEF(89);O(5)		$847,292	$156,296	$690,996	12/31/2016	10.7%	$931,690	$483,956	$447,734	12/31/2017	6.9%	$913,601
Loan		34	South Philly Plaza	First	LO(25);DEF(90);O(5)		$770,433	$229,572	$540,861	12/31/2016	9.3%	$677,449	$204,361	$473,088	12/31/2017	8.2%	$618,417
Loan	22	35	Nike East LA	First	LO(26);DEF(87);O(7)		$596,938	$179,828	$417,110	12/31/2016	7.4%	$715,812	$153,047	$562,765	12/31/2017	10.0%	$716,901
Loan		36	Tree Lane Portfolio	Eleventh	LO(27);YM1(89);O(4)	G	$776,434	$193,221	$583,213	12/31/2016	10.8%	$795,859	$206,493	$589,366	12/31/2017	10.9%	$819,229
Loan		37	Walgreens Pharmacy - Park Ridge	Eleventh	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		38	Airship Self Storage - NJ	Eleventh	LO(26);DEF(90);O(4)		$578,152	$225,365	$352,787	12/31/2016	8.0%	$594,740	$233,708	$361,032	12/31/2017	8.2%	$600,478
Loan		39	Walgreens Broadway Everett	First	LO(24);YM1(92);O(4)	H	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		40	AAA Self Storage 20	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$350,067	$176,765	$173,302	12/31/2018 T-11 Ann.	4.1%	$571,646
Loan		41	CVS Audubon PA	First	LO(25);DEF(90);O(5)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		42	Bentwood Apartments	First	LO(25);DEF(91);O(4)		$662,657	$321,911	$340,746	12/31/2016	8.5%	$737,504	$346,051	$391,453	12/31/2017	9.8%	$764,667
Loan		43	Whisperwood Apartments	First	LO(25);DEF(91);O(4)		$670,056	$272,936	$397,120	12/31/2016	9.9%	$701,810	$294,508	$407,302	12/31/2017	10.2%	$759,263
Loan		44	Brighton Greens Office Park	Eleventh	LO(26);DEF(90);O(4)		$575,062	$299,719	$275,343	12/31/2016	7.6%	$682,020	$310,518	$371,501	12/31/2017	10.3%	$710,080
Loan		45	Sunstone Mini Storage	Eleventh	LO(26);DEF(90);O(4)		$434,224	$198,155	$236,069	12/31/2016	6.6%	$464,083	$173,823	$290,259	12/31/2017	8.1%	$519,004
Loan		46	Gateway Office Plaza	First	LO(25);DEF(90);O(5)		$551,468	$169,284	$382,184	12/31/2016	10.7%	$506,660	$152,533	$354,128	12/31/2017	9.9%	$542,481
Loan		47	CVS Las Vegas	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		48	CVS (Ground Lease) Glen Ellyn	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		49	Wells Fargo at Stonehall Bethesda	Eleventh	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

 A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield
Loan	11	1	Newport Office Center VI	N/A	N/A	N/A	N/A	95.6%	$13,851,036	$7,405,951	$6,445,085	10.1%	$86,048	$0	$6,359,037	10.0%
Loan		2	350 Rhode Island South	$3,266,950	$3,919,912	12/31/2018	6.3%	95.0%	$11,055,446	$4,376,219	$6,679,227	10.7%	$34,598	$349,638	$6,294,990	10.1%
Loan	5, 10	3	Tower 28	$5,358,451	$12,125,689	12/31/2018 T-3 Ann.	10.8%	95.0%	$19,539,680	$4,973,673	$14,566,007	13.0%	$113,255	$14,529	$14,438,224	12.9%
Loan		4	131 Albright	$1,307,852	$4,921,582	12/31/2018	8.9%	95.0%	$6,101,039	$1,308,122	$4,792,917	8.7%	$28,380	$113,520	$4,651,017	8.5%
Loan	12	5	Grand Oaks Business Park	$3,937,662	$4,856,145	10/31/2018 TTM	9.3%	83.3%	$9,533,453	$3,758,485	$5,774,969	11.0%	$110,310	$853,823	$4,810,836	9.2%
Loan	5, 6	6	ILPT Hawaii Portfolio	$18,588,609	$57,840,197	10/31/2018 TTM	8.9%	100.0%	$86,985,222	$18,221,433	$68,763,789	10.6%	$59,078	$498,822	$68,205,889	10.5%
Loan	13	7	Vista Village Shopping Center	$1,994,510	$4,306,505	12/31/2018	9.8%	93.1%	$6,579,697	$2,128,212	$4,451,485	10.1%	$39,002	$239,005	$4,173,478	9.5%
Loan	5, 14	8	Landmark West Loop	$4,294,259	$5,965,634	12/31/2018 T-3 Ann.	14.9%	95.0%	$10,138,904	$4,295,960	$5,842,944	14.6%	$75,000	$0	$5,767,944	14.4%
Loan	9, 15, 16	9	Southgate Owners Corp	N/A	N/A	N/A	N/A	92.5%	$31,981,818	$15,387,647	$16,594,171	59.4%	$100,500	$0	$16,493,671	59.1%
Loan	5, 10	10	Great Wolf Lodge Southern California	$62,714,987	$22,017,852	1/31/2019	14.7%	80.8%	$84,732,839	$62,846,900	$21,885,939	14.6%	$2,640,560	$0	$19,245,379	12.8%
Loan		11	Seekonk Crossing	$1,203,697	$2,379,674	11/30/2018 TTM	10.3%	95.0%	$3,498,630	$1,206,878	$2,291,752	10.0%	$43,164	$136,247	$2,112,341	9.2%
Loan		12	Century Towers	$1,764,523	$2,134,675	12/31/2018	10.3%	96.7%	$3,932,548	$1,932,043	$2,000,505	9.7%	$111,390	$121,964	$1,767,151	8.5%
Loan		13	Esplanade Apartments	$1,064,808	$1,985,063	12/31/2018	10.4%	95.0%	$3,084,985	$1,121,231	$1,963,754	10.3%	$48,500	$0	$1,915,254	10.1%
Loan		14	Pontiac West Industrial	$1,044,266	$1,521,093	12/31/2018	8.3%	95.0%	$2,900,734	$1,063,721	$1,837,012	10.0%	$88,224	$100,000	$1,648,788	9.0%
Loan	10	15	Artisan Square	$236,436	$748,765	12/31/2018	4.8%	89.0%	$1,969,567	$571,477	$1,398,090	9.0%	$6,450	$26,925	$1,364,715	8.8%
Loan		16	Woodlands Village Shopping Center	$360,054	$1,253,419	12/31/2018	8.4%	95.0%	$1,822,989	$365,373	$1,457,616	9.7%	$25,311	$58,729	$1,373,576	9.2%
Loan	17	17	The Village at Eldorado	$687,706	$1,162,108	12/31/2018	7.9%	90.5%	$2,155,514	$718,396	$1,437,118	9.7%	$8,973	$26,430	$1,401,715	9.5%
Loan		18	5850 Hellyer Avenue	$832,467	$1,102,456	12/31/2018	7.5%	95.0%	$2,558,572	$1,056,616	$1,501,956	10.2%	$10,972	$54,859	$1,436,125	9.8%
Loan	18, 19	19	223 East Town Street Apartments	N/A	N/A	N/A	N/A	95.4%	$1,666,316	$451,134	$1,215,182	8.6%	$21,000	$0	$1,194,182	8.5%
Loan		20	Mercedes-Benz R&D Building	$69,488	$1,140,839	12/31/2018	8.8%	92.5%	$1,306,060	$45,083	$1,260,977	9.7%	$7,957	$6,977	$1,246,043	9.6%
Loan	8	21	The Market at Lake Tapps	$483,438	$1,247,921	11/30/2018 T-11 Ann.	10.0%	95.0%	$2,120,720	$572,508	$1,548,212	12.4%	$11,648	$105,605	$1,430,959	11.4%
Loan		22	Downtown Farmington Center	$369,885	$1,253,318	10/31/2018 TTM	10.6%	94.2%	$1,644,255	$418,787	$1,225,468	10.3%	$14,429	$93,308	$1,117,731	9.4%
Loan		23	Stonewater Place Apartments	$482,937	$1,069,634	10/31/2018 TTM	9.3%	95.0%	$1,566,267	$587,018	$979,249	8.5%	$30,000	$0	$949,249	8.3%
Loan	20	24	Augusta Woods Plaza	N/A	N/A	N/A	N/A	87.7%	$1,961,538	$712,114	$1,249,424	12.6%	$4,943	$32,955	$1,211,526	12.2%
Loan	6	25	Montana and Mentone Apartments Portfolio	$400,645	$819,866	12/31/2018	7.5%	87.1%	$1,257,565	$399,393	$858,172	7.8%	$12,250	$0	$845,922	7.7%
Property		25.01	12340 Montana Avenue	$210,385	$463,156	12/31/2018		89.6%	$709,900	$214,517	$495,383		$5,250	$0	$490,133
Property		25.02	3445 Mentone Avenue	$190,260	$356,710	12/31/2018		84.0%	$547,665	$184,876	$362,789		$7,000	$0	$355,789
Loan		26	Northpoint Shopping Center	$441,891	$1,210,948	10/31/2018 T-10 Ann.	11.0%	87.5%	$1,779,143	$580,210	$1,198,933	10.9%	$30,578	$48,279	$1,120,076	10.2%
Loan		27	Olde Mill Plaza	$432,419	$958,776	12/31/2018	9.5%	85.5%	$1,442,854	$362,587	$1,080,267	10.7%	$15,877	$51,865	$1,012,525	10.0%
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	$12,183,984	$6,821,129	10/31/2018 TTM	18.4%	75.4%	$18,704,425	$12,048,399	$6,656,026	18.0%	$0	$0	$5,720,804	15.4%
Property		28.01	Residence Inn Boulder	$3,543,819	$2,469,713	10/31/2018 TTM		70.2%	$5,644,758	$3,340,855	$2,303,903		$0	$0	$2,021,665
Property		28.02	Residence Inn Atlanta Buckhead	$3,442,282	$1,774,102	10/31/2018 TTM		76.8%	$5,253,311	$3,475,697	$1,777,614		$0	$0	$1,514,948
Property		28.03	Residence Inn Dallas Las Colinas	$2,955,947	$1,435,785	10/31/2018 TTM		78.7%	$4,422,891	$2,984,780	$1,438,111		$0	$0	$1,216,966
Property		28.04	Residence Inn Philadelphia Valley Forge	$2,241,936	$1,141,529	10/31/2018 TTM		76.1%	$3,383,465	$2,247,067	$1,136,398		$0	$0	$967,225
Loan		29	Lowell Medical Office	$204,116	$971,696	12/31/2018	12.8%	97.3%	$1,147,056	$190,691	$956,365	12.6%	$36,346	$37,053	$882,966	11.6%
Loan		30	Hillcrest Apartments	$574,043	$616,172	12/31/2018	8.5%	90.0%	$1,306,932	$539,060	$767,872	10.6%	$27,000	$0	$740,872	10.2%
Loan		31	Lovejoy Village	$294,618	$757,948	12/31/2018	11.1%	93.7%	$1,112,794	$301,687	$811,107	11.9%	$23,424	$65,934	$721,749	10.6%
Loan	6, 10	32	Covington Self Storage Portfolio	$390,128	$632,281	12/31/2018	9.4%	85.7%	$1,022,409	$358,611	$663,798	9.8%	$15,968	$0	$647,830	9.6%
Property		32.01	Budget Self Storage	$210,369	$326,639	12/31/2018		87.6%	$537,008	$194,520	$342,488		$7,952	$0	$334,536
Property		32.02	Covington Stor-It	$179,759	$305,642	12/31/2018		83.6%	$485,401	$164,091	$321,310		$8,016	$0	$313,294
Loan		33	Commercial Drive Retail Center	$627,414	$286,187	9/30/2018 TTM	4.4%	92.5%	$1,714,207	$655,417	$1,058,790	16.3%	$22,015	$91,730	$945,045	14.6%
Loan		34	South Philly Plaza	$200,567	$417,850	12/31/2018	7.2%	93.3%	$727,381	$219,532	$507,849	8.8%	$6,133	$24,052	$477,664	8.2%
Loan	22	35	Nike East LA	$151,535	$565,366	9/30/2018 TTM	10.1%	95.0%	$726,100	$184,349	$541,751	9.7%	$3,880	$16,041	$521,830	9.3%
Loan		36	Tree Lane Portfolio	$231,112	$588,117	12/31/2018	10.9%	95.0%	$830,576	$244,417	$586,159	10.9%	$6,983	$33,254	$545,921	10.1%
Loan		37	Walgreens Pharmacy - Park Ridge	N/A	N/A	N/A	N/A	97.0%	$678,030	$8,603	$669,427	12.8%	$1,546	$0	$667,881	12.7%
Loan		38	Airship Self Storage - NJ	$214,447	$386,031	11/30/2018 TTM	8.7%	83.9%	$626,939	$192,787	$434,153	9.8%	$5,363	$0	$428,789	9.7%
Loan		39	Walgreens Broadway Everett	N/A	N/A	N/A	N/A	95.0%	$408,496	$8,170	$400,326	9.3%	$2,063	$14,438	$383,826	8.9%
Loan		40	AAA Self Storage 20	$135,214	$436,432	12/31/2018 T-1 Ann.	10.3%	80.5%	$594,820	$168,109	$426,711	10.0%	$9,040	N/A	$417,671	9.8%
Loan		41	CVS Audubon PA	N/A	N/A	N/A	N/A	100.0%	$502,439	$5,024	$497,415	12.4%	$1,796	$0	$495,619	12.4%
Loan		42	Bentwood Apartments	$339,984	$424,683	12/31/2018	10.6%	92.6%	$764,667	$340,266	$424,401	10.6%	$33,099	$0	$391,302	9.8%
Loan		43	Whisperwood Apartments	$313,381	$445,882	12/31/2018	11.1%	94.5%	$759,263	$324,493	$434,770	10.9%	$29,904	$0	$404,866	10.1%
Loan		44	Brighton Greens Office Park	$298,617	$411,463	12/31/2018	11.4%	89.6%	$765,056	$296,150	$468,907	13.0%	$26,101	$38,253	$404,553	11.2%
Loan		45	Sunstone Mini Storage	$183,881	$335,123	11/30/2018 TTM	9.3%	78.3%	$570,422	$177,410	$393,012	10.9%	$10,185	$0	$382,827	10.6%
Loan		46	Gateway Office Plaza	$159,745	$382,735	12/31/2018	10.7%	86.7%	$559,282	$155,662	$403,620	11.3%	$3,918	$27,690	$372,011	10.4%
Loan		47	CVS Las Vegas	N/A	N/A	N/A	N/A	100.0%	$266,589	$2,666	$263,923	9.1%	$0	$0	$263,923	9.1%
Loan		48	CVS (Ground Lease) Glen Ellyn	N/A	N/A	N/A	N/A	100.0%	$200,000	$2,000	$198,000	8.8%	$0	$0	$198,000	8.8%
Loan		49	Wells Fargo at Stonehall Bethesda	N/A	N/A	N/A	N/A	98.9%	$214,493	$44,943	$169,550	12.6%	$315	$0	$169,235	12.5%

 A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration(4)	2nd Largest Tenant NSF
Loan	11	1	Newport Office Center VI	The Depository Trust & Clearing Corp.	12/31/2032	415,164	96.5%	Xiang Hunan Inc (Chef Tan)	5/31/2028	4,300
Loan		2	350 Rhode Island South	Samsara	5,733 SF on 3/31/2020; 83,968 SF on 7/31/2025	89,701	64.8%	Service Employees International Union	1/31/2024	25,308
Loan	5, 10	3	Tower 28	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		4	131 Albright	Netflix, Inc	11/30/2025	113,520	100.0%	N/A	N/A	N/A
Loan	12	5	Grand Oaks Business Park	Nelnet Diversified Solutions, LLC	1/31/2024	49,802	9.0%	Enclos Corp	10/31/2019	37,129
Loan	5, 6	6	ILPT Hawaii Portfolio	Servco Pacific, Inc.	1/31/2064	537,302	5.6%	Coca-Cola Bottling of Hawaii, LLC	12/31/2022; 7/31/2029	350,869
Loan	13	7	Vista Village Shopping Center	Cinepolis	11/30/2023	69,654	35.7%	Frazier Farms	9/30/2025	25,000
Loan	5, 14	8	Landmark West Loop	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9, 15, 16	9	Southgate Owners Corp	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		11	Seekonk Crossing	BJs Wholesale	8/24/2032	112,338	49.5%	Hobby Lobby	3/31/2024	42,549
Loan		12	Century Towers	City of Kansas City Missouri	2/15/2039	150,759	48.8%	N/A	N/A	N/A
Loan		13	Esplanade Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		14	Pontiac West Industrial	Mahindra North American Technical Center	12/31/2024	316,519	57.4%	Penske Vehicle Services, Inc.	2/28/2021	113,742
Loan	10	15	Artisan Square	Body Xchange Fitness	4/30/2047	20,114	30.0%	Dentists of Bakersfield	11/30/2028	4,971
Loan		16	Woodlands Village Shopping Center	G. B. Investment Company	11/28/2029	44,458	48.4%	Lancaster Wings West L.L.C.	5/31/2023	7,900
Loan	17	17	The Village at Eldorado	End Zone Little Elm Inc.	5/31/2028	5,384	9.0%	Lorena Alfaro’s Mexican & Salv	12/31/2028	4,376
Loan		18	5850 Hellyer Avenue	CTT Inc.	3/1/2024	31,766	29.0%	InnoTrans Communications, Inc.	3/31/2021	27,661
Loan	18, 19	19	223 East Town Street Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		20	Mercedes-Benz R&D Building	Mercedes-Benz Research and Development North America, Inc.	6/30/2027	79,568	100.0%	N/A	N/A	N/A
Loan	8	21	The Market at Lake Tapps	Planet Fitness	3/1/2028	22,595	29.1%	Best Tire	5/1/2028	7,000
Loan		22	Downtown Farmington Center	Fresh Thyme Farmers Market	8/31/2031	26,086	27.1%	Tuesday Morning	7/31/2023	14,610
Loan		23	Stonewater Place Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	20	24	Augusta Woods Plaza	Chick-Fil-A, Inc.	11/30/2033	4,897	10.2%	Akashi Asian Fusion	5/22/2028	3,998
Loan	6	25	Montana and Mentone Apartments Portfolio
Property		25.01	12340 Montana Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		25.02	3445 Mentone Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		26	Northpoint Shopping Center	Bed Bath & Beyond	01/31/2020	27,978	25.2%	Michaels	03/31/2027	21,175
Loan		27	Olde Mill Plaza	Walmart Neighborhood Market	6/16/2029	51,754	48.9%	Just Fitness 4U	6/30/2028	22,750
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio
Property		28.01	Residence Inn Boulder	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.02	Residence Inn Atlanta Buckhead	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.03	Residence Inn Dallas Las Colinas	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		28.04	Residence Inn Philadelphia Valley Forge	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		29	Lowell Medical Office	US Dept. of Veterans Affairs	11/30/2024	38,401	100.0%	N/A	N/A	N/A
Loan		30	Hillcrest Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31	Lovejoy Village	Kroger	4/30/2022	57,740	66.6%	Workout Anytime	12/30/2027	5,740
Loan	6, 10	32	Covington Self Storage Portfolio
Property		32.01	Budget Self Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		32.02	Covington Stor-It	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		33	Commercial Drive Retail Center	At Home Stores LLC	5/31/2023	90,600	49.4%	Big Lots Stores Inc	1/31/2029	46,500
Loan		34	South Philly Plaza	Dollar General	3/31/2023	9,364	27.5%	Black & Decker (U.S.) INC.	3/30/2020	6,701
Loan	22	35	Nike East LA	Nike	1/31/2026	19,400	100.0%	N/A	N/A	N/A
Loan		36	Tree Lane Portfolio	Northside Hospital (7)	3/31/2020	6,013	18.1%	CardioVascular Group (1)	10/31/2022	5,876
Loan		37	Walgreens Pharmacy - Park Ridge	Walgreens	5/31/2036	15,456	100.0%	N/A	N/A	N/A
Loan		38	Airship Self Storage - NJ	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		39	Walgreens Broadway Everett	Walgreens	8/31/2028	13,750	100.0%	N/A	N/A	N/A
Loan		40	AAA Self Storage 20	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41	CVS Audubon PA	CVS	9/30/2038	11,970	100.0%	N/A	N/A	N/A
Loan		42	Bentwood Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		43	Whisperwood Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		44	Brighton Greens Office Park	County of Nevada	1/31/2026	20,000	41.4%	Community Beyond Violence	8/31/2020	4,369
Loan		45	Sunstone Mini Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		46	Gateway Office Plaza	First American Title	6/30/2020	4,033	15.4%	Capital Farm Credit	4/9/2022	3,431
Loan		47	CVS Las Vegas	CVS	1/31/2039	10,929	100.0%	N/A	N/A	N/A
Loan		48	CVS (Ground Lease) Glen Ellyn	CVS	1/31/2044	13,111	100.0%	N/A	N/A	N/A
Loan		49	Wells Fargo at Stonehall Bethesda	Wells Fargo Bank, N.A.	9/30/2028	3,150	100.0%	N/A	N/A	N/A

 A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

Loan

11

1

Newport Office Center VI

1.0%

Menya Sandaime 1 Inc

8/31/2032

3,600

0.8%

Entity 4 Dimensions (d/b/a Caffe Bene)

2/28/2026

1,813

0.4%

N/A

N/A

Loan

2

350 Rhode Island South

18.3%

Regus

8/31/2023

16,147

11.7%

Sutter West Bay Medical

10/31/2020

6,932

5.0%

N/A

N/A

Loan

5, 10

3

Tower 28

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

4

131 Albright

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

5

Grand Oaks Business Park

6.7%

American Cancer Society

7/31/2025

22,512

4.1%

Farmers Insurance Exchanges

3/31/2024

21,817

4.0%

Explore Information Services

8/31/2024

Loan

5, 6

6

ILPT Hawaii Portfolio

3.7%

Manheim Remarketing, Inc.

4/30/2021

337,734

3.5%

Bradley Shopping Center Company

4/22/2033

333,887

3.5%

Honolulu Warehouse Co., Ltd.

1/31/2044

Loan

13

7

Vista Village Shopping Center

12.8%

Crunch Fitness

11/30/2025

19,000

9.7%

Pets Plus

9/30/2027

10,477

5.4%

Coldwell Banker

9/30/2020

Loan

5, 14

8

Landmark West Loop

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9, 15, 16

9

Southgate Owners Corp

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 10

10

Great Wolf Lodge Southern California

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11

Seekonk Crossing

18.7%

Big Lots

1/31/2022

27,620

12.2%

Staples

2/28/2022

18,098

8.0%

Pier One Imports

2/28/2022

Loan

12

Century Towers

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Esplanade Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

Pontiac West Industrial

20.6%

Posco Daewoo America Corp.

11/12/2022

109,805

19.9%

N/A

N/A

N/A

N/A

N/A

N/A

Loan

10

15

Artisan Square

7.4%

Kern Schools Federal Credit Union

6/30/2027

4,222

6.3%

Priority Urgent Care, Inc.

6/30/2029

3,984

5.9%

The Habit Restaurant

6/30/2027

Loan

16

Woodlands Village Shopping Center

8.6%

Boot Barn, Inc. #60

1/31/2024

7,724

8.4%

National Vision Inc

9/30/2027

4,400

4.8%

Cafe Rio, Inc.

5/31/2023

Loan

17

17

The Village at Eldorado

7.3%

Jeron, Llc

9/30/2023

3,000

5.0%

Kobe Sushi & Steak, LLC

8/31/2022

2,924

4.9%

Adventure Kids Playcare

7/31/2023

Loan

18

5850 Hellyer Avenue

25.2%

MeiVac Incorporated

3/31/2021

26,557

24.2%

Waterbit, Inc.

7/31/2024

23,734

21.6%

N/A

N/A

Loan

18, 19

19

223 East Town Street Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

Mercedes-Benz R&D Building

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

21

The Market at Lake Tapps

9.0%

Franciscan Health

6/1/2024

5,860

7.5%

Bank of America

10/1/2023

4,700

6.1%

Olympic BanCorp

4/1/2035

Loan

22

Downtown Farmington Center

15.2%

Fitness 19

2/28/2022

10,250

10.7%

Pet Valu

3/31/2028

5,000

5.2%

Essential Family Chiropractic

1/31/2022

Loan

23

Stonewater Place Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

20

24

Augusta Woods Plaza

8.4%

Whataburger

10/31/2032

3,583

7.5%

Express Oil Change, LLC

3/8/2038

3,325

7.0%

Regions Bank

9/9/2038

Loan

6

25

Montana and Mentone Apartments Portfolio

Property

25.01

12340 Montana Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

25.02

3445 Mentone Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Northpoint Shopping Center

19.1%

Petsmart

05/31/2023

20,301

18.3%

Aldi

08/31/2027

18,040

16.2%

Five Below

2/29/2028

Loan

27

Olde Mill Plaza

21.5%

Los Arcos Mexican Restaurant

2/29/2024

3,570

3.4%

Heartland Dental

4/30/2026

3,388

3.2%

House of Ming

11/30/2022

Loan

5, 6, 7, 9, 21

28

Residence Inn National Portfolio

Property

28.01

Residence Inn Boulder

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.02

Residence Inn Atlanta Buckhead

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.03

Residence Inn Dallas Las Colinas

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

28.04

Residence Inn Philadelphia Valley Forge

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

Lowell Medical Office

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

Hillcrest Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Lovejoy Village

6.6%

Taps Bar & Grill

6/1/2023

3,500

4.0%

Beauty Depot

11/30/2028

2,800

3.2%

Young Smiles Dentistry

5/30/2019

Loan

6, 10

32

Covington Self Storage Portfolio

Property

32.01

Budget Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.02

Covington Stor-It

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

33

Commercial Drive Retail Center

25.3%

CEC Entertainment, Inc.

10/31/2021

8,564

4.7%

Sumo Japanese Hibachi & Sushi

7/31/2023

6,000

3.3%

The Sherwin Williams Company

12/31/2026

Loan

34

South Philly Plaza

19.7%

PPG Architectural Finishes

3/31/2022

3,900

11.5%

Minuteman Press

11/30/2023

3,450

10.1%

T-Mobile

1/31/2023

Loan

22

35

Nike East LA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

Tree Lane Portfolio

17.7%

Dekalb Medical (2)

10/31/2022

3,971

11.9%

The Emory Clinic

1/31/2020

3,544

10.7%

ENT of Georgia (1)

10/31/2022

Loan

37

Walgreens Pharmacy - Park Ridge

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Airship Self Storage - NJ

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Walgreens Broadway Everett

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

AAA Self Storage 20

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

CVS Audubon PA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

Bentwood Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

43

Whisperwood Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

44

Brighton Greens Office Park

9.0%

The Event Helper - Maddux

1/14/2020

3,893

8.1%

Brighton Greens Vet. Hosp.

7/6/2025

3,835

7.9%

Hysell Accountancy Corp.

7/31/2024

Loan

45

Sunstone Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Gateway Office Plaza

13.1%

Heartland Dental Care

12/2/2022

3,193

12.2%

MJR Kaiser Texas Instruments

8/14/2020

3,164

12.1%

Alamo Title Co.

9/30/2019

Loan

47

CVS Las Vegas

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

48

CVS (Ground Lease) Glen Ellyn

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

49

Wells Fargo at Stonehall Bethesda

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

 A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	5th Largest Tenant NSF	5th Largest Tenant % of NSF	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	11	1	Newport Office Center VI	N/A	N/A	$0	$0	$0	$0	$0	$0	$4,750	$2,375	$1,700	$283	$0	$215,833	$215,833
Loan		2	350 Rhode Island South	N/A	N/A	$0	$0	$27,684	$0	$0	$1,000,000	$0	$0	$0	$0	$0	$561,870	$0
Loan	5, 10	3	Tower 28	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$60,000	$0	$0
Loan		4	131 Albright	N/A	N/A	$0	$2,365	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	12	5	Grand Oaks Business Park	21,407	3.9%	$780,030	$9,193	$0	$1,500,000	$0	$1,500,000	$681,114	$113,519	$0	$0	$48,381	$390,760	$0
Loan	5, 6	6	ILPT Hawaii Portfolio	298,384	3.1%	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	13	7	Vista Village Shopping Center	6,090	3.1%	$500,000	$10,000	$500,000	$500,000	$16,251	$500,000	$123,260	$61,630	$0	$0	$127,050	$185,758	$0
Loan	5, 14	8	Landmark West Loop	N/A	N/A	$0	$5,131	$0	$0	$875	$0	$300,000	$100,000	$0	$0	$0	$0	$0
Loan	9, 15, 16	9	Southgate Owners Corp	N/A	N/A	$0	$0	$0	$0	$0	$0	$763,264	$381,632	$119,048	$14,881	$0	$0	$0
Loan	5, 10	10	Great Wolf Lodge Southern California	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$244,016	$0	$0	$0	$2,000,000	$0
Loan		11	Seekonk Crossing	8,658	3.8%	$0	$3,597	$102,000	$200,000	$18,923	$200,000	$58,809	$58,809	$0	$0	$0	$0	$0
Loan		12	Century Towers	N/A	N/A	$61,128	$9,283	$0	$0	$10,164	$0	$37,673	$7,535	$0	$0	$36,563	$0	$0
Loan		13	Esplanade Apartments	N/A	N/A	$0	$4,042	$0	$0	$0	$0	$16,332	$16,332	$23,603	$3,388	$5,000	$0	$0
Loan		14	Pontiac West Industrial	N/A	N/A	$0	$7,352	$0	$0	$8,334	$300,000	$29,654	$4,743	$0	$4,218	$1,783,936	$0	$0
Loan	10	15	Artisan Square	2,484	3.7%	$0	$538	$12,912	$150,000	$3,385	$150,000	$4,622	$4,622	$2,203	$2,203	$0	$902,228	$0
Loan		16	Woodlands Village Shopping Center	4,020	4.4%	$0	$2,109	$0	$0	$5,738	$0	$0	$9,655	$0	$0	$0	$113,097	$0
Loan	17	17	The Village at Eldorado	2,800	4.7%	$0	$748	$0	$400,000	$0	$240,000	$97,110	$32,370	$0	$0	$0	$428,554	$0
Loan		18	5850 Hellyer Avenue	N/A	N/A	$0	$914	$21,936	$0	$11,429	$274,295	$12,741	$12,741	$0	$0	$0	$0	$0
Loan	18, 19	19	223 East Town Street Apartments	N/A	N/A	$0	$1,750	$0	$0	$0	$0	$67,458	$22,486	$10,299	$1,716	$0	$2,500,000	$0
Loan		20	Mercedes-Benz R&D Building	N/A	N/A	$0	$1,326	$31,824	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	8	21	The Market at Lake Tapps	4,500	5.8%	$0	$0	$0	$0	$0	$0	$96,441	$16,073	$0	$0	$0	$118,488	$0
Loan		22	Downtown Farmington Center	4,063	4.2%	$0	$1,202	$43,287	$0	$6,814	$135,000	$91,240	$15,934	$0	$0	$0	$232,425	$0
Loan		23	Stonewater Place Apartments	N/A	N/A	$0	$2,500	$0	$0	$0	$0	$58,125	$19,375	$37,500	$3,125	$0	$0	$0
Loan	20	24	Augusta Woods Plaza	3,072	6.4%	$0	$412	$0	$0	$3,787	$181,762	$46,428	$23,214	$0	$0	$0	$1,500,000	$0
Loan	6	25	Montana and Mentone Apartments Portfolio			$100,000	$1,021	$0	$0	$0	$0	$11,895	$11,895	$1,775	$1,775	$38,750	$0	$0
Property		25.01	12340 Montana Avenue	N/A	N/A
Property		25.02	3445 Mentone Avenue	N/A	N/A
Loan		26	Northpoint Shopping Center	8,630	7.8%	$0	$2,548	$111,000	$0	$4,023	$265,000	$28,047	$14,021	$5,454	$5,458	$107,550	$112,500	$0
Loan		27	Olde Mill Plaza	2,536	2.4%	$0	$1,323	$47,631	$0	$5,733	$125,000	$101,430	$14,490	$0	$0	$7,125	$0	$0
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio			$0	$0	$0	$0	$0	$0	$92,030	$0	$0	$0	$96,000	$1,089,000	$0
Property		28.01	Residence Inn Boulder	N/A	N/A
Property		28.02	Residence Inn Atlanta Buckhead	N/A	N/A
Property		28.03	Residence Inn Dallas Las Colinas	N/A	N/A
Property		28.04	Residence Inn Philadelphia Valley Forge	N/A	N/A
Loan		29	Lowell Medical Office	N/A	N/A	$249,400	$1,297	$0	$0	$6,720	$0	$8,313	$8,313	$0	$0	$0	$0	$0
Loan		30	Hillcrest Apartments	N/A	N/A	$0	$2,250	$0	$0	$0	$0	$10,109	$10,109	$0	$0	$584,955	$0	$0
Loan		31	Lovejoy Village	2,400	2.8%	$0	$1,977	$0	$24,500	$4,699	$169,422	$47,110	$11,778	$0	$0	$38,125	$44,800	$0
Loan	6, 10	32	Covington Self Storage Portfolio			$0	$1,331	$79,840	$0	$0	$0	$25,573	$5,115	$0	$0	$459,545	$0	$0
Property		32.01	Budget Self Storage	N/A	N/A
Property		32.02	Covington Stor-It	N/A	N/A
Loan		33	Commercial Drive Retail Center	4,348	2.4%	$0	$1,835	$0	$150,000	$15,288	$1,000,000	$130,534	$31,426	$0	$0	$0	$133,484	$0
Loan		34	South Philly Plaza	3,109	9.1%	$0	$511	$0	$100,000	$4,257	$100,000	$5,053	$5,053	$2,159	$2,159	$28,344	$0	$0
Loan	22	35	Nike East LA	N/A	N/A	$0	$323	$0	$0	$1,617	$0	$59,829	$11,966	$1,697	$1,697	$0	$0	$0
Loan		36	Tree Lane Portfolio	3,459	10.4%	$0	$582	$0	$100,000	$4,167	$250,000	$29,958	$7,491	$2,541	$1,269	$0	$29,298	$0
Loan		37	Walgreens Pharmacy - Park Ridge	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		38	Airship Self Storage - NJ	N/A	N/A	$0	$514	$12,326	$0	$0	$0	$9,254	$4,627	$5,098	$425	$0	$0	$0
Loan		39	Walgreens Broadway Everett	N/A	N/A	$0	$172	$2,064	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		40	AAA Self Storage 20	N/A	N/A	$0	$753	$27,119	$0	$0	$0	$32,552	$4,069	$0	$0	$0	$0	$0
Loan		41	CVS Audubon PA	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		42	Bentwood Apartments	N/A	N/A	$0	$2,758	$0	$0	$0	$0	$30,926	$6,185	$0	$0	$0	$0	$0
Loan		43	Whisperwood Apartments	N/A	N/A	$0	$2,492	$0	$0	$0	$0	$26,042	$5,208	$0	$0	$0	$0	$0
Loan		44	Brighton Greens Office Park	3,047	6.3%	$0	$0	$0	$0	$4,028	$150,000	$7,184	$7,184	$836	$836	$37,500	$0	$0
Loan		45	Sunstone Mini Storage	N/A	N/A	$0	$851	$51,075	$0	$0	$0	$2,122	$2,122	$0	$0	$0	$0	$0
Loan		46	Gateway Office Plaza	2,024	7.7%	$0	$435	$10,449	$0	$3,265	$78,369	$21,612	$5,403	$0	$0	$0	$0	$0
Loan		47	CVS Las Vegas	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		48	CVS (Ground Lease) Glen Ellyn	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		49	Wells Fargo at Stonehall Bethesda	N/A	N/A	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0

 A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)	PML %
Loan	11	1	Newport Office Center VI	Ground Rent Reserve Account	2/19/2019	2/7/2019	N/A	2/11/2019	N/A	No	N/A
Loan		2	350 Rhode Island South	Samsara Reserve	1/25/2019	1/2/2019	N/A	1/2/2019	1/4/2019	Yes - 3	7.0%
Loan	5, 10	3	Tower 28	N/A	1/29/2019	1/10/2019	N/A	1/10/2019	N/A	No	N/A
Loan		4	131 Albright	N/A	12/6/2018	12/4/2018	N/A	12/3/2018	12/10/2018	Yes - 4	9.0%
Loan	12	5	Grand Oaks Business Park	Outstanding TI/LC; Outstanding Free Rent	1/7/2019	Various	N/A	12/26/2018	N/A	No	N/A
Loan	5, 6	6	ILPT Hawaii Portfolio	N/A	Various	Various	N/A	Various	N/A	No	N/A
Loan	13	7	Vista Village Shopping Center	Landlord Obligation Reserve	2/25/2019	11/19/2018	1/28/2019	11/19/2018	2/19/2019	Yes - 4	4% for buildings 2, 3, 4, B, C, G, H & E; 6% for buildings 400/450 & A
Loan	5, 14	8	Landmark West Loop	N/A	1/16/2019	1/25/2019	N/A	1/25/2019	N/A	No	N/A
Loan	9, 15, 16	9	Southgate Owners Corp	N/A	12/3/2018	11/8/2018	N/A	11/8/2018	N/A	No	N/A
Loan	5, 10	10	Great Wolf Lodge Southern California	N/A	12/19/2018	12/6/2018	N/A	12/6/2018	12/6/2018	Yes - 4	4.0%
Loan		11	Seekonk Crossing	N/A	12/5/2018	12/10/2018	N/A	12/10/2018	N/A	No	N/A
Loan		12	Century Towers	N/A	12/6/2018	11/27/2018	N/A	11/27/2018	N/A	No	N/A
Loan		13	Esplanade Apartments	N/A	12/18/2018	12/13/2018	N/A	12/13/2018	N/A	No	N/A
Loan		14	Pontiac West Industrial	N/A	3/4/2019	2/1/2019	N/A	1/16/2019	N/A	No	N/A
Loan	10	15	Artisan Square	Existing TI/LC Reserve	12/21/2018	12/6/2018	N/A	12/6/2018	12/6/2018	Yes - 4	7.0%
Loan		16	Woodlands Village Shopping Center	Roof Repair Reserve ; Existing TI/LC Reserve	2/5/2019	1/16/2019	N/A	1/16/2019	N/A	No	N/A
Loan	17	17	The Village at Eldorado	Capitalized Holdback ; Rent Concession/Tenant Specific TILC Reserve	1/21/2019	12/27/2018	N/A	12/27/2018	N/A	No	N/A
Loan		18	5850 Hellyer Avenue	N/A	1/28/2019	1/1/2019	N/A	1/16/2019	1/16/2019	Yes - 4	17.0%
Loan	18, 19	19	223 East Town Street Apartments	Occupancy Reserve Funds	1/29/2019	12/26/2018	N/A	12/26/2018	N/A	No	N/A
Loan		20	Mercedes-Benz R&D Building	N/A	1/23/2019	1/10/2019	N/A	1/10/2019	1/10/2019	Yes - 4	17.0%
Loan	8	21	The Market at Lake Tapps	Environmental Escrow; Environmental Insurance	2/7/2019	9/14/2018	1/17/2019	9/4/2018	9/4/2018	Yes - 4	11.0%
Loan		22	Downtown Farmington Center	Environmental Reserve; Environmental Insurance Reserve; Fitness 19 Roof Repair Reserve	8/8/2018	7/9/2018	8/28/2018	7/9/2018	N/A	No	N/A
Loan		23	Stonewater Place Apartments	N/A	11/28/2018	11/13/2018	N/A	12/6/2018	N/A	No	N/A
Loan	20	24	Augusta Woods Plaza	Economic Holdback Reserve	12/17/2018	10/23/2018	N/A	10/23/2018	N/A	No	N/A
Loan	6	25	Montana and Mentone Apartments Portfolio	N/A
Property		25.01	12340 Montana Avenue		1/10/2019	12/19/2018	N/A	12/18/2018	12/18/2018	Yes	13.0%
Property		25.02	3445 Mentone Avenue		1/10/2019	12/19/2018	N/A	12/18/2018	12/18/2018	Yes	15.0%
Loan		26	Northpoint Shopping Center	Existing TI/LC Reserve	11/21/2018	10/29/2018	N/A	12/10/2018	N/A	No	N/A
Loan		27	Olde Mill Plaza	N/A	1/6/2019	1/8/2019	N/A	1/8/2019	N/A	No	N/A
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	PIP Reserve
Property		28.01	Residence Inn Boulder		12/4/2018	12/20/2018	N/A	12/20/2018	N/A	No	N/A
Property		28.02	Residence Inn Atlanta Buckhead		12/10/2018	12/20/2018	N/A	12/20/2018	N/A	No	N/A
Property		28.03	Residence Inn Dallas Las Colinas		12/4/2018	12/20/2018	N/A	12/20/2018	N/A	No	N/A
Property		28.04	Residence Inn Philadelphia Valley Forge		12/4/2018	12/20/2018	N/A	12/20/2018	N/A	No	N/A
Loan		29	Lowell Medical Office	N/A	1/31/2019	11/30/2018	N/A	11/30/2018	N/A	No	N/A
Loan		30	Hillcrest Apartments	N/A	2/6/2019	1/24/2019	N/A	2/11/2019	N/A	No	N/A
Loan		31	Lovejoy Village	Tapas Bar & Grill Rent and Kroger Roof Repair	11/6/2018	10/22/2018	N/A	10/22/2018	N/A	No	N/A
Loan	6, 10	32	Covington Self Storage Portfolio	N/A	2/14/2019
Property		32.01	Budget Self Storage		2/19/2019	12/24/2018	N/A	12/26/2018	N/A	No	N/A
Property		32.02	Covington Stor-It		2/19/2019	12/26/2018	N/A	12/26/2018	N/A	No	N/A
Loan		33	Commercial Drive Retail Center	At Home Rent Abatements	12/19/2018	12/3/2018	N/A	12/3/2018	N/A	No	N/A
Loan		34	South Philly Plaza	N/A	1/2/2019	12/17/2018	N/A	12/17/2018	N/A	No	N/A
Loan	22	35	Nike East LA	N/A	12/28/2018	12/19/2018	N/A	12/21/2018	12/21/2018	Yes - 4	8.0%
Loan		36	Tree Lane Portfolio	Rent Concession Reserve	12/5/2018	11/26/2018	N/A	11/26/2018	N/A	No	N/A
Loan		37	Walgreens Pharmacy - Park Ridge	N/A	12/3/2018	11/14/2018	N/A	11/14/2018	N/A	No	N/A
Loan		38	Airship Self Storage - NJ	N/A	12/30/2018	N/A	N/A	12/10/2018	N/A	No	N/A
Loan		39	Walgreens Broadway Everett	N/A	12/19/2018	12/27/2018	N/A	12/27/2018	12/27/2018	Yes - 3	8.0%
Loan		40	AAA Self Storage 20	N/A	1/25/2019	1/17/2019	N/A	1/17/2019	N/A	No	N/A
Loan		41	CVS Audubon PA	N/A	12/28/2018	12/14/2018	N/A	12/14/2018	N/A	No	N/A
Loan		42	Bentwood Apartments	N/A	11/28/2018	11/21/2018	N/A	11/27/2018	N/A	No	N/A
Loan		43	Whisperwood Apartments	N/A	12/4/2018	11/21/2018	N/A	11/27/2018	N/A	No	N/A
Loan		44	Brighton Greens Office Park	N/A	1/7/2019	N/A	N/A	12/19/2018	12/19/2018	Yes - 3	4.0%
Loan		45	Sunstone Mini Storage	N/A	12/18/2018	11/26/2018	N/A	11/26/2018	N/A	No	N/A
Loan		46	Gateway Office Plaza	N/A	1/30/2019	1/17/2019	N/A	1/17/2019	N/A	No	N/A
Loan		47	CVS Las Vegas	N/A	1/22/2019	1/3/2019	N/A	1/3/2019	N/A	No	N/A
Loan		48	CVS (Ground Lease) Glen Ellyn	N/A	1/14/2019	1/3/2019	N/A	N/A	N/A	N/A	N/A
Loan		49	Wells Fargo at Stonehall Bethesda	N/A	12/19/2018	10/26/2018	N/A	12/17/2018	N/A	No	N/A

 A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Cut-off Date Pari Passu Mortgage Debt Balance	Coop - Committed Secondary Debt	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
Loan	11	1	Newport Office Center VI
Loan		2	350 Rhode Island South
Loan	5, 10	3	Tower 28	$56,000,000		$53,000,000	49.3%	1.49x	8.8%	$50,000,000	64.2%	1.07x	6.8%
Loan		4	131 Albright
Loan	12	5	Grand Oaks Business Park
Loan	5, 6	6	ILPT Hawaii Portfolio	$600,000,000			45.2%	2.40x	10.6%
Loan	13	7	Vista Village Shopping Center
Loan	5, 14	8	Landmark West Loop			$45,000,000	60.9%	1.54x	6.9%	$20,000,000	75.3%	1.11x	5.6%
Loan	9, 15, 16	9	Southgate Owners Corp											$495,000,000	5.6%	5.2%	21	0	0	-$131,326
Loan	5, 10	10	Great Wolf Lodge Southern California	$125,000,000		$20,000,000	56.1%	1.89x	12.9%
Loan		11	Seekonk Crossing
Loan		12	Century Towers
Loan		13	Esplanade Apartments
Loan		14	Pontiac West Industrial
Loan	10	15	Artisan Square
Loan		16	Woodlands Village Shopping Center
Loan	17	17	The Village at Eldorado
Loan		18	5850 Hellyer Avenue
Loan	18, 19	19	223 East Town Street Apartments
Loan		20	Mercedes-Benz R&D Building
Loan	8	21	The Market at Lake Tapps
Loan		22	Downtown Farmington Center
Loan		23	Stonewater Place Apartments
Loan	20	24	Augusta Woods Plaza
Loan	6	25	Montana and Mentone Apartments Portfolio
Property		25.01	12340 Montana Avenue
Property		25.02	3445 Mentone Avenue
Loan		26	Northpoint Shopping Center
Loan		27	Olde Mill Plaza
Loan	5, 6, 7, 9, 21	28	Residence Inn National Portfolio	$27,050,000			65.0%	2.49x	18.0%
Property		28.01	Residence Inn Boulder
Property		28.02	Residence Inn Atlanta Buckhead
Property		28.03	Residence Inn Dallas Las Colinas
Property		28.04	Residence Inn Philadelphia Valley Forge
Loan		29	Lowell Medical Office
Loan		30	Hillcrest Apartments
Loan		31	Lovejoy Village
Loan	6, 10	32	Covington Self Storage Portfolio
Property		32.01	Budget Self Storage
Property		32.02	Covington Stor-It
Loan		33	Commercial Drive Retail Center
Loan		34	South Philly Plaza
Loan	22	35	Nike East LA
Loan		36	Tree Lane Portfolio
Loan		37	Walgreens Pharmacy - Park Ridge
Loan		38	Airship Self Storage - NJ
Loan		39	Walgreens Broadway Everett
Loan		40	AAA Self Storage 20
Loan		41	CVS Audubon PA
Loan		42	Bentwood Apartments
Loan		43	Whisperwood Apartments
Loan		44	Brighton Greens Office Park
Loan		45	Sunstone Mini Storage
Loan		46	Gateway Office Plaza
Loan		47	CVS Las Vegas
Loan		48	CVS (Ground Lease) Glen Ellyn
Loan		49	Wells Fargo at Stonehall Bethesda

 A-1-13

	BANK 2019-BNK17
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(5)	Each of the Tower 28 Mortgage Loan (Mortgage Loan No. 3), the ILPT Hawaii Portfolio Mortgage Loan (Mortgage Loan No. 6), the Landmark West Loop Mortgage Loan (Mortgage Loan No. 8), the Great Wolf Lodge Southern California Mortgage Loan (Mortgage Loan No. 10) and the Residence Inn National Portfolio Mortgage Loan (Mortgage Loan No. 28) is part of a whole loan related to the Issuing Entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The ILPT Hawaii Whole Loan,” “—The Tower 28 A/B Whole Loan,” “—The Landmark West Loop Whole Loan,” and “Pooling and Servicing Agreement" and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.
(6)	With respect to Mortgage Loan No. 6, the ILPT Hawaii Portfolio Mortgage Loan, Mortgage Loan No. 25, Montana and Mentone Apartments Portfolio, Mortgage Loan No. 28, Residence Inn National Portfolio and Mortgage Loan No. 32, Covington Self Storage Portfolio, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each Mortgaged Property based on the respective Appraised Values and/or UW NCF, among other methods.
(7)	With respect to Mortgage Loan No. 28, Residence Inn National Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases” in this prospectus.
(8)	With respect to Mortgage Loan No. 21, The Market at Lake Tapps, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance.  See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in this prospectus.
(9)	With respect to Mortgage Loan No. 9, Southgate Owners Corp and Mortgage Loan No. 28, Residence Inn National Portfolio, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and such rights are generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests.  See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” and “—Other Secured Indebtedness” in this prospectus.
(10)	With respect to Mortgage Loan No. 3, Tower 28, the Appraised Value includes $55,000,000 attributable to the net present value of a 421-a tax abatement applicable to the Mortgaged Property. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $280,000,000 appraised value excluding the net present value of the tax abatement is 40.0% and 34.5%, respectively, for the Mortgage Loan and 58.9% and 51.3% respectively,  for the related Whole Loan.
	With respect to Mortgage Loan No. 10, Great Wolf Lodge, the Appraised Value shown assumes that the Great Wolf Lodge Southern California Property is encumbered by the Disposition and Development Agreement (“DDA”) and Transient Occupancy Tax rebates are due (See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this prospectus). The sponsor-affiliated developers have completed the construction requirements contemplated by the DDA, and a release of construction covenants has been recorded. The appraiser also concluded to a value of $293,300,000, which assumes that the Great Wolf Lodge Southern California Property is not encumbered by the DDA and no Transient Occupancy Tax rebates are due, which would equate to (i) a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based for the Mortgage Loan of 51.% and (ii) a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD for the related Whole Loan of 58.0%.
	With respect to Mortgage Loan No. 15, Artisan Square, the Appraised Value assumes that all tenants that have executed leases but are in the process of building out their spaces are in occupancy and paying full, unabated rent.  A reserve was taken at close for all outstanding tenant improvement and leasing commissions.  The appraised value assuming tenants in the

 A-1-14

process of building out their spaces are not in occupancy and paying full, unabated rent is $20,800,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $20,800,000 appraised value is 74.5%.

	With respect to Mortgage Loan No. 32, Covington Self Storage Portfolio, the “As Portfolio” value as of December 21, 2018 is being used which assumes a $100,000 premium over the aggregate individual appraised values.  The aggregate individual appraised values of $9,200,000 results in a Cut-off Date LTV of 73.4% and a Maturity Date LTV of 65.4%.
(11)	With respect to Mortgage Loan No. 1, Newport Office Center VI, the largest tenant, The Depository Trust & Clearing Corp. (“DTCC”) (96.5% of NRA and 95.2% of UW Base Rent) occupies its space under a direct lease (19.4% of NRA and 14.8% of UW Base Rent which expires 12/31/2032) and a sublease from JPMorgan Chase Bank, National Association (77.1% of NRA and 80.5% of Base Rent which expires 6/30/2022).  DTCC has already signed a direct lease for its subleased space, to commence immediately upon expiration of its sublease which expires 12/31/2032.
(12)	With respect to Mortgage Loan No. 5, Grand Oaks Business Park, in the event the balance of the TI/LC reserve falls below $500,000 the reserve is required to be replenished at a rate of $1.00 PSF per annum until the TI/LC Reserve Cap of  $1,500,000 is reached.
(13)	With respect to Mortgage Loan No. 7, Vista Village Shopping Center, the Vista Village Shopping Center Borrower has a ground lease with the City of Vista, California for an approximately 698 SF plot of vacant land at the corner of Vista Village Drive and State Route 78 used to display property signage. The ground lease commenced August 15, 2003 with an initial 20-year term and three ten-year renewal options plus one five-year renewal option. The annual ground rent due is $1.00.
(14)	With respect to Mortgage Loan No. 8, Landmark West Loop, the lockbox is soft with respect to residential tenants and hard with respect to any non-residential tenants.
(15)	With respect to Mortgage Loan No. 9, Southgate Owners Corp, the borrower is a cooperative housing corporation.  No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity.  Accordingly, no information is presented in the column labeled Sponsor or Guarantor in Annex A-1.  In addition, with respect to information presented in Annex A-1 with respect to the Southgate Owners Corp mortgage loan:  (1) Coop – Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership; such sponsor may rent its units or opt to market them for sale (either individually or as a whole); (2) Coop – Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units; (3) Coop – Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation; in this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members; (4) Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated; and (5) Coop – Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other mortgage loans is not presented with respect to the Southgate Owners Corp mortgage loan and is, instead, reflected as not applicable (N/A).  For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property.  Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the Southgate Owners Corp Mortgage Loan.
(16)	For Mortgage Loan No. 9, Southgate Owners Corp, see “Risk Factors-Risks Relating to the Mortgage Loans-Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten NOI and Underwritten NCF.
(17)	With respect to Mortgage Loan No. 17, The Village at Eldorado, all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $14,800,000.  Provided no event of default has occurred or is continuing, the Holdback can be disbursed in whole or in part if the initial principal balance of the loan can be reduced by the holdback (in whole or in part) and would result in a net cash flow debt yield of 8.75%.  If the Holdback has not been released by February 1, 2021, the lender will apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance is applied to the full loan amount of $14,800,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 55.9%, 55.9%, 2.00x, 1.95x, 10.0% and 9.7%, respectively.
(18)	With respect to Mortgage Loan No. 19, 223 East Town Street Apartments, the related Mortgaged Property has a master lease encumbering 12 residential units with Stay Alfred (which rents the 12 (of the 84 total) units individually and on a short-term basis via their online platform) through 11/1/2020. The master tenant currently pays $19,974/month (an average $1,664.50 per month per unit) with annual increases each November of 3.0%. A direct tenant would pay an average of $1,568.33 per month per unit.

 A-1-15

(19)	With respect to Mortgage Loan No. 19, 223 East Town Street Apartments, the related Mortgage Loan documents include a $2,500,000 “Occupancy Reserve Account” which may be released upon achievement of an 8.25% debt yield test no later than April 1, 2020 and the commercial tenant (The Woodbury - restaurant) being open for business.
(20)	With respect to Mortgage Loan No. 24, Augusta Woods Plaza, all LTVs, DSCRs and Debt Yields are calculated assuming the full loan net of the holdback amount of $1,500,000.  The Holdback can be disbursed in whole or in part in an amount that would result in a minimum net cash flow debt yield of 10.5%, based on the net loan amount of $9,921,000 plus any previously disbursed Holdback.  If the Holdback has not been released by December 28, 2020, the lender must apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance is not applied to the full loan amount of $11,421,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 49.1%, 49.1%, 2.22x, 2.15x, 10.9% and 10.6%, respectively.
(21)	With respect to Mortgage Loan No. 28, Residence Inn National Portfolio, the Monthly Replacement Reserve is required to be an amount equal to the greater of (i) 5% of the gross revenue for each individual property for the preceding calendar month and (ii) the amount of the deposit required by the manager or franchisor, as applicable, on account of FF&E under the brand management agreement or the franchise agreement.  The Monthly Replacement Reserve required under the loan documents is reduced dollar for dollar to the extent the brand manager is reserving for replacements under the respective brand management agreements.
(22)	With respect to Mortgage Loan No. 35, Nike East LA, the lender underwrote the rent for the sole tenant, Nike, on a straight-lined basis for the lease term.
A.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
B.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate.  As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made.  As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate.  As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semiannually.  As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date.  In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate.  In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1.0%) of the outstanding principal amount of the Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

 A-1-16

D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
E.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
F.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
G.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
H.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which

 A-1-17

prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

 A-1-18