FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-12

BANK 2020-BNK25 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (’’SEC’’) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, BofA Securities, Inc., Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A.  Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type(2)	Specific Property Type(2)	Year Built	Year Renovated	Number of Units(2)	Unit of Measure	Cut-off Date Balance Per Unit/SF(3)	Original Balance ($)	Cut-off Date Balance ($)
1	55 Hudson Yards	WFB; MSMCH		550 West 34th Street	New York	NY	10001	Office	CBD	2018		1,431,212	Sq. Ft.	660	100,000,000	100,000,000
2	1633 Broadway	WFB		1633 Broadway	New York	NY	10019	Office	CBD	1972	2013	2,561,512	Sq. Ft.	391	100,000,000	100,000,000
3	Bellagio Hotel and Casino	MSMCH		3600 South Las Vegas Boulevard	Las Vegas	NV	89109	Hospitality	Full Service	1997	2019	3,933	Rooms	426,189	100,000,000	100,000,000
4	545 Washington Boulevard	MSMCH		545 Washington Boulevard	Jersey City	NJ	07310	Office	CBD	2001		866,706	Sq. Ft.	290	81,285,000	81,285,000
5	Jackson Park	BANA		28-10 Jackson Avenue, 28-40 Jackson Avenue, and 28-30 Jackson Avenue	Long Island City	NY	11101	Multifamily	High Rise	2018		1,871	Units	293,960	75,000,000	75,000,000
6	Kings Plaza	WFB		5100 Kings Plaza	Brooklyn	NY	11234	Retail	Super Regional Mall	1969	2018	811,797	Sq. Ft.	600	75,000,000	75,000,000
7	1412 Broadway	MSMCH		1412 Broadway	New York	NY	10018	Office	CBD	1926	2012	421,396	Sq. Ft.	498	70,000,000	70,000,000
8	Houston-Austin Multifamily Portfolio	MSMCH		Various	Various	TX	Various	Multifamily	Garden	Various		671	Units	101,341	68,000,000	68,000,000
8.01	Treehouse Apartments	MSMCH		2501 Wickersham Lane	Austin	TX	78741	Multifamily	Garden	1985		296	Units		28,700,000	28,700,000
8.02	Waterstone Place Apartments	MSMCH		516 Stafford Springs Avenue	Stafford	TX	77477	Multifamily	Garden	2001		168	Units		21,100,000	21,100,000
8.03	Stonecreek Apartments	MSMCH		20000 Saums Road	Katy	TX	77449	Multifamily	Garden	1997		207	Units		18,200,000	18,200,000
9	Parklawn Building	BANA		5600 Fishers Lane	Rockville	MD	20852	Office	Suburban	1970	2015	1,283,646	Sq. Ft.	204	65,400,000	65,400,000
10	Hilton Denver Dual Brand Hotel	WFB		550 15th Street	Denver	CO	80202	Hospitality	Select Service	1962	2019	302	Rooms	180,960	54,650,000	54,650,000
11	Park Tower at Transbay	BANA		250 Howard Street	San Francisco	CA	94105	Office	CBD	2018		764,659	Sq. Ft.	719	50,000,000	50,000,000
12	560 Mission Street	BANA		560 Mission Street	San Francisco	CA	94105	Office	CBD	2002		668,149	Sq. Ft.	449	50,000,000	50,000,000
13	Powered Shell Portfolio - Sterling	BANA		Various	Sterling	VA	20166	Other	Data Center	2016		297,160	Sq. Ft.	165	48,900,000	48,900,000
13.01	45305 West Severn Way (DC-22)	BANA		45305 West Severn Way	Sterling	VA	20166	Other	Data Center	2016		148,580	Sq. Ft.		24,630,000	24,630,000
13.02	45295 West Severn Way (DC-21)	BANA		45295 West Severn Way	Sterling	VA	20166	Other	Data Center	2016		148,580	Sq. Ft.		24,270,000	24,270,000
14	Stop & Shop Portfolio	MSMCH		Various	Various	Various	Various	Retail	Single Tenant	Various	Various	272,542	Sq. Ft.	165	45,000,000	45,000,000
14.01	Stop & Shop - Malden	MSMCH		99 Charles Street	Malden	MA	02148	Retail	Single Tenant	1992	2001	79,229	Sq. Ft.		13,645,553	13,645,553
14.02	Stop & Shop - Swampscott	MSMCH		450 Paradise Road	Swampscott	MA	01907	Retail	Single Tenant	1992		65,268	Sq. Ft.		11,886,792	11,886,792
14.03	Stop & Shop - Framingham	MSMCH		19 Temple Street	Framingham	MA	01702	Retail	Single Tenant	1973	1991	64,917	Sq. Ft.		10,006,739	10,006,739
14.04	Stop & Shop - Bristol	MSMCH		605 Metacom Avenue	Bristol	RI	02809	Retail	Single Tenant	1998		63,128	Sq. Ft.		9,460,916	9,460,916
15	3900 Camelback	MSMCH		3900 East Camelback Road	Phoenix	AZ	85018	Office	Suburban	2009		177,520	Sq. Ft.	211	37,450,000	37,450,000
16	Springhill Suites - Charlotte Uptown	BANA		311 East 5th Street	Charlotte	NC	28202	Hospitality	Select Service	2017		195	Rooms	151,282	29,500,000	29,500,000
17	Woodbridge Crossing	MSMCH		3340 West FM 544	Wylie	TX	75098	Retail	Anchored	2009		197,009	Sq. Ft.	141	27,750,000	27,750,000
18	Innocor Industrial Portfolio	MSMCH		Various	Various	Various	Various	Industrial	Warehouse	Various	Various	687,428	Sq. Ft.	39	26,940,000	26,940,000
18.01	1750 West Downs Drive	MSMCH		1750 West Downs Drive	West Chicago	IL	60185	Industrial	Warehouse	1975		200,742	Sq. Ft.		8,684,000	8,684,000
18.02	122 Parker Street	MSMCH		122 Parker Street	Newburyport	MA	01950	Industrial	Warehouse	1974	1988	133,800	Sq. Ft.		7,202,000	7,202,000
18.03	1700 West Downs Drive	MSMCH		1700 West Downs Drive	West Chicago	IL	60185	Industrial	Warehouse	1981		168,165	Sq. Ft.		6,750,000	6,750,000
18.04	1850 West Downs Drive	MSMCH		1850 West Downs Drive	West Chicago	IL	60185	Industrial	Warehouse	1975		57,182	Sq. Ft.		2,486,000	2,486,000
18.05	1200 Rink Street	MSMCH		1200 Rink Street	Brenham	TX	77833	Industrial	Warehouse	1954	1985	127,539	Sq. Ft.		1,818,000	1,818,000
19	Carson Town Center	WFB		500, 504 & 506 Carson Town Center North	Carson	CA	90745	Retail	Anchored	1996	2019	169,656	Sq. Ft.	155	26,250,000	26,250,000
20	Marriott - Bakersfield	BANA		801 Truxtun Avenue	Bakersfield	CA	93301	Hospitality	Full Service	1995	2018	259	Rooms	95,367	24,700,000	24,700,000
21	Folsom Gateway	BANA		2365 Iron Point Road	Folsom	CA	95630	Office	Suburban	2002		150,351	Sq. Ft.	140	21,000,000	21,000,000
22	280 South Beverly Drive	WFB		280 South Beverly Drive	Beverly Hills	CA	90212	Office	Suburban	1962	2016	48,277	Sq. Ft.	414	20,000,000	20,000,000
23	Springhill Suites - Ballantyne	BANA		12325 Johnston Road	Charlotte	NC	28277	Hospitality	Limited Service	2009	2018	164	Rooms	103,659	17,000,000	17,000,000
24	Anza Hotel	BANA		23627 Calabasas Road	Calabasas	CA	91302	Hospitality	Select Service	1987	2013	122	Rooms	139,344	17,000,000	17,000,000
25	Fairfield Inn & Suites Ft Lauderdale	WFB		30 South Federal Highway	Fort Lauderdale	FL	33301	Hospitality	Limited Service	2018		108	Rooms	150,275	16,275,000	16,229,673
26	Fairfield Inn & Suites Pembroke Pines	WFB		1650 Southwest 145th Avenue	Pembroke Pines	FL	33027	Hospitality	Limited Service	2015		127	Rooms	124,063	15,800,000	15,755,996
27	Forest Pointe Apartments	WFB		1906 Guess Road	Durham	NC	27705	Multifamily	Garden	1955	2017	223	Units	68,161	15,200,000	15,200,000
28	Midland Self Storage & Portland Business Park Portfolio	BANA		Various	Tacoma	WA	98445	Various	Various	Various		172,582	Sq. Ft.	88	15,150,000	15,150,000
28.01	Midland Self Storage	BANA		1802 112th Street	Tacoma	WA	98445	Self Storage	Self Storage	2009		86,870	Sq. Ft.		9,595,917	9,595,917
28.02	Portland Business Park	BANA		1822, 1824, 1826, 1828 and 1830 112th Street East	Tacoma	WA	98445	Mixed Use	Office/Industrial	2004		85,712	Sq. Ft.		5,554,083	5,554,083
29	Chroma Apartments	WFB		4001-4041 Chouteau Avenue	St. Louis	MO	63110	Multifamily	Garden	2018		235	Units	212,766	15,000,000	15,000,000
30	Waterside Center 3110	WFB		3110 East Guasti Road	Ontario	CA	91761	Office	Suburban	2005		91,683	Sq. Ft.	163	14,970,000	14,970,000
31	Sacramento Office Portfolio	BANA		Various	Various	CA	Various	Various	Various	Various	Various	496,693	Sq. Ft.	99	14,400,000	14,400,000
31.01	Royal Oaks Campus	BANA		2000 & 2005 Evergreen Street	Sacramento	CA	95815	Office	Suburban	1980	1998	257,812	Sq. Ft.		7,218,589	7,218,589
31.02	Lennane Campus	BANA		3701 North Freeway Boulevard; 3901 and 3927 Lennane Drive	Sacramento	CA	95834	Office	Suburban	1989	2008	160,200	Sq. Ft.		4,598,451	4,598,451
31.03	West Sacramento Campus	BANA		3500 Industrial Boulevard	West Sacramento	CA	95691	Industrial	Flex	2007		78,681	Sq. Ft.		2,582,960	2,582,960
32	Canoga Park	MSMCH		8201, 8225, and 8230 Topanga Canyon Boulevard and 22030 Roscoe Boulevard	Los Angeles	CA	91304	Retail	Anchored	1962	2004	97,133	Sq. Ft.	144	14,000,000	13,979,687
33	Copperwood Business Center	WFB		3365, 3375 and 3385 Mission Avenue & 101, 102, 105, 106, 110 Copperwood Way	Oceanside	CA	92058	Industrial	Flex	1984		140,942	Sq. Ft.	93	13,130,000	13,130,000
34	Fountain Lake Townhome Apartments	MSMCH		4702 South 302nd Lane	Auburn	WA	98001	Multifamily	Townhouse	1985		96	Units	119,792	11,500,000	11,500,000
35	Campus Walk Chico Apartments	BANA		330 Nord Avenue	Chico	CA	95926	Multifamily	Student Housing	2018		174	Beds	64,655	11,250,000	11,250,000
36	Upper Manhattan & Astoria Portfolio	BANA		Various	Various	NY	Various	Various	Various	Various	Various	124	Units	89,919	11,150,000	11,150,000
36.01	419 West 128th Street	BANA		419 West 128th Street	New York	NY	10027	Multifamily	Mid Rise	1920		29	Units		2,379,289	2,379,289
36.02	533 West 151st Street	BANA		533 West 151st Street	New York	NY	10031	Multifamily	Mid Rise	1910		20	Units		2,099,372	2,099,372
36.03	517 West 169th Street	BANA		517 West 169th Street	New York	NY	10032	Multifamily	Mid Rise	1912	1988	30	Units		2,052,720	2,052,720
36.04	502 West 143rd Street	BANA		502 West 143rd Street	New York	NY	10031	Multifamily	Mid Rise	1920		24	Units		1,866,109	1,866,109
36.05	23-02 36th Ave Street	BANA		23-02 36th Avenue	Astoria	NY	11106	Retail	Unanchored	1931	1996	5	Units		1,726,150	1,726,150
36.06	507 West 168th Street	BANA		507 West 168th Street	New York	NY	10032	Multifamily	Mid Rise	1910	1939	16	Units		1,026,360	1,026,360
37	Southern CVS Portfolio	BANA		Various	Various	Various	Various	Retail	Single Tenant	Various		38,070	Sq. Ft.	289	11,000,000	11,000,000
37.01	CVS Lenexa	BANA		10050 Woodland Road	Lenexa	KS	66220	Retail	Single Tenant	2009		13,225	Sq. Ft.		3,950,000	3,950,000
37.02	CVS Ocean Springs	BANA		2190 Bienville Boulevard	Ocean Springs	MS	39564	Retail	Single Tenant	2008		11,945	Sq. Ft.		3,560,000	3,560,000
37.03	CVS Hoover	BANA		1881 Chace Drive	Birmingham	AL	35244	Retail	Single Tenant	2009		12,900	Sq. Ft.		3,490,000	3,490,000
38	440 East 79th Street Owners Corp.	NCB		440 East 79th Street	New York	NY	10075	Multifamily	Cooperative	1955	1989	204	Units	51,392	10,500,000	10,483,982
39	One Executive Center	MSMCH		8500 Menaul Boulevard Northeast	Albuquerque	NM	87112	Office	Suburban	1979	2019	113,962	Sq. Ft.	92	10,465,000	10,465,000
40	Best Storage - Henderson, NV	WFB		3290 East Oleta Avenue	Henderson	NV	89074	Self Storage	Self Storage	2000		123,647	Sq. Ft.	81	10,000,000	10,000,000
41	310/312 East 23rd Apartment Corp.	NCB		310-312 East 23rd Street	New York	NY	10010	Multifamily	Cooperative	1901	1993	134	Units	68,176	9,150,000	9,135,614
42	Crest Manor Housing Corporation	NCB		377 North Broadway	Yonkers	NY	10701	Multifamily	Cooperative	1969	2009	159	Units	56,517	9,000,000	8,986,243
43	Piper Townhomes	BANA		10544 Clubhouse Drive	Kansas City	KS	66109	Multifamily	Townhouse	2013		80	Units	107,625	8,610,000	8,610,000
44	Proguard Self Storage - Houston	BANA		3770 Center Street	Houston	TX	77007	Self Storage	Self Storage	2007		76,587	Sq. Ft.	111	8,520,000	8,520,000
45	Cameo House Owners, Inc.	NCB		300 Martine Avenue	White Plains	NY	10601	Multifamily	Cooperative	1905	2004	102	Units	83,204	8,500,000	8,486,849
46	Rocky Point Owners, Inc.	NCB		63 Rocky Point Yaphank Road	Rocky Point	NY	11778	Multifamily	Cooperative	1970	2019	183	Units	45,862	8,400,000	8,392,798
47	Berkley Owners Corp.	NCB		170 West 74th Street	New York	NY	10023	Multifamily	Cooperative	1911	2018	152	Units	52,585	8,000,000	7,992,930
48	TownePlace Suites - Whitefish	BANA		300 Akers Lane	Whitefish	MT	59937	Hospitality	Limited Service	2018		81	Rooms	96,296	7,800,000	7,800,000
49	Mr. Stor All Self Storage - Sonora	BANA		20828 Longeway Road	Sonora	CA	95370	Self Storage	Self Storage	1980		101,575	Sq. Ft.	77	7,800,000	7,800,000
50	Mars Evans Self Storage	MSMCH		1170 Mars-Evans City Road	Mars	PA	16046	Self Storage	Self Storage	2004	2018	182,219	Sq. Ft.	42	7,625,000	7,625,000
51	Springhill Suites - Punta Gorda	BANA		101 Harborside Avenue	Punta Gorda	FL	33950	Hospitality	Limited Service	2018		104	Rooms	73,077	7,600,000	7,600,000
52	Guardian Self Storage - Longmont	BANA		721 S. Emery Street	Longmont	CO	80501	Self Storage	Self Storage	2016		74,448	Sq. Ft.	101	7,500,000	7,500,000
53	Chateau Villa Corp.	NCB		390-430 Maryland Avenue	Staten Island	NY	10305	Multifamily	Cooperative	1972	2015	179	Units	38,234	6,850,000	6,843,818
54	1295 Fulton Street	MSMCH		1293-1295 Fulton Street	Brooklyn	NY	11216	Mixed Use	Office/Retail	1931	2015	17,850	Sq. Ft.	364	6,500,000	6,500,000
55	The Redwoods at Mather Station	MSMCH		2828 La Loma Drive	Rancho Cordova	CA	95670	Multifamily	Garden	1973		75	Units	86,667	6,500,000	6,500,000
56	Shops at St Tropez	MSMCH		152, 202 and 252 Sunny Isles Boulevard	Sunny Isles Beach	FL	33160	Retail	Unanchored	2010		27,745	Sq. Ft.	216	6,000,000	6,000,000
57	245 West 104th Street Housing Corporation	NCB		245 West 104th Street a/k/a 2721-2729 Broadway	New York	NY	10025	Multifamily	Cooperative	1926	1999	75	Units	79,874	6,000,000	5,990,529
58	1100 Concourse Tenants Corp.	NCB		1100 Grand Concourse	Bronx	NY	10456	Multifamily	Cooperative	1927	2015	72	Units	80,431	5,800,000	5,791,026
59	56 Hialeah Apartments	BANA		1805, 1815, 1825, 1875 & 1885 West 56th Street	Hialeah	FL	33012	Multifamily	Garden	1972	2006	122	Units	45,082	5,500,000	5,500,000
60	Hillcrest Point Apartments Owners, Corp.	NCB		1-296 Sneden Place West	Spring Valley	NY	10977	Multifamily	Cooperative	1972	1998	293	Units	18,743	5,500,000	5,491,745
61	Shield Self Storage - North Las Vegas	BANA		4430 Simmons Street	North Las Vegas	NV	89031	Self Storage	Self Storage	1994		55,607	Sq. Ft.	98	5,450,000	5,450,000
62	University Courtyard Apartments	MSMCH		455 South 2nd East	Rexburg	ID	83440	Multifamily	Garden	2003		94	Units	56,915	5,350,000	5,350,000
63	82-90 Caryl Avenue Owners Corp.	NCB		82-90 Caryl Avenue	Yonkers	NY	10705	Multifamily	Cooperative	1923	1990	60	Units	67,439	4,050,000	4,046,323
64	Hinesburg Center	MSMCH		10240 Hinesburg Road, 22, 32, 42, 52 Farmall Drive; 30 Kaileys Way	Hinesburg	VT	05461	Mixed Use	Multifamily/Retail	2013		23	Units	160,473	3,700,000	3,690,884
65	270 North Broadway Tenants Corp.	NCB		270 North Broadway	Yonkers	NY	10701	Multifamily	Cooperative	1955	2017	58	Units	60,290	3,500,000	3,496,794
66	Bronxville Gardens Co-operative Apartments Corp.	NCB		1 Georgia Avenue and 2 Louisiana Avenue	Yonkers	NY	10708	Multifamily	Cooperative	1955	1994	101	Units	34,621	3,500,000	3,496,766
67	52 Warren Street Owners Inc.	NCB		52 Warren Street	New York	NY	10007	Multifamily	Cooperative	1858	2018	8	Units	375,000	3,000,000	3,000,000
68	The Casino Mansions Company	NCB		200 Hicks Street and 34-36 Pierrepont Street	Brooklyn	NY	11201	Multifamily	Cooperative	1885	2010	20	Units	149,768	3,000,000	2,995,368
69	Picasso Way Owners, Inc.	NCB		Middle Country Road and Picasso Way	Middle Island	NY	11953	Multifamily	Cooperative	1970	2003	130	Units	21,275	2,770,000	2,765,740
70	555 Owners Corp.	NCB		555 Bronx River Road and 108 Crescent Place	Yonkers	NY	10704	Multifamily	Cooperative	1956	1999	96	Units	26,003	2,500,000	2,496,301
71	120 W. 70 Owners Corp.	NCB		120 West 70th Street	New York	NY	10023	Multifamily	Cooperative	1917	1999	36	Units	55,556	2,000,000	2,000,000
72	2 Grove Street Apartment Corporation	NCB		2 Grove Street	New York	NY	10014	Multifamily	Cooperative	1938	1990	34	Units	43,982	1,500,000	1,495,389
73	Littlepark House Corp.	NCB		30 East 10th Street	New York	NY	10003	Multifamily	Cooperative	1909	2013	22	Units	65,807	1,450,000	1,447,757
74	79 Barrow Street Owners Corp.	NCB		79 Barrow Street	New York	NY	10014	Multifamily	Cooperative	1906	2005	17	Units	82,182	1,400,000	1,397,100
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	NCB		340 East 83rd Street	New York	NY	10028	Multifamily	Cooperative	1910	2018	22	Units	59,001	1,300,000	1,298,033
76	6035 Broadway Owners Corp.	NCB		6035 Broadway	Bronx	NY	10471	Multifamily	Cooperative	1960	1999	103	Units	12,534	1,300,000	1,291,037
77	32 Downing Owners Corp.	NCB		32 Downing Street	New York	NY	10014	Multifamily	Cooperative	1910	2008	20	Units	49,924	1,000,000	998,487

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

Mortgage Loan Number	Property Name	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Operating Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method
1	55 Hudson Yards	6.1%	100,000,000	N	11/21/2019	1/6/2020	12/6/2029		12/6/2029		2.95000%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	2.94007%	Actual/360
2	1633 Broadway	6.1%	100,000,000	N	11/25/2019	1/6/2020	12/6/2029		12/6/2029		2.99000%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	2.98007%	Actual/360
3	Bellagio Hotel and Casino	6.1%	100,000,000	N	11/15/2019	1/5/2020	12/5/2029		12/5/2029		3.17015%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	3.16022%	Actual/360
4	545 Washington Boulevard	5.0%	81,285,000	N	1/6/2020	3/5/2020	2/5/2030		2/5/2030		3.40500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.39382%	Actual/360
5	Jackson Park	4.6%	75,000,000	N	9/27/2019	11/10/2019	10/10/2029		10/10/2029		3.25000%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	3.24007%	Actual/360
6	Kings Plaza	4.6%	75,000,000	N	12/3/2019	2/1/2020	1/1/2030		1/1/2030		3.35880%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	3.34887%	Actual/360
7	1412 Broadway	4.3%	70,000,000	N	11/25/2019	1/1/2020	12/1/2029		12/1/2029		3.61000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.59882%	Actual/360
8	Houston-Austin Multifamily Portfolio	4.2%	68,000,000	N	12/16/2019	2/1/2020	1/1/2030		1/1/2030		3.80000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.78882%	Actual/360
8.01	Treehouse Apartments	1.8%
8.02	Waterstone Place Apartments	1.3%
8.03	Stonecreek Apartments	1.1%
9	Parklawn Building	4.0%	65,400,000	N	10/25/2019	12/1/2019	11/1/2029		11/1/2029		3.39800%	0.00071%	0.00472%	0.01250%	0.00050%	0.00025%	3.37932%	Actual/360
10	Hilton Denver Dual Brand Hotel	3.3%	54,650,000	N	11/21/2019	1/11/2020	12/11/2026		12/11/2026		3.88200%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.87082%	Actual/360
11	Park Tower at Transbay	3.1%	50,000,000	Y	7/23/2019	9/1/2019	8/1/2029		8/1/2029	8/1/2034	3.45000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.43882%	Actual/360
12	560 Mission Street	3.1%	50,000,000	N	12/5/2019	1/6/2020	12/6/2029		12/6/2029		2.58900%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	2.57907%	Actual/360
13	Powered Shell Portfolio - Sterling	3.0%	48,900,000	N	12/5/2019	2/1/2020	1/1/2030		1/6/2030		3.26780%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.25662%	Actual/360
13.01	45305 West Severn Way (DC-22)	1.5%
13.02	45295 West Severn Way (DC-21)	1.5%
14	Stop & Shop Portfolio	2.8%	45,000,000	N	12/18/2019	2/1/2020	1/1/2030		1/1/2030		3.44500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.43382%	Actual/360
14.01	Stop & Shop - Malden	0.8%
14.02	Stop & Shop - Swampscott	0.7%
14.03	Stop & Shop - Framingham	0.6%
14.04	Stop & Shop - Bristol	0.6%
15	3900 Camelback	2.3%	37,450,000	N	11/15/2019	1/1/2020	12/1/2029		12/1/2029		3.48000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.46882%	Actual/360
16	Springhill Suites - Charlotte Uptown	1.8%	29,500,000	N	12/6/2019	2/1/2020	1/1/2030		1/1/2030		3.45500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.44382%	Actual/360
17	Woodbridge Crossing	1.7%	27,750,000	N	11/20/2019	1/1/2020	12/1/2029		12/1/2029		3.52500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.51382%	Actual/360
18	Innocor Industrial Portfolio	1.6%	26,940,000	N	12/23/2019	2/6/2020	1/6/2030		1/6/2030		3.75000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.73882%	Actual/360
18.01	1750 West Downs Drive	0.5%
18.02	122 Parker Street	0.4%
18.03	1700 West Downs Drive	0.4%
18.04	1850 West Downs Drive	0.2%
18.05	1200 Rink Street	0.1%
19	Carson Town Center	1.6%	26,250,000	N	12/24/2019	2/11/2020	1/11/2030		1/11/2030		4.07000%	0.00071%	0.00472%	0.02250%	0.00050%	0.00025%	4.04132%	Actual/360
20	Marriott - Bakersfield	1.5%	22,350,328	N	9/3/2019	11/1/2019	10/1/2024	11/1/2024	10/1/2029		3.83000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.81882%	Actual/360
21	Folsom Gateway	1.3%	21,000,000	N	12/4/2019	2/1/2020	1/1/2030		1/1/2030		3.49000%	0.00071%	0.00472%	0.03500%	0.00050%	0.00025%	3.44882%	Actual/360
22	280 South Beverly Drive	1.2%	20,000,000	N	1/7/2020	2/11/2020	1/11/2030		1/11/2030		3.60500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.59382%	Actual/360
23	Springhill Suites - Ballantyne	1.0%	17,000,000	N	12/6/2019	2/1/2020	1/1/2030		1/1/2030		3.42500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.41382%	Actual/360
24	Anza Hotel	1.0%	17,000,000	N	12/12/2019	2/1/2020	1/1/2030		1/1/2030		3.71000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.69882%	Actual/360
25	Fairfield Inn & Suites Ft Lauderdale	1.0%	12,830,496	N	12/6/2019	1/11/2020		1/11/2020	12/11/2029		3.79000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.77882%	Actual/360
26	Fairfield Inn & Suites Pembroke Pines	1.0%	12,456,026	N	12/6/2019	1/11/2020		1/11/2020	12/11/2029		3.79000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.77882%	Actual/360
27	Forest Pointe Apartments	0.9%	15,200,000	N	12/2/2019	1/11/2020	12/11/2029		12/11/2029		3.67000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.65882%	Actual/360
28	Midland Self Storage & Portland Business Park Portfolio	0.9%	15,150,000	N	11/25/2019	1/1/2020	12/1/2029		12/1/2029		3.25000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.23882%	Actual/360
28.01	Midland Self Storage	0.6%
28.02	Portland Business Park	0.3%
29	Chroma Apartments	0.9%	15,000,000	N	11/4/2019	12/11/2019	11/11/2029		11/11/2029		3.96200%	0.00071%	0.00472%	0.00375%	0.00050%	0.00025%	3.95207%	Actual/360
30	Waterside Center 3110	0.9%	13,532,161	N	12/10/2019	1/11/2020	12/11/2024	1/11/2025	12/11/2029		3.77200%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.76082%	Actual/360
31	Sacramento Office Portfolio	0.9%	14,400,000	N	10/17/2019	12/1/2019	11/1/2029		11/1/2029		3.36300%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.35182%	Actual/360
31.01	Royal Oaks Campus	0.4%
31.02	Lennane Campus	0.3%
31.03	West Sacramento Campus	0.2%
32	Canoga Park	0.9%	10,952,382	N	12/19/2019	2/1/2020		2/1/2020	1/1/2030		3.58500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.57382%	Actual/360
33	Copperwood Business Center	0.8%	13,130,000	N	11/22/2019	1/11/2020	12/11/2029		12/11/2029		3.78000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.76882%	Actual/360
34	Fountain Lake Townhome Apartments	0.7%	11,500,000	N	12/5/2019	2/1/2020	1/1/2030		1/1/2030		3.30000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.28882%	Actual/360
35	Campus Walk Chico Apartments	0.7%	10,255,693	N	12/20/2019	2/1/2020	1/1/2025	2/1/2025	1/1/2030		4.27000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	4.25882%	Actual/360
36	Upper Manhattan & Astoria Portfolio	0.7%	11,150,000	N	11/27/2019	1/1/2020	12/1/2029		12/1/2029		3.80000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.78882%	Actual/360
36.01	419 West 128th Street	0.1%
36.02	533 West 151st Street	0.1%
36.03	517 West 169th Street	0.1%
36.04	502 West 143rd Street	0.1%
36.05	23-02 36th Ave Street	0.1%
36.06	507 West 168th Street	0.1%
37	Southern CVS Portfolio	0.7%	9,752,856	Y	12/10/2019	2/1/2020	1/1/2021	2/1/2021	1/1/2027	7/1/2031	4.00000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.98882%	Actual/360
37.01	CVS Lenexa	0.2%
37.02	CVS Ocean Springs	0.2%
37.03	CVS Hoover	0.2%
38	440 East 79th Street Owners Corp.	0.6%	8,137,929	N	12/17/2019	2/1/2020		2/1/2020	1/1/2030		3.34000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.25382%	Actual/360
39	One Executive Center	0.6%	10,465,000	N	11/13/2019	1/1/2020	12/1/2029		12/1/2029		3.85500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.84382%	Actual/360
40	Best Storage - Henderson, NV	0.6%	9,030,316	N	12/11/2019	1/11/2020	12/11/2024	1/11/2025	12/11/2029		3.71400%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.70282%	Actual/360
41	310/312 East 23rd Apartment Corp.	0.6%	7,050,413	N	12/18/2019	2/1/2020		2/1/2020	1/1/2030		3.19000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.10382%	Actual/360
42	Crest Manor Housing Corporation	0.5%	6,972,676	N	12/23/2019	2/1/2020		2/1/2020	1/1/2030		3.33000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.24382%	Actual/360
43	Piper Townhomes	0.5%	7,209,246	N	11/6/2019	1/1/2020	12/1/2021	1/1/2022	12/1/2029		3.78800%	0.00071%	0.00472%	0.05250%	0.00050%	0.00025%	3.72932%	Actual/360
44	Proguard Self Storage - Houston	0.5%	8,520,000	N	12/5/2019	2/1/2020	1/1/2025		1/1/2025		4.00800%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.99682%	Actual/360
45	Cameo House Owners, Inc.	0.5%	6,570,023	N	12/30/2019	2/1/2020		2/1/2020	1/1/2030		3.27000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.18382%	Actual/360
46	Rocky Point Owners, Inc.	0.5%	7,297,585	N	12/26/2019	2/1/2020		2/1/2020	1/1/2030		3.51000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.42382%	Actual/360
47	Berkley Owners Corp.	0.5%	6,927,291	N	12/18/2019	2/1/2020		2/1/2020	1/1/2030		3.41000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.32382%	Actual/360
48	TownePlace Suites - Whitefish	0.5%	6,718,890	N	11/21/2019	1/1/2020	12/1/2022	1/1/2023	12/1/2029		3.82900%	0.00071%	0.00472%	0.07250%	0.00050%	0.00025%	3.75032%	Actual/360
49	Mr. Stor All Self Storage - Sonora	0.5%	7,800,000	N	12/5/2019	2/1/2020	1/1/2030		1/1/2030		3.67900%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.66782%	Actual/360
50	Mars Evans Self Storage	0.5%	7,625,000	N	12/5/2019	2/1/2020	1/1/2030		1/1/2030		3.72000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.70882%	Actual/360
51	Springhill Suites - Punta Gorda	0.5%	7,600,000	N	12/12/2019	2/1/2020	1/1/2030		1/1/2030		3.42600%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.41482%	Actual/360
52	Guardian Self Storage - Longmont	0.5%	7,500,000	N	11/22/2019	1/1/2020	12/1/2029		12/1/2029		3.55900%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.54782%	Actual/360
53	Chateau Villa Corp.	0.4%	5,917,699	N	12/17/2019	2/1/2020		2/1/2020	1/1/2030		3.34000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.25382%	Actual/360
54	1295 Fulton Street	0.4%	6,500,000	N	12/19/2019	2/1/2020	1/1/2030		1/1/2030		3.61000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.59882%	Actual/360
55	The Redwoods at Mather Station	0.4%	6,500,000	N	12/16/2019	2/1/2020	1/1/2030		1/1/2030		4.09000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	4.07882%	Actual/360
56	Shops at St Tropez	0.4%	6,000,000	N	12/23/2019	2/1/2020	1/1/2030		1/1/2030		3.72000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.70882%	Actual/360
57	245 West 104th Street Housing Corporation	0.4%	4,619,601	N	12/13/2019	2/1/2020		2/1/2020	1/1/2030		3.17000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.08382%	Actual/360
58	1100 Concourse Tenants Corp.	0.4%	4,483,074	N	12/12/2019	2/1/2020		2/1/2020	1/1/2030		3.27000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.18382%	Actual/360
59	56 Hialeah Apartments	0.3%	4,754,330	N	11/26/2019	1/1/2020	12/1/2022	1/1/2023	12/1/2029		3.97100%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.95982%	Actual/360
60	Hillcrest Point Apartments Owners, Corp.	0.3%	4,275,849	N	12/20/2019	2/1/2020		2/1/2020	1/1/2030		3.42000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.33382%	Actual/360
61	Shield Self Storage - North Las Vegas	0.3%	4,943,024	N	11/20/2019	1/1/2020	12/1/2024	1/1/2025	12/1/2029		3.96500%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	3.95382%	Actual/360
62	University Courtyard Apartments	0.3%	5,350,000	N	11/26/2019	1/1/2020	12/1/2029		12/1/2029		4.09000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	4.07882%	Actual/360
63	82-90 Caryl Avenue Owners Corp.	0.2%	3,496,444	N	12/27/2019	2/1/2020		2/1/2020	1/1/2030		3.32000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.23382%	Actual/360
64	Hinesburg Center	0.2%	2,977,241	N	11/26/2019	1/1/2020		1/1/2020	12/1/2029		4.36000%	0.00071%	0.00472%	0.00500%	0.00050%	0.00025%	4.34882%	Actual/360
65	270 North Broadway Tenants Corp.	0.2%	3,018,573	N	12/30/2019	2/1/2020		2/1/2020	1/1/2030		3.29000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.20382%	Actual/360
66	Bronxville Gardens Co-operative Apartments Corp.	0.2%	3,015,517	N	12/27/2019	2/1/2020		2/1/2020	1/1/2030		3.26000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.17382%	Actual/360
67	52 Warren Street Owners Inc.	0.2%	3,000,000	N	12/19/2019	2/1/2020	1/1/2030		1/1/2030		3.34000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.25382%	Actual/360
68	The Casino Mansions Company	0.2%	2,319,731	N	12/12/2019	2/1/2020		2/1/2020	1/1/2030		3.28000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.19382%	Actual/360
69	Picasso Way Owners, Inc.	0.2%	2,143,547	N	12/18/2019	2/1/2020		2/1/2020	1/1/2030		3.30000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.21382%	Actual/360
70	555 Owners Corp.	0.2%	1,948,764	N	12/30/2019	2/1/2020		2/1/2020	1/1/2030		3.49000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.40382%	Actual/360
71	120 W. 70 Owners Corp.	0.1%	2,000,000	N	12/27/2019	2/1/2020	1/1/2030		1/1/2030		3.32000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.23382%	Actual/360
72	2 Grove Street Apartment Corporation	0.1%	1,161,263	N	11/26/2019	1/1/2020		1/1/2020	12/1/2029		3.31000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.22382%	Actual/360
73	Littlepark House Corp.	0.1%	1,120,768	N	12/17/2019	2/1/2020		2/1/2020	1/1/2030		3.27000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.18382%	Actual/360
74	79 Barrow Street Owners Corp.	0.1%	978,142	N	12/20/2019	2/1/2020		2/1/2020	1/1/2030		3.26000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.17382%	Actual/360
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	0.1%	1,009,106	N	12/27/2019	2/1/2020		2/1/2020	1/1/2030		3.38000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.29382%	Actual/360
76	6035 Broadway Owners Corp.	0.1%	4,342	N	12/30/2019	2/1/2020		2/1/2020	1/1/2030		3.45000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.36382%	Actual/360
77	32 Downing Owners Corp.	0.1%	776,235	N	12/19/2019	2/1/2020		2/1/2020	1/1/2030		3.38000%	0.00071%	0.00472%	0.08000%	0.00050%	0.00025%	3.29382%	Actual/360

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

Mortgage Loan Number	Property Name	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)
1	55 Hudson Yards	249,930.56	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),GRTR 1% or YM or D(87),O(7)	0
2	1633 Broadway	253,319.44	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	0
3	Bellagio Hotel and Casino	267,848.58	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	GRTR 0.5% or YM(26),GRTR 0.5% or YM or D(87),O(7)	0
4	545 Washington Boulevard	233,849.61	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(89),O(7)	0
5	Jackson Park	205,946.18	Interest-only, Balloon	Actual/360	120	116	120	116	0	0	4	L(28),D(85),O(7)	0
6	Kings Plaza	213,423.75	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(90),O(5)	0
7	1412 Broadway	213,508.10	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(89),O(5)	0
8	Houston-Austin Multifamily Portfolio	218,324.07	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(92),O(5)	5
8.01	Treehouse Apartments
8.02	Waterstone Place Apartments
8.03	Stonecreek Apartments
9	Parklawn Building	187,763.10	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(87),O(6)	5
10	Hilton Denver Dual Brand Hotel	179,739.30	Interest-only, Balloon	Actual/360	84	82	84	82	0	0	2	L(24),GRTR 1% or YM(53),O(7)	0
11	Park Tower at Transbay	145,746.53	Interest-only, ARD	Actual/360	120	114	120	114	0	0	6	L(23),YM(90),O(7)	5 days once per a 12-month period
12	560 Mission Street	109,373.26	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),GRTR 1% or YM or D(87),O(7)	0
13	Powered Shell Portfolio - Sterling	135,012.33	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 0.5% or YM(25),GRTR 0.5% or YM or D(89),O(6)	5
13.01	45305 West Severn Way (DC-22)
13.02	45295 West Severn Way (DC-21)
14	Stop & Shop Portfolio	130,981.77	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(91),O(4)	5
14.01	Stop & Shop - Malden
14.02	Stop & Shop - Swampscott
14.03	Stop & Shop - Framingham
14.04	Stop & Shop - Bristol
15	3900 Camelback	110,113.40	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(89),O(5)	5
16	Springhill Suites - Charlotte Uptown	86,115.08	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
17	Woodbridge Crossing	82,647.79	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	5
18	Innocor Industrial Portfolio	85,356.77	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM or D(89),O(6)	0
18.01	1750 West Downs Drive
18.02	122 Parker Street
18.03	1700 West Downs Drive
18.04	1850 West Downs Drive
18.05	1200 Rink Street
19	Carson Town Center	90,515.10	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
20	Marriott - Bakersfield	115,513.70	Interest-only, Amortizing Balloon	Actual/360	120	116	60	56	360	360	4	L(28),D(88),O(4)	0
21	Folsom Gateway	61,923.26	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	4
22	280 South Beverly Drive	61,084.72	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
23	Springhill Suites - Ballantyne	49,194.73	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0
24	Anza Hotel	53,288.31	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	4
25	Fairfield Inn & Suites Ft Lauderdale	75,741.94	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0
26	Fairfield Inn & Suites Pembroke Pines	73,531.35	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	0
27	Forest Pointe Apartments	47,261.44	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0
28	Midland Self Storage & Portland Business Park Portfolio	41,601.13	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	4
28.01	Midland Self Storage
28.02	Portland Business Park
29	Chroma Apartments	50,350.42	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(89),O(4)	0
30	Waterside Center 3110	69,515.42	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),GRTR 1% or YM(90),O(4)	0
31	Sacramento Office Portfolio	40,916.50	Interest-only, Balloon	Actual/360	120	117	120	117	0	0	3	L(27),D(88),O(5)	3
31.01	Royal Oaks Campus
31.02	Lennane Campus
31.03	West Sacramento Campus
32	Canoga Park	63,532.40	Amortizing Balloon		120	119	0	0	360	359	1	L(25),D(91),O(4)	5
33	Copperwood Business Center	42,048.83	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	0
34	Fountain Lake Townhome Apartments	32,064.24	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5
35	Campus Walk Chico Apartments	55,475.04	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1	L(25),D(90),O(5)	4
36	Upper Manhattan & Astoria Portfolio	35,798.73	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),GRTR 1% or YM(90),O(4)	4
36.01	419 West 128th Street
36.02	533 West 151st Street
36.03	517 West 169th Street
36.04	502 West 143rd Street
36.05	23-02 36th Ave Street
36.06	507 West 168th Street
37	Southern CVS Portfolio	52,515.68	Interest-only, Amortizing ARD	Actual/360	84	83	12	11	360	360	1	L(25),D(52),O(7)	4
37.01	CVS Lenexa
37.02	CVS Ocean Springs
37.03	CVS Hoover
38	440 East 79th Street Owners Corp.	46,216.92	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
39	One Executive Center	34,085.74	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(24),GRTR 1% or YM(92),O(4)	5
40	Best Storage - Henderson, NV	46,107.52	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),D(90),O(4)	0
41	310/312 East 23rd Apartment Corp.	39,520.69	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
42	Crest Manor Housing Corporation	39,564.82	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
43	Piper Townhomes	40,060.13	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360	360	2	L(26),D(90),O(4)	4
44	Proguard Self Storage - Houston	28,852.03	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1	L(25),D(30),O(5)	4
45	Cameo House Owners, Inc.	37,085.90	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
46	Rocky Point Owners, Inc.	32,591.24	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
47	Berkley Owners Corp.	30,560.94	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
48	TownePlace Suites - Whitefish	36,473.56	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	4
49	Mr. Stor All Self Storage - Sonora	24,245.63	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM or D(88),O(7)	4
50	Mars Evans Self Storage	23,965.80	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	5
51	Springhill Suites - Punta Gorda	21,999.36	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	4
52	Guardian Self Storage - Longmont	22,552.69	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	4
53	Chateau Villa Corp.	25,882.98	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
54	1295 Fulton Street	19,825.75	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	5
55	The Redwoods at Mather Station	22,461.86	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(93),O(4)	5
56	Shops at St Tropez	18,858.33	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5
57	245 West 104th Street Housing Corporation	25,849.66	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
58	1100 Concourse Tenants Corp.	25,305.68	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
59	56 Hialeah Apartments	26,165.97	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2	L(26),D(90),O(4)	4
60	Hillcrest Point Apartments Owners, Corp.	24,452.50	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
61	Shield Self Storage - North Las Vegas	25,909.28	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2	L(26),GRTR 1% or YM or D(87),O(7)	4
62	University Courtyard Apartments	18,487.84	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	5
63	82-90 Caryl Avenue Owners Corp.	15,255.13	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
64	Hinesburg Center	18,440.83	Amortizing Balloon		120	118	0	0	360	358	2	L(26),D(90),O(4)	5
65	270 North Broadway Tenants Corp.	13,121.42	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
66	Bronxville Gardens Co-operative Apartments Corp.	13,059.54	Amortizing Balloon		120	119	0	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10
67	52 Warren Street Owners Inc.	8,489.17	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10
68	The Casino Mansions Company	13,105.64	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
69	Picasso Way Owners, Inc.	12,131.36	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
70	555 Owners Corp.	11,212.17	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
71	120 W. 70 Owners Corp.	5,625.56	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10
72	2 Grove Street Apartment Corporation	6,577.59	Amortizing Balloon		120	118	0	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10
73	Littlepark House Corp.	6,326.42	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
74	79 Barrow Street Owners Corp.	6,829.83	Amortizing Balloon		120	119	0	0	300	299	1	GRTR 1% or YM(113),1%(3),O(4)	10
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	5,750.85	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10
76	6035 Broadway Owners Corp.	12,824.74	Fully Amortizing		120	119	0	0	120	119	1	GRTR 1% or YM(113),1%(3),O(4)	10
77	32 Downing Owners Corp.	4,423.73	Amortizing Balloon		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10

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

Mortgage Loan Number	Property Name	Grace Period Late (Days)	Appraised Value ($)(3)(4)	Appraisal Date(3)	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop-Coop Units	Coop-Sponsor/Investor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(3)(4)	U/W NCF DSCR (x)(3)(4)	Cut-off Date LTV Ratio(3)(4)	LTV Ratio at Maturity or ARD(3)(4)	Cut-off Date U/W NOI Debt Yield(3)(4)
1	55 Hudson Yards	0	2,400,000,000	10/15/2019									3.67	3.53	39.4%	39.4%	11.0%
2	1633 Broadway	0	2,400,000,000	10/24/2019									3.92	3.83	41.7%	41.7%	11.9%
3	Bellagio Hotel and Casino	0	4,260,000,000	10/16/2019									8.80	8.42	39.3%	39.3%	28.3%
4	545 Washington Boulevard	0	410,000,000	10/16/2019									2.56	2.50	61.4%	61.4%	8.8%
5	Jackson Park	0	1,600,000,000	9/4/2019									3.94	3.92	34.4%	34.4%	13.0%
6	Kings Plaza	5	900,000,000	10/17/2019									3.13	3.06	54.1%	54.1%	10.7%
7	1412 Broadway	0	360,000,000	10/1/2019									2.05	1.92	58.3%	58.3%	7.5%
8	Houston-Austin Multifamily Portfolio	5	100,100,000	Various									1.98	1.91	67.9%	67.9%	7.6%
8.01	Treehouse Apartments		42,000,000	10/23/2019
8.02	Waterstone Place Apartments		32,000,000	10/24/2019
8.03	Stonecreek Apartments		26,100,000	10/24/2019
9	Parklawn Building	5	436,000,000	9/18/2019									2.73	2.68	60.0%	60.0%	9.4%
10	Hilton Denver Dual Brand Hotel	5	86,500,000	10/29/2019									3.15	2.81	63.2%	63.2%	12.4%
11	Park Tower at Transbay	5 days once per a 12-month period	1,120,000,000	10/1/2019									2.93	2.93	49.1%	49.1%	10.2%
12	560 Mission Street	5	842,000,000	10/31/2019									5.42	5.23	35.6%	35.6%	14.2%
13	Powered Shell Portfolio - Sterling	0	81,000,000	11/20/2019									2.85	2.73	60.4%	60.4%	9.4%
13.01	45305 West Severn Way (DC-22)		40,800,000	11/20/2019
13.02	45295 West Severn Way (DC-21)		40,200,000	11/20/2019
14	Stop & Shop Portfolio	0	73,600,000	Various									2.94	2.87	61.1%	61.1%	10.3%
14.01	Stop & Shop - Malden		22,500,000	11/7/2019
14.02	Stop & Shop - Swampscott		19,600,000	11/3/2019
14.03	Stop & Shop - Framingham		16,500,000	10/28/2019
14.04	Stop & Shop - Bristol		15,000,000	11/1/2019
15	3900 Camelback	0	55,000,000	10/18/2019									3.01	2.69	68.1%	68.1%	10.6%
16	Springhill Suites - Charlotte Uptown	0	57,500,000	11/1/2019									4.36	3.99	51.3%	51.3%	15.3%
17	Woodbridge Crossing	5	43,160,000	10/20/2019									3.42	3.20	64.3%	64.3%	12.2%
18	Innocor Industrial Portfolio	5	44,000,000	Various									2.69	2.46	61.2%	61.2%	10.2%
18.01	1750 West Downs Drive		14,200,000	10/4/2019
18.02	122 Parker Street		11,300,000	10/4/2019
18.03	1700 West Downs Drive		11,100,000	10/4/2019
18.04	1850 West Downs Drive		4,200,000	10/4/2019
18.05	1200 Rink Street		3,200,000	10/2/2019
19	Carson Town Center	0	40,900,000	11/7/2019									2.11	1.99	64.2%	64.2%	8.7%
20	Marriott - Bakersfield	0	39,000,000	8/9/2019									2.35	1.97	63.3%	57.3%	13.2%
21	Folsom Gateway	5	32,000,000	10/30/2019									3.10	2.81	65.6%	65.6%	11.0%
22	280 South Beverly Drive	0	34,500,000	11/8/2019									2.28	2.16	58.0%	58.0%	8.3%
23	Springhill Suites - Ballantyne	0	33,000,000	11/1/2019									4.74	4.32	51.5%	51.5%	16.4%
24	Anza Hotel	5	36,800,000	1/1/2021									4.32	3.90	46.2%	46.2%	16.2%
25	Fairfield Inn & Suites Ft Lauderdale	0	26,000,000	10/30/2019									2.18	1.97	62.4%	49.3%	12.2%
26	Fairfield Inn & Suites Pembroke Pines	0	24,000,000	10/30/2019									2.52	2.28	65.6%	51.9%	14.1%
27	Forest Pointe Apartments	0	23,530,000	10/14/2019									2.45	2.32	64.6%	64.6%	9.1%
28	Midland Self Storage & Portland Business Park Portfolio	0	27,550,000	Various									3.47	3.27	55.0%	55.0%	11.4%
28.01	Midland Self Storage		17,450,000	8/6/2019
28.02	Portland Business Park		10,100,000	8/15/2019
29	Chroma Apartments	0	73,000,000	8/23/2019									1.85	1.81	68.5%	68.5%	7.4%
30	Waterside Center 3110	0	22,100,000	10/4/2019									1.64	1.58	67.7%	61.2%	9.1%
31	Sacramento Office Portfolio	3	73,600,000	8/1/2019									3.28	2.98	67.1%	67.1%	11.2%
31.01	Royal Oaks Campus		36,890,000	7/31/2019
31.02	Lennane Campus		23,500,000	8/1/2019
31.03	West Sacramento Campus		13,200,000	7/30/2019
32	Canoga Park	5	33,700,000	10/17/2019									2.56	2.36	41.5%	32.5%	13.9%
33	Copperwood Business Center	0	20,200,000	7/9/2019									2.36	2.22	65.0%	65.0%	9.1%
34	Fountain Lake Townhome Apartments	0	25,300,000	7/10/2019									3.70	3.63	45.5%	45.5%	12.4%
35	Campus Walk Chico Apartments	5	19,000,000	10/22/2019									1.57	1.54	59.2%	54.0%	9.3%
36	Upper Manhattan & Astoria Portfolio	5	24,100,000	Various									2.32	2.19	46.3%	46.3%	9.0%
36.01	419 West 128th Street		5,100,000	7/12/2019
36.02	533 West 151st Street		4,300,000	7/12/2019
36.03	517 West 169th Street		4,400,000	7/12/2019
36.04	502 West 143rd Street		4,400,000	7/12/2019
36.05	23-02 36th Ave Street		3,700,000	7/5/2019
36.06	507 West 168th Street		2,200,000	7/12/2019
37	Southern CVS Portfolio	5	16,950,000	Various									1.83	1.81	64.9%	57.5%	10.5%
37.01	CVS Lenexa		6,250,000	9/20/2019
37.02	CVS Ocean Springs		5,400,000	9/24/2019
37.03	CVS Hoover		5,300,000	9/20/2019
38	440 East 79th Street Owners Corp.	10	182,100,000	7/31/2019	125,300,000	8.4%	15.2%	31	0	0	(113,917)	500,000	10.84	10.74	5.8%	4.5%	57.4%
39	One Executive Center	5	16,000,000	8/1/2019									3.02	2.58	65.4%	65.4%	11.8%
40	Best Storage - Henderson, NV	0	17,240,000	11/15/2019									1.71	1.68	58.0%	52.4%	9.4%
41	310/312 East 23rd Apartment Corp.	10	128,500,000	12/3/2019	56,300,000	16.2%	3.7%	5	0	0	9,431		5.40	5.34	7.1%	5.5%	28.0%
42	Crest Manor Housing Corporation	10	31,030,000	10/24/2019	33,200,000	27.1%	10.7%	0	14	3	106,795	500,000	4.32	4.20	29.0%	22.5%	22.8%
43	Piper Townhomes	5	11,475,000	8/29/2019									1.70	1.66	75.0%	62.8%	9.5%
44	Proguard Self Storage - Houston	5	14,200,000	10/17/2019									2.33	2.30	60.0%	60.0%	9.5%
45	Cameo House Owners, Inc.	10	48,900,000	11/12/2019	39,900,000	21.3%	2.0%	0	2	0	1 units =$3,208.68; 1 unit=NAV	500,000	5.00	4.93	17.4%	13.4%	26.2%
46	Rocky Point Owners, Inc.	10	17,990,000	12/4/2019	27,400,000	30.6%	1.1%	0	0	2		400,000	4.95	4.78	46.7%	40.6%	23.1%
47	Berkley Owners Corp.	10	81,800,000	11/19/2019	46,900,000	17.0%	49.3%	46	28	1	46 units =$320,542.32; 28 units=NAV	500,000	5.84	5.76	9.8%	8.5%	26.8%
48	TownePlace Suites - Whitefish	5	13,000,000	10/1/2019									2.24	1.99	60.0%	51.7%	12.5%
49	Mr. Stor All Self Storage - Sonora	5	12,000,000	10/22/2019									2.63	2.58	65.0%	65.0%	9.8%
50	Mars Evans Self Storage	5	12,100,000	10/23/2019									2.55	2.46	63.0%	63.0%	9.6%
51	Springhill Suites - Punta Gorda	5	20,000,000	10/3/2019									5.79	5.27	38.0%	38.0%	20.1%
52	Guardian Self Storage - Longmont	5	11,640,000	10/23/2019									2.45	2.42	64.4%	64.4%	8.8%
53	Chateau Villa Corp.	10	44,600,000	11/13/2019	52,900,000	12.9%	1.1%	0	0	2		500,000	9.15	8.95	15.3%	13.3%	41.5%
54	1295 Fulton Street	5	11,200,000	9/25/2019									2.66	2.52	58.0%	58.0%	9.7%
55	The Redwoods at Mather Station	5	10,000,000	10/11/2019									2.08	2.01	65.0%	65.0%	8.6%
56	Shops at St Tropez	0	14,300,000	11/1/2019									3.51	2.99	42.0%	42.0%	13.2%
57	245 West 104th Street Housing Corporation	10	137,100,000	10/31/2019	100,900,000	5.9%	17.3%	13	0	0	(9,508)	1,000,000	14.75	14.64	4.4%	3.4%	76.4%
58	1100 Concourse Tenants Corp.	10	27,860,000	10/10/2019	16,300,000	35.5%	34.7%	25	0	0	57,664	500,000	2.79	2.70	20.8%	16.1%	14.6%
59	56 Hialeah Apartments	5	15,500,000	7/31/2019									2.48	2.36	35.5%	30.7%	14.1%
60	Hillcrest Point Apartments Owners, Corp.	10	22,600,000	10/1/2019	50,400,000	10.9%	3.8%	10	0	1	35,168	500,000	10.21	9.87	24.3%	18.9%	54.6%
61	Shield Self Storage - North Las Vegas	5	9,120,000	10/15/2019									1.64	1.61	59.8%	54.2%	9.3%
62	University Courtyard Apartments	5	8,400,000	10/21/2019									2.41	2.29	63.7%	63.7%	10.0%
63	82-90 Caryl Avenue Owners Corp.	10	8,100,000	10/22/2019	9,500,000	42.6%	15.0%	0	9	0			3.22	3.12	50.0%	43.2%	14.6%
64	Hinesburg Center	5	5,050,000	8/19/2019									1.64	1.57	73.1%	59.0%	9.8%
65	270 North Broadway Tenants Corp.	10	11,700,000	10/25/2019	11,950,000	29.3%	0.0%	0	0	0		500,000	4.65	4.55	29.9%	25.8%	20.9%
66	Bronxville Gardens Co-operative Apartments Corp.	10	18,300,000	12/9/2019	23,000,000	15.2%	0.0%	0	0	0		500,000	8.62	8.45	19.1%	16.5%	38.6%
67	52 Warren Street Owners Inc.	10	25,600,000	10/29/2019	22,300,000	13.5%	0.0%	0	0	0		250,000	8.77	8.74	11.7%	11.7%	29.8%
68	The Casino Mansions Company	10	65,700,000	10/21/2019	32,600,000	9.2%	0.0%	0	0	0		300,000	8.44	8.28	4.6%	3.5%	44.3%
69	Picasso Way Owners, Inc.	10	15,800,000	10/22/2019	31,800,000	8.7%	0.0%	0	0	0		500,000	12.76	12.55	17.5%	13.6%	67.2%
70	555 Owners Corp.	10	15,800,000	11/27/2019	16,900,000	14.8%	13.5%	12	0	1	51,288	500,000	7.76	7.54	15.8%	12.3%	41.8%
71	120 W. 70 Owners Corp.	10	68,170,000	10/21/2019	31,750,000	6.3%	0.0%	0	0	0		500,000	23.88	23.52	2.9%	2.9%	80.6%
72	2 Grove Street Apartment Corporation	10	29,880,000	11/7/2019	21,900,000	6.8%	26.5%	9	0	0	180,848	500,000	11.25	11.09	5.0%	3.9%	59.4%
73	Littlepark House Corp.	10	65,830,000	11/18/2019	34,400,000	4.2%	0.0%	0	0	0		200,000	23.03	22.66	2.2%	1.7%	120.8%
74	79 Barrow Street Owners Corp.	10	16,980,000	10/31/2019	10,360,000	13.5%	5.9%	0	1	0	0	250,000	6.44	6.32	8.2%	5.8%	37.8%
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	10	7,140,000	6/7/2018	5,600,000	23.2%	0.0%	0	0	0		250,000	4.10	4.07	18.2%	14.1%	21.8%
76	6035 Broadway Owners Corp.	10	28,800,000	11/19/2019	30,300,000	4.3%	10.7%	11	0	0	(10,501)		10.51	10.33	4.5%	0.0%	125.3%
77	32 Downing Owners Corp.	10	16,200,000	4/18/2019	12,500,000	8.0%	10.0%	1	0	1	(4,353)		10.65	10.58	6.2%	4.8%	56.6%

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

Mortgage Loan Number	Property Name	Cut-off Date U/W NCF Debt Yield(3)(4)	U/W Revenues ($)(5)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(2)(6)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)
1	55 Hudson Yards	10.6%	149,111,008	45,210,677	103,900,331	286,242	3,578,030	100,036,059	97.3%	11/19/2019			NAV	NAV	NAV	NAV	NAV	NAV
2	1633 Broadway	11.7%	190,585,947	71,435,784	119,150,163	461,072	2,011,364	116,677,727	98.4%	10/31/2019			TTM 9/30/2019	182,760,348	71,951,033	110,809,315	0	110,809,315
3	Bellagio Hotel and Casino	27.1%	1,349,062,464	874,997,149	474,065,315	20,235,937	0	453,829,378	94.8%	9/30/2019	282	267	TTM 9/30/2019	1,349,062,464	874,997,149	474,065,315	0	474,065,315
4	545 Washington Boulevard	8.6%	34,549,509	12,284,114	22,265,395	173,341	408,579	21,683,475	95.5%	8/1/2019			TTM 11/30/2019	34,118,594	13,706,753	20,411,841	0	20,411,841
5	Jackson Park	12.9%	88,974,756	17,579,385	71,395,371	394,276	0	71,001,095	96.1%	8/31/2019
6	Kings Plaza	10.5%	81,045,187	29,004,262	52,040,925	139,559	995,395	50,905,970	96.7%	10/31/2019			TTM 9/30/2019	76,315,642	28,858,298	47,457,344	0	47,457,344
7	1412 Broadway	7.0%	24,681,662	8,886,630	15,795,032	84,279	946,027	14,764,726	95.2%	11/1/2019			TTM 9/30/2019	24,520,279	8,033,642	16,486,637	0	16,486,637
8	Houston-Austin Multifamily Portfolio	7.4%	9,372,122	4,188,746	5,183,377	174,766	0	5,008,611	94.5%	11/21/2019			TTM 10/31/2019	9,125,470	4,336,359	4,789,111	0	4,789,111
8.01	Treehouse Apartments		4,281,981	2,115,193	2,166,788	80,512	0	2,086,276	98.0%	11/21/2019			TTM 10/31/2019	4,073,524	2,243,374	1,830,150	0	1,830,150
8.02	Waterstone Place Apartments		2,560,950	983,831	1,577,119	42,504	0	1,534,615	88.7%	11/21/2019			TTM 10/31/2019	2,588,366	1,008,023	1,580,342	0	1,580,342
8.03	Stonecreek Apartments		2,529,191	1,089,721	1,439,469	51,750	0	1,387,719	94.2%	11/21/2019			TTM 10/31/2019	2,463,580	1,084,962	1,378,619	0	1,378,619
9	Parklawn Building	9.2%	35,282,884	10,656,482	24,626,402	319,897	147,245	24,159,260	72.9%	7/1/2019			TTM 8/31/2019	32,216,222	6,778,412	25,437,810	0	25,437,810
10	Hilton Denver Dual Brand Hotel	11.1%	18,805,119	12,002,735	6,802,384	752,205	0	6,050,180	97.0%	9/30/2019	173	155	TTM 9/30/2019	18,782,228	11,881,843	6,900,385	0	6,900,385
11	Park Tower at Transbay	10.2%	85,332,264	28,981,596	56,350,668	72,995	0	56,277,673	98.9%	10/1/2019
12	560 Mission Street	13.7%	54,738,187	12,064,089	42,674,098	133,630	1,336,298	41,204,170	98.4%	10/31/2019			TTM 9/30/2019	50,792,721	12,479,248	38,313,473	0	38,313,473
13	Powered Shell Portfolio - Sterling	9.0%	5,204,380	588,137	4,616,243	44,574	156,645	4,415,024	100.0%	2/1/2020			TTM 9/30/2019	4,370,949	474,985	3,895,964	0	3,895,964
13.01	45305 West Severn Way (DC-22)		NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
13.02	45295 West Severn Way (DC-21)		NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
14	Stop & Shop Portfolio	10.0%	6,653,994	2,037,126	4,616,868	72,627	35,188	4,509,052	100.0%	2/1/2020			TTM 6/30/2019	4,967,088	12,232	4,954,856	0	4,954,856
14.01	Stop & Shop - Malden		1,956,800	540,270	1,416,530	20,926	12,382	1,383,222	100.0%	2/1/2020			TTM 6/30/2019	1,519,524	2,694	1,516,830	0	1,516,830
14.02	Stop & Shop - Swampscott		1,825,104	601,713	1,223,391	18,553	9,874	1,194,964	100.0%	2/1/2020			TTM 6/30/2019	1,319,460	3,593	1,315,867	0	1,315,867
14.03	Stop & Shop - Framingham		1,605,554	574,725	1,030,829	18,898	5,276	1,006,655	100.0%	2/1/2020			TTM 6/30/2019	1,115,328	3,463	1,111,865	0	1,111,865
14.04	Stop & Shop - Bristol		1,266,536	320,418	946,118	14,250	7,656	924,212	100.0%	2/1/2020			TTM 6/30/2019	1,012,776	2,482	1,010,294	0	1,010,294
15	3900 Camelback	9.5%	6,044,368	2,061,632	3,982,736	35,504	393,800	3,553,432	91.0%	10/31/2019			TTM 9/30/2019	6,004,275	2,056,699	3,947,577	0	3,947,577
16	Springhill Suites - Charlotte Uptown	14.0%	9,422,674	4,918,701	4,503,973	376,907	0	4,127,066	66.8%	10/31/2019	164	110	TTM 10/31/2019	9,422,674	5,065,392	4,357,282	376,907	3,980,375
17	Woodbridge Crossing	11.4%	4,879,955	1,491,532	3,388,423	29,551	187,090	3,171,782	93.9%	10/31/2019			TTM 11/30/2019	4,264,565	1,362,761	2,901,804	0	2,901,804
18	Innocor Industrial Portfolio	9.3%	4,199,547	1,441,572	2,757,975	68,743	172,519	2,516,714	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
18.01	1750 West Downs Drive		1,271,708	408,678	863,030	20,074	51,129	791,826	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
18.02	122 Parker Street		1,169,922	412,641	757,281	13,380	41,317	702,584	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
18.03	1700 West Downs Drive		1,004,655	328,537	676,118	16,817	42,832	616,470	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
18.04	1850 West Downs Drive		374,078	121,822	252,256	5,718	14,564	231,973	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
18.05	1200 Rink Street		379,184	169,894	209,290	12,754	22,676	173,860	100.0%	2/1/2020			NAV	NAV	NAV	NAV	NAV	NAV
19	Carson Town Center	8.3%	3,134,014	838,849	2,295,165	16,966	112,121	2,166,078	100.0%	12/1/2019			NAV	NAV	NAV	NAV	NAV	NAV
20	Marriott - Bakersfield	11.1%	12,993,224	9,737,361	3,255,863	519,729	0	2,736,134	72.1%	7/31/2019	127	91	TTM 7/31/2019	12,993,224	9,677,129	3,316,095	478,630	2,837,465
21	Folsom Gateway	9.9%	3,580,906	1,276,143	2,304,763	37,588	178,703	2,088,472	86.1%	11/18/2019			TTM 9/30/2019	2,997,796	1,195,779	1,802,017	0	1,802,017
22	280 South Beverly Drive	7.9%	2,348,894	681,148	1,667,746	7,050	74,107	1,586,589	100.0%	12/4/2019			TTM 10/31/2019	2,183,811	520,198	1,663,613	0	1,663,613
23	Springhill Suites - Ballantyne	15.0%	6,175,618	3,379,145	2,796,473	247,025	0	2,549,448	64.0%	9/30/2019	146	94	TTM 9/30/2019	6,175,618	3,495,684	2,679,934	241,727	2,438,207
24	Anza Hotel	14.7%	6,694,404	3,933,329	2,761,075	267,776	0	2,493,299	84.1%	9/30/2019	166	140	TTM 9/30/2019	6,690,521	3,967,823	2,722,698	341,138	2,381,560
25	Fairfield Inn & Suites Ft Lauderdale	11.0%	4,894,185	2,910,153	1,984,032	195,767	0	1,788,264	85.3%	11/30/2019	137	117	TTM 11/30/2019	4,894,185	2,822,883	2,071,302	0	2,071,302
26	Fairfield Inn & Suites Pembroke Pines	12.8%	5,248,044	3,024,979	2,223,064	209,922	0	2,013,142	86.9%	11/30/2019	127	110	TTM 11/30/2019	5,248,044	3,060,133	2,187,911	0	2,187,911
27	Forest Pointe Apartments	8.7%	2,347,081	959,563	1,387,518	69,353	0	1,318,165	97.8%	11/5/2019			TTM 10/31/2019	2,324,366	959,445	1,364,921	0	1,364,921
28	Midland Self Storage & Portland Business Park Portfolio	10.8%	2,331,014	600,860	1,730,153	25,887	74,159	1,630,107	92.7%	Various			TTM 10/31/2019	2,281,306	610,411	1,670,895	5,949	1,664,946
28.01	Midland Self Storage		1,391,872	335,112	1,056,759	13,030	0	1,043,729	91.0%	11/4/2019			TTM 10/31/2019	1,391,872	362,853	1,029,019	0	1,029,019
28.02	Portland Business Park		939,142	265,748	673,394	12,857	74,159	586,378	94.5%	11/19/2019			TTM 10/31/2019	889,434	247,558	641,876	5,949	635,927
29	Chroma Apartments	7.3%	5,228,508	1,506,334	3,722,174	62,670	22,388	3,637,115	95.3%	10/30/2019			TTM 9/30/2019	3,001,813	1,450,803	1,551,010	0	1,551,010
30	Waterside Center 3110	8.8%	2,100,250	733,349	1,366,901	34,840	14,604	1,317,458	80.7%	12/4/2019			TTM 8/31/2019	1,539,808	673,795	866,013	0	866,013
31	Sacramento Office Portfolio	10.2%	9,601,650	4,073,557	5,528,093	97,420	411,943	5,018,730	88.3%	Various			TTM 8/31/2019	8,897,524	4,050,765	4,846,759	0	4,846,759
31.01	Royal Oaks Campus		4,563,869	1,935,555	2,628,314	50,587	213,910	2,363,817	77.5%	9/30/2019			TTM 8/31/2019	4,057,052	1,916,941	2,140,111	0	2,140,111
31.02	Lennane Campus		3,419,290	1,488,397	1,930,893	31,394	132,750	1,766,749	99.9%	9/30/2019			TTM 8/31/2019	3,226,773	1,480,782	1,745,991	0	1,745,991
31.03	West Sacramento Campus		1,618,491	649,605	968,886	15,439	65,283	888,164	100.0%	2/1/2020			TTM 8/31/2019	1,613,699	653,042	960,657	0	960,657
32	Canoga Park	12.9%	2,463,230	513,598	1,949,631	43,378	106,846	1,799,408	100.0%	12/19/2019			TTM 9/30/2019	1,774,600	627,218	1,147,382	0	1,147,382
33	Copperwood Business Center	8.5%	1,748,735	558,637	1,190,098	0	69,949	1,120,148	95.8%	11/13/2019			TTM 10/31/2019	1,644,557	425,810	1,218,747	0	1,218,747
34	Fountain Lake Townhome Apartments	12.2%	2,281,758	859,778	1,421,980	24,000	0	1,397,980	96.0%	10/9/2019			TTM 9/30/2019	2,279,293	854,007	1,425,286	0	1,425,286
35	Campus Walk Chico Apartments	9.1%	1,834,012	785,688	1,048,324	26,100	0	1,022,224	98.3%	9/30/2019			TTM 10/31/2019	1,775,310	644,810	1,130,500	0	1,130,500
36	Upper Manhattan & Astoria Portfolio	8.5%	1,865,375	867,265	998,110	55,541	0	942,569	98.4%	9/12/2019			Annualized 3 9/30/2019	1,988,535	882,293	1,106,242	0	1,106,242
36.01	419 West 128th Street		419,611	163,388	256,223	12,989	0	243,234	100.0%	9/12/2019			Annualized 3 9/30/2019	422,840	178,759	244,081	0	244,081
36.02	533 West 151st Street		328,486	150,855	177,631	8,958	0	168,673	95.0%	9/12/2019			Annualized 3 9/30/2019	321,400	165,165	156,235	0	156,235
36.03	517 West 169th Street		377,263	224,818	152,445	13,437	0	139,008	96.6%	9/12/2019			Annualized 3 9/30/2019	377,735	248,172	129,563	0	129,563
36.04	502 West 143rd Street		366,331	173,290	193,041	10,750	0	182,291	100.0%	9/12/2019			Annualized 3 9/30/2019	390,186	142,820	247,366	0	247,366
36.05	23-02 36th Ave Street		199,706	70,439	129,267	2,240	0	127,027	100.0%	9/12/2019			Annualized 3 9/30/2019	290,050	64,410	225,640	0	225,640
36.06	507 West 168th Street		173,978	84,475	89,503	7,167	0	82,336	100.0%	9/12/2019			Annualized 3 9/30/2019	186,324	82,967	103,357	0	103,357
37	Southern CVS Portfolio	10.4%	1,174,882	23,498	1,151,384	7,614	0	1,143,770	100.0%	2/1/2020			Actual 2018	1,211,219	0	1,211,219	0	1,211,219
37.01	CVS Lenexa		421,417	8,428	412,988	2,645	0	410,343	100.0%	2/1/2020			Actual 2018	434,450	0	434,450	0	434,450
37.02	CVS Ocean Springs		384,719	7,694	377,025	2,389	0	374,636	100.0%	2/1/2020			Actual 2018	396,618	0	396,618	0	396,618
37.03	CVS Hoover		368,746	7,375	361,371	2,580	0	358,791	100.0%	2/1/2020			Actual 2018	380,151	0	380,151	0	380,151
38	440 East 79th Street Owners Corp.	56.8%	10,684,011	4,670,738	6,013,273	59,600	0	5,953,673	95.3%	7/31/2019
39	One Executive Center	10.1%	1,882,793	647,887	1,234,906	22,771	157,303	1,054,831	97.0%	12/1/2019			TTM 8/31/2019	1,521,568	632,788	888,780	0	888,780
40	Best Storage - Henderson, NV	9.3%	1,346,040	401,599	944,441	15,032	0	929,409	93.9%	12/6/2019			TTM 9/30/2019	1,322,399	447,523	874,876	0	874,876
41	310/312 East 23rd Apartment Corp.	27.7%	5,556,303	2,996,492	2,559,811	26,600	0	2,533,211	95.0%	12/3/2019
42	Crest Manor Housing Corporation	22.2%	3,251,161	1,200,731	2,050,430	56,000	0	1,994,430	96.9%	10/24/2019
43	Piper Townhomes	9.3%	1,324,523	507,581	816,942	20,000	0	796,942	96.3%	10/29/2019			TTM 9/30/2019	1,252,981	454,261	798,720	0	798,720
44	Proguard Self Storage - Houston	9.4%	1,475,752	670,501	805,251	7,659	0	797,592	89.4%	12/2/2019			TTM 10/31/2019	1,475,752	660,798	814,954	0	814,954
45	Cameo House Owners, Inc.	25.8%	3,901,218	1,676,141	2,225,077	31,500	0	2,193,577	94.1%	11/12/2019
46	Rocky Point Owners, Inc.	22.3%	2,997,504	1,062,664	1,934,840	64,050	0	1,870,790	96.0%	12/4/2019
47	Berkley Owners Corp.	26.4%	5,141,907	3,001,692	2,140,215	28,500	0	2,111,715	95.4%	11/19/2019
48	TownePlace Suites - Whitefish	11.2%	2,654,353	1,675,868	978,485	106,174	0	872,311	60.4%	10/31/2019	142	86	TTM 10/31/2019	2,654,353	1,545,333	1,109,020	0	1,109,020
49	Mr. Stor All Self Storage - Sonora	9.6%	1,084,434	319,246	765,188	15,236	0	749,952	92.2%	10/31/2019			TTM 10/31/2019	1,050,477	312,891	737,586	0	737,586
50	Mars Evans Self Storage	9.3%	1,043,540	309,454	734,086	27,766	0	706,319	90.8%	10/10/2019			TTM 10/31/2019	1,053,284	278,121	775,164	0	775,164
51	Springhill Suites - Punta Gorda	18.3%	3,474,359	1,945,362	1,528,997	138,974	0	1,390,023	68.0%	9/30/2019	128	87	TTM 9/30/2019	3,474,359	1,803,177	1,671,182	138,974	1,532,208
52	Guardian Self Storage - Longmont	8.7%	1,109,532	447,755	661,777	7,485	0	654,292	93.0%	10/23/2019			TTM 10/31/2019	1,045,981	464,081	581,900	0	581,900
53	Chateau Villa Corp.	40.6%	4,127,951	1,286,024	2,841,927	62,300	0	2,779,627	97.0%	11/13/2019
54	1295 Fulton Street	9.2%	829,868	198,127	631,741	3,570	29,408	598,763	100.0%	11/1/2019			TTM 11/30/2019	875,089	182,750	692,339	0	692,339
55	The Redwoods at Mather Station	8.4%	1,028,533	466,834	561,699	18,750	0	542,949	96.0%	10/31/2019			TTM 11/30/2019	977,478	449,202	528,276	84,404	443,871
56	Shops at St Tropez	11.3%	1,089,280	295,259	794,020	12,515	105,708	675,797	100.0%	11/20/2019			TTM 9/30/2019	937,902	464,597	473,305	0	473,305
57	245 West 104th Street Housing Corporation	75.8%	6,939,975	2,366,012	4,573,963	32,600	0	4,541,363	95.2%	10/31/2019
58	1100 Concourse Tenants Corp.	14.2%	1,580,777	733,533	847,244	27,000	0	820,244	95.8%	10/10/2019
59	56 Hialeah Apartments	13.5%	1,662,224	883,982	778,242	36,600	0	741,642	97.5%	11/8/2019			TTM 8/31/2019	1,610,138	857,574	752,564	118,700	633,864
60	Hillcrest Point Apartments Owners, Corp.	52.8%	5,446,418	2,449,118	2,997,300	99,700	0	2,897,600	95.0%	10/1/2019
61	Shield Self Storage - North Las Vegas	9.2%	760,853	251,829	509,024	8,341	0	500,683	90.5%	10/31/2019			TTM 10/31/2019	702,596	270,932	431,664	0	431,664
62	University Courtyard Apartments	9.5%	847,343	313,454	533,889	26,300	0	507,589	100.0%	11/12/2019			Annualized 3 10/31/2019	816,813	268,015	548,799	0	548,799
63	82-90 Caryl Avenue Owners Corp.	14.1%	1,014,731	424,647	590,084	18,300	0	571,784	92.0%	10/22/2019
64	Hinesburg Center	9.4%	535,688	173,257	362,432	5,744	8,290	348,398	95.6%	9/1/2019			TTM 5/31/2019	507,891	146,386	361,504	0	361,504
65	270 North Broadway Tenants Corp.	20.5%	1,251,649	520,005	731,644	15,000	0	716,644	97.0%	10/25/2019
66	Bronxville Gardens Co-operative Apartments Corp.	37.9%	2,346,857	995,870	1,350,987	26,600	0	1,324,387	95.0%	12/9/2019
67	52 Warren Street Owners Inc.	29.7%	1,265,305	371,795	893,510	2,700	0	890,810	94.2%	10/29/2019
68	The Casino Mansions Company	43.5%	2,321,952	993,848	1,328,104	25,200	0	1,302,904	95.0%	10/21/2019
69	Picasso Way Owners, Inc.	66.1%	2,861,571	1,003,691	1,857,880	30,800	0	1,827,080	95.0%	10/22/2019
70	555 Owners Corp.	40.7%	1,785,707	741,671	1,044,036	29,100	0	1,014,936	92.0%	11/27/2019
71	120 W. 70 Owners Corp.	79.4%	2,885,505	1,273,345	1,612,160	24,500	0	1,587,660	95.0%	10/21/2019
72	2 Grove Street Apartment Corporation	58.6%	1,375,507	487,898	887,609	11,900	0	875,709	97.2%	11/7/2019
73	Littlepark House Corp.	118.8%	2,731,435	982,820	1,748,615	28,600	0	1,720,015	94.0%	11/18/2019
74	79 Barrow Street Owners Corp.	37.1%	831,117	303,531	527,586	9,600	0	517,986	95.0%	10/31/2019
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	21.6%	467,856	184,660	283,196	2,300	0	280,896	95.0%	6/7/2018
76	6035 Broadway Owners Corp.	123.2%	2,592,453	975,038	1,617,415	26,900	0	1,590,515	95.0%	11/19/2019
77	32 Downing Owners Corp.	56.2%	841,572	276,378	565,194	3,800	0	561,394	97.0%	4/18/2019

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

Mortgage Loan Number	Property Name	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures
1	55 Hudson Yards			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
2	1633 Broadway			Actual 2018	179,219,236	70,120,786	109,098,450	0	109,098,450			Actual 2017	159,464,803	65,274,796	94,190,007	0
3	Bellagio Hotel and Casino	282	267	Actual 2018	1,367,835,267	877,969,225	489,866,042	0	489,866,042	278	264	Actual 2017	1,365,570,769	859,834,535	505,736,234	0
4	545 Washington Boulevard			Actual 2018	36,347,783	14,521,925	21,825,858	0	21,825,858			Actual 2017	35,023,625	15,195,753	19,827,872	0
5	Jackson Park
6	Kings Plaza			Actual 2018	69,684,148	27,595,961	42,088,187	0	42,088,187			Actual 2017	64,923,243	25,486,495	39,436,748	0
7	1412 Broadway			Actual 2018	24,501,222	7,858,022	16,643,199	0	16,643,199			Actual 2017	21,861,903	7,817,954	14,043,950	0
8	Houston-Austin Multifamily Portfolio			Annualized 8 12/31/2018	8,947,622	4,323,217	4,624,405	0	4,624,405			Actual 2017	8,657,279	3,765,137	4,892,142	0
8.01	Treehouse Apartments			Annualized 8 12/31/2018	3,916,453	2,259,747	1,656,706	0	1,656,706			Actual 2017	3,889,851	1,813,964	2,075,887	0
8.02	Waterstone Place Apartments			Annualized 8 12/31/2018	2,558,723	954,564	1,604,159	0	1,604,159			Actual 2017	2,438,247	989,593	1,448,653	0
8.03	Stonecreek Apartments			Annualized 8 12/31/2018	2,472,445	1,108,905	1,363,540	0	1,363,540			Actual 2017	2,329,182	961,580	1,367,602	0
9	Parklawn Building			Actual 2018	32,783,331	8,889,858	23,893,473	0	23,893,473			Actual 2017	33,883,188	6,304,439	27,578,749	0
10	Hilton Denver Dual Brand Hotel	160	155	Actual 2018	18,314,238	11,380,541	6,933,697	0	6,933,697	164	151	Actual 2017	17,205,341	10,392,038	6,813,303	0
11	Park Tower at Transbay
12	560 Mission Street			Actual 2018	49,571,805	11,702,280	37,869,525	0	37,869,525			Actual 2017	42,356,897	11,585,462	30,771,436	0
13	Powered Shell Portfolio - Sterling			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.01	45305 West Severn Way (DC-22)			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
13.02	45295 West Severn Way (DC-21)			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
14	Stop & Shop Portfolio			Actual 2018	4,967,088	12,153	4,954,935	0	4,954,935			Actual 2017	4,967,088	8,630	4,958,458	0
14.01	Stop & Shop - Malden			Actual 2018	1,519,524	2,632	1,516,892	0	1,516,892			Actual 2017	1,519,524	2,076	1,517,448	0
14.02	Stop & Shop - Swampscott			Actual 2018	1,319,460	3,589	1,315,871	0	1,315,871			Actual 2017	1,319,460	2,357	1,317,103	0
14.03	Stop & Shop - Framingham			Actual 2018	1,115,328	3,454	1,111,874	0	1,111,874			Actual 2017	1,115,328	2,345	1,112,983	0
14.04	Stop & Shop - Bristol			Actual 2018	1,012,776	2,478	1,010,298	0	1,010,298			Actual 2017	1,012,776	1,852	1,010,924	0
15	3900 Camelback			Actual 2018	5,784,121	2,047,081	3,737,040	0	3,737,040			Actual 2017	5,701,195	1,910,581	3,790,613	0
16	Springhill Suites - Charlotte Uptown	164	110	Actual 2018	9,346,769	4,773,457	4,573,312	373,871	4,199,441	164	117	Actual 2017	6,262,587	3,258,333	3,004,254	250,503
17	Woodbridge Crossing			Actual 2018	3,774,620	1,474,968	2,299,653	0	2,299,653			Actual 2017	3,593,162	1,245,071	2,348,091	0
18	Innocor Industrial Portfolio			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
18.01	1750 West Downs Drive			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
18.02	122 Parker Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
18.03	1700 West Downs Drive			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
18.04	1850 West Downs Drive			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
18.05	1200 Rink Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
19	Carson Town Center			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
20	Marriott - Bakersfield	127	91	Actual 2018	12,296,390	9,278,468	3,017,922	472,870	2,545,052	117	86	Actual 2017	11,935,659	9,166,225	2,769,434	458,199
21	Folsom Gateway			Actual 2018	3,488,950	1,176,002	2,312,948	0	2,312,948			Actual 2017	3,073,420	1,078,400	1,995,020	0
22	280 South Beverly Drive			Actual 2018	2,078,962	526,013	1,552,950	0	1,552,950			Actual 2017	1,947,276	513,197	1,434,079	0
23	Springhill Suites - Ballantyne	146	94	Actual 2018	6,328,150	3,428,336	2,899,814	231,510	2,668,304	147	98	Actual 2017	6,532,938	3,305,700	3,227,238	241,677
24	Anza Hotel	166	140	Actual 2018	6,173,381	3,753,255	2,420,126	308,669	2,111,457	160	128	Actual 2017	5,582,950	3,542,876	2,040,074	279,148
25	Fairfield Inn & Suites Ft Lauderdale	137	117	TTM 5/31/2019	4,926,665	2,811,758	2,114,906	0	2,114,906	134	117	Annualized 7 12/31/2018	2,386,177	1,530,102	856,075	0
26	Fairfield Inn & Suites Pembroke Pines	127	110	Actual 2018	5,566,054	3,153,420	2,412,633	0	2,412,633	134	118	Actual 2017	5,663,379	3,064,529	2,598,850	0
27	Forest Pointe Apartments			Actual 2018	2,235,049	904,301	1,330,748	0	1,330,748			Actual 2017	1,871,863	861,361	1,010,502	0
28	Midland Self Storage & Portland Business Park Portfolio			Actual 2018	2,295,984	597,387	1,698,597	0	1,698,597			Actual 2017	2,091,603	622,657	1,468,946	0
28.01	Midland Self Storage			Actual 2018	1,350,866	354,245	996,621	0	996,621			Actual 2017	1,240,414	375,106	865,308	0
28.02	Portland Business Park			Actual 2018	945,118	243,142	701,976	0	701,976			Actual 2017	851,189	247,551	603,638	0
29	Chroma Apartments			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
30	Waterside Center 3110			Actual 2018	1,803,387	693,599	1,109,788	0	1,109,788			Actual 2017	1,923,520	878,503	1,045,017	0
31	Sacramento Office Portfolio			Actual 2018	8,789,822	4,009,522	4,780,300	0	4,780,300			Actual 2017	8,626,952	3,761,177	4,865,775	2
31.01	Royal Oaks Campus			Actual 2018	4,016,780	1,906,904	2,109,876	0	2,109,876			Actual 2017	3,979,721	1,829,630	2,150,091	2
31.02	Lennane Campus			Actual 2018	3,171,061	1,480,581	1,690,480	0	1,690,480			Actual 2017	3,104,790	1,346,827	1,757,963	0
31.03	West Sacramento Campus			Actual 2018	1,601,981	622,037	979,944	0	979,944			Actual 2017	1,542,441	584,720	957,721	0
32	Canoga Park			Actual 2018	1,050,575	588,679	461,896	0	461,896			Actual 2017	2,256,115	538,436	1,717,679	0
33	Copperwood Business Center			Actual 2018	1,455,768	417,045	1,038,724	0	1,038,724			Actual 2017	1,297,436	426,690	870,746	0
34	Fountain Lake Townhome Apartments			Actual 2018	2,030,879	817,722	1,213,156	0	1,213,156			Actual 2017	1,934,542	733,890	1,200,652	0
35	Campus Walk Chico Apartments			Actual 2018	1,729,810	595,257	1,134,553	21,750	1,112,803			NAV	NAV	NAV	NAV	NAV
36	Upper Manhattan & Astoria Portfolio			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.01	419 West 128th Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.02	533 West 151st Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.03	517 West 169th Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.04	502 West 143rd Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.05	23-02 36th Ave Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
36.06	507 West 168th Street			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
37	Southern CVS Portfolio			Actual 2017	1,211,219	0	1,211,219	0	1,211,219
37.01	CVS Lenexa			Actual 2017	434,450	0	434,450	0	434,450
37.02	CVS Ocean Springs			Actual 2017	396,618	0	396,618	0	396,618
37.03	CVS Hoover			Actual 2017	380,151	0	380,151	0	380,151
38	440 East 79th Street Owners Corp.
39	One Executive Center			Actual 2018	1,494,116	634,467	859,649	0	859,649			Actual 2016	1,380,104	722,756	657,348	0
40	Best Storage - Henderson, NV			Actual 2018	1,269,210	461,354	807,856	0	807,856			Actual 2017	1,181,404	457,419	723,985	0
41	310/312 East 23rd Apartment Corp.
42	Crest Manor Housing Corporation
43	Piper Townhomes			Actual 2018	1,196,728	412,646	784,082	0	784,082			Actual 2017	1,003,981	329,336	674,645	0
44	Proguard Self Storage - Houston			Actual 2018	1,574,286	633,892	940,394	0	940,394			Actual 2017	1,479,376	665,676	813,700	0
45	Cameo House Owners, Inc.
46	Rocky Point Owners, Inc.
47	Berkley Owners Corp.
48	TownePlace Suites - Whitefish	131	79	Actual 2018	901,020	604,486	296,534	0	296,534	125	66
49	Mr. Stor All Self Storage - Sonora			Actual 2018	998,625	279,355	719,270	0	719,270			NAV	NAV	NAV	NAV	NAV
50	Mars Evans Self Storage			Actual 2018	960,570	256,885	703,685	0	703,685			Actual 2017	926,889	250,848	676,041	0
51	Springhill Suites - Punta Gorda	128	87	NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV
52	Guardian Self Storage - Longmont			Actual 2018	791,355	463,253	328,102	0	328,102
53	Chateau Villa Corp.
54	1295 Fulton Street			Actual 2018	746,649	160,189	586,460	0	586,460			Actual 2017	723,615	130,131	593,484	0
55	The Redwoods at Mather Station			Actual 2018	873,726	409,858	463,868	231,330	232,538			Actual 2017	794,963	408,248	386,715	50,924
56	Shops at St Tropez			Actual 2018	738,362	475,245	263,117	0	263,117			Actual 2017	894,566	450,429	444,137	0
57	245 West 104th Street Housing Corporation
58	1100 Concourse Tenants Corp.
59	56 Hialeah Apartments			Actual 2018	1,529,576	796,141	733,435	71,265	662,170			Actual 2017	1,438,561	740,226	698,335	58,320
60	Hillcrest Point Apartments Owners, Corp.
61	Shield Self Storage - North Las Vegas			Actual 2018	583,664	276,366	307,298	0	307,298
62	University Courtyard Apartments			TTM 10/31/2019	757,779	251,211	506,568	0	506,568			Actual 2018	789,230	294,689	494,541	0
63	82-90 Caryl Avenue Owners Corp.
64	Hinesburg Center			Actual 2018	466,984	143,590	323,394	0	323,394			NAV	NAV	NAV	NAV	NAV
65	270 North Broadway Tenants Corp.
66	Bronxville Gardens Co-operative Apartments Corp.
67	52 Warren Street Owners Inc.
68	The Casino Mansions Company
69	Picasso Way Owners, Inc.
70	555 Owners Corp.
71	120 W. 70 Owners Corp.
72	2 Grove Street Apartment Corporation
73	Littlepark House Corp.
74	79 Barrow Street Owners Corp.
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.
76	6035 Broadway Owners Corp.
77	32 Downing Owners Corp.

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

Mortgage Loan Number	Property Name	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)(7)	Largest Tenant Name(6)(8)(9)	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(6)(8)(9)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(6)(8)(9)
1	55 Hudson Yards	NAV			N	Point72	332,283	23.2%	4/30/2034	Milbank, Tweed, Hadley & McCloy	287,333	20.1%	3/31/2034	Cooley
2	1633 Broadway	94,190,007			N	Allianz Asset Mgmt of America	320,911	12.5%	1/31/2031	WMG Acquisition Corp	293,888	11.5%	7/31/2029	Showtime Networks Inc
3	Bellagio Hotel and Casino	505,736,234	276	257	Y
4	545 Washington Boulevard	19,827,872			N	Insurance Services Office, Inc.	352,765	40.7%	12/31/2033	JPMorgan Chase Bank	343,805	39.7%	10/31/2032	HSBC Technology & Services (USA)
5	Jackson Park				N
6	Kings Plaza	39,436,748			N	Lowe’s Home Centers	114,000	14.0%	5/31/2028	Primark	102,805	12.7%	7/31/2038	JCPenney
7	1412 Broadway	14,043,950			N	Kasper Group	77,413	18.4%	8/1/2025	One Step Up	52,805	12.5%	12/1/2024	Outerstuff Ltd.
8	Houston-Austin Multifamily Portfolio	4,892,142			N
8.01	Treehouse Apartments	2,075,887			N
8.02	Waterstone Place Apartments	1,448,653			N
8.03	Stonecreek Apartments	1,367,602			N
9	Parklawn Building	27,578,749			N	United States General Services Administration	935,386	72.9%	7/31/2030
10	Hilton Denver Dual Brand Hotel	6,813,303	168	142	N
11	Park Tower at Transbay				N	Facebook, Inc.	755,914	98.9%	2/28/2034
12	560 Mission Street	30,771,436			N	JP Morgan	246,384	36.9%	9/30/2025	EY	122,760	18.4%	12/31/2028	TIAA-CREF
13	Powered Shell Portfolio - Sterling	NAV			N	Vadata, Inc.	297,160	100.0%	Various
13.01	45305 West Severn Way (DC-22)	NAV			N	Vadata, Inc.	148,580	100.0%	10/31/2029
13.02	45295 West Severn Way (DC-21)	NAV			N	Vadata, Inc.	148,580	100.0%	9/30/2029
14	Stop & Shop Portfolio	4,958,458			Y	Stop & Shop	272,542	100.0%	12/31/2026
14.01	Stop & Shop - Malden	1,517,448			Y	Stop & Shop	79,229	100.0%	12/31/2026
14.02	Stop & Shop - Swampscott	1,317,103			Y	Stop & Shop	65,268	100.0%	12/31/2026
14.03	Stop & Shop - Framingham	1,112,983			Y	Stop & Shop	64,917	100.0%	12/31/2026
14.04	Stop & Shop - Bristol	1,010,924			Y	Stop & Shop	63,128	100.0%	12/31/2026
15	3900 Camelback	3,790,613			N	Shamrock Foods Company	76,943	43.3%	5/31/2026	Ryan Companies US Inc	17,485	9.8%	5/31/2026	Nova Financial / Nova Home Loans
16	Springhill Suites - Charlotte Uptown	2,753,751	166	108	N
17	Woodbridge Crossing	2,348,091			N	TJ Maxx / HomeGoods	48,000	24.4%	8/31/2024	Ross Dress for Less	22,000	11.2%	1/31/2023	Petsmart
18	Innocor Industrial Portfolio	NAV			N	Innocor, Inc.	687,428	100.0%	12/31/2036
18.01	1750 West Downs Drive	NAV			N	Innocor, Inc.	200,742	100.0%	12/31/2036
18.02	122 Parker Street	NAV			N	Innocor, Inc.	133,800	100.0%	12/31/2036
18.03	1700 West Downs Drive	NAV			N	Innocor, Inc.	168,165	100.0%	12/31/2036
18.04	1850 West Downs Drive	NAV			N	Innocor, Inc.	57,182	100.0%	12/31/2036
18.05	1200 Rink Street	NAV			N	Innocor, Inc.	127,539	100.0%	12/31/2036
19	Carson Town Center	NAV			N	Floor and Decor Outlets of America, Inc.	86,472	51.0%	1/31/2031	JIPC 14, LLC	54,584	32.2%	12/2/2029	So Cal PF Carson II, LLC
20	Marriott - Bakersfield	2,311,235	113	87	N
21	Folsom Gateway	1,995,020			N	HDR Engineering, Inc.	41,067	27.3%	10/31/2026	Trimark Associates, Inc.	14,846	9.9%	2/28/2025	Healthy Living at Home
22	280 South Beverly Drive	1,434,079			N	Ecoff & Law	5,758	11.9%	1/31/2023	Lalezary Law Firm, LLP	5,158	10.7%	8/31/2020	Capital Trust Escrow
23	Springhill Suites - Ballantyne	2,985,561	145	104	N
24	Anza Hotel	1,760,926	156	116	N
25	Fairfield Inn & Suites Ft Lauderdale	856,075	115	55	N
26	Fairfield Inn & Suites Pembroke Pines	2,598,850	127	120	N
27	Forest Pointe Apartments	1,010,502			N
28	Midland Self Storage & Portland Business Park Portfolio	1,468,946			N	Various	Various	Various	Various	Various	Various	Various	Various	Various
28.01	Midland Self Storage	865,308			N
28.02	Portland Business Park	603,638			N	Davita	6,105	7.1%	6/30/2024	J&J Electric	6,012	7.0%	1/31/2021	Kyle Lusk (Northwest Metals LLC)
29	Chroma Apartments	NAV			N
30	Waterside Center 3110	1,045,017			N	University of Phoenix, Inc.	35,769	39.0%	6/30/2022	GSA-Defense Contract Mgmt AG	11,520	12.6%	1/31/2021	Acrisure of California, LLC
31	Sacramento Office Portfolio	4,865,773			N	Various	Various	Various	Various	Various	Various	Various	Various	Various
31.01	Royal Oaks Campus	2,150,089			N	Dept. Financial Info System for CA	107,132	41.6%	4/30/2021	Dept. of Consumer Affairs State of CA	92,599	35.9%	2/29/2028
31.02	Lennane Campus	1,757,963			N	Dept. Public Health - WIC, State of CA	59,224	37.0%	10/31/2023	Dept. Public Health Vital Records CA	42,293	26.4%	3/31/2024	Dept. Alcohol Beverage Control CA
31.03	West Sacramento Campus	957,721			N	Dept. of Water Resources	78,681	100.0%	12/31/2023
32	Canoga Park	1,717,679			N	Vallarta	85,653	88.2%	12/31/2038	McDonald’s	3,480	3.6%	12/14/2034	Laundry
33	Copperwood Business Center	870,746			N	USI Supplements	7,698	5.5%	5/31/2021	The Potter’s House Christian Fellowship	7,397	5.2%	11/30/2022	Women’s Resource Center, Inc
34	Fountain Lake Townhome Apartments	1,200,652			N
35	Campus Walk Chico Apartments	NAV			N
36	Upper Manhattan & Astoria Portfolio	NAV			N	Various	Various	Various	Various	Various	Various	Various	Various	Various
36.01	419 West 128th Street	NAV			N
36.02	533 West 151st Street	NAV			N
36.03	517 West 169th Street	NAV			N
36.04	502 West 143rd Street	NAV			N
36.05	23-02 36th Ave Street	NAV			N	Commercial Baker	1,700	34000.0%	MTM	Laundromat	1,700	34000.0%	9/30/2032	Bodega
36.06	507 West 168th Street	NAV			N
37	Southern CVS Portfolio				N	CVS	38,070	100.0%	Various
37.01	CVS Lenexa				N	CVS	13,225	100.0%	1/31/2035
37.02	CVS Ocean Springs				N	CVS	11,945	100.0%	7/31/2034
37.03	CVS Hoover				N	CVS	12,900	100.0%	1/31/2035
38	440 East 79th Street Owners Corp.
39	One Executive Center	657,348			N	Fidelity National Title Insurance Co.	17,298	15.2%	4/11/2023	State of New Mexico Aging and Long Term Services Department	14,300	12.5%	11/30/2029	Federal Deposit Insurance Corporation
40	Best Storage - Henderson, NV	723,985			N
41	310/312 East 23rd Apartment Corp.
42	Crest Manor Housing Corporation
43	Piper Townhomes	674,645			N
44	Proguard Self Storage - Houston	813,700			N
45	Cameo House Owners, Inc.
46	Rocky Point Owners, Inc.
47	Berkley Owners Corp.
48	TownePlace Suites - Whitefish				N
49	Mr. Stor All Self Storage - Sonora	NAV			N
50	Mars Evans Self Storage	676,041			N
51	Springhill Suites - Punta Gorda	NAV			N
52	Guardian Self Storage - Longmont				N
53	Chateau Villa Corp.
54	1295 Fulton Street	593,484			N	The Family Center	14,000	78.4%	2/1/2028	Golden Krust Bakery	1,400	7.8%	8/31/2020	Taco Bell
55	The Redwoods at Mather Station	335,791			N
56	Shops at St Tropez	444,137			N	Chayhana Oasis	4,820	17.4%	2/14/2022	ParqueTowers	4,081	14.7%	6/30/2020	Chabad Lubavitch
57	245 West 104th Street Housing Corporation
58	1100 Concourse Tenants Corp.
59	56 Hialeah Apartments	640,015			N
60	Hillcrest Point Apartments Owners, Corp.
61	Shield Self Storage - North Las Vegas				N
62	University Courtyard Apartments	494,541			N
63	82-90 Caryl Avenue Owners Corp.
64	Hinesburg Center	NAV			N
65	270 North Broadway Tenants Corp.
66	Bronxville Gardens Co-operative Apartments Corp.
67	52 Warren Street Owners Inc.
68	The Casino Mansions Company
69	Picasso Way Owners, Inc.
70	555 Owners Corp.
71	120 W. 70 Owners Corp.
72	2 Grove Street Apartment Corporation
73	Littlepark House Corp.
74	79 Barrow Street Owners Corp.
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.
76	6035 Broadway Owners Corp.
77	32 Downing Owners Corp.

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

Mortgage Loan Number

Property Name

3rd Largest Tenant Sq. Ft.

3rd Largest Tenant % of NRA

3rd Largest Tenant Exp. Date

4th Largest Tenant Name(9)

4th Largest Tenant Sq. Ft.

4th Largest Tenant % of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(8)(9)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

1

55 Hudson Yards

146,227

10.2%

9/30/2039

Boies, Schiller & Flexner

110,732

7.7%

6/30/2035

Third Point

89,043

6.2%

7/31/2029

10/4/2019

10/9/2019

2

1633 Broadway

261,196

10.2%

1/31/2026

Morgan Stanley & Co

260,829

10.2%

3/31/2032

Kasowitz Benson Torres

203,394

7.9%

3/31/2037

10/30/2019

10/30/2019

3

Bellagio Hotel and Casino

11/6/2019

11/6/2019

4

545 Washington Boulevard

77,472

8.9%

2/28/2021

VF Sportswear

42,643

4.9%

2/28/2025

Newport Restaurant Group (Dorrian’s)

4,760

0.5%

4/30/2032

8/15/2019

8/15/2019

5

Jackson Park

9/11/2019

8/22/2019

6

Kings Plaza

94,895

11.7%

7/31/2038

Burlington

55,078

6.8%

7/31/2028

Best Buy

53,371

6.6%

1/31/2032

10/22/2019

11/22/2019

7

1412 Broadway

51,001

12.1%

4/1/2022

Workville

28,374

6.7%

4/1/2023

Kahn Lucas Lancaster

17,665

4.2%

9/1/2020

10/22/2019

10/22/2019

8

Houston-Austin Multifamily Portfolio

Various

10/31/2019

8.01

Treehouse Apartments

11/1/2019

10/31/2019

8.02

Waterstone Place Apartments

11/1/2019

10/31/2019

8.03

Stonecreek Apartments

10/31/2019

10/31/2019

9

Parklawn Building

8/21/2019

8/21/2019

10

Hilton Denver Dual Brand Hotel

10/7/2019

9/20/2019

11

Park Tower at Transbay

6/10/2019

6/10/2019

12

560 Mission Street

64,696

9.7%

9/30/2027

ARUP

49,832

7.5%

9/30/2026

Seyfarth Shaw

49,695

7.4%

9/30/2027

11/18/2019

11/25/2019

13

Powered Shell Portfolio - Sterling

5/31/2019

5/28/2019

13.01

45305 West Severn Way (DC-22)

5/31/2019

5/28/2019

13.02

45295 West Severn Way (DC-21)

5/31/2019

5/28/2019

14

Stop & Shop Portfolio

11/5/2019

11/5/2019

14.01

Stop & Shop - Malden

11/5/2019

11/5/2019

14.02

Stop & Shop - Swampscott

11/5/2019

11/5/2019

14.03

Stop & Shop - Framingham

11/5/2019

11/5/2019

14.04

Stop & Shop - Bristol

11/5/2019

11/5/2019

15

3900 Camelback

13,598

7.7%

5/31/2023

Fidelity National Title / Grand Canyon

12,680

7.1%

1/31/2022

The Pain Center of Arizona

11,924

6.7%

6/30/2023

9/19/2019

9/17/2019

16

Springhill Suites - Charlotte Uptown

11/5/2019

11/6/2019

17

Woodbridge Crossing

17,999

9.1%

1/31/2021

Ulta

10,125

5.1%

7/31/2029

Dollar Tree

10,000

5.1%

2/28/2021

10/14/2019

10/15/2019

18

Innocor Industrial Portfolio

10/11/2019

10/11/2019

18.01

1750 West Downs Drive

10/11/2019

10/11/2019

18.02

122 Parker Street

10/11/2019

10/11/2019

18.03

1700 West Downs Drive

10/11/2019

10/11/2019

18.04

1850 West Downs Drive

10/11/2019

10/11/2019

18.05

1200 Rink Street

10/11/2019

10/11/2019

19

Carson Town Center

28,600

16.9%

3/8/2029

11/18/2019

12/18/2019

20

Marriott - Bakersfield

8/14/2019

8/26/2019

21

Folsom Gateway

14,275

9.5%

4/30/2026

CEMEX Construction Materials

11,133

7.4%

1/31/2022

Morgan Stanley Smith Barney

8,624

5.7%

12/31/2029

10/30/2019

10/30/2019

22

280 South Beverly Drive

2,710

5.6%

7/31/2022

Slevin, Pakravan, Hunter

2,306

4.8%

9/30/2021

Code Entertainment

2,210

4.6%

9/30/2020

11/18/2019

11/19/2019

23

Springhill Suites - Ballantyne

11/5/2019

11/4/2019

24

Anza Hotel

11/6/2019

11/12/2019

25

Fairfield Inn & Suites Ft Lauderdale

11/1/2019

11/4/2019

26

Fairfield Inn & Suites Pembroke Pines

11/1/2019

11/4/2019

27

Forest Pointe Apartments

10/21/2019

10/21/2019

28

Midland Self Storage & Portland Business Park Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

8/20/2019

8/19/2019

28.01

Midland Self Storage

8/20/2019

8/19/2019

28.02

Portland Business Park

5,288

6.2%

5/31/2020

Dynamic Edge Athetics

4,928

5.7%

6/30/2022

Pacific Consolidated Inc.

4,928

5.7%

6/30/2020

8/20/2019

8/19/2019

29

Chroma Apartments

8/29/2019

9/12/2019

30

Waterside Center 3110

9,990

10.9%

9/16/2024

PBK Architects, Inc.

8,832

9.6%

12/31/2024

Mead & Hunt

3,968

4.3%

4/30/2022

10/18/2019

10/17/2019

31

Sacramento Office Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

9/24/2019

9/20/2019

31.01

Royal Oaks Campus

9/24/2019

9/20/2019

31.02

Lennane Campus

40,531

25.3%

7/31/2031

Dept. Public Health - L&C St of CA

13,040

8.1%

1/31/2025

Dept. Public Health - Food & Drug CA

4,907

3.1%

11/30/2024

9/24/2019

9/20/2019

31.03

West Sacramento Campus

9/24/2019

9/20/2019

32

Canoga Park

3,130

3.2%

11/30/2029

T-Mobile

2,800

2.9%

9/30/2024

El Pollo Loco

2,070

2.1%

9/30/2032

12/13/2019

12/16/2019

33

Copperwood Business Center

5,307

3.8%

9/30/2020

Guillermo Ramos

4,526

3.2%

4/30/2020

R B. Berry Jr

4,154

2.9%

1/31/2020

6/28/2019

7/1/2019

34

Fountain Lake Townhome Apartments

10/24/2019

10/25/2019

35

Campus Walk Chico Apartments

10/17/2019

10/17/2019

36

Upper Manhattan & Astoria Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

7/19/2019

Various

36.01

419 West 128th Street

7/19/2019

7/22/2019

36.02

533 West 151st Street

7/19/2019

7/19/2019

36.03

517 West 169th Street

7/19/2019

7/19/2019

36.04

502 West 143rd Street

7/19/2019

7/19/2019

36.05

23-02 36th Ave Street

850

17000.0%

9/30/2036

Restaurant

850

17000.0%

2/28/2022

Check Cash

850

17000.0%

9/30/2031

7/19/2019

7/19/2019

36.06

507 West 168th Street

7/19/2019

7/19/2019

37

Southern CVS Portfolio

11/18/2019

11/18/2019

37.01

CVS Lenexa

11/18/2019

11/18/2019

37.02

CVS Ocean Springs

11/18/2019

11/18/2019

37.03

CVS Hoover

11/18/2019

11/18/2019

38

440 East 79th Street Owners Corp.

8/13/2019

8/13/2019

39

One Executive Center

4,984

4.4%

10/31/2020

American Cancer Society, Inc.

4,444

3.9%

2/29/2020

State of New Mexico Education Retirement Board

4,359

3.8%

10/31/2028

9/18/2019

9/19/2019

40

Best Storage - Henderson, NV

11/8/2019

11/8/2019

41

310/312 East 23rd Apartment Corp.

12/6/2019

12/6/2019

42

Crest Manor Housing Corporation

11/4/2019

10/29/2019

43

Piper Townhomes

9/4/2019

9/4/2019

44

Proguard Self Storage - Houston

10/21/2019

10/18/2019

45

Cameo House Owners, Inc.

11/27/2019

11/26/2019

46

Rocky Point Owners, Inc.

12/11/2019

12/11/2019

47

Berkley Owners Corp.

12/3/2019

12/2/2019

48

TownePlace Suites - Whitefish

10/29/2019

10/29/2019

49

Mr. Stor All Self Storage - Sonora

9/11/2019

9/11/2019

50

Mars Evans Self Storage

11/7/2019

11/6/2019

51

Springhill Suites - Punta Gorda

10/10/2019

10/11/2019

52

Guardian Self Storage - Longmont

10/29/2019

10/30/2019

53

Chateau Villa Corp.

12/2/2019

11/26/2019

54

1295 Fulton Street

1,400

7.8%

12/31/2027

Metro PCS

750

4.2%

3/31/2025

Tobacco Shop & Convenience Store

300

1.7%

4/30/2025

11/14/2019

11/14/2019

55

The Redwoods at Mather Station

10/22/2019

10/22/2019

56

Shops at St Tropez

3,700

13.3%

12/31/2021

43 Bottles

3,000

10.8%

9/30/2023

Sedation Dentistry of Sunny Isles

2,428

8.8%

10/14/2022

11/1/2019

11/4/2019

57

245 West 104th Street Housing Corporation

10/30/2019

10/31/2019

58

1100 Concourse Tenants Corp.

10/24/2019

10/23/2019

59

56 Hialeah Apartments

5/8/2019

5/8/2019

60

Hillcrest Point Apartments Owners, Corp.

9/20/2019

9/18/2019

61

Shield Self Storage - North Las Vegas

10/21/2019

10/21/2019

62

University Courtyard Apartments

10/25/2019

10/25/2019

63

82-90 Caryl Avenue Owners Corp.

11/4/2019

11/1/2019

64

Hinesburg Center

11/20/2019

11/20/2019

65

270 North Broadway Tenants Corp.

11/5/2019

11/5/2019

66

Bronxville Gardens Co-operative Apartments Corp.

12/17/2019

12/17/2019

67

52 Warren Street Owners Inc.

10/31/2019

11/1/2019

68

The Casino Mansions Company

10/31/2019

10/31/2019

69

Picasso Way Owners, Inc.

12/5/2019

11/1/2019

70

555 Owners Corp.

12/13/2019

12/12/2019

71

120 W. 70 Owners Corp.

10/28/2019

10/28/2019

72

2 Grove Street Apartment Corporation

11/19/2019

11/18/2019

73

Littlepark House Corp.

12/4/2019

12/2/2019

74

79 Barrow Street Owners Corp.

11/13/2019

11/13/2019

75

340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.

11/21/2019

11/20/2019

76

6035 Broadway Owners Corp.

11/27/2019

11/25/2019

77

32 Downing Owners Corp.

10/17/2019

5/1/2019

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

Mortgage Loan Number	Property Name	Seismic Report Date	Seismic PML %	Seismic Insurance Required  (Y/N)	Terrorism Insurance (Y/N)	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)(10)	Replacement Reserve Cap ($)
1	55 Hudson Yards			N	Y	Recapitalization	0	0	Springing			0	Springing			0	Springing	0
2	1633 Broadway			N	Y	Refinance	0	0	Springing			0	Springing			0	Springing	1,024,605
3	Bellagio Hotel and Casino			N	Y	Acquisition	0	0	Springing			0	Springing			0	Springing	0
4	545 Washington Boulevard			N	Y	Acquisition	0	881,651	Springing	Cash		0	Springing			0	10,834	0
5	Jackson Park			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
6	Kings Plaza			N	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
7	1412 Broadway			N	Y	Refinance	0	395,861	395,861	Cash		28,560	28,560	Cash		0	6,991	251,670
8	Houston-Austin Multifamily Portfolio			N	Y	Refinance	439,890	123,467	123,467	Cash		286,096	35,762	Cash		0	14,564	0
8.01	Treehouse Apartments			N	Y
8.02	Waterstone Place Apartments			N	Y
8.03	Stonecreek Apartments			N	Y
9	Parklawn Building			N	Y	Acquisition	111,869	372,746	124,249	Cash		19,441	9,720	Cash		0	0	0
10	Hilton Denver Dual Brand Hotel			N	Y	Acquisition	0	572,462	81,780	Cash		0	Springing			0	62,684	0
11	Park Tower at Transbay	6/10/2019	12.0%	N	Y	Refinance	4,412,926	0	Springing			0	Springing			0	0	0
12	560 Mission Street	11/18/2019	9.0%	N	Y	Recapitalization	0	0	Springing			0	Springing			0	Springing	267,260
13	Powered Shell Portfolio - Sterling			N	Y	Acquisition	0	0	Springing			0	Springing			0	0	0
13.01	45305 West Severn Way (DC-22)			N	Y
13.02	45295 West Severn Way (DC-21)			N	Y
14	Stop & Shop Portfolio			N	Y	Refinance	0	0	Springing			0	Springing			0	Springing	0
14.01	Stop & Shop - Malden			N	Y
14.02	Stop & Shop - Swampscott			N	Y
14.03	Stop & Shop - Framingham			N	Y
14.04	Stop & Shop - Bristol			N	Y
15	3900 Camelback			N	Y	Acquisition	8,125	0	53,905	Cash		6,638	3,319	Cash		0	2,959	106,512
16	Springhill Suites - Charlotte Uptown			N	Y	Refinance	0	47,962	23,981	Cash		0	Springing			0	Springing	0
17	Woodbridge Crossing			N	Y	Acquisition	16,875	0	35,162	Cash		20,800	5,200	Cash		0	2,463	0
18	Innocor Industrial Portfolio			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
18.01	1750 West Downs Drive			N	Y
18.02	122 Parker Street			N	Y
18.03	1700 West Downs Drive			N	Y
18.04	1850 West Downs Drive			N	Y
18.05	1200 Rink Street			N	Y
19	Carson Town Center	11/18/2019	9.0%	N	Y	Refinance	0	133,830	33,458	Cash		0	Springing			0	2,121	76,345
20	Marriott - Bakersfield	8/14/2019	13.0%	N	Y	Refinance	0	346,104	30,659	Cash		102,039	11,338	Cash		0	43,311	0
21	Folsom Gateway	10/30/2019	5.0%	N	Y	Acquisition	0	116,876	29,219	Cash		0	Springing			0	3,005	0
22	280 South Beverly Drive	10/4/2019	17.0%	N	Y	Refinance	0	34,755	6,951	Cash		7,170	1,195	Cash		0	Springing	28,980
23	Springhill Suites - Ballantyne			N	Y	Refinance	0	30,333	15,167	Cash		0	Springing			0	10,293	0
24	Anza Hotel	11/4/2019	14.0%	N	Y	Refinance	0	0	30,333	Cash		0	Springing			2,379,180	22,315	0
25	Fairfield Inn & Suites Ft Lauderdale			N	Y	Refinance	0	59,784	29,892	Cash		0	Springing			0	Springing	0
26	Fairfield Inn & Suites Pembroke Pines			N	Y	Refinance	0	52,195	26,097	Cash		0	Springing			0	17,368	0
27	Forest Pointe Apartments			N	Y	Refinance	116,000	0	13,485	Cash		32,191	3,577	Cash		0	5,779	0
28	Midland Self Storage & Portland Business Park Portfolio	Various	Various	N	Y	Refinance	17,813	29,821	14,911	Cash		8,126	2,322	Cash		0	565	0
28.01	Midland Self Storage	8/15/2019	7.0%	N	Y
28.02	Portland Business Park	8/19/2019	8.0%	N	Y
29	Chroma Apartments			N	Y	Refinance	0	16,800	3,360	Cash		0	Springing			0	4,243	101,844
30	Waterside Center 3110	10/18/2019	8.0%	N	Y	Acquisition	0	61,941	20,647	Cash		0	Springing			0	Springing	0
31	Sacramento Office Portfolio	9/20/2019	9.0%	N	Y	Refinance	51,375	179,605	59,868	Cash		0	Springing			0	7,375	0
31.01	Royal Oaks Campus	9/20/2019	9.0%	N	Y
31.02	Lennane Campus	9/20/2019	9.0%	N	Y
31.03	West Sacramento Campus	9/20/2019	9.0%	N	Y
32	Canoga Park	12/18/2019	12.0%	N	Y	Refinance	0	105,816	17,636	Cash		0	Springing			0	3,615	0
33	Copperwood Business Center	7/1/2019	11.0%	N	Y	Acquisition	44,188	38,121	12,707	Cash		4,219	4,219	Cash		406,400	Springing	0
34	Fountain Lake Townhome Apartments	10/24/2019	8.0%	N	Y	Refinance	5,563	60,134	20,045	Cash		0	Springing			0	2,000	0
35	Campus Walk Chico Apartments	10/17/2019	6.0%	N	Y	Acquisition	7,500	64,289	12,876	Cash		0	Springing			250,000	2,175	0
36	Upper Manhattan & Astoria Portfolio			N	Y	Recapitalization	146,313	0	23,726	Cash		0	Springing			0	3,191	0
36.01	419 West 128th Street			N	Y
36.02	533 West 151st Street			N	Y
36.03	517 West 169th Street			N	Y
36.04	502 West 143rd Street			N	Y
36.05	23-02 36th Ave Street			N	Y
36.06	507 West 168th Street			N	Y
37	Southern CVS Portfolio			N	N	Refinance	0	0	Springing			0	Springing			0	0	0
37.01	CVS Lenexa			N	N
37.02	CVS Ocean Springs			N	N
37.03	CVS Hoover			N	N
38	440 East 79th Street Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
39	One Executive Center			N	Y	Refinance	0	50,072	12,518	Cash		6,625	1,104	Cash		0	1,899	0
40	Best Storage - Henderson, NV			N	Y	Refinance	20,938	3,656	3,656	Cash		3,690	1,230	Cash		0	Springing	55,000
41	310/312 East 23rd Apartment Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
42	Crest Manor Housing Corporation			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
43	Piper Townhomes			N	Y	Acquisition	0	153,632	19,204	Cash		0	Springing			0	1,667	0
44	Proguard Self Storage - Houston			N	Y	Refinance	0	52,513	26,256	Cash		0	Springing			0	638	40,000
45	Cameo House Owners, Inc.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
46	Rocky Point Owners, Inc.			N	Y	Refinance	0	76,055	25,352	Cash		0	Springing			0	0	0
47	Berkley Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
48	TownePlace Suites - Whitefish	10/29/2019	5.0%	N	Y	Acquisition	0	29,513	8,611	Cash		5,550	2,775	Cash		0	8,847	0
49	Mr. Stor All Self Storage - Sonora	11/8/2019	2.0%	N	Y	Acquisition	27,313	41,209	8,242	Cash		0	Springing			0	1,270	0
50	Mars Evans Self Storage			N	Y	Refinance	1,875	36,571	5,224	Cash		2,567	1,428	Cash		0	1,431	0
51	Springhill Suites - Punta Gorda			N	Y	Recapitalization	0	37,180	12,393	Cash		0	Springing			0	Springing	0
52	Guardian Self Storage - Longmont			N	Y	Refinance	0	87,619	10,952	Cash		0	Springing			0	624	0
53	Chateau Villa Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
54	1295 Fulton Street			N	Y	Refinance	0	1,250	1,250	Cash		0	Springing			0	298	0
55	The Redwoods at Mather Station	10/22/2019	7.0%	N	Y	Refinance	79,375	6,911	6,911	Cash		9,485	1,897	Cash		0	1,563	75,000
56	Shops at St Tropez			N	Y	Recapitalization	0	29,373	9,791	Cash		2,408	1,204	Cash		0	1,043	12,515
57	245 West 104th Street Housing Corporation			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
58	1100 Concourse Tenants Corp.			N	Y	Refinance	0	18,689	9,344	Cash		0	Springing			0	0	0
59	56 Hialeah Apartments			N	Y	Recapitalization	17,973	35,490	17,745	Cash		17,710	5,903	Cash		0	3,050	0
60	Hillcrest Point Apartments Owners, Corp.			N	Y	Refinance	0	312,993	52,955	Cash		0	Springing			0	0	0
61	Shield Self Storage - North Las Vegas			N	Y	Refinance	0	6,075	3,037	Cash		0	Springing			55,000	695	0
62	University Courtyard Apartments			N	Y	Acquisition	18,625	0	7,280	Cash		1,527	1,004	Cash		0	1,958	235,000
63	82-90 Caryl Avenue Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
64	Hinesburg Center			N	Y	Refinance	0	10,029	5,014	Cash		0	Springing			0	479	0
65	270 North Broadway Tenants Corp.			N	Y	Refinance	0	22,007	6,256	Cash		0	Springing			0	0	0
66	Bronxville Gardens Co-operative Apartments Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
67	52 Warren Street Owners Inc.			N	Y	Refinance	0	27,909	13,955	Cash		0	Springing			0	0	0
68	The Casino Mansions Company			N	Y	Refinance	0	44,475	22,237	Cash		0	Springing			0	0	0
69	Picasso Way Owners, Inc.			N	Y	Refinance	0	81,856	20,464	Cash		0	Springing			0	0	0
70	555 Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
71	120 W. 70 Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
72	2 Grove Street Apartment Corporation			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
73	Littlepark House Corp.			N	Y	Refinance	0	94,884	47,442	Cash		0	Springing			0	0	0
74	79 Barrow Street Owners Corp.			N	Y	Refinance	0	22,400	11,200	Cash		0	Springing			0	0	0
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
76	6035 Broadway Owners Corp.			N	Y	Refinance	0	0	Springing			0	Springing			0	0	0
77	32 Downing Owners Corp.			N	Y	Refinance	0	24,667	12,334	Cash		0	Springing			0	0	0

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

Mortgage Loan Number	Property Name	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)(11)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description(12)	Other Escrow I (Initial) ($)(4)(6)(12)
1	55 Hudson Yards			0	Springing	0			0	0			Tenant Specific TILC Reserve	34,260,641
2	1633 Broadway			0	Springing	5,123,024			0	0			Unfunded Obligations Reserve	36,389,727
3	Bellagio Hotel and Casino			0	0	0			0	0				0
4	545 Washington Boulevard	Cash		0	72,226	1,500,000	Cash		0	0			Rent Concession Reserve Fund	21,201,910
5	Jackson Park			0	0	0			0	0				0
6	Kings Plaza			0	Springing	0			0	0			Springing Ground Rent Reserve	0
7	1412 Broadway	Cash		2,000,000	52,431	2,000,000	Cash		0	0			Kasper Free Rent	1,743,133
8	Houston-Austin Multifamily Portfolio	Cash		0	0	0			0	0			Capital Improvements Reserve	1,020,276
8.01	Treehouse Apartments
8.02	Waterstone Place Apartments
8.03	Stonecreek Apartments
9	Parklawn Building			0	0	0			0	0				0
10	Hilton Denver Dual Brand Hotel	Cash		0	0	0			0	0			PIP Reserve	4,500,000
11	Park Tower at Transbay			80,198,366	0	0	Cash		0	0			Regulatory Fees Reserve	5,528,653
12	560 Mission Street			2,152,612	Springing	2,004,447	Cash		0	0				0
13	Powered Shell Portfolio - Sterling			0	0	0			0	0				0
13.01	45305 West Severn Way (DC-22)
13.02	45295 West Severn Way (DC-21)
14	Stop & Shop Portfolio			0	0	0			0	0				0
14.01	Stop & Shop - Malden
14.02	Stop & Shop - Swampscott
14.03	Stop & Shop - Framingham
14.04	Stop & Shop - Bristol
15	3900 Camelback	Cash		500,000	18,492	1,000,000	Cash		0	0				0
16	Springhill Suites - Charlotte Uptown			0	0	0			0	0				0
17	Woodbridge Crossing	Cash		375,000	20,522	738,784	Cash		0	0				0
18	Innocor Industrial Portfolio			0	0	0			0	0				0
18.01	1750 West Downs Drive
18.02	122 Parker Street
18.03	1700 West Downs Drive
18.04	1850 West Downs Drive
18.05	1200 Rink Street
19	Carson Town Center	Cash		0	9,190	0	Cash		0	0			Rent Concession Reserve	357,500
20	Marriott - Bakersfield	Cash		0	0	0			0	0				0
21	Folsom Gateway	Cash		750,000	Springing	750,000	Cash		0	0			Landlord Obligation Reserve	1,120,190
22	280 South Beverly Drive	Cash		150,000	8,315	150,000	Cash		0	0				0
23	Springhill Suites - Ballantyne	Cash		0	0	0			0	0				0
24	Anza Hotel	Cash		0	0	0			0	0				0
25	Fairfield Inn & Suites Ft Lauderdale			0	0	0			0	0			Springing PIP Reserve	0
26	Fairfield Inn & Suites Pembroke Pines	Cash		0	0	0			0	0			Springing PIP Reserve	0
27	Forest Pointe Apartments	Cash		0	0	0			0	0				0
28	Midland Self Storage & Portland Business Park Portfolio	Cash		100,000	Springing	100,000	Cash		0	0				0
28.01	Midland Self Storage
28.02	Portland Business Park
29	Chroma Apartments	Cash		0	2,451	58,827	Cash		0	0			Rent Concession Reserve	70,382
30	Waterside Center 3110			1,000,000	7,640	500,000	Cash		0	0			Rent Concession Reserve	191,731
31	Sacramento Office Portfolio	Cash		3,000,000	Springing	2,500,000	Cash		0	0			Existing Tenant Improvements	1,530,469
31.01	Royal Oaks Campus
31.02	Lennane Campus
31.03	West Sacramento Campus
32	Canoga Park	Cash		0	0	0			0	0			Laundry Rent Abatement	52,087
33	Copperwood Business Center	Cash		0	5,873	200,000	Cash		0	0				0
34	Fountain Lake Townhome Apartments	Cash		0	0	0			0	0				0
35	Campus Walk Chico Apartments	Cash		0	0	0			0	0				0
36	Upper Manhattan & Astoria Portfolio	Cash		0	1,437	0	Cash		0	0			143rd Street Insurance Indemnity Reserve	192,806
36.01	419 West 128th Street
36.02	533 West 151st Street
36.03	517 West 169th Street
36.04	502 West 143rd Street
36.05	23-02 36th Ave Street
36.06	507 West 168th Street
37	Southern CVS Portfolio			0	Springing	0			0	0				0
37.01	CVS Lenexa
37.02	CVS Ocean Springs
37.03	CVS Hoover
38	440 East 79th Street Owners Corp.			0	0	0			0	0				0
39	One Executive Center	Cash		125,000	14,245	350,000	Cash		0	0			Outstanding TI Allowances	535,526
40	Best Storage - Henderson, NV	Cash		0	0	0			0	0				0
41	310/312 East 23rd Apartment Corp.			0	0	0			0	0				0
42	Crest Manor Housing Corporation			0	0	0			0	0				0
43	Piper Townhomes	Cash		0	0	0			0	0				0
44	Proguard Self Storage - Houston	Cash		0	0	0			0	0				0
45	Cameo House Owners, Inc.			0	0	0			0	0				0
46	Rocky Point Owners, Inc.			0	0	0			0	0			Collateral Security Agreement for Sewage Treatment Facility	900,000
47	Berkley Owners Corp.			0	0	0			0	0				0
48	TownePlace Suites - Whitefish	Cash		0	0	0			0	0			Seasonality Reserve	286,000
49	Mr. Stor All Self Storage - Sonora	Cash		0	0	0			0	0				0
50	Mars Evans Self Storage	Cash		0	0	0			0	0				0
51	Springhill Suites - Punta Gorda			0	0	0			0	0				0
52	Guardian Self Storage - Longmont	Cash		0	0	0			0	0				0
53	Chateau Villa Corp.			0	0	0			0	0				0
54	1295 Fulton Street	Cash		75,000	2,231	0	Cash		0	0			0	0
55	The Redwoods at Mather Station	Cash		0	0	0			0	0				0
56	Shops at St Tropez	Cash		0	2,212	26,545	Cash		0	0			Condo Association Management Fee	56,250
57	245 West 104th Street Housing Corporation			0	0	0			0	0				0
58	1100 Concourse Tenants Corp.			0	0	0			0	0				0
59	56 Hialeah Apartments	Cash		0	0	0			0	0				0
60	Hillcrest Point Apartments Owners, Corp.			0	0	0			0	0			Collateral Security Agreement for Capital Improvements	1,000,000
61	Shield Self Storage - North Las Vegas	Cash		0	0	0			0	0				0
62	University Courtyard Apartments	Cash		0	0	0			0	0				0
63	82-90 Caryl Avenue Owners Corp.			0	0	0			0	0			Collateral Security Agreement for Capital Improvements	200,000
64	Hinesburg Center	Cash		0	691	24,870	Cash		0	0				0
65	270 North Broadway Tenants Corp.			0	0	0			0	0			Collateral Security Agreement RE: Tax Map Correction	127,000
66	Bronxville Gardens Co-operative Apartments Corp.			0	0	0			0	0				0
67	52 Warren Street Owners Inc.			0	0	0			0	0				0
68	The Casino Mansions Company			0	0	0			0	0				0
69	Picasso Way Owners, Inc.			0	0	0			0	0				0
70	555 Owners Corp.			0	0	0			0	0				0
71	120 W. 70 Owners Corp.			0	0	0			0	0				0
72	2 Grove Street Apartment Corporation			0	0	0			0	0				0
73	Littlepark House Corp.			0	0	0			0	0				0
74	79 Barrow Street Owners Corp.			0	0	0			0	0				0
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.			0	0	0			0	0				0
76	6035 Broadway Owners Corp.			0	0	0			0	0			Collateral Security Agreement for Capital Improvements	200,000
77	32 Downing Owners Corp.			0	0	0			0	0				0

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

Mortgage Loan Number	Property Name	Other Escrow I (Monthly) ($)(12)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty
1	55 Hudson Yards	0	0	Cash
2	1633 Broadway	0	0	Cash
3	Bellagio Hotel and Casino	0	0
4	545 Washington Boulevard	0	0	Cash
5	Jackson Park	0	0
6	Kings Plaza	Springing	0
7	1412 Broadway	0	0	Cash
8	Houston-Austin Multifamily Portfolio	0	0	Cash
8.01	Treehouse Apartments
8.02	Waterstone Place Apartments
8.03	Stonecreek Apartments
9	Parklawn Building	0	0
10	Hilton Denver Dual Brand Hotel	Springing	0	Cash
11	Park Tower at Transbay	0	0	Cash
12	560 Mission Street	0	0
13	Powered Shell Portfolio - Sterling	0	0
13.01	45305 West Severn Way (DC-22)
13.02	45295 West Severn Way (DC-21)
14	Stop & Shop Portfolio	0	0
14.01	Stop & Shop - Malden
14.02	Stop & Shop - Swampscott
14.03	Stop & Shop - Framingham
14.04	Stop & Shop - Bristol
15	3900 Camelback	0	0
16	Springhill Suites - Charlotte Uptown	0	0
17	Woodbridge Crossing	0	0
18	Innocor Industrial Portfolio	0	0
18.01	1750 West Downs Drive
18.02	122 Parker Street
18.03	1700 West Downs Drive
18.04	1850 West Downs Drive
18.05	1200 Rink Street
19	Carson Town Center	0	0	Cash
20	Marriott - Bakersfield	0	0
21	Folsom Gateway	0	0	Cash
22	280 South Beverly Drive	0	0
23	Springhill Suites - Ballantyne	0	0
24	Anza Hotel	0	0
25	Fairfield Inn & Suites Ft Lauderdale	Springing	0
26	Fairfield Inn & Suites Pembroke Pines	Springing	0
27	Forest Pointe Apartments	0	0
28	Midland Self Storage & Portland Business Park Portfolio	0	0
28.01	Midland Self Storage
28.02	Portland Business Park
29	Chroma Apartments	0	0	Cash
30	Waterside Center 3110	0	0	Cash
31	Sacramento Office Portfolio	0	0	Cash
31.01	Royal Oaks Campus
31.02	Lennane Campus
31.03	West Sacramento Campus
32	Canoga Park	0	0	Cash
33	Copperwood Business Center	0	0
34	Fountain Lake Townhome Apartments	0	0
35	Campus Walk Chico Apartments	0	0
36	Upper Manhattan & Astoria Portfolio	0	0	Cash
36.01	419 West 128th Street
36.02	533 West 151st Street
36.03	517 West 169th Street
36.04	502 West 143rd Street
36.05	23-02 36th Ave Street
36.06	507 West 168th Street
37	Southern CVS Portfolio	0	0
37.01	CVS Lenexa
37.02	CVS Ocean Springs
37.03	CVS Hoover
38	440 East 79th Street Owners Corp.	0	0
39	One Executive Center	0	0	Cash
40	Best Storage - Henderson, NV	0	0
41	310/312 East 23rd Apartment Corp.	0	0
42	Crest Manor Housing Corporation	0	0
43	Piper Townhomes	0	0
44	Proguard Self Storage - Houston	0	0
45	Cameo House Owners, Inc.	0	0
46	Rocky Point Owners, Inc.	0	0	Cash
47	Berkley Owners Corp.	0	0
48	TownePlace Suites - Whitefish	Borrower shall deposit on each payment date (i) from July 2020 through October 2020 $125,000 and (ii) during the months of July through October for each subsequent year the Re-Calculated Seasonality Reserve Monthly Deposit (as defined in the loan agreement)	0	Cash
49	Mr. Stor All Self Storage - Sonora	0	0
50	Mars Evans Self Storage	0	0
51	Springhill Suites - Punta Gorda	0	0
52	Guardian Self Storage - Longmont	0	0
53	Chateau Villa Corp.	0	0
54	1295 Fulton Street	0	0
55	The Redwoods at Mather Station	0	0
56	Shops at St Tropez	0	0	Cash
57	245 West 104th Street Housing Corporation	0	0
58	1100 Concourse Tenants Corp.	0	0
59	56 Hialeah Apartments	0	0
60	Hillcrest Point Apartments Owners, Corp.	0	0	Cash
61	Shield Self Storage - North Las Vegas	0	0
62	University Courtyard Apartments	0	0
63	82-90 Caryl Avenue Owners Corp.	0	0	Cash
64	Hinesburg Center	0	0
65	270 North Broadway Tenants Corp.	0	0	Cash
66	Bronxville Gardens Co-operative Apartments Corp.	0	0
67	52 Warren Street Owners Inc.	0	0
68	The Casino Mansions Company	0	0
69	Picasso Way Owners, Inc.	0	0
70	555 Owners Corp.	0	0
71	120 W. 70 Owners Corp.	0	0
72	2 Grove Street Apartment Corporation	0	0
73	Littlepark House Corp.	0	0
74	79 Barrow Street Owners Corp.	0	0
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	0	0
76	6035 Broadway Owners Corp.	0	0	Cash
77	32 Downing Owners Corp.	0	0

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

Mortgage Loan Number	Property Name	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(6)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty	Holdback	Ownership Interest	Ground Lease Initial Expiration Date
1	55 Hudson Yards	Free Rent Reserve ($11,482,346); Milbank Lease Landlord Delay Dispute Reserve ($11,000,000); MarketAxess Lease Takeover Reserve ($4,474,631)	26,956,977	0	0	Cash			Fee
2	1633 Broadway		0	0	0				Fee
3	Bellagio Hotel and Casino		0	0	0				Fee and Leasehold	MKB Ground Lease: 4/27/2033
4	545 Washington Boulevard	Major Tenant Rollover Reserve Fund (Springing); Existing TI/LC Obligations ($4,840,935.49)	4,840,935	Springing	0	Cash			Fee
5	Jackson Park		0	0	0				Fee
6	Kings Plaza		0	0	0				Fee and Leasehold	5/28/2028
7	1412 Broadway		0	0	0				Fee
8	Houston-Austin Multifamily Portfolio		0	0	0				Fee
8.01	Treehouse Apartments								Fee
8.02	Waterstone Place Apartments								Fee
8.03	Stonecreek Apartments								Fee
9	Parklawn Building		0	0	0				Fee
10	Hilton Denver Dual Brand Hotel		0	0	0				Fee
11	Park Tower at Transbay		0	0	0				Fee
12	560 Mission Street		0	0	0				Fee
13	Powered Shell Portfolio - Sterling		0	0	0				Fee
13.01	45305 West Severn Way (DC-22)								Fee
13.02	45295 West Severn Way (DC-21)								Fee
14	Stop & Shop Portfolio		0	0	0				Fee
14.01	Stop & Shop - Malden								Fee
14.02	Stop & Shop - Swampscott								Fee
14.03	Stop & Shop - Framingham								Fee
14.04	Stop & Shop - Bristol								Fee
15	3900 Camelback		0	0	0				Fee
16	Springhill Suites - Charlotte Uptown		0	0	0				Fee
17	Woodbridge Crossing		0	0	0				Fee
18	Innocor Industrial Portfolio		0	0	0				Fee
18.01	1750 West Downs Drive								Fee
18.02	122 Parker Street								Fee
18.03	1700 West Downs Drive								Fee
18.04	1850 West Downs Drive								Fee
18.05	1200 Rink Street								Fee
19	Carson Town Center		0	0	0				Fee
20	Marriott - Bakersfield		0	0	0				Fee
21	Folsom Gateway		0	0	0				Fee
22	280 South Beverly Drive		0	0	0				Fee
23	Springhill Suites - Ballantyne		0	0	0				Fee
24	Anza Hotel		0	0	0				Fee
25	Fairfield Inn & Suites Ft Lauderdale		0	0	0				Fee
26	Fairfield Inn & Suites Pembroke Pines		0	0	0				Fee
27	Forest Pointe Apartments		0	0	0				Fee
28	Midland Self Storage & Portland Business Park Portfolio		0	0	0				Fee
28.01	Midland Self Storage								Fee
28.02	Portland Business Park								Fee
29	Chroma Apartments	Outstanding TI/LC Reserve ($564,659); Gap Rent Reserve ($22,368)	587,027	0	0	Cash			Fee
30	Waterside Center 3110		0	0	0				Fee
31	Sacramento Office Portfolio	Existing Leasing Commissions ($347,683); Free Rent Reserve ($99,741)	447,424	0	0	Cash			Fee
31.01	Royal Oaks Campus								Fee
31.02	Lennane Campus								Fee
31.03	West Sacramento Campus								Fee
32	Canoga Park		0	0	0				Fee
33	Copperwood Business Center		0	0	0				Fee
34	Fountain Lake Townhome Apartments		0	0	0				Fee
35	Campus Walk Chico Apartments		0	0	0				Fee
36	Upper Manhattan & Astoria Portfolio		0	0	0				Fee
36.01	419 West 128th Street								Fee
36.02	533 West 151st Street								Fee
36.03	517 West 169th Street								Fee
36.04	502 West 143rd Street								Fee
36.05	23-02 36th Ave Street								Fee
36.06	507 West 168th Street								Fee
37	Southern CVS Portfolio		0	0	0				Fee
37.01	CVS Lenexa								Fee
37.02	CVS Ocean Springs								Fee
37.03	CVS Hoover								Fee
38	440 East 79th Street Owners Corp.		0	0	0				Fee
39	One Executive Center	New Mexico ALTSD Gap Rent Reserve	47,667	0	0	Cash			Fee
40	Best Storage - Henderson, NV		0	0	0				Fee
41	310/312 East 23rd Apartment Corp.		0	0	0				Fee
42	Crest Manor Housing Corporation		0	0	0				Fee
43	Piper Townhomes		0	0	0				Fee
44	Proguard Self Storage - Houston		0	0	0				Fee
45	Cameo House Owners, Inc.		0	0	0				Fee
46	Rocky Point Owners, Inc.		0	0	0				Fee
47	Berkley Owners Corp.		0	0	0				Fee
48	TownePlace Suites - Whitefish		0	0	0				Fee
49	Mr. Stor All Self Storage - Sonora		0	0	0				Fee
50	Mars Evans Self Storage		0	0	0				Fee
51	Springhill Suites - Punta Gorda		0	0	0				Fee
52	Guardian Self Storage - Longmont		0	0	0				Fee
53	Chateau Villa Corp.		0	0	0				Fee
54	1295 Fulton Street		0	0	0				Fee
55	The Redwoods at Mather Station		0	0	0				Fee
56	Shops at St Tropez		0	0	0				Fee
57	245 West 104th Street Housing Corporation		0	0	0				Fee
58	1100 Concourse Tenants Corp.		0	0	0				Fee
59	56 Hialeah Apartments		0	0	0				Fee
60	Hillcrest Point Apartments Owners, Corp.	Collateral Security Agreement RE: Maintenance Arrears	195,000	0	0	Cash			Fee
61	Shield Self Storage - North Las Vegas		0	0	0				Fee
62	University Courtyard Apartments		0	0	0				Fee
63	82-90 Caryl Avenue Owners Corp.		0	0	0				Fee
64	Hinesburg Center		0	0	0				Fee
65	270 North Broadway Tenants Corp.		0	0	0				Fee
66	Bronxville Gardens Co-operative Apartments Corp.		0	0	0				Fee
67	52 Warren Street Owners Inc.		0	0	0				Fee
68	The Casino Mansions Company		0	0	0				Fee
69	Picasso Way Owners, Inc.		0	0	0				Fee
70	555 Owners Corp.		0	0	0				Fee
71	120 W. 70 Owners Corp.		0	0	0				Fee
72	2 Grove Street Apartment Corporation		0	0	0				Fee
73	Littlepark House Corp.		0	0	0				Fee
74	79 Barrow Street Owners Corp.		0	0	0				Fee
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.		0	0	0				Fee
76	6035 Broadway Owners Corp.		0	0	0				Fee
77	32 Downing Owners Corp.		0	0	0				Fee

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

Mortgage Loan Number	Property Name	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield
1	55 Hudson Yards			Hard/Springing Cash Management	1,245,000,000	3,111,635	300,000,000	300,000,000	2.78	2.68	51.9%	8.3%
2	1633 Broadway			Hard/Springing Cash Management	1,250,000,000	3,166,493	249,000,000	249,000,000	3.14	3.07	52.1%	9.5%
3	Bellagio Hotel and Casino	MKB Ground Lease: $503,702.77	On each Adjustment Date, the Consumer Price Index, All Urban Consumers All Items (“CPI-U”) published by the United States Department of Labor, Bureau of Labor Statistics (the “Index”) which is published for the calendar month most immediately preceding the month in which occurs the Adjustment Date (the “Extension Index”) shall be compared with the Index published for March 1995 (the “Beginning Index ). If the Extension Index is greater than both the Beginning Index and the previous Extension Index used as the case may be, the rent payable during the twelve (12) month period following such current Adjustment Date shall be set by multiplying the rent set forth above ($225,000 per annum) by a fraction, the numerator of which is the Extension Index and the denominator of which is the Beginning Index. If the Extension Index is not greater than both the Beginning Index and the last previous Extension Index used to determine rent adjustments, rent shall continue in the amount then currently payable. If the Index is changed so that the Base Year differs from that used as of the date hereof the Index shall be converted in accordance with the Conversion Factor published by the United States Department of Labor, Bureau of Labor Statistics. If the Index is discontinued or revised at any time, then such other government index or computation with which it is replaced or is generally recognized as authoritative shall be used in order to obtain substantially the same rent increase result as would have been obtained if the Index had not been discontinued or revised. If publication of the Extension Index is delayed, Tenant shall continue to pay rent at the previous amount until the Extension Index is published. At that time, the rent adjustment contemplated hereby shall be made, and Tenant shall pay any additional rent then due from the Adjustment Date because of any adjustment in rent and shall also commence to pay the adjusted rent.	Hard/Springing Cash Management	3,010,000,000	9,320,723	1,333,800,000	1,333,800,000	4.24	4.06	70.7%	15.7%
4	545 Washington Boulevard			Springing
5	Jackson Park			Soft/Springing Cash Management	1,000,000,000	2,745,949	450,000,000	450,000,000	2.17	2.15	62.5%	7.1%
6	Kings Plaza	$122,957	1st option: $147,548.44; 2nd option: $177,058.12; 3rd option: $212,469.74; 4th option: $254,963.68	Hard/Springing Cash Management
7	1412 Broadway			Hard/Upfront Cash Management
8	Houston-Austin Multifamily Portfolio			Springing
8.01	Treehouse Apartments
8.02	Waterstone Place Apartments
8.03	Stonecreek Apartments
9	Parklawn Building			Hard/Upfront Cash Management
10	Hilton Denver Dual Brand Hotel			Springing
11	Park Tower at Transbay			Hard/Springing Cash Management
12	560 Mission Street			Hard/Springing Cash Management
13	Powered Shell Portfolio - Sterling			Hard/Springing Cash Management
13.01	45305 West Severn Way (DC-22)
13.02	45295 West Severn Way (DC-21)
14	Stop & Shop Portfolio			Hard/Springing Cash Management
14.01	Stop & Shop - Malden
14.02	Stop & Shop - Swampscott
14.03	Stop & Shop - Framingham
14.04	Stop & Shop - Bristol
15	3900 Camelback			Hard/Springing Cash Management
16	Springhill Suites - Charlotte Uptown			Springing
17	Woodbridge Crossing			Springing
18	Innocor Industrial Portfolio			Hard/Springing Cash Management
18.01	1750 West Downs Drive
18.02	122 Parker Street
18.03	1700 West Downs Drive
18.04	1850 West Downs Drive
18.05	1200 Rink Street
19	Carson Town Center			Hard/Upfront Cash Management
20	Marriott - Bakersfield			Springing
21	Folsom Gateway			Springing
22	280 South Beverly Drive			Soft/Springing Cash Management
23	Springhill Suites - Ballantyne			Springing
24	Anza Hotel			Hard/Springing Cash Management
25	Fairfield Inn & Suites Ft Lauderdale			Springing
26	Fairfield Inn & Suites Pembroke Pines			Springing
27	Forest Pointe Apartments			Springing
28	Midland Self Storage & Portland Business Park Portfolio			Springing
28.01	Midland Self Storage
28.02	Portland Business Park
29	Chroma Apartments			Soft/Springing Cash Management
30	Waterside Center 3110			Springing
31	Sacramento Office Portfolio			Hard/Springing Cash Management
31.01	Royal Oaks Campus
31.02	Lennane Campus
31.03	West Sacramento Campus
32	Canoga Park			Springing
33	Copperwood Business Center			Springing
34	Fountain Lake Townhome Apartments			Springing
35	Campus Walk Chico Apartments			Springing
36	Upper Manhattan & Astoria Portfolio			Soft/Springing Cash Management
36.01	419 West 128th Street
36.02	533 West 151st Street
36.03	517 West 169th Street
36.04	502 West 143rd Street
36.05	23-02 36th Ave Street
36.06	507 West 168th Street
37	Southern CVS Portfolio			Hard/Upfront Cash Management
37.01	CVS Lenexa
37.02	CVS Ocean Springs
37.03	CVS Hoover
38	440 East 79th Street Owners Corp.			None	10,983,982	48,229	500,000	0	10.39	10.29	6.0%	54.7%
39	One Executive Center			Springing
40	Best Storage - Henderson, NV			Springing
41	310/312 East 23rd Apartment Corp.			None
42	Crest Manor Housing Corporation			None	9,486,243	41,677	500,000	0	4.10	3.99	30.6%	21.6%
43	Piper Townhomes			Springing
44	Proguard Self Storage - Houston			Springing
45	Cameo House Owners, Inc.			None	8,986,849	39,098	500,000	0	4.74	4.68	18.4%	24.8%
46	Rocky Point Owners, Inc.			None	8,792,798	34,201	400,000	0	4.71	4.56	48.9%	22.0%
47	Berkley Owners Corp.			None	8,492,930	32,573	500,000	0	5.48	5.40	10.4%	25.2%
48	TownePlace Suites - Whitefish			Springing
49	Mr. Stor All Self Storage - Sonora			Springing
50	Mars Evans Self Storage			Springing
51	Springhill Suites - Punta Gorda			Springing
52	Guardian Self Storage - Longmont			Springing
53	Chateau Villa Corp.			None	7,343,818	27,895	500,000	0	8.49	8.30	16.5%	38.7%
54	1295 Fulton Street			Springing
55	The Redwoods at Mather Station			Springing
56	Shops at St Tropez			Springing
57	245 West 104th Street Housing Corporation			None	6,990,529	29,874	1,000,000	0	12.76	12.67	5.1%	65.4%
58	1100 Concourse Tenants Corp.			None	6,291,026	27,318	500,000	0	2.58	2.50	22.6%	13.5%
59	56 Hialeah Apartments			Springing
60	Hillcrest Point Apartments Owners, Corp.			None	5,991,745	26,465	500,000	0	9.44	9.12	26.5%	50.0%
61	Shield Self Storage - North Las Vegas			Springing
62	University Courtyard Apartments			Springing
63	82-90 Caryl Avenue Owners Corp.			None
64	Hinesburg Center			Springing
65	270 North Broadway Tenants Corp.			None	3,996,794	15,234	500,000	0	4.00	3.92	34.2%	18.3%
66	Bronxville Gardens Co-operative Apartments Corp.			None	3,996,766	15,072	500,000	0	7.47	7.32	21.8%	33.8%
67	52 Warren Street Owners Inc.			None	3,250,000	9,548	250,000	0	7.80	7.77	12.7%	27.5%
68	The Casino Mansions Company			None	3,295,368	14,376	300,000	0	7.70	7.55	5.0%	40.3%
69	Picasso Way Owners, Inc.			None	3,265,740	14,144	500,000	0	10.95	10.77	20.7%	56.9%
70	555 Owners Corp.			None	2,996,301	13,224	500,000	0	6.58	6.40	19.0%	34.8%
71	120 W. 70 Owners Corp.			None	2,500,000	7,638	500,000	0	17.59	17.32	3.7%	64.5%
72	2 Grove Street Apartment Corporation			None	1,995,389	8,590	500,000	0	8.61	8.50	6.7%	44.5%
73	Littlepark House Corp.			None	1,647,757	7,131	200,000	0	20.43	20.10	2.5%	106.1%
74	79 Barrow Street Owners Corp.			None	1,647,100	7,836	250,000	0	5.61	5.51	9.7%	32.0%
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.			None	1,548,033	6,757	250,000	0	3.49	3.46	21.7%	18.3%
76	6035 Broadway Owners Corp.			None
77	32 Downing Owners Corp.			None

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

Mortgage Loan Number	Property Name	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor(7)	Affiliated Sponsors(13)	Mortgage Loan Number
1	55 Hudson Yards	8.0%		Mitsui Fudosan America, Inc.; The Related Companies, L.P.; OP Olympic Capital Corp (US), Inc.		1
2	1633 Broadway	9.3%		Paramount Group Operating Partnership LP		2
3	Bellagio Hotel and Casino	15.1%		BREIT Operating Partnership L.P.	Y - Group 1	3
4	545 Washington Boulevard			HGI Opportunity Fund XIII, LP and HGGP Capital XIV, LP		4
5	Jackson Park	7.1%		Tishman Speyer Crown Equities 2007, LLC		5
6	Kings Plaza		53,000,000	The Macerich Partnership, L.P.		6
7	1412 Broadway			Eli Chetrit; Isaac Chetrit; Jacob Aini; Raizada Vaid		7
8	Houston-Austin Multifamily Portfolio			Nitya Capital, LLC		8
8.01	Treehouse Apartments					8.01
8.02	Waterstone Place Apartments					8.02
8.03	Stonecreek Apartments					8.03
9	Parklawn Building			Boyd Watterson Asset Management		9
10	Hilton Denver Dual Brand Hotel			Noble Hospitality Fund IV - Income, L.P.		10
11	Park Tower at Transbay			MetLife, Inc.		11
12	560 Mission Street			National Office Partners LLC		12
13	Powered Shell Portfolio - Sterling			BREIT Operating Partnership L.P.	Y - Group 1	13
13.01	45305 West Severn Way (DC-22)				Y - Group 1	13.01
13.02	45295 West Severn Way (DC-21)				Y - Group 1	13.02
14	Stop & Shop Portfolio			American Finance Trust, Inc.		14
14.01	Stop & Shop - Malden					14.01
14.02	Stop & Shop - Swampscott					14.02
14.03	Stop & Shop - Framingham					14.03
14.04	Stop & Shop - Bristol					14.04
15	3900 Camelback			Paragon Outcomes Management; Wilshire Capital Partners		15
16	Springhill Suites - Charlotte Uptown			SREE Hospitality	Y - Group 2	16
17	Woodbridge Crossing			Vista Property Company		17
18	Innocor Industrial Portfolio			Angelo, Gordon & Co., L.P.		18
18.01	1750 West Downs Drive					18.01
18.02	122 Parker Street					18.02
18.03	1700 West Downs Drive					18.03
18.04	1850 West Downs Drive					18.04
18.05	1200 Rink Street					18.05
19	Carson Town Center			Shaoul J. Levy		19
20	Marriott - Bakersfield			Richard H. Deihl		20
21	Folsom Gateway			Matthew T. White		21
22	280 South Beverly Drive			Iraj D. Simantob; Hamid B. Simantob		22
23	Springhill Suites - Ballantyne			SREE Hospitality	Y - Group 2	23
24	Anza Hotel			Pacific Beach Corporation		24
25	Fairfield Inn & Suites Ft Lauderdale			Sanjaykumar Patel; Sadhanaben Patel	Y - Group 3	25
26	Fairfield Inn & Suites Pembroke Pines			Sanjaykumar Patel; Sadhanaben Patel	Y - Group 3	26
27	Forest Pointe Apartments			James H. Kitchen		27
28	Midland Self Storage & Portland Business Park Portfolio			Scott J. Edwards		28
28.01	Midland Self Storage					28.01
28.02	Portland Business Park					28.02
29	Chroma Apartments		10,100,000	Philip G. Hulse; Philip G. Hulse Revocable Trust; Kevin Morrell; Kevin J. Morrell Revocable Trust; Howard J. Smith; Howard J. Smith Revocable Trust		29
30	Waterside Center 3110			Michael G. Rademaker		30
31	Sacramento Office Portfolio			Omninet Capital, LLC		31
31.01	Royal Oaks Campus					31.01
31.02	Lennane Campus					31.02
31.03	West Sacramento Campus					31.03
32	Canoga Park			Sterik Limited Partnership		32
33	Copperwood Business Center			Kurt Bruggeman; Philip C. Cohen; Kurt Bruggeman, Trustee of the KPB Living Trust; Phillip C. Cohen, Trustee of the Cohen Family Trust		33
34	Fountain Lake Townhome Apartments			David Nelson		34
35	Campus Walk Chico Apartments			NB Private Capital		35
36	Upper Manhattan & Astoria Portfolio			Alexander Laszlo		36
36.01	419 West 128th Street					36.01
36.02	533 West 151st Street					36.02
36.03	517 West 169th Street					36.03
36.04	502 West 143rd Street					36.04
36.05	23-02 36th Ave Street					36.05
36.06	507 West 168th Street					36.06
37	Southern CVS Portfolio			Peter C. Cooper		37
37.01	CVS Lenexa					37.01
37.02	CVS Ocean Springs					37.02
37.03	CVS Hoover					37.03
38	440 East 79th Street Owners Corp.	54.2%				38
39	One Executive Center			Aaron Hazelrigg; Joseph C. McMamara		39
40	Best Storage - Henderson, NV			Glyn Davies; Linda Davies		40
41	310/312 East 23rd Apartment Corp.					41
42	Crest Manor Housing Corporation	21.0%				42
43	Piper Townhomes			Axiom Equities		43
44	Proguard Self Storage - Houston			Proguard Self Storage		44
45	Cameo House Owners, Inc.	24.4%				45
46	Rocky Point Owners, Inc.	21.3%				46
47	Berkley Owners Corp.	24.9%				47
48	TownePlace Suites - Whitefish			Bryan Harris; Scott Jones; Steve Jurca		48
49	Mr. Stor All Self Storage - Sonora			New Crescendo, LLC	Y - Group 4	49
50	Mars Evans Self Storage			Pamela J. Rutledge; Mark C. Rutledge		50
51	Springhill Suites - Punta Gorda			Kana Hotel Group		51
52	Guardian Self Storage - Longmont			Guardian Storage		52
53	Chateau Villa Corp.	37.8%				53
54	1295 Fulton Street			Ezra Ashkenazi		54
55	The Redwoods at Mather Station			Manouchehr Mobedshahi		55
56	Shops at St Tropez			Barry Shelomovitz		56
57	245 West 104th Street Housing Corporation	65.0%				57
58	1100 Concourse Tenants Corp.	13.0%				58
59	56 Hialeah Apartments			Andres Guzman		59
60	Hillcrest Point Apartments Owners, Corp.	48.4%				60
61	Shield Self Storage - North Las Vegas			New Crescendo, LLC	Y - Group 4	61
62	University Courtyard Apartments			Casey S. Keller		62
63	82-90 Caryl Avenue Owners Corp.					63
64	Hinesburg Center			P. Brett Grabowski		64
65	270 North Broadway Tenants Corp.	17.9%				65
66	Bronxville Gardens Co-operative Apartments Corp.	33.1%				66
67	52 Warren Street Owners Inc.	27.4%				67
68	The Casino Mansions Company	39.5%				68
69	Picasso Way Owners, Inc.	55.9%				69
70	555 Owners Corp.	33.9%				70
71	120 W. 70 Owners Corp.	63.5%				71
72	2 Grove Street Apartment Corporation	43.9%				72
73	Littlepark House Corp.	104.4%				73
74	79 Barrow Street Owners Corp.	31.4%				74
75	340 E. 83rd St. Apartment Corp. a/k/a 340 East 83rd Street Apartment Corp.	18.1%				75
76	6035 Broadway Owners Corp.					76
77	32 Downing Owners Corp.					77

FOOTNOTES TO ANNEX A-1

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

(1) “WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association, “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC and “NCB” denotes National Cooperative Bank, N.A.

(2) For mortgage loan #28 (Midland Self Storage & Portland Business Park Portfolio), the Portland Business Park mortgaged property is a mixed use property comprised of industrial warehouse space (68.0% of net rentable square feet) and office space (32.0% of net rentable square feet).

For mortgage loan #36 (Upper Manhattan & Astoria Portfolio), the portfolio is comprised of six properties representing five multifamily properties (96.0% of total units) and one retail property (4.0% of total units). The 5 units of retail space is equivalent to 5,950 square feet.

For mortgage loan #40, (Best Storage – Henderson, NV), the Number of Units includes 60,969 square feet of recreational vehicle parking space.

For mortgage loan #54 (1295 Fulton Street), the mortgaged property is a mixed use property comprised of office space (78.4% of net rentable square feet) and retail space (21.6% of net rentable square feet).

For mortgage loan #64 (Hinesburg Center), the mortgaged property is a mixed use property comprised of multifamily space (69.3% of net rentable square feet) and retail space (30.7% of net rentable square feet).

(3) For mortgage loan #9 (Parklawn Building), the Appraised Value includes $16,235,773 attributed to the present value of an economic development grant and the remainder of a LEED tax credit. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the appraised value without such amount are both 62.3%.

For mortgage loan #11 (Park Tower at Transbay), the Appraised Value represents a “Prospective Market Value At Stabilization” as of October 1, 2019, which assumes that the sole tenant has commenced rent payments (which began in August 2019) and that all remaining construction project costs due by September 30, 2019 have been incurred (110% of the cost of which has been reserved by the lender). The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” value of $959,000,000 are 57.4% and 57.4%, respectively.

For mortgage loan #24 (Anza Hotel), the Appraised Value represents a Prospective “Upon Completion” Market Value as of January 1, 2021, which assumes completion of the budgeted capital expenditures of $2,379,180 which was fully reserved at loan closing. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” value of $32,900,000 are 51.7% and 51.7%, respectively.

(4) For mortgage loan #1 (55 Hudson Yards), the mortgage loan represents Notes A-1-C6 and A-3-C6 of 33 pari passu notes, which have a combined Cut-off Date Balance of $945,000,000 and three subordinate notes (together with the pari passu notes, the “55 Hudson Yards Whole Loan”), which have a combined Cut-off Date Balance of $300,000,000. All notes other than the A-1-C6 and A-3-C6 notes are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on the pari passu notes in the aggregate. Notes A-1-C6 and A-3-C6 represent non-controlling interests in the 55 Hudson Yards Whole Loan.

For mortgage loan #2 (1633 Broadway), the mortgage loan represents the A-4-C-1 and A-4-C-2 of 32 pari passu notes, which have a combined Cut-off Date Balance of $1,001,000,000 and four subordinate notes (together with the pari passu notes, the “1633 Broadway Whole Loan”). All notes other than the A-4-C-1 and A-4-C-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all notes in the aggregate. Notes A-4-C-1 and A-4-C-2 represent non-controlling interests in the 1633 Broadway Whole Loan.

For mortgage loan #3 (Bellagio Hotel and Casino), the mortgage loan represents Note A-1-C1 of 24 pari passu notes, which have a combined Cut-off Date Balance of $1,676,200,000 (the “Bellagio Hotel and Casino Senior Loan”), and which together with six Junior A notes with a combined Cut-off Date Balance of $650,500,000 and three Junior B Notes with a combined Cut-off Date Balance of $683,300,000 (together, the “Bellagio Hotel and Casino Subordinate Companion Loan”), comprise a $3,010,000,000 whole loan (the “Bellagio Hotel and Casino Whole Loan”). Notes A-1-S1, A-1-S2, A-2-S1, A-2-S2, A-3-S1, A-3-S2, A-1-C2, A-1-C3, A-1-C4, A-1-C5, A-2-C1, A-2-C2, A-2-C3, A-2-C4, A-2-C5, A-3-C1, A-3-C2, A-3-C3, A-3-C4, A-3-C5, A-1-RL, A-2-RL, and A-3- RL, and the

Bellagio Hotel and Casino Subordinate Companion Loan, are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on the Bellagio Hotel and Casino Senior Loan and exclude the Bellagio Hotel and Casino Subordinate Companion Loan. The Cut-off Date Balance Per Unit, U/W NOI Debt Yield, U/W NCF Debt Yield, U/W NOI DSCR, U/W NCF DSCR, Cutoff Date LTV Ratio and LTV Ratio at Maturity numbers based on the entire $3,010,000,000 Bellagio Hotel and Casino Whole Loan are $765,319, 15.7%, 15.1%, 4.24x, 4.06x, 70.7% and 70.7%, respectively. Note A-1-C1 represents a non-controlling interest in the Bellagio Hotel and Casino Whole Loan. See footnote 7 below for additional information on the Bellagio Hotel and Casino.

For mortgage loan #4 (545 Washington Boulevard), the mortgage loan represents Note A-1 of four pari passu notes, which have a combined Cut-off Date Balance of $251,606,250. Note A-2, Note A-3 and Note A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “545 Washington Boulevard Whole Loan”). Note A-1 represents a controlling interest in the 545 Washington Boulevard Whole Loan.

For mortgage loan #5 (Jackson Park), the mortgage loan represents Note A-3 of ten pari passu notes, which have a combined Cut-off Date principal balance of $550,000,000 and two subordinate notes B-1 and B-2 which have a combined Cut-off Date principal balance of $450,000,000 (together with the pari passu notes, the “Jackson Park Whole Loan”). Notes A-1, A-2, A-4, A-5, A-6, A-7, A-8, A-9, A-10, B-1 and B-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 in the aggregate. Note A-3 represents a non-controlling interest in the Jackson Park Whole Loan.

For mortgage loan #6 (Kings Plaza), the mortgage loan represents Note A-3-1 and A-3-4 of 12 pari passu notes, which have a combined Cut-off Date Balance of $487,000,000. All notes other than the A-3-1 and A-3-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all notes in the aggregate (the “Kings Plaza Whole Loan”). Notes A-3-1 and A-3-4 represent non-controlling interests in the Kings Plaza Whole Loan.

For mortgage loan #7 (1412 Broadway), the mortgage loan represents Note A-2 of three pari passu notes, which have a combined Cut-off Date Balance of $210,000,000. Note A-1 and Note A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “1412 Broadway Whole Loan”). Note A-2 represents a non-controlling interest in the 1412 Broadway Whole Loan.

For mortgage loan #9 (Parklawn Building), the mortgage loan represents Note A-5 of five pari passu companion notes, which have a combined Cut-off Date principal balance of $261,600,000. Notes A-1, A-2, A-3 and A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1, A-2, A-3, A-4 and A-5 in the aggregate (“Parklawn Building Whole Loan”). Note A-5 represents a non-controlling interest in the Parklawn Building Whole Loan.

For mortgage loan #11 (Park Tower at Transbay), the mortgage loan represents Note A-6 of ten pari passu companion notes, which have a combined Cut-off Date principal balance of $550,000,000. Notes A-1, A-2, A-3, A-4, A-5, A-7, A-8, A-9 and A-10 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9 and A-10 in the aggregate (“Park Tower at Transbay Whole Loan”). Note A-6 represents a non-controlling interest in the Park Tower at Transbay Whole Loan.

For mortgage loan #12 (560 Mission Street), the mortgage loan represents Note A-2-B of six pari passu companion notes, which have a combined Cut-off Date principal balance of $300,000,000. Notes A-1-1, A-1-2, A-1-3, A-1-4 and A-2-A are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1-1, A-1-2, A-1-3, A-1-4, A-2-A and A-2-B in the aggregate (“560 Mission Street Whole Loan”). Note A-2-B represents a non-controlling interest in the 560 Mission Street Whole Loan.

For mortgage loan #29 (Chroma Apartments), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $50,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on all notes in the aggregate (the “Chroma Whole Loan”). Note A-2 represents a non-controlling interest in the Chroma Whole Loan.

For mortgage loan #31 (Sacramento Office Portfolio), the mortgage loan represents Note A-2 of two pari passu companion notes, which have a combined Cut-off Date principal balance of $49,400,000. Note A-1 is not included

in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per unit of measure presented are based on Notes A-1 and A-2 in the aggregate (“Sacramento Office Portfolio Whole Loan”). Note A-2 represents a non-controlling interest in the Sacramento Office Portfolio Whole Loan.

(5) For mortgage loan #3 (Bellagio Hotel and Casino), 29.6% of revenues were from gaming, 28.4% from hotel, 24.7% from food & beverage, 9.0% from entertainment and 8.3% from other sources.

For mortgage loan #20 (Marriott - Bakersfield), the related Mortgaged Property derives 32.6% of its total revenue from food and beverage operations.

For mortgage loan #67 (52 Warren Street Owners Inc.), commercial income accounts for approximately 25.9% of U/W Revenues.

(6) Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of the related Mortgage Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” and the Annex A-3 in this prospectus for additional information.

For mortgage loan #19 (Carson Town Center), the third largest tenant (28,600 square feet), representing 16.9% of net rentable square feet, has free rent through November 7, 2020. At origination, a reserve was taken for all outstanding free rent.

For mortgage loan #21 (Folsom Gateway), the second largest tenant (14,846 square feet), representing 9.9% of the net rentable area, has a free rent period through March 31, 2020. The third largest tenant (14,275 square feet), representing 9.5% of the net rentable area, has a free rent period through July 31, 2020. The outstanding free rent totals $270,636 and was fully reserved for at origination.

For mortgage loan #30 (Waterside Center 3110), the largest tenant (35,769 square feet), representing 39.0% of net rentable square feet, has free rent in July of 2020 and 2021.

For mortgage loan #31 (Sacramento Office Portfolio), the second largest tenant at the Royal Oaks Campus property (92,599 square feet), representing 35.9% of the net rentable square feet, expanded their space by 3,874 square feet and will take occupancy for their expansion space in March 2020. The lender reserved $99,741 of rent for the months of December 2019, January 2020 and February 2020.

For mortgage loan # 32 (Canoga Park), the third largest tenant (3,130 square feet), representing 3.1% of net rentable square feet, is entitled to free rent in the amount of $52,087, which has been reserved for at origination. In addition, the tenant’s premises are currently under construction and the tenant is anticipated to take occupancy mid-year 2020 under a ten year lease term.

For mortgage loan #39 (One Executive Center), the second largest tenant (14,300 square feet), representing 12.5% of net rentable square feet, is entitled to free rent in the amount of $47,667 , which amount was escrowed at origination.

(7) For mortgage loan #3 (Bellagio Hotel and Casino), the Mortgaged Property was acquired by the borrower in a sale-leaseback transaction from Bellagio, LLC, an indirectly wholly owned subsidiary of MGM Resorts International, which entered into a new 30-year lease, with two 10-year extension options to operate the Mortgaged Property (the “Bellagio Lease”). The Bellagio tenant owns a 5% equity interest in the borrower. Financial and other information in this term sheet is presented on a “look through” basis, before rent due under the Bellagio Lease. For so long as the Bellagio Lease is in effect, the borrower will be entitled only to the rent due under the Bellagio Lease and not to the underlying rent and other income from the Mortgaged Property. The initial Bellagio Lease annual rent is $245,000,000, and debt service coverage ratio and debt yield for the Bellagio Hotel and Casino Whole Loan based on such initial annual rent are 2.19x and 8.1% respectively.

(8) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have unilateral termination options with respect to all or a portion of

their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.

For mortgage loan #21 (Folsom Gateway), the fifth largest tenant (8,624 square feet), representing 5.7% of the net rentable area has an early termination right as of 12/31/2027 with one year notice and payment of a termination fee of $25,673.

For mortgage loan #22 (280 South Beverly Drive), the largest tenant (5,758 square feet), representing 11.9% of net rentable square feet, may terminate its lease with 90 days’ written notice if the borrower is no longer the landlord of the mortgaged property.

For mortgage loan #30 (Waterside Center 3110), the second largest tenant (11,520 square feet), representing 12.6% of net rentable square feet, may terminate its lease at any time upon providing 30 days’ written notice.

For mortgage loan #31 (Sacramento Office Portfolio), the largest tenant in the portfolio (107,132 square feet), representing 21.6% of the net rentable square feet, has an ongoing termination right exercisable upon 30 days’ prior written notice. The second largest tenant in the portfolio (92,599 square feet), representing 18.6% of the net rentable square feet, has a termination right effective February 29, 2024, upon 30 days’ prior written notice. The third largest tenant in the portfolio (78,681 square feet), representing 15.8% of the net rentable square feet, has an ongoing termination right exercisable upon 60 days’ prior written notice. The fourth largest tenant in the portfolio (59,224 square feet), representing 11.9% of the net rentable square feet, has a termination right effective February 28, 2020, upon 30 days’ prior written notice. The fifth largest tenant in the portfolio (42,293 square feet), representing 8.5% of the net rentable square feet, has a termination right effective July 31, 2020, upon 60 days’ prior written notice.

For mortgage loan #32 (Canoga Park), the second largest tenant (3,480 square feet), representing 3.6% of net rentable square feet, has the right to terminate its lease effective December 14, 2024, by giving written notice of its election to do so after December 31, 2022 and before December 31, 2023. With respect to the third largest tenant (3,130 square feet), its premises are currently under construction and the tenant is anticipated to take occupancy mid-year 2020 under a ten year lease term. If possession of its premises is not delivered on or before September 23, 2020, then either tenant or landlord may terminate the lease by a written notice no later than 10 days after said date. If possession of the premises has not been delivered on or before September 23, 2021, the lease will automatically terminate.

For mortgage loan #33 (Copperwood Business Center), the third largest tenant (5,307 square feet), representing 3.8% of net rentable square feet, may terminate its lease upon providing 90 days’ written notice and payment of three months rent.

For mortgage loan #39 (One Executive Center), the largest tenant (17,298 square feet), representing 15.2% of net rentable square feet, has the right to terminate the lease pertaining only to 3,385 square feet effective after April 11, 2021, subject to 120 days written notice. The second largest tenant (14,300 square feet), representing 12.5% of net rentable square feet, has the one time right to terminate the lease subject to 90 days written notice. The third largest tenant (4,984 square feet), representing 4.4% of net rentable square feet, has an on-going right to terminate the lease subject to 180 days written notice. The fifth largest tenant (4,359 square feet), representing 3.8% of net rentable square feet, has the one time right to terminate the lease subject to 90 days’ written notice.

For mortgage loan #56 (Shops at St Tropez), the second largest tenant (4,081 square feet), representing 14.7% of net rentable square feet, has the on-going right to terminate its lease, upon 90 days’ written notice.

(9) For mortgage loan #2 (1633 Broadway), the second largest tenant (293,888 square feet), representing 11.5% of net rentable square feet, has multiple expiration dates. 294,487 square feet expires on July 31, 2029 and 401 square feet expires month to month.

For mortgage loan #7 (1412 Broadway), the largest tenant (77,413 square feet), representing 18.4% of net rentable square feet, has multiple expiration dates. 59,748 square feet expires August 1, 2025 and 17,665 square feet expire September 1, 2020. The third largest tenant (51,001 square feet), representing 12.1% of net rentable square feet, has multiple expiration dates. 50,459 square feet expires April 1, 2022 and 542 square feet expire February 1, 2030. The fourth largest tenant (28,374 square feet), representing 6.7% of net rentable square feet, has multiple expiration dates. 14,374 square feet expires April 1, 2023 and 14,000 square feet expire January 1, 2026.

For mortgage loan #11 (Park Tower at Transbay), the largest tenant (755,914 square feet), representing 98.9% of net rentable square feet, has multiple expiration dates. 269,814 square feet expires February 28, 2033 and 486,100 square feet expires February 28, 2034.

For mortgage loan #15 (3900 Camelback), the fifth largest tenant (11,924 square feet), representing 6.7% of net rentable square feet, has multiple expiration dates. 7,981 square feet expires June 30, 2023 and 3,943 square feet expire February 28, 2022.

For mortgage loan #31 (Sacramento Office Portfolio), the largest tenant at the Royal Oaks Campus Property (107,132 square feet), representing 41.6% of the net rentable square feet, has multiple expiration dates. 77,987 square feet expires on April 30, 2021, 20,995 square feet expires on July 31, 2023 and 8,150 square feet expires on July 31, 2020. The third largest tenant at the Lennane Campus Property (40,531 square feet), representing 25.3% of the net rentable square feet, has multiple expiration dates. 39,666 square feet expires on July 31, 2031 and 865 square feet expires on September 30, 2023.

(10) For mortgage loan #10 (Hilton Denver Dual Brand Hotel), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year.

For mortgage loan #27 (Fairfield Inn & Suites Pembroke Pines), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of underwritten revenue from the prior fiscal year.

(11) For mortgage loan #2 (1633 Broadway), an additional $4,000,000 of existing tenant improvements and leasing commissions are fully guaranteed by the guarantor.

(12) For mortgage loan #10 (Hilton Denver Dual Brand Hotel), the property improvement plan budget cost is $5,500,000. At origination, $4,500,000 was reserved and required Monthly Replacement Reserves may be used to fund the remaining balance.

For mortgage loan #48 (TownePlace Suites - Whitefish), at origination the borrower deposited $286,000 into the seasonality reserve fund. In addition, the borrower is required to deposit $125,000 on each payment date occurring during the months of July 2020 through October 2020 and during the months of July through October of each subsequent year during the term of the loan, the Re-Calculated Seasonality Reserve Monthly Deposit (as described in the loan agreement).

(13) For Mortgage Loan #7 (1412 Broadway), the fourth largest tenant (28,374 square feet), representing 6.7% of net rentable square feet, is an affiliate of the borrower.

For mortgage loan #22 (280 South Beverly Drive), the borrower is affiliated with two tenants, representing 2,416 square feet at the mortgaged property.