0001539497-19-002004.txt : 20191113 0001539497-19-002004.hdr.sgml : 20191113 20191113153659 ACCESSION NUMBER: 0001539497-19-002004 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20191113 DATE AS OF CHANGE: 20191113 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: CSAIL 2019-C18 Commercial Mortgage Trust CENTRAL INDEX KEY: 0001792905 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-227081-04 FILM NUMBER: 191213592 BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: Credit Suisse Commercial Mortgage Securities Corp. CENTRAL INDEX KEY: 0001654060 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 475115713 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FWP 1 n1885_anxa1-x3.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-227081-04



	The Information contained herein (the “Information”) is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2019-C18 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal. For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-227081) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037. The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision. The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value. 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 these materials having been sent via Bloomberg or another email system.

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


Loan ID	Footnotes	Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)	Cut-off Date Balance per SF/Units/Rooms	Loan Purpose	Sponsor
1		Loan	The Met Apartments	7.5%	Column Financial, Inc.	Column	$51,900,000	$51,900,000	$51,900,000	$108,125.00	Acquisition	BREIT MF Holdings LLC
2		Loan	Palm Beach Estates	6.1%	Societe Generale Financial Corporation	SGFC	$42,375,000	$42,319,198	$38,781,100	$48,035.41	Refinance	Fercan E. Kalkan
3		Loan	Towne Center East	5.6%	Column Financial, Inc.	Column	$38,550,000	$38,550,000	$38,550,000	$249.11	Acquisition	BREIT Operating Partnership L.P.
4		Loan	Farmers Insurance	5.3%	Column Financial, Inc.	Column	$36,450,000	$36,450,000	$32,819,295	$135.10	Acquisition	LCN North American Fund III REIT
5		Loan	ILPT Industrial Portfolio	5.0%	Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A.	UBS AG	$34,320,000	$34,320,000	$34,320,000	$26.12	Recapitalization	Industrial Logistics Properties Trust
5.01		Property	1800 Union Airpark Boulevard				$5,929,141	$5,929,141	$5,929,141	$26.12
5.02		Property	4237-4255 Anson Boulevard				$4,580,183	$4,580,183	$4,580,183	$26.12
5.03		Property	5000 Commerce Way				$4,373,133	$4,373,133	$4,373,133	$26.12
5.04		Property	5142 and 5148 North Hanley Road				$3,871,196	$3,871,196	$3,871,196	$26.12
5.05		Property	945 Monument Drive				$3,212,402	$3,212,402	$3,212,402	$26.12
5.06		Property	2801 Airwest Boulevard				$2,697,916	$2,697,916	$2,697,916	$26.12
5.07		Property	20 Logistics Boulevard				$2,578,706	$2,578,706	$2,578,706	$26.12
5.08		Property	5500 SE Delaware Ave				$2,039,123	$2,039,123	$2,039,123	$26.12
5.09		Property	2150 Stanley Road				$1,894,815	$1,894,815	$1,894,815	$26.12
5.10		Property	16101 Queens Court				$1,850,896	$1,850,896	$1,850,896	$26.12
5.11		Property	5 Logistics Drive				$1,292,490	$1,292,490	$1,292,490	$26.12
6		Loan	The Sunstone Apartments	3.4%	Column Financial, Inc.	Column	$23,500,000	$23,500,000	$23,500,000	$127,717.39	Acquisition	BREIT MF Holdings LLC
7		Loan	Duane Reade - Columbia University	3.0%	Bayview Commercial Mortgage Finance, LLC	Column	$21,000,000	$21,000,000	$21,000,000	$2,665.99	Refinance	S. Lawrence Davis
8		Loan	United Healthcare Office	2.9%	UBS AG	UBS AG	$20,000,000	$20,000,000	$19,111,929	$229.27	Refinance	Quynh Palomino; Lloyd W. Kendall, Jr.
9		Loan	Patriots Crossing Apartments	2.9%	UBS AG	UBS AG	$20,000,000	$20,000,000	$17,342,976	$55,248.62	Refinance	A. Brandon Denton; Thomas J. Floyd; Mitchell Collins
10		Loan	Redwood Technology Center	2.9%	UBS AG	UBS AG	$20,000,000	$20,000,000	$18,307,299	$236.08	Refinance	Matthew T. White
11		Loan	Edgewood Apartments	2.7%	BSPRT CMBS Finance, LLC	RREF	$18,550,000	$18,499,423	$14,784,724	$70,073.57	Refinance	Donald P. Kelly, Jr.
12		Loan	420 North Main Street	2.6%	CIBC Inc.	CIBC	$17,750,000	$17,750,000	$14,561,982	$27.95	Refinance	Gloria Flores Soto
13		Loan	Kohl’s Plaza	2.5%	BSPRT CMBS Finance, LLC	RREF	$17,000,000	$17,000,000	$17,000,000	$105.42	Acquisition	Patrick Magee
14		Loan	Crimson Retail Portfolio	2.4%	UBS AG	UBS AG	$16,556,250	$16,556,250	$14,059,002	$104.00	Refinance/Acquisition	Pamela Day
14.01		Property	Little Elm				$11,013,500	$11,013,500	$9,352,288	$104.00
14.02		Property	South Plaza				$3,333,000	$3,333,000	$2,830,270	$104.00
14.03		Property	Office Depot				$1,068,750	$1,068,750	$907,546	$104.00
14.04		Property	JoAnn Fabrics				$1,141,000	$1,141,000	$968,898	$104.00
15		Loan	Presidential City	2.2%	Societe Generale Financial Corporation	SGFC	$15,000,000	$15,000,000	$15,000,000	$115,270.94	Refinance	Matthew Pestronk; Michael Pestronk
16		Loan	Plaistow Center	2.2%	CIBC Inc.	CIBC	$15,000,000	$14,978,465	$11,924,564	$113.15	Acquisition	Anthony C. Grosso; Christopher Palermo
17		Loan	3100 Alvin Devane	2.0%	Column Financial, Inc.	Column	$13,875,000	$13,875,000	$11,354,849	$197.12	Acquisition	Carter F. Sackman, Sr.; James F. Hefelfinger
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	2.0%	CIBC Inc.	CIBC	$13,850,000	$13,830,781	$11,085,388	$131,721.72	Acquisition	Timothy Black; Thomas Black
19		Loan	Rochester Portfolio	1.9%	CIBC Inc.	CIBC	$13,100,000	$13,100,000	$11,142,556	$65.20	Refinance	Aydin Yoruk; Ergun Yoruk
19.01		Property	Westfall Townhomes				$4,490,000	$4,490,000	$3,819,090	$65.20
19.02		Property	Jefferson Plaza				$3,960,000	$3,960,000	$3,368,284	$65.20
19.03		Property	Saginaw Plaza				$3,150,000	$3,150,000	$2,679,317	$65.20
19.04		Property	South Winton Court				$1,500,000	$1,500,000	$1,275,865	$65.20
20		Loan	1447 Enterprise Boulevard	1.7%	BSPRT CMBS Finance, LLC	RREF	$11,750,000	$11,728,438	$8,591,232	$28.63	Refinance	Michel Rosenberg a/k/a Michael Rosenberg
21		Loan	Shabsels Fee Portfolio	1.7%	UBS AG	UBS AG	$11,600,000	$11,600,000	$11,600,000	$34.16	Refinance	Michael Shabsels; David Shabsels
21.01		Property	9 Farm Springs				$6,444,444	$6,444,444	$6,444,444	$34.16
21.02		Property	Clocktower Place				$5,155,556	$5,155,556	$5,155,556	$34.16
22		Loan	Greenfield Gateway	1.6%	Societe Generale Financial Corporation	SGFC	$10,900,000	$10,884,183	$8,646,386	$160.75	Refinance	Christopher P. Hinkson and Shannon Hinkson, as trustees of The Christopher and Shannon Hinkson Revocable Trust; Christopher P. Hinkson
23		Loan	Gatlin Retail Portfolio	1.4%	BSPRT CMBS Finance, LLC	RREF	$10,000,000	$9,971,924	$7,927,127	$73.11	Refinance	Franklin Gatlin III; Franklin C. Gatlin, III, As Trustee of the Franklin C. Gatlin, III Trust, A Revocable inter vivos trust dated December 16, 2003
23.01		Property	The Forum at Gateways				$6,855,941	$6,836,693	$5,434,791	$73.11
23.02		Property	Wilson Square Shopping Center				$3,144,059	$3,135,232	$2,492,335	$73.11
24		Loan	Paradise Shoppes of Summerville	1.4%	Regions Bank	Column	$9,350,000	$9,350,000	$8,070,299	$148.89	Refinance	NADG US Supermarket Anchored Fund (Canadian) Limited Partnership; NADG US Supermarket Anchored Fund (U.S.) Limited Partnership
25		Loan	Wyndham - Norfolk	1.3%	UBS AG	UBS AG	$9,000,000	$9,000,000	$9,000,000	$44,117.65	Refinance	Parul Randeria
26		Loan	Sharonville Plaza	1.3%	UBS AG	UBS AG	$8,900,000	$8,887,379	$7,092,822	$64.43	Refinance	Todd M. Gordon
27		Loan	Bemidji Mixed Use Portfolio	1.3%	Bayview Commercial Mortgage Finance, LLC	Column	$8,800,000	$8,788,621	$7,139,460	$97.39	Refinance	Sanjay C. Patel
27.01		Property	Cottage Park Townhomes				$3,640,414	$3,635,706	$2,953,476	$97.39
27.02		Property	Supreme Business Center				$2,219,252	$2,216,382	$1,800,484	$97.39
27.03		Property	519 Anne Street Northwest				$1,680,191	$1,678,018	$1,363,143	$97.39
27.04		Property	Stonegate Studios				$1,260,143	$1,258,514	$1,022,357	$97.39
28		Loan	Home2 Suites OKC	1.3%	Societe Generale Financial Corporation	SGFC	$8,750,000	$8,750,000	$7,099,279	$76,086.96	Refinance	Kalpana N. Patel; Shaurin N. Patel
29		Loan	Hy-Vee Omaha	1.2%	BSPRT CMBS Finance, LLC	RREF	$8,250,000	$8,250,000	$8,250,000	$102.56	Refinance	Edward Barkett
30		Loan	Plaza at Santa Barbara	1.2%	CIBC Inc.	CIBC	$8,200,000	$8,200,000	$7,454,279	$149.98	Refinance	Richard Vetter
31		Loan	Phoenix Industrial Portfolio II	1.2%	UBS AG	UBS AG	$8,000,000	$8,000,000	$6,994,993	$28.44	Refinance	Irrevocable Children’s Trust dated 7/22/91; Irrevocable Children’s Trust No. 2 dated 7/22/91
31.01		Property	DuBois				$1,675,027	$1,675,027	$1,464,601	$28.44
31.02		Property	Jefferson				$1,675,027	$1,675,027	$1,464,601	$28.44
31.03		Property	Flint				$1,954,198	$1,954,198	$1,708,701	$28.44

A-1-1

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES



Loan ID	Footnotes	Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)	Cut-off Date Balance per SF/Units/Rooms	Loan Purpose	Sponsor
31.04		Property	Beloit				$1,692,475	$1,692,475	$1,479,857	$28.44
31.05		Property	Huntsville				$1,003,272	$1,003,272	$877,235	$28.44
32		Loan	LA Fitness Riverside	1.2%	Societe Generale Financial Corporation	SGFC	$8,000,000	$8,000,000	$7,250,214	$177.78	Refinance	Thomas Lowswick; Dale L. Petterson; The Dale L. Petterson Revocable Trust
33		Loan	Cedar Trails Apartments	1.1%	BSPRT CMBS Finance, LLC	RREF	$7,875,000	$7,875,000	$6,833,503	$65,625.00	Acquisition	Corey Miller; Furqan Huda; Mathias Rickert; Patrick T. Poling; William C. Mara
34		Loan	Maple Ridge Townhomes	1.1%	CIBC Inc.	CIBC	$7,300,000	$7,300,000	$6,323,840	$140,384.62	Refinance	Leonard W. Moore III
35		Loan	Bassett Furniture - King of Prussia	1.0%	CIBC Inc.	CIBC	$7,000,000	$7,000,000	$7,000,000	$388.89	Refinance	Yunhai Zhang
36		Loan	Villa Carmel	1.0%	Societe Generale Financial Corporation	SGFC	$6,800,000	$6,800,000	$6,800,000	$46,896.55	Acquisition	Wayne Comfort
37		Loan	Osprey Cove South	1.0%	UBS AG	UBS AG	$6,800,000	$6,790,565	$5,442,838	$29,783.18	Acquisition	Grant Matthew Miller
38		Loan	Del Mar Terrace Apartments	1.0%	BSPRT CMBS Finance, LLC	RREF	$6,700,000	$6,700,000	$6,700,000	$16,007.91	Refinance	Heers Family Trust dated March 16, 1983, as restated on April 28, 2017
39		Loan	Palm View Estates	0.9%	CIBC Inc.	CIBC	$6,500,000	$6,500,000	$5,660,756	$54,166.67	Refinance	Michael Grabowski; Neal Grabowski
40		Loan	Alma Elliot Square Shopping Center	0.9%	Greystone Servicing Company LLC	UBS AG	$6,305,000	$6,305,000	$6,305,000	$101.43	Acquisition	Investment Concepts, Inc.; George A. Chami
41		Loan	West Salem MHP	0.8%	BSPRT CMBS Finance, LLC	RREF	$5,750,000	$5,750,000	$4,715,580	$21,946.56	Refinance	Sergio Mariaca; Matthew Purse; Elizabeth Mariaca-Sheard
42		Loan	4 Mountainview Terrace	0.8%	UBS AG	UBS AG	$5,578,500	$5,563,650	$4,465,474	$86.59	Acquisition	Moishe Samet
43		Loan	Fairfield Inn and Suites Fredericksburg	0.8%	BSPRT CMBS Finance, LLC	RREF	$5,500,000	$5,492,691	$4,439,260	$70,419.12	Acquisition	Sushil S. Jhangiani; Dilip K. Malkani
44		Loan	Allen Ridge Luxury Apartments	0.8%	Bayview Commercial Mortgage Finance, LLC	Column	$5,500,000	$5,492,625	$4,431,575	$98,082.59	Refinance	Kevin Pagliari; Leslie Pagliari
45		Loan	Hampton Inn - McLeansville (Greensboro East)	0.8%	UBS AG	UBS AG	$5,500,000	$5,492,597	$4,428,339	$70,417.91	Refinance	Hiren Patel; Balkrishna Patel
46		Loan	Courtyard by Marriott Secaucus	0.7%	BSPRT CMBS Finance, LLC	RREF	$5,000,000	$4,981,802	$3,635,111	$88,960.75	Refinance	Leslie Ng; Paul A. Nussbaum
47		Loan	48 Brookfield Oaks Dr	0.7%	CIBC Inc.	CIBC	$4,850,000	$4,850,000	$3,958,326	$74.75	Acquisition	William R. Elliott; Thomas E. Messier
48		Loan	Studio 9Forty Apartments	0.7%	Bayview Commercial Mortgage Finance, LLC	Column	$4,700,000	$4,700,000	$3,975,838	$195,833.33	Refinance	Stephan P. Nemeth; Brian G. McCarthy; George P. Edwards, III; Andrew Pinckney; Alastair C. Pimm; Alexander N. Holt
49		Loan	Erie Plaza	0.6%	UBS AG	UBS AG	$4,200,000	$4,194,317	$3,378,223	$120.99	Refinance	Isaac Gindi; Steve Botton
50		Loan	2375 South 9th Street	0.5%	CIBC Inc.	CIBC	$3,600,000	$3,590,049	$2,862,054	$378.18	Refinance	David E. Cunningham
51		Loan	Delano MHP	0.5%	BSPRT CMBS Finance, LLC	RREF	$3,400,000	$3,395,587	$2,756,548	$31,152.18	Acquisition	Simcha Yisroel Obermeister; TJO 12-16 Trust
52		Loan	Crunch Fitness Tuscaloosa	0.4%	BSPRT CMBS Finance, LLC	RREF	$2,950,000	$2,939,161	$2,139,736	$69.53	Acquisition	Julien Plouffe
53		Loan	Anchor Danly - Ithaca	0.4%	UBS AG	UBS AG	$2,900,000	$2,893,797	$2,406,197	$47.75	Acquisition	Mark Weber
54		Loan	Belle Place MHC	0.3%	BSPRT CMBS Finance, LLC	RREF	$2,300,000	$2,300,000	$1,940,179	$22,772.28	Refinance	Michael D. Hyatt; Kris A. Hodges
55		Loan	Middlefield MHC	0.3%	Bayview Commercial Mortgage Finance, LLC	Column	$2,062,500	$2,062,500	$1,761,444	$13,569.08	Acquisition	Andrew S. Lanoie; Michael L. Ayala

A-1-2

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

					MORTGAGED PROPERTY CHARACTERISTICS
Loan ID	Footnotes	Flag	Deal Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type(4)(5)	Ground Lease Initial Lease Expiration Date(5)	Address
1		Loan	The Met Apartments	BREIT MF Holdings LLC	1	Multifamily	Garden	Fee	NAP	2701 North Rainbow Boulevard
2		Loan	Palm Beach Estates	Fercan E. Kalkan	1	Multifamily	Garden	Fee	NAP	16818 City View Place
3		Loan	Towne Center East	BREIT Operating Partnership L.P.	1	Retail	Anchored	Fee	NAP	2450, 2510-2550 & 2594-2598 Cherry Avenue and 2150-2172 East Willow Street
4		Loan	Farmers Insurance	LCN North American Fund III REIT	1	Office	Suburban	Fee	NAP	5665 North Kraft Lake Drive Southeast, 6300 Old 60th Street Southeast, 5600 Beechtree Lane Southeast
5		Loan	ILPT Industrial Portfolio	Industrial Logistics Properties Trust	11	Industrial	Warehouse/Distribution	Fee	NAP	Various
5.01		Property	1800 Union Airpark Boulevard		1	Industrial	Warehouse/Distribution	Fee	NAP	1800 Union Airpark Boulevard
5.02		Property	4237-4255 Anson Boulevard		1	Industrial	Warehouse/Distribution	Fee	NAP	4237-4255 Anson Boulevard
5.03		Property	5000 Commerce Way		1	Industrial	Warehouse/Distribution	Fee	NAP	5000 Commerce Way
5.04		Property	5142 and 5148 North Hanley Road		1	Industrial	Warehouse/Distribution	Fee	NAP	5142 and 5148 North Hanley Road
5.05		Property	945 Monument Drive		1	Industrial	Warehouse/Distribution	Fee	NAP	945 Monument Drive
5.06		Property	2801 Airwest Boulevard		1	Industrial	Warehouse/Distribution	Fee	NAP	2801 Airwest Boulevard
5.07		Property	20 Logistics Boulevard		1	Industrial	Warehouse/Distribution	Fee	NAP	20 Logistics Boulevard
5.08		Property	5500 SE Delaware Ave		1	Industrial	Warehouse/Distribution	Fee	NAP	5500 Southeast Delaware Avenue
5.09		Property	2150 Stanley Road		1	Industrial	Warehouse/Distribution	Fee	NAP	2150 Stanley Road
5.10		Property	16101 Queens Court		1	Industrial	Warehouse/Distribution	Fee	NAP	16101 Queens Court
5.11		Property	5 Logistics Drive		1	Industrial	Warehouse/Distribution	Fee	NAP	5 Logistics Drive
6		Loan	The Sunstone Apartments	BREIT MF Holdings LLC	1	Multifamily	Garden	Fee	NAP	9353 West Twain Avenue
7		Loan	Duane Reade - Columbia University	S. Lawrence Davis	1	Retail	Single Tenant	Fee	NAP	545 West 111th Street
8		Loan	United Healthcare Office	Quynh Palomino; Lloyd W. Kendall, Jr.	1	Office	Suburban	Fee	NAP	2716 North Tenaya Way
9		Loan	Patriots Crossing Apartments	A. Brandon Denton; Thomas J. Floyd; Mitchell Collins	1	Multifamily	Garden	Fee	NAP	7103 Yorktown Road
10		Loan	Redwood Technology Center	Matthew T. White	1	Mixed Use	Office/Retail	Fee	NAP	1383 and 1385 North McDowell Avenue, 1201 Redwood Way
11		Loan	Edgewood Apartments	Donald P. Kelly, Jr.	1	Multifamily	Garden	Fee	NAP	4949 Stumberg Lane
12		Loan	420 North Main Street	Gloria Flores Soto	1	Industrial	Warehouse	Fee	NAP	420 North Main Street
13		Loan	Kohl’s Plaza	Patrick Magee	1	Retail	Anchored	Fee	NAP	214-256 East Route 59
14		Loan	Crimson Retail Portfolio	Pamela Day	4	Retail	Various	Fee	NAP	Various
14.01		Property	Little Elm		1	Retail	Anchored	Fee	NAP	2700 East Eldorado Parkway
14.02		Property	South Plaza		1	Retail	Anchored	Fee	NAP	1230 South Broad Street
14.03		Property	Office Depot		1	Retail	Single Tenant	Fee	NAP	3045 Atlanta Highway
14.04		Property	JoAnn Fabrics		1	Retail	Single Tenant	Fee	NAP	3055 Atlanta Highway
15		Loan	Presidential City	Matthew Pestronk; Michael Pestronk	1	Multifamily	High Rise	Fee	NAP	3800, 3850 and 3950 City Avenue, 3600 Neill Drive
16		Loan	Plaistow Center	Anthony C. Grosso; Christopher Palermo	1	Retail	Anchored	Fee	NAP	5 Plaistow Road
17		Loan	3100 Alvin Devane	Carter F. Sackman, Sr.; James F. Hefelfinger	1	Office	Suburban	Fee	NAP	3100 Alvin Devane Boulevard
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	Timothy Black; Thomas Black	1	Hotel	Extended Stay	Fee	NAP	625 McCullough Drive
19		Loan	Rochester Portfolio	Aydin Yoruk; Ergun Yoruk	4	Various	Various	Fee	NAP	Various
19.01		Property	Westfall Townhomes		1	Multifamily	Garden	Fee	NAP	420 Westfall Road
19.02		Property	Jefferson Plaza		1	Retail	Unanchored	Fee	NAP	376 Jefferson Road
19.03		Property	Saginaw Plaza		1	Mixed Use	Retail/Office	Fee	NAP	1425 Jefferson Road
19.04		Property	South Winton Court		1	Office	Suburban	Fee	NAP	3136 Winton Road South
20		Loan	1447 Enterprise Boulevard	Michel Rosenberg a/k/a Michael Rosenberg	1	Industrial	Manufacturing	Fee	NAP	1447 Enterprise Boulevard
21		Loan	Shabsels Fee Portfolio	Michael Shabsels; David Shabsels	2	Other	Leased Fee	Fee	NAP	Various
21.01		Property	9 Farm Springs		1	Other	Leased Fee	Fee	NAP	9 Farm Springs Road
21.02		Property	Clocktower Place		1	Other	Leased Fee	Fee	NAP	11200-11314 West Florissant Avenue
22		Loan	Greenfield Gateway	Christopher P. Hinkson and Shannon Hinkson, as trustees of The Christopher and Shannon Hinkson Revocable Trust; Christopher P. Hinkson	1	Retail	Anchored	Fee	NAP	1728 and 1762 South Greenfield Road
23		Loan	Gatlin Retail Portfolio	Franklin Gatlin III; Franklin C. Gatlin, III, As Trustee of the Franklin C. Gatlin, III Trust, A Revocable inter vivos trust dated December 16, 2003	2	Retail	Anchored	Fee	NAP	Various
23.01		Property	The Forum at Gateways		1	Retail	Anchored	Fee	NAP	44575 Mound Road
23.02		Property	Wilson Square Shopping Center		1	Retail	Anchored	Fee	NAP	6855 Wilson Boulevard
24		Loan	Paradise Shoppes of Summerville	NADG US Supermarket Anchored Fund (Canadian) Limited Partnership; NADG US Supermarket Anchored Fund (U.S.) Limited Partnership	1	Retail	Anchored	Fee	NAP	1559-1585 Central Avenue
25		Loan	Wyndham - Norfolk	Parul Randeria	1	Hotel	Full Service	Fee	NAP	700 Monticello Avenue
26		Loan	Sharonville Plaza	Todd M. Gordon	1	Retail	Anchored	Fee	NAP	11973 Lebanon Road
27		Loan	Bemidji Mixed Use Portfolio	Sanjay C. Patel	4	Various	Various	Fee	NAP	Various
27.01		Property	Cottage Park Townhomes		1	Multifamily	Garden	Fee	NAP	3001 Goldencrest Court Northwest
27.02		Property	Supreme Business Center		1	Mixed Use	Office/Retail	Fee	NAP	677 Anne Street Northwest
27.03		Property	519 Anne Street Northwest		1	Mixed Use	Office/Retail	Fee	NAP	519 Anne Street Northwest
27.04		Property	Stonegate Studios		1	Multifamily	Garden	Fee	NAP	1910 Norton Avenue Northwest
28		Loan	Home2 Suites OKC	Kalpana N. Patel; Shaurin N. Patel	1	Hotel	Extended Stay	Fee	NAP	4311 Southwest 15th Street
29		Loan	Hy-Vee Omaha	Edward Barkett	1	Retail	Single Tenant	Fee	NAP	17810 Welch Plaza
30		Loan	Plaza at Santa Barbara	Richard Vetter	1	Retail	Unanchored	Fee	NAP	5555 Golden Gate Parkway
31		Loan	Phoenix Industrial Portfolio II	Irrevocable Children’s Trust dated 7/22/91; Irrevocable Children’s Trust No. 2 dated 7/22/91	5	Industrial	Various	Fee	NAP	Various
31.01		Property	DuBois		1	Industrial	Warehouse	Fee	NAP	851-891 Beaver Drive
31.02		Property	Jefferson		1	Industrial	Warehouse	Fee	NAP	351 Collins Road
31.03		Property	Flint		1	Industrial	Manufacturing	Fee	NAP	4444 West Maple Avenue

A-1-3

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


					MORTGAGED PROPERTY CHARACTERISTICS
Loan ID	Footnotes	Flag	Deal Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type(4)(5)	Ground Lease Initial Lease Expiration Date(5)	Address
31.04		Property	Beloit		1	Industrial	Warehouse	Fee	NAP	1 Reynolds Drive
31.05		Property	Huntsville		1	Industrial	Warehouse	Fee	NAP	1000 James Record Road
32		Loan	LA Fitness Riverside	Thomas Loeswick; Dale L. Petterson; The Dale L. Petterson Revocable Trust	1	Retail	Single Tenant	Fee	NAP	2600 Canyon Springs Parkway
33		Loan	Cedar Trails Apartments	Corey Miller; Furqan Huda; Mathias Rickert; Patrick T. Poling; William C. Mara	1	Multifamily	Garden	Fee	NAP	3700 McDonald Road
34		Loan	Maple Ridge Townhomes	Leonard W. Moore III	1	Multifamily	Garden	Fee	NAP	100-155 East Maple Ridge Court
35		Loan	Bassett Furniture - King of Prussia	Yunhai Zhang	1	Retail	Single Tenant	Fee	NAP	611 West Dekalb Pike
36		Loan	Villa Carmel	Wayne Comfort	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	16205, 16225, and 16251 North Cave Creek Road
37		Loan	Osprey Cove South	Grant Matthew Miller	1	Multifamily	Garden	Fee	NAP	1832 Wilmington Highway
38		Loan	Del Mar Terrace Apartments	Heers Family Trust dated March 16, 1983, as restated on April 28, 2017	1	Multifamily	Garden	Fee	NAP	7007 West Indian School Road
39		Loan	Palm View Estates	Michael Grabowski; Neal Grabowski	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	64550 Pierson Boulevard
40		Loan	Alma Elliot Square Shopping Center	Investment Concepts, Inc.; George A. Chami	1	Retail	Shadow Anchored	Fee	NAP	935-985 West Elliot Road
41		Loan	West Salem MHP	Sergio Mariaca; Matthew Purse; Elizabeth Mariaca-Sheard	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	800 West Avenue North
42		Loan	4 Mountainview Terrace	Moishe Samet	1	Office	Suburban	Fee	NAP	4 Mountainview Road
43		Loan	Fairfield Inn and Suites Fredericksburg	Sushil S. Jhangiani; Dilip K. Malkani	1	Hotel	Limited Service	Fee	NAP	513 Friendship Lane
44		Loan	Allen Ridge Luxury Apartments	Kevin Pagliari; Leslie Pagliari	1	Multifamily	Garden	Fee	NAP	1412 Chestnut Ridge Circle
45		Loan	Hampton Inn - McLeansville (Greensboro East)	Hiren Patel; Balkrishna Patel	1	Hotel	Limited Service	Fee	NAP	903 Knox Road
46		Loan	Courtyard by Marriott Secaucus	Leslie Ng; Paul A. Nussbaum	1	Hotel	Limited Service	Leasehold	6/28/2037	455 Harmon Meadow Boulevard
47		Loan	48 Brookfield Oaks Dr	William R. Elliott; Thomas E. Messier	1	Industrial	Flex	Fee	NAP	48 Brookfield Oaks Drive
48		Loan	Studio 9Forty Apartments	Stephan P. Nemeth; Brian G. McCarthy; George P. Edwards, III; Andrew Pinckney; Alastair C. Pimm; Alexander N. Holt	1	Multifamily	Garden	Fee	NAP	940 Piedmont Avenue Northeast
49		Loan	Erie Plaza	Isaac Gindi; Steven Botton; Noah Gindi	1	Retail	Anchored	Fee	NAP	1240 East Erie Avenue
50		Loan	2375 South 9th Street	David E. Cunningham	1	Retail	Unanchored	Fee	NAP	2375 South 9th Street
51		Loan	Delano MHP	Simcha Yisroel Obermeister; TJO 12-16 Trust	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	4 Dom Drive
52		Loan	Crunch Fitness Tuscaloosa	Julien Plouffe	1	Retail	Single Tenant	Fee	NAP	3325 Mcfarland Boulevard East
53		Loan	Anchor Danly - Ithaca	Mark Weber	1	Industrial	Manufacturing	Fee	NAP	255 Industrial Parkway
54		Loan	Belle Place MHC	Michael D. Hyatt; Kris A. Hodges	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	600 Saint Nazaire Road
55		Loan	Middlefield MHC	Andrew S. Lanoie; Michael L. Ayala	1	Manufactured Housing Community	Manufactured Housing Community	Fee	NAP	15871 Adams Road

A-1-4

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGED PROPERTY CHARACTERISTICS												MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Flag	Deal Name	City	County	State	Zip Code	Year Built	Year Renovated	Net Rentable Area SF/Units/ Rooms(5)(6)	Units of Measure	Occupancy Rate(7)	Occupancy Rate As-of Date(7)	Appraised Value(8)	Appraisal As-of Date(8)	Interest Rate %	Admin Fee Rate %(9)	Net Mortgage Rate %	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)(10)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
1		Loan	The Met Apartments	Las Vegas	Clark	NV	89108	1990	2018-2019	480	Units	91.9%	10/28/2019	$77,800,000	10/10/2019	3.3910%	0.01575%	3.37525%	Actual/360	1	No	120	119
2		Loan	Palm Beach Estates	Houston	Harris	TX	77060	1977	2017	881	Units	97.2%	10/10/2019	$66,200,000	09/23/2019	4.5000%	0.01575%	4.48425%	Actual/360	1	No	60	59
3		Loan	Towne Center East	Signal Hill	Los Angeles	CA	90755	1992-1994	NAP	154,750	Square Feet	100.0%	10/1/2019	$61,000,000	8/27/2019	3.1150%	0.01575%	3.09925%	Actual/360	2	No	120	118
4		Loan	Farmers Insurance	Caledonia Township	Kent	MI	49316	1990, 1998, 2010	NAP	713,935	Square Feet	100.0%	8/27/2019	$151,200,000	8/6/2019	3.5500%	0.01575%	3.53425%	Actual/360	3	No	120	117
5		Loan	ILPT Industrial Portfolio	Various	Various	Various	Various	Various	Various	8,209,036	Square Feet	100.0%	9/1/2019	$547,000,000	Various	2.6533%	0.01700%	2.63626%	Actual/360	1	No	120	119
5.01		Property	1800 Union Airpark Boulevard	Union	Montgomery	OH	45377	2014	NAP	1,791,246	Square Feet	100.0%	9/1/2019	$94,500,000	7/15/2019
5.02		Property	4237-4255 Anson Boulevard	Whitestown	Boone	IN	46075	2006	2011	1,036,573	Square Feet	100.0%	9/1/2019	$73,000,000	7/16/2019
5.03		Property	5000 Commerce Way	Petersburg	Dinwiddie	VA	23803	2012	NAP	1,016,065	Square Feet	100.0%	9/1/2019	$69,700,000	7/18/2019
5.04		Property	5142 and 5148 North Hanley Road	St. Louis	St. Louis	MO	63134	2016	NAP	430,986	Square Feet	100.0%	9/1/2019	$61,700,000	7/15/2019
5.05		Property	945 Monument Drive	Lebanon	Boone	IN	46052	2014	2015	962,500	Square Feet	100.0%	9/1/2019	$51,200,000	7/16/2019
5.06		Property	2801 Airwest Boulevard	Plainfield	Hendricks	IN	46168	2001	2006	804,586	Square Feet	100.0%	9/1/2019	$43,000,000	7/16/2019
5.07		Property	20 Logistics Boulevard	Walton	Boone	KY	41094	2006	NAP	603,586	Square Feet	100.0%	9/1/2019	$41,100,000	7/15/2019
5.08		Property	5500 SE Delaware Ave	Ankeny	Polk	IA	50021	2012	2019	644,104	Square Feet	100.0%	9/1/2019	$32,500,000	7/23/2019
5.09		Property	2150 Stanley Road	Plainfield	Hendricks	IN	46168	2007	NAP	493,500	Square Feet	100.0%	9/1/2019	$30,200,000	7/16/2019
5.10		Property	16101 Queens Court	Upper Marlboro	Prince George’s	MD	20774	2016	NAP	220,800	Square Feet	100.0%	9/1/2019	$29,500,000	7/16/2019
5.11		Property	5 Logistics Drive	Carlisle	Cumberland	PA	17013	2016	NAP	205,090	Square Feet	100.0%	9/1/2019	$20,600,000	7/16/2019
6		Loan	The Sunstone Apartments	Las Vegas	Clark	NV	89147	1998	2018-2019	184	Units	95.7%	10/28/2019	$37,000,000	10/10/2019	3.3910%	0.01575%	3.37525%	Actual/360	1	No	120	119
7		Loan	Duane Reade - Columbia University	New York	New York	NY	10025	1930	2012	7,877	Square Feet	100.0%	10/30/2019	$31,000,000	9/13/2019	4.2030%	0.01575%	4.18725%	Actual/360	1	No	120	119
8		Loan	United Healthcare Office	Las Vegas	Clark	NV	89128	1998	2016	204,123	Square Feet	100.0%	9/30/2019	$70,200,000	8/23/2019	4.9795%	0.01575%	4.96373%	Actual/360	2	No	60	58
9		Loan	Patriots Crossing Apartments	Louisville	Jefferson	KY	40214	1970-1972	2016-2019	362	Units	97.0%	9/26/2019	$27,600,000	8/14/2019	4.1000%	0.01575%	4.08425%	Actual/360	2	No	120	118
10		Loan	Redwood Technology Center	Petaluma	Sonoma	CA	94954	2007-2014	NAP	154,611	Square Feet	94.1%	7/31/2019	$51,000,000	10/8/2019	4.5220%	0.01575%	4.50625%	Actual/360	1	No	120	119
11		Loan	Edgewood Apartments	Baton Rouge	East Baton Rouge	LA	70816	1985	NAP	264	Units	90.2%	9/30/2019	$25,700,000	8/20/2019	4.0900%	0.05575%	4.03425%	Actual/360	2	No	120	118
12		Loan	420 North Main Street	Montgomery	Kane	IL	60538	1905	2019	634,968	Square Feet	92.5%	10/1/2019	$25,500,000	10/9/2019	4.0600%	0.01575%	4.04425%	Actual/360	0	No	120	120
13		Loan	Kohl’s Plaza	Nanuet	Rockland	NY	10954	1974	2002	161,263	Square Feet	97.8%	9/19/2019	$28,100,000	9/13/2019	4.5000%	0.01575%	4.48425%	Actual/360	1	No	120	119
14		Loan	Crimson Retail Portfolio	Various	Various	Various	Various	Various	Various	318,378	Square Feet	95.5%	9/1/2019	$45,700,000	Various	3.7860%	0.01575%	3.77025%	Actual/360	1	No	120	119
14.01		Property	Little Elm	Little Elm	Denton	TX	75068	2007	NAP	149,654	Square Feet	94.7%	9/1/2019	$30,400,000	9/16/2019
14.02		Property	South Plaza	Brooksville	Hernando	FL	34601	1974, 1977, 1980	NAP	127,224	Square Feet	95.0%	9/1/2019	$9,200,000	9/16/2019
14.03		Property	Office Depot	Athens	Clarke	GA	30606	2003	NAP	20,000	Square Feet	100.0%	9/1/2019	$2,950,000	9/13/2019
14.04		Property	JoAnn Fabrics	Athens	Clarke	GA	30606	2003	2019	21,500	Square Feet	100.0%	9/1/2019	$3,150,000	9/13/2019
15		Loan	Presidential City	Philadelphia	Philadelphia	PA	19131	1952	2017	1,015	Units	94.5%	7/26/2019	$380,000,000	8/29/2019	3.4982%	0.01575%	3.48241%	Actual/360	3	No	120	117
16		Loan	Plaistow Center	Plaistow	Rockingham	NH	03865	1972	2018	132,380	Square Feet	92.8%	10/8/2019	$20,200,000	8/14/2019	4.0200%	0.07575%	3.94425%	Actual/360	1	No	120	119
17		Loan	3100 Alvin Devane	Austin	Travis	TX	78741	1986	2015	70,388	Square Feet	100.0%	6/1/2019	$18,500,000	9/26/2019	3.9840%	0.01575%	3.96825%	Actual/360	1	No	120	119
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	Charlotte	Mecklenburg	NC	28262	2016	NAP	105	Rooms	80.6%	6/30/2019	$19,800,000	8/26/2019	4.2100%	0.07575%	4.13425%	Actual/360	1	No	120	119
19		Loan	Rochester Portfolio	Rochester	Monroe	NY	Various	Various	Various	Various	Various	Various	Various	$24,725,000	8/28/2019	4.3500%	0.07575%	4.27425%	Actual/360	1	No	120	119
19.01		Property	Westfall Townhomes	Rochester	Monroe	NY	14620	2008-2012	2018	41	Units	100.0%	9/1/2019	$6,225,000	8/28/2019
19.02		Property	Jefferson Plaza	Rochester	Monroe	NY	14623	1991	2013	65,882	Square Feet	100.0%	10/1/2019	$8,600,000	8/28/2019
19.03		Property	Saginaw Plaza	Rochester	Monroe	NY	14623	1985	2019	40,426	Square Feet	90.4%	10/1/2019	$4,500,000	8/28/2019
19.04		Property	South Winton Court	Rochester	Monroe	NY	14623	1987	2017	48,272	Square Feet	72.7%	10/1/2019	$5,400,000	8/28/2019
20		Loan	1447 Enterprise Boulevard	Kinston	Lenoir	NC	28504	1994	NAP	409,695	Square Feet	100.0%	10/22/2019	$17,100,000	10/14/2019	4.4000%	0.01575%	4.38425%	Actual/360	1	No	120	119
21		Loan	Shabsels Fee Portfolio	Various	Various	Various	Various	Various	Various	339,606	Square Feet	95.0%	Various	$16,200,000	Various	5.0000%	0.01575%	4.98425%	Actual/360	1	No	120	119
21.01		Property	9 Farm Springs	Farmington	Hartford	CT	06032	1980	2017	132,289	Square Feet	100.0%	6/1/2019	$9,000,000	6/18/2019
21.02		Property	Clocktower Place	Florissant	St. Louis	MO	63033	1987	NAP	207,317	Square Feet	89.8%	10/9/2019	$7,200,000	6/13/2019
22		Loan	Greenfield Gateway	Mesa	Maricopa	AZ	85026	2005	2018	67,709	Square Feet	95.2%	10/22/2019	$19,500,000	04/18/2019	3.9600%	0.01575%	3.94425%	Actual/360	1	No	120	119
23		Loan	Gatlin Retail Portfolio	Various	Various	Various	Various	Various	Various	324,261	Square Feet	87.6%	Various	$30,950,000	Various	3.9400%	0.01575%	3.92425%	Actual/360	2	No	120	118
23.01		Property	The Forum at Gateways	Sterling Heights	Macomb	MI	48314	1998-1999	2002	256,212	Square Feet	85.4%	7/31/2019	$21,750,000	7/25/2019
23.02		Property	Wilson Square Shopping Center	Jacksonville	Duval	FL	32210	1987	2013;2019	68,049	Square Feet	96.9%	8/16/2019	$9,200,000	8/14/2019
24		Loan	Paradise Shoppes of Summerville	Summerville	Dorchester	SC	29483	2006	NAP	62,797	Square Feet	97.8%	9/1/2019	$13,400,000	8/6/2019	3.9100%	0.01575%	3.89425%	Actual/360	2	No	120	118
25		Loan	Wyndham - Norfolk	Norfolk	Norfolk	VA	23510	1951	2016	204	Rooms	72.3%	8/31/2019	$20,500,000	8/14/2019	4.2310%	0.01575%	4.21525%	Actual/360	1	No	120	119
26		Loan	Sharonville Plaza	Sharonville	Hamilton	OH	45241	1978, 2015, 2019	2004, 2009, 2018	137,943	Square Feet	98.3%	9/1/2019	$11,300,000	8/28/2019	4.0890%	0.07575%	4.01325%	Actual/360	1	No	120	119
27		Loan	Bemidji Mixed Use Portfolio	Bemidji	Beltrami	MN	56601	Various	NAP	Various	Various	100.0%	10/1/2019	$12,570,000	9/5/2019	4.6000%	0.01575%	4.58425%	Actual/360	1	No	120	119
27.01		Property	Cottage Park Townhomes	Bemidji	Beltrami	MN	56601	1997	NAP	48	Units	100.0%	10/1/2019	$5,200,000	9/5/2019
27.02		Property	Supreme Business Center	Bemidji	Beltrami	MN	56601	2006	NAP	18,900	Square Feet	100.0%	10/1/2019	$3,170,000	9/5/2019
27.03		Property	519 Anne Street Northwest	Bemidji	Beltrami	MN	56601	2003	NAP	15,000	Square Feet	100.0%	10/1/2019	$2,400,000	9/5/2019
27.04		Property	Stonegate Studios	Bemidji	Beltrami	MN	56601	2015	NAP	26	Units	100.0%	10/1/2019	$1,800,000	9/5/2019
28		Loan	Home2 Suites OKC	Oklahoma City	Oklahoma	OK	73108	2017	NAP	115	Rooms	76.0%	8/31/2019	$13,700,000	09/17/2019	4.6000%	0.01575%	4.58425%	Actual/360	0	No	120	120
29		Loan	Hy-Vee Omaha	Omaha	Douglas	NE	68135	2003	2016	80,444	Square Feet	100.0%	10/1/2019	$12,200,000	9/17/2019	4.3700%	0.01575%	4.35425%	Actual/360	1	No	120	119
30		Loan	Plaza at Santa Barbara	Naples	Collier	FL	34116	1985	2011	54,674	Square Feet	91.2%	4/23/2019	$13,300,000	5/2/2019	4.1000%	0.01575%	4.08425%	Actual/360	0	No	120	120
31		Loan	Phoenix Industrial Portfolio II	Various	Various	Various	Various	Various	Various	2,390,648	Square Feet	99.5%	9/6/2019	$91,700,000	Various	4.4500%	0.01575%	4.43425%	Actual/360	2	No	120	118
31.01		Property	DuBois	DuBois	Pennsylvania	PA	15801	1961 & 1988	1988	612,800	Square Feet	100.0%	9/6/2019	$19,200,000	8/16/2019
31.02		Property	Jefferson	Jefferson	Jefferson	WI	53549	1995-2014	NAP	591,840	Square Feet	100.0%	9/6/2019	$19,200,000	8/12/2019
31.03		Property	Flint	Flint	Genesee	MI	48507	2006	NAP	460,000	Square Feet	100.0%	9/6/2019	$22,400,000	8/8/2019

A-1-5

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


				MORTGAGED PROPERTY CHARACTERISTICS												MORTGAGE LOAN CHARACTERISTICS
Loan ID	Footnotes	Flag	Deal Name	City	County	State	Zip Code	Year Built	Year Renovated	Net Rentable Area SF/Units/ Rooms(5)(6)	Units of Measure	Occupancy Rate(7)	Occupancy Rate As-of Date(7)	Appraised Value(8)	Appraisal As-of Date(8)	Interest Rate %	Admin Fee Rate %(9)	Net Mortgage Rate %	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)(10)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
31.04		Property	Beloit	Beloit	Rock	WI	53511	1974	2011	413,903	Square Feet	100.0%	9/6/2019	$19,400,000	8/12/2019
31.05		Property	Huntsville	Huntsville	Madison	AL	35724	1976	2017	312,105	Square Feet	95.9%	9/6/2019	$11,500,000	8/19/2019
32		Loan	LA Fitness Riverside	Riverside	Riverside	CA	92507	2006	NAP	45,000	Square Feet	100.0%	10/1/2019	$14,600,000	09/24/2019	3.9200%	0.05575%	3.86425%	Actual/360	0	Yes	120	120
33		Loan	Cedar Trails Apartments	Tyler	Smith	TX	75701	1984	NAP	120	Units	94.1%	10/7/2019	$10,500,000	9/26/2019	4.1300%	0.01575%	4.11425%	Actual/360	1	No	120	119
34		Loan	Maple Ridge Townhomes	Midlothian	Ellis	TX	76065	2017	NAP	52	Units	96.2%	8/17/2019	$10,840,000	9/3/2019	4.0600%	0.01575%	4.04425%	Actual/360	1	No	120	119
35		Loan	Bassett Furniture - King of Prussia	King of Prussia	Montgomery	PA	19406	2017	NAP	18,000	Square Feet	100.0%	11/1/2019	$11,900,000	9/23/2019	4.3900%	0.01575%	4.37425%	Actual/360	1	No	60	59
36		Loan	Villa Carmel	Phoenix	Maricopa	AZ	85032	1970	NAP	145	Pads	89.7%	10/08/2019	$11,260,000	10/10/2019	4.4100%	0.01575%	4.39425%	Actual/360	1	No	120	119
37		Loan	Osprey Cove South	Jacksonville	Onslow	NC	28540	1969	2019	228	Units	96.5%	9/16/2019	$9,600,000	9/17/2019	4.2110%	0.01575%	4.19525%	Actual/360	1	No	120	119
38		Loan	Del Mar Terrace Apartments	Phoenix	Maricopa	AZ	85033	1985	NAP	1,012	Units	96.6%	6/17/2019	$99,900,000	6/7/2019	2.9000%	0.01700%	2.88300%	Actual/360	5	No	120	115
39		Loan	Palm View Estates	Desert Hot Springs	Riverside	CA	92240	1972	2018	120	Units	71.7%	10/1/2019	$9,270,000	8/15/2019	4.2800%	0.01575%	4.26425%	Actual/360	0	No	120	120
40		Loan	Alma Elliot Square Shopping Center	Chandler	Maricopa	AZ	85225	1985	NAP	62,164	Square Feet	62.0%	9/6/2019	$9,700,000	8/19/2019	4.4500%	0.01575%	4.43425%	Actual/360	3	No	120	117
41		Loan	West Salem MHP	West Salem	La Crosse	WI	54669	1970	NAP	262	Pads	97.7%	9/20/2019	$8,620,000	9/18/2019	4.0500%	0.01575%	4.03425%	Actual/360	1	No	120	119
42		Loan	4 Mountainview Terrace	Danbury	Fairfield	CT	06810	1981	NAP	64,255	Square Feet	81.0%	8/1/2019	$8,000,000	9/5/2019	4.2115%	0.01575%	4.19575%	Actual/360	2	No	120	118
43		Loan	Fairfield Inn and Suites Fredericksburg	Fredericksburg	Gillespie	TX	78624	2015	NAP	78	Rooms	64.0%	8/31/2019	$8,200,000	9/15/2019	4.4500%	0.01575%	4.43425%	Actual/360	1	No	120	119
44		Loan	Allen Ridge Luxury Apartments	Greenville	Pitt	NC	27834	2008-2010, 2012	NAP	56	Units	100.0%	9/20/2019	$8,600,000	7/27/2019	4.4000%	0.01575%	4.38425%	Actual/360	1	No	120	119
45		Loan	Hampton Inn - McLeansville (Greensboro East)	McLeansville	Guilford	NC	27301	2000	2018	78	Rooms	62.9%	8/31/2019	$9,400,000	9/19/2019	4.3790%	0.01575%	4.36325%	Actual/360	1	No	120	119
46		Loan	Courtyard by Marriott Secaucus	Secaucus	Hudson	NJ	07094	1989	2019	168	Rooms	75.5%	7/31/2019	$25,500,000	8/1/2019	4.2500%	0.01575%	4.23425%	Actual/360	2	No	120	118
47		Loan	48 Brookfield Oaks Dr	Greenville	Greenville	SC	29607	2007	NAP	64,880	Square Feet	100.0%	10/1/2019	$7,000,000	8/22/2019	3.9000%	0.09575%	3.80425%	Actual/360	1	No	120	119
48		Loan	Studio 9Forty Apartments	Atlanta	Fulton	GA	30309	1924	2019	24	Units	100.0%	8/14/2019	$6,300,000	7/22/2019	4.1500%	0.01575%	4.13425%	Actual/360	3	No	120	117
49		Loan	Erie Plaza	Philadelphia	Philadelphia	PA	19124	1978	2005, 2019	34,667	Square Feet	100.0%	7/23/2019	$5,700,000	7/3/2019	4.3500%	0.01575%	4.33425%	Actual/360	1	No	120	119
50		Loan	2375 South 9th Street	Salina	Saline	KS	67401	2018	NAP	9,493	Square Feet	100.0%	7/2/2019	$5,400,000	8/31/2019	4.0200%	0.01575%	4.00425%	Actual/360	2	No	120	118
51		Loan	Delano MHP	Monticello	Sullivan	NY	12701	1951	NAP	109	Pads	82.6%	10/3/2019	$4,990,000	10/25/2019	4.5800%	0.01575%	4.56425%	Actual/360	1	No	120	119
52		Loan	Crunch Fitness Tuscaloosa	Tuscaloosa	Tuscaloosa	AL	35405	2013	2018	42,274	Square Feet	100.0%	9/24/2019	$4,450,000	9/4/2019	4.1900%	0.01575%	4.17425%	Actual/360	2	No	120	118
53		Loan	Anchor Danly - Ithaca	Ithaca	Gratiot	MI	48847	1983	1999	60,597	Square Feet	100.0%	12/6/2019	$5,480,000	9/23/2019	5.2800%	0.01575%	5.26425%	Actual/360	2	No	120	118
54		Loan	Belle Place MHC	Broussard	Lafayette	LA	70518	1975	2008	101	Pads	100.0%	9/26/2019	$3,350,000	10/8/2019	4.0500%	0.01575%	4.03425%	Actual/360	1	No	120	119
55		Loan	Middlefield MHC	Middlefield	Geauga	OH	44062	1970	NAP	152	Pads	82.2%	8/6/2019	$3,340,000	7/2/2019	4.5000%	0.01575%	4.48425%	Actual/360	3	No	120	117

A-1-6

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN CHARACTERISTICS

Loan ID

Footnotes

Flag

Deal Name

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
Stated Maturity
Date

Monthly
Debt Service
(P&I)

Monthly
Debt Service
(IO)

Annual Debt
Service
(P&I)

Annual Debt
Service
(IO)

Lockbox Type(11)

Cash Management Status

Crossed With
Other Loans

Related-Borrower Loans

UW NOI
DSCR (P&I)(11)

UW NOI
DSCR (IO)

UW NCF
DSCR (P&I)(12)

UW NCF
DSCR (IO)

Cut-Off Date
LTV Ratio(8)

Maturity Date LTV Ratio(8)

Loan

The Met Apartments

120

119

10/30/2019

12/1/2019

NAP

11/1/2029

NAP

$148,697.70

NAP

$1,784,372

Soft

Springing

Group A

NAP

2.32x

NAP

2.25x

66.7%

Loan

Palm Beach Estates

360

359

11/01/2019

12/01/2019

NAP

11/01/2024

$214,707.90

NAP

$2,576,495

NAP

Soft

Springing

1.87x

NAP

1.78x

NAP

63.9%

58.6%

Loan

Towne Center East

120

118

9/27/2019

11/1/2019

NAP

10/1/2029

NAP

$101,459.23

NAP

$1,217,511

Hard

Springing

Group A

NAP

2.98x

NAP

2.80x

63.2%

Loan

Farmers Insurance

360

8/27/2019

10/9/2019

10/9/2024

9/9/2029

$164,695.83

$109,328.91

$1,976,350

$1,311,947

Hard

In-Place

1.85x

2.79x

1.82x

2.75x

63.8%

57.4%

Loan

ILPT Industrial Portfolio

120

119

10/21/2019

12/7/2019

NAP

11/7/2029

NAP

$76,937.17

NAP

$923,246

Hard

Springing

NAP

5.52x

NAP

5.05x

39.2%

5.01

Property

1800 Union Airpark Boulevard

NAP

5.52x

NAP

5.05x

39.2%

5.02

Property

4237-4255 Anson Boulevard

NAP

5.52x

NAP

5.05x

39.2%

5.03

Property

5000 Commerce Way

NAP

5.52x

NAP

5.05x

39.2%

5.04

Property

5142 and 5148 North Hanley Road

NAP

5.52x

NAP

5.05x

39.2%

5.05

Property

945 Monument Drive

NAP

5.52x

NAP

5.05x

39.2%

5.06

Property

2801 Airwest Boulevard

NAP

5.52x

NAP

5.05x

39.2%

5.07

Property

20 Logistics Boulevard

NAP

5.52x

NAP

5.05x

39.2%

5.08

Property

5500 SE Delaware Ave

NAP

5.52x

NAP

5.05x

39.2%

5.09

Property

2150 Stanley Road

NAP

5.52x

NAP

5.05x

39.2%

5.10

Property

16101 Queens Court

NAP

5.52x

NAP

5.05x

39.2%

5.11

Property

5 Logistics Drive

NAP

5.52x

NAP

5.05x

39.2%

Loan

The Sunstone Apartments

120

119

10/30/2019

12/1/2019

NAP

11/1/2029

NAP

$67,329.40

NAP

$807,953

Soft

Springing

Group A

NAP

2.20x

NAP

2.14x

63.5%

Loan

Duane Reade - Columbia University

120

119

10/30/2019

12/6/2019

NAP

11/6/2029

NAP

$74,574.06

NAP

$894,889

Hard

Springing

NAP

1.59x

NAP

1.58x

67.7%

Loan

United Healthcare Office

360

10/4/2019

11/6/2019

11/6/2021

10/6/2024

$107,113.65

$84,143.99

$1,285,364

$1,009,728

Hard

Springing

1.58x

2.02x

1.56x

1.99x

66.7%

63.7%

Loan

Patriots Crossing Apartments

360

10/4/2019

11/6/2019

11/6/2022

10/6/2029

$96,639.67

$69,282.41

$1,159,676

$831,389

Springing

1.69x

2.36x

1.61x

2.25x

72.5%

62.8%

Loan

Redwood Technology Center

360

11/8/2019

12/6/2019

12/6/2024

11/6/2029

$101,598.67

$76,413.43

$1,219,184

$916,961

Springing

1.60x

2.12x

1.55x

2.06x

71.6%

65.5%

Loan

Edgewood Apartments

360

358

9/26/2019

11/6/2019

NAP

10/6/2029

$89,525.72

NAP

$1,074,309

NAP

Springing

1.47x

NAP

1.39x

NAP

72.0%

57.5%

Loan

420 North Main Street

360

11/5/2019

1/1/2020

1/1/2021

12/1/2029

$85,356.35

$60,888.25

$1,024,276

$730,659

Springing

1.94x

2.71x

1.82x

2.56x

69.6%

57.1%

Loan

Kohl’s Plaza

120

119

10/28/2019

12/6/2019

NAP

11/6/2029

NAP

$64,635.42

NAP

$775,625

Springing

NAP

1.98x

NAP

1.87x

60.5%

Loan

Crimson Retail Portfolio

360

10/24/2019

12/6/2019

6/6/2022

11/6/2029

$77,013.18

$52,960.45

$924,158

$635,525

Hard

Springing

1.94x

2.83x

1.83x

2.66x

72.5%

61.5%

14.01

Property

Little Elm

1.94x

2.83x

1.83x

2.66x

72.5%

61.5%

14.02

Property

South Plaza

1.94x

2.83x

1.83x

2.66x

72.5%

61.5%

14.03

Property

Office Depot

1.94x

2.83x

1.83x

2.66x

72.5%

61.5%

14.04

Property

JoAnn Fabrics

1.94x

2.83x

1.83x

2.66x

72.5%

61.5%

Loan

Presidential City

120

117

09/06/2019

10/08/2019

NAP

09/08/2029

NAP

$44,334.34

NAP

$532,012

Soft

In-Place

NAP

4.38x

NAP

4.30x

30.8%

Loan

Plaistow Center

360

359

10/15/2019

12/1/2019

NAP

11/1/2029

$71,785.36

NAP

$861,424

NAP

Springing

1.88x

NAP

1.75x

NAP

74.2%

59.0%

Loan

3100 Alvin Devane

360

10/25/2019

12/6/2019

12/6/2020

11/6/2029

$66,113.45

$46,704.79

$793,361

$560,457

Hard

In-Place

1.53x

2.16x

1.43x

2.02x

75.0%

61.4%

Loan

Home2 Suites by Hilton Charlotte University Research Park

360

359

10/10/2019

12/1/2019

NAP

11/1/2029

$67,809.74

NAP

$813,717

NAP

Springing

2.09x

NAP

1.92x

NAP

69.9%

56.0%

Loan

Rochester Portfolio

360

10/25/2019

12/1/2019

12/1/2021

11/1/2029

$65,213.34

$48,147.05

$782,560

$577,765

Springing

1.97x

2.66x

1.79x

2.42x

53.0%

45.1%

19.01

Property

Westfall Townhomes

1.97x

2.66x

1.79x

2.42x

53.0%

45.1%

19.02

Property

Jefferson Plaza

1.97x

2.66x

1.79x

2.42x

53.0%

45.1%

19.03

Property

Saginaw Plaza

1.97x

2.66x

1.79x

2.42x

53.0%

45.1%

19.04

Property

South Winton Court

1.97x

2.66x

1.79x

2.42x

53.0%

45.1%

Loan

1447 Enterprise Boulevard

300

299

10/30/2019

12/6/2019

NAP

11/6/2029

$64,645.18

NAP

$775,742

NAP

Hard

Springing

1.45x

NAP

1.31x

NAP

68.6%

50.2%

Loan

Shabsels Fee Portfolio

120

119

11/6/2019

12/6/2019

NAP

11/6/2029

NAP

$49,004.63

NAP

$588,056

Hard

Springing

NAP

1.52x

NAP

1.52x

71.6%

21.01

Property

9 Farm Springs

NAP

1.52x

NAP

1.52x

71.6%

21.02

Property

Clocktower Place

NAP

1.52x

NAP

1.52x

71.6%

Loan

Greenfield Gateway

360

359

10/30/2019

12/01/2019

NAP

11/01/2029

$51,787.22

NAP

$621,447

NAP

Springing

1.87x

NAP

1.81x

NAP

55.8%

44.3%

Loan

Gatlin Retail Portfolio

360

358

9/13/2019

11/6/2019

NAP

10/6/2029

$47,396.27

NAP

$568,755

NAP

Hard

Springing

1.69x

NAP

1.53x

NAP

76.6%

60.9%

23.01

Property

The Forum at Gateways

1.69x

NAP

1.53x

NAP

76.6%

60.9%

23.02

Property

Wilson Square Shopping Center

1.69x

NAP

1.53x

NAP

76.6%

60.9%

Loan

Paradise Shoppes of Summerville

360

9/19/2019

11/1/2019

11/1/2022

10/1/2029

$44,154.56

$30,888.55

$529,855

$370,663

Springing

1.55x

2.22x

1.48x

2.11x

69.8%

60.2%

Loan

Wyndham - Norfolk

120

119

11/1/2019

12/6/2019

NAP

11/6/2029

NAP

$32,173.23

NAP

$386,079

Springing

NAP

5.24x

NAP

4.68x

43.9%

Loan

Sharonville Plaza

360

359

11/1/2019

12/6/2019

NAP

11/6/2029

$42,947.88

NAP

$515,375

NAP

Springing

1.95x

NAP

1.82x

NAP

78.6%

62.8%

Loan

Bemidji Mixed Use Portfolio

360

359

10/28/2019

12/6/2019

NAP

11/6/2029

$45,112.70

NAP

$541,352

NAP

Springing

1.55x

NAP

1.41x

NAP

69.9%

56.8%

27.01

Property

Cottage Park Townhomes

1.55x

NAP

1.41x

NAP

69.9%

56.8%

27.02

Property

Supreme Business Center

1.55x

NAP

1.41x

NAP

69.9%

56.8%

27.03

Property

519 Anne Street Northwest

1.55x

NAP

1.41x

NAP

69.9%

56.8%

27.04

Property

Stonegate Studios

1.55x

NAP

1.41x

NAP

69.9%

56.8%

Loan

Home2 Suites OKC

360

11/04/2019

01/01/2020

NAP

12/01/2029

$44,856.38

NAP

$538,277

NAP

Springing

2.15x

NAP

1.96x

NAP

63.9%

51.8%

Loan

Hy-Vee Omaha

120

119

11/1/2019

12/6/2019

NAP

11/6/2029

NAP

$30,461.02

NAP

$365,532

Springing

NAP

1.84x

NAP

1.84x

67.6%

Loan

Plaza at Santa Barbara

360

11/4/2019

1/1/2020

1/1/2025

12/1/2029

$39,622.27

$28,405.79

$475,467

$340,869

Springing

1.95x

2.72x

1.86x

2.60x

61.7%

56.0%

Loan

Phoenix Industrial Portfolio II

360

9/10/2019

11/6/2019

11/6/2022

10/6/2029

$40,297.50

$30,078.70

$483,570

$360,944

Hard

Springing

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

31.01

Property

DuBois

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

31.02

Property

Jefferson

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

31.03

Property

Flint

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

A-1-7

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN CHARACTERISTICS

Loan ID

Footnotes

Flag

Deal Name

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
Stated Maturity
Date

Monthly
Debt Service
(P&I)

Monthly
Debt Service
(IO)

Annual Debt
Service
(P&I)

Annual Debt
Service
(IO)

Lockbox Type(11)

Cash Management Status

Crossed With
Other Loans

Related-Borrower Loans

UW NOI
DSCR (P&I)(11)

UW NOI
DSCR (IO)

UW NCF
DSCR (P&I)(12)

UW NCF
DSCR (IO)

Cut-Off Date
LTV Ratio(8)

Maturity Date LTV Ratio(8)

31.04

Property

Beloit

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

31.05

Property

Huntsville

1.63x

2.18x

1.41x

1.89x

74.2%

64.8%

Loan

LA Fitness Riverside

360

11/06/2019

01/01/2020

1/1/2025

11/1/2034

12/1/2029

$37,825.18

$26,496.30

$453,902

$317,956

Hard

Springing

1.83x

2.62x

1.75x

2.50x

54.8%

49.7%

Loan

Cedar Trails Apartments

360

10/15/2019

12/6/2019

12/6/2022

11/6/2029

$38,189.05

$27,479.56

$458,269

$329,755

Soft

Springing

1.45x

2.01x

1.38x

1.92x

75.0%

65.1%

Loan

Maple Ridge Townhomes

360

10/17/2019

12/1/2019

12/1/2022

11/1/2029

$35,104.30

$25,041.37

$421,252

$300,496

Springing

1.43x

2.00x

1.40x

1.96x

67.3%

58.3%

Loan

Bassett Furniture - King of Prussia

10/11/2019

12/1/2019

NAP

11/1/2024

NAP

$25,964.00

NAP

$311,568

Springing

NAP

2.13x

NAP

2.10x

58.8%

Loan

Villa Carmel

120

119

11/01/2019

12/01/2019

NAP

11/01/2029

NAP

$25,337.08

NAP

$304,045

Springing

NAP

1.68x

NAP

1.65x

60.4%

Loan

Osprey Cove South

360

359

10/30/2019

12/6/2019

NAP

11/6/2029

$33,296.84

NAP

$399,562

NAP

Springing

1.96x

NAP

1.84x

NAP

70.7%

56.7%

Loan

Del Mar Terrace Apartments

120

115

6/27/2019

8/6/2019

NAP

7/6/2029

NAP

$16,416.55

NAP

$196,999

Springing

NAP

11.64x

NAP

11.11x

16.2%

Loan

Palm View Estates

360

11/6/2019

1/1/2020

1/1/2023

12/1/2029

$32,090.35

$23,505.32

$385,084

$282,064

Springing

1.43x

1.95x

1.42x

1.93x

70.1%

61.1%

Loan

Alma Elliot Square Shopping Center

120

117

9/10/2019

10/6/2019

NAP

9/6/2029

NAP

$23,705.78

NAP

$284,469

Springing

NAP

2.24x

NAP

2.19x

65.0%

Loan

West Salem MHP

360

10/31/2019

12/6/2019

12/6/2020

11/6/2029

$27,617.39

$19,675.78

$331,409

$236,109

Springing

1.68x

2.36x

1.64x

2.30x

66.7%

54.7%

Loan

4 Mountainview Terrace

360

358

10/11/2019

11/6/2019

NAP

10/6/2029

$27,317.28

NAP

$327,807

NAP

Hard

Springing

2.22x

NAP

2.01x

NAP

69.5%

55.8%

Loan

Fairfield Inn and Suites Fredericksburg

360

359

10/25/2019

12/6/2019

NAP

11/6/2029

$27,704.53

NAP

$332,454

NAP

Springing

2.28x

NAP

1.98x

NAP

67.0%

54.1%

Loan

Allen Ridge Luxury Apartments

360

359

10/30/2019

12/6/2019

NAP

11/6/2029

$27,541.85

NAP

$330,502

NAP

Springing

1.54x

NAP

1.50x

NAP

63.9%

51.5%

Loan

Hampton Inn - McLeansville (Greensboro East)

360

359

10/21/2019

12/6/2019

NAP

11/6/2029

$27,473.67

NAP

$329,684

NAP

Springing

2.50x

NAP

2.27x

NAP

58.4%

47.1%

Loan

Courtyard by Marriott Secaucus

300

298

9/12/2019

11/6/2019

NAP

10/6/2029

$27,086.91

NAP

$325,043

NAP

Springing

2.37x

NAP

1.96x

NAP

58.6%

42.8%

Loan

48 Brookfield Oaks Dr

360

10/2/2019

12/1/2019

12/1/2020

11/1/2029

$22,875.91

$15,981.42

$274,511

$191,777

Springing

1.91x

2.73x

1.72x

2.47x

69.3%

56.5%

Loan

Studio 9Forty Apartments

360

8/15/2019

10/6/2019

10/6/2021

9/6/2029

$22,846.86

$16,479.92

$274,162

$197,759

Springing

1.41x

1.95x

1.39x

1.92x

74.6%

63.1%

Loan

Erie Plaza

360

359

10/16/2019

12/6/2019

NAP

11/6/2029

$20,908.10

NAP

$250,897

NAP

Hard

Springing

1.48x

NAP

1.46x

NAP

73.6%

59.3%

Loan

2375 South 9th Street

360

358

9/30/2019

11/1/2019

NAP

10/1/2029

$17,228.49

NAP

$206,742

NAP

Springing

1.49x

NAP

1.46x

NAP

66.5%

53.0%

Loan

Delano MHP

360

359

10/30/2019

12/6/2019

NAP

11/6/2029

$17,389.29

NAP

$208,671

NAP

Springing

1.60x

NAP

1.58x

NAP

68.0%

55.2%

Loan

Crunch Fitness Tuscaloosa

300

298

10/3/2019

11/6/2019

NAP

10/6/2029

$15,882.33

NAP

$190,588

NAP

Springing

1.61x

NAP

1.47x

NAP

66.0%

48.1%

Loan

Anchor Danly - Ithaca

360

358

9/27/2019

11/6/2019

NAP

10/6/2029

$16,067.84

NAP

$192,814

NAP

Hard

Springing

1.98x

NAP

1.86x

NAP

52.8%

43.9%

Loan

Belle Place MHC

360

11/1/2019

12/6/2019

12/6/2021

11/6/2029

$11,046.95

$7,870.31

$132,563

$94,444

Springing

1.89x

2.65x

1.85x

2.60x

68.7%

57.9%

Loan

Middlefield MHC

360

8/20/2019

10/6/2019

10/6/2021

9/6/2029

$10,450.38

$7,841.80

$125,405

$94,102

Springing

1.57x

2.09x

1.51x

2.01x

61.8%

52.7%

A-1-8

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN CHARACTERISTICS				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)
Loan ID	Footnotes	Flag	Deal Name	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(13)(14)	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	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date
1		Loan	The Met Apartments	5	5	1	YM0.5(25), Def or YM0.5(88), O(7)	N/A	N/A	N/A	N/A	NAP	$5,489,530	$1,943,687	$3,545,843	12/31/2018	6.8%	$5,815,542	$2,007,069	$3,808,473	T12 8/31/2019
2		Loan	Palm Beach Estates	0	0	1	L(13), YM1(43), O(4)	$6,903,001	$2,322,663	$4,580,338	12/31/2017	10.8%	$7,204,276	$2,458,865	$4,745,411	12/31/2018	11.2%	$7,373,358	$2,522,090	$4,851,268	T12 9/30/2019
3		Loan	Towne Center East	5	5	1	YM0.5(26), Def or YM0.5(87), O(7)	$4,050,605	$577,596	$3,473,010	12/31/2017	9.0%	$4,029,945	$576,863	$3,453,081	12/31/2018	9.0%	$4,249,148	$604,153	$3,644,995	T12 8/31/2019
4		Loan	Farmers Insurance	0	0	9	L(27), Def(87), O(6)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
5		Loan	ILPT Industrial Portfolio	0	0	7	L(25), Def or YM1(88), O(7)	$20,837,420	$4,518,161	$16,319,258	12/31/2016	7.6%	$33,628,469	$6,368,613	$27,259,856	12/31/2017	12.7%	$35,335,764	$6,445,614	$28,890,150	12/31/2018
5.01		Property	1800 Union Airpark Boulevard					$8,475,748	$2,515,626	$5,960,121	12/31/2016	7.6%	$8,551,118	$2,509,169	$6,041,949	12/31/2017	12.7%	$8,660,170	$2,537,067	$6,123,103	12/31/2018
5.02		Property	4237-4255 Anson Boulevard					$2,869,718	$479,795	$2,389,923	12/31/2016	7.6%	$5,881,285	$1,170,316	$4,710,969	12/31/2017	12.7%	$6,124,114	$1,318,374	$4,805,740	12/31/2018
5.03		Property	5000 Commerce Way					$3,975,143	$635,141	$3,340,001	12/31/2016	7.6%	$4,229,039	$641,092	$3,587,947	12/31/2017	12.7%	$4,308,405	$679,662	$3,628,743	12/31/2018
5.04		Property	5142 and 5148 North Hanley Road					$1,802,705	$10,208	$1,792,497	12/31/2016	7.6%	$2,655,862	$21,608	$2,634,254	12/31/2017	12.7%	$2,699,991	$20,556	$2,679,435	12/31/2018
5.05		Property	945 Monument Drive					$3,367,805	$423,501	$2,944,304	12/31/2016	7.6%	$3,252,155	$375,988	$2,876,167	12/31/2017	12.7%	$3,312,029	$430,464	$2,881,565	12/31/2018
5.06		Property	2801 Airwest Boulevard					$115,844	$8,728	$107,116	12/31/2016	7.6%	$2,439,453	$67,612	$2,371,841	12/31/2017	12.7%	$2,455,992	$44,468	$2,411,524	12/31/2018
5.07		Property	20 Logistics Boulevard					$121,898	$16,750	$105,148	12/31/2016	7.6%	$2,772,757	$459,102	$2,313,655	12/31/2017	12.7%	$2,824,454	$484,545	$2,339,909	12/31/2018
5.08		Property	5500 SE Delaware Ave					N/A	N/A	N/A	N/A	7.6%	$1,561,038	$80,313	$1,480,725	12/31/2017	12.7%	$1,580,595	$83,456	$1,497,139	12/31/2018
5.09		Property	2150 Stanley Road					$108,559	$22,546	$86,013	12/31/2016	7.6%	$2,242,367	$541,787	$1,700,580	12/31/2017	12.7%	$2,297,895	$553,914	$1,743,981	12/31/2018
5.10		Property	16101 Queens Court						$388,523	($388,523)	12/31/2016	7.6%		$292,769	($292,769)	12/31/2017	12.7%	$430,850	$133,165	$297,684	12/31/2018
5.11		Property	5 Logistics Drive						$17,343	($17,343)	12/31/2016	7.6%	$43,395	$208,857	($165,462)	12/31/2017	12.7%	$641,270	$159,943	$481,327	12/31/2018
6		Loan	The Sunstone Apartments	5	5	1	YM0.5(25), Def or YM0.5(88), O(7)	N/A	N/A	N/A	N/A	NAP	$2,316,581	$858,155	$1,458,426	12/31/2018	6.2%	$2,520,794	$884,328	$1,636,466	T12 8/31/2019
7		Loan	Duane Reade - Columbia University	0	0	6	L(25), Def(91), O(4)	$2,052,805	$403,030	$1,649,775	12/31/2017	7.9%	$2,114,936	$464,386	$1,650,550	12/31/2018	7.9%	$2,009,837	$453,417	$1,556,419	T12 8/31/2019
8		Loan	United Healthcare Office	0	0	6	L(26), Def(30), O(4)	$4,227,683	$5,601	$4,222,082	12/31/2017	9.0%	$4,369,003	$24,465	$4,344,538	12/31/2018	9.3%	$4,445,335	$20,475	$4,424,860	T12 7/31/2019
9		Loan	Patriots Crossing Apartments	0	0	6	L(26), Def(90), O(4)	$2,626,571	$1,071,166	$1,555,405	12/31/2017	7.8%	$2,718,417	$1,088,868	$1,629,549	12/31/2018	8.1%	$2,882,775	$1,084,865	$1,797,910	T12 8/31/2019
10		Loan	Redwood Technology Center	0	0	6	L(25), Def(90), O(5)	$4,291,833	$1,190,512	$3,101,321	12/31/2017	8.5%	$4,528,549	$1,206,915	$3,321,634	12/31/2018	9.1%	$4,557,575	$1,208,566	$3,349,009	T12 8/31/2019
11		Loan	Edgewood Apartments	0	0	6	L(26), Def(90), O(4)	$2,677,338	$931,874	$1,745,464	12/31/2017	9.4%	$2,654,995	$934,982	$1,720,013	12/31/2018	9.3%	$2,551,791	$977,986	$1,573,804	T12 8/31/2019
12		Loan	420 North Main Street	7	7	1	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP	$1,377,256	$405,175	$972,081	12/31/2018	5.5%	$2,105,162	$494,038	$1,611,124	T12 9/30/2019
13		Loan	Kohl’s Plaza	0	0	6	L(25), Def(88), O(7)	$2,381,156	$883,580	$1,497,576	12/31/2017	8.8%	$2,005,727	$874,303	$1,131,424	12/31/2018	6.7%	$1,978,832	$898,776	$1,080,056	T12 8/31/2019
14		Loan	Crimson Retail Portfolio	0	0	6	L(25), Def(88), O(7)	$3,862,238	$1,368,640	$2,493,598	12/31/2017	7.5%	$4,174,445	$1,273,548	$2,900,897	12/31/2018	8.8%	$4,210,947	$1,228,634	$2,982,313	T12 3/31/2019
14.01		Property	Little Elm					$2,809,187	$1,045,525	$1,763,661	12/31/2017	7.5%	$3,044,850	$1,003,066	$2,041,784	12/31/2018	8.8%	$3,099,526	$998,778	$2,100,748	T12 3/31/2019
14.02		Property	South Plaza					$1,053,051	$323,114	$729,937	12/31/2017	7.5%	$1,129,595	$270,481	$859,113	12/31/2018	8.8%	$1,111,421	$229,856	$881,565	T-7 7/31/2019
14.03		Property	Office Depot					N/A	N/A	N/A	N/A	7.5%	N/A	N/A	N/A	N/A	8.8%	N/A	N/A	N/A	N/A
14.04		Property	JoAnn Fabrics					N/A	N/A	N/A	N/A	7.5%	N/A	N/A	N/A	N/A	8.8%	N/A	N/A	N/A	N/A
15		Loan	Presidential City	0	0	8	L(27), Def(89), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$22,608,237	$6,582,815	$16,025,422	T12 6/30/2019
16		Loan	Plaistow Center	7	7	1	L(25), Def(92), O(3)	$1,826,247	$678,003	$1,148,244	12/31/2017	7.7%	$2,113,135	$756,822	$1,356,313	12/31/2018	9.1%	$2,267,684	$709,927	$1,557,757	T12 7/31/2019
17		Loan	3100 Alvin Devane	0	0	6	L(35), Def(81), O(4)	$1,021,427	$474,476	$546,951	12/31/2017	3.9%	$1,241,571	$533,120	$708,451	12/31/2018	5.1%	$1,366,546	$546,988	$819,558	T12 7/31/2019
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	7	7	1	L(25), Def(92), O(3)	$3,302,091	$1,901,222	$1,400,869	12/31/2017	10.1%	$3,487,231	$1,804,667	$1,682,564	12/31/2018	12.2%	$3,575,376	$1,831,385	$1,743,991	T12 6/30/2019
19		Loan	Rochester Portfolio	7	7	1	L(25), Def(92), O(3)	$2,425,952	$1,039,944	$1,386,008	12/31/2017	10.6%	$2,508,788	$1,074,216	$1,434,572	12/31/2018	11.0%	$2,366,365	$1,026,785	$1,339,580	T12 6/30/2019
19.01		Property	Westfall Townhomes					$573,148	$212,616	$360,532	12/31/2017	10.6%	$561,420	$239,874	$321,546	12/31/2018	11.0%	$564,792	$233,053	$331,739	T12 6/30/2019
19.02		Property	Jefferson Plaza					$651,659	$274,377	$377,282	12/31/2017	10.6%	$726,642	$287,119	$439,523	12/31/2018	11.0%	$686,716	$277,034	$409,682	T12 6/30/2019
19.03		Property	Saginaw Plaza					$522,888	$230,342	$292,546	12/31/2017	10.6%	$559,390	$231,036	$328,354	12/31/2018	11.0%	$548,779	$197,085	$351,694	T12 6/30/2019
19.04		Property	South Winton Court					$678,257	$322,609	$355,648	12/31/2017	10.6%	$661,336	$316,187	$345,149	12/31/2018	11.0%	$566,078	$319,613	$246,465	T12 6/30/2019
20		Loan	1447 Enterprise Boulevard	0	0	6	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$1,240,694	$80,694	$1,160,000	T12 9/30/2019
21		Loan	Shabsels Fee Portfolio	0	0	6	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
21.01		Property	9 Farm Springs					N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
21.02		Property	Clocktower Place					N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
22		Loan	Greenfield Gateway	5	5	1	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$637,433	$250,100	$387,333	T12 8/31/2019
23		Loan	Gatlin Retail Portfolio	0	0	6	L(26), Def(90), O(4)	$3,259,232	$1,145,571	$2,113,661	12/31/2017	8.9%	$3,114,135	$1,137,799	$1,976,336	12/31/2018	8.3%	$2,910,849	$1,024,450	$1,886,399	T12 7/31/2019
23.01		Property	The Forum at Gateways					$2,506,986	$905,901	$1,601,085	12/31/2017	8.9%	$2,434,733	$940,975	$1,493,758	12/31/2018	8.3%	$2,218,835	$805,002	$1,413,833	T12 7/31/2019
23.02		Property	Wilson Square Shopping Center					$752,246	$239,670	$512,576	12/31/2017	8.9%	$679,402	$196,824	$482,578	12/31/2018	8.3%	$692,014	$219,448	$472,566	T12 7/31/2019
24		Loan	Paradise Shoppes of Summerville	5	5	1	L(26), Def(87), O(7)	$1,222,282	$451,706	$770,576	12/31/2017	8.2%	$1,365,327	$513,484	$851,844	12/31/2018	9.1%	$1,381,025	$530,120	$850,905	T12 6/30/2019
25		Loan	Wyndham - Norfolk	0	0	6	L(25), Def(91), O(4)	$4,501,051	$3,033,931	$1,467,120	12/31/2017	16.3%	$4,940,790	$3,253,284	$1,687,506	12/31/2018	18.8%	$5,412,759	$3,377,302	$2,035,457	T12 8/31/2019
26		Loan	Sharonville Plaza	0	0	6	L(24), YM1(92), O(4)	$974,390	$337,926	$636,464	12/31/2017	7.2%	$1,014,214	$351,938	$662,276	12/31/2018	7.5%	$938,063	$335,945	$602,118	T12 7/31/2019
27		Loan	Bemidji Mixed Use Portfolio	0	0	6	L(25), YM1(91), O(4)	N/A	N/A	N/A	N/A	NAP	$1,174,928	$286,481	$888,447	12/31/2018	10.1%	$1,185,780	$342,353	$843,428	T12 7/31/2019
27.01		Property	Cottage Park Townhomes					N/A	N/A	N/A	N/A	NAP	$448,899	$112,246	$336,653	12/31/2018	10.1%	$443,199	$126,760	$316,439	T12 7/31/2019
27.02		Property	Supreme Business Center					N/A	N/A	N/A	N/A	NAP	$316,954	$75,253	$241,701	12/31/2018	10.1%	$322,085	$87,011	$235,074	T12 7/31/2019
27.03		Property	519 Anne Street Northwest					N/A	N/A	N/A	N/A	NAP	$231,407	$41,959	$189,448	12/31/2018	10.1%	$235,340	$62,817	$172,523	T12 7/31/2019
27.04		Property	Stonegate Studios					N/A	N/A	N/A	N/A	NAP	$177,668	$57,024	$120,645	12/31/2018	10.1%	$185,157	$65,765	$119,392	T12 7/31/2019
28		Loan	Home2 Suites OKC	5	5	1	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP	$2,532,236	$1,335,783	$1,196,453	12/31/2018	13.7%	$2,580,457	$1,359,281	$1,221,176	T12 8/31/2019
29		Loan	Hy-Vee Omaha	0	0	6	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
30		Loan	Plaza at Santa Barbara	7	7	1	L(24), Def(93), O(3)	$936,996	$293,627	$643,369	12/31/2017	7.8%	$912,983	$256,866	$656,117	12/31/2018	8.0%	$991,475	$249,439	$742,035	T12 7/31/2019
31		Loan	Phoenix Industrial Portfolio II	0	0	6	L(26), Def(88), O(6)	N/A	N/A	N/A	N/A	NAP	$8,923,998	$1,963,475	$6,960,523	12/31/2018	10.2%	$9,275,816	$2,248,289	$7,027,527	T12 6/30/2019
31.01		Property	DuBois					N/A	N/A	N/A	N/A	NAP	$1,694,700	$260,983	$1,433,717	12/31/2018	10.2%	$1,703,788	$295,208	$1,408,580	T12 6/30/2019
31.02		Property	Jefferson					N/A	N/A	N/A	N/A	NAP	$1,660,104	$309,029	$1,351,075	12/31/2018	10.2%	$1,683,269	$318,719	$1,364,550	T12 6/30/2019
31.03		Property	Flint					N/A	N/A	N/A	N/A	NAP	$2,117,520	$149,611	$1,967,909	12/31/2018	10.2%	$2,135,123	$159,881	$1,975,242	T12 6/30/2019

A-1-9

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


				MORTGAGE LOAN CHARACTERISTICS				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)
Loan ID	Footnotes	Flag	Deal Name	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(13)(14)	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	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date
31.04		Property	Beloit					N/A	N/A	N/A	N/A	NAP	$2,390,751	$873,271	$1,517,480	12/31/2018	10.2%	$2,531,803	$1,100,402	$1,431,401	T12 6/30/2019
31.05		Property	Huntsville					N/A	N/A	N/A	N/A	NAP	$1,060,923	$370,581	$690,342	12/31/2018	10.2%	$1,221,833	$374,079	$847,754	T12 6/30/2019
32		Loan	LA Fitness Riverside	0	0	1	L(60), YM1(56), O(4)	$1,130,136	$86,983	$1,043,153	12/31/2017	13.0%	$1,148,642	$85,023	$1,063,619	12/31/2018	13.3%	$1,138,889	$78,578	$1,060,310	T12 8/31/2019
33		Loan	Cedar Trails Apartments	0	0	6	L(25), Def(91), O(4)	$1,203,062	$551,541	$651,521	12/31/2017	8.3%	$1,197,490	$536,394	$661,097	12/31/2018	8.4%	$1,211,252	$548,297	$662,955	T12 8/31/2019
34		Loan	Maple Ridge Townhomes	7	7	1	L(25), Def(92), O(3)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$914,038	$327,865	$586,173	T12 7/31/2019
35		Loan	Bassett Furniture - King of Prussia	7	7	1	L(25), Def(33), O(2)	N/A	N/A	N/A	N/A	NAP	$702,000	$1,580	$700,420	12/31/2018	10.0%	$702,000	$2,251	$699,749	T12 9/1/2019
36		Loan	Villa Carmel	0	0	1	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$730,297	$291,100	$439,197	T12 9/30/2019
37		Loan	Osprey Cove South	0	0	6	L(25), Def(88), O(7)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$1,238,671	$607,902	$630,769	T12 8/31/2019
38		Loan	Del Mar Terrace Apartments	0	0	6	L(29), YM1(87), O(4)	$8,958,851	$3,993,163	$4,965,688	12/31/2017	30.7%	$9,735,704	$4,168,504	$5,567,201	12/31/2018	34.4%	$9,879,531	$4,283,063	$5,596,468	T12 4/30/2019
39		Loan	Palm View Estates	7	7	1	L(24), Def(93), O(3)	$425,112	$145,883	$279,229	12/31/2017	4.3%	$537,542	$169,936	$367,606	12/31/2018	5.7%	$659,826	$186,789	$473,037	T12 7/1/2019
40		Loan	Alma Elliot Square Shopping Center	0	0	6	L(24), YM2(92), O(4)	$661,419	$230,051	$431,368	12/31/2017	6.8%	$622,359	$217,637	$404,722	12/31/2018	6.4%	$871,045	$283,866	$587,179	T12 7/31/2019
41		Loan	West Salem MHP	0	0	6	L(25), Def(91), O(4)	$963,866	$423,838	$540,028	12/31/2017	9.4%	$1,000,689	$424,971	$575,718	12/31/2018	10.0%	$1,018,968	$437,536	$581,432	T12 8/31/2019
42		Loan	4 Mountainview Terrace	0	0	6	L(26), Def(90), O(4)	$935,053	$495,108	$439,945	12/31/2017	7.9%	$1,014,794	$508,268	$506,526	12/31/2018	9.1%	$1,053,642	$493,827	$559,815	T12 6/30/2019
43		Loan	Fairfield Inn and Suites Fredericksburg	0	0	6	L(25), Def(91), O(4)	$2,308,892	$1,650,445	$658,447	12/31/2017	12.0%	$2,556,989	$1,753,638	$803,351	12/31/2018	14.6%	$2,446,371	$1,645,921	$800,450	T12 8/31/2019
44		Loan	Allen Ridge Luxury Apartments	0	0	6	L(25), Def(91), O(4)	$554,621	$80,947	$473,674	12/31/2017	8.6%	$600,069	$96,984	$503,085	12/31/2018	9.2%	$635,112	$100,475	$534,637	T12 9/30/2019
45		Loan	Hampton Inn - McLeansville (Greensboro East)	0	0	6	L(25), Def(91), O(4)	$1,566,591	$1,033,879	$532,712	12/31/2017	9.7%	$1,722,726	$1,092,571	$630,154	12/31/2018	11.5%	$1,909,432	$1,075,264	$834,168	T12 8/31/2019
46		Loan	Courtyard by Marriott Secaucus	0	0	6	L(26), YM1(90), O(4)	$8,194,378	$5,582,753	$2,611,625	12/31/2017	17.5%	$7,972,595	$5,558,617	$2,413,978	12/31/2018	16.2%	$7,937,743	$5,562,901	$2,374,842	T12 7/31/2019
47		Loan	48 Brookfield Oaks Dr	7	7	1	L(25), Def(92), O(3)	$714,262	$196,732	$517,530	12/31/2017	10.7%	$719,102	$207,319	$511,783	12/31/2018	10.6%	$542,460	$189,140	$353,320	T12 7/31/2019
48		Loan	Studio 9Forty Apartments	0	0	6	L(27), Def(89), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
49		Loan	Erie Plaza	0	0	6	L(25), Def(90), O(5)	$526,378	$159,359	$367,019	12/31/2017	8.8%	$529,315	$142,630	$386,685	12/31/2018	9.2%	$537,708	$141,308	$396,400	T12 7/31/2019
50		Loan	2375 South 9th Street	7	7	1	L(26), Def(89), O(5)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
51		Loan	Delano MHP	0	0	6	L(25), Def(91), O(4)	$592,075	$360,971	$231,104	12/31/2017	6.8%	$591,097	$347,316	$243,781	12/31/2018	7.2%	$609,243	$331,735	$277,508	T12 9/30/2019
52		Loan	Crunch Fitness Tuscaloosa	0	0	6	L(26), Def(90), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
53		Loan	Anchor Danly - Ithaca	5	0	6	L(26), Def(90), O(4)	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A
54		Loan	Belle Place MHC	0	0	6	L(25), Def(91), O(4)	N/A	N/A	N/A	N/A	NAP	$295,356	$92,532	$202,824	12/31/2018	8.8%	$331,043	$87,437	$243,606	T12 9/30/2019
55		Loan	Middlefield MHC	0	0	6	L(27), YM1(89), O(4)	$673,077	$467,863	$205,214	12/31/2017	9.9%	$652,741	$435,737	$217,004	12/31/2018	10.5%	$657,440	$465,925	$191,515	T12 5/31/2019

A-1-10

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)									LARGEST TENANT INFORMATION(15)(16)(18)				2ND LARGEST TENANT INFORMATION(15)(16)(18)				3RD LARGEST TENANT INFORMATION(15)(16)(18)
Loan ID	Footnotes	Flag	Deal Name	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses	UW NOI	UW NOI Debt Yield	UW Capital Items	UW NCF	UW NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration	2nd Largest Tenant NSF	2nd Largest Tenant % of NSF	3rd Largest Tenant
1		Loan	The Met Apartments	7.3%	92.0%	$6,212,226	$2,070,595	$4,141,631	8.0%	$120,000	$4,021,631	7.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2		Loan	Palm Beach Estates	11.5%	92.5%	$7,373,330	$2,548,460	$4,824,871	11.4%	$238,751	$4,586,120	10.8%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3		Loan	Towne Center East	9.5%	95.0%	$4,334,850	$709,773	$3,625,077	9.4%	$211,680	$3,413,397	8.9%	Home Depot	1/31/2024	103,423	66.8%	PetSmart	3/31/2024	26,550	17.2%	Wells Fargo
4		Loan	Farmers Insurance	NAP	98.0%	$14,054,655	$4,374,313	$9,680,341	10.0%	$142,787	$9,537,554	9.9%	Farmers Insurance	8/31/2034	713,935	100.0%	NAP	NAP	NAP	NAP	NAP
5		Loan	ILPT Industrial Portfolio	13.5%	97.5%	$39,822,695	$7,985,779	$31,836,916	14.8%	$2,695,459	$29,141,457	13.6%	Various	Various	Various	Various	Various	Various	Various	Various	NAP
5.01		Property	1800 Union Airpark Boulevard	13.5%	97.5%	$8,907,213	$2,906,244	$6,000,969	14.8%	$595,596	$5,405,373	13.6%	Procter & Gamble	10/31/2024	1,791,246	100.0%	NAP	NAP	NAP	NAP	NAP
5.02		Property	4237-4255 Anson Boulevard	13.5%	97.5%	$5,904,323	$1,536,726	$4,367,597	14.8%	$355,622	$4,011,976	13.6%	Amazon.com, Inc.	4/30/2021	1,036,573	100.0%	NAP	NAP	NAP	NAP	NAP
5.03		Property	5000 Commerce Way	13.5%	97.5%	$4,451,482	$765,972	$3,685,510	14.8%	$322,434	$3,363,076	13.6%	Amazon.com, Inc.	9/30/2027	1,016,065	100.0%	NAP	NAP	NAP	NAP	NAP
5.04		Property	5142 and 5148 North Hanley Road	13.5%	97.5%	$3,708,736	$132,948	$3,575,789	14.8%	$183,448	$3,392,341	13.6%	SKF USA	10/31/2038	430,986	100.0%	NAP	NAP	NAP	NAP	NAP
5.05		Property	945 Monument Drive	13.5%	97.5%	$3,386,613	$482,738	$2,903,875	14.8%	$283,930	$2,619,946	13.6%	Subaru of America Distribution	5/31/2024	962,500	100.0%	NAP	NAP	NAP	NAP	NAP
5.06		Property	2801 Airwest Boulevard	13.5%	97.5%	$2,491,915	$117,071	$2,374,844	14.8%	$228,835	$2,146,008	13.6%	Whirlpool Corporation	1/31/2024	804,586	100.0%	NAP	NAP	NAP	NAP	NAP
5.07		Property	20 Logistics Boulevard	13.5%	97.5%	$2,864,407	$630,409	$2,233,998	14.8%	$197,181	$2,036,817	13.6%	Cummins, Inc.	10/31/2021	603,586	100.0%	NAP	NAP	NAP	NAP	NAP
5.08		Property	5500 SE Delaware Ave	13.5%	97.5%	$2,914,156	$104,426	$2,809,731	14.8%	$206,763	$2,602,967	13.6%	The Toro Company	10/31/2034	644,104	100.0%	NAP	NAP	NAP	NAP	NAP
5.09		Property	2150 Stanley Road	13.5%	97.5%	$2,301,168	$665,285	$1,635,883	14.8%	$160,172	$1,475,711	13.6%	Siemens Corporation	9/30/2028	320,070	64.9%	M D Logistics, Inc.	6/30/2027	173,430	35.1%	NAP
5.10		Property	16101 Queens Court	13.5%	97.5%	$1,675,398	$380,692	$1,294,706	14.8%	$88,223	$1,206,483	13.6%	La-Z-Boy Incorporated	1/31/2031	220,800	100.0%	NAP	NAP	NAP	NAP	NAP
5.11		Property	5 Logistics Drive	13.5%	97.5%	$1,217,283	$263,268	$954,015	14.8%	$73,256	$880,759	13.6%	Transamerica Auto Parts	3/31/2025	205,090	100.0%	NAP	NAP	NAP	NAP	NAP
6		Loan	The Sunstone Apartments	7.0%	95.0%	$2,685,767	$910,881	$1,774,887	7.6%	$46,000	$1,728,887	7.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7		Loan	Duane Reade - Columbia University	7.4%	97.0%	$1,958,031	$538,170	$1,419,861	6.8%	$9,452	$1,410,409	6.7%	Duane Reade	4/30/2029	7,877	100.0%	NAP	NAP	NAP	NAP	NAP
8		Loan	United Healthcare Office	9.5%	95.0%	$4,934,863	$168,521	$4,766,342	10.2%	$70,045	$4,696,297	10.0%	United HealthCare Services, Inc.	12/31/2025	204,123	100.0%	NAP	NAP	NAP	NAP	NAP
9		Loan	Patriots Crossing Apartments	9.0%	94.5%	$3,067,547	$1,107,600	$1,959,946	9.8%	$90,500	$1,869,446	9.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10		Loan	Redwood Technology Center	9.2%	94.4%	$4,837,710	$1,281,963	$3,555,746	9.7%	$112,512	$3,443,234	9.4%	Ciena Corporation	1/31/2025	57,673	37.3%	Santa Rosa Memorial Hospital	12/31/2030	41,000	26.5%	Friedmans Home Improvement
11		Loan	Edgewood Apartments	8.5%	86.7%	$2,536,191	$962,028	$1,574,162	8.5%	$79,200	$1,494,962	8.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12		Loan	420 North Main Street	9.1%	92.0%	$2,498,040	$514,458	$1,983,582	11.2%	$114,294	$1,869,288	10.5%	Lyon, LLC	174,638 SF(6/25/2027); 54,625 SF(6/25/2026)	229,263	36.1%	Archerstone, Inc.	9/30/2028	50,312	7.9%	Madina Traders, Inc.
13		Loan	Kohl’s Plaza	6.4%	94.6%	$2,464,631	$928,965	$1,535,666	9.0%	$88,682	$1,446,984	8.5%	Kohl’s	3/31/2024	94,260	58.5%	Bob’s Discount Furniture	4/30/2029	37,380	23.2%	City MD
14		Loan	Crimson Retail Portfolio	9.0%	92.7%	$5,117,181	$1,524,685	$3,592,496	10.8%	$211,595	$3,380,901	10.2%	Various	Various	Various	Various	Various	Various	Various	Various	Various
14.01		Property	Little Elm	9.0%	92.3%	$3,299,259	$1,075,565	$2,223,695	10.8%	$111,590	$2,112,105	10.2%	Hobby Lobby	4/30/2023	55,405	37.0%	24 Hour Fitness	6/30/2023	31,175	20.8%	Dollar Tree
14.02		Property	South Plaza	9.0%	92.6%	$1,224,262	$292,906	$931,357	10.8%	$75,466	$855,890	10.2%	Winn Dixie	9/9/2029	51,700	40.6%	Bealls Outlet	4/30/2022	21,910	17.2%	Focus Fit
14.03		Property	Office Depot	9.0%	95.0%	$298,569	$73,240	$225,329	10.8%	$12,498	$212,831	10.2%	Office Depot	2/29/2024	20,000	100.0%	NAP	NAP	NAP	NAP	NAP
14.04		Property	JoAnn Fabrics	9.0%	95.0%	$295,091	$82,975	$212,116	10.8%	$12,041	$200,075	10.2%	JoAnn Fabrics	1/31/2030	21,500	100.0%	NAP	NAP	NAP	NAP	NAP
15		Loan	Presidential City	13.7%	94.0%	$24,916,379	$6,760,701	$18,155,679	15.5%	$303,813	$17,851,866	15.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16		Loan	Plaistow Center	10.4%	91.6%	$2,401,530	$783,692	$1,617,839	10.8%	$108,552	$1,509,287	10.1%	TVI, Inc. d/b/a Savers	3/31/2025	30,324	22.9%	Aldi	9/30/2024	17,799	13.4%	Pet Smart, Inc.
17		Loan	3100 Alvin Devane	5.9%	95.0%	$1,781,337	$568,057	$1,213,280	8.7%	$82,032	$1,131,248	8.2%	Younicos AG	3/31/2023	32,570	46.3%	Cosential, Inc.	9/30/2024	24,604	35.0%	Jones & Carter, Inc.
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	12.6%	80.6%	$3,574,552	$1,871,085	$1,703,466	12.3%	$142,982	$1,560,484	11.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19		Loan	Rochester Portfolio	10.2%	87.4%	$2,559,379	$1,021,395	$1,537,984	11.7%	$139,883	$1,398,100	10.7%	Various	Various	Various	Various	Various	Various	Various	Various	Various
19.01		Property	Westfall Townhomes	10.2%	95.0%	$615,599	$226,472	$389,127	11.7%	$10,250	$378,877	10.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.02		Property	Jefferson Plaza	10.2%	93.0%	$866,811	$279,793	$587,019	11.7%	$36,235	$550,784	10.7%	ABVI Goodwill	7/31/2034	19,382	29.4%	Closeout Carpet and Flooring	4/30/2034	11,000	16.7%	International Food Market
19.03		Property	Saginaw Plaza	10.2%	90.7%	$555,859	$198,497	$357,361	11.7%	$42,885	$314,476	10.7%	Legend Group	12/31/2023	5,405	13.4%	Young & Company CPAs	9/30/2024	3,000	7.4%	New-U, Inc.
19.04		Property	South Winton Court	10.2%	70.4%	$521,110	$316,633	$204,477	11.7%	$50,513	$153,964	10.7%	Rimkus Marciano & Associates	12/31/2020	9,325	19.3%	Javlyn Processing	7/30/2020	7,500	15.5%	Tetra Tech
20		Loan	1447 Enterprise Boulevard	9.9%	92.5%	$1,240,197	$117,960	$1,122,238	9.6%	$102,424	$1,019,814	8.7%	Dopaco	8/31/2029	409,695	100.0%	NAP	NAP	NAP	NAP	NAP
21		Loan	Shabsels Fee Portfolio	NAP	100.0%	$893,225	$0	$893,225	7.7%	$0	$893,225	7.7%	Various	Various	Various	Various	Various	Various	Various	Various	Various
21.01		Property	9 Farm Springs	NAP	100.0%	$496,236	$0	$496,236	7.7%	$0	$496,236	7.7%	United Technologies Corporation	6/30/2022	132,289	100.0%	NAP	NAP	NAP	NAP	NAP
21.02		Property	Clocktower Place	NAP	100.0%	$396,989	$0	$396,989	7.7%	$0	$396,989	7.7%	Ross Dress for Less	1/31/2024	33,357	16.1%	Florissant Furniture	8/31/2020	30,033	14.5%	Aldi
22		Loan	Greenfield Gateway	3.6%	93.0%	$1,455,726	$291,153	$1,164,573	10.7%	$40,625	$1,123,948	10.3%	EOS Fitness	04/30/2034	35,000	51.7%	Perfect Pawn	11/01/2029	3,900	5.8%	Bright Now Dental
23		Loan	Gatlin Retail Portfolio	8.0%	84.5%	$3,416,598	$1,135,745	$2,280,854	9.6%	$210,770	$2,070,084	8.7%	Walmart	Various	Various	Various	Various	Various	Various	Various	Various
23.01		Property	The Forum at Gateways	8.0%	81.5%	$2,580,482	$909,025	$1,671,457	9.6%	$166,538	$1,504,919	8.7%	Walmart	1/26/2024	129,615	50.6%	LA Fitness	1/31/2029	42,300	16.5%	Dollar Tree
23.02		Property	Wilson Square Shopping Center	8.0%	95.0%	$836,116	$226,719	$609,397	9.6%	$44,232	$565,165	8.7%	Walmart	11/6/2029	40,600	59.7%	Blink Fitness	9/4/2029	11,400	16.8%	Own It Home Furnishings
24		Loan	Paradise Shoppes of Summerville	9.1%	95.1%	$1,352,176	$528,882	$823,294	8.8%	$40,724	$782,570	8.4%	Publix	11/30/2026	38,997	62.1%	El Jalapeno	10/31/2022	4,200	6.7%	Grow Financial
25		Loan	Wyndham - Norfolk	22.6%	72.3%	$5,412,759	$3,389,340	$2,023,418	22.5%	$216,510	$1,806,908	20.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26		Loan	Sharonville Plaza	6.8%	94.9%	$1,328,837	$323,530	$1,005,306	11.3%	$68,077	$937,229	10.5%	Gabriel Brothers	7/31/2027	55,103	39.9%	Kroger (subleased to Tile Shop)	10/31/2023	30,975	22.5%	Next Level Fitness
27		Loan	Bemidji Mixed Use Portfolio	9.6%	92.6%	$1,182,501	$344,497	$838,004	9.5%	$76,477	$761,527	8.7%	Various	Various	Various	Various	Various	Various	Various	Various	Various
27.01		Property	Cottage Park Townhomes	9.6%	94.6%	$443,185	$110,021	$333,164	9.5%	$14,400	$318,764	8.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.02		Property	Supreme Business Center	9.6%	92.9%	$331,762	$102,294	$229,468	9.5%	$31,341	$198,127	8.7%	Mi Rancho	6/30/2021	4,500	23.8%	REM North Star 677B	3/31/2021	2,700	14.3%	TransCanada USA Pipeline Services
27.03		Property	519 Anne Street Northwest	9.6%	92.5%	$222,388	$66,279	$156,109	9.5%	$22,936	$133,173	8.7%	Professional Salon Academy	12/31/2019	6,500	43.3%	Stellher Human Svcs 519B	12/31/2025	4,500	30.0%	Medical Business Services, LLC
27.04		Property	Stonegate Studios	9.6%	91.4%	$185,165	$65,903	$119,262	9.5%	$7,800	$111,463	8.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28		Loan	Home2 Suites OKC	14.0%	76.0%	$2,580,457	$1,420,557	$1,159,900	13.3%	$103,218	$1,056,682	12.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29		Loan	Hy-Vee Omaha	NAP	95.0%	$693,500	$20,805	$672,695	8.2%	$0	$672,695	8.2%	Hy-Vee, Inc.	12/31/2034	80,444	100.0%	NAP	NAP	NAP	NAP	NAP
30		Loan	Plaza at Santa Barbara	9.0%	91.4%	$1,187,149	$261,116	$926,033	11.3%	$39,562	$886,471	10.8%	CVS 5041 FL, LLC	1/31/2037	14,094	25.8%	The R’s Diner, Inc. d/b/a/ La Sierra Restaurant	9/30/2023	4,880	8.9%	A&B Beverage (Ghanshyam P.)
31		Loan	Phoenix Industrial Portfolio II	10.3%	91.2%	$9,131,734	$2,447,004	$6,684,731	9.8%	$873,219	$5,811,511	8.5%	Various	Various	Various	Various	Various	Various	Various	Various	Various
31.01		Property	DuBois	10.3%	100.0%	$1,987,794	$534,766	$1,453,028	9.8%	$172,468	$1,280,560	8.5%	DuBois Logistics, LLC	2/28/2025	612,800	100.0%	NAP	NAP	NAP	NAP	NAP
31.02		Property	Jefferson	10.3%	100.0%	$1,632,426	$245,814	$1,386,611	9.8%	$239,171	$1,147,440	8.5%	Generac Power Systems, Inc.	11/30/2023	591,840	100.0%	NAP	NAP	NAP	NAP	NAP
31.03		Property	Flint	10.3%	100.0%	$2,526,240	$410,208	$2,116,032	9.8%	$249,417	$1,866,615	8.5%	AI-Wixom	6/30/2025	460,000	100.0%	NAP	NAP	NAP	NAP	NAP

A-1-11

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(14)									LARGEST TENANT INFORMATION(15)(16)(18)				2ND LARGEST TENANT INFORMATION(15)(16)(18)				3RD LARGEST TENANT INFORMATION(15)(16)(18)
Loan ID	Footnotes	Flag	Deal Name	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses	UW NOI	UW NOI Debt Yield	UW Capital Items	UW NCF	UW NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration	2nd Largest Tenant NSF	2nd Largest Tenant % of NSF	3rd Largest Tenant
31.04		Property	Beloit	10.3%	67.0%	$1,689,683	$921,780	$767,903	9.8%	$114,550	$653,354	8.5%	Bay Valley Foods	5/31/2020	140,947	34.1%	Axium Foods, Inc.	8/31/2020	99,670	24.1%	Foal, LLC
31.05		Property	Huntsville	10.3%	96.5%	$1,295,591	$334,435	$961,156	9.8%	$97,613	$863,543	8.5%	Boneal Aerospace, Inc.	3/31/2022	124,630	39.9%	Intercept Industries, Ltd.	1/31/2021	104,825	33.6%	Custom Assembly, Inc
32		Loan	LA Fitness Riverside	13.3%	95.0%	$949,633	$117,851	$831,782	10.4%	$38,042	$793,740	9.9%	Fitness International, LLC	08/31/2034	45,000	100.0%	NAP	NAP	NAP	NAP	NAP
33		Loan	Cedar Trails Apartments	8.4%	93.8%	$1,228,743	$565,462	$663,281	8.4%	$30,000	$633,281	8.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34		Loan	Maple Ridge Townhomes	8.0%	95.0%	$952,341	$350,878	$601,463	8.2%	$13,000	$588,463	8.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35		Loan	Bassett Furniture - King of Prussia	10.0%	95.0%	$679,816	$16,117	$663,699	9.5%	$10,800	$652,899	9.3%	Bassett Furniture	4/30/2032	18,000	100.0%	NAP	NAP	NAP	NAP	NAP
36		Loan	Villa Carmel	6.5%	88.9%	$773,948	$264,005	$509,943	7.5%	$8,120	$501,823	7.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37		Loan	Osprey Cove South	9.3%	94.0%	$1,465,374	$683,600	$781,774	11.5%	$45,600	$736,174	10.8%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38		Loan	Del Mar Terrace Apartments	34.5%	92.4%	$9,879,531	$4,333,713	$5,545,818	34.2%	$253,000	$5,292,818	32.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39		Loan	Palm View Estates	7.3%	71.7%	$778,933	$227,692	$551,240	8.5%	$6,131	$545,110	8.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40		Loan	Alma Elliot Square Shopping Center	9.3%	71.9%	$926,696	$288,121	$638,575	10.1%	$16,297	$622,278	9.9%	St. Vincent de Paul (Thrift Store)	9/30/2020	8,063	13.0%	O’Reilly Auto Parts	5/31/2024	4,965	8.0%	Nature’s Health
41		Loan	West Salem MHP	10.1%	95.0%	$1,007,736	$450,604	$557,133	9.7%	$13,100	$544,033	9.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42		Loan	4 Mountainview Terrace	10.1%	83.5%	$1,235,713	$509,087	$726,626	13.1%	$68,710	$657,916	11.8%	SI Group	10/31/2024	14,320	22.3%	BMO Harris Bank, N.A.	1/31/2024	10,304	16.0%	Framework Solutions
43		Loan	Fairfield Inn and Suites Fredericksburg	14.6%	64.0%	$2,446,371	$1,689,260	$757,111	13.8%	$97,855	$659,256	12.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
44		Loan	Allen Ridge Luxury Apartments	9.7%	95.0%	$640,965	$131,801	$509,164	9.3%	$14,000	$495,164	9.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45		Loan	Hampton Inn - McLeansville (Greensboro East)	15.2%	62.9%	$1,909,432	$1,084,309	$825,123	15.0%	$76,377	$748,746	13.6%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
46		Loan	Courtyard by Marriott Secaucus	15.9%	76.4%	$8,024,714	$5,712,452	$2,312,262	15.5%	$401,236	$1,911,026	12.8%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
47		Loan	48 Brookfield Oaks Dr	7.3%	93.2%	$746,910	$222,506	$524,404	10.8%	$51,255	$473,149	9.8%	Gravitopia Carolina, LLC	4/30/2026	35,160	54.2%	Summit Church	9/30/2020	9,000	13.9%	S&ME, Inc.
48		Loan	Studio 9Forty Apartments	NAP	95.0%	$531,248	$144,748	$386,500	8.2%	$6,000	$380,500	8.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49		Loan	Erie Plaza	9.5%	95.0%	$527,369	$155,659	$371,710	8.9%	$6,587	$365,123	8.7%	Dollar General	5/31/2020	10,773	31.1%	Grocery Leasing Corp.	4/30/2031	10,500	30.3%	Metro PCS
50		Loan	2375 South 9th Street	NAP	95.0%	$398,565	$90,946	$307,618	8.6%	$6,170	$301,448	8.4%	Pan Kansas, LLC d/b/a Panera Bread	5/31/2033	4,243	44.7%	Alltel Communications, LLC d/b/a Verizon Wireless	8/31/2026	3,000	31.6%	Chipotle Mexican Grill
51		Loan	Delano MHP	8.2%	82.6%	$599,482	$265,234	$334,248	9.8%	$5,450	$328,798	9.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
52		Loan	Crunch Fitness Tuscaloosa	NAP	95.0%	$449,591	$142,631	$306,960	10.4%	$27,478	$279,482	9.5%	Crunch Fitness	1/31/2034	42,274	100.0%	NAP	NAP	NAP	NAP	NAP
53		Loan	Anchor Danly - Ithaca	NAP	95.0%	$392,986	$11,790	$381,197	13.2%	$23,481	$357,715	12.4%	Anchor Danly	9/30/2039	60,597	100.0%	NAP	NAP	NAP	NAP	NAP
54		Loan	Belle Place MHC	10.6%	95.0%	$355,130	$104,935	$250,195	10.9%	$5,050	$245,145	10.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55		Loan	Middlefield MHC	9.3%	88.7%	$477,377	$280,889	$196,488	9.5%	$7,050	$189,438	9.2%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-12

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

3RD LARGEST TENANT
INFORMATION(15)(16)(18)

4TH LARGEST TENANT INFORMATION(15)(16)(18)

5TH LARGEST TENANT INFORMATION(15)(16)(18)

MORTGAGE LOAN RESERVE INFORMATION(19)

Loan ID

Footnotes

Flag

Deal Name

3rd Largest
Tenant Lease
Expiration

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

4th Largest
Tenant(14)(15)

4th Largest
Tenant Lease
Expiration

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration

5th Largest
Tenant NSF

5th Largest
Tenant
% of NSF

Upfront
Replacement
Reserves

Monthly
Replacement
Reserves

Replacement
Reserve Cap(20)

Loan

The Met Apartments

NAP

Springing

$120,000

Loan

Palm Beach Estates

NAP

$40,722

NAP

Loan

Towne Center East

12/31/2028

6,000

3.9%

SalonCentric

6/30/2022

4,080

2.6%

Fish-O-Licious

10/31/2025

2,270

1.5%

Springing

$61,900

Loan

Farmers Insurance

NAP

Springing

NAP

Loan

ILPT Industrial Portfolio

NAP

5.01

Property

1800 Union Airpark Boulevard

NAP

5.02

Property

4237-4255 Anson Boulevard

NAP

5.03

Property

5000 Commerce Way

NAP

5.04

Property

5142 and 5148 North Hanley Road

NAP

5.05

Property

945 Monument Drive

NAP

5.06

Property

2801 Airwest Boulevard

NAP

5.07

Property

20 Logistics Boulevard

NAP

5.08

Property

5500 SE Delaware Ave

NAP

5.09

Property

2150 Stanley Road

NAP

5.10

Property

16101 Queens Court

NAP

5.11

Property

5 Logistics Drive

NAP

Loan

The Sunstone Apartments

NAP

Springing

$46,000

Loan

Duane Reade - Columbia University

NAP

$131

NAP

Loan

United Healthcare Office

NAP

$3,402

NAP

Loan

Patriots Crossing Apartments

NAP

$7,542

NAP

Loan

Redwood Technology Center

4/30/2022

17,287

11.2%

Sutter West Bay Medical

11/30/2025

7,198

4.7%

Keller Williams Realty

4/30/2020

7,016

4.5%

$2,577

$77,306

Loan

Edgewood Apartments

NAP

$6,600

NAP

Loan

420 North Main Street

7/14/2030

47,326

7.5%

Villegas Furniture, Inc.

8/31/2023

46,610

7.3%

E&O Recycling Inc

6/30/2023

44,253

7.0%

$500,000

$7,937

NAP

Loan

Kohl’s Plaza

4/30/2033

5,403

3.4%

Mattress Firm

11/30/2025

5,175

3.2%

Pizza Hut

12/31/2026

3,745

2.3%

$839

NAP

Loan

Crimson Retail Portfolio

Various

$3,980

$334,397

14.01

Property

Little Elm

4/30/2023

10,000

6.7%

The Draft House

11/30/2024

5,057

3.4%

Hibbett Sporting Goods

5/31/2023

5,000

3.3%

14.02

Property

South Plaza

8/31/2028

10,800

8.5%

Autozone

7/31/2023

7,910

6.2%

Brookesville Natural Foods

10/31/2022

5,400

4.2%

14.03

Property

Office Depot

NAP

14.04

Property

JoAnn Fabrics

NAP

Loan

Presidential City

NAP

$12,688

$761,250

Loan

Plaistow Center

2/29/2028

17,313

13.1%

Dollar Tree Stores, Inc.

6/30/2024

12,000

9.1%

National Tire and Battery - NTB

2/20/2032

7,200

5.4%

$1,956

NAP

Loan

3100 Alvin Devane

1/31/2028

13,214

18.8%

NAP

$17,597

$1,466

NAP

Loan

Home2 Suites by Hilton Charlotte University Research Park

NAP

Springing

NAP

Loan

Rochester Portfolio

Various

$2,875

NAP

19.01

Property

Westfall Townhomes

NAP

19.02

Property

Jefferson Plaza

3/30/2022

5,852

8.9%

Elim Gospel Church

2/28/2022

5,468

8.3%

Uniform Village

12/31/2024

5,310

8.1%

19.03

Property

Saginaw Plaza

9/30/2024

3,000

7.4%

Yoruk Development Co.

12/31/2024

2,600

6.4%

New York Technology Partners

11/30/2024

2,400

5.9%

19.04

Property

South Winton Court

11/30/2023

4,000

8.3%

Avarus Solutions, LLC

3/30/2025

3,800

7.9%

American Print

9/30/2022

3,500

7.3%

Loan

1447 Enterprise Boulevard

NAP

$1,707

$100,000

Loan

Shabsels Fee Portfolio

Various

Springing

NAP

21.01

Property

9 Farm Springs

NAP

21.02

Property

Clocktower Place

12/31/2024

18,600

9.0%

Citi Trends

10/31/2024

18,000

8.7%

K&G Fashion Superstore

4/30/2026

16,028

7.7%

Loan

Greenfield Gateway

12/31/2020

3,600

5.3%

CrossFit New Strength

08/31/2020

3,524

5.2%

Time Out Sports

06/30/2024

3,007

4.4%

$564

NAP

Loan

Gatlin Retail Portfolio

Various

$4,053

NAP

23.01

Property

The Forum at Gateways

11/1/2029

11,972

4.7%

Buffalo Wild Wings

4/12/2024

7,583

3.0%

Rondo Produce Market

1/31/2025

4,866

1.9%

23.02

Property

Wilson Square Shopping Center

10/31/2024

5,280

7.8%

Super Wing & Philly

2/28/2026

1,575

2.3%

Smoke N’ Vape

2/28/2020

1,500

2.2%

Loan

Paradise Shoppes of Summerville

10/31/2021

2,800

4.5%

Eggs Up Grill

3/31/2028

2,800

4.5%

Top Nail (BICH THUY NGOC DAO)

3/31/2025

1,400

2.2%

$785

NAP

Loan

Wyndham - Norfolk

NAP

$17,377

NAP

Loan

Sharonville Plaza

8/31/2029

29,066

21.1%

Patel Brothers

8/31/2021

9,000

6.5%

Tasty Pot Cuisine

4/30/2026

3,200

2.3%

$1,724

NAP

Loan

Bemidji Mixed Use Portfolio

Various

$100,000

$2,415

NAP

27.01

Property

Cottage Park Townhomes

NAP

27.02

Property

Supreme Business Center

3/31/2018

2,400

12.7%

Stellher Human Svcs 677F

12/31/2025

2,200

11.6%

Education MN

4/30/2020

1,700

9.0%

27.03

Property

519 Anne Street Northwest

9/30/2025

2,500

16.7%

Life Quest 519C

7/31/2023

1,500

10.0%

NAP

27.04

Property

Stonegate Studios

NAP

Loan

Home2 Suites OKC

NAP

$4,301

NAP

Loan

Hy-Vee Omaha

NAP

Springing

NAP

Loan

Plaza at Santa Barbara

4/30/2022

4,600

8.4%

Capital Pawn, Inc.

8/31/2024

3,990

7.3%

Grupo Flamingo, Inc.

8/31/2021

3,000

5.5%

$676

NAP

Loan

Phoenix Industrial Portfolio II

Various

NAP

$19,922

$481,308

31.01

Property

DuBois

NAP

31.02

Property

Jefferson

NAP

31.03

Property

Flint

NAP

A-1-13

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

3RD LARGEST TENANT
INFORMATION(15)(16)(18)

4TH LARGEST TENANT INFORMATION(15)(16)(18)

5TH LARGEST TENANT INFORMATION(15)(16)(18)

MORTGAGE LOAN RESERVE INFORMATION(19)

Loan ID

Footnotes

Flag

Deal Name

3rd Largest
Tenant Lease
Expiration

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

4th Largest
Tenant(14)(15)

4th Largest
Tenant Lease
Expiration

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration

5th Largest
Tenant NSF

5th Largest
Tenant
% of NSF

Upfront
Replacement
Reserves

Monthly
Replacement
Reserves

Replacement
Reserve Cap(20)

31.04

Property

Beloit

1/31/2020

18,511

4.5%

SSB Manufacturing Company

11/30/2021

18,175

4.4%

NAP

31.05

Property

Huntsville

11/30/2019

70,000

22.4%

NAP

Loan

LA Fitness Riverside

NAP

$550,000

NAP

Loan

Cedar Trails Apartments

NAP

$2,500

NAP

Loan

Maple Ridge Townhomes

NAP

$1,083

NAP

Loan

Bassett Furniture - King of Prussia

NAP

$225

NAP

Loan

Villa Carmel

NAP

$677

NAP

Loan

Osprey Cove South

NAP

$533,171

$4,750

$228,000

Loan

Del Mar Terrace Apartments

NAP

$21,083

NAP

Loan

Palm View Estates

NAP

$511

NAP

Loan

Alma Elliot Square Shopping Center

4/30/2024

3,942

6.3%

Masa Sushi

11/30/2024

3,300

5.3%

Ye’s Restaurant

1/31/2024

2,250

3.6%

$1,036

NAP

Loan

West Salem MHP

NAP

$1,092

NAP

Loan

4 Mountainview Terrace

11/30/2026

8,272

12.9%

Orion Mobility, LLC

10/31/2022

5,500

8.6%

Education Connection

6/30/2022

4,500

7.0%

$1,109

NAP

Loan

Fairfield Inn and Suites Fredericksburg

NAP

$1,138

NAP

Loan

Allen Ridge Luxury Apartments

NAP

$1,167

$50,000

Loan

Hampton Inn - McLeansville (Greensboro East)

NAP

$6,365

NAP

Loan

Courtyard by Marriott Secaucus

NAP

Springing

NAP

Loan

48 Brookfield Oaks Dr

11/30/2023

8,582

13.2%

Progressive Athletic Performance, LLC

7/31/2024

4,046

6.2%

RurouniFADI, LLC

8/31/2024

4,046

6.2%

$1,027

NAP

Loan

Studio 9Forty Apartments

NAP

$500

NAP

Loan

Erie Plaza

12/31/2025

4,500

13.0%

The Geo Group

1/1/2024

4,140

11.9%

Fine Wine & Good Spirits

3/31/2021

3,354

9.7%

$578

NAP

Loan

2375 South 9th Street

5/31/2028

2,250

23.7%

NAP

$119

$5,696

Loan

Delano MHP

NAP

$100,000

$454

NAP

Loan

Crunch Fitness Tuscaloosa

NAP

$528

NAP

Loan

Anchor Danly - Ithaca

NAP

$757

$27,269

Loan

Belle Place MHC

NAP

$421

NAP

Loan

Middlefield MHC

NAP

$633

NAP

A-1-14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION(19)
Loan ID	Footnotes	Flag	Deal Name	Upfront TI/LC Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap(20)	Upfront Tax Reserves	Monthly Tax Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Upfront Debt Service Reserves	Monthly Debt Service Reserves
1		Loan	The Met Apartments	$0	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0
2		Loan	Palm Beach Estates	$0	$0	NAP	$377,486	$34,317	$397,408	$39,741	$337,249	$0	$0
3		Loan	Towne Center East	$0	Springing	$232,125	$0	Springing	$0	Springing	$0	$0	$0
4		Loan	Farmers Insurance	$0	Springing	NAP	$0	Springing	$0	Springing	$0	$289,294	$0
5		Loan	ILPT Industrial Portfolio	$0	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0
5.01		Property	1800 Union Airpark Boulevard
5.02		Property	4237-4255 Anson Boulevard
5.03		Property	5000 Commerce Way
5.04		Property	5142 and 5148 North Hanley Road
5.05		Property	945 Monument Drive
5.06		Property	2801 Airwest Boulevard
5.07		Property	20 Logistics Boulevard
5.08		Property	5500 SE Delaware Ave
5.09		Property	2150 Stanley Road
5.10		Property	16101 Queens Court
5.11		Property	5 Logistics Drive
6		Loan	The Sunstone Apartments	$0	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0
7		Loan	Duane Reade - Columbia University	$0	$657	NAP	$0	Springing	$11,339	Springing	$0	$0	$0
8		Loan	United Healthcare Office	$0	$29,768	NAP	$0	Springing	$0	Springing	$0	$0	$0
9		Loan	Patriots Crossing Apartments	$0	$0	NAP	$170,466	$14,695	$48,146	$6,335	$371,213	$0	$0
10		Loan	Redwood Technology Center	$750,000	$19,327	NAP	$17,459	$8,730	$26,719	$3,107	$0	$0	$0
11		Loan	Edgewood Apartments	$0	$0	NAP	$79,003	$7,182	$85,379	$10,672	$401,829	$0	$0
12		Loan	420 North Main Street	$100,000	$10,583	$635,000	$18,256	$4,564	$29,956	$2,723	$79,064	$0	$0
13		Loan	Kohl’s Plaza	$0	$6,551	$353,741	$158,022	$15,230	$10,987	$10,987	$0	$0	$0
14		Loan	Crimson Retail Portfolio	$215,000	$15,919	$1,146,161	$94,740	$66,968	$24,585	$10,976	$233,219	$0	$0
14.01		Property	Little Elm
14.02		Property	South Plaza
14.03		Property	Office Depot
14.04		Property	JoAnn Fabrics
15		Loan	Presidential City	$150,000	$6,540	$235,449	$946,295	$135,185	$129,834	Springing	$0	$0	$0
16		Loan	Plaistow Center	$200,000	$4,413	(i) $350,000 until the occurrence of a Leasing Reserve Trigger and (ii) $200,000 from and after the occurrence of a Leasing Reserve Trigger	$230,901	$38,484	$7,907	$3,953	$0	$0	$0
17		Loan	3100 Alvin Devane	$105,582	$8,799	$316,746	$0	$23,289	$0	$2,663	$10,800	$0	$0
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	$0	$0	NAP	$23,652	$7,884	$7,334	$3,667	$0	$0	$0
19		Loan	Rochester Portfolio	$600,000	$12,815	$600,000	$224,782	$30,583	$8,149	$4,937	$23,163	$0	$0
19.01		Property	Westfall Townhomes
19.02		Property	Jefferson Plaza
19.03		Property	Saginaw Plaza
19.04		Property	South Winton Court
20		Loan	1447 Enterprise Boulevard	$0	Springing	NAP	$0	$6,931	$0	Springing	$9,000	$0	$0
21		Loan	Shabsels Fee Portfolio	$0	Springing	NAP	$0	Springing	$0	Springing	$0	$0	$0
21.01		Property	9 Farm Springs
21.02		Property	Clocktower Place
22		Loan	Greenfield Gateway	$34,500	$2,821	$101,564	$32,799	$11,609	$3,649	$912	$68,351	$0	$0
23		Loan	Gatlin Retail Portfolio	$0	$13,511	NAP	$211,249	$36,596	$0	Springing	$142,933	$0	$0
23.01		Property	The Forum at Gateways
23.02		Property	Wilson Square Shopping Center
24		Loan	Paradise Shoppes of Summerville	$0	$3,925	$235,000	$173,552	$15,777	$0	Springing	$0	$0	$0
25		Loan	Wyndham - Norfolk	$0	$0	NAP	$0	$8,877	$81,915	$9,798	$21,563	$31,733	$0
26		Loan	Sharonville Plaza	$0	$5,748	$310,379	$79,745	$12,083	$19,332	$1,632	$5,344	$0	$0
27		Loan	Bemidji Mixed Use Portfolio	$100,000	$2,825	$133,900	$12,135	$12,135	$2,873	$2,873	$0	$0	$0
27.01		Property	Cottage Park Townhomes
27.02		Property	Supreme Business Center
27.03		Property	519 Anne Street Northwest
27.04		Property	Stonegate Studios
28		Loan	Home2 Suites OKC	$0	$0	NAP	$11,287	$11,283	$31,664	$4,523	$5,000	$0	$0
29		Loan	Hy-Vee Omaha	$0	Springing	NAP	$0	Springing	$0	Springing	$0	$0	$0
30		Loan	Plaza at Santa Barbara	$0	$2,083	$125,000	$9,818	$4,909	$36,805	$3,681	$0	$0	$0
31		Loan	Phoenix Industrial Portfolio II	$0	$199,221	$1,500,000	$261,385	$62,502	$159,062	$13,255	$283,040	$0	$0
31.01		Property	DuBois
31.02		Property	Jefferson
31.03		Property	Flint

A-1-15

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


				MORTGAGE LOAN RESERVE INFORMATION(19)
Loan ID	Footnotes	Flag	Deal Name	Upfront TI/LC Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap(20)	Upfront Tax Reserves	Monthly Tax Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Upfront Debt Service Reserves	Monthly Debt Service Reserves
31.04		Property	Beloit
31.05		Property	Huntsville
32		Loan	LA Fitness Riverside	$0	$0	NAP	$0	Springing	$3,351	$558	$0	$0	$0
33		Loan	Cedar Trails Apartments	$0	$0	NAP	$0	$8,643	$31,997	$3,200	$3,125	$0	$0
34		Loan	Maple Ridge Townhomes	$0	$0	NAP	$206,372	$15,875	$11,713	$2,343	$0	$0	$0
35		Loan	Bassett Furniture - King of Prussia	$0	$750	$45,000	$0	Springing	$3,736	$747	$0	$0	$0
36		Loan	Villa Carmel	$0	$0	NAP	$5,836	$2,918	$16,939	$1,412	$11,479	$0	$0
37		Loan	Osprey Cove South	$0	$0	NAP	$0	$1,980	$16,748	$6,442	$78,300	$0	$0
38		Loan	Del Mar Terrace Apartments	$0	$0	NAP	$213,501	$53,375	$55,451	$10,082	$0	$0	$0
39		Loan	Palm View Estates	$0	$0	NAP	$14,518	$3,019	$18,111	$3,445	$0	$0	$0
40		Loan	Alma Elliot Square Shopping Center	$250,000	$2,475	NAP	$10,000	$7,708	$0	Springing	$9,750	$0	$0
41		Loan	West Salem MHP	$0	$0	NAP	$63,223	$10,537	$2,749	$344	$11,760	$0	$0
42		Loan	4 Mountainview Terrace	$100,000	$6,690	NAP	$10,048	$6,280	$2,691	$1,682	$22,838	$0	$0
43		Loan	Fairfield Inn and Suites Fredericksburg	$0	$0	NAP	$10,901	$10,901	$6,534	$3,267	$0	$0	$0
44		Loan	Allen Ridge Luxury Apartments	$0	$0	NAP	$0	$4,440	$1,681	$1,681	$0	$0	$0
45		Loan	Hampton Inn - McLeansville (Greensboro East)	$0	Springing	NAP	$0	$4,453	$10,420	$2,265	$0	$0	$0
46		Loan	Courtyard by Marriott Secaucus	$0	$0	NAP	$0	Springing	$0	Springing	$0	$0	$0
47		Loan	48 Brookfield Oaks Dr	$0	$2,667	$128,000	$76,359	$6,942	$4,823	$1,608	$0	$0	$0
48		Loan	Studio 9Forty Apartments	$0	$0	NAP	$0	$2,137	$2,197	$732	$30,000	$0	$0
49		Loan	Erie Plaza	$240,000	$1,444	NAP	$36,563	$3,809	$22,006	$2,277	$0	$0	$0
50		Loan	2375 South 9th Street	$0	$396	$18,986	$17,352	$2,892	$7,076	$643	$0	$0	$0
51		Loan	Delano MHP	$0	$0	NAP	$41,875	$10,469	$2,514	$1,257	$115,878	$0	$0
52		Loan	Crunch Fitness Tuscaloosa	$0	$1,761	NAP	$10,839	$5,420	$2,513	$1,257	$3,600	$0	$0
53		Loan	Anchor Danly - Ithaca	$0	$2,525	NAP	$0	Springing	$0	Springing	$0	$0	$0
54		Loan	Belle Place MHC	$0	$0	NAP	$742	$371	$1,596	$532	$0	$0	$0
55		Loan	Middlefield MHC	$0	$0	NAP	$13,454	$4,485	$1,059	$1,059	$10,813	$0	$0

A-1-16

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION(19)
Loan ID	Footnotes	Flag	Deal Name	Upfront Environmental Reserves	Initial Other Reserves	Initial Other Reserves Description	Ongoing Other Reserves	Ongoing Other Reserves Description
1		Loan	The Met Apartments	$0	$0	NAP	$0	NAP
2		Loan	Palm Beach Estates	$0	$150,000	Insurance Deductible Reserve	$0	NAP
3		Loan	Towne Center East	$0	$44,675	Unfunded Obligations Reserve	Home Depot Rollover Reserve (Springing)	Upon the occurrence of Home Depot (i) failing to exercise its lease extension prior to the date it is required to do so or (ii) delivering written notice that it does not intend to exercise its extension or renewal option, Borrower shall deposit all remaining funds outstanding in the Cash Management Account
4		Loan	Farmers Insurance	$0	$0	NAP	$0	NAP
5		Loan	ILPT Industrial Portfolio	$0	$6,134,904	Toro Expansion Reserve	$0	NAP
5.01		Property	1800 Union Airpark Boulevard
5.02		Property	4237-4255 Anson Boulevard
5.03		Property	5000 Commerce Way
5.04		Property	5142 and 5148 North Hanley Road
5.05		Property	945 Monument Drive
5.06		Property	2801 Airwest Boulevard
5.07		Property	20 Logistics Boulevard
5.08		Property	5500 SE Delaware Ave
5.09		Property	2150 Stanley Road
5.10		Property	16101 Queens Court
5.11		Property	5 Logistics Drive
6		Loan	The Sunstone Apartments	$0	$0	NAP	$0	NAP
7		Loan	Duane Reade - Columbia University	$0	$0	NAP	$0	NAP
8		Loan	United Healthcare Office	$0	$1,000,000	Material Tenant Rollover	Springing	During a Material Tenant Trigger Event Period, Borrower shall deposit with Lender all Material Tenant Trigger Event Excess Cash Flow for tenant allowances and TI/LCs that may be incurred or required to be reimbursed by Borrower in connection with an Acceptable Material Lease Extension or an Acceptable Material Tenant Space Re-tenanting Event.
9		Loan	Patriots Crossing Apartments	$0	$0	NAP	$0	NAP
10		Loan	Redwood Technology Center	$0	$0	NAP	$0	NAP
11		Loan	Edgewood Apartments	$0	$0	NAP	$0	NAP
12		Loan	420 North Main Street	$0	$0	NAP	$0	NAP
13		Loan	Kohl’s Plaza	$804,100	$0	NAP	Springing	Lease Sweep Reserve
14		Loan	Crimson Retail Portfolio	Environmental Deductible Reserve ($12,500); Environmental Program Annual Registration ($1,250)	$568,688	Rent Concessions Reserve ($23,688); TATILC Reserve Funds ($545,000)	$0	NAP
14.01		Property	Little Elm
14.02		Property	South Plaza
14.03		Property	Office Depot
14.04		Property	JoAnn Fabrics
15		Loan	Presidential City	$0	$270,833	Free Rent Reserve	$0	NAP
16		Loan	Plaistow Center	$0	$0	NAP	$0	NAP
17		Loan	3100 Alvin Devane	$0	$0	NAP	$0	NAP
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	$0	$165,000	Upfront PIP Reserve	$0	NAP
19		Loan	Rochester Portfolio	$0	$266,939	Tenant Occupancy Reserve ($266,939)	Goodwill Reserve (Springing)	In the event Goodwill fails to waive its right to terminate its lease on or prior to June 30, 2020, then commencing on July 1, 2020 and on each payment date thereafter, borrower shall escrow $17,834.96 into a reserve
19.01		Property	Westfall Townhomes
19.02		Property	Jefferson Plaza
19.03		Property	Saginaw Plaza
19.04		Property	South Winton Court
20		Loan	1447 Enterprise Boulevard	$0	$1,020,000	Unfunded Obligations Reserve ($720,000); Pactiv Reserve Funds ($300,000)	$0	NAP
21		Loan	Shabsels Fee Portfolio	$62,500	$1,357,500	UTC Rent Reserve ($1,162,500.00); Ground Rent Reserve ($195,000)	$0	NAP
21.01		Property	9 Farm Springs
21.02		Property	Clocktower Place
22		Loan	Greenfield Gateway	$0	$113,600	Perfect Pawn ($87,000); Kure Corp/Cigalicious ($26,600)	$0	0
23		Loan	Gatlin Retail Portfolio	$6,250	$1,356,453	Free Rent Reserve ($226,892.09); Unfunded Obligation Reserve ($1,129,560.75)	$0	NAP
23.01		Property	The Forum at Gateways
23.02		Property	Wilson Square Shopping Center
24		Loan	Paradise Shoppes of Summerville	$0	$0	NAP	Lease Termination Fee Reserve (Springing)	In the event that Borrower receives a terminaiton fee that exceeds $25,000 from any tenant other than OneMain Financial, borrower immediately deposits the termination fee with the lender.
25		Loan	Wyndham - Norfolk	$0	$0	NAP	Condominium Common Charge Funds (Springing)	Borrower is required to make Monthly payments of 1/12th of Condominium Common Charges that the Lender estimates will be payable during the ensuing 12 months. The Borrower’s obligation to make monthly Condominium Common Charges payments shall be suspended until such time as Condominium Common Charges are assessed against the Property.
26		Loan	Sharonville Plaza	$0	$442,996	Outparcel Reserve ($123,419.74); TATILC Reserve ($194,502.00); Rent Concession Reserve ($125,074.44)	$0	NAP
27		Loan	Bemidji Mixed Use Portfolio	$0	$0	NAP	$0	NAP
27.01		Property	Cottage Park Townhomes
27.02		Property	Supreme Business Center
27.03		Property	519 Anne Street Northwest
27.04		Property	Stonegate Studios
28		Loan	Home2 Suites OKC	$0	$0	NAP	PIP Reserve (Springing)	On the date that any PIP is imposed by the franchisor, 110% of the sum required to pay such PIP
29		Loan	Hy-Vee Omaha	$0	$0	NAP	Springing	Lease Sweep Reserve
30		Loan	Plaza at Santa Barbara	$0	$0	NAP	$0	NAP
31		Loan	Phoenix Industrial Portfolio II	$0	$0	NAP	$0	NAP
31.01		Property	DuBois
31.02		Property	Jefferson
31.03		Property	Flint

A-1-17

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


				MORTGAGE LOAN RESERVE INFORMATION(19)
Loan ID	Footnotes	Flag	Deal Name	Upfront Environmental Reserves	Initial Other Reserves	Initial Other Reserves Description	Ongoing Other Reserves	Ongoing Other Reserves Description
31.04		Property	Beloit
31.05		Property	Huntsville
32		Loan	LA Fitness Riverside	$0	$0	NAP	$0	0
33		Loan	Cedar Trails Apartments	$0	$0	NAP	$0	NAP
34		Loan	Maple Ridge Townhomes	$0	$0	NAP	$0	NAP
35		Loan	Bassett Furniture - King of Prussia	$0	$0	NAP	$0	NAP
36		Loan	Villa Carmel	$0	$0	NAP	$0	NAP
37		Loan	Osprey Cove South	$0	$0	NAP	$0	NAP
38		Loan	Del Mar Terrace Apartments	$0	$0	NAP	$0	NAP
39		Loan	Palm View Estates	$0	$300,000	Achievement Reserve	$0	NAP
40		Loan	Alma Elliot Square Shopping Center	$0	$500,000	Estoppel Holdback Funds	$0	NAP
41		Loan	West Salem MHP	$0	$0	NAP	$0	NAP
42		Loan	4 Mountainview Terrace	$0	$0	NAP	$0	NAP
43		Loan	Fairfield Inn and Suites Fredericksburg	$0	$50,000	PIP Reserve	$0	NAP
44		Loan	Allen Ridge Luxury Apartments	$0	$0	NAP	$0	NAP
45		Loan	Hampton Inn - McLeansville (Greensboro East)	$0	$46,500	Seasonality Reserve	Seasonality Reserve	Commencing in July 2020 through September 2020, and every July through September thereafter, borrower shall deposit an amount equal to one third of 125% of the prior year’s estimated shortfall less any amounts remaining in the seasonality reserve
46		Loan	Courtyard by Marriott Secaucus	$0	$0	Ground Rent Reserve (Springing)	1/12 of an amount which would be sufficient to pay ground rent payable unless (i) the Management Agreement remains in full force and effect and the Ground Rent is required to be paid directly to the ground lessor under the Ground Lease by Manager pursuant to the Management Agreement; (ii) Lender receives evidence reasonably satisfactory to Lender that the Ground Rent is timely paid.	NAP
47		Loan	48 Brookfield Oaks Dr	$0	$0	NAP	$0	NAP
48		Loan	Studio 9Forty Apartments	$0	$0	NAP	$0	NAP
49		Loan	Erie Plaza	$0	$0	NAP	$0	NAP
50		Loan	2375 South 9th Street	$0	$0	NAP	$0	NAP
51		Loan	Delano MHP	$0	$0	NAP	$0	NAP
52		Loan	Crunch Fitness Tuscaloosa	$0	$0	NAP	$0	NAP
53		Loan	Anchor Danly - Ithaca	$0	$0	NAP	$0	NAP
54		Loan	Belle Place MHC	$0	$0	NAP	$0	NAP
55		Loan	Middlefield MHC	$0	$447,500	Capital Expenditure Reserve	$0	NAP

A-1-18

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN RESERVE INFORMATION(19)

THIRD PARTY REPORTS

Loan ID

Footnotes

Flag

Deal Name

Other Reserves Cap(21)

Holdback(22)

Holdback Amount(22)

Holdback Description(22)

Letter of Credit

Letter of Credit Description

Appraisal
Value Date

Environmental Phase I
Report Date(23)

Phase II Performed(23)

Engineering
Report Date

Seismic
Zone
(Y/N)

Seismic
Report Date

PML %

Loan

The Met Apartments

NAP

10/10/2019

9/20/2019

10/10/2019

NAP

Loan

Palm Beach Estates

NAP

09/23/2019

10/08/2019

NAP

Loan

Towne Center East

$1,551,345

NAP

8/27/2019

9/26/2019

9/9/2019

11.0%

Loan

Farmers Insurance

NAP

8/6/2019

7/25/2019

NAP

Loan

ILPT Industrial Portfolio

NAP

Various

NAP

5.01

Property

1800 Union Airpark Boulevard

7/15/2019

7/23/2019

NAP

5.02

Property

4237-4255 Anson Boulevard

7/16/2019

7/23/2019

NAP

5.03

Property

5000 Commerce Way

7/18/2019

7/26/2019

NAP

5.04

Property

5142 and 5148 North Hanley Road

7/15/2019

7/23/2019

NAP

5.05

Property

945 Monument Drive

7/16/2019

7/23/2019

NAP

5.06

Property

2801 Airwest Boulevard

7/16/2019

7/23/2019

NAP

5.07

Property

20 Logistics Boulevard

7/15/2019

7/23/2019

NAP

5.08

Property

5500 SE Delaware Ave

7/23/2019

7/30/2019

NAP

5.09

Property

2150 Stanley Road

7/16/2019

7/23/2019

NAP

5.10

Property

16101 Queens Court

7/16/2019

7/23/2019

NAP

5.11

Property

5 Logistics Drive

7/16/2019

7/23/2019

NAP

Loan

The Sunstone Apartments

NAP

10/10/2019

9/23/2019

10/10/2019

NAP

Loan

Duane Reade - Columbia University

NAP

9/13/2019

10/21/2019

10/25/2019

NAP

Loan

United Healthcare Office

NAP

8/23/2019

9/4/2019

NAP

Loan

Patriots Crossing Apartments

NAP

8/14/2019

9/18/2019

8/15/2019

NAP

Loan

Redwood Technology Center

NAP

10/8/2019

10/9/2019

10.0%

Loan

Edgewood Apartments

NAP

8/20/2019

8/28/2019

8/30/2019

NAP

Loan

420 North Main Street

NAP

10/9/2019

10/14/2019

10/25/2019

NAP

Loan

Kohl’s Plaza

NAP

9/13/2019

10/25/2019

Yes

10/3/2019

NAP

Loan

Crimson Retail Portfolio

NAP

Various

9/24/2019

NAP

14.01

Property

Little Elm

9/16/2019

9/24/2019

NAP

14.02

Property

South Plaza

9/16/2019

9/24/2019

NAP

14.03

Property

Office Depot

9/13/2019

9/24/2019

NAP

14.04

Property

JoAnn Fabrics

9/13/2019

9/24/2019

NAP

Loan

Presidential City

NAP

8/29/2019

06/28/2019

NAP

Loan

Plaistow Center

NAP

8/14/2019

9/16/2019

NAP

Loan

3100 Alvin Devane

NAP

9/26/2019

8/26/2019

8/30/2019

NAP

Loan

Home2 Suites by Hilton Charlotte University Research Park

NAP

8/26/2019

9/4/2019

NAP

Loan

Rochester Portfolio

NAP

8/28/2019

9/5/2019

Various

NAP

19.01

Property

Westfall Townhomes

8/28/2019

9/5/2019

NAP

19.02

Property

Jefferson Plaza

8/28/2019

9/5/2019

NAP

19.03

Property

Saginaw Plaza

8/28/2019

9/5/2019

NAP

19.04

Property

South Winton Court

8/28/2019

9/5/2019

9/19/2019

NAP

Loan

1447 Enterprise Boulevard

NAP

10/14/2019

10/10/2019

10/4/2019

NAP

Loan

Shabsels Fee Portfolio

NAP

Various

8/9/2019

NAP

21.01

Property

9 Farm Springs

6/18/2019

8/9/2019

NAP

21.02

Property

Clocktower Place

6/13/2019

8/9/2019

NAP

Loan

Greenfield Gateway

NAP

04/18/2019

05/02/2019

10/24/2019

NAP

Loan

Gatlin Retail Portfolio

NAP

Various

8/22/2019

NAP

23.01

Property

The Forum at Gateways

7/25/2019

8/22/2019

NAP

23.02

Property

Wilson Square Shopping Center

8/14/2019

8/22/2019

NAP

Loan

Paradise Shoppes of Summerville

NAP

8/6/2019

8/14/2019

NAP

Loan

Wyndham - Norfolk

NAP

8/14/2019

10/4/2019

10/14/2019

NAP

Loan

Sharonville Plaza

NAP

Yes

$337,500

At any time prior to the date that is 24 months following the Closing Date, Lender shall disburse to Borrower, not more frequently than two (2) times during the term of the Loan. The disbursement will be done in two equal portions upon the following: (i) no Event of Default is ongoing as of the Earnout Payment Date and the date of request receipt by Lender (ii) Lender shall have received an Acceptable Estoppel (a) from the Tenant known as Bank of America, for disbursement of half of the Earnout Deposit or (b) from the Tenant known as Honest Restaurant, for disbursement of other half of the Earnout Deposit (iii) immediately following the disbursement, (a) with respect to Tenant known as Bank of America, DY>=9.9% or (b)with respect to Tenant known as Honest Restaurant, DY>=10.4%

NAP

8/28/2019

9/10/2019

NAP

Loan

Bemidji Mixed Use Portfolio

NAP

9/5/2019

9/20/2019

NAP

27.01

Property

Cottage Park Townhomes

9/5/2019

9/20/2019

NAP

27.02

Property

Supreme Business Center

9/5/2019

9/20/2019

NAP

27.03

Property

519 Anne Street Northwest

9/5/2019

9/20/2019

NAP

27.04

Property

Stonegate Studios

9/5/2019

9/20/2019

NAP

Loan

Home2 Suites OKC

NAP

09/17/2019

09/30/2019

NAP

Loan

Hy-Vee Omaha

NAP

9/17/2019

9/18/2019

9/17/2019

NAP

Loan

Plaza at Santa Barbara

NAP

5/2/2019

5/8/2019

NAP

Loan

Phoenix Industrial Portfolio II

NAP

Various

NAP

31.01

Property

DuBois

8/16/2019

8/19/2019

NAP

31.02

Property

Jefferson

8/12/2019

8/15/2019

NAP

31.03

Property

Flint

8/8/2019

8/15/2019

NAP

A-1-19

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN RESERVE INFORMATION(19)

THIRD PARTY REPORTS

Loan ID

Footnotes

Flag

Deal Name

Other Reserves Cap(21)

Holdback(22)

Holdback Amount(22)

Holdback Description(22)

Letter of Credit

Letter of Credit Description

Appraisal
Value Date

Environmental Phase I
Report Date(23)

Phase II Performed(23)

Engineering
Report Date

Seismic
Zone
(Y/N)

Seismic
Report Date

PML %

31.04

Property

Beloit

8/12/2019

8/15/2019

NAP

31.05

Property

Huntsville

8/19/2019

8/15/2019

NAP

Loan

LA Fitness Riverside

NAP

09/24/2019

10/02/2019

10/03/2019

10/02/2019

12.0%

Loan

Cedar Trails Apartments

NAP

9/26/2019

10/4/2019

10/3/2019

NAP

Loan

Maple Ridge Townhomes

NAP

9/3/2019

9/5/2019

9/6/2019

NAP

Loan

Bassett Furniture - King of Prussia

NAP

9/23/2019

9/27/2019

NAP

Loan

Villa Carmel

NAP

10/10/2019

10/17/2019

NAP

Loan

Osprey Cove South

NAP

9/17/2019

9/25/2019

NAP

Loan

Del Mar Terrace Apartments

NAP

6/7/2019

6/17/2019

6/19/2019

NAP

Loan

Palm View Estates

NAP

8/15/2019

8/19/2019

17.0%

Loan

Alma Elliot Square Shopping Center

NAP

8/19/2019

8/30/2019

NAP

Loan

West Salem MHP

NAP

9/18/2019

10/3/2019

NAP

Loan

4 Mountainview Terrace

NAP

9/5/2019

9/11/2019

9/13/2019

NAP

Loan

Fairfield Inn and Suites Fredericksburg

NAP

9/15/2019

9/25/2019

9/26/2019

NAP

Loan

Allen Ridge Luxury Apartments

NAP

7/27/2019

9/30/2019

10/29/2019

NAP

Loan

Hampton Inn - McLeansville (Greensboro East)

NAP

9/19/2019

9/20/2019

9/19/2019

NAP

Loan

Courtyard by Marriott Secaucus

NAP

8/1/2019

8/29/2019

NAP

Loan

48 Brookfield Oaks Dr

NAP

8/22/2019

8/28/2019

NAP

Loan

Studio 9Forty Apartments

NAP

7/22/2019

7/31/2019

NAP

Loan

Erie Plaza

NAP

7/3/2019

7/15/2019

NAP

Loan

2375 South 9th Street

NAP

8/31/2019

9/6/2019

NAP

Loan

Delano MHP

NAP

10/25/2019

8/21/2019

NAP

Loan

Crunch Fitness Tuscaloosa

NAP

9/4/2019

9/19/2019

NAP

Loan

Anchor Danly - Ithaca

NAP

9/23/2019

4/10/2019

4/9/2019

NAP

Loan

Belle Place MHC

NAP

10/8/2019

10/7/2019

10/8/2019

NAP

Loan

Middlefield MHC

NAP

7/2/2019

4/30/2019

7/19/2019

NAP

A-1-20

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				ADDITIONAL PERMITTED DEBT		TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Loan ID	Footnotes	Flag	Deal Name	Additional Future Debt Permitted	Additional Future Debt Permitted Description	Cut-off Date Pari Passu Mortgage Debt Balance	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
1		Loan	The Met Apartments	No	NAP	NAP	NAP	66.7%	2.25x	8.0%	NAP	66.7%	2.25x	8.0%
2		Loan	Palm Beach Estates	Yes	Mezzanine: Combined Max LTV 69.0%, Debt Yield>=10.8%, Rating Agency Confirmation, Intercreditor agreement	NAP	NAP	63.9%	1.78x	11.4%	NAP	63.9%	1.78x	11.4%
3		Loan	Towne Center East	No	NAP	NAP	NAP	63.2%	2.80x	9.4%	NAP	63.2%	2.80x	9.4%
4		Loan	Farmers Insurance	No	NAP	$96,450,000	NAP	63.8%	1.82x	10.0%	NAP	63.8%	1.82x	10.0%
5		Loan	ILPT Industrial Portfolio	No	NAP	$214,400,000	$135,600,000	64.0%	2.47x	9.1%	NAP	64.0%	2.47x	9.1%
5.01		Property	1800 Union Airpark Boulevard					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.02		Property	4237-4255 Anson Boulevard					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.03		Property	5000 Commerce Way					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.04		Property	5142 and 5148 North Hanley Road					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.05		Property	945 Monument Drive					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.06		Property	2801 Airwest Boulevard					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.07		Property	20 Logistics Boulevard					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.08		Property	5500 SE Delaware Ave					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.09		Property	2150 Stanley Road					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.10		Property	16101 Queens Court					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
5.11		Property	5 Logistics Drive					64.0%	2.47x	9.1%		64.0%	2.47x	9.1%
6		Loan	The Sunstone Apartments	No	NAP	NAP	NAP	63.5%	2.14x	7.6%	NAP	63.5%	2.14x	7.6%
7		Loan	Duane Reade - Columbia University	No	NAP	NAP	NAP	67.7%	1.58x	6.8%	NAP	67.7%	1.58x	6.8%
8		Loan	United Healthcare Office	No	NAP	$46,800,000	NAP	66.7%	1.56x	10.2%	$6,000,000	75.2%	1.30x	9.0%
9		Loan	Patriots Crossing Apartments	No	NAP	NAP	NAP	72.5%	1.61x	9.8%	NAP	72.5%	1.61x	9.8%
10		Loan	Redwood Technology Center	No	NAP	$36,500,000	NAP	71.6%	1.55x	9.7%	NAP	71.6%	1.55x	9.7%
11		Loan	Edgewood Apartments	No	NAP	NAP	NAP	72.0%	1.39x	8.5%	NAP	72.0%	1.39x	8.5%
12		Loan	420 North Main Street	No	NAP	NAP	NAP	69.6%	1.82x	11.2%	NAP	69.6%	1.82x	11.2%
13		Loan	Kohl’s Plaza	No	NAP	NAP	NAP	60.5%	1.87x	9.0%	NAP	60.5%	1.87x	9.0%
14		Loan	Crimson Retail Portfolio	No	NAP	$33,112,500	NAP	72.5%	1.83x	10.8%	NAP	72.5%	1.83x	10.8%
14.01		Property	Little Elm					72.5%	1.83x	10.8%		72.5%	1.83x	10.8%
14.02		Property	South Plaza					72.5%	1.83x	10.8%		72.5%	1.83x	10.8%
14.03		Property	Office Depot					72.5%	1.83x	10.8%		72.5%	1.83x	10.8%
14.04		Property	JoAnn Fabrics					72.5%	1.83x	10.8%		72.5%	1.83x	10.8%
15		Loan	Presidential City	No	NAP	$117,000,000	$100,600,000	57.3%	2.31x	8.3%	$72,400,000	76.3%	1.41x	6.3%
16		Loan	Plaistow Center	No	NAP	NAP	NAP	74.2%	1.75x	10.8%	NAP	74.2%	1.75x	10.8%
17		Loan	3100 Alvin Devane	No	NAP	NAP	NAP	75.0%	1.43x	8.7%	NAP	75.0%	1.43x	8.7%
18		Loan	Home2 Suites by Hilton Charlotte University Research Park	No	NAP	NAP	NAP	69.9%	1.92x	12.3%	NAP	69.9%	1.92x	12.3%
19		Loan	Rochester Portfolio	No	NAP	NAP	NAP	53.0%	1.79x	11.7%	NAP	53.0%	1.79x	11.7%
19.01		Property	Westfall Townhomes					53.0%	1.79x	11.7%		53.0%	1.79x	11.7%
19.02		Property	Jefferson Plaza					53.0%	1.79x	11.7%		53.0%	1.79x	11.7%
19.03		Property	Saginaw Plaza					53.0%	1.79x	11.7%		53.0%	1.79x	11.7%
19.04		Property	South Winton Court					53.0%	1.79x	11.7%		53.0%	1.79x	11.7%
20		Loan	1447 Enterprise Boulevard	No	NAP	NAP	NAP	68.6%	1.31x	9.6%	NAP	68.6%	1.31x	9.6%
21		Loan	Shabsels Fee Portfolio	No	NAP	NAP	NAP	71.6%	1.52x	7.7%	NAP	71.6%	1.52x	7.7%
21.01		Property	9 Farm Springs					71.6%	1.52x	7.7%		71.6%	1.52x	7.7%
21.02		Property	Clocktower Place					71.6%	1.52x	7.7%		71.6%	1.52x	7.7%
22		Loan	Greenfield Gateway	No	NAP	NAP	NAP	55.8%	1.81x	10.7%	NAP	55.8%	1.81x	10.7%
23		Loan	Gatlin Retail Portfolio	Yes	Mezzanine up to $2.0 million with a rate of up to 12.0%: Combined Max DSCR>=1.25x, LTV<=80.7%, Dent Yield>=7.7% (iii) Each of “LA Fitness”, “Walmart” at Wilson Square Shopping Center and “Walmart” at The Forum at Gateways, satisfy all of the Operating Conditions; (v) Intercreditor Agreements	$23,708,250	NAP	76.6%	1.53x	9.6%	NAP	76.6%	1.53x	9.6%
23.01		Property	The Forum at Gateways					76.6%	1.53x	9.6%		76.6%	1.53x	9.6%
23.02		Property	Wilson Square Shopping Center					76.6%	1.53x	9.6%		76.6%	1.53x	9.6%
24		Loan	Paradise Shoppes of Summerville	No	NAP	NAP	NAP	69.8%	1.48x	8.8%	NAP	69.8%	1.48x	8.8%
25		Loan	Wyndham - Norfolk	No	NAP	NAP	NAP	43.9%	4.68x	22.5%	NAP	43.9%	4.68x	22.5%
26		Loan	Sharonville Plaza	No	NAP	NAP	NAP	78.6%	1.82x	11.3%	NAP	78.6%	1.85x	11.5%
27		Loan	Bemidji Mixed Use Portfolio	No	NAP	NAP	NAP	69.9%	1.41x	9.5%	NAP	69.9%	1.41x	9.5%
27.01		Property	Cottage Park Townhomes					69.9%	1.41x	9.5%		69.9%	1.41x	9.5%
27.02		Property	Supreme Business Center					69.9%	1.41x	9.5%		69.9%	1.41x	9.5%
27.03		Property	519 Anne Street Northwest					69.9%	1.41x	9.5%		69.9%	1.41x	9.5%
27.04		Property	Stonegate Studios					69.9%	1.41x	9.5%		69.9%	1.41x	9.5%
28		Loan	Home2 Suites OKC	No	NAP	NAP	NAP	63.9%	1.96x	13.3%	NAP	63.9%	1.96x	13.3%
29		Loan	Hy-Vee Omaha	No	NAP	NAP	NAP	67.6%	1.84x	8.2%	NAP	67.6%	1.84x	8.2%
30		Loan	Plaza at Santa Barbara	No	NAP	NAP	NAP	61.7%	1.86x	11.3%	NAP	61.7%	1.86x	11.3%
31		Loan	Phoenix Industrial Portfolio II	No	NAP	$68,000,000	NAP	74.2%	1.41x	9.8%	NAP	74.2%	1.41x	9.8%
31.01		Property	DuBois					74.2%	1.41x	9.8%		74.2%	1.41x	9.8%
31.02		Property	Jefferson					74.2%	1.41x	9.8%		74.2%	1.41x	9.8%
31.03		Property	Flint					74.2%	1.41x	9.8%		74.2%	1.41x	9.8%

A-1-21

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

ADDITIONAL PERMITTED DEBT

TOTAL MORTGAGE DEBT INFORMATION

TOTAL DEBT INFORMATION

Loan ID

Footnotes

Flag

Deal Name

Additional Future Debt Permitted

Additional Future Debt Permitted Description

Cut-off Date
Pari Passu Mortgage
Debt Balance

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

31.04

Property

Beloit

74.2%

1.41x

9.8%

74.2%

1.41x

9.8%

31.05

Property

Huntsville

74.2%

1.41x

9.8%

74.2%

1.41x

9.8%

Loan

LA Fitness Riverside

NAP

54.8%

1.75x

10.4%

NAP

54.8%

1.75x

10.4%

Loan

Cedar Trails Apartments

NAP

75.0%

1.38x

8.4%

NAP

75.0%

1.38x

8.4%

Loan

Maple Ridge Townhomes

NAP

67.3%

1.40x

8.2%

NAP

67.3%

1.40x

8.2%

Loan

Bassett Furniture - King of Prussia

NAP

58.8%

2.10x

9.5%

NAP

58.8%

2.10x

9.5%

Loan

Villa Carmel

NAP

60.4%

1.65x

7.5%

NAP

60.4%

1.65x

7.5%

Loan

Osprey Cove South

NAP

70.7%

1.84x

11.5%

NAP

70.7%

1.84x

11.5%

Loan

Del Mar Terrace Apartments

NAP

$16,200,000

NAP

16.2%

11.11x

34.2%

NAP

16.2%

11.11x

34.2%

Loan

Palm View Estates

NAP

70.1%

1.42x

8.5%

NAP

70.1%

1.42x

8.5%

Loan

Alma Elliot Square Shopping Center

NAP

65.0%

2.19x

10.1%

NAP

65.0%

2.19x

10.1%

Loan

West Salem MHP

NAP

66.7%

1.64x

9.7%

NAP

66.7%

1.64x

9.7%

Loan

4 Mountainview Terrace

NAP

69.5%

2.01x

13.1%

NAP

69.5%

2.01x

13.1%

Loan

Fairfield Inn and Suites Fredericksburg

NAP

67.0%

1.98x

13.8%

NAP

67.0%

1.98x

13.8%

Loan

Allen Ridge Luxury Apartments

NAP

63.9%

1.50x

9.3%

NAP

63.9%

1.50x

9.3%

Loan

Hampton Inn - McLeansville (Greensboro East)

NAP

58.4%

2.27x

15.0%

NAP

58.4%

2.27x

15.0%

Loan

Courtyard by Marriott Secaucus

NAP

$14,945,406

NAP

58.6%

1.96x

15.5%

NAP

58.6%

1.96x

15.5%

Loan

48 Brookfield Oaks Dr

NAP

69.3%

1.72x

10.8%

NAP

69.3%

1.72x

10.8%

Loan

Studio 9Forty Apartments

NAP

74.6%

1.39x

8.2%

NAP

74.6%

1.39x

8.2%

Loan

Erie Plaza

NAP

73.6%

1.46x

8.9%

NAP

73.6%

1.46x

8.9%

Loan

2375 South 9th Street

NAP

66.5%

1.46x

8.6%

NAP

66.5%

1.46x

8.6%

Loan

Delano MHP

NAP

68.0%

1.58x

9.8%

NAP

68.0%

1.58x

9.8%

Loan

Crunch Fitness Tuscaloosa

NAP

66.0%

1.47x

10.4%

NAP

66.0%

1.47x

10.4%

Loan

Anchor Danly - Ithaca

NAP

52.8%

1.86x

13.2%

NAP

52.8%

1.86x

13.2%

Loan

Belle Place MHC

NAP

68.7%

1.85x

10.9%

NAP

68.7%

1.85x

10.9%

Loan

Middlefield MHC

NAP

61.8%

1.51x

9.5%

NAP

61.8%

1.51x

9.5%

A-1-22

	CSAIL 2019-C18
	FOOTNOTES TO ANNEX A-1

(1)	“Column” denotes Column Financial, Inc., “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the America, New York, New York, “RREF” denotes Rialto Real Estate Fund III – Debt, LP, “CIBC” denotes CIBC Inc., LLC and “SGFC” denotes Societe Generale Financial Corporation.

(2)	With respect to any mortgaged property securing a multi property Mortgage Loan, the amounts listed under the headings Original Balance, Cut-off Date Balance and Maturity/ARD reflect the allocated loan amount related to such mortgaged property.

(3)	Each of Loan Nos 4, 5, 8, 10, 14, 15, 23, 31, 38 and 46 are part of a whole loan related to the issuing entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the prospectus.

(4)	Loan No. 21, Shabsels Fee Portfolio – The mortgaged properties are subject to two ground leases. One ground lease is between Milton 11200 West Florissant Avenue LLC (as successor-in-interest to Millennial Holdings Property Trust), as landlord, and 11200 West Florissant Realty LLC and 11200 West Florissant Avenue Leasing LLC, as tenants, dated March 30, 2018 with a 99-year lease term expiring March 29, 2117 and initial annual ground rent of $360,000. The second ground lease is between Milton 9 Farm Springs LLC (as successor-in-interest to First Majestic Property Trust), as landlord, and 9 Farm Springs Real Estate LLC and 9 Farm Springs Leasing LLC, as tenants, dated September 5, 2018 with a 99-year lease term expiring September 4, 2117 and initial annual ground rent of $450,000.

	Loan No. 30, Plaza at Santa Barbara – The largest tenant, CVS 5041 FL, LLC (“CVS”), is a tenant at the mortgaged property pursuant to a sub-ground lease for 14,094 SF of NRA. CVS initially ground leased its space from the related borrower in February 2010. In November 2011, CVS assigned its ground lease to a third party entity, SCP 2011-C38-505 LLC (“SCP”) and simultaneously sub-ground leased the leased premises back from SCP. CVS’ parent entity, CVS Health Corporation remains a guarantor and must fulfill the obligations of SCP under the prime ground lease.

	Loan No. 46, Courtyard By Marriott Secaucus – The mortgaged property is subject to a ground lease with HMGL LLC, as the ground lessor, dated April 1, 1986 that has an expiration date of June 28, 2037, subject to four extension periods of 10 years each, where the current annual fixed rent due under the ground lease is approximately $366,211.

(5)	Loan No. 2, Palm Beach Estates – A portion of the mortgaged property (3.3 acres out of 25.2 acres total) is subject to a land use restriction via deed that limits the use of that portion of the mortgaged property to multifamily housing.

(6)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

	Loan No. 13, Kohl’s Plaza, – The mortgaged property includes two outparcels ground leased to Pizza Hut (3,745 SF) and Chase Bank (300 SF) which are included in the calculation of the total square footage.

(7)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy including with respect to the largest five tenants at each mortgaged properties:

	Loan No. 10, Redwood Technology Center – The largest tenant, Ciena Corporation (“Ciena”), is not in occupancy of 18,773 SF of the 57,673 SF leased by such tenant, however, Ciena is paying rent on its entire space.

	Loan No. 14, Crimson Portfolio – The largest tenant at the South Plaza mortgaged property, Winn Dixie, has executed an amendment to expand into an additional 2,500 SF. The tenant has not taken occupancy nor commenced paying rent for the additional space and the third largest tenant at the South Plaza mortgaged property, Focus Fit, has four months of free rent beginning May 2020 through August 2020.

A-1-23


	Loan No. 15, Presidential City – The borrower reserved (i) $150,000 into a reserve account for the outstanding approved leasing expenses for Eastern University, and (ii) $270,833 into a reserve account for funding of free rent periods, rent abatements or rent reductions relating to Eastern University.

	Loan No. 19, Rochester Portfolio – The 2nd largest tenant at the Jefferson Plaza mortgaged property, Closeout Carpet and Flooring, along with two non-top 5 tenants, Tandoor of India and Just Chicken, are not yet in occupancy. Tandoor of India is currently operating and paying rent under an expired lease in its existing location at the Jefferson Plaza mortgaged property and needs to move to its new space under a new lease in order for Closeout Carpet and Flooring and Just Chicken to move into their respective spaces. Closeout Carpet and Flooring is paying its rent while awaiting its space while Just Chicken is not. At origination, $266,939 was deposited into a reserve to be released upon Closeout Carpet and Flooring, Tandoor of India and Just Chicken being open for business and paying rent. In addition, Closeout Carpet and Flooring is a sponsor-affiliated tenant and the borrower sponsor is guaranteeing its rent.

	Loan No. 22, Greenfield Gateway – The borrower has reserved $87,000 for approximately one year of base rent and reimbursements for the second largest tenant at the mortgaged property. Greenfield Gateway’s second largest tenant has an executed lease with a scheduled lease commencement of December 1, 2019, and was underwritten as if the tenant is in place.

	Loan No. 23, Gatlin Retail Portfolio – Blink Fitness, Dollar Tree and Rondo Produce Market have each executed leases, but are not yet in occupancy and have not commenced paying rent.

(8)	With regards to all mortgage loans, the Cut-Off Date LTV Ratio and the Maturity Date LTV Ratio are based on the “as-is” Appraised Value even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

	Loan No. 5, ILPT Industrial Portfolio – The Appraised Value of $547,000,000 is based on the aggregate “as-is” appraised values. The appraised value based on a portfolio appraised value is $575,000,000, resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 37.3% and 37.3%, respectively.

(9)	For each mortgage loan, the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).

(10)	Loan No. 32, LA Fitness Riverside – The mortgage loan had an initial term of 120 months and requires interest-only payments through December 1, 2024 and payments based on a 30-year amortization schedule thereafter. The anticipated repayment date is December 1, 2029 and the final maturity date is November 1, 2034. In the event the mortgage loan is not repaid in full on or before the anticipated repayment date, the interest rate will increase by 3.0% (post-ARD additional interest rate) to 6.9200% per annum and, as of the anticipated repayment date, the mortgage loan will have a remaining term of 60 months. The anticipated repayment date automatically triggers a full cash flow sweep during which all excess cash flow will be used to pay down the principal balance of the mortgage loan.

(11)	The classification of the lockbox types is described in the prospectus. See “Description of the Mortgage Pool—Mortgaged Property” for further details.

(12)	The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the interest-only period during the term of the mortgage loan.

(13)	The “L” component of the prepayment provision represents lockout payments
	The “Def” component of the prepayment provision represents defeasance payments
	The “YM0.5” component of the prepayment provision represents greater of 0.5% of principal balance or yield maintenance payments.
	The “YM1” component of the prepayment provision represents greater of 1% of principal balance or yield maintenance payments.
	The “YM2” component of the prepayment provision represents greater of 2% of principal balance or yield maintenance payments.
	The “O” component of the prepayment provision represents the free payments including the Maturity Date

A-1-24


(14)	With respect to Mortgage Loan Nos. 4, 14, 15, 24 and 51, 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; Collateral Substitution” and “—Partial Releases” in the prospectus

(15)	With respect to Mortgage Loan Nos. 1, 4, 6, 12, 14, 15, 20, 22, 27, 28, 29, 31, 34, 35, 36, 37, 48, 50, 52, 53, 54 certain mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property.

(16)	With regards to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.

(17)	In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring.

(18)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the prospectus for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

	Loan No 19, Rochester Portfolio – The 5th largest tenant at the Jefferson Plaza mortgaged property, Uniform Village, may terminate its lease before December 31, 2020 with six months prior notice or during the final 36 months of its lease with three months prior notice. The 2nd largest tenant at the Saginaw Plaza mortgaged property, Young & Company CPAs, may terminate its lease at any time upon 60 days prior written notice and payment of a termination fee of $9,000. The 5th largest tenant at the Saginaw Plaza mortgaged property, New York Technology Partners, may terminate its lease at any time after December 1, 2022 with 90 days prior written notice.

	Loan No. 21, Shabsels Fee Portfolio – The sole tenant at the 9 Farm Springs mortgaged property, United Technologies Corporation, has the right to terminate its lease for the 20,781 SF garden level suite, 5,600 SF 1st floor suite and 5,582 SF of the garden level premises with 90 days’ prior written notice. The third largest Tenant at the Clocktower Place mortgaged property, Aldi, has the right to terminate its lease effective at any time after the expiration of the initial 15-year lease term on December 31, 2024 with 12-months’ prior written notice and payment of a $30,000 termination fee.

	Loan No. 23, Gatlin Retail Portfolio, Blink Fitness (3.5% NRA) has the right to terminate its lease upon 30 days prior written notice in the event at least 65% of the gross leasable square footage of the Mortgaged Property is not occupied within 12 months after the date tenant opens for business. Additionally, Blink Fitness has the right to terminate its lease in the event landlord does not deliver possession of the premises with landlord’s work substantially completed by September 1, 2020. Dollar Tree (3.7% of NRA) has the right to terminate its lease in the event Walmart vacates the premises or ceases to operate and the Walmart space remains unoccupied for six months. Dollar Tree also has the right to terminate its lease if the exclusive use provisions in its lease are violated and such violation continues for 30 days after written notice from tenant of such violation. Additionally, Dollar Tree may terminate its lease upon 30 days’ notice if landlord fails to perform any of landlord’s obligations under the lease and such failure results in a default that is not cured.

	Loan No. 31, Phoenix Industrial Portfolio II – The largest tenant at the Huntsville mortgaged property, Boneal Aerospace, Inc., has the right to terminate its lease effective February 29, 2020 with notice provided by November 30, 2019 and payment of a termination fee of $111,462. The landlord and the third largest tenant at

A-1-25

	the Huntsville mortgaged property, Custom Assembly, Inc., have a mutual right of termination under the related lease with 30 days’ notice and no termination fee.

	Loan No. 42, 4 Mountainview Terrace – The second largest tenant, BMO Harris Bank, N.A., has the right to terminate its lease effective January 1, 2022 with notice provided by July 1, 2021 and payment of a termination fee comprised of the unamortized balance of the construction allowance, leasing commissions and the 8-month rent abatement.

	Loan No. 49, Erie Plaza – The fourth largest tenant, The GEO Group, has the right to terminate its lease on December 31st of each year with 90 days’ notice and payment of a termination fee equal to $19,000.

(19)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

(20)	Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

(21)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

(22)	Loan No. 26, Sharonville Plaza – An earnout reserve in the amount of $337,500 was escrowed at loan origination. The lender will release $168,750 in the earnout reserve, provided that, (i) Bank of America has completed the buildout and fixturing of its leased premises, (ii) all tenant costs, leasing commissions and other material costs and expenses relating to Bank of America’s leased premises have been paid in full, (iii) Bank of America is paying the full contractual rent, (iv) Bank of America is conducting normal business operations with the public at its leased premises, and (v) the Debt Yield is equal to or greater than 9.9%. The lender will release $168,750 in the earnout reserve, provided that, (i) Honest Restaurant has completed the buildout and fixturing of its leased premises, (ii) all tenant costs, leasing commissions and other material costs and expenses relating to Honest Restaurant’s leased premises have been paid in full, (iii) Honest Restaurant is paying the full contractual rent, (iv) Honest Restaurant is conducting normal business operations with the public at its leased premises, and (v) the Debt Yield is equal to or greater than 10.4%. Each such earnout reserve release must be applied to prepayment of the mortgage loan if it is not released to the borrower by October 31, 2021. Assuming the full earnout reserve is applied to the full loan amount of $8,900,000, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI Debt Yield and U/W NCF Debt Yield are 75.7%, 59.8%, 11.8%, and 11.0%, respectively.

(23)	Each of Loan Nos. 1, 3, 6 and 11, the related borrower obtained environmental insurance for each of the mortgaged properties in lieu of recourse carve out liability for a breach of environmental covenants or the guarantor delivering an environmental indemnity.

A-1-26