Form ABS-EE Morgan Stanley Capital I Trust 2019-h6

Asset-Backed Electronic Exhibits

Published: 2019-05-29 16:09:42
Submitted: 2019-05-29
Period Ending In: 2019-06-11
n1601_x6-absee.htm FORM ABS-EE


ENT> ABS-EE 1 n1601_x6-absee.htm FORM ABS-EE

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM FOR SUBMISSION OF ELECTRONIC EXHIBITS FOR

ASSET-BACKED SECURITIES

 

Commission File Number of the issuing entity:     333-227446-04    

Central Index Key Number of the issuing entity:     0001773339    

Morgan Stanley Capital I Trust 2019-H6

(Exact name of issuing entity as specified in its charter)

Commission File Number of the depositor:     333-227446    

Central Index Key Number of the depositor:     0001547361    

Morgan Stanley Capital I Inc.

(Exact name of depositor as specified in its charter)

Morgan Stanley Mortgage Capital Holdings LLC
(Central Index Key Number 0001541557)

Argentic Real Estate Finance LLC
(Central Index Key Number 0001624053)

Cantor Commercial Real Estate Lending, L.P.
(Central Index Key Number 0001558761)

Starwood Mortgage Capital LLC
(Central Index Key Number 0001548405)

(Exact names of sponsors as specified in their respective charters)

Amy Kim, (212) 762-5079
(Name and telephone number, including area code, of the person to contact in connection with this filing)

 

 
 

 

INFORMATION TO BE INCLUDED WITH THIS FORM

Item 1. File an Asset Data File in accordance with Exhibit 601(b)(102) (17 CFR 229.601(b)(102)).

Item 2. File an Asset Related Document in accordance with Exhibit 601(b)(103) (17 CFR 229.601(b)(103)).

 
 

 

SIGNATURES

The depositor has duly caused this Form to be signed on its behalf by the undersigned hereunto duly authorized.

  Morgan Stanley Capital I Inc.
  (Depositor)
   
Date: May 29, 2019
  /s/ George Kok
  By: George Kok, Chief Executive Officer & President

 

 

MSC 2019-H6 – ABS-EE

 
 

 

EXHIBIT INDEX

 

Exhibit Number Description
   
Exhibit 102 Asset Data File
Exhibit 103 Asset Related Document

 

 

 

 

 

exh_102.xml ASSET DATA FILE

Assets

Asset Type Number
Prospectus Loan ID
Asset Number
1
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-17-2019
Original Loan Amount
65000000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04445000
Interest Rate Securitization Percentage
0.04445000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-05-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
248796.53
Scheduled Principal Balance Securitization Amount
65000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
02-04-2029

Property

Property Name
9201 West Sunset Boulevard
Property Address
9201 West Sunset Boulevard
Property City
West Hollywood
Property State
CA
Property Zip
90069
Property County
Los Angeles
Property Type Code
OF
Net Rentable Square Feet Number
166599
Net Rentable Square Feet Securitization Number
166599
Year Built Number
1963
Year Last Renovated
2012
Valuation Securitization Amount
209000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-12-2019
Physical Occupancy Securitization Percentage
0.93
Property Status Code
6
Defeasance Option Start Date
07-05-2021
Defeased Status Code
N
Largest Tenant
HH Sunset - Innovative Dining
Square Feet Largest Tenant Number
13258
Lease Expiration Largest Tenant Date
09-30-2022
Second Largest Tenant
Oncotherapeutics
Square Feet Second Largest Tenant Number
11239
Lease Expiration Second Largest Tenant Date
06-30-2024
Third Largest Tenant
Anthony Mills, M.D.
Square Feet Third Largest Tenant Number
10979
Lease Expiration Third Largest Tenant Date
04-30-2024
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
15015696.30
Operating Expenses Securitization Amount
3316417.06
Operating Expenses Amount
3465147.70
Net Operating Income Securitization Amount
11699279.24
Net Cash Flow Flow Securitization Amount
11382851.38
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.92
Debt Service Coverage Net Cash Flow Securitization Percentage
1.87
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
65000000.00
Total Scheduled Principal Interest Due Amount
248796.53
Report Period Interest Rate Percentage
0.04445000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
248796.53
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
65000000.00
Report Period End Scheduled Loan Balance Amount
65000000.00
Paid Through Date
06-05-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98
Asset Type Number
Prospectus Loan ID
Asset Number
2
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
AREF
Origination Date
04-25-2019
Original Loan Amount
64785000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04059000
Interest Rate Securitization Percentage
0.04059000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
226439.77
Scheduled Principal Balance Securitization Amount
64785000.00
Payment Frequency Code
1
Number Properties Securitization
14
Number Properties
14
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
07-05-2021
Yield Maintenance End Date
01-05-2029
Prepayment Premiums End Date
01-05-2029

Property

Property Name
SoCal Retail Portfolio
Property Type Code
98
Net Rentable Square Feet Number
1481231
Net Rentable Square Feet Securitization Number
1481231
Valuation Securitization Amount
413250000.00
Physical Occupancy Securitization Percentage
0.99
Property Status Code
6
Defeased Status Code
X
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
27692309.00
Operating Expenses Securitization Amount
6462745.00
Operating Expenses Amount
5693649.00
Net Operating Income Securitization Amount
21229564.00
Net Cash Flow Flow Securitization Amount
20192703.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.40
Debt Service Coverage Net Cash Flow Securitization Percentage
2.28
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
64785000.00
Total Scheduled Principal Interest Due Amount
226439.77
Report Period Interest Rate Percentage
0.04059000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
226439.77
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
64785000.00
Report Period End Scheduled Loan Balance Amount
64785000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98
Asset Type Number
Prospectus Loan ID
Asset Number
2.01

Property

Property Name
The Springs
Property Address
5200 Ramon Road
Property City
Palm Springs
Property State
CA
Property Zip
92264
Property County
Riverside
Property Type Code
RT
Net Rentable Square Feet Number
397718
Net Rentable Square Feet Securitization Number
397718
Year Built Number
2008
Year Last Renovated
2015
Valuation Securitization Amount
87000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.98
Property Status Code
6
Largest Tenant
The Home Depot
Square Feet Largest Tenant Number
149591
Lease Expiration Largest Tenant Date
01-31-2034
Second Largest Tenant
Burlington Coat Factory
Square Feet Second Largest Tenant Number
43712
Lease Expiration Second Largest Tenant Date
09-30-2021
Third Largest Tenant
Ross Dress For Less
Square Feet Third Largest Tenant Number
30000
Lease Expiration Third Largest Tenant Date
02-01-2029
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
5281583.00
Operating Expenses Securitization Amount
1172394.00
Operating Expenses Amount
1124321.00
Net Operating Income Securitization Amount
4109189.00
Net Cash Flow Flow Securitization Amount
3830786.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.02

Property

Property Name
Summerwood
Property Address
4124-4267 Woodruff Avenue
Property City
Lakewood
Property State
CA
Property Zip
90713
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
178770
Net Rentable Square Feet Securitization Number
178770
Year Built Number
1968
Year Last Renovated
2011
Valuation Securitization Amount
58000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Smart & Final
Square Feet Largest Tenant Number
31500
Lease Expiration Largest Tenant Date
06-30-2021
Second Largest Tenant
Marshalls
Square Feet Second Largest Tenant Number
28230
Lease Expiration Second Largest Tenant Date
09-30-2022
Third Largest Tenant
Henry's Market/Sprouts
Square Feet Third Largest Tenant Number
27072
Lease Expiration Third Largest Tenant Date
06-30-2021
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
3868877.00
Operating Expenses Securitization Amount
812404.00
Operating Expenses Amount
701864.00
Net Operating Income Securitization Amount
3056473.00
Net Cash Flow Flow Securitization Amount
2931334.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.03

Property

Property Name
Food 4 Less – Target Center
Property Address
6700, 6730 & 6750 Cherry Avenue
Property City
Long Beach
Property State
CA
Property Zip
90805
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
196436
Net Rentable Square Feet Securitization Number
196436
Year Built Number
1993
Valuation Securitization Amount
45000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Target
Square Feet Largest Tenant Number
133987
Lease Expiration Largest Tenant Date
01-31-2028
Second Largest Tenant
Food 4 Less
Square Feet Second Largest Tenant Number
52924
Lease Expiration Second Largest Tenant Date
06-30-2033
Third Largest Tenant
Taco Bell
Square Feet Third Largest Tenant Number
3500
Lease Expiration Third Largest Tenant Date
12-31-2050
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
2912157.00
Operating Expenses Securitization Amount
788924.00
Operating Expenses Amount
438728.00
Net Operating Income Securitization Amount
2123232.00
Net Cash Flow Flow Securitization Amount
1985727.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.04

Property

Property Name
El Super Center
Property Address
1251-1289 North Hacienda Boulevard
Property City
La Puente
Property State
CA
Property Zip
91744
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
117230
Net Rentable Square Feet Securitization Number
117230
Year Built Number
2012
Valuation Securitization Amount
40000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
El Super
Square Feet Largest Tenant Number
45000
Lease Expiration Largest Tenant Date
03-31-2027
Second Largest Tenant
Warehouse Shoes
Square Feet Second Largest Tenant Number
16722
Lease Expiration Second Largest Tenant Date
12-31-2022
Third Largest Tenant
Fresenius Kidney Care San Jose Hills
Square Feet Third Largest Tenant Number
14264
Lease Expiration Third Largest Tenant Date
12-31-2029
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
2727097.00
Operating Expenses Securitization Amount
586230.00
Operating Expenses Amount
566899.00
Net Operating Income Securitization Amount
2140868.00
Net Cash Flow Flow Securitization Amount
2058807.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.05

Property

Property Name
Island Plaza
Property Address
1512-1524 East Amar Road and 2500-2548 South Azusa Avenue
Property City
West Covina
Property State
CA
Property Zip
91792
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
77772
Net Rentable Square Feet Securitization Number
77772
Year Built Number
1967
Valuation Securitization Amount
30500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Island Pacific Market
Square Feet Largest Tenant Number
31000
Lease Expiration Largest Tenant Date
12-31-2023
Second Largest Tenant
99 Cents Only Stores LLC
Square Feet Second Largest Tenant Number
15000
Lease Expiration Second Largest Tenant Date
01-31-2027
Third Largest Tenant
Bank of America
Square Feet Third Largest Tenant Number
8800
Lease Expiration Third Largest Tenant Date
03-31-2020
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
2086765.00
Operating Expenses Securitization Amount
460260.00
Operating Expenses Amount
379446.00
Net Operating Income Securitization Amount
1626505.00
Net Cash Flow Flow Securitization Amount
1572064.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.06

Property

Property Name
Baldwin Park Promenade
Property Address
3111-3151 Baldwin Park
Property City
Baldwin Park
Property State
CA
Property Zip
91706
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
49906
Net Rentable Square Feet Securitization Number
49906
Year Built Number
2006
Valuation Securitization Amount
23700000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Smart & Final
Square Feet Largest Tenant Number
20725
Lease Expiration Largest Tenant Date
12-31-2022
Second Largest Tenant
CVS
Square Feet Second Largest Tenant Number
13013
Lease Expiration Second Largest Tenant Date
03-31-2032
Third Largest Tenant
IHOP
Square Feet Third Largest Tenant Number
4240
Lease Expiration Third Largest Tenant Date
11-30-2031
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1570073.00
Operating Expenses Securitization Amount
331448.00
Operating Expenses Amount
333738.00
Net Operating Income Securitization Amount
1238625.00
Net Cash Flow Flow Securitization Amount
1203691.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.07

Property

Property Name
Lynwood Plaza
Property Address
10821 Long Beach Boulevard and 3157 Pluma Street
Property City
Lynwood
Property State
CA
Property Zip
90262
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
75245
Net Rentable Square Feet Securitization Number
75245
Year Built Number
2003
Valuation Securitization Amount
23500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.96
Property Status Code
6
Largest Tenant
Smart & Final
Square Feet Largest Tenant Number
20925
Lease Expiration Largest Tenant Date
09-30-2023
Second Largest Tenant
99cents Only Store
Square Feet Second Largest Tenant Number
18000
Lease Expiration Second Largest Tenant Date
01-30-2022
Third Largest Tenant
Goodwill
Square Feet Third Largest Tenant Number
15000
Lease Expiration Third Largest Tenant Date
05-31-2029
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1628148.00
Operating Expenses Securitization Amount
425428.00
Operating Expenses Amount
428718.00
Net Operating Income Securitization Amount
1202720.00
Net Cash Flow Flow Securitization Amount
1150049.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.08

Property

Property Name
El Cajon (CVS)
Property Address
426-450 East Chase Avenue
Property City
El Cajon
Property State
CA
Property Zip
92020
Property County
San Diego
Property Type Code
RT
Net Rentable Square Feet Number
29986
Net Rentable Square Feet Securitization Number
29986
Year Built Number
2005
Valuation Securitization Amount
15500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
CVS
Square Feet Largest Tenant Number
16784
Lease Expiration Largest Tenant Date
10-06-2025
Second Largest Tenant
Northpark Produce
Square Feet Second Largest Tenant Number
9482
Lease Expiration Second Largest Tenant Date
08-31-2022
Third Largest Tenant
Starbucks Coffee
Square Feet Third Largest Tenant Number
1500
Lease Expiration Third Largest Tenant Date
02-28-2021
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1252537.00
Operating Expenses Securitization Amount
257257.00
Operating Expenses Amount
232435.00
Net Operating Income Securitization Amount
995280.00
Net Cash Flow Flow Securitization Amount
974290.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.09

Property

Property Name
Loma Vista
Property Address
16055-16075 Foothill Boulevard
Property City
Fontana
Property State
CA
Property Zip
92335
Property County
San Bernardino
Property Type Code
RT
Net Rentable Square Feet Number
97547
Net Rentable Square Feet Securitization Number
97547
Year Built Number
1990
Valuation Securitization Amount
17000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.99
Property Status Code
6
Largest Tenant
Superior Super Warehouse
Square Feet Largest Tenant Number
81071
Lease Expiration Largest Tenant Date
04-30-2021
Second Largest Tenant
China Cook
Square Feet Second Largest Tenant Number
2145
Lease Expiration Second Largest Tenant Date
09-30-2019
Third Largest Tenant
La Michoacana Premium
Square Feet Third Largest Tenant Number
1651
Lease Expiration Third Largest Tenant Date
04-30-2028
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1222600.00
Operating Expenses Securitization Amount
233257.00
Operating Expenses Amount
233345.00
Net Operating Income Securitization Amount
989343.00
Net Cash Flow Flow Securitization Amount
921060.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.10

Property

Property Name
MLK Medical
Property Address
3820-3840 Martin Luther King Jr. Boulevard
Property City
Lynwood
Property State
CA
Property Zip
90262
Property County
Los Angeles
Property Type Code
OF
Net Rentable Square Feet Number
32500
Net Rentable Square Feet Securitization Number
32500
Year Built Number
1958
Year Last Renovated
2005
Valuation Securitization Amount
15200000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
ALTAMED Health Services
Square Feet Largest Tenant Number
15000
Lease Expiration Largest Tenant Date
01-31-2024
Second Largest Tenant
Kaiser Foundation Health Plan
Square Feet Second Largest Tenant Number
12500
Lease Expiration Second Largest Tenant Date
09-30-2021
Third Largest Tenant
Chase
Square Feet Third Largest Tenant Number
5000
Lease Expiration Third Largest Tenant Date
08-31-2020
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1065556.00
Operating Expenses Securitization Amount
218892.00
Operating Expenses Amount
135300.00
Net Operating Income Securitization Amount
846663.00
Net Cash Flow Flow Securitization Amount
823913.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.11

Property

Property Name
Hawthorne Plaza
Property Address
14401-14441 Inglewood Avenue
Property City
Hawthorne
Property State
CA
Property Zip
90250
Property County
Los Angeles
Property Type Code
RT
Net Rentable Square Feet Number
70750
Net Rentable Square Feet Securitization Number
70750
Year Built Number
1978
Valuation Securitization Amount
17500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
WalMart
Square Feet Largest Tenant Number
35500
Lease Expiration Largest Tenant Date
07-09-2023
Second Largest Tenant
Marshalls
Square Feet Second Largest Tenant Number
35250
Lease Expiration Second Largest Tenant Date
10-31-2020
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1038621.00
Operating Expenses Securitization Amount
260529.00
Operating Expenses Amount
227925.00
Net Operating Income Securitization Amount
778092.00
Net Cash Flow Flow Securitization Amount
728567.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.12

Property

Property Name
Five Points Plaza
Property Address
505-515 and 523-595 South Riverside Avenue
Property City
Rialto
Property State
CA
Property Zip
92376
Property County
San Bernardino
Property Type Code
RT
Net Rentable Square Feet Number
89537
Net Rentable Square Feet Securitization Number
89537
Year Built Number
1985
Valuation Securitization Amount
17100000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.96
Property Status Code
6
Largest Tenant
El Super
Square Feet Largest Tenant Number
46967
Lease Expiration Largest Tenant Date
03-31-2025
Second Largest Tenant
Planet Fitness
Square Feet Second Largest Tenant Number
19700
Lease Expiration Second Largest Tenant Date
05-31-2029
Third Largest Tenant
Wash & Clean
Square Feet Third Largest Tenant Number
3000
Lease Expiration Third Largest Tenant Date
12-31-2050
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1350626.00
Operating Expenses Securitization Amount
422108.00
Operating Expenses Amount
395569.00
Net Operating Income Securitization Amount
928518.00
Net Cash Flow Flow Securitization Amount
865842.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.13

Property

Property Name
Towne Center Square
Property Address
11098 Foothill Boulevard
Property City
Rancho Cucamonga
Property State
CA
Property Zip
91730
Property County
San Bernardino
Property Type Code
RT
Net Rentable Square Feet Number
57510
Net Rentable Square Feet Securitization Number
57510
Year Built Number
1995
Valuation Securitization Amount
14600000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Seafood City Supermarket
Square Feet Largest Tenant Number
28583
Lease Expiration Largest Tenant Date
10-31-2023
Second Largest Tenant
Tuesday Morning, Inc
Square Feet Second Largest Tenant Number
15343
Lease Expiration Second Largest Tenant Date
07-31-2026
Third Largest Tenant
Party City
Square Feet Third Largest Tenant Number
13584
Lease Expiration Third Largest Tenant Date
01-01-2024
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1040173.00
Operating Expenses Securitization Amount
317001.00
Operating Expenses Amount
319455.00
Net Operating Income Securitization Amount
723172.00
Net Cash Flow Flow Securitization Amount
682915.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
2.14

Property

Property Name
Camarillo
Property Address
660 East Ventura
Property City
Camarillo
Property State
CA
Property Zip
93010
Property County
Ventura
Property Type Code
RT
Net Rentable Square Feet Number
10324
Net Rentable Square Feet Securitization Number
10324
Year Built Number
2014
Valuation Securitization Amount
8650000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Smash Burger
Square Feet Largest Tenant Number
2600
Lease Expiration Largest Tenant Date
11-25-2024
Second Largest Tenant
Chipotle
Square Feet Second Largest Tenant Number
2400
Lease Expiration Second Largest Tenant Date
12-31-2024
Third Largest Tenant
PizzaRev
Square Feet Third Largest Tenant Number
2300
Lease Expiration Third Largest Tenant Date
11-03-2019
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
647497.00
Operating Expenses Securitization Amount
176613.00
Operating Expenses Amount
175905.00
Net Operating Income Securitization Amount
470884.00
Net Cash Flow Flow Securitization Amount
463657.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Asset Type Number
Prospectus Loan ID
Asset Number
3
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
03-18-2019
Original Loan Amount
64180000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05195000
Interest Rate Securitization Percentage
0.05195000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
352221.15
Scheduled Principal Balance Securitization Amount
64040178.35
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
09-30-2028

Property

Property Name
Marriott San Diego Mission Valley
Property Address
8757 Rio San Diego Drive
Property City
San Diego
Property State
CA
Property Zip
92108
Property County
San Diego
Property Type Code
LO
Units Beds Rooms Number
353
Units Beds Rooms Securitization Number
353
Year Built Number
1988
Year Last Renovated
2017
Valuation Securitization Amount
91625000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-16-2019
Physical Occupancy Securitization Percentage
0.88
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
25944293.99
Operating Expenses Securitization Amount
17530545.07
Operating Expenses Amount
17515751.00
Net Operating Income Securitization Amount
8413748.92
Net Cash Flow Flow Securitization Amount
7375977.16
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.99
Debt Service Coverage Net Cash Flow Securitization Percentage
1.75
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
64105624.77
Total Scheduled Principal Interest Due Amount
352221.15
Report Period Interest Rate Percentage
0.05195000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
286774.73
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
65446.42
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
64040178.35
Report Period End Scheduled Loan Balance Amount
64040178.35
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98
Asset Type Number
Prospectus Loan ID
Asset Number
4
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
01-29-2019
Original Loan Amount
40000000.00
Original Term Loan Number
120
Maturity Date
02-07-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04310000
Interest Rate Securitization Percentage
0.04310000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
03-07-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
148455.56
Scheduled Principal Balance Securitization Amount
40000000.00
Payment Frequency Code
1
Number Properties Securitization
186
Number Properties
186
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
07-06-2021
Yield Maintenance End Date
08-06-2028
Prepayment Premiums End Date
08-06-2028

Property

Property Name
ILPT Hawaii Portfolio
Property Type Code
98
Net Rentable Square Feet Number
9591512
Net Rentable Square Feet Securitization Number
9591512
Valuation Securitization Amount
1439117000.00
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-07-2021
Defeased Status Code
N
Financials Securitization Date
10-31-2018
Revenue Securitization Amount
86985222.00
Operating Expenses Securitization Amount
18221433.00
Operating Expenses Amount
18588609.00
Net Operating Income Securitization Amount
68763789.00
Net Cash Flow Flow Securitization Amount
68205889.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.42
Debt Service Coverage Net Cash Flow Securitization Percentage
2.40
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
40000000.00
Total Scheduled Principal Interest Due Amount
148455.56
Report Period Interest Rate Percentage
0.04310000
Servicer Trustee Fee Rate Percentage
0.00016960
Scheduled Interest Amount
148455.56
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
40000000.00
Report Period End Scheduled Loan Balance Amount
40000000.00
Paid Through Date
06-07-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Wells Fargo
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98
Asset Type Number
Prospectus Loan ID
Asset Number
4.001

Property

Property Name
2810 Pukoloa Street
Property Address
2810 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
418502
Net Rentable Square Feet Securitization Number
418502
Valuation Securitization Amount
69349000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Servco Pacific, Inc.
Square Feet Largest Tenant Number
418502
Lease Expiration Largest Tenant Date
01-31-2064
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.002

Property

Property Name
1360 Pali Highway
Property Address
1360 Pali Highway
Property City
Honolulu
Property State
HI
Property Zip
96813
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
126773
Net Rentable Square Feet Securitization Number
126773
Valuation Securitization Amount
41983000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Safeway Inc.
Square Feet Largest Tenant Number
126773
Lease Expiration Largest Tenant Date
10-31-2043
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.003

Property

Property Name
1001 Ahua Street
Property Address
1001 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
337734
Net Rentable Square Feet Securitization Number
337734
Valuation Securitization Amount
37405000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Manheim Remarketing, Inc.
Square Feet Largest Tenant Number
337734
Lease Expiration Largest Tenant Date
04-30-2021
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.004

Property

Property Name
848 Ala Lilikoi Street A
Property Address
848 Ala Lilikoi Street A
Property City
Honolulu
Property State
HI
Property Zip
96818
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
325786
Net Rentable Square Feet Securitization Number
325786
Valuation Securitization Amount
36562000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Bradley Shopping Center Company
Square Feet Largest Tenant Number
325786
Lease Expiration Largest Tenant Date
04-22-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.005

Property

Property Name
2850 Paa Street
Property Address
2850 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
298384
Net Rentable Square Feet Securitization Number
298384
Valuation Securitization Amount
34839000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Honolulu Warehouse Co., Ltd.
Square Feet Largest Tenant Number
298384
Lease Expiration Largest Tenant Date
01-31-2044
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.006

Property

Property Name
949 Mapunapuna Street
Property Address
949 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
236914
Net Rentable Square Feet Securitization Number
236914
Valuation Securitization Amount
34644000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coca-Cola Bottling of Hawaii, LLC
Square Feet Largest Tenant Number
236914
Lease Expiration Largest Tenant Date
07-31-2039
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.007

Property

Property Name
2828 Paa Street
Property Address
2828 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
187264
Net Rentable Square Feet Securitization Number
187264
Valuation Securitization Amount
26999000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Kaiser Foundation Health Plan, Inc.
Square Feet Largest Tenant Number
187264
Lease Expiration Largest Tenant Date
06-30-2046
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.008

Property

Property Name
80 Sand Island Access Road
Property Address
80 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
190836
Net Rentable Square Feet Securitization Number
190836
Valuation Securitization Amount
23158000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pahounui Partners, LLC
Square Feet Largest Tenant Number
190836
Lease Expiration Largest Tenant Date
06-30-2027
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.009

Property

Property Name
1030 Mapunapuna Street
Property Address
1030 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
122281
Net Rentable Square Feet Securitization Number
122281
Valuation Securitization Amount
19284000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
WESCO Real Estate III, LLC
Square Feet Largest Tenant Number
122281
Lease Expiration Largest Tenant Date
12-31-2035
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.010

Property

Property Name
150 Puuhale Road
Property Address
150 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
123037
Net Rentable Square Feet Securitization Number
123037
Valuation Securitization Amount
18705000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Warehouse Rentals, Inc.
Square Feet Largest Tenant Number
123037
Lease Expiration Largest Tenant Date
12-31-2049
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.011

Property

Property Name
2344 Pahounui Drive
Property Address
2344 Pahounui Drive
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
146430
Net Rentable Square Feet Securitization Number
146430
Valuation Securitization Amount
18703000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ameron Hawaii, LLC
Square Feet Largest Tenant Number
146430
Lease Expiration Largest Tenant Date
12-31-2027
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.012

Property

Property Name
120 Sand Island Access Road
Property Address
120 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
70960
Net Rentable Square Feet Securitization Number
70960
Year Built Number
2004
Valuation Securitization Amount
18000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Malolo Beverages & Supplies, Ltd.
Square Feet Largest Tenant Number
52819
Lease Expiration Largest Tenant Date
08-23-2029
Second Largest Tenant
Marc Haine, Inc
Square Feet Second Largest Tenant Number
8328
Lease Expiration Second Largest Tenant Date
12-31-2023
Third Largest Tenant
IC Supply, Inc.
Square Feet Third Largest Tenant Number
3612
Lease Expiration Third Largest Tenant Date
01-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.013

Property

Property Name
1122 Mapunapuna Street
Property Address
1122 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
105506
Net Rentable Square Feet Securitization Number
105506
Valuation Securitization Amount
17547000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Olelo: The Corporation for Community Television
Square Feet Largest Tenant Number
105506
Lease Expiration Largest Tenant Date
10-14-2044
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.014

Property

Property Name
2915 Kaihikapu Street
Property Address
2915 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
105000
Net Rentable Square Feet Securitization Number
105000
Valuation Securitization Amount
15952000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Chill Space Limited Liability Company
Square Feet Largest Tenant Number
105000
Lease Expiration Largest Tenant Date
12-31-2042
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.015

Property

Property Name
819 Ahua Street
Property Address
819 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
105013
Net Rentable Square Feet Securitization Number
105013
Valuation Securitization Amount
15496000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Penske Trucking Leasing Co., L.P.
Square Feet Largest Tenant Number
105013
Lease Expiration Largest Tenant Date
12-31-2037
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.016

Property

Property Name
2144 Auiki Street
Property Address
2144 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
53910
Net Rentable Square Feet Securitization Number
53910
Year Built Number
1950
Valuation Securitization Amount
15000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
0.98
Property Status Code
6
Largest Tenant
Hawaii Performance Warehouse, LLC
Square Feet Largest Tenant Number
11600
Lease Expiration Largest Tenant Date
11-30-2025
Second Largest Tenant
Honolulu Hardwoods, Inc.
Square Feet Second Largest Tenant Number
4400
Lease Expiration Second Largest Tenant Date
03-31-2020
Third Largest Tenant
Black & Decker (U.S.) Inc.
Square Feet Third Largest Tenant Number
4300
Lease Expiration Third Largest Tenant Date
01-31-2020
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.017

Property

Property Name
1027 Kikowaena Place
Property Address
1027 Kikowaena Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
102443
Net Rentable Square Feet Securitization Number
102443
Valuation Securitization Amount
14597000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
R. Wo & Associates, Inc.
Square Feet Largest Tenant Number
102443
Lease Expiration Largest Tenant Date
05-31-2031
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.018

Property

Property Name
1931 Kahai Street
Property Address
1931 Kahai Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
96287
Net Rentable Square Feet Securitization Number
96287
Valuation Securitization Amount
13755000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hokumele Enterprise, LLC
Square Feet Largest Tenant Number
96287
Lease Expiration Largest Tenant Date
08-31-2037
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.019

Property

Property Name
148 Mokauea Street
Property Address
148 Mokauea Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
85790
Net Rentable Square Feet Securitization Number
85790
Valuation Securitization Amount
11840000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
MHI LLC
Square Feet Largest Tenant Number
85790
Lease Expiration Largest Tenant Date
03-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.020

Property

Property Name
2886 Paa Street
Property Address
2886 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
60023
Net Rentable Square Feet Securitization Number
60023
Valuation Securitization Amount
11236000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Sears Roebuck and Company
Square Feet Largest Tenant Number
60023
Lease Expiration Largest Tenant Date
11-14-2043
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.021

Property

Property Name
2838 Kilihau Street
Property Address
2838 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
83189
Net Rentable Square Feet Securitization Number
83189
Valuation Securitization Amount
10931000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Anches Hawaiian Partnership II LLP
Square Feet Largest Tenant Number
83189
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.022

Property

Property Name
803 Ahua Street
Property Address
803 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
73013
Net Rentable Square Feet Securitization Number
73013
Valuation Securitization Amount
10861000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Alternate Energy, Inc.
Square Feet Largest Tenant Number
73013
Lease Expiration Largest Tenant Date
04-30-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.023

Property

Property Name
220 Puuhale Road
Property Address
220 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
65942
Net Rentable Square Feet Securitization Number
65942
Valuation Securitization Amount
10617000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Warehouse Rentals, Inc.
Square Feet Largest Tenant Number
65942
Lease Expiration Largest Tenant Date
12-31-2049
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.024

Property

Property Name
930 Mapunapuna Street
Property Address
930 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
68992
Net Rentable Square Feet Securitization Number
68992
Valuation Securitization Amount
10439000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Sony Electronics Inc.
Square Feet Largest Tenant Number
68992
Lease Expiration Largest Tenant Date
01-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.025

Property

Property Name
2103 Kaliawa Street
Property Address
2103 Kaliawa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
78730
Net Rentable Square Feet Securitization Number
78730
Valuation Securitization Amount
10410000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Grace Pacific LLC
Square Feet Largest Tenant Number
78730
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.026

Property

Property Name
2969 Mapunapuna Place
Property Address
2969 Mapunapuna Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
79999
Net Rentable Square Feet Securitization Number
79999
Valuation Securitization Amount
10368000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Bank of Hawaii
Square Feet Largest Tenant Number
79999
Lease Expiration Largest Tenant Date
12-31-2030
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.027

Property

Property Name
158 Sand Island Access Road
Property Address
158 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
100500
Net Rentable Square Feet Securitization Number
100500
Valuation Securitization Amount
10285000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
A.L. Kilgo Company, Inc.
Square Feet Largest Tenant Number
100500
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.028

Property

Property Name
1926 Auiki Street
Property Address
1926 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
42253
Net Rentable Square Feet Securitization Number
42253
Year Built Number
1959
Valuation Securitization Amount
10250000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Five Star Transportation, Inc.
Square Feet Largest Tenant Number
42253
Lease Expiration Largest Tenant Date
04-14-2020
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.029

Property

Property Name
113 Puuhale Road
Property Address
113 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
77171
Net Rentable Square Feet Securitization Number
77171
Valuation Securitization Amount
9961000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Cossette Investment Co., Inc.
Square Feet Largest Tenant Number
77171
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.030

Property

Property Name
2250 Pahounui Drive
Property Address
2250 Pahounui Drive
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
75627
Net Rentable Square Feet Securitization Number
75627
Valuation Securitization Amount
9816000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
A.L. Kilgo Company, Inc.
Square Feet Largest Tenant Number
75627
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.031

Property

Property Name
733 Mapunapuna Street
Property Address
733 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
64894
Net Rentable Square Feet Securitization Number
64894
Valuation Securitization Amount
9741000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
American Builders & Contractors Supply Co., Inc.
Square Feet Largest Tenant Number
64894
Lease Expiration Largest Tenant Date
11-30-2024
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.032

Property

Property Name
761 Ahua Street
Property Address
761 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
73013
Net Rentable Square Feet Securitization Number
73013
Valuation Securitization Amount
9706000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Lorax, LLC
Square Feet Largest Tenant Number
73013
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.033

Property

Property Name
918 Ahua Street
Property Address
918 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
72072
Net Rentable Square Feet Securitization Number
72072
Valuation Securitization Amount
9474000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Bacon Universal Company, Inc.
Square Feet Largest Tenant Number
72072
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.034

Property

Property Name
180 Sand Island Access Road
Property Address
180 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
66828
Net Rentable Square Feet Securitization Number
66828
Valuation Securitization Amount
9353000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
A.L. Kilgo Company, Inc.
Square Feet Largest Tenant Number
66828
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.035

Property

Property Name
2829 Awaawaloa Street
Property Address
2829 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
70000
Net Rentable Square Feet Securitization Number
70000
Valuation Securitization Amount
9330000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Nicholas Wallner, et al
Square Feet Largest Tenant Number
70000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.036

Property

Property Name
120 Mokauea Street
Property Address
120 Mokauea Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
31079
Net Rentable Square Feet Securitization Number
31079
Year Built Number
1970
Valuation Securitization Amount
9250000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coordinated Wire Rope of Hawaii, Inc.
Square Feet Largest Tenant Number
14496
Lease Expiration Largest Tenant Date
06-30-2022
Second Largest Tenant
Trans Pacific Textiles, Ltd.
Square Feet Second Largest Tenant Number
9497
Lease Expiration Second Largest Tenant Date
06-30-2019
Third Largest Tenant
Pacific Souvenir Group, Inc.
Square Feet Third Largest Tenant Number
7086
Lease Expiration Third Largest Tenant Date
12-31-2021
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.037

Property

Property Name
2861 Mokumoa Street
Property Address
2861 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
70035
Net Rentable Square Feet Securitization Number
70035
Valuation Securitization Amount
9169000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
HIE Holdings, Inc.
Square Feet Largest Tenant Number
70035
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.038

Property

Property Name
2826 Kaihikapu Street
Property Address
2826 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
70000
Net Rentable Square Feet Securitization Number
70000
Valuation Securitization Amount
9103000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Time Warner Entertainment Company, L.P.
Square Feet Largest Tenant Number
70000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.039

Property

Property Name
179 Sand Island Access Road
Property Address
179 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
62464
Net Rentable Square Feet Securitization Number
62464
Valuation Securitization Amount
9045000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
MCG 179 Sand Island LP
Square Feet Largest Tenant Number
62464
Lease Expiration Largest Tenant Date
06-30-2047
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.040

Property

Property Name
855 Mapunapuna Street
Property Address
855 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
63436
Net Rentable Square Feet Securitization Number
63436
Valuation Securitization Amount
8865000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Walker-Moody Construction Co., Ltd.
Square Feet Largest Tenant Number
63436
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.041

Property

Property Name
2308 Pahounui Drive
Property Address
2308 Pahounui Drive
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
64896
Net Rentable Square Feet Securitization Number
64896
Valuation Securitization Amount
8519000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
HD Pahounui, LLC
Square Feet Largest Tenant Number
64896
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.042

Property

Property Name
619 Mapunapuna Street
Property Address
619 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
55377
Net Rentable Square Feet Securitization Number
55377
Valuation Securitization Amount
8287000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Gates Laundry Service, Inc.
Square Feet Largest Tenant Number
55377
Lease Expiration Largest Tenant Date
07-31-2041
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.043

Property

Property Name
2846-A Awaawaloa Street
Property Address
2846-A Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
61250
Net Rentable Square Feet Securitization Number
61250
Valuation Securitization Amount
8265000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
OneSource Distributors, LLC
Square Feet Largest Tenant Number
61250
Lease Expiration Largest Tenant Date
11-30-2023
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.044

Property

Property Name
238 Sand Island Access Road
Property Address
238 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
60000
Net Rentable Square Feet Securitization Number
60000
Valuation Securitization Amount
8220000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
238 Sand Island Property LLC
Square Feet Largest Tenant Number
60000
Lease Expiration Largest Tenant Date
10-31-2034
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.045

Property

Property Name
704 Mapunapuna Street
Property Address
704 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
59315
Net Rentable Square Feet Securitization Number
59315
Valuation Securitization Amount
8186000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hardware Hawaii Mapunapuna LLC
Square Feet Largest Tenant Number
59315
Lease Expiration Largest Tenant Date
12-31-2040
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.046

Property

Property Name
120B Mokauea Street
Property Address
120B Mokauea Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
35363
Net Rentable Square Feet Securitization Number
35363
Year Built Number
1968
Valuation Securitization Amount
8000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coordinated Wire Rope of Hawaii, Inc.
Square Feet Largest Tenant Number
23826
Lease Expiration Largest Tenant Date
06-30-2022
Second Largest Tenant
Royal Metals Co., Inc.
Square Feet Second Largest Tenant Number
11537
Lease Expiration Second Largest Tenant Date
06-30-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.047

Property

Property Name
1150 Kikowaena Street
Property Address
1150 Kikowaena Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
45753
Net Rentable Square Feet Securitization Number
45753
Valuation Securitization Amount
7888000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ballard Mortuary, Inc.
Square Feet Largest Tenant Number
45753
Lease Expiration Largest Tenant Date
02-28-2030
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.048

Property

Property Name
2127 Auiki Street
Property Address
2127 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
56900
Net Rentable Square Feet Securitization Number
56900
Valuation Securitization Amount
7819000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
New Age Service Hawaii, Inc.
Square Feet Largest Tenant Number
56900
Lease Expiration Largest Tenant Date
06-30-2035
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.049

Property

Property Name
2810 Paa Street
Property Address
2810 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
52185
Net Rentable Square Feet Securitization Number
52185
Valuation Securitization Amount
7729000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Maui Varities
Square Feet Largest Tenant Number
52185
Lease Expiration Largest Tenant Date
12-31-2048
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.050

Property

Property Name
2841 Pukoloa Street
Property Address
2841 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
7415000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Servco Pacific, Inc.
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
01-31-2064
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.051

Property

Property Name
1000 Mapunapuna Street
Property Address
1000 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
41833
Net Rentable Square Feet Securitization Number
41833
Valuation Securitization Amount
7394000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
First Hawaiian Bank
Square Feet Largest Tenant Number
41833
Lease Expiration Largest Tenant Date
06-30-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.052

Property

Property Name
2829 Pukoloa Street
Property Address
2829 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
7365000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Servco Pacific, Inc.
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
01-31-2064
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.053

Property

Property Name
889 Ahua Street
Property Address
889 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
49452
Net Rentable Square Feet Securitization Number
49452
Valuation Securitization Amount
7360000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Bacon Universal Company, Inc.
Square Feet Largest Tenant Number
49452
Lease Expiration Largest Tenant Date
09-30-2024
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.054

Property

Property Name
2819 Pukoloa Street
Property Address
2819 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
7331000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Servco Pacific, Inc.
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
01-31-2064
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.055

Property

Property Name
1038 Kikowaena Place
Property Address
1038 Kikowaena Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
47417
Net Rentable Square Feet Securitization Number
47417
Valuation Securitization Amount
6820000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Phyllis D. Radford, as Trustee of the Radford Surviving Spouse Trust
Square Feet Largest Tenant Number
47417
Lease Expiration Largest Tenant Date
11-30-2031
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.056

Property

Property Name
2965 Mokumoa Street
Property Address
2965 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
41586
Net Rentable Square Feet Securitization Number
41586
Valuation Securitization Amount
6813000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Island Lighting Co., Inc.
Square Feet Largest Tenant Number
41586
Lease Expiration Largest Tenant Date
12-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.057

Property

Property Name
850 Ahua Street
Property Address
850 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
47879
Net Rentable Square Feet Securitization Number
47879
Valuation Securitization Amount
6619000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Honolulu Painting Company, Limited
Square Feet Largest Tenant Number
47879
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.058

Property

Property Name
1330 Pali Highway
Property Address
1330 Pali Highway
Property City
Honolulu
Property State
HI
Property Zip
96813
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
19673
Net Rentable Square Feet Securitization Number
19673
Valuation Securitization Amount
6552000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Safeway Inc.
Square Feet Largest Tenant Number
19673
Lease Expiration Largest Tenant Date
10-31-2043
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.059

Property

Property Name
2865 Pukoloa Street
Property Address
2865 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
6539000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coca-Cola Bottling of Hawaii, LLC
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
07-31-2039
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.060

Property

Property Name
2855 Pukoloa Street
Property Address
2855 Pukoloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
6539000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coca-Cola Bottling of Hawaii, LLC
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
07-31-2039
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.061

Property

Property Name
789 Mapunapuna Street
Property Address
789 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
46559
Net Rentable Square Feet Securitization Number
46559
Valuation Securitization Amount
6492000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Unibodytech, LLC
Square Feet Largest Tenant Number
46559
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.062

Property

Property Name
2960 Mokumoa Street
Property Address
2960 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
38377
Net Rentable Square Feet Securitization Number
38377
Valuation Securitization Amount
6448000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Tamion2 LLC
Square Feet Largest Tenant Number
38377
Lease Expiration Largest Tenant Date
11-30-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.063

Property

Property Name
231B Sand Island Access Road
Property Address
231B Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
38752
Net Rentable Square Feet Securitization Number
38752
Valuation Securitization Amount
6388000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Warehouse Rentals, Inc.
Square Feet Largest Tenant Number
38752
Lease Expiration Largest Tenant Date
12-31-2049
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.064

Property

Property Name
2020 Auiki Street
Property Address
2020 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
46705
Net Rentable Square Feet Securitization Number
46705
Valuation Securitization Amount
6336000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Alfred I. Castillo, Trustee of the Alfred I.
Square Feet Largest Tenant Number
46705
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.065

Property

Property Name
2857 Awaawaloa Street
Property Address
2857 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
40011
Net Rentable Square Feet Securitization Number
40011
Valuation Securitization Amount
6297000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Moo's Machine Works, Inc.
Square Feet Largest Tenant Number
40011
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.066

Property

Property Name
1050 Kikowaena Place
Property Address
1050 Kikowaena Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
42790
Net Rentable Square Feet Securitization Number
42790
Valuation Securitization Amount
6216000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Big Rock Manufacturing, Inc.
Square Feet Largest Tenant Number
42790
Lease Expiration Largest Tenant Date
09-30-2030
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.067

Property

Property Name
2850 Mokumoa Street
Property Address
2850 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39544
Net Rentable Square Feet Securitization Number
39544
Valuation Securitization Amount
6211000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Gregory Roger Gomes and Frances Uyeda Gomes
Square Feet Largest Tenant Number
39544
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.068

Property

Property Name
2840 Mokumoa Street
Property Address
2840 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39656
Net Rentable Square Feet Securitization Number
39656
Valuation Securitization Amount
6205000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Webco Hawaii, Inc.
Square Feet Largest Tenant Number
39656
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.069

Property

Property Name
2830 Mokumoa Street
Property Address
2830 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
6195000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Webco Hawaii, Inc.
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.070

Property

Property Name
960 Mapunapuna Street
Property Address
960 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
36501
Net Rentable Square Feet Securitization Number
36501
Valuation Securitization Amount
6182000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Sony Electronics Inc.
Square Feet Largest Tenant Number
36501
Lease Expiration Largest Tenant Date
01-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.071

Property

Property Name
125B Puuhale Road
Property Address
125B Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
48933
Net Rentable Square Feet Securitization Number
48933
Valuation Securitization Amount
6137000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ito-en (HAWAII) Inc.
Square Feet Largest Tenant Number
48933
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.072

Property

Property Name
2809 Kaihikapu Street
Property Address
2809 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35698
Net Rentable Square Feet Securitization Number
35698
Valuation Securitization Amount
6078000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pacific Jobbers Warehouse, Inc.
Square Feet Largest Tenant Number
35698
Lease Expiration Largest Tenant Date
12-31-2042
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.073

Property

Property Name
212 Mohonua Place
Property Address
212 Mohonua Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
46221
Net Rentable Square Feet Securitization Number
46221
Valuation Securitization Amount
6054000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Raymond K. Takiguchi
Square Feet Largest Tenant Number
46221
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.074

Property

Property Name
692 Mapunapuna Street
Property Address
692 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5934000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Industrial Hardware Hawaii, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.075

Property

Property Name
1024 Kikowaena Place
Property Address
1024 Kikowaena Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39831
Net Rentable Square Feet Securitization Number
39831
Valuation Securitization Amount
5866000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Manufekai LLC
Square Feet Largest Tenant Number
39831
Lease Expiration Largest Tenant Date
11-30-2031
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.076

Property

Property Name
669 Ahua Street
Property Address
669 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5798000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Royal Hawaiian Limousine
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
06-30-2048
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.077

Property

Property Name
215 Puuhale Road
Property Address
215 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
41731
Net Rentable Square Feet Securitization Number
41731
Valuation Securitization Amount
5785000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Dorvin D Leis Co. LLC
Square Feet Largest Tenant Number
41731
Lease Expiration Largest Tenant Date
12-31-2047
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.078

Property

Property Name
142 Mokauea Street
Property Address
142 Mokauea Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
26000
Net Rentable Square Feet Securitization Number
26000
Year Built Number
1972
Valuation Securitization Amount
5700000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pacific American Lumber, Inc.
Square Feet Largest Tenant Number
26000
Lease Expiration Largest Tenant Date
02-28-2026
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.079

Property

Property Name
2847 Awaawaloa Street
Property Address
2847 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5648000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Green Builders Hawaii, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2035
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.080

Property

Property Name
2816 Awaawaloa Street
Property Address
2816 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
43560
Net Rentable Square Feet Securitization Number
43560
Valuation Securitization Amount
5619000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
RBC Leasing Corporation
Square Feet Largest Tenant Number
43560
Lease Expiration Largest Tenant Date
11-30-2029
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.081

Property

Property Name
2928 Kaihikapu Street - B
Property Address
2928 Kaihikapu Street - B
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
37852
Net Rentable Square Feet Securitization Number
37852
Valuation Securitization Amount
5615000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Triple "B" Forwarders, Inc.
Square Feet Largest Tenant Number
37852
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018
Asset Type Number
Prospectus Loan ID
Asset Number
4.082

Property

Property Name
2864 Mokumoa Street
Property Address
2864 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39600
Net Rentable Square Feet Securitization Number
39600
Valuation Securitization Amount
5610000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Michael Boulware
Square Feet Largest Tenant Number
39600
Lease Expiration Largest Tenant Date
02-28-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

100

Asset Type Number
Prospectus Loan ID
Asset Number
4.083

Property

Property Name
770 Mapunapuna Street
Property Address
770 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5604000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
MPR Energies (was MPR Properties, LLC)
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
07-31-2039
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

101

Asset Type Number
Prospectus Loan ID
Asset Number
4.084

Property

Property Name
151 Puuhale Road
Property Address
151 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
38294
Net Rentable Square Feet Securitization Number
38294
Valuation Securitization Amount
5568000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
New Age Service Hawaii, Inc.
Square Feet Largest Tenant Number
38294
Lease Expiration Largest Tenant Date
04-30-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

102

Asset Type Number
Prospectus Loan ID
Asset Number
4.085

Property

Property Name
207 Puuhale Road
Property Address
207 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
39900
Net Rentable Square Feet Securitization Number
39900
Valuation Securitization Amount
5567000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Dorvin D Leis Co. LLC
Square Feet Largest Tenant Number
39900
Lease Expiration Largest Tenant Date
12-31-2047
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

103

Asset Type Number
Prospectus Loan ID
Asset Number
4.086

Property

Property Name
2970 Mokumoa Street
Property Address
2970 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35021
Net Rentable Square Feet Securitization Number
35021
Valuation Securitization Amount
5557000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pacific Gypsum Supply
Square Feet Largest Tenant Number
35021
Lease Expiration Largest Tenant Date
11-30-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

104

Asset Type Number
Prospectus Loan ID
Asset Number
4.087

Property

Property Name
2868 Kaihikapu Street
Property Address
2868 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5523000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hawaiian Island Tire Co., Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2042
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

105

Asset Type Number
Prospectus Loan ID
Asset Number
4.088

Property

Property Name
2908 Kaihikapu Street
Property Address
2908 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5486000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ultimate Innovations, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
08-31-2041
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

106

Asset Type Number
Prospectus Loan ID
Asset Number
4.089

Property

Property Name
2814 Kilihau Street
Property Address
2814 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
37413
Net Rentable Square Feet Securitization Number
37413
Valuation Securitization Amount
5478000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Jack Endo Electric, Inc.
Square Feet Largest Tenant Number
37413
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

107

Asset Type Number
Prospectus Loan ID
Asset Number
4.090

Property

Property Name
759 Puuloa Road
Property Address
759 Puuloa Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34313
Net Rentable Square Feet Securitization Number
34313
Valuation Securitization Amount
5448000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
James Scott Gray
Square Feet Largest Tenant Number
34313
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

108

Asset Type Number
Prospectus Loan ID
Asset Number
4.091

Property

Property Name
659 Puuloa Road
Property Address
659 Puuloa Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5447000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
G P Roadway Solutions, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

109

Asset Type Number
Prospectus Loan ID
Asset Number
4.092

Property

Property Name
667 Puuloa Road
Property Address
667 Puuloa Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5447000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
G P Roadway Solutions, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

110

Asset Type Number
Prospectus Loan ID
Asset Number
4.093

Property

Property Name
679 Puuloa Road
Property Address
679 Puuloa Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5447000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
G P Roadway Solutions, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

111

Asset Type Number
Prospectus Loan ID
Asset Number
4.094

Property

Property Name
689 Puuloa Road
Property Address
689 Puuloa Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5447000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
G P Roadway Solutions, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

112

Asset Type Number
Prospectus Loan ID
Asset Number
4.095

Property

Property Name
950 Mapunapuna Street
Property Address
950 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
32551
Net Rentable Square Feet Securitization Number
32551
Valuation Securitization Amount
5439000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Sony Electronics Inc.
Square Feet Largest Tenant Number
32551
Lease Expiration Largest Tenant Date
01-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

113

Asset Type Number
Prospectus Loan ID
Asset Number
4.096

Property

Property Name
822 Mapunapuna Street
Property Address
822 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5413000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hawaii Stage and Lighting Rentals, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

114

Asset Type Number
Prospectus Loan ID
Asset Number
4.097

Property

Property Name
842 Mapunapuna Street
Property Address
842 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5413000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hawaii Stage and Lighting Rentals, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

115

Asset Type Number
Prospectus Loan ID
Asset Number
4.098

Property

Property Name
214 Sand Island Access Road
Property Address
214 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
21600
Net Rentable Square Feet Securitization Number
21600
Year Built Number
1981
Valuation Securitization Amount
5400000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
K&S Hawaiian Creations, Inc. (dba: Honolulu Cookie Company)
Square Feet Largest Tenant Number
15300
Lease Expiration Largest Tenant Date
12-31-2021
Second Largest Tenant
Road Safety Services and Design LLC
Square Feet Second Largest Tenant Number
4500
Lease Expiration Second Largest Tenant Date
06-30-2021
Third Largest Tenant
Clock and Trophy Shop, Inc.
Square Feet Third Largest Tenant Number
1800
Lease Expiration Third Largest Tenant Date
06-30-2021
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

116

Asset Type Number
Prospectus Loan ID
Asset Number
4.099

Property

Property Name
709 Ahua Street
Property Address
709 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5399000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Qiu's Company, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
01-31-2036
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

117

Asset Type Number
Prospectus Loan ID
Asset Number
4.100

Property

Property Name
766 Mapunapuna Street
Property Address
766 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5354000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Wasa Electrical Services, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

118

Asset Type Number
Prospectus Loan ID
Asset Number
4.101

Property

Property Name
830 Mapunapuna Street
Property Address
830 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5353000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Prime Construction, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

119

Asset Type Number
Prospectus Loan ID
Asset Number
4.102

Property

Property Name
2855 Kaihikapu Street
Property Address
2855 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5334000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
C K Auto Body, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
02-28-2035
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

120

Asset Type Number
Prospectus Loan ID
Asset Number
4.103

Property

Property Name
865 Ahua Street
Property Address
865 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35933
Net Rentable Square Feet Securitization Number
35933
Valuation Securitization Amount
5319000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Safety Systems and Signs Hawaii, Inc.
Square Feet Largest Tenant Number
35933
Lease Expiration Largest Tenant Date
05-31-2023
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

121

Asset Type Number
Prospectus Loan ID
Asset Number
4.104

Property

Property Name
852 Mapunapuna Street
Property Address
852 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5317000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Clark's Meter Calibration, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

122

Asset Type Number
Prospectus Loan ID
Asset Number
4.105

Property

Property Name
2906 Kaihikapu Street
Property Address
2906 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5294000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
AKC Leasing Corporation
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

123

Asset Type Number
Prospectus Loan ID
Asset Number
4.106

Property

Property Name
2879 Paa Street
Property Address
2879 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
31316
Net Rentable Square Feet Securitization Number
31316
Valuation Securitization Amount
5268000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ohana Baptist Church
Square Feet Largest Tenant Number
31316
Lease Expiration Largest Tenant Date
11-30-2036
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

124

Asset Type Number
Prospectus Loan ID
Asset Number
4.107

Property

Property Name
702 Ahua Street
Property Address
702 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34657
Net Rentable Square Feet Securitization Number
34657
Valuation Securitization Amount
5255000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Mark Tyler Luria
Square Feet Largest Tenant Number
34657
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

125

Asset Type Number
Prospectus Loan ID
Asset Number
4.108

Property

Property Name
2864 Awaawaloa Street
Property Address
2864 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35247
Net Rentable Square Feet Securitization Number
35247
Valuation Securitization Amount
5224000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Safety Systems and Signs Hawaii, Inc.
Square Feet Largest Tenant Number
35247
Lease Expiration Largest Tenant Date
07-31-2023
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

126

Asset Type Number
Prospectus Loan ID
Asset Number
4.109

Property

Property Name
2819 Mokumoa Street - A
Property Address
2819 Mokumoa Street - A
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35384
Net Rentable Square Feet Securitization Number
35384
Valuation Securitization Amount
5172000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
H.Q. Incorporated
Square Feet Largest Tenant Number
35384
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

127

Asset Type Number
Prospectus Loan ID
Asset Number
4.110

Property

Property Name
2869 Mokumoa Street
Property Address
2869 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34860
Net Rentable Square Feet Securitization Number
34860
Valuation Securitization Amount
5163000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Mohawk Carpet Distribution, Inc.
Square Feet Largest Tenant Number
34860
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

128

Asset Type Number
Prospectus Loan ID
Asset Number
4.111

Property

Property Name
2819 Mokumoa Street - B
Property Address
2819 Mokumoa Street - B
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35279
Net Rentable Square Feet Securitization Number
35279
Valuation Securitization Amount
5156000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
H.Q. Incorporated
Square Feet Largest Tenant Number
35279
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

129

Asset Type Number
Prospectus Loan ID
Asset Number
4.112

Property

Property Name
228 Mohonua Place
Property Address
228 Mohonua Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
36522
Net Rentable Square Feet Securitization Number
36522
Valuation Securitization Amount
5149000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pioneer Electric, Inc.
Square Feet Largest Tenant Number
36522
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

130

Asset Type Number
Prospectus Loan ID
Asset Number
4.113

Property

Property Name
2264 Pahounui Drive
Property Address
2264 Pahounui Drive
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
33103
Net Rentable Square Feet Securitization Number
33103
Valuation Securitization Amount
5135000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Killebrew & White
Square Feet Largest Tenant Number
33103
Lease Expiration Largest Tenant Date
12-31-2038
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

131

Asset Type Number
Prospectus Loan ID
Asset Number
4.114

Property

Property Name
808 Ahua Street
Property Address
808 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
56690
Net Rentable Square Feet Securitization Number
56690
Valuation Securitization Amount
5128000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
SLSS Partners
Square Feet Largest Tenant Number
56690
Lease Expiration Largest Tenant Date
06-04-2051
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

132

Asset Type Number
Prospectus Loan ID
Asset Number
4.115

Property

Property Name
2827 Kaihikapu Street
Property Address
2827 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5127000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hawaiian Crane and Rigging, Ltd.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

133

Asset Type Number
Prospectus Loan ID
Asset Number
4.116

Property

Property Name
697 Ahua Street
Property Address
697 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5123000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Mr. Sandman, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

134

Asset Type Number
Prospectus Loan ID
Asset Number
4.117

Property

Property Name
2849 Kaihikapu Street
Property Address
2849 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5115000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
A-1 A-Lectrician, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

135

Asset Type Number
Prospectus Loan ID
Asset Number
4.118

Property

Property Name
2831 Awaawaloa Street
Property Address
2831 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5099000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ralph S. Inouye Co., Ltd.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

136

Asset Type Number
Prospectus Loan ID
Asset Number
4.119

Property

Property Name
2858 Kaihikapu Street
Property Address
2858 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5095000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
McKillican American, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

137

Asset Type Number
Prospectus Loan ID
Asset Number
4.120

Property

Property Name
2276 Pahounui Drive
Property Address
2276 Pahounui Drive
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
32841
Net Rentable Square Feet Securitization Number
32841
Valuation Securitization Amount
5095000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Killebrew & White
Square Feet Largest Tenant Number
32841
Lease Expiration Largest Tenant Date
12-31-2038
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

138

Asset Type Number
Prospectus Loan ID
Asset Number
4.121

Property

Property Name
2806 Kaihikapu Street
Property Address
2806 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5090000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Jerome Anches and Barbara Jean Grashin
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

139

Asset Type Number
Prospectus Loan ID
Asset Number
4.122

Property

Property Name
1052 Ahua Street
Property Address
1052 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30000
Net Rentable Square Feet Securitization Number
30000
Valuation Securitization Amount
5078000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Kaiser Foundation Health Plan, Inc.
Square Feet Largest Tenant Number
30000
Lease Expiration Largest Tenant Date
04-30-2026
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

140

Asset Type Number
Prospectus Loan ID
Asset Number
4.123

Property

Property Name
2889 Mokumoa Street
Property Address
2889 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34651
Net Rentable Square Feet Securitization Number
34651
Valuation Securitization Amount
5063000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Triton Marine Construction Corp.
Square Feet Largest Tenant Number
34651
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

141

Asset Type Number
Prospectus Loan ID
Asset Number
4.124

Property

Property Name
685 Ahua Street
Property Address
685 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5053000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Trans Quality, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

142

Asset Type Number
Prospectus Loan ID
Asset Number
4.125

Property

Property Name
2839 Mokumoa Street
Property Address
2839 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35174
Net Rentable Square Feet Securitization Number
35174
Valuation Securitization Amount
5034000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
HIE Holdings, Inc.
Square Feet Largest Tenant Number
35174
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

143

Asset Type Number
Prospectus Loan ID
Asset Number
4.126

Property

Property Name
94-240 Pupuole Street
Property Address
94-240 Pupuole Street
Property City
Waipahu
Property State
HI
Property Zip
96797
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
43529
Net Rentable Square Feet Securitization Number
43529
Valuation Securitization Amount
5033000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
FPA Waipahu Associates, LLC
Square Feet Largest Tenant Number
43529
Lease Expiration Largest Tenant Date
02-28-2054
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

144

Asset Type Number
Prospectus Loan ID
Asset Number
4.127

Property

Property Name
2928 Kaihikapu Street - A
Property Address
2928 Kaihikapu Street - A
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5024000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Triple "B" Forwarders, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

145

Asset Type Number
Prospectus Loan ID
Asset Number
4.128

Property

Property Name
719 Ahua Street
Property Address
719 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5015000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Island Pool & Spa Supply
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
01-03-2020
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

146

Asset Type Number
Prospectus Loan ID
Asset Number
4.129

Property

Property Name
2812 Awaawaloa Street
Property Address
2812 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
5014000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Mutual Plumbing Supply Co., Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

147

Asset Type Number
Prospectus Loan ID
Asset Number
4.130

Property

Property Name
2927 Mokumoa Street
Property Address
2927 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34546
Net Rentable Square Feet Securitization Number
34546
Valuation Securitization Amount
5013000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Walker-Moody Construction Co., Ltd.
Square Feet Largest Tenant Number
34546
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

148

Asset Type Number
Prospectus Loan ID
Asset Number
4.131

Property

Property Name
197 Sand Island Access Road
Property Address
197 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
31178
Net Rentable Square Feet Securitization Number
31178
Valuation Securitization Amount
5008000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Warehouse Rentals, Inc.
Square Feet Largest Tenant Number
31178
Lease Expiration Largest Tenant Date
12-31-2049
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

149

Asset Type Number
Prospectus Loan ID
Asset Number
4.132

Property

Property Name
2844 Kaihikapu Street
Property Address
2844 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4989000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Tri-Palm Industries, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

150

Asset Type Number
Prospectus Loan ID
Asset Number
4.133

Property

Property Name
2879 Mokumoa Street
Property Address
2879 Mokumoa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34755
Net Rentable Square Feet Securitization Number
34755
Valuation Securitization Amount
4973000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Coca-Cola Bottling of Hawaii, LLC
Square Feet Largest Tenant Number
34755
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

151

Asset Type Number
Prospectus Loan ID
Asset Number
4.134

Property

Property Name
2135 Auiki Street
Property Address
2135 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
33328
Net Rentable Square Feet Securitization Number
33328
Valuation Securitization Amount
4962000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
A.L. Kilgo Company, Inc.
Square Feet Largest Tenant Number
33328
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

152

Asset Type Number
Prospectus Loan ID
Asset Number
4.135

Property

Property Name
855 Ahua Street
Property Address
855 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35200
Net Rentable Square Feet Securitization Number
35200
Valuation Securitization Amount
4952000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Central Pacific Supply Corporation
Square Feet Largest Tenant Number
35200
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

153

Asset Type Number
Prospectus Loan ID
Asset Number
4.136

Property

Property Name
2122 Kaliawa Street
Property Address
2122 Kaliawa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
33468
Net Rentable Square Feet Securitization Number
33468
Valuation Securitization Amount
4951000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Chonghwa Kim & Philip Kim
Square Feet Largest Tenant Number
33468
Lease Expiration Largest Tenant Date
12-31-2038
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

154

Asset Type Number
Prospectus Loan ID
Asset Number
4.137

Property

Property Name
2831 Kaihikapu Street
Property Address
2831 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4946000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Stoneridge Recoveries, LLC and Pineridge Farms, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

155

Asset Type Number
Prospectus Loan ID
Asset Number
4.138

Property

Property Name
729 Ahua Street
Property Address
729 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4942000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
White Cap Construction Supply, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

156

Asset Type Number
Prospectus Loan ID
Asset Number
4.139

Property

Property Name
739 Ahua Street
Property Address
739 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4942000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
White Cap Construction Supply, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

157

Asset Type Number
Prospectus Loan ID
Asset Number
4.140

Property

Property Name
2833 Paa Street #2
Property Address
2833 Paa Street #2
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30000
Net Rentable Square Feet Securitization Number
30000
Valuation Securitization Amount
4833000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
W. W. Grainger, Inc.
Square Feet Largest Tenant Number
30000
Lease Expiration Largest Tenant Date
10-31-2025
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

158

Asset Type Number
Prospectus Loan ID
Asset Number
4.141

Property

Property Name
2833 Paa Street
Property Address
2833 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30000
Net Rentable Square Feet Securitization Number
30000
Valuation Securitization Amount
4833000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
W. W. Grainger, Inc.
Square Feet Largest Tenant Number
30000
Lease Expiration Largest Tenant Date
10-31-2025
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

159

Asset Type Number
Prospectus Loan ID
Asset Number
4.142

Property

Property Name
2815 Kaihikapu Street
Property Address
2815 Kaihikapu Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4728000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
2815 Kaihikapu Partners
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

160

Asset Type Number
Prospectus Loan ID
Asset Number
4.143

Property

Property Name
1062 Kikowaena Place
Property Address
1062 Kikowaena Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30959
Net Rentable Square Feet Securitization Number
30959
Valuation Securitization Amount
4722000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Plywood Hawaii, Inc.
Square Feet Largest Tenant Number
30959
Lease Expiration Largest Tenant Date
07-31-2020
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

161

Asset Type Number
Prospectus Loan ID
Asset Number
4.144

Property

Property Name
673 Ahua Street
Property Address
673 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4689000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Royal Contracting Co., Ltd.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

162

Asset Type Number
Prospectus Loan ID
Asset Number
4.145

Property

Property Name
2106 Kaliawa Street
Property Address
2106 Kaliawa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30709
Net Rentable Square Feet Securitization Number
30709
Valuation Securitization Amount
4673000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
New Age Service Hawaii, Inc.
Square Feet Largest Tenant Number
30709
Lease Expiration Largest Tenant Date
05-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

163

Asset Type Number
Prospectus Loan ID
Asset Number
4.146

Property

Property Name
812 Mapunapuna Street
Property Address
812 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4667000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Produce Center Development, Ltd.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2044
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

164

Asset Type Number
Prospectus Loan ID
Asset Number
4.147

Property

Property Name
2804 Kilihau Street
Property Address
2804 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34494
Net Rentable Square Feet Securitization Number
34494
Valuation Securitization Amount
4623000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Kaalawai Holdings, LLC
Square Feet Largest Tenant Number
34494
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

165

Asset Type Number
Prospectus Loan ID
Asset Number
4.148

Property

Property Name
525 North King Street
Property Address
525 North King Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
20934
Net Rentable Square Feet Securitization Number
20934
Valuation Securitization Amount
4621000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Pflueger Group, LLC
Square Feet Largest Tenant Number
20934
Lease Expiration Largest Tenant Date
10-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

166

Asset Type Number
Prospectus Loan ID
Asset Number
4.149

Property

Property Name
204 Sand Island Access Road
Property Address
204 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
33078
Net Rentable Square Feet Securitization Number
33078
Valuation Securitization Amount
4611000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Oahu Metal & Supply, Limited
Square Feet Largest Tenant Number
33078
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

167

Asset Type Number
Prospectus Loan ID
Asset Number
4.150

Property

Property Name
660 Ahua Street
Property Address
660 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34657
Net Rentable Square Feet Securitization Number
34657
Valuation Securitization Amount
4610000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Philip Wallington Won
Square Feet Largest Tenant Number
34657
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

168

Asset Type Number
Prospectus Loan ID
Asset Number
4.151

Property

Property Name
218 Mohonua Place
Property Address
218 Mohonua Place
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
34096
Net Rentable Square Feet Securitization Number
34096
Valuation Securitization Amount
4597000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Tai Polythene of Hawaii, Inc.
Square Feet Largest Tenant Number
34096
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

169

Asset Type Number
Prospectus Loan ID
Asset Number
4.152

Property

Property Name
125 Puuhale Road
Property Address
125 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
31006
Net Rentable Square Feet Securitization Number
31006
Valuation Securitization Amount
4543000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ito-en (HAWAII) Inc.
Square Feet Largest Tenant Number
31006
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

170

Asset Type Number
Prospectus Loan ID
Asset Number
4.153

Property

Property Name
645 Ahua Street
Property Address
645 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4465000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Calvin F. L. Mann
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

171

Asset Type Number
Prospectus Loan ID
Asset Number
4.154

Property

Property Name
675 Mapunapuna Street
Property Address
675 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
30063
Net Rentable Square Feet Securitization Number
30063
Valuation Securitization Amount
4460000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Contractors' Equipment & Service Corp.
Square Feet Largest Tenant Number
30063
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

172

Asset Type Number
Prospectus Loan ID
Asset Number
4.155

Property

Property Name
659 Ahua Street
Property Address
659 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
35000
Net Rentable Square Feet Securitization Number
35000
Valuation Securitization Amount
4451000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Mega Construction, Inc.
Square Feet Largest Tenant Number
35000
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

173

Asset Type Number
Prospectus Loan ID
Asset Number
4.156

Property

Property Name
1055 Ahua Street
Property Address
1055 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
26531
Net Rentable Square Feet Securitization Number
26531
Valuation Securitization Amount
4338000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Chevron U.S.A. Inc. (IES Retail, LLC)
Square Feet Largest Tenant Number
26531
Lease Expiration Largest Tenant Date
11-15-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

174

Asset Type Number
Prospectus Loan ID
Asset Number
4.157

Property

Property Name
944 Ahua Street
Property Address
944 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
26596
Net Rentable Square Feet Securitization Number
26596
Valuation Securitization Amount
4297000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
OEM Properties, LLC
Square Feet Largest Tenant Number
26596
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

175

Asset Type Number
Prospectus Loan ID
Asset Number
4.158

Property

Property Name
2019 Kahai Street
Property Address
2019 Kahai Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
26954
Net Rentable Square Feet Securitization Number
26954
Valuation Securitization Amount
4088000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Puuhale 227 LLC
Square Feet Largest Tenant Number
26954
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

176

Asset Type Number
Prospectus Loan ID
Asset Number
4.159

Property

Property Name
2001 Kahai Street
Property Address
2001 Kahai Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
26741
Net Rentable Square Feet Securitization Number
26741
Valuation Securitization Amount
3930000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Kahai Street Development Partnership
Square Feet Largest Tenant Number
26741
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

177

Asset Type Number
Prospectus Loan ID
Asset Number
4.160

Property

Property Name
106 Puuhale Road
Property Address
106 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
IN
Net Rentable Square Feet Number
14223
Net Rentable Square Feet Securitization Number
14223
Year Built Number
1966
Valuation Securitization Amount
3900000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-05-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Shred-it USA Inc.
Square Feet Largest Tenant Number
5578
Lease Expiration Largest Tenant Date
06-30-2019
Second Largest Tenant
Sealtech, Inc.
Square Feet Second Largest Tenant Number
5184
Lease Expiration Second Largest Tenant Date
07-14-2023
Third Largest Tenant
Pacific Island Air Tech Company, Inc.
Square Feet Third Largest Tenant Number
1733
Lease Expiration Third Largest Tenant Date
06-30-2021
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

178

Asset Type Number
Prospectus Loan ID
Asset Number
4.161

Property

Property Name
2875 Paa Street
Property Address
2875 Paa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
23154
Net Rentable Square Feet Securitization Number
23154
Valuation Securitization Amount
3832000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Electricians, Inc.
Square Feet Largest Tenant Number
23154
Lease Expiration Largest Tenant Date
10-31-2025
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

179

Asset Type Number
Prospectus Loan ID
Asset Number
4.162

Property

Property Name
1024 Mapunapuna Street
Property Address
1024 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
25895
Net Rentable Square Feet Securitization Number
25895
Valuation Securitization Amount
3783000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Autoland LLC
Square Feet Largest Tenant Number
25895
Lease Expiration Largest Tenant Date
12-08-2043
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

180

Asset Type Number
Prospectus Loan ID
Asset Number
4.163

Property

Property Name
2760 Kamehameha Highway
Property Address
2760 Kamehameha Highway
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
28615
Net Rentable Square Feet Securitization Number
28615
Valuation Securitization Amount
3707000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Island Demo, Inc.
Square Feet Largest Tenant Number
28615
Lease Expiration Largest Tenant Date
12-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

181

Asset Type Number
Prospectus Loan ID
Asset Number
4.164

Property

Property Name
2635 Waiwai Loop A
Property Address
2635 Waiwai Loop A
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
22500
Net Rentable Square Feet Securitization Number
22500
Valuation Securitization Amount
3629000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Aloha Petroleum
Square Feet Largest Tenant Number
22500
Lease Expiration Largest Tenant Date
06-30-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

182

Asset Type Number
Prospectus Loan ID
Asset Number
4.165

Property

Property Name
2635 Waiwai Loop B
Property Address
2635 Waiwai Loop B
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
22459
Net Rentable Square Feet Securitization Number
22459
Valuation Securitization Amount
3623000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Aloha Petroleum
Square Feet Largest Tenant Number
22459
Lease Expiration Largest Tenant Date
06-30-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

183

Asset Type Number
Prospectus Loan ID
Asset Number
4.166

Property

Property Name
2836 Awaawaloa Street
Property Address
2836 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
26440
Net Rentable Square Feet Securitization Number
26440
Valuation Securitization Amount
3580000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
RBC Leasing Corporation
Square Feet Largest Tenant Number
26440
Lease Expiration Largest Tenant Date
11-30-2029
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

184

Asset Type Number
Prospectus Loan ID
Asset Number
4.167

Property

Property Name
609 Ahua Street
Property Address
609 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
24440
Net Rentable Square Feet Securitization Number
24440
Valuation Securitization Amount
3507000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
EAN Holdings, LLC
Square Feet Largest Tenant Number
14840
Lease Expiration Largest Tenant Date
11-30-2021
Second Largest Tenant
Paradise Rent-A-Car Inc.
Square Feet Second Largest Tenant Number
9600
Lease Expiration Second Largest Tenant Date
02-29-2020
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

185

Asset Type Number
Prospectus Loan ID
Asset Number
4.168

Property

Property Name
905 Ahua Street
Property Address
905 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
21195
Net Rentable Square Feet Securitization Number
21195
Valuation Securitization Amount
3444000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Hawaii Nut & Bolt, Inc.
Square Feet Largest Tenant Number
21195
Lease Expiration Largest Tenant Date
04-30-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

186

Asset Type Number
Prospectus Loan ID
Asset Number
4.169

Property

Property Name
2110 Auiki Street
Property Address
2110 Auiki Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
20436
Net Rentable Square Feet Securitization Number
20436
Valuation Securitization Amount
3404000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ace Metal Recycling, Inc.
Square Feet Largest Tenant Number
20436
Lease Expiration Largest Tenant Date
12-31-2048
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

187

Asset Type Number
Prospectus Loan ID
Asset Number
4.170

Property

Property Name
140 Puuhale Road
Property Address
140 Puuhale Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
21541
Net Rentable Square Feet Securitization Number
21541
Valuation Securitization Amount
3292000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
New Age Service Hawaii, Inc.
Square Feet Largest Tenant Number
21541
Lease Expiration Largest Tenant Date
05-31-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

188

Asset Type Number
Prospectus Loan ID
Asset Number
4.171

Property

Property Name
2139 Kaliawa Street
Property Address
2139 Kaliawa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
21657
Net Rentable Square Feet Securitization Number
21657
Valuation Securitization Amount
3258000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Janlu M. Takane
Square Feet Largest Tenant Number
21657
Lease Expiration Largest Tenant Date
11-30-2021
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

189

Asset Type Number
Prospectus Loan ID
Asset Number
4.172

Property

Property Name
231 Sand Island Access Road
Property Address
231 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
18921
Net Rentable Square Feet Securitization Number
18921
Valuation Securitization Amount
3174000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Warehouse Rentals, Inc.
Square Feet Largest Tenant Number
18921
Lease Expiration Largest Tenant Date
12-31-2049
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

190

Asset Type Number
Prospectus Loan ID
Asset Number
4.173

Property

Property Name
2140 Kaliawa Street
Property Address
2140 Kaliawa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
19269
Net Rentable Square Feet Securitization Number
19269
Valuation Securitization Amount
2921000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Cossette Investment Co., Inc.
Square Feet Largest Tenant Number
19269
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

191

Asset Type Number
Prospectus Loan ID
Asset Number
4.174

Property

Property Name
33 South Vineyard Boulevard
Property Address
33 South Vineyard Boulevard
Property City
Honolulu
Property State
HI
Property Zip
96813
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11570
Net Rentable Square Feet Securitization Number
11570
Valuation Securitization Amount
2865000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Today Auto, LLC
Square Feet Largest Tenant Number
11570
Lease Expiration Largest Tenant Date
10-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

192

Asset Type Number
Prospectus Loan ID
Asset Number
4.175

Property

Property Name
970 Ahua Street
Property Address
970 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
15037
Net Rentable Square Feet Securitization Number
15037
Valuation Securitization Amount
2675000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Light of the World Ministries, Inc.
Square Feet Largest Tenant Number
15037
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

193

Asset Type Number
Prospectus Loan ID
Asset Number
4.176

Property

Property Name
960 Ahua Street
Property Address
960 Ahua Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
14476
Net Rentable Square Feet Securitization Number
14476
Valuation Securitization Amount
2502000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Beth Israel Jewish Ministries International
Square Feet Largest Tenant Number
14476
Lease Expiration Largest Tenant Date
02-29-2032
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

194

Asset Type Number
Prospectus Loan ID
Asset Number
4.177

Property

Property Name
1045 Mapunapuna Street
Property Address
1045 Mapunapuna Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
14902
Net Rentable Square Feet Securitization Number
14902
Valuation Securitization Amount
2312000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Marcus & Associates, Inc.
Square Feet Largest Tenant Number
14902
Lease Expiration Largest Tenant Date
11-12-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

195

Asset Type Number
Prospectus Loan ID
Asset Number
4.178

Property

Property Name
165 Sand Island Access Road
Property Address
165 Sand Island Access Road
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
15677
Net Rentable Square Feet Securitization Number
15677
Valuation Securitization Amount
2226000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Cossette Investment Co., Inc.
Square Feet Largest Tenant Number
15677
Lease Expiration Largest Tenant Date
12-31-2028
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

196

Asset Type Number
Prospectus Loan ID
Asset Number
4.179

Property

Property Name
2839 Kilihau Street
Property Address
2839 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11680
Net Rentable Square Feet Securitization Number
11680
Valuation Securitization Amount
2146000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
King Infiniti of Honolulu, LLC
Square Feet Largest Tenant Number
11680
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

197

Asset Type Number
Prospectus Loan ID
Asset Number
4.180

Property

Property Name
2829 Kilihau Street
Property Address
2829 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11680
Net Rentable Square Feet Securitization Number
11680
Valuation Securitization Amount
2141000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Landscape Hawaii
Square Feet Largest Tenant Number
11680
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

198

Asset Type Number
Prospectus Loan ID
Asset Number
4.181

Property

Property Name
2833 Kilihau Street
Property Address
2833 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11680
Net Rentable Square Feet Securitization Number
11680
Valuation Securitization Amount
2134000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Ken's Auto Fender, Ltd.
Square Feet Largest Tenant Number
11680
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

199

Asset Type Number
Prospectus Loan ID
Asset Number
4.182

Property

Property Name
2821 Kilihau Street
Property Address
2821 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11680
Net Rentable Square Feet Securitization Number
11680
Valuation Securitization Amount
2055000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Aloha Auto Group, Ltd.
Square Feet Largest Tenant Number
11680
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

200

Asset Type Number
Prospectus Loan ID
Asset Number
4.183

Property

Property Name
2808 Kam Highway
Property Address
2808 Kam Highway
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
12620
Net Rentable Square Feet Securitization Number
12620
Valuation Securitization Amount
2027000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Aloha Auto Group, Ltd.
Square Feet Largest Tenant Number
12620
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

201

Asset Type Number
Prospectus Loan ID
Asset Number
4.184

Property

Property Name
2815 Kilihau Street
Property Address
2815 Kilihau Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
11680
Net Rentable Square Feet Securitization Number
11680
Valuation Securitization Amount
1887000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Aloha Auto Group, Ltd.
Square Feet Largest Tenant Number
11680
Lease Expiration Largest Tenant Date
10-31-2022
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

202

Asset Type Number
Prospectus Loan ID
Asset Number
4.185

Property

Property Name
2850 Awaawaloa Street
Property Address
2850 Awaawaloa Street
Property City
Honolulu
Property State
HI
Property Zip
96819
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
8503
Net Rentable Square Feet Securitization Number
8503
Valuation Securitization Amount
1463000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
OneSource Distributors, LLC
Square Feet Largest Tenant Number
8503
Lease Expiration Largest Tenant Date
11-30-2023
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

203

Asset Type Number
Prospectus Loan ID
Asset Number
4.186

Property

Property Name
846 Ala Lilikoi Street B
Property Address
846 Ala Lilikoi Street B
Property City
Honolulu
Property State
HI
Property Zip
96818
Property County
Honolulu
Property Type Code
98
Net Rentable Square Feet Number
8101
Net Rentable Square Feet Securitization Number
8101
Valuation Securitization Amount
909000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-01-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Bradley Shopping Center Company
Square Feet Largest Tenant Number
8101
Lease Expiration Largest Tenant Date
04-22-2033
Financials Securitization Date
10-31-2018
Net Operating Income Net Cash Flow Securitization Code
UW
Most Recent Annual Lease Rollover Review Date
12-13-2018

204

Asset Type Number
Prospectus Loan ID
Asset Number
5
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
03-11-2019
Original Loan Amount
30000000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.03784200
Interest Rate Securitization Percentage
0.03784200
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
36
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
A1
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
97758.50
Scheduled Principal Balance Securitization Amount
30000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
06-30-2021
Yield Maintenance End Date
09-30-2028
Prepayment Premiums End Date
09-30-2028

Property

Property Name
Tower 28
Property Address
42-12 28th Street
Property City
Long Island City
Property State
NY
Property Zip
11101
Property County
Queens
Property Type Code
MF
Units Beds Rooms Number
450
Units Beds Rooms Securitization Number
450
Year Built Number
2018
Valuation Securitization Amount
335000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-10-2019
Physical Occupancy Securitization Percentage
0.94
Property Status Code
6
Defeased Status Code
X
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
19539680.38
Operating Expenses Securitization Amount
4973672.91
Operating Expenses Amount
5358451.12
Net Operating Income Securitization Amount
14566007.47
Net Cash Flow Flow Securitization Amount
14438223.91
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.33
Debt Service Coverage Net Cash Flow Securitization Percentage
2.31
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
30000000.00
Total Scheduled Principal Interest Due Amount
97758.50
Report Period Interest Rate Percentage
0.03784200
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
97758.50
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
30000000.00
Report Period End Scheduled Loan Balance Amount
30000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Wells Fargo
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

205

Asset Type Number
Prospectus Loan ID
Asset Number
6
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
05-06-2019
Original Loan Amount
30000000.00
Original Term Loan Number
120
Maturity Date
06-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04390000
Interest Rate Securitization Percentage
0.04390000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
07-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
0.00
Scheduled Principal Balance Securitization Amount
30000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
02-28-2029

Property

Property Name
Doubletree Modesto
Property Address
1150 9th Street
Property City
Modesto
Property State
CA
Property Zip
95354
Property County
Stanislaus
Property Type Code
LO
Units Beds Rooms Number
260
Units Beds Rooms Securitization Number
260
Year Built Number
1989
Year Last Renovated
2013
Valuation Securitization Amount
58000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
04-01-2019
Physical Occupancy Securitization Percentage
0.78
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
17436704.00
Operating Expenses Securitization Amount
12164065.00
Operating Expenses Amount
12121487.00
Net Operating Income Securitization Amount
5272639.00
Net Cash Flow Flow Securitization Amount
4575171.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
3.95
Debt Service Coverage Net Cash Flow Securitization Percentage
3.43
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
30000000.00
Total Scheduled Principal Interest Due Amount
0.00
Report Period Interest Rate Percentage
0.04390000
Servicer Trustee Fee Rate Percentage
0.00038210
Scheduled Interest Amount
0.00
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
30000000.00
Report Period End Scheduled Loan Balance Amount
30000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
A
Primary Servicer Name
Midland Loan Services
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

206

Asset Type Number
Prospectus Loan ID
Asset Number
7
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
05-03-2019
Original Loan Amount
30000000.00
Original Term Loan Number
120
Maturity Date
05-01-2030
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04232000
Interest Rate Securitization Percentage
0.04232000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
07-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
7
Periodic Principal And Interest Payment Securitization Amount
0.00
Scheduled Principal Balance Securitization Amount
30000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
07-31-2021
Yield Maintenance End Date
01-31-2029
Prepayment Premiums End Date
01-31-2029

Property

Property Name
FedEx Niles
Property Address
5959 West Howard Street
Property City
Niles
Property State
IL
Property Zip
60714
Property County
Cook
Property Type Code
IN
Net Rentable Square Feet Number
314202
Net Rentable Square Feet Securitization Number
314202
Year Built Number
2015
Valuation Securitization Amount
85000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-21-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeased Status Code
X
Largest Tenant
Fedex Ground Package System, Inc.
Square Feet Largest Tenant Number
314202
Lease Expiration Largest Tenant Date
05-31-2030
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
6011195.20
Operating Expenses Securitization Amount
1640654.86
Operating Expenses Amount
1421898.49
Net Operating Income Securitization Amount
4370540.34
Net Cash Flow Flow Securitization Amount
4260569.64
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.19
Debt Service Coverage Net Cash Flow Securitization Percentage
2.14
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
30000000.00
Total Scheduled Principal Interest Due Amount
0.00
Report Period Interest Rate Percentage
0.04232000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
0.00
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
30000000.00
Report Period End Scheduled Loan Balance Amount
30000000.00
Paid Through Date
06-01-2019
Hyper Amortizing Date
06-01-2029
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
A
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

207

Asset Type Number
Prospectus Loan ID
Asset Number
8
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-17-2019
Original Loan Amount
25900000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04480000
Interest Rate Securitization Percentage
0.04480000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
99916.44
Scheduled Principal Balance Securitization Amount
25900000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-31-2029

Property

Property Name
Lake Meadows Shopping Center
Property Address
443 East 34th Street; 3355, 3349-3405, 3365-3367, 3457, 3429-3473, 3469-3481 South Dr. Martin Luther King Junior Drive
Property City
Chicago
Property State
IL
Property Zip
60616
Property County
Cook
Property Type Code
RT
Net Rentable Square Feet Number
176594
Net Rentable Square Feet Securitization Number
176594
Year Built Number
1954
Year Last Renovated
2017
Valuation Securitization Amount
40600000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-16-2019
Physical Occupancy Securitization Percentage
0.89
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Largest Tenant
Jewel Osco
Square Feet Largest Tenant Number
49786
Lease Expiration Largest Tenant Date
01-31-2029
Second Largest Tenant
LA Fitness
Square Feet Second Largest Tenant Number
40027
Lease Expiration Second Largest Tenant Date
04-30-2025
Third Largest Tenant
Walgreens
Square Feet Third Largest Tenant Number
16905
Lease Expiration Third Largest Tenant Date
12-31-2020
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
3997221.07
Operating Expenses Securitization Amount
1297076.32
Operating Expenses Amount
1349450.30
Net Operating Income Securitization Amount
2700144.75
Net Cash Flow Flow Securitization Amount
2513988.53
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.30
Debt Service Coverage Net Cash Flow Securitization Percentage
2.14
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
25900000.00
Total Scheduled Principal Interest Due Amount
99916.44
Report Period Interest Rate Percentage
0.04480000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
99916.44
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
25900000.00
Report Period End Scheduled Loan Balance Amount
25900000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

208

Asset Type Number
Prospectus Loan ID
Asset Number
9
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
03-06-2019
Original Loan Amount
22000000.00
Original Term Loan Number
120
Maturity Date
03-06-2029
Original Amortization Term Number
300
Original Interest Rate Percentage
0.04480000
Interest Rate Securitization Percentage
0.04480000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
04-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
122033.53
Scheduled Principal Balance Securitization Amount
21885338.40
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
07-05-2021
Yield Maintenance End Date
10-05-2028
Prepayment Premiums End Date
10-05-2028

Property

Property Name
Shoppes at Fox River
Property Address
1110, 1160, 1166, 1170, 1180, 1190, 1200, 1210, 1240 and 1220-1230 West Sunset Drive
Property City
Waukesha
Property State
WI
Property Zip
53189
Property County
Waukesha
Property Type Code
RT
Net Rentable Square Feet Number
331541
Net Rentable Square Feet Securitization Number
331541
Year Built Number
2009
Valuation Securitization Amount
57400000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-07-2019
Physical Occupancy Securitization Percentage
0.97
Property Status Code
6
Defeased Status Code
X
Largest Tenant
Pick 'n Save
Square Feet Largest Tenant Number
61045
Lease Expiration Largest Tenant Date
12-31-2029
Second Largest Tenant
Hobby Lobby
Square Feet Second Largest Tenant Number
55000
Lease Expiration Second Largest Tenant Date
03-31-2029
Third Largest Tenant
Ross Dress for Less
Square Feet Third Largest Tenant Number
24750
Lease Expiration Third Largest Tenant Date
01-31-2027
Financials Securitization Date
11-01-2018
Revenue Securitization Amount
6102337.16
Operating Expenses Securitization Amount
1763579.11
Operating Expenses Amount
1727092.54
Net Operating Income Securitization Amount
4338758.05
Net Cash Flow Flow Securitization Amount
4047854.88
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.96
Debt Service Coverage Net Cash Flow Securitization Percentage
2.76
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
21922798.64
Total Scheduled Principal Interest Due Amount
122033.53
Report Period Interest Rate Percentage
0.04480000
Servicer Trustee Fee Rate Percentage
0.00065710
Scheduled Interest Amount
84573.29
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
37460.24
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
21885338.40
Report Period End Scheduled Loan Balance Amount
21885338.40
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Bernard Financial Group
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

209

Asset Type Number
Prospectus Loan ID
Asset Number
10
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
AREF
Origination Date
04-02-2019
Original Loan Amount
20500000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04375000
Interest Rate Securitization Percentage
0.04375000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
77230.90
Scheduled Principal Balance Securitization Amount
20500000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-05-2029

Property

Property Name
Columbia Corporate Center
Property Address
18 Columbia Turnpike
Property City
Florham Park
Property State
NJ
Property Zip
07932
Property County
Morris
Property Type Code
OF
Net Rentable Square Feet Number
159058
Net Rentable Square Feet Securitization Number
159058
Year Built Number
2001
Valuation Securitization Amount
38100000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.94
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Saiber LLC
Square Feet Largest Tenant Number
59896
Lease Expiration Largest Tenant Date
04-30-2023
Second Largest Tenant
Stifel Nicolaus and Co Inc
Square Feet Second Largest Tenant Number
49570
Lease Expiration Second Largest Tenant Date
04-30-2024
Third Largest Tenant
McGivney, Kluger & Cook, P.C.
Square Feet Third Largest Tenant Number
22022
Lease Expiration Third Largest Tenant Date
01-31-2033
Financials Securitization Date
01-31-2019
Revenue Securitization Amount
4404497.00
Operating Expenses Securitization Amount
1772611.00
Operating Expenses Amount
1785860.00
Net Operating Income Securitization Amount
2631886.50
Net Cash Flow Flow Securitization Amount
2429362.50
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.89
Debt Service Coverage Net Cash Flow Securitization Percentage
2.67
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
20500000.00
Total Scheduled Principal Interest Due Amount
77230.90
Report Period Interest Rate Percentage
0.04375000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
77230.90
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
20500000.00
Report Period End Scheduled Loan Balance Amount
20500000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

210

Asset Type Number
Prospectus Loan ID
Asset Number
11
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
UBS AG
Origination Date
02-15-2019
Original Loan Amount
19000000.00
Original Term Loan Number
120
Maturity Date
03-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04649500
Interest Rate Securitization Percentage
0.04649500
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
60
First Loan Payment Due Date
04-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
76070.99
Scheduled Principal Balance Securitization Amount
19000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-05-2028

Property

Property Name
The Block Northway
Property Address
6210-6300 Northway Drive and 8003-8033 McKnight Road
Property City
Pittsburgh
Property State
PA
Property Zip
15237
Property County
Allegheny
Property Type Code
RT
Net Rentable Square Feet Number
354400
Net Rentable Square Feet Securitization Number
354400
Year Built Number
1958
Year Last Renovated
2018
Valuation Securitization Amount
122500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
10-18-2018
Physical Occupancy Securitization Percentage
0.93
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Nordstrom Rack
Square Feet Largest Tenant Number
40346
Lease Expiration Largest Tenant Date
08-31-2026
Second Largest Tenant
Dave & Buster's
Square Feet Second Largest Tenant Number
40158
Lease Expiration Second Largest Tenant Date
02-28-2034
Third Largest Tenant
Saks Off 5th
Square Feet Third Largest Tenant Number
36000
Lease Expiration Third Largest Tenant Date
10-31-2026
Revenue Securitization Amount
10158112.05
Operating Expenses Securitization Amount
2801533.62
Net Operating Income Securitization Amount
7356578.43
Net Cash Flow Flow Securitization Amount
7289568.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.42
Debt Service Coverage Net Cash Flow Securitization Percentage
1.40
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
19000000.00
Total Scheduled Principal Interest Due Amount
76070.99
Report Period Interest Rate Percentage
0.04649500
Servicer Trustee Fee Rate Percentage
0.00016960
Scheduled Interest Amount
76070.99
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
19000000.00
Report Period End Scheduled Loan Balance Amount
19000000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

211

Asset Type Number
Prospectus Loan ID
Asset Number
12
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
04-05-2019
Original Loan Amount
15500000.00
Original Term Loan Number
60
Maturity Date
04-06-2024
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04935000
Interest Rate Securitization Percentage
0.04935000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
60
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
A1
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
65868.54
Scheduled Principal Balance Securitization Amount
15500000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-05-2024

Property

Property Name
65 Broadway
Property Address
65 Broadway
Property City
New York
Property State
NY
Property Zip
10006
Property County
New York
Property Type Code
OF
Net Rentable Square Feet Number
355217
Net Rentable Square Feet Securitization Number
355217
Year Built Number
1914
Year Last Renovated
2018
Valuation Securitization Amount
215000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-11-2019
Physical Occupancy Securitization Percentage
0.99
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Arbor E&T
Square Feet Largest Tenant Number
56587
Lease Expiration Largest Tenant Date
03-25-2029
Second Largest Tenant
Kofinas Fertility Services, PC
Square Feet Second Largest Tenant Number
34396
Lease Expiration Second Largest Tenant Date
01-31-2034
Third Largest Tenant
Stella Adler
Square Feet Third Largest Tenant Number
26923
Lease Expiration Third Largest Tenant Date
07-31-2034
Financials Securitization Date
01-31-2019
Revenue Securitization Amount
16706855.00
Operating Expenses Securitization Amount
7418800.00
Operating Expenses Amount
7145731.00
Net Operating Income Securitization Amount
9288055.00
Net Cash Flow Flow Securitization Amount
9172451.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
3.34
Debt Service Coverage Net Cash Flow Securitization Percentage
3.30
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
15500000.00
Total Scheduled Principal Interest Due Amount
65868.54
Report Period Interest Rate Percentage
0.04935000
Servicer Trustee Fee Rate Percentage
0.00036960
Scheduled Interest Amount
65868.54
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
15500000.00
Report Period End Scheduled Loan Balance Amount
15500000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
KeyBank National Association
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

212

Asset Type Number
Prospectus Loan ID
Asset Number
13
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-08-2019
Original Loan Amount
15500000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04248000
Interest Rate Securitization Percentage
0.04248000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
56699.00
Scheduled Principal Balance Securitization Amount
15500000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-31-2029

Property

Property Name
Avalon at Seven Hills
Property Address
2900 Sunridge Heights Parkway
Property City
Henderson
Property State
NV
Property Zip
89052
Property County
Clark
Property Type Code
MF
Units Beds Rooms Number
188
Units Beds Rooms Securitization Number
188
Year Built Number
1999
Year Last Renovated
2018
Valuation Securitization Amount
29800000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-14-2019
Physical Occupancy Securitization Percentage
0.93
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
2646094.07
Operating Expenses Securitization Amount
1045890.45
Operating Expenses Amount
1005933.52
Net Operating Income Securitization Amount
1600203.62
Net Cash Flow Flow Securitization Amount
1553203.62
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.40
Debt Service Coverage Net Cash Flow Securitization Percentage
2.33
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
15500000.00
Total Scheduled Principal Interest Due Amount
56699.00
Report Period Interest Rate Percentage
0.04248000
Servicer Trustee Fee Rate Percentage
0.00045710
Scheduled Interest Amount
56699.00
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
15500000.00
Report Period End Scheduled Loan Balance Amount
15500000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

213

Asset Type Number
Prospectus Loan ID
Asset Number
14
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
03-27-2019
Original Loan Amount
15000000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04930000
Interest Rate Securitization Percentage
0.04930000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
63679.17
Scheduled Principal Balance Securitization Amount
15000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
10
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-31-2028

Property

Property Name
AC by Marriott San Jose
Property Address
350 West Santa Clara Street
Property City
San Jose
Property State
CA
Property Zip
95113
Property County
Santa Clara
Property Type Code
LO
Units Beds Rooms Number
210
Units Beds Rooms Securitization Number
210
Year Built Number
2016
Valuation Securitization Amount
100500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.81
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
17370541.00
Operating Expenses Securitization Amount
10527180.00
Operating Expenses Amount
9951862.00
Net Operating Income Securitization Amount
6843361.00
Net Cash Flow Flow Securitization Amount
6148539.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.28
Debt Service Coverage Net Cash Flow Securitization Percentage
2.05
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
15000000.00
Total Scheduled Principal Interest Due Amount
63679.17
Report Period Interest Rate Percentage
0.04930000
Servicer Trustee Fee Rate Percentage
0.00036960
Scheduled Interest Amount
63679.17
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
15000000.00
Report Period End Scheduled Loan Balance Amount
15000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
KeyBank National Association
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

214

Asset Type Number
Prospectus Loan ID
Asset Number
15
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
03-08-2019
Original Loan Amount
15000000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04620000
Interest Rate Securitization Percentage
0.04620000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
77076.05
Scheduled Principal Balance Securitization Amount
14963196.01
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
11-30-2028

Property

Property Name
Westin Atlanta Airport
Property Address
4736 Best Road
Property City
College Park
Property State
GA
Property Zip
30337
Property County
Clayton
Property Type Code
LO
Units Beds Rooms Number
500
Units Beds Rooms Securitization Number
500
Year Built Number
1982
Year Last Renovated
2008
Valuation Securitization Amount
87500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.86
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
03-31-2019
Revenue Securitization Amount
27603941.00
Operating Expenses Securitization Amount
18761583.23
Operating Expenses Amount
18727788.00
Net Operating Income Securitization Amount
8842357.77
Net Cash Flow Flow Securitization Amount
7738200.13
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.37
Debt Service Coverage Net Cash Flow Securitization Percentage
2.07
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
14980673.95
Total Scheduled Principal Interest Due Amount
77076.05
Report Period Interest Rate Percentage
0.04620000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
59598.11
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
17477.94
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
14963196.01
Report Period End Scheduled Loan Balance Amount
14963196.01
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

215

Asset Type Number
Prospectus Loan ID
Asset Number
16
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
01-30-2019
Original Loan Amount
15000000.00
Original Term Loan Number
120
Maturity Date
02-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05110000
Interest Rate Securitization Percentage
0.05110000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
03-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
81534.66
Scheduled Principal Balance Securitization Amount
14928861.42
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
11-05-2028

Property

Property Name
Storage Xxtra Highway 85
Property Address
1572 Highway 85 North
Property City
Fayetteville
Property State
GA
Property Zip
30214
Property County
Fayette
Property Type Code
MU
Net Rentable Square Feet Number
196610
Net Rentable Square Feet Securitization Number
196610
Year Built Number
2006
Valuation Securitization Amount
24000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-07-2019
Physical Occupancy Securitization Percentage
0.86
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
2001865.47
Operating Expenses Securitization Amount
540609.02
Operating Expenses Amount
540910.55
Net Operating Income Securitization Amount
1461256.45
Net Cash Flow Flow Securitization Amount
1441605.45
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.49
Debt Service Coverage Net Cash Flow Securitization Percentage
1.47
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
14944635.53
Total Scheduled Principal Interest Due Amount
81534.66
Report Period Interest Rate Percentage
0.05110000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
65760.55
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
15774.11
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
14928861.42
Report Period End Scheduled Loan Balance Amount
14928861.42
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

216

Asset Type Number
Prospectus Loan ID
Asset Number
17
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-11-2019
Original Loan Amount
13500000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05330000
Interest Rate Securitization Percentage
0.05330000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
12
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
61961.25
Scheduled Principal Balance Securitization Amount
13500000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-31-2029

Property

Property Name
Olive Branch Commons
Property Address
5075, 5115 and 5135 Goodman Road
Property City
Olive Branch
Property State
MS
Property Zip
38654
Property County
DeSoto
Property Type Code
RT
Net Rentable Square Feet Number
130943
Net Rentable Square Feet Securitization Number
130943
Year Built Number
2015
Valuation Securitization Amount
19000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Largest Tenant
Academy
Square Feet Largest Tenant Number
62943
Lease Expiration Largest Tenant Date
10-31-2030
Second Largest Tenant
Hobby Lobby
Square Feet Second Largest Tenant Number
55000
Lease Expiration Second Largest Tenant Date
09-30-2030
Third Largest Tenant
Five Below
Square Feet Third Largest Tenant Number
8000
Lease Expiration Third Largest Tenant Date
01-31-2026
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1591641.13
Operating Expenses Securitization Amount
368247.96
Operating Expenses Amount
309574.00
Net Operating Income Securitization Amount
1223393.17
Net Cash Flow Flow Securitization Amount
1138276.32
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.36
Debt Service Coverage Net Cash Flow Securitization Percentage
1.26
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
13500000.00
Total Scheduled Principal Interest Due Amount
61961.25
Report Period Interest Rate Percentage
0.05330000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
61961.25
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
13500000.00
Report Period End Scheduled Loan Balance Amount
13500000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

217

Asset Type Number
Prospectus Loan ID
Asset Number
18
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-04-2019
Original Loan Amount
12750000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04600000
Interest Rate Securitization Percentage
0.04600000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
24
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
50504.17
Scheduled Principal Balance Securitization Amount
12750000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-31-2028

Property

Property Name
Fayetteville Commons
Property Address
2100, 2102 and 2132 Skibo Road
Property City
Fayetteville
Property State
NC
Property Zip
28314
Property County
Cumberland
Property Type Code
RT
Net Rentable Square Feet Number
126833
Net Rentable Square Feet Securitization Number
126833
Year Built Number
2016
Valuation Securitization Amount
17000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-06-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Largest Tenant
Academy Sports
Square Feet Largest Tenant Number
62943
Lease Expiration Largest Tenant Date
06-30-2031
Second Largest Tenant
Burlington Coat Factory
Square Feet Second Largest Tenant Number
50000
Lease Expiration Second Largest Tenant Date
02-28-2032
Third Largest Tenant
Metro Diner
Square Feet Third Largest Tenant Number
3500
Lease Expiration Third Largest Tenant Date
10-31-2021
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1627766.25
Operating Expenses Securitization Amount
218952.99
Operating Expenses Amount
262123.51
Net Operating Income Securitization Amount
1408813.26
Net Cash Flow Flow Securitization Amount
1368908.42
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.80
Debt Service Coverage Net Cash Flow Securitization Percentage
1.75
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
12750000.00
Total Scheduled Principal Interest Due Amount
50504.17
Report Period Interest Rate Percentage
0.04600000
Servicer Trustee Fee Rate Percentage
0.00055710
Scheduled Interest Amount
50504.17
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
12750000.00
Report Period End Scheduled Loan Balance Amount
12750000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

218

Asset Type Number
Prospectus Loan ID
Asset Number
19
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
11-15-2018
Original Loan Amount
12500000.00
Original Term Loan Number
120
Maturity Date
12-06-2028
Original Amortization Term Number
0
Original Interest Rate Percentage
0.05578000
Interest Rate Securitization Percentage
0.05578000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
01-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
PP
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
60040.97
Scheduled Principal Balance Securitization Amount
12500000.00
Payment Frequency Code
1
Number Properties Securitization
2
Number Properties
2
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
10-05-2028

Property

Property Name
Shelbourne Global Portfolio II
Property Type Code
OF
Net Rentable Square Feet Number
676538
Net Rentable Square Feet Securitization Number
676538
Valuation Securitization Amount
93700000.00
Physical Occupancy Securitization Percentage
0.93
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
08-31-2018
Revenue Securitization Amount
10439667.00
Operating Expenses Securitization Amount
4165229.00
Operating Expenses Amount
4118616.00
Net Operating Income Securitization Amount
6274437.00
Net Cash Flow Flow Securitization Amount
5889451.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.02
Debt Service Coverage Net Cash Flow Securitization Percentage
1.89
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
12500000.00
Total Scheduled Principal Interest Due Amount
60040.97
Report Period Interest Rate Percentage
0.05578000
Servicer Trustee Fee Rate Percentage
0.00016960
Scheduled Interest Amount
60040.97
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
12500000.00
Report Period End Scheduled Loan Balance Amount
12500000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
KeyBank National Association
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

219

Asset Type Number
Prospectus Loan ID
Asset Number
19.01

Property

Property Name
White Clay Office Park
Property Address
100-700 White Clay Center Drive
Property City
Newark
Property State
DE
Property Zip
19711
Property County
New Castle
Property Type Code
OF
Net Rentable Square Feet Number
492298
Net Rentable Square Feet Securitization Number
492298
Year Built Number
1983
Valuation Securitization Amount
61200000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
10-12-2018
Physical Occupancy Securitization Percentage
0.95
Property Status Code
6
Largest Tenant
Chase Bank USA
Square Feet Largest Tenant Number
190492
Lease Expiration Largest Tenant Date
07-31-2023
Second Largest Tenant
Sardo & Sons Warehousing
Square Feet Second Largest Tenant Number
125000
Lease Expiration Second Largest Tenant Date
04-30-2021
Third Largest Tenant
Citigroup
Square Feet Third Largest Tenant Number
88471
Lease Expiration Third Largest Tenant Date
03-31-2022
Financials Securitization Date
08-31-2018
Revenue Securitization Amount
7078874.00
Operating Expenses Securitization Amount
2942641.00
Operating Expenses Amount
2896295.00
Net Operating Income Securitization Amount
4136232.00
Net Cash Flow Flow Securitization Amount
3871002.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

220

Asset Type Number
Prospectus Loan ID
Asset Number
19.02

Property

Property Name
University Office Plaza
Property Address
256 Chapman Road, 258 Chapman Road and 260-263 Chapman Road
Property City
Newark
Property State
DE
Property Zip
19702
Property County
New Castle
Property Type Code
OF
Net Rentable Square Feet Number
184240
Net Rentable Square Feet Securitization Number
184240
Year Built Number
1971
Valuation Securitization Amount
32500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
10-12-2018
Physical Occupancy Securitization Percentage
0.88
Property Status Code
6
Largest Tenant
The State of DE - DAS
Square Feet Largest Tenant Number
24803
Lease Expiration Largest Tenant Date
12-31-2019
Second Largest Tenant
State of DE Dept of H&SS
Square Feet Second Largest Tenant Number
24285
Lease Expiration Second Largest Tenant Date
08-31-2028
Third Largest Tenant
Dept of Health
Square Feet Third Largest Tenant Number
6750
Lease Expiration Third Largest Tenant Date
06-30-2025
Financials Securitization Date
08-31-2018
Revenue Securitization Amount
3360793.00
Operating Expenses Securitization Amount
1222588.00
Operating Expenses Amount
1222321.00
Net Operating Income Securitization Amount
2138205.00
Net Cash Flow Flow Securitization Amount
2018449.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

221

Asset Type Number
Prospectus Loan ID
Asset Number
20
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
02-21-2019
Original Loan Amount
11100000.00
Original Term Loan Number
120
Maturity Date
12-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04647000
Interest Rate Securitization Percentage
0.04647000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
04-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
7
Periodic Principal And Interest Payment Securitization Amount
44417.58
Scheduled Principal Balance Securitization Amount
11100000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
10-05-2020
Yield Maintenance End Date
11-05-2028
Prepayment Premiums End Date
11-05-2028

Property

Property Name
5880 Nolensville
Property Address
5880 Nolensville Pike
Property City
Nashville
Property State
TN
Property Zip
37211
Property County
Davidson
Property Type Code
OF
Net Rentable Square Feet Number
88958
Net Rentable Square Feet Securitization Number
88958
Year Built Number
1989
Year Last Renovated
2014
Valuation Securitization Amount
17500000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-20-2018
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeased Status Code
X
Largest Tenant
Aramark Corporation
Square Feet Largest Tenant Number
88958
Lease Expiration Largest Tenant Date
06-30-2029
Financials Securitization Date
10-31-2018
Revenue Securitization Amount
1554103.96
Operating Expenses Securitization Amount
266686.79
Operating Expenses Amount
229225.00
Net Operating Income Securitization Amount
1287417.17
Net Cash Flow Flow Securitization Amount
1168844.11
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.46
Debt Service Coverage Net Cash Flow Securitization Percentage
2.23
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
11100000.00
Total Scheduled Principal Interest Due Amount
44417.58
Report Period Interest Rate Percentage
0.04647000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
44417.58
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
11100000.00
Report Period End Scheduled Loan Balance Amount
11100000.00
Paid Through Date
06-06-2019
Hyper Amortizing Date
03-06-2029
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

222

Asset Type Number
Prospectus Loan ID
Asset Number
21
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
AREF
Origination Date
03-07-2019
Original Loan Amount
11000000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
300
Original Interest Rate Percentage
0.05090000
Interest Rate Securitization Percentage
0.05090000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
64883.02
Scheduled Principal Balance Securitization Amount
10965026.02
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-05-2029

Property

Property Name
Fairfield Inn & Suites Raleigh Cary
Property Address
1120 Ledsome Lane
Property City
Cary
Property State
NC
Property Zip
27511
Property County
Wake
Property Type Code
LO
Units Beds Rooms Number
108
Units Beds Rooms Securitization Number
108
Year Built Number
2017
Valuation Securitization Amount
16400000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-21-2019
Physical Occupancy Securitization Percentage
0.80
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
03-31-2019
Revenue Securitization Amount
3518100.40
Operating Expenses Securitization Amount
1938023.08
Operating Expenses Amount
1903865.00
Net Operating Income Securitization Amount
1580077.31
Net Cash Flow Flow Securitization Amount
1439353.31
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.03
Debt Service Coverage Net Cash Flow Securitization Percentage
1.85
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
10981775.31
Total Scheduled Principal Interest Due Amount
64883.02
Report Period Interest Rate Percentage
0.05090000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
48133.73
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
16749.29
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
10965026.02
Report Period End Scheduled Loan Balance Amount
10965026.02
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

223

Asset Type Number
Prospectus Loan ID
Asset Number
22
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
JPMCB
Origination Date
03-12-2019
Original Loan Amount
10000000.00
Original Term Loan Number
120
Maturity Date
03-11-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.03914000
Interest Rate Securitization Percentage
0.03914000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
04-11-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
A1
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
33703.89
Scheduled Principal Balance Securitization Amount
10000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
11-10-2028

Property

Property Name
3 Columbus Circle
Property Address
3 Columbus Circle
Property City
New York
Property State
NY
Property Zip
10019
Property County
New York
Property Type Code
OF
Net Rentable Square Feet Number
753713
Net Rentable Square Feet Securitization Number
753713
Year Built Number
1927
Year Last Renovated
2013
Valuation Securitization Amount
1080000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-01-2019
Physical Occupancy Securitization Percentage
0.97
Property Status Code
6
Defeasance Option Start Date
07-11-2021
Defeased Status Code
N
Largest Tenant
Young & Rubicam, Inc.
Square Feet Largest Tenant Number
375236
Lease Expiration Largest Tenant Date
08-31-2033
Second Largest Tenant
Emerge 212 3CC LLC
Square Feet Second Largest Tenant Number
57359
Lease Expiration Second Largest Tenant Date
02-29-2028
Third Largest Tenant
Nordstrom
Square Feet Third Largest Tenant Number
46991
Lease Expiration Third Largest Tenant Date
10-31-2039
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
79416007.49
Operating Expenses Securitization Amount
18918555.00
Operating Expenses Amount
17233199.73
Net Operating Income Securitization Amount
60497452.49
Net Cash Flow Flow Securitization Amount
56594079.94
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
3.11
Debt Service Coverage Net Cash Flow Securitization Percentage
2.91
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
10000000.00
Total Scheduled Principal Interest Due Amount
33703.89
Report Period Interest Rate Percentage
0.03914000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
33703.89
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
10000000.00
Report Period End Scheduled Loan Balance Amount
10000000.00
Paid Through Date
06-11-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
KeyBank National Association
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

224

Asset Type Number
Prospectus Loan ID
Asset Number
23
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-04-2019
Original Loan Amount
9500000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04930000
Interest Rate Securitization Percentage
0.04930000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
50592.41
Scheduled Principal Balance Securitization Amount
9478125.40
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-05-2028

Property

Property Name
Fairfield Inn & Suites Lubbock
Property Address
6435 50th Street
Property City
Lubbock
Property State
TX
Property Zip
79407
Property County
Lubbock
Property Type Code
LO
Units Beds Rooms Number
101
Units Beds Rooms Securitization Number
101
Year Built Number
2017
Valuation Securitization Amount
15900000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-01-2019
Physical Occupancy Securitization Percentage
0.80
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
3242415.00
Operating Expenses Securitization Amount
1871393.05
Operating Expenses Amount
1787650.00
Net Operating Income Securitization Amount
1371021.95
Net Cash Flow Flow Securitization Amount
1241325.35
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.26
Debt Service Coverage Net Cash Flow Securitization Percentage
2.04
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
9488436.76
Total Scheduled Principal Interest Due Amount
50592.41
Report Period Interest Rate Percentage
0.04930000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
40281.05
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
10311.36
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
9478125.40
Report Period End Scheduled Loan Balance Amount
9478125.40
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

225

Asset Type Number
Prospectus Loan ID
Asset Number
24
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
04-08-2019
Original Loan Amount
9000000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04598000
Interest Rate Securitization Percentage
0.04598000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
35634.50
Scheduled Principal Balance Securitization Amount
9000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-31-2029

Property

Property Name
3425 Gates Place
Property Address
3425 Gates Place
Property City
Bronx
Property State
NY
Property Zip
10467
Property County
Bronx
Property Type Code
MF
Units Beds Rooms Number
62
Units Beds Rooms Securitization Number
62
Year Built Number
1931
Valuation Securitization Amount
14000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
01-17-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1089520.32
Operating Expenses Securitization Amount
285195.61
Operating Expenses Amount
341868.00
Net Operating Income Securitization Amount
804324.71
Net Cash Flow Flow Securitization Amount
788824.71
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.92
Debt Service Coverage Net Cash Flow Securitization Percentage
1.88
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
9000000.00
Total Scheduled Principal Interest Due Amount
35634.50
Report Period Interest Rate Percentage
0.04598000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
35634.50
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
9000000.00
Report Period End Scheduled Loan Balance Amount
9000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

226

Asset Type Number
Prospectus Loan ID
Asset Number
25
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-18-2019
Original Loan Amount
9000000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05050000
Interest Rate Securitization Percentage
0.05050000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
24
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
39137.50
Scheduled Principal Balance Securitization Amount
9000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
02-05-2029

Property

Property Name
Country Club on Legacy
Property Address
1701 Legacy Drive
Property City
Frisco
Property State
TX
Property Zip
75034
Property County
Collin
Property Type Code
MU
Net Rentable Square Feet Number
51916
Net Rentable Square Feet Securitization Number
51916
Year Built Number
2001
Valuation Securitization Amount
13200000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-11-2019
Physical Occupancy Securitization Percentage
0.98
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
IM Solutions LLC
Square Feet Largest Tenant Number
7993
Lease Expiration Largest Tenant Date
11-30-2023
Second Largest Tenant
W3 Global
Square Feet Second Largest Tenant Number
7435
Lease Expiration Second Largest Tenant Date
05-31-2034
Third Largest Tenant
Plunk Smith PLCC
Square Feet Third Largest Tenant Number
6838
Lease Expiration Third Largest Tenant Date
05-31-2023
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1455115.44
Operating Expenses Securitization Amount
542722.08
Operating Expenses Amount
528378.72
Net Operating Income Securitization Amount
912393.36
Net Cash Flow Flow Securitization Amount
832337.72
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.56
Debt Service Coverage Net Cash Flow Securitization Percentage
1.43
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
9000000.00
Total Scheduled Principal Interest Due Amount
39137.50
Report Period Interest Rate Percentage
0.05050000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
39137.50
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
9000000.00
Report Period End Scheduled Loan Balance Amount
9000000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

227

Asset Type Number
Prospectus Loan ID
Asset Number
26
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
05-07-2019
Original Loan Amount
8000000.00
Original Term Loan Number
120
Maturity Date
06-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04850000
Interest Rate Securitization Percentage
0.04850000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
60
First Loan Payment Due Date
07-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
0.00
Scheduled Principal Balance Securitization Amount
8000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
02-28-2029

Property

Property Name
Aquataina Wescott
Property Address
1912-1914 and 1918 Wescott Avenue
Property City
Sugar Land
Property State
TX
Property Zip
77479
Property County
Fort Bend
Property Type Code
RT
Net Rentable Square Feet Number
25707
Net Rentable Square Feet Securitization Number
25707
Year Built Number
2018
Valuation Securitization Amount
12230000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-13-2019
Physical Occupancy Securitization Percentage
0.96
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Largest Tenant
Another Broken Egg
Square Feet Largest Tenant Number
3500
Lease Expiration Largest Tenant Date
01-31-2024
Second Largest Tenant
Pho Ben
Square Feet Second Largest Tenant Number
2975
Lease Expiration Second Largest Tenant Date
09-30-2028
Third Largest Tenant
Capital Bank
Square Feet Third Largest Tenant Number
2766
Lease Expiration Third Largest Tenant Date
04-30-2023
Revenue Securitization Amount
1101080.15
Operating Expenses Securitization Amount
334503.73
Net Operating Income Securitization Amount
766576.42
Net Cash Flow Flow Securitization Amount
737000.62
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.51
Debt Service Coverage Net Cash Flow Securitization Percentage
1.45
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
8000000.00
Total Scheduled Principal Interest Due Amount
0.00
Report Period Interest Rate Percentage
0.04850000
Servicer Trustee Fee Rate Percentage
0.00058210
Scheduled Interest Amount
0.00
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
8000000.00
Report Period End Scheduled Loan Balance Amount
8000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
A
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

228

Asset Type Number
Prospectus Loan ID
Asset Number
27
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-09-2019
Original Loan Amount
5700000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04750000
Interest Rate Securitization Percentage
0.04750000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
12
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
23314.58
Scheduled Principal Balance Securitization Amount
5700000.00
Payment Frequency Code
1
Number Properties Securitization
2
Number Properties
2
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
06-05-2020
Yield Maintenance End Date
12-05-2028
Prepayment Premiums End Date
12-05-2028

Property

Property Name
WWSA Mixed Use Portfolio
Property Type Code
98
Net Rentable Square Feet Number
27500
Net Rentable Square Feet Securitization Number
27500
Valuation Securitization Amount
9080000.00
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeased Status Code
X
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
732564.24
Operating Expenses Securitization Amount
191308.25
Operating Expenses Amount
169115.80
Net Operating Income Securitization Amount
541255.99
Net Cash Flow Flow Securitization Amount
507415.90
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.55
Debt Service Coverage Net Cash Flow Securitization Percentage
1.44
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
5700000.00
Total Scheduled Principal Interest Due Amount
23314.58
Report Period Interest Rate Percentage
0.04750000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
23314.58
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
5700000.00
Report Period End Scheduled Loan Balance Amount
5700000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

229

Asset Type Number
Prospectus Loan ID
Asset Number
27.01

Property

Property Name
112-120 West Washington and 117 South Ashley Street
Property Address
112-120 West Washington and 117 South Ashley Street
Property City
Ann Arbor
Property State
MI
Property Zip
48104
Property County
Washtenaw
Property Type Code
MU
Net Rentable Square Feet Number
18500
Net Rentable Square Feet Securitization Number
18500
Year Built Number
1901
Year Last Renovated
2006
Valuation Securitization Amount
6400000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-02-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
Grizzly Peak Brewing Co.
Square Feet Largest Tenant Number
9000
Lease Expiration Largest Tenant Date
12-31-2031
Second Largest Tenant
Café Zola
Square Feet Second Largest Tenant Number
3700
Lease Expiration Second Largest Tenant Date
03-31-2030
Third Largest Tenant
2Mission
Square Feet Third Largest Tenant Number
1200
Lease Expiration Third Largest Tenant Date
12-31-2031
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

230

Asset Type Number
Prospectus Loan ID
Asset Number
27.02

Property

Property Name
400 West Front Street I
Property Address
400 West Front Street
Property City
Traverse City
Property State
MI
Property Zip
49684
Property County
Grand Traverse
Property Type Code
RT
Net Rentable Square Feet Number
9000
Net Rentable Square Feet Securitization Number
9000
Year Built Number
1904
Year Last Renovated
2003
Valuation Securitization Amount
2680000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-02-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Largest Tenant
North Peak Brewing Co.
Square Feet Largest Tenant Number
9000
Lease Expiration Largest Tenant Date
12-31-2031
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

231

Asset Type Number
Prospectus Loan ID
Asset Number
28
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-09-2019
Original Loan Amount
2100000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04790000
Interest Rate Securitization Percentage
0.04790000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
12
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
8661.92
Scheduled Principal Balance Securitization Amount
2100000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
true
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
06-05-2020
Yield Maintenance End Date
12-05-2028
Prepayment Premiums End Date
12-05-2028

Property

Property Name
400 West Front Street II
Property Address
400 West Front Street
Property City
Traverse City
Property State
MI
Property Zip
49684
Property County
Grand Traverse
Property Type Code
MU
Net Rentable Square Feet Number
16225
Net Rentable Square Feet Securitization Number
16225
Year Built Number
1904
Year Last Renovated
2003
Valuation Securitization Amount
3400000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-02-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeased Status Code
X
Largest Tenant
Kilkenny Pub
Square Feet Largest Tenant Number
6509
Lease Expiration Largest Tenant Date
12-31-2031
Second Largest Tenant
Web Canopy / J. Aikin Design
Square Feet Second Largest Tenant Number
2563
Lease Expiration Second Largest Tenant Date
05-31-2020
Third Largest Tenant
Searchlight
Square Feet Third Largest Tenant Number
2515
Lease Expiration Third Largest Tenant Date
07-31-2020
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
319834.98
Operating Expenses Securitization Amount
102055.99
Operating Expenses Amount
97390.09
Net Operating Income Securitization Amount
217778.99
Net Cash Flow Flow Securitization Amount
198795.74
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.55
Debt Service Coverage Net Cash Flow Securitization Percentage
1.44
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
2100000.00
Total Scheduled Principal Interest Due Amount
8661.92
Report Period Interest Rate Percentage
0.04790000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
8661.92
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
2100000.00
Report Period End Scheduled Loan Balance Amount
2100000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

232

Asset Type Number
Prospectus Loan ID
Asset Number
29
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
04-12-2019
Original Loan Amount
7250000.00
Original Term Loan Number
120
Maturity Date
05-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05020000
Interest Rate Securitization Percentage
0.05020000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
06-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
39008.23
Scheduled Principal Balance Securitization Amount
7242331.91
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-31-2029

Property

Property Name
Midland Center
Property Address
3301-3323 Northwest Expressway
Property City
Oklahoma City
Property State
OK
Property Zip
73112
Property County
Oklahoma
Property Type Code
RT
Net Rentable Square Feet Number
54573
Net Rentable Square Feet Securitization Number
54573
Year Built Number
1961
Year Last Renovated
2008
Valuation Securitization Amount
9700000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-12-2019
Physical Occupancy Securitization Percentage
0.94
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Largest Tenant
Conn Appliances, Inc
Square Feet Largest Tenant Number
31385
Lease Expiration Largest Tenant Date
12-31-2022
Second Largest Tenant
Schlotzsky's Inc.
Square Feet Second Largest Tenant Number
5300
Lease Expiration Second Largest Tenant Date
05-31-2021
Third Largest Tenant
Panera Bread
Square Feet Third Largest Tenant Number
5160
Lease Expiration Third Largest Tenant Date
10-31-2019
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
991470.35
Operating Expenses Securitization Amount
235653.18
Operating Expenses Amount
159723.89
Net Operating Income Securitization Amount
755817.17
Net Cash Flow Flow Securitization Amount
690329.57
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.61
Debt Service Coverage Net Cash Flow Securitization Percentage
1.47
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
7250000.00
Total Scheduled Principal Interest Due Amount
39008.23
Report Period Interest Rate Percentage
0.05020000
Servicer Trustee Fee Rate Percentage
0.00038210
Scheduled Interest Amount
31340.14
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
7668.09
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
7242331.91
Report Period End Scheduled Loan Balance Amount
7242331.91
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland Loan Services
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

233

Asset Type Number
Prospectus Loan ID
Asset Number
30
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
03-28-2019
Original Loan Amount
6900000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04400000
Interest Rate Securitization Percentage
0.04400000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
26143.33
Scheduled Principal Balance Securitization Amount
6900000.00
Payment Frequency Code
1
Number Properties Securitization
10
Number Properties
10
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
11-05-2028

Property

Property Name
Pangea 23
Property Type Code
MF
Units Beds Rooms Number
143
Units Beds Rooms Securitization Number
143
Valuation Securitization Amount
12210000.00
Physical Occupancy Securitization Percentage
0.97
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
01-31-2019
Revenue Securitization Amount
1387433.00
Operating Expenses Securitization Amount
529759.32
Operating Expenses Amount
486847.20
Net Operating Income Securitization Amount
857673.68
Net Cash Flow Flow Securitization Amount
821923.68
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.79
Debt Service Coverage Net Cash Flow Securitization Percentage
2.67
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
6900000.00
Total Scheduled Principal Interest Due Amount
26143.33
Report Period Interest Rate Percentage
0.04400000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
26143.33
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
6900000.00
Report Period End Scheduled Loan Balance Amount
6900000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

234

Asset Type Number
Prospectus Loan ID
Asset Number
30.01

Property

Property Name
5100-5104 West Madison Street
Property Address
5100-5104 West Madison Street
Property City
Chicago
Property State
IL
Property Zip
60644
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
18
Units Beds Rooms Securitization Number
18
Year Built Number
1928
Year Last Renovated
2018
Valuation Securitization Amount
1900000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
0.94
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

235

Asset Type Number
Prospectus Loan ID
Asset Number
30.02

Property

Property Name
7406 South Perry Avenue
Property Address
7406 South Perry Avenue
Property City
Chicago
Property State
IL
Property Zip
60621
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
18
Units Beds Rooms Securitization Number
18
Year Built Number
1930
Year Last Renovated
2018
Valuation Securitization Amount
1525000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

236

Asset Type Number
Prospectus Loan ID
Asset Number
30.03

Property

Property Name
4653-4659 West Jackson Boulevard
Property Address
4653-4659 West Jackson Boulevard
Property City
Chicago
Property State
IL
Property Zip
60644
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
16
Units Beds Rooms Securitization Number
16
Year Built Number
1931
Year Last Renovated
2018
Valuation Securitization Amount
1450000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

237

Asset Type Number
Prospectus Loan ID
Asset Number
30.04

Property

Property Name
1121-1125 West 127th Street
Property Address
1121-1125 West 127th Street
Property City
Calumet Park
Property State
IL
Property Zip
60827
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
17
Units Beds Rooms Securitization Number
17
Year Built Number
1951
Year Last Renovated
2018
Valuation Securitization Amount
1350000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

238

Asset Type Number
Prospectus Loan ID
Asset Number
30.05

Property

Property Name
5100-5104 West Monroe Street
Property Address
5100-5104 West Monroe Street
Property City
Chicago
Property State
IL
Property Zip
60644
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
15
Units Beds Rooms Securitization Number
15
Year Built Number
1929
Year Last Renovated
2018
Valuation Securitization Amount
1300000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
0.93
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

239

Asset Type Number
Prospectus Loan ID
Asset Number
30.06

Property

Property Name
6921-6925 South Cornell Avenue
Property Address
6921-6925 South Cornell Avenue
Property City
Chicago
Property State
IL
Property Zip
60649
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
12
Units Beds Rooms Securitization Number
12
Year Built Number
1953
Year Last Renovated
2018
Valuation Securitization Amount
1250000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

240

Asset Type Number
Prospectus Loan ID
Asset Number
30.07

Property

Property Name
5036-5044 West Quincy Street
Property Address
5036-5044 West Quincy Street
Property City
Chicago
Property State
IL
Property Zip
60644
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
13
Units Beds Rooms Securitization Number
13
Year Built Number
1930
Year Last Renovated
2018
Valuation Securitization Amount
1025000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
0.92
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

241

Asset Type Number
Prospectus Loan ID
Asset Number
30.08

Property

Property Name
1630 South Sawyer Avenue
Property Address
1630 South Sawyer Avenue
Property City
Chicago
Property State
IL
Property Zip
60623
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
9
Units Beds Rooms Securitization Number
9
Year Built Number
1931
Year Last Renovated
2018
Valuation Securitization Amount
900000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

242

Asset Type Number
Prospectus Loan ID
Asset Number
30.09

Property

Property Name
7812-7814 South Emerald Avenue
Property Address
7812-7814 South Emerald Avenue
Property City
Chicago
Property State
IL
Property Zip
60620
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
12
Units Beds Rooms Securitization Number
12
Year Built Number
1928
Year Last Renovated
2018
Valuation Securitization Amount
800000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
0.92
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

243

Asset Type Number
Prospectus Loan ID
Asset Number
30.10

Property

Property Name
2704-2710 East 83rd Street
Property Address
2704-2710 East 83rd Street
Property City
Chicago
Property State
IL
Property Zip
60617
Property County
Cook
Property Type Code
MF
Units Beds Rooms Number
13
Units Beds Rooms Securitization Number
13
Year Built Number
1951
Year Last Renovated
2018
Valuation Securitization Amount
710000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-19-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW

244

Asset Type Number
Prospectus Loan ID
Asset Number
31
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
04-02-2019
Original Loan Amount
6200000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.05150000
Interest Rate Securitization Percentage
0.05150000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
27495.28
Scheduled Principal Balance Securitization Amount
6200000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
10
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-05-2028

Property

Property Name
856 Greene Avenue
Property Address
856 Greene Avenue
Property City
Brooklyn
Property State
NY
Property Zip
11221
Property County
Kings
Property Type Code
MF
Units Beds Rooms Number
10
Units Beds Rooms Securitization Number
10
Year Built Number
1931
Year Last Renovated
2018
Valuation Securitization Amount
8800000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-18-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Revenue Securitization Amount
463410.00
Operating Expenses Securitization Amount
58498.73
Net Operating Income Securitization Amount
404911.27
Net Cash Flow Flow Securitization Amount
403661.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.25
Debt Service Coverage Net Cash Flow Securitization Percentage
1.25
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
6200000.00
Total Scheduled Principal Interest Due Amount
27495.28
Report Period Interest Rate Percentage
0.05150000
Servicer Trustee Fee Rate Percentage
0.00038210
Scheduled Interest Amount
27495.28
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
6200000.00
Report Period End Scheduled Loan Balance Amount
6200000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland Loan Services
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

245

Asset Type Number
Prospectus Loan ID
Asset Number
32
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-08-2019
Original Loan Amount
6125000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04650000
Interest Rate Securitization Percentage
0.04650000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
31582.75
Scheduled Principal Balance Securitization Amount
6117942.77
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-05-2029

Property

Property Name
Hampton Inn Milledgeville
Property Address
2461 North Columbia Street
Property City
Milledgeville
Property State
GA
Property Zip
31061
Property County
Baldwin
Property Type Code
LO
Units Beds Rooms Number
75
Units Beds Rooms Securitization Number
75
Year Built Number
1999
Year Last Renovated
2016
Valuation Securitization Amount
11300000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-12-2019
Physical Occupancy Securitization Percentage
0.67
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Financials Securitization Date
02-28-2019
Revenue Securitization Amount
1897635.13
Operating Expenses Securitization Amount
1049974.64
Operating Expenses Amount
1062720.71
Net Operating Income Securitization Amount
847660.49
Net Cash Flow Flow Securitization Amount
771755.08
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
2.24
Debt Service Coverage Net Cash Flow Securitization Percentage
2.04
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
6125000.00
Total Scheduled Principal Interest Due Amount
31582.75
Report Period Interest Rate Percentage
0.04650000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
24525.52
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
7057.23
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
6117942.77
Report Period End Scheduled Loan Balance Amount
6117942.77
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

246

Asset Type Number
Prospectus Loan ID
Asset Number
33
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
AREF
Origination Date
04-05-2019
Original Loan Amount
5975000.00
Original Term Loan Number
60
Maturity Date
04-06-2024
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05750000
Interest Rate Securitization Percentage
0.05750000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
6
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
29584.55
Scheduled Principal Balance Securitization Amount
5975000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
01-05-2024

Property

Property Name
Serene Plaza
Property Address
811 South Central Expressway
Property City
Richardson
Property State
TX
Property Zip
75080
Property County
Dallas
Property Type Code
OF
Net Rentable Square Feet Number
67959
Net Rentable Square Feet Securitization Number
67959
Year Built Number
1962
Valuation Securitization Amount
8000000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
12-12-2018
Physical Occupancy Securitization Percentage
0.87
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Comerica Bank
Square Feet Largest Tenant Number
7994
Lease Expiration Largest Tenant Date
10-31-2022
Second Largest Tenant
Serene Global
Square Feet Second Largest Tenant Number
5745
Lease Expiration Second Largest Tenant Date
03-31-2029
Third Largest Tenant
North Central Dental
Square Feet Third Largest Tenant Number
3332
Lease Expiration Third Largest Tenant Date
07-31-2022
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
1182126.00
Operating Expenses Securitization Amount
592402.00
Operating Expenses Amount
511957.27
Net Operating Income Securitization Amount
589724.00
Net Cash Flow Flow Securitization Amount
543765.00
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.41
Debt Service Coverage Net Cash Flow Securitization Percentage
1.30
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
5975000.00
Total Scheduled Principal Interest Due Amount
29584.55
Report Period Interest Rate Percentage
0.05750000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
29584.55
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
5975000.00
Report Period End Scheduled Loan Balance Amount
5975000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

247

Asset Type Number
Prospectus Loan ID
Asset Number
34
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-05-2019
Original Loan Amount
5850000.00
Original Term Loan Number
120
Maturity Date
04-06-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.05050000
Interest Rate Securitization Percentage
0.05050000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
24
First Loan Payment Due Date
05-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
25439.38
Scheduled Principal Balance Securitization Amount
5850000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
11-05-2028

Property

Property Name
Lake Jackson Center
Property Address
201 Highway 332 West
Property City
Lake Jackson
Property State
TX
Property Zip
77566
Property County
Brazoria
Property Type Code
RT
Net Rentable Square Feet Number
34564
Net Rentable Square Feet Securitization Number
34564
Year Built Number
2006
Valuation Securitization Amount
8600000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
03-05-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Floors for Living
Square Feet Largest Tenant Number
5297
Lease Expiration Largest Tenant Date
09-18-2023
Second Largest Tenant
Maurice's
Square Feet Second Largest Tenant Number
5000
Lease Expiration Second Largest Tenant Date
01-31-2022
Third Largest Tenant
Lane Bryant
Square Feet Third Largest Tenant Number
5000
Lease Expiration Third Largest Tenant Date
01-31-2020
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
798467.89
Operating Expenses Securitization Amount
214435.98
Operating Expenses Amount
213582.47
Net Operating Income Securitization Amount
584031.91
Net Cash Flow Flow Securitization Amount
521934.51
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.54
Debt Service Coverage Net Cash Flow Securitization Percentage
1.38
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
5850000.00
Total Scheduled Principal Interest Due Amount
25439.38
Report Period Interest Rate Percentage
0.05050000
Servicer Trustee Fee Rate Percentage
0.00068210
Scheduled Interest Amount
25439.38
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
5850000.00
Report Period End Scheduled Loan Balance Amount
5850000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

248

Asset Type Number
Prospectus Loan ID
Asset Number
35
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
CCRE
Origination Date
03-12-2019
Original Loan Amount
5000000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04750000
Interest Rate Securitization Percentage
0.04750000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
36
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
5
Periodic Principal And Interest Payment Securitization Amount
20451.39
Scheduled Principal Balance Securitization Amount
5000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-31-2028

Property

Property Name
Parkwood Village
Property Address
6804 Parkway Drive
Property City
Douglasville
Property State
GA
Property Zip
30135
Property County
Douglas
Property Type Code
MF
Units Beds Rooms Number
135
Units Beds Rooms Securitization Number
135
Year Built Number
1986
Valuation Securitization Amount
9100000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
02-08-2019
Physical Occupancy Securitization Percentage
0.96
Property Status Code
6
Defeasance Option Start Date
07-01-2021
Defeased Status Code
N
Financials Securitization Date
01-31-2019
Revenue Securitization Amount
1087228.64
Operating Expenses Securitization Amount
473919.86
Operating Expenses Amount
439488.22
Net Operating Income Securitization Amount
613308.78
Net Cash Flow Flow Securitization Amount
548676.18
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.96
Debt Service Coverage Net Cash Flow Securitization Percentage
1.75
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
5000000.00
Total Scheduled Principal Interest Due Amount
20451.39
Report Period Interest Rate Percentage
0.04750000
Servicer Trustee Fee Rate Percentage
0.00038210
Scheduled Interest Amount
20451.39
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
5000000.00
Report Period End Scheduled Loan Balance Amount
5000000.00
Paid Through Date
06-01-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland Loan Services
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

249

Asset Type Number
Prospectus Loan ID
Asset Number
36
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
SMC
Origination Date
04-16-2019
Original Loan Amount
5000000.00
Original Term Loan Number
120
Maturity Date
05-06-2029
Original Amortization Term Number
0
Original Interest Rate Percentage
0.04850000
Interest Rate Securitization Percentage
0.04850000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
120
First Loan Payment Due Date
06-06-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
3
Periodic Principal And Interest Payment Securitization Amount
20881.94
Scheduled Principal Balance Securitization Amount
5000000.00
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
0
Interest Only Indicator
true
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
02-05-2029

Property

Property Name
Coral Ridge Office
Property Address
807-833 Coral Ridge Drive
Property City
Coral Springs
Property State
FL
Property Zip
33071
Property County
Broward
Property Type Code
OF
Net Rentable Square Feet Number
27769
Net Rentable Square Feet Securitization Number
27769
Year Built Number
2005
Valuation Securitization Amount
7600000.00
Valuation Source Securitization Code
MAI
Valuation Securitization Date
10-01-2019
Physical Occupancy Securitization Percentage
1.00
Property Status Code
6
Defeasance Option Start Date
07-06-2021
Defeased Status Code
N
Largest Tenant
Frontier Surgical Holdings
Square Feet Largest Tenant Number
8240
Lease Expiration Largest Tenant Date
09-30-2029
Second Largest Tenant
IV Infusion Treatment Center
Square Feet Second Largest Tenant Number
5807
Lease Expiration Second Largest Tenant Date
12-31-2022
Third Largest Tenant
FL. Orthopedic & Spine Center P.A.
Square Feet Third Largest Tenant Number
2884
Lease Expiration Third Largest Tenant Date
07-31-2023
Financials Securitization Date
12-31-2018
Revenue Securitization Amount
719880.53
Operating Expenses Securitization Amount
281283.12
Operating Expenses Amount
254668.79
Net Operating Income Securitization Amount
438597.41
Net Cash Flow Flow Securitization Amount
408043.61
Net Operating Income Net Cash Flow Securitization Code
UW
Net Operating Income Net Cash Flow Code
UW
Debt Service Coverage Net Operating Income Securitization Percentage
1.78
Debt Service Coverage Net Cash Flow Securitization Percentage
1.66
Debt Service Coverage Securitization Code
F
Report Period Modification Indicator
false
Report Period Beginning Schedule Loan Balance Amount
5000000.00
Total Scheduled Principal Interest Due Amount
20881.94
Report Period Interest Rate Percentage
0.04850000
Servicer Trustee Fee Rate Percentage
0.00018210
Scheduled Interest Amount
20881.94
Other Interest Adjustment Amount
0.00
Scheduled Principal Amount
0.00
Unscheduled Principal Collected Amount
0.00
Other Principal Adjustment Amount
0.00
Report Period End Actual Balance Amount
5000000.00
Report Period End Scheduled Loan Balance Amount
5000000.00
Paid Through Date
06-06-2019
Servicing Advance Method Code
1
Non Recoverability Indicator
false
Total Principal Interest Advanced Outstanding Amount
0.00
Total Taxes Insurance Advances Outstanding Amount
0.00
Other Expenses Advanced Outstanding Amount
0.00
Payment Status Loan Code
0
Primary Servicer Name
Midland
Asset Subject Demand Indicator
false
Realized Loss To Trust Amount
0.00
Workout Strategy Code
98

250

Asset Type Number
Prospectus Loan ID
Asset Number
37
Reporting Period Beginning Date
05-11-2019
Reporting Period End Date
06-11-2019
Originator Name
MSBNA
Origination Date
03-07-2019
Original Loan Amount
4875000.00
Original Term Loan Number
120
Maturity Date
04-01-2029
Original Amortization Term Number
360
Original Interest Rate Percentage
0.04860000
Interest Rate Securitization Percentage
0.04860000
Interest Accrual Method Code
3
Original Interest Rate Type Code
1
Original Interest Only Term Number
0
First Loan Payment Due Date
05-01-2019
Underwriting Indicator
true
Lien Position Securitization Code
1
Loan Structure Code
WL
Payment Type Code
2
Periodic Principal And Interest Payment Securitization Amount
25754.53
Scheduled Principal Balance Securitization Amount
4863611.41
Payment Frequency Code
1
Number Properties Securitization
1
Number Properties
1
Grace Days Allowed Number
5
Interest Only Indicator
false
Balloon Indicator
true
Prepayment Premium Indicator
false
Negative Amortization Indicator
false
Modified Indicator
false
Prepayment Lock Out End Date
12-31-2028

Property

Property Name
Autumn Grove Plaza
Property Address
12850, 12862-12960, 12900-12960 West Bluemound Road
Property City
Elm Grove
Property State
WI
Property Zip
53122
Property County
Waukesha
Property Type Code
RT
Net Rentable Square Feet Number