FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-10

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

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

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

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

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

The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus.  This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

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

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

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

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

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WTH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO. LLC, BOFA SECURITIES, INC., WELLS FARGO SECURITIES, LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, LLC HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	6.4%	MSBNA	MSMCH	$76,680,000	$76,680,000	$76,680,000	$145,779.47	Refinance	Finkelstein Timberger East Real Estate
Property		1.01	1264-1270 Gerard Avenue	1.3%	MSBNA		$15,200,000	$15,200,000	$15,200,000
Property		1.02	3018 Heath Avenue	0.9%	MSBNA		$10,900,000	$10,900,000	$10,900,000
Property		1.03	1576 Taylor Avenue	0.9%	MSBNA		$10,760,000	$10,760,000	$10,760,000
Property		1.04	1299 Grand Concourse	0.9%	MSBNA		$10,360,000	$10,360,000	$10,360,000
Property		1.05	2500 University Avenue	0.7%	MSBNA		$8,610,000	$8,610,000	$8,610,000
Property		1.06	2505 Aqueduct Avenue	0.7%	MSBNA		$8,540,000	$8,540,000	$8,540,000
Property		1.07	2785-2791 Sedgwick Avenue	0.5%	MSBNA		$6,590,000	$6,590,000	$6,590,000
Property		1.08	1945 Loring Place South	0.5%	MSBNA		$5,720,000	$5,720,000	$5,720,000
Loan	5	2	Bravern Office Commons	6.2%	BANA	BANA	$75,000,000	$75,000,000	$75,000,000	$304.12	Acquisition	QSuper Board as trustee for QSuper
Loan	5, 8	3	560 Mission Street	5.8%	BANA	BANA	$70,000,000	$70,000,000	$70,000,000	$449.00	Recapitalization	National Office Partners LLC
Loan	5	4	200 West 57th Street	5.8%	MSBNA	MSMCH	$70,000,000	$70,000,000	$70,000,000	$670.96	Recapitalization	Feil Organization
Loan	5, 8	5	545 Washington Boulevard	5.0%	MSBNA	MSMCH	$60,000,000	$60,000,000	$60,000,000	$290.30	Acquisition	HGI Opportunity Fund XIII, LP; HGGP Capital XIV, LP
Loan	5	6	55 Hudson Yards	4.7%	WFB	WFB	$56,700,000	$56,700,000	$56,700,000	$660.28	Recapitalization	Mitsui Fudosan America, Inc.; The Related Companies, L.P.; OP Olympic Capital Corp (US), Inc.
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	4.0%	BANA	BANA	$48,000,000	$48,000,000	$39,289,435	$67,796.61	Refinance/Acquisition	AD1 Global
Property		7.01	Residence Inn Hartford Avon	0.8%	BANA		$10,051,000	$10,051,000	$8,227,044
Property		7.02	Holiday Inn Melbourne-Viera Conference Center	0.8%	BANA		$9,247,500	$9,247,500	$7,569,355
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway	0.7%	BANA		$8,357,000	$8,357,000	$6,840,454
Property		7.04	Comfort Inn International Drive	0.7%	BANA		$7,877,500	$7,877,500	$6,447,969
Property		7.05	Wyndham Garden Tallahassee Capitol	0.6%	BANA		$7,672,000	$7,672,000	$6,279,761
Property		7.06	Holiday Inn Savannah South - I-95 Gateway	0.4%	BANA		$4,795,000	$4,795,000	$3,924,851
Loan	5, 8	8	1633 Broadway	3.3%	WFB	WFB	$40,000,000	$40,000,000	$40,000,000	$390.78	Refinance	Paramount Group Operating Partnership LP
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	2.9%	MSBNA	MSMCH	$35,000,000	$35,000,000	$35,000,000	$426,188.66	Acquisition	BREIT Operating Partnership L.P.
Loan	6, 7	10	F Street and K Street Office Portfolio	2.6%	BANA	BANA	$31,200,000	$31,200,000	$31,200,000	$250.27	Recapitalization	Mitchell B. Modell
Property		10.01	1612 K Street Northwest	1.5%	BANA		$17,752,000	$17,752,000	$17,752,000
Property		10.02	1319 F Street Northwest	1.1%	BANA		$13,448,000	$13,448,000	$13,448,000
Loan		11	Marriott Richmond Dual Brand	2.5%	WFB	WFB	$29,900,000	$29,900,000	$23,297,628	$142,380.95	Recapitalization	Apple Hospitality REIT, Inc.
Loan	8	12	Steeples Apartments	2.4%	MSBNA	MSMCH	$28,300,000	$28,300,000	$28,300,000	$69,193.15	Refinance	Nitya Capital, LLC
Loan		13	Coral Sky Plaza	2.2%	MSBNA	MSMCH	$26,125,000	$26,125,000	$26,125,000	$112.26	Acquisition	Kenneth R. Silverman
Loan		14	Embassy Suites - Charlotte	2.1%	BANA	BANA	$25,500,000	$25,500,000	$25,500,000	$93,065.69	Refinance	SREE Hospitality
Loan		15	Prince William Square	2.1%	MSBNA	MSMCH	$25,000,000	$25,000,000	$25,000,000	$107.32	Acquisition	ALTO Real Estate Funds
Loan		16	Pacific Plaza Tacoma	1.9%	BANA	BANA	$23,250,000	$23,250,000	$23,250,000	$221.70	Refinance	Daniel R. Absher; Daniel D. Putnam
Loan	6, 9	17	OSU Hotel Portfolio	1.9%	BANA	BANA	$23,000,000	$22,963,072	$18,164,771	$120,858.27	Refinance	Jagdeep Singh
Property		17.01	Staybridge Suites - Columbus	1.0%	BANA		$11,532,764	$11,514,247	$9,108,261
Property		17.02	Holiday Inn Express & Suites - Columbus	1.0%	BANA		$11,467,236	$11,448,825	$9,056,510
Loan		18	Residence Inn - Amelia Island	1.8%	BANA	BANA	$22,100,000	$22,066,875	$17,747,375	$165,916.35	Acquisition	Meyer Jabara Hotels
Loan		19	Marketfair Shopping Center	1.7%	MSBNA	MSMCH	$20,000,000	$20,000,000	$17,135,628	$91.07	Acquisition	Dino Tomassetti, JR.
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	1.6%	MSBNA	MSMCH	$19,500,000	$19,500,000	$19,500,000	$348,214.29	Refinance	Black Bear Asset Management; Caspi Development; Finkelstein Timberger East Real Estate
Property		20.01	74 Forsyth Street	0.6%	MSBNA		$6,900,000	$6,900,000	$6,900,000
Property		20.02	104 Forsyth Street	0.6%	MSBNA		$6,800,000	$6,800,000	$6,800,000
Property		20.03	72 Forsyth Street	0.5%	MSBNA		$5,800,000	$5,800,000	$5,800,000
Loan	5, 6, 7	21	Giant Anchored Portfolio	1.5%	WFB	WFB	$18,500,000	$18,500,000	$16,784,472	$176.85	Acquisition	Leo Ullman; Robert F. Whalen, Jr.
Property		21.01	Parkway Plaza	0.3%	WFB		$3,528,351	$3,528,351	$3,201,162
Property		21.02	Aston Center	0.3%	WFB		$3,051,546	$3,051,546	$2,768,573
Property		21.03	Spring Meadow	0.3%	WFB		$3,032,474	$3,032,474	$2,751,269
Property		21.04	Scott Town Center	0.2%	WFB		$2,631,959	$2,631,959	$2,387,894
Property		21.05	Creekside Market Place	0.2%	WFB		$2,574,742	$2,574,742	$2,335,983
Property		21.06	Stonehedge Square	0.2%	WFB		$2,136,082	$2,136,082	$1,938,001
Property		21.07	Ayr Town Center	0.1%	WFB		$1,544,845	$1,544,845	$1,401,590
Loan		22	Roseburg Valley Marketplace	1.5%	BANA	BANA	$18,000,000	$18,000,000	$16,227,993	$81.81	Refinance	PVAM Argonaut Property Fund, L.P.
Loan		23	University Marketplace	1.4%	MSBNA	MSMCH	$16,550,000	$16,550,000	$13,891,558	$131.76	Refinance	Michael Bellino; Stephen Bellino
Loan	7, 8	24	Vesta Lofts Apartments	1.4%	BANA	BANA	$16,500,000	$16,500,000	$16,500,000	$275,000.00	Acquisition	Greenstone Property Group
Loan		25	Courtyard - Columbia Downtown	1.2%	BANA	BANA	$15,000,000	$15,000,000	$15,000,000	$79,365.08	Refinance	SREE Hospitality
Loan		26	West Coast Self Storage - Columbia City	1.1%	BANA	BANA	$13,800,000	$13,800,000	$13,800,000	$213.33	Refinance	Catalyst Storage Investors
Loan	6	27	Southeast Retail Portfolio	1.0%	WFB	WFB	$12,000,000	$11,981,189	$9,533,195	$50.60	Refinance	Herbert A. Tobin
Property		27.01	Whitfield Square Shopping Center	0.7%	WFB		$7,840,415	$7,828,125	$6,228,684
Property		27.02	Mooreland Shopping Center	0.3%	WFB		$4,159,585	$4,153,064	$3,304,511
Loan		28	Ayres Hotel Orange	1.0%	MSBNA	MSMCH	$11,700,000	$11,700,000	$8,230,947	$84,782.61	Refinance	Ayres Hotel Group
Loan		29	The Hub Shopping Center	0.9%	MSBNA	MSMCH	$11,325,000	$11,307,935	$9,083,072	$225.28	Acquisition	Alan Greenberg
Loan		30	6410 Halsey	0.9%	BANA	BANA	$10,900,000	$10,900,000	$10,900,000	$172.19	Acquisition	Thomas Lebeau
Loan		31	Oaktree Plaza - Denton	0.9%	WFB	WFB	$10,650,000	$10,633,164	$8,443,305	$153.55	Acquisition	Ron Pegram
Loan	6, 7	32	Bradenton Cascade Office Portfolio	0.9%	WFB	WFB	$10,300,000	$10,256,602	$8,208,585	$49.33	Refinance	Ziki Zaffir
Property		32.01	Cascade I	0.3%	WFB		$3,056,950	$3,044,070	$2,436,236
Property		32.02	Bradenton Office	0.2%	WFB		$2,528,590	$2,517,936	$2,015,160
Property		32.03	Cascade II	0.2%	WFB		$2,485,750	$2,475,277	$1,981,019
Property		32.04	Cascade V	0.2%	WFB		$2,228,710	$2,219,320	$1,776,171
Loan		33	Laurel Square	0.8%	MSBNA	MSMCH	$10,100,000	$10,100,000	$10,100,000	$355.90	Recapitalization	VGs Childrens, LLC
Loan		34	Easton Commons	0.8%	MSBNA	MSMCH	$9,875,000	$9,859,616	$7,856,879	$58.46	Acquisition	Kenneth Levy
Loan		35	Murphy Crossing Shopping Center	0.8%	BANA	BANA	$9,500,000	$9,500,000	$8,234,893	$216.43	Refinance	Darcie Glazer Kassewitz
Loan		36	7701 & 7721 Eastchase Parkway	0.8%	MSBNA	MSMCH	$9,100,000	$9,100,000	$9,100,000	$140.00	Recapitalization	John Young
Loan		37	325 W. 45th Street Owners Corp.	0.7%	NCCB	NCB	$8,201,000	$8,201,000	$8,201,000	$38,144.19	Refinance	N/A
Loan		38	Courtyard - Charlotte Matthews	0.7%	BANA	BANA	$8,000,000	$8,000,000	$8,000,000	$66,115.70	Refinance	SREE Hospitality
Loan		39	Ayres Hotel Spa Mission Viejo	0.7%	MSBNA	MSMCH	$7,850,000	$7,850,000	$5,522,474	$87,222.22	Refinance	Ayres Hotel Group
Loan		40	Twin Fountains Plaza	0.6%	MSBNA	MSMCH	$7,767,500	$7,767,500	$7,767,500	$168.40	Acquisition	Corsair Property Company, LLC
Loan		41	18 West 25th Street	0.6%	BANA	BANA	$7,500,000	$7,488,112	$5,942,109	$74,139.72	Refinance	Wai Y. Yung; Chun H. Yung
Loan		42	Music City Shopping Center	0.6%	WFB	WFB	$7,373,000	$7,373,000	$6,221,540	$94.40	Acquisition	Robert F. Tamaro; Therese W. Tamaro
Loan		43	Reston Business Campus	0.6%	WFB	WFB	$7,300,000	$7,300,000	$7,300,000	$88.37	Acquisition	10th Street LLC
Loan		44	400 East 77th Street Owners, Inc.	0.6%	NCCB	NCB	$6,750,000	$6,738,086	$5,203,600	$44,329.51	Refinance	N/A
Loan		45	125 Old Gate Lane	0.5%	WFB	WFB	$6,500,000	$6,485,849	$4,611,620	$22.86	Refinance	Robert George Frahm, II
Loan		46	113-14 Owners Corp.	0.5%	NCB	NCB	$6,350,000	$6,350,000	$6,350,000	$58,796.30	Refinance	N/A
Loan		47	Lockaway Storage - Boerne	0.5%	BANA	BANA	$6,286,000	$6,286,000	$5,744,767	$92.85	Refinance	Donald Clauson; Randall Strauss
Loan		48	Whispering Ridge	0.5%	WFB	WFB	$6,225,000	$6,225,000	$5,347,454	$89.34	Acquisition	Stanley Werb; Jonathan Gaines
Loan		49	Village Square At Five Parks	0.5%	WFB	WFB	$6,000,000	$5,990,252	$4,724,724	$149.18	Acquisition	William A. Sheridan, Jr.; Geralyn G. Sheridan; William A. Sheridan, Jr., Trustee under the Gerbil Trust Agreement
Loan		50	Summit Park A	0.4%	WFB	WFB	$5,362,500	$5,362,500	$5,362,500	$100.22	Acquisition	Collins Financial, LP; Justin Laub; Jonas Levy
Loan		51	Comfort Inn - Pinehurst	0.4%	BANA	BANA	$5,250,000	$5,221,234	$4,209,962	$67,808.23	Refinance	Shri Hotels, LLC
Loan		52	Safeway-WA	0.4%	WFB	WFB	$5,190,000	$5,190,000	$5,190,000	$108.14	Acquisition	Linda Nathanson; Linda Nathanson Separate Property Trust
Loan		53	Huntsville Self Storage - Madison	0.4%	BANA	BANA	$5,050,000	$5,050,000	$4,591,934	$60.85	Refinance	Madison Storage Investors
Loan	14	54	Long Beach Storage Center	0.4%	WFB	WFB	$5,000,000	$5,000,000	$5,000,000	$164.68	Refinance	Gerardo E. Licciardi Jr.
Loan	9	55	Grand Oaks Plaza	0.4%	WFB	WFB	$5,000,000	$4,992,201	$3,977,025	$119.43	Refinance	Ravi Tulsyan
Loan	15	56	Volvo Commons	0.4%	MSBNA	MSMCH	$4,760,000	$4,760,000	$4,239,291	$245.18	Acquisition	Bond Street Advisors Group, LLC
Loan		57	155 Hill Street	0.4%	WFB	WFB	$4,700,000	$4,680,432	$3,334,742	$26.94	Refinance	Robert George Frahm, II
Loan		58	Perrysburg Market Square	0.4%	MSBNA	MSMCH	$4,650,000	$4,650,000	$4,650,000	$300.41	Acquisition	Jose Chacalo Hilu; Elias Husni Hanono
Loan		59	Mustang Square	0.4%	MSBNA	MSMCH	$4,600,000	$4,600,000	$4,600,000	$126.06	Refinance	Michael Searls
Loan	16	60	39 Forrest Street	0.4%	WFB	WFB	$4,575,000	$4,575,000	$4,575,000	$613.27	Refinance	Bruce Dorfman; Dorfman Family Trust; William W. Thompson; The William W. Thompson and Leslie Allen Thompson 2002 Revocable Trust
Loan		61	225 West Roosevelt Road	0.4%	MSBNA	MSMCH	$4,517,000	$4,517,000	$4,517,000	$118.09	Acquisition	Tomer Edry; Tal Edry
Loan		62	36 Hamilton Avenue Tenants Corp.	0.4%	NCCB	NCB	$4,500,000	$4,500,000	$3,890,379	$38,793.10	Refinance	N/A
Loan		63	Chester Hill Apartment Corporation	0.4%	NCCB	NCB	$4,500,000	$4,500,000	$3,894,263	$43,689.32	Refinance	N/A
Loan		64	759 Hillside Avenue Owners, Inc.	0.3%	NCCB	NCB	$4,000,000	$4,000,000	$3,091,671	$26,845.64	Refinance	N/A
Loan		65	Carnegie Center	0.3%	MSBNA	MSMCH	$3,900,000	$3,900,000	$3,316,115	$198.87	Acquisition	Earl Lariscy; ESN Group LLC
Loan		66	McDonough Flex	0.3%	WFB	WFB	$3,770,000	$3,770,000	$3,426,645	$33.69	Acquisition	Rose Jarboe; Michael Godin; Zhaoju Shen
Loan		67	Lexington Square Townhouses, Inc.	0.3%	NCB	NCB	$3,114,000	$3,114,000	$2,213,108	$11,121.43	Refinance	N/A
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	0.2%	NCCB	NCB	$2,800,000	$2,800,000	$2,800,000	$82,352.94	Refinance	N/A
Loan		69	Fountain Terrace Owners, Inc.	0.2%	NCB	NCB	$2,500,000	$2,500,000	$2,159,879	$25,252.53	Refinance	N/A
Loan		70	Haven Equities, Inc.	0.2%	NCB	NCB	$2,250,000	$2,246,167	$1,750,644	$42,380.51	Refinance	N/A
Loan		71	110 Thompson St. Owners Corp.	0.2%	NCCB	NCB	$2,250,000	$2,246,104	$1,743,288	$74,870.14	Refinance	N/A
Loan		72	Americas Storage Space	0.2%	MSBNA	MSMCH	$2,000,000	$2,000,000	$2,000,000	$41.74	Refinance	Alan Lindsey; John C. Lindsey
Loan		73	Hartsdale Towers Owners Corp.	0.2%	NCB	NCB	$1,900,000	$1,896,720	$1,473,242	$37,934.40	Refinance	N/A
Loan		74	Fort Apt. Corp.	0.1%	NCB	NCB	$1,600,000	$1,600,000	$1,242,890	$27,586.21	Refinance	N/A
Loan		75	Wildwood Tenants Corporation	0.1%	NCCB	NCB	$1,500,000	$1,497,494	$1,172,851	$37,437.34	Refinance	N/A

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	Richard Timberger	8
Property		1.01	1264-1270 Gerard Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	1264-1270 Gerard Avenue
Property		1.02	3018 Heath Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	3018 Heath Avenue
Property		1.03	1576 Taylor Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	1576 Taylor Avenue
Property		1.04	1299 Grand Concourse			Multifamily	Mid Rise	Fee	N/A	N/A	1299 Grand Concourse
Property		1.05	2500 University Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	2500 University Avenue
Property		1.06	2505 Aqueduct Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	2505 Aqueduct Avenue
Property		1.07	2785-2791 Sedgwick Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	2785-2791 Sedgwick Avenue
Property		1.08	1945 Loring Place South			Multifamily	Mid Rise	Fee	N/A	N/A	1945 Loring Place South
Loan	5	2	Bravern Office Commons	Bravern Office Owner, LLC	1	Office	CBD	Fee	N/A	N/A	11025,11065 and 11155 Northeast 8th Street
Loan	5, 8	3	560 Mission Street	NOP 560 Mission, LLC	1	Office	CBD	Fee	N/A	N/A	560 Mission Street
Loan	5	4	200 West 57th Street	Jeffrey J. Feil	1	Office	CBD	Fee	N/A	N/A	200 West 57th Street
Loan	5, 8	5	545 Washington Boulevard	HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC; HGGP Capital XII, LLC; HGGP Capital XIII, LLC; HGGP Capital XIV, LP	1	Office	CBD	Fee	N/A	N/A	545 Washington Boulevard
Loan	5	6	55 Hudson Yards	N/A	1	Office	CBD	Fee	N/A	N/A	550 West 34th Street
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	Alex Fridzon; Arie Fridzon; Jose Daniel Berman	6
Property		7.01	Residence Inn Hartford Avon			Hospitality	Extended Stay	Fee	N/A	12/4/2034	55 Simsbury Road
Property		7.02	Holiday Inn Melbourne-Viera Conference Center			Hospitality	Limited Service	Fee	N/A	3/14/2026	8298 North Wickham Road
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway			Hospitality	Extended Stay	Fee	N/A	3/22/2032	9740 Commerce Center Court
Property		7.04	Comfort Inn International Drive			Hospitality	Limited Service	Fee	N/A	8/2/2036	8134 International Drive
Property		7.05	Wyndham Garden Tallahassee Capitol			Hospitality	Full Service	Leasehold	12/31/2115	9/20/2032	1355 Apalachee Parkway
Property		7.06	Holiday Inn Savannah South - I-95 Gateway			Hospitality	Full Service	Fee	N/A	3/6/2027	11 Gateway Boulevard East
Loan	5, 8	8	1633 Broadway	N/A	1	Office	CBD	Fee	N/A	N/A	1633 Broadway
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	BREIT Operating Partnership L.P.	1	Hospitality	Full Service	Fee/Leasehold	4/27/2033	N/A	3600 South Las Vegas Boulevard
Loan	6, 7	10	F Street and K Street Office Portfolio	Mitchell B. Modell; The Trust Created Under the Will of Michael S. Modell, Paragraph 6	2
Property		10.01	1612 K Street Northwest			Office	CBD	Fee	N/A	N/A	1612 K Street Northwest
Property		10.02	1319 F Street Northwest			Office	CBD	Fee	N/A	N/A	1319 F Street Northwest
Loan		11	Marriott Richmond Dual Brand	Apple Hospitality REIT, Inc.	1	Hospitality	Select Service	Fee	N/A	12/8/2034	1320 East Cary Street
Loan	8	12	Steeples Apartments	Swapnil Agarwal	1	Multifamily	Garden	Fee	N/A	N/A	2151 South Kirkwood Road
Loan		13	Coral Sky Plaza	Kenneth R. Silverman	1	Retail	Anchored	Fee	N/A	N/A	500-558 State Road 7
Loan		14	Embassy Suites - Charlotte	Parag Patel; Vinay Patel	1	Hospitality	Full Service	Fee	N/A	5/31/2031	4800 South Tryon Street
Loan		15	Prince William Square	ALTO Fund III Holding, LP	1	Retail	Anchored	Fee	N/A	N/A	14200 Smoketown Road
Loan		16	Pacific Plaza Tacoma	Daniel R. Absher; Daniel D. Putnam	1	Office	CBD	Fee/Leasehold	8/1/2109	N/A	1250 Pacific Avenue
Loan	6, 9	17	OSU Hotel Portfolio	Jagdeep Singh	2
Property		17.01	Staybridge Suites - Columbus			Hospitality	Extended Stay	Fee	N/A	9/30/2036	3125 Olentangy River Road
Property		17.02	Holiday Inn Express & Suites - Columbus			Hospitality	Limited Service	Fee	N/A	4/30/2035	3045 Olentangy River Road
Loan		18	Residence Inn - Amelia Island	WAM Residential Investments, LLC; 7140, LLC; Richard Jabara	1	Hospitality	Extended Stay	Fee	N/A	12/13/2035	2301 Sadler Road
Loan		19	Marketfair Shopping Center	Dino Tomassetti, JR.	1	Retail	Anchored	Fee	N/A	N/A	1916 Skibo Road
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	Arthur Bellini	3
Property		20.01	74 Forsyth Street			Multifamily	Mid Rise	Fee	N/A	N/A	74 Forsyth Street
Property		20.02	104 Forsyth Street			Multifamily	Mid Rise	Fee	N/A	N/A	104 Forsyth Street
Property		20.03	72 Forsyth Street			Multifamily	Mid Rise	Fee	N/A	N/A	72 Forsyth Street
Loan	5, 6, 7	21	Giant Anchored Portfolio	Leo Ullman; Robert F. Whalen, Jr.	7
Property		21.01	Parkway Plaza			Retail	Anchored	Fee	N/A	N/A	235-295 Cumberland Parkway
Property		21.02	Aston Center			Retail	Anchored	Fee	N/A	N/A	3400 Concord Road
Property		21.03	Spring Meadow			Retail	Anchored	Fee	N/A	N/A	2104 Van Reed Road
Property		21.04	Scott Town Center			Retail	Anchored	Fee	N/A	N/A	1000 Scott Town Center
Property		21.05	Creekside Market Place			Retail	Anchored	Fee	N/A	N/A	1880 Leithsville Road
Property		21.06	Stonehedge Square			Retail	Anchored	Fee	N/A	N/A	944 Walnut Bottom Road
Property		21.07	Ayr Town Center			Retail	Anchored	Fee	N/A	N/A	360 South 2nd Street
Loan		22	Roseburg Valley Marketplace	PVAM Argonaut Property Fund, L.P.	1	Retail	Anchored	Fee	N/A	N/A	1444 Northwest Garden Valley Boulevard
Loan		23	University Marketplace	Michael Bellino; Stephen Bellino;  Family Trust II of Mildred G. Bellino; Family Trust II of Jennifer Bellino	1	Retail	Shadow Anchored	Fee	N/A	N/A	100 University Drive; 8140-8360 Pines Boulevard; 8398 Pines Boulevard; 8330-8384 Pines Boulevard
Loan	7, 8	24	Vesta Lofts Apartments	Yoel Gluck; Yonason Greenwald	1	Multifamily	Mid Rise	Fee	N/A	N/A	2100 South Indiana Avenue
Loan		25	Courtyard - Columbia Downtown	Parag Patel; Vinay Patel	1	Hospitality	Select Service	Fee	N/A	1/31/2030	630 Assembly Street
Loan		26	West Coast Self Storage - Columbia City	David Grant; Charles Barbo; Harrell Beck	1	Self Storage	Self Storage	Fee	N/A	N/A	3736 Rainier Avenue South
Loan	6	27	Southeast Retail Portfolio	Herbert A. Tobin	2
Property		27.01	Whitfield Square Shopping Center			Retail	Anchored	Fee	N/A	N/A	1203-1235 North Glenwood Avenue
Property		27.02	Mooreland Shopping Center			Retail	Anchored	Fee	N/A	N/A	2007-2019 Memorial Boulevard
Loan		28	Ayres Hotel Orange	Donald B. Ayres, Jr.; The Donald B. Ayres, Jr. Living Trust Dated May 10, 1990	1	Hospitality	Select Service	Fee	N/A	N/A	200 North The City Drive
Loan		29	The Hub Shopping Center	Alan Greenberg	1	Retail	Unanchored	Fee	N/A	N/A	7320, 7604 & 7610 Milwaukee Avenue
Loan		30	6410 Halsey	Thomas Lebeau	1	Mixed Use	Office/Industrial	Fee	N/A	N/A	6410 Northeast Halsey Street
Loan		31	Oaktree Plaza - Denton	Ron Pegram	1	Retail	Shadow Anchored	Fee	N/A	N/A	1447 South Loop 288
Loan	6, 7	32	Bradenton Cascade Office Portfolio	Zvi Zaffir	4
Property		32.01	Cascade I			Office	Suburban	Fee	N/A	N/A	130 East Wilson Bridge Road
Property		32.02	Bradenton Office			Office	Suburban	Fee	N/A	N/A	5025 Bradenton Avenue
Property		32.03	Cascade II			Office	Suburban	Fee	N/A	N/A	150 East Wilson Bridge Road
Property		32.04	Cascade V			Office	Suburban	Fee	N/A	N/A	250 East Wilson Bridge Road
Loan		33	Laurel Square	VG's Children's LLC	1	Retail	Anchored	Fee	N/A	N/A	15100 & 15102 Baltimore Avenue; 207 Bowie Road
Loan		34	Easton Commons	Kenneth Levy; Levy Family Trust dated February 18, 1983, As Amended	1	Retail	Anchored	Fee	N/A	N/A	2850-2920 Easton Avenue
Loan		35	Murphy Crossing Shopping Center	Pecan Creek Shopping Center Dallas, TX. Limited Partnership	1	Retail	Unanchored	Fee	N/A	N/A	114, 120, 140, 160 & 170 FM 544
Loan		36	7701 & 7721 Eastchase Parkway	John Young	1	Retail	Anchored	Fee	N/A	N/A	7701 and 7721 Eastchase Parkway
Loan		37	325 W. 45th Street Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	325-339 West 45th Street
Loan		38	Courtyard - Charlotte Matthews	Parag Patel; Vinay Patel	1	Hospitality	Select Service	Fee	N/A	2/1/2032	11425 East Independence Boulevard
Loan		39	Ayres Hotel Spa Mission Viejo	Donald B. Ayres, Jr.; The Donald B. Ayres, Jr. Living Trust Dated May 10, 1990	1	Hospitality	Select Service	Fee	N/A	N/A	28951 Los Alisos Boulevard
Loan		40	Twin Fountains Plaza	Kyle Miller Family 2014 Trust, William R. Wilson, III & Kyle D. Miller	1	Retail	Unanchored	Fee	N/A	N/A	9717 North Lamar Boulevard
Loan		41	18 West 25th Street	Chun Hing Yung; Wai Yee Yung	1	Other	Leased Fee	Fee	N/A	N/A	18 West 25th Street
Loan		42	Music City Shopping Center	Robert F. Tamaro; Therese W. Tamaro	1	Retail	Unanchored	Fee	N/A	N/A	900 Conference Drive
Loan		43	Reston Business Campus	10th Street LLC	1	Office	Suburban	Fee	N/A	N/A	12320, 12330, 12340, 12350 Pinecrest Road
Loan		44	400 East 77th Street Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	400 East 77th Street
Loan		45	125 Old Gate Lane	Robert George Frahm, II	1	Industrial	Flex	Fee	N/A	N/A	125 Old Gate Lane
Loan		46	113-14 Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	113-14 72nd Road
Loan		47	Lockaway Storage - Boerne	Donald Clauson; Randall Strauss	1	Self Storage	Self Storage	Fee	N/A	N/A	1730 River Road
Loan		48	Whispering Ridge	Stanley Werb; Jonathan Gaines	1	Retail	Shadow Anchored	Fee	N/A	N/A	17021 Evans Plaza
Loan		49	Village Square At Five Parks	William A. Sheridan, Jr.; Geralyn G. Sheridan; William A. Sheridan, Jr., Trustee under the Gerbil Trust Agreement	1	Mixed Use	Office/Retail/Residential	Fee	N/A	N/A	13735-13777 West 85th Drive; 8560-8570 Five Parks Drive
Loan		50	Summit Park A	Collins Financial, LP; Justin Laub; Jonas Levy	1	Industrial	Flex	Fee	N/A	N/A	14050 Summit Drive
Loan		51	Comfort Inn - Pinehurst	Akshat A. Patel	1	Hospitality	Limited Service	Fee	N/A	12/31/2031	9801 U.S. Highway 15-501
Loan		52	Safeway-WA	Linda Nathanson; Linda Nathanson Separate Property Trust	1	Retail	Single Tenant	Fee	N/A	N/A	5702 Summitview Avenue
Loan		53	Huntsville Self Storage - Madison	Aubrey Bruce Preston; D. Michele Preston	1	Self Storage	Self Storage	Fee	N/A	N/A	325 Balch Road and 9091 Madison Boulevard
Loan	14	54	Long Beach Storage Center	Gerardo E. Licciardi Jr.	1	Mixed Use	Self Storage/Office	Fee	N/A	N/A	1700 Santa Fe Avenue
Loan	9	55	Grand Oaks Plaza	Ravi Tulsyan	1	Retail	Unanchored	Fee	N/A	N/A	5737 West Irlo Bronson Memorial Highway
Loan	15	56	Volvo Commons	Michael D. Reynolds; The Michael D. Reynolds Revocable Trust	1	Retail	Unanchored	Fee	N/A	N/A	1116 & 1124 Volvo Parkway
Loan		57	155 Hill Street	Robert George Frahm, II	1	Industrial	Flex	Fee	N/A	N/A	155 Hill Street
Loan		58	Perrysburg Market Square	Jose Chacalo Hilu; Elias Husni Hanono	1	Retail	Shadow Anchored	Fee	N/A	N/A	10411 Fremont Pike
Loan		59	Mustang Square	Michael Searls	1	Retail	Unanchored	Fee	N/A	N/A	3105 IRA East Woods Avenue
Loan	16	60	39 Forrest Street	Bruce Dorfman; Dorfman Family Trust; William W. Thompson; The William W. Thompson and Leslie Allen Thompson 2002 Revocable Trust	1	Office	Suburban	Fee	N/A	N/A	78 East Blithedale Avenue
Loan		61	225 West Roosevelt Road	Tomer Edry; Tal Edry	1	Retail	Unanchored	Fee	N/A	N/A	225 West Roosevelt Road
Loan		62	36 Hamilton Avenue Tenants Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	36 Hamilton Avenue
Loan		63	Chester Hill Apartment Corporation	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	395 Westchester Avenue
Loan		64	759 Hillside Avenue Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	757 and 759 Hillside Avenue, 110, 128 and 130 Virginia Road and 1- 35 Lawrence Drive
Loan		65	Carnegie Center	Earl Lariscy	1	Retail	Unanchored	Fee	N/A	N/A	2520 West Horizon Ridge Parkway
Loan		66	McDonough Flex	Rose Jarboe; Michael Godin; Zhaoju Shen	1	Industrial	Flex	Fee	N/A	N/A	1461 - 1477 Highway 20 West
Loan		67	Lexington Square Townhouses, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	1625 Conley Road
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	214 Clinton Street a/k/a 147 Pacific Street
Loan		69	Fountain Terrace Owners, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	735 Avenue W
Loan		70	Haven Equities, Inc.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	62-76 Haven Avenue
Loan		71	110 Thompson St. Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	110-112 Thompson Street
Loan		72	Americas Storage Space	Alan Lindsey; John C. Lindsey	1	Self Storage	Self Storage	Fee	N/A	N/A	2206 Fayetteville Road & 1221 Rockingham Road
Loan		73	Hartsdale Towers Owners Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	1-11 Columbia Avenue
Loan		74	Fort Apt. Corp.	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	8502 Fort Hamilton Parkway
Loan		75	Wildwood Tenants Corporation	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A	2 Wildwood Road

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3							526	Units	99.4%		$114,000,000		3.6350%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Property		1.01	1264-1270 Gerard Avenue	Bronx	Bronx	NY	10452	1927	N/A	108	Units	99.1%	1/1/2020	$22,600,000	12/11/2019
Property		1.02	3018 Heath Avenue	Bronx	Bronx	NY	10463	1927	N/A	86	Units	100.0%	1/1/2020	$16,200,000	12/4/2019
Property		1.03	1576 Taylor Avenue	Bronx	Bronx	NY	10460	1929	N/A	71	Units	100.0%	1/1/2020	$16,000,000	12/4/2019
Property		1.04	1299 Grand Concourse	Bronx	Bronx	NY	10452	1922	N/A	66	Units	100.0%	1/1/2020	$15,400,000	12/4/2019
Property		1.05	2500 University Avenue	Bronx	Bronx	NY	10468	1922	N/A	57	Units	100.0%	1/1/2020	$12,800,000	12/4/2019
Property		1.06	2505 Aqueduct Avenue	Bronx	Bronx	NY	10468	1928	N/A	48	Units	97.9%	1/1/2020	$12,700,000	12/4/2019
Property		1.07	2785-2791 Sedgwick Avenue	Bronx	Bronx	NY	10468	1928	N/A	48	Units	97.9%	1/1/2020	$9,800,000	12/4/2019
Property		1.08	1945 Loring Place South	Bronx	Bronx	NY	10453	1927	N/A	42	Units	100.0%	1/1/2020	$8,500,000	12/11/2019
Loan	5	2	Bravern Office Commons	Bellevue	King	WA	98004	2009	N/A	749,694	SF	100.0%	3/1/2020	$605,000,000	11/18/2019	3.2033%	0.01321%	0.00250%	0.00000%	0.00250%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	5, 8	3	560 Mission Street	San Francisco	San Francisco	CA	94105	2002	N/A	668,149	SF	98.4%	10/31/2019	$842,000,000	10/31/2019	2.5890%	0.01196%	0.00250%	0.00000%	0.00125%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Loan	5	4	200 West 57th Street	New York	New York	NY	10019	1917	2007-2008	171,395	SF	95.1%	11/27/2019	$185,000,000	12/4/2019	3.5200%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	5, 8	5	545 Washington Boulevard	Jersey City	Hudson	NJ	07310	2001	N/A	866,706	SF	95.5%	8/1/2019	$410,000,000	10/16/2019	3.4050%	0.01321%	0.00250%	0.00000%	0.00250%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan	5	6	55 Hudson Yards	New York	New York	NY	10001	2018	N/A	1,431,212	SF	97.3%	11/19/2019	$2,400,000,000	10/15/2019	2.9500%	0.01196%	0.00250%	0.00000%	0.00125%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio							708	Rooms	72.6%		$73,000,000		3.9160%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Property		7.01	Residence Inn Hartford Avon	Avon	Hartford	CT	06001	2004	2018	100	Rooms	73.3%	9/30/2019	$14,700,000	10/1/2020
Property		7.02	Holiday Inn Melbourne-Viera Conference Center	Melbourne	Brevard	FL	32940	1987	2018	128	Rooms	73.4%	9/30/2019	$13,500,000	10/1/2019
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway	Fort Myers	Lee	FL	33908	2009	2019	120	Rooms	68.2%	9/30/2019	$12,200,000	10/1/2019
Property		7.04	Comfort Inn International Drive	Orlando	Orange	FL	32817	1999	2016	112	Rooms	86.8%	9/30/2019	$11,500,000	10/1/2019
Property		7.05	Wyndham Garden Tallahassee Capitol	Tallahassee	Leon	FL	32301	1969	2000	148	Rooms	62.1%	9/30/2019	$11,200,000	10/1/2019
Property		7.06	Holiday Inn Savannah South - I-95 Gateway	Savannah	Chatham	GA	31419	1999	2016	100	Rooms	71.9%	9/30/2019	$7,000,000	10/1/2019
Loan	5, 8	8	1633 Broadway	New York	New York	NY	10019	1972	2013	2,561,512	SF	98.4%	10/31/2019	$2,400,000,000	10/24/2019	2.9900%	0.01196%	0.00250%	0.00000%	0.00125%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	Las Vegas	Clark	NV	89109	1997	2019	3,933	Rooms	94.8%	9/30/2019	$4,260,000,000	10/16/2019	3.1702%	0.01196%	0.00250%	0.00000%	0.00125%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Loan	6, 7	10	F Street and K Street Office Portfolio							124,667	SF	92.0%		$49,200,000		3.6220%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Property		10.01	1612 K Street Northwest	Washington	District of Columbia	DC	20006	1958	2005	72,356	SF	87.0%	1/1/2020	$28,000,000	12/18/2019
Property		10.02	1319 F Street Northwest	Washington	District of Columbia	DC	20004	1912	1981	52,311	SF	99.0%	1/1/2020	$21,200,000	12/18/2019
Loan		11	Marriott Richmond Dual Brand	Richmond	Richmond City	VA	23219	2014	N/A	210	Rooms	80.3%	12/31/2019	$56,200,000	12/2/2019	3.4000%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan	8	12	Steeples Apartments	Houston	Harris	TX	77077	1982	2017	409	Units	88.8%	11/30/2019	$40,600,000	11/15/2019	3.8900%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		13	Coral Sky Plaza	Royal Palm Beach	Palm Beach	FL	33411	1999-2001	N/A	232,727	SF	95.6%	9/16/2019	$39,800,000	12/2/2019	3.7250%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		14	Embassy Suites - Charlotte	Charlotte	Mecklenburg	NC	28217	1989	2016	274	Rooms	76.1%	12/31/2019	$54,000,000	11/1/2019	3.4550%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		15	Prince William Square	Woodbridge	Prince William	VA	22192	1986	2008	232,957	SF	88.4%	11/1/2019	$38,600,000	11/26/2019	3.4030%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		16	Pacific Plaza Tacoma	Tacoma	Pierce	WA	98402	2010	N/A	104,871	SF	98.1%	12/20/2019	$36,700,000	11/19/2019	3.5420%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan	6, 9	17	OSU Hotel Portfolio							190	Rooms	79.9%		$35,100,000		3.7700%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Property		17.01	Staybridge Suites - Columbus	Columbus	Franklin	OH	43202	2016	N/A	90	Rooms	82.4%	11/30/2019	$17,600,000	11/7/2019
Property		17.02	Holiday Inn Express & Suites - Columbus	Columbus	Franklin	OH	43202	2010	2019	100	Rooms	77.6%	11/30/2019	$17,500,000	12/1/2020
Loan		18	Residence Inn - Amelia Island	Fernandina Beach	Nassau	FL	32034	2009	2016	133	Rooms	83.3%	9/30/2019	$31,700,000	9/16/2019	4.2360%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		19	Marketfair Shopping Center	Fayetteville	Cumberland	NC	28314	1986	2018	219,601	SF	97.0%	12/31/2019	$36,590,000	11/15/2019	3.5300%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio							56	Units	100.0%		$28,800,000		3.6000%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Property		20.01	74 Forsyth Street	New York	New York	NY	10002	1900	N/A	20	Units	100.0%	1/1/2020	$10,200,000	12/10/2019
Property		20.02	104 Forsyth Street	New York	New York	NY	10002	1900	N/A	20	Units	100.0%	1/1/2020	$10,100,000	12/10/2019
Property		20.03	72 Forsyth Street	New York	New York	NY	10002	1900	N/A	16	Units	100.0%	1/1/2020	$8,500,000	12/10/2019
Loan	5, 6, 7	21	Giant Anchored Portfolio							548,482	SF	97.5%		$130,500,000		3.8700%	0.01196%	0.00250%	0.00000%	0.00125%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Property		21.01	Parkway Plaza	Mechanicsburg	Cumberland	PA	17055	1998	N/A	111,028	SF	98.9%	9/1/2019	$24,200,000	10/1/2019
Property		21.02	Aston Center	Aston	Delaware	PA	19014	2005	N/A	55,000	SF	100.0%	9/1/2019	$20,700,000	10/1/2019
Property		21.03	Spring Meadow	Reading	Berks	PA	19609	2004	2019	77,050	SF	100.0%	9/1/2019	$22,400,000	10/1/2019
Property		21.04	Scott Town Center	Bloomsburg	Columbia	PA	17815	2004	N/A	67,923	SF	97.6%	9/1/2019	$18,200,000	10/1/2019
Property		21.05	Creekside Market Place	Hellertown	Northampton	PA	18055	2001	N/A	90,804	SF	94.6%	9/1/2019	$18,000,000	10/1/2019
Property		21.06	Stonehedge Square	Carlisle	Cumberland	PA	17015	1990	2005	88,677	SF	97.1%	9/1/2019	$16,000,000	10/1/2019
Property		21.07	Ayr Town Center	McConnellsburg	Fulton	PA	17233	2005	N/A	58,000	SF	94.5%	9/1/2019	$11,000,000	10/1/2019
Loan		22	Roseburg Valley Marketplace	Roseburg	Douglas	OR	97471	1980	2017	220,023	SF	95.3%	12/1/2019	$24,900,000	12/2/2019	3.5140%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		23	University Marketplace	Pembroke Pines	Broward	FL	33024	1990-1991	2019	125,604	SF	99.0%	12/16/2019	$24,300,000	11/21/2019	3.7800%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan	7, 8	24	Vesta Lofts Apartments	Chicago	Cook	IL	60616	1914	2013	60	Units	98.3%	1/29/2020	$27,250,000	1/2/2020	3.7500%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		25	Courtyard - Columbia Downtown	Columbia	Richland	SC	29201	1969	2017	189	Rooms	69.6%	12/31/2019	$34,000,000	11/1/2019	3.4250%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		26	West Coast Self Storage - Columbia City	Seattle	King	WA	98144	2014	N/A	64,689	SF	91.1%	11/30/2019	$21,500,000	11/20/2019	3.5595%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	6	27	Southeast Retail Portfolio							236,766	SF	98.7%		$16,400,000		3.9320%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Property		27.01	Whitfield Square Shopping Center	Dalton	Whitfield	GA	30721	1980	2018	151,816	SF	97.9%	1/1/2020	$11,325,000	12/1/2020
Property		27.02	Mooreland Shopping Center	Springfield	Robertson	TN	37172	1977	N/A	84,950	SF	100.0%	1/1/2020	$5,075,000	12/6/2019
Loan		28	Ayres Hotel Orange	Orange	Orange	CA	92868	2014	N/A	138	Rooms	79.4%	12/31/2019	$23,700,000	11/8/2019	3.3200%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		29	The Hub Shopping Center	Lubbock	Lubbock	TX	79424	2014-2016	N/A	50,196	SF	91.6%	1/20/2020	$15,100,000	11/22/2019	4.2000%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		30	6410 Halsey	Portland	Multnomah	OR	97213	1969	2008	63,303	SF	100.0%	3/1/2020	$16,000,000	12/4/2019	3.9080%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		31	Oaktree Plaza - Denton	Denton	Denton	TX	76205	1998	N/A	69,251	SF	98.0%	1/15/2020	$14,200,000	11/10/2019	3.8750%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan	6, 7	32	Bradenton Cascade Office Portfolio							207,917	SF	83.4%		$14,420,000		4.0140%	0.05071%	0.00250%	0.04000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	3	No
Property		32.01	Cascade I	Worthington	Franklin	OH	43085	1977	N/A	59,114	SF	93.8%	12/2/2019	$4,280,000	10/24/2019
Property		32.02	Bradenton Office	Dublin	Franklin	OH	43017	1995	N/A	40,846	SF	85.7%	12/2/2019	$3,540,000	10/24/2019
Property		32.03	Cascade II	Worthington	Franklin	OH	43085	1978	N/A	61,462	SF	76.1%	12/2/2019	$3,480,000	10/24/2019
Property		32.04	Cascade V	Worthington	Franklin	OH	43085	1979	N/A	46,495	SF	78.0%	12/2/2019	$3,120,000	10/24/2019
Loan		33	Laurel Square	Laurel	Prince George's	MD	20707	1962	2005	28,379	SF	100.0%	11/1/2019	$18,900,000	11/19/2019	3.2300%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		34	Easton Commons	Bethlehem	Northampton	PA	18020	1963	2018	168,668	SF	86.0%	10/31/2019	$13,800,000	8/13/2019	3.9740%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		35	Murphy Crossing Shopping Center	Murphy	Collin	TX	75094	1999	N/A	43,894	SF	86.2%	1/1/2020	$14,600,000	11/4/2019	4.0030%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		36	7701 & 7721 Eastchase Parkway	Montgomery	Montgomery	AL	36117	2019	N/A	65,000	SF	100.0%	1/7/2020	$14,000,000	12/10/2019	3.6800%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		37	325 W. 45th Street Owners Corp.	New York	New York	NY	10036	1923	2014	215	Units	96.0%	12/9/2019	$108,600,000	12/9/2019	3.3200%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		38	Courtyard - Charlotte Matthews	Matthews	Mecklenburg	NC	28105	1997	2017-2018	121	Rooms	69.0%	10/31/2019	$15,000,000	11/1/2019	3.4250%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		39	Ayres Hotel Spa Mission Viejo	Mission Viejo	Orange	CA	92692	2009	2018	90	Rooms	77.9%	12/31/2019	$13,700,000	11/12/2019	3.3200%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		40	Twin Fountains Plaza	Austin	Travis	TX	78753	1984	N/A	46,124	SF	100.0%	11/30/2019	$12,000,000	11/22/2019	4.1200%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		41	18 West 25th Street	New York	New York	NY	10010	1920	1987	101	Rooms	100.0%	10/15/2019	$15,000,000	9/17/2019	3.8570%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		42	Music City Shopping Center	Goodlettsville	Davidson	TN	37072	1983	2016	78,105	SF	95.8%	8/1/2019	$10,100,000	8/23/2019	3.9830%	0.04321%	0.00250%	0.03250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		43	Reston Business Campus	Reston	Fairfax	VA	20191	1986	N/A	82,606	SF	94.9%	1/8/2020	$13,300,000	10/14/2019	3.5300%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		44	400 East 77th Street Owners, Inc.	New York	New York	NY	10075	1962	1999	152	Units	95.3%	10/29/2019	$115,730,000	10/29/2019	3.1300%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		45	125 Old Gate Lane	Milford	New Haven	CT	06460	1940	2000	283,696	SF	65.9%	10/10/2019	$19,650,000	11/12/2019	3.5360%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		46	113-14 Owners Corp.	Forest Hills	Queens	NY	11375	1940	2004	108	Units	98.0%	12/17/2019	$56,075,000	12/17/2019	3.3400%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		47	Lockaway Storage - Boerne	Boerne	Kendall	TX	78006	2008	N/A	67,700	SF	91.2%	10/31/2019	$8,980,000	11/8/2019	4.3180%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		48	Whispering Ridge	Omaha	Douglas	NE	68116	2008	2019	69,676	SF	95.7%	11/1/2019	$8,300,000	11/14/2019	3.6350%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		49	Village Square At Five Parks	Arvada	Jefferson	CO	80005	2002-2005	2019	40,155	SF	90.9%	1/16/2020	$12,140,000	12/9/2019	3.6900%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		50	Summit Park A	Austin	Travis	TX	78728	1985	2018	53,509	SF	94.2%	11/1/2019	$8,480,000	11/18/2019	3.6990%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		51	Comfort Inn - Pinehurst	Pinehurst	Moore	NC	28374	1996	2016	77	Rooms	76.1%	9/30/2019	$8,200,000	10/1/2019	4.1930%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	4	No
Loan		52	Safeway-WA	Yakima	Yakima	WA	98908	1981	2006	47,995	SF	100.0%	3/1/2020	$8,440,000	12/11/2019	4.0800%	0.07071%	0.00250%	0.06000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		53	Huntsville Self Storage - Madison	Madison	Madison	AL	35758	2002	2018	82,996	SF	90.4%	10/31/2019	$8,150,000	9/18/2019	4.0100%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	14	54	Long Beach Storage Center	Long Beach	Los Angeles	CA	90813	1951	2017	30,361	SF	95.0%	11/12/2019	$7,900,000	11/12/2019	4.0550%	0.04321%	0.00250%	0.03250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan	9	55	Grand Oaks Plaza	Kissimmee	Osceola	FL	34746	1992	2016-2019	41,801	SF	87.8%	12/26/2019	$8,500,000	1/1/2020	3.9660%	0.07071%	0.00250%	0.06000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan	15	56	Volvo Commons	Chesapeake	Chesapeake	VA	23320	2018	N/A	19,414	SF	100.0%	12/1/2019	$6,600,000	12/4/2019	4.1200%	0.08071%	0.00250%	0.07000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		57	155 Hill Street	Milford	New Haven	CT	06460	1956	1998/2012	173,723	SF	95.0%	1/8/2020	$15,000,000	11/12/2019	3.5360%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		58	Perrysburg Market Square	Perrysburg	Wood	OH	43551	2018	N/A	15,479	SF	100.0%	1/17/2020	$7,160,000	12/10/2019	3.7300%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		59	Mustang Square	Grapevine	Tarrant	TX	76051	1996	N/A	36,490	SF	100.0%	12/4/2019	$8,700,000	11/14/2019	3.6300%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan	16	60	39 Forrest Street	Mill Valley	Marin	CA	94941	1929	2005	7,460	SF	100.0%	12/6/2019	$6,820,000	11/18/2019	3.9840%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		61	225 West Roosevelt Road	Villa Park	DuPage	IL	60181	1974	2018-2019	38,250	SF	100.0%	11/1/2019	$7,250,000	8/14/2019	3.7500%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		62	36 Hamilton Avenue Tenants Corp.	Staten Island	Richmond	NY	10301	1963	2016	116	Units	97.0%	11/13/2019	$25,930,000	11/13/2019	3.3100%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		63	Chester Hill Apartment Corporation	Port Chester	Westchester	NY	10573	1969	2014	103	Units	94.9%	1/8/2020	$13,085,000	1/8/2020	3.3400%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		64	759 Hillside Avenue Owners, Inc.	White Plains	Westchester	NY	10603	1950	2007	149	Units	95.6%	11/25/2019	$22,300,000	11/25/2019	3.1900%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		65	Carnegie Center	Henderson	Clark	NV	89052	2004	N/A	19,611	SF	93.8%	12/10/2019	$5,600,000	11/8/2019	4.2600%	0.06321%	0.00250%	0.05250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	2	No
Loan		66	McDonough Flex	McDonough	Henry	GA	30253	1985	N/A	111,908	SF	100.0%	1/7/2020	$5,825,000	11/21/2019	3.9870%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		67	Lexington Square Townhouses, Inc.	Conley	Clayton	GA	30288	1972	2009-2019	280	Units	91.0%	12/19/2019	$11,450,000	12/19/2019	3.5700%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	Brooklyn	Kings	NY	11201	1895	2012	34	Units	95.0%	10/16/2019	$20,000,000	10/16/2019	3.3600%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		69	Fountain Terrace Owners, Inc.	Brooklyn	Kings	NY	11223	1962	2018	99	Units	98.0%	1/10/2020	$28,860,000	1/10/2020	3.2900%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		70	Haven Equities, Inc.	New York	New York	NY	10019	1923	2009	53	Units	97.0%	11/13/2019	$31,200,000	11/13/2019	3.3700%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		71	110 Thompson St. Owners Corp.	New York	New York	NY	10012	1900	2011	30	Units	95.0%	12/27/2019	$13,400,000	12/27/2019	3.2600%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		72	Americas Storage Space	Rockingham	Richmond	NC	28379	1983; 2000	2016	47,910	SF	91.0%	10/31/2019	$3,570,000	11/25/2019	4.2600%	0.01321%	0.00250%	0.00250%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		73	Hartsdale Towers Owners Corp.	Hartsdale	Westchester	NY	10530	1928	2005	50	Units	95.1%	12/12/2019	$9,600,000	12/12/2019	3.2800%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No
Loan		74	Fort Apt. Corp.	Brooklyn	Kings	NY	11209	1934	2018	58	Units	95.0%	1/10/2020	$16,720,000	1/10/2020	3.3200%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	0	No
Loan		75	Wildwood Tenants Corporation	Hartsdale	Westchester	NY	10530	1956	2006	40	Units	94.0%	10/9/2019	$8,700,000	10/9/2019	3.5000%	0.08821%	0.08000%	0.00000%	0.00000%	0.00642%	0.00108%	0.00021%	0.00050%	Actual/360	1	No

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Final Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans	Related-Borrower Loans	UW NOI DSCR (P&I)	UW NOI DSCR (IO)
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	120	120	120	120	0	0	2/7/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$235,502.56	$0.00	$2,826,030.72	Springing	Springing	No	Group 1	N/A	2.12x
Property		1.01	1264-1270 Gerard Avenue
Property		1.02	3018 Heath Avenue
Property		1.03	1576 Taylor Avenue
Property		1.04	1299 Grand Concourse
Property		1.05	2500 University Avenue
Property		1.06	2505 Aqueduct Avenue
Property		1.07	2785-2791 Sedgwick Avenue
Property		1.08	1945 Loring Place South
Loan	5	2	Bravern Office Commons	84	82	84	82	0	0	12/19/2019	2/11/2020	N/A	1/11/2027	N/A	$0.00	$202,986.89	$0.00	$2,435,842.68	Hard	In Place	No	N/A	N/A	4.71x
Loan	5, 8	3	560 Mission Street	120	117	120	117	0	0	12/5/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$153,122.57	$0.00	$1,837,470.84	Hard	Springing	No	N/A	N/A	5.42x
Loan	5	4	200 West 57th Street	120	118	120	118	0	0	12/30/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$208,185.19	$0.00	$2,498,222.28	Hard	Springing	No	N/A	N/A	2.11x
Loan	5, 8	5	545 Washington Boulevard	120	119	120	119	0	0	1/6/2020	3/5/2020	N/A	2/5/2030	N/A	$0.00	$172,614.58	$0.00	$2,071,374.96	Springing	Springing	No	N/A	N/A	2.56x
Loan	5	6	55 Hudson Yards	120	117	120	117	0	0	11/21/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$141,323.44	$0.00	$1,695,881.28	Hard	Springing	No	N/A	N/A	3.68x
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	120	118	12	10	360	360	12/4/2019	2/1/2020	2/1/2021	1/1/2030	N/A	$226,840.95	$158,815.56	2,722,091.40	$1,905,786.72	Hard	Springing	No	N/A	2.24x	3.20x
Property		7.01	Residence Inn Hartford Avon
Property		7.02	Holiday Inn Melbourne-Viera Conference Center
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway
Property		7.04	Comfort Inn International Drive
Property		7.05	Wyndham Garden Tallahassee Capitol
Property		7.06	Holiday Inn Savannah South - I-95 Gateway
Loan	5, 8	8	1633 Broadway	120	117	120	117	0	0	11/25/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$101,050.93	$0.00	$1,212,611.16	Hard	Springing	No	N/A	N/A	3.93x
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	120	117	120	117	0	0	11/15/2019	1/5/2020	N/A	12/5/2029	N/A	$0.00	$93,747.00	$0.00	$1,124,964.00	Hard	Springing	No	N/A	N/A	8.80x
Loan	6, 7	10	F Street and K Street Office Portfolio	120	120	120	120	0	0	2/4/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$95,479.94	$0.00	$1,145,759.28	Hard	Springing	No	N/A	N/A	2.27x
Property		10.01	1612 K Street Northwest
Property		10.02	1319 F Street Northwest
Loan		11	Marriott Richmond Dual Brand	120	120	0	0	360	360	2/12/2020	4/11/2020	N/A	3/11/2030	N/A	$132,600.89	$0.00	1,591,210.68	$0	Springing	Springing	No	N/A	3.01x	N/A
Loan	8	12	Steeples Apartments	120	118	120	118	0	0	12/20/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$93,013.32	$0.00	$1,116,159.84	Springing	Springing	No	N/A	N/A	1.95x
Loan		13	Coral Sky Plaza	120	119	120	119	0	0	1/17/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$82,222.69	$0.00	$986,672.28	Springing	Springing	No	N/A	N/A	2.74x
Loan		14	Embassy Suites - Charlotte	120	118	120	118	0	0	12/6/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$74,438.45	$0.00	$893,261.40	Springing	Springing	No	Group 2	N/A	5.60x
Loan		15	Prince William Square	84	83	84	83	0	0	1/28/2020	3/1/2020	N/A	2/1/2027	N/A	$0.00	$71,880.50	$0.00	$862,566.00	Springing	Springing	No	N/A	N/A	3.41x
Loan		16	Pacific Plaza Tacoma	120	119	120	119	0	0	1/15/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$69,579.39	$0.00	$834,952.68	Springing	Springing	No	N/A	N/A	2.82x
Loan	6, 9	17	OSU Hotel Portfolio	120	119	0	0	360	359	1/16/2020	3/1/2020	N/A	2/1/2030	N/A	$106,777.78	$0.00	1,281,333.36	$0.00	Hard	Springing	No	N/A	2.62x	N/A
Property		17.01	Staybridge Suites - Columbus
Property		17.02	Holiday Inn Express & Suites - Columbus
Loan		18	Residence Inn - Amelia Island	120	119	0	0	360	359	1/21/2020	3/1/2020	N/A	2/1/2030	N/A	$108,537.66	$0.00	1,302,451.92	$0.00	Hard	Springing	No	N/A	2.02x	N/A
Loan		19	Marketfair Shopping Center	120	118	36	34	360	360	12/20/2019	2/1/2020	2/1/2023	1/1/2030	N/A	$90,144.20	$59,650.46	1,081,730.40	$715,805.52	Springing	Springing	No	N/A	2.65x	4.01x
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	120	120	120	120	0	0	2/6/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$59,312.50	$0.00	$711,750.00	Springing	Springing	No	Group 1	N/A	1.85x
Property		20.01	74 Forsyth Street
Property		20.02	104 Forsyth Street
Property		20.03	72 Forsyth Street
Loan	5, 6, 7	21	Giant Anchored Portfolio	120	117	60	57	360	360	11/19/2019	1/6/2020	1/6/2025	12/6/2029	N/A	$86,940.96	$60,491.15	1,043,291.52	$725,893.80	Springing	Springing	No	N/A	1.61x	2.32x
Property		21.01	Parkway Plaza
Property		21.02	Aston Center
Property		21.03	Spring Meadow
Property		21.04	Scott Town Center
Property		21.05	Creekside Market Place
Property		21.06	Stonehedge Square
Property		21.07	Ayr Town Center
Loan		22	Roseburg Valley Marketplace	120	119	60	59	360	360	1/29/2020	3/1/2020	3/1/2025	2/1/2030	N/A	$80,968.78	$53,442.08	971,625.36	$641,304.96	Springing	Springing	No	N/A	2.02x	3.06x
Loan		23	University Marketplace	120	120	24	24	360	360	2/19/2020	4/1/2020	4/1/2022	3/1/2030	N/A	$76,927.64	$52,856.56	923,131.68	$634,278.72	Springing	Springing	No	N/A	1.94x	2.82x
Loan	7, 8	24	Vesta Lofts Apartments	120	119	120	119	0	0	1/29/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$52,278.65	$0.00	$627,343.80	Soft	Springing	No	N/A	N/A	1.89x
Loan		25	Courtyard - Columbia Downtown	120	118	120	118	0	0	12/6/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$43,407.12	$0.00	$520,885.44	Springing	Springing	No	Group 2	N/A	6.24x
Loan		26	West Coast Self Storage - Columbia City	120	118	120	118	0	0	12/23/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$41,502.78	$0.00	$498,033.36	Springing	Springing	No	N/A	N/A	2.30x
Loan	6	27	Southeast Retail Portfolio	120	119	0	0	360	359	1/28/2020	3/11/2020	N/A	2/11/2030	N/A	$56,820.40	$0.00	681,844.80	$0	Springing	Springing	No	N/A	2.05x	N/A
Property		27.01	Whitfield Square Shopping Center
Property		27.02	Mooreland Shopping Center
Loan		28	Ayres Hotel Orange	120	120	0	0	300	300	2/19/2020	4/1/2020	N/A	3/1/2030	N/A	$57,449.57	$0.00	689,394.84	$0	Springing	Springing	No	Group 3	3.56x	N/A
Loan		29	The Hub Shopping Center	120	119	0	0	360	359	1/30/2020	3/1/2020	N/A	2/1/2030	N/A	$55,381.19	$0.00	664,574.28	$0	Springing	Springing	No	N/A	1.55x	N/A
Loan		30	6410 Halsey	120	118	120	118	0	0	12/31/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$35,990.69	$0.00	$431,888.28	Springing	Springing	No	N/A	N/A	2.23x
Loan		31	Oaktree Plaza - Denton	120	119	0	0	360	359	1/21/2020	3/11/2020	N/A	2/11/2030	N/A	$50,080.25	$0.00	600,963.00	$0	Springing	Springing	No	N/A	1.64x	N/A
Loan	6, 7	32	Bradenton Cascade Office Portfolio	120	117	0	0	360	357	12/11/2019	1/11/2020	N/A	12/11/2029	N/A	$49,256.94	$0.00	591,083.28	$0	Springing	Springing	No	N/A	2.01x	N/A
Property		32.01	Cascade I
Property		32.02	Bradenton Office
Property		32.03	Cascade II
Property		32.04	Cascade V
Loan		33	Laurel Square	120	120	120	120	0	0	2/4/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$27,563.41	$0.00	$330,760.92	Springing	Springing	No	N/A	N/A	3.87x
Loan		34	Easton Commons	120	119	0	0	360	359	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$46,996.86	$0.00	563,962.32	$0	Springing	Springing	No	N/A	1.79x	N/A
Loan		35	Murphy Crossing Shopping Center	120	119	36	35	360	360	1/10/2020	3/1/2020	3/1/2023	2/1/2030	N/A	$45,370.89	$32,130.56	544,450.68	$385,566.72	Springing	Springing	No	N/A	1.72x	2.43x
Loan		36	7701 & 7721 Eastchase Parkway	120	120	120	120	0	0	2/13/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$28,294.26	$0.00	$339,531.12	Springing	Springing	No	N/A	N/A	2.52x
Loan		37	325 W. 45th Street Owners Corp.	120	119	120	119	0	0	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	0	$23,004.56	$0.00	$276,054.72	N/A	N/A	No	N/A	N/A	7.39x
Loan		38	Courtyard - Charlotte Matthews	120	118	120	118	0	0	12/6/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$23,150.46	$0.00	$277,805.52	Springing	Springing	No	Group 2	N/A	4.76x
Loan		39	Ayres Hotel Spa Mission Viejo	120	120	0	0	300	300	2/19/2020	4/1/2020	N/A	3/1/2030	N/A	$38,545.22	$0.00	462,542.64	$0	Springing	Springing	No	Group 3	2.80x	N/A
Loan		40	Twin Fountains Plaza	120	118	120	118	0	0	12/23/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$27,038.81	$0.00	$324,465.72	Springing	Springing	No	N/A	N/A	2.37x
Loan		41	18 West 25th Street	120	119	0	0	360	359	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$35,190.61	$0.00	422,287.32	$0.00	Springing	Springing	No	N/A	1.57x	N/A
Loan		42	Music City Shopping Center	120	118	24	22	360	360	12/20/2019	2/11/2020	2/11/2022	1/11/2030	N/A	$35,127.61	$24,812.11	421,531.32	$297,745.32	Springing	Springing	No	N/A	1.77x	2.51x
Loan		43	Reston Business Campus	120	119	120	119	0	0	1/21/2020	3/11/2020	N/A	2/11/2030	N/A	$0.00	$21,772.42	$0.00	$261,269.04	N/A	N/A	No	N/A	N/A	4.52x
Loan		44	400 East 77th Street Owners, Inc.	120	119	0	0	360	359	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$28,933.71	0	347,204.52	$0	N/A	N/A	No	N/A	8.71x	N/A
Loan		45	125 Old Gate Lane	120	119	0	0	300	299	1/16/2020	3/11/2020	N/A	2/11/2030	N/A	$32,666.16	$0.00	391,993.92	$0	Springing	Springing	No	Group 4	3.18x	N/A
Loan		46	113-14 Owners Corp.	120	120	120	120	0	0	2/7/2020	4/1/2020	N/A	3/1/2030	N/A	0	$17,919.64	$0.00	$215,035.68	N/A	N/A	No	N/A	N/A	6.93x
Loan		47	Lockaway Storage - Boerne	120	118	60	58	360	360	12/17/2019	2/1/2020	2/1/2025	1/1/2030	N/A	$31,174.09	$22,933.28	374,089.08	$275,199.36	Springing	Springing	No	N/A	1.50x	2.04x
Loan		48	Whispering Ridge	120	119	36	35	360	360	1/21/2020	3/11/2020	3/11/2023	2/11/2030	N/A	$28,424.24	$19,118.46	341,090.88	$229,421.52	Springing	Springing	No	N/A	2.16x	3.22x
Loan		49	Village Square At Five Parks	120	119	0	0	360	359	1/15/2020	3/11/2020	N/A	2/11/2030	N/A	$27,583.05	$0.00	330,996.60	$0	Springing	Springing	No	N/A	1.84x	N/A
Loan		50	Summit Park A	120	118	120	118	0	0	1/6/2020	2/11/2020	N/A	1/11/2030	N/A	$0.00	$16,759.49	$0.00	$201,113.88	N/A	N/A	No	N/A	N/A	3.00x
Loan		51	Comfort Inn - Pinehurst	120	116	0	0	360	356	11/1/2019	12/1/2019	N/A	11/1/2029	N/A	$25,651.96	$0.00	307,823.52	$0.00	Hard	Springing	No	N/A	2.55x	N/A
Loan		52	Safeway-WA	120	119	120	119	0	0	2/4/2020	3/11/2020	N/A	2/11/2030	N/A	$0.00	$17,891.08	$0.00	$214,692.96	Hard	Springing	No	N/A	N/A	1.97x
Loan		53	Huntsville Self Storage - Madison	120	118	60	58	360	360	12/17/2019	2/1/2020	2/1/2025	1/1/2030	N/A	$24,138.60	$17,109.80	289,663.20	$205,317.60	Springing	Springing	No	N/A	1.82x	2.57x
Loan	14	54	Long Beach Storage Center	120	118	120	118	0	0	12/26/2019	2/11/2020	N/A	1/11/2030	N/A	$0.00	$17,130.50	$0.00	$205,566.00	Springing	Springing	No	N/A	N/A	2.26x
Loan	9	55	Grand Oaks Plaza	120	119	0	0	360	359	1/23/2020	3/11/2020	N/A	2/11/2030	N/A	$23,772.86	$0.00	285,274.32	$0	N/A	N/A	No	N/A	1.84x	N/A
Loan	15	56	Volvo Commons	120	119	48	47	360	360	1/17/2020	3/1/2020	3/1/2024	2/1/2030	N/A	$23,055.50	$16,569.65	276,666.00	$198,835.80	Springing	Springing	No	N/A	1.70x	2.36x
Loan		57	155 Hill Street	120	118	0	0	300	298	1/7/2020	2/11/2020	N/A	1/11/2030	N/A	$23,620.15	$0.00	283,441.80	$0	Springing	Springing	No	Group 4	4.51x	N/A
Loan		58	Perrysburg Market Square	120	120	120	120	0	0	2/4/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$14,654.50	$0.00	$175,854.00	Springing	Springing	No	N/A	N/A	2.65x
Loan		59	Mustang Square	120	119	120	119	0	0	1/21/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$14,108.26	$0.00	$169,299.12	Springing	Springing	No	N/A	N/A	3.57x
Loan	16	60	39 Forrest Street	120	119	120	119	0	0	1/24/2020	3/11/2020	N/A	2/11/2030	N/A	$0.00	$15,399.96	$0.00	$184,799.52	Springing	Springing	No	N/A	N/A	2.15x
Loan		61	225 West Roosevelt Road	120	120	120	120	0	0	2/14/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$14,311.68	$0.00	$171,740.16	Springing	Springing	No	N/A	N/A	2.87x
Loan		62	36 Hamilton Avenue Tenants Corp.	120	120	0	0	480	480	2/5/2020	4/1/2020	N/A	3/1/2030	N/A	$16,923.54	0	203,082.48	$0	N/A	N/A	No	N/A	7.59x	N/A
Loan		63	Chester Hill Apartment Corporation	120	120	0	0	480	480	2/6/2020	4/1/2020	N/A	3/1/2030	N/A	$17,003.42	0	204,041.04	$0	N/A	N/A	No	N/A	5.56x	N/A
Loan		64	759 Hillside Avenue Owners, Inc.	120	120	0	0	360	360	2/6/2020	4/1/2020	N/A	3/1/2030	N/A	$17,276.80	0	207,321.60	$0	N/A	N/A	No	N/A	6.81x	N/A
Loan		65	Carnegie Center	120	118	24	22	360	360	12/30/2019	2/1/2020	2/1/2022	1/1/2030	N/A	$19,208.49	$14,037.29	230,501.88	$168,447.48	Springing	Springing	No	N/A	1.79x	2.45x
Loan		66	McDonough Flex	120	119	60	59	360	360	1/13/2020	3/11/2020	3/11/2025	2/11/2030	N/A	$17,970.31	$12,699.79	215,643.72	$152,397.48	N/A	N/A	No	N/A	2.19x	3.10x
Loan		67	Lexington Square Townhouses, Inc.	120	120	0	0	300	300	2/3/2020	4/1/2020	N/A	3/1/2030	N/A	$15,706.57	0	188,478.84	$0	N/A	N/A	No	N/A	6.45x	N/A
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	120	119	120	119	0	0	1/22/2020	3/1/2020	N/A	2/1/2030	N/A	0	$7,948.89	$0.00	$95,386.68	N/A	N/A	No	N/A	N/A	6.81x
Loan		69	Fountain Terrace Owners, Inc.	120	120	0	0	480	480	2/7/2020	4/1/2020	N/A	3/1/2030	N/A	$9,372.44	0	112,469.28	$0	N/A	N/A	No	N/A	12.10x	N/A
Loan		70	Haven Equities, Inc.	120	119	0	0	360	359	1/22/2020	3/1/2020	N/A	2/1/2030	N/A	$9,940.94	0	119,291.28	$0	N/A	N/A	No	N/A	9.17x	N/A
Loan		71	110 Thompson St. Owners Corp.	120	119	0	0	360	359	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$9,804.50	0	117,654.00	$0	N/A	N/A	No	N/A	4.59x	N/A
Loan		72	Americas Storage Space	120	119	120	119	0	0	1/17/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$7,198.61	$0.00	$86,383.32	Springing	Springing	No	N/A	N/A	2.44x
Loan		73	Hartsdale Towers Owners Corp.	120	119	0	0	360	359	1/30/2020	3/1/2020	N/A	2/1/2030	N/A	$8,300.24	0	99,602.88	$0	N/A	N/A	No	N/A	5.29x	N/A
Loan		74	Fort Apt. Corp.	120	120	0	0	360	360	2/5/2020	4/1/2020	N/A	3/1/2030	N/A	$7,024.92	0	84,299.04	$0	N/A	N/A	No	N/A	7.07x	N/A
Loan		75	Wildwood Tenants Corporation	120	119	0	0	360	359	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$6,735.67	0	80,828.04	$0	N/A	N/A	No	N/A	5.60x	N/A

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	N/A	2.06x	67.3%	67.3%	5	5	First	LO(24);DEF(89);O(7)		$7,882,604	$2,318,368	$5,564,236	12/31/2017	7.3%	$8,366,018	$2,605,960	$5,760,058	12/31/2018	7.5%
Property		1.01	1264-1270 Gerard Avenue										$1,710,393	$627,123	$1,083,270	12/31/2017		$1,802,755	$713,022	$1,089,733	12/31/2018
Property		1.02	3018 Heath Avenue										$1,208,605	$336,994	$871,611	12/31/2017		$1,248,679	$343,228	$905,451	12/31/2018
Property		1.03	1576 Taylor Avenue										$994,690	$258,336	$736,354	12/31/2017		$1,091,555	$296,420	$795,135	12/31/2018
Property		1.04	1299 Grand Concourse										$1,042,979	$254,960	$788,019	12/31/2017		$1,064,363	$261,909	$802,454	12/31/2018
Property		1.05	2500 University Avenue										$795,903	$212,129	$583,774	12/31/2017		$848,603	$241,126	$607,477	12/31/2018
Property		1.06	2505 Aqueduct Avenue										$798,841	$195,706	$603,135	12/31/2017		$863,537	$249,764	$613,773	12/31/2018
Property		1.07	2785-2791 Sedgwick Avenue										$688,525	$179,143	$509,382	12/31/2017		$772,614	$205,079	$567,535	12/31/2018
Property		1.08	1945 Loring Place South										$642,668	$253,977	$388,691	12/31/2017		$673,912	$295,412	$378,500	12/31/2018
Loan	5	2	Bravern Office Commons	N/A	4.53x	37.7%	37.7%	0	0	Eleventh	LO(26);YM1(53);O(5)	A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 8	3	560 Mission Street	N/A	5.23x	35.6%	35.6%	5	0	Sixth	LO(27);DEF/YM1(86);O(7)	B	$42,356,897	$11,585,462	$30,771,436	12/31/2017	10.3%	$49,571,805	$11,702,280	$37,869,525	12/31/2018	12.6%
Loan	5	4	200 West 57th Street	N/A	1.93x	62.2%	62.2%	5	5	First	LO(26);DEF(89);O(5)		$13,289,530	$5,430,733	$7,858,797	12/31/2017	6.8%	$13,575,282	$5,759,005	$7,816,277	12/31/2018	6.8%
Loan	5, 8	5	545 Washington Boulevard	N/A	2.50x	61.4%	61.4%	0	0	Fifth	LO(25);DEF(88);O(7)		$35,023,625	$15,195,753	$19,827,872	12/31/2017	7.9%	$36,347,783	$14,521,925	$21,825,858	12/31/2018	8.7%
Loan	5	6	55 Hudson Yards	N/A	3.54x	39.4%	39.4%	0	0	Sixth	LO(27);DEF/YM1(86);O(7)	C	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	1.89x	2.70x	64.4%	52.5%	0	0	First	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	$19,421,381	$13,822,179	$5,599,202	12/31/2018	11.7%
Property		7.01	Residence Inn Hartford Avon										N/A	N/A	N/A	N/A		$3,782,956	$2,431,679	$1,351,277	12/31/2018
Property		7.02	Holiday Inn Melbourne-Viera Conference Center										N/A	N/A	N/A	N/A		$4,581,205	$3,379,020	$1,202,185	12/31/2018
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway										N/A	N/A	N/A	N/A		$2,591,283	$1,596,556	$994,727	12/31/2018
Property		7.04	Comfort Inn International Drive										N/A	N/A	N/A	N/A		$3,353,520	$2,418,944	$934,576	12/31/2018
Property		7.05	Wyndham Garden Tallahassee Capitol										N/A	N/A	N/A	N/A		$2,491,299	$1,957,915	$533,384	12/31/2018
Property		7.06	Holiday Inn Savannah South - I-95 Gateway										N/A	N/A	N/A	N/A		$2,621,118	$2,038,065	$583,053	12/31/2018
Loan	5, 8	8	1633 Broadway	N/A	3.84x	41.7%	41.7%	0	0	Sixth	LO(27);DEF(86);O(7)		$159,464,803	$65,274,796	$94,190,007	12/31/2017	9.4%	$179,219,236	$70,120,786	$109,098,450	12/31/2018	10.9%
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	N/A	8.42x	39.3%	39.3%	0	0	Fifth	YM0.5(27);DEF/YM0.5(86);O(7)	D	$1,365,570,769	$859,834,535	$505,736,234	12/31/2017	30.2%	$1,367,835,267	$877,969,225	$489,866,042	12/31/2018	29.2%
Loan	6, 7	10	F Street and K Street Office Portfolio	N/A	2.08x	63.4%	63.4%	0	4	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.01	1612 K Street Northwest										N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Property		10.02	1319 F Street Northwest										N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
Loan		11	Marriott Richmond Dual Brand	2.73x	N/A	53.2%	41.5%	0	0	Eleventh	LO(24);YM1(89);O(7)	E	$11,202,700	$6,080,140	$5,122,560	12/31/2017	17.1%	$11,153,270	$6,103,880	$5,049,390	12/31/2018	16.9%
Loan	8	12	Steeples Apartments	N/A	1.85x	69.7%	69.7%	5	5	First	LO(23);YM1(92);O(5)	F	$3,844,032	$1,564,058	$2,279,974	12/31/2017	8.1%	$3,821,535	$1,664,878	$2,156,658	12/31/2018	7.6%
Loan		13	Coral Sky Plaza	N/A	2.47x	65.6%	65.6%	0	5	First	LO(25);DEF(90);O(5)		$4,012,076	$1,225,988	$2,786,088	6/30/2018 TTM	10.7%	$3,980,625	$1,222,252	$2,758,373	6/30/2019 TTM	10.6%
Loan		14	Embassy Suites - Charlotte	N/A	4.96x	47.2%	47.2%	0	0	First	LO(26);DEF(90);O(4)		$12,453,072	$8,703,382	$3,749,690	12/31/2017	14.7%	$13,205,183	$8,730,833	$4,474,350	12/31/2018	17.5%
Loan		15	Prince William Square	N/A	3.07x	64.8%	64.8%	5	5	First	LO(25);DEF(54);O(5)		$3,074,452	$774,017	$2,300,434	12/31/2017	9.2%	$3,378,249	$886,000	$2,492,249	12/31/2018	10.0%
Loan		16	Pacific Plaza Tacoma	N/A	2.62x	63.4%	63.4%	0	4	First	LO(25);DEF(91);O(4)		$3,554,270	$984,207	$2,570,063	12/31/2017	11.1%	$3,594,300	$975,491	$2,618,809	12/31/2018	11.3%
Loan	6, 9	17	OSU Hotel Portfolio	2.40x	N/A	65.4%	51.8%	0	0	First	LO(25);DEF(89);O(6)		$6,411,069	$3,387,484	$3,023,585	12/31/2017	13.2%	$6,777,010	$3,922,805	$2,854,205	12/31/2018	12.4%
Property		17.01	Staybridge Suites - Columbus										$2,655,616	$1,427,895	$1,227,721	12/31/2017		$3,360,279	$1,750,148	$1,610,131	12/31/2018
Property		17.02	Holiday Inn Express & Suites - Columbus										$3,755,453	$1,959,589	$1,795,864	12/31/2017		$3,416,731	$2,172,657	$1,244,074	12/31/2018
Loan		18	Residence Inn - Amelia Island	1.82x	N/A	69.6%	56.0%	0	5	First	LO(25);DEF(91);O(4)		$6,141,381	$3,696,749	$2,444,632	12/31/2017	11.1%	$6,184,375	$3,759,642	$2,424,733	12/31/2018	11.0%
Loan		19	Marketfair Shopping Center	2.43x	3.67x	54.7%	46.8%	0	5	First	LO(26);DEF(90);O(4)		$2,580,802	$701,282	$1,879,520	12/31/2017	9.4%	$2,695,422	$694,041	$2,001,381	12/31/2018	10.0%
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	N/A	1.83x	67.7%	67.7%	5	5	First	LO(24);DEF(89);O(7)		$1,623,544	$408,041	$1,215,503	12/31/2017	6.2%	$1,630,783	$497,648	$1,133,135	12/31/2018	5.8%
Property		20.01	74 Forsyth Street										$521,122	$134,382	$386,740	12/31/2017		$522,078	$160,929	$361,149	12/31/2018
Property		20.02	104 Forsyth Street										$565,417	$142,990	$422,427	12/31/2017		$573,053	$185,754	$387,299	12/31/2018
Property		20.03	72 Forsyth Street										$537,005	$130,669	$406,336	12/31/2017		$535,652	$150,965	$384,687	12/31/2018
Loan	5, 6, 7	21	Giant Anchored Portfolio	1.52x	2.18x	74.3%	67.4%	0	0	Sixth	LO(27);DEF(89);O(4)		$11,358,993	$2,380,082	$8,978,911	12/31/2017	9.3%	$11,416,288	$2,381,601	$9,034,687	12/31/2018	9.3%
Property		21.01	Parkway Plaza										$2,093,667	$491,194	$1,602,472	12/31/2017		$2,158,853	$496,485	$1,662,368	12/31/2018
Property		21.02	Aston Center										$1,453,499	$61,595	$1,391,904	12/31/2017		$1,453,772	$62,879	$1,390,893	12/31/2018
Property		21.03	Spring Meadow										$2,222,465	$576,251	$1,646,214	12/31/2017		$1,988,772	$567,830	$1,420,942	12/31/2018
Property		21.04	Scott Town Center										$1,526,868	$312,346	$1,214,522	12/31/2017		$1,584,679	$274,937	$1,309,742	12/31/2018
Property		21.05	Creekside Market Place										$1,546,022	$422,642	$1,123,380	12/31/2017		$1,626,691	$431,457	$1,195,234	12/31/2018
Property		21.06	Stonehedge Square										$1,442,620	$307,503	$1,135,116	12/31/2017		$1,546,193	$327,849	$1,218,344	12/31/2018
Property		21.07	Ayr Town Center										$1,073,853	$208,550	$865,303	12/31/2017		$1,057,327	$220,163	$837,164	12/31/2018
Loan		22	Roseburg Valley Marketplace	1.81x	2.75x	72.3%	65.2%	5	4	First	LO(25);DEF(90);O(5)		$1,760,211	$766,721	$993,490	12/31/2016	5.5%	$1,830,081	$611,873	$1,218,208	12/31/2017	6.8%
Loan		23	University Marketplace	1.79x	2.61x	68.1%	57.2%	0	5	First	LO(24);DEF(91);O(5)		$1,128,057	$522,084	$605,973	12/31/2017	3.7%	$2,489,721	$835,176	$1,654,545	12/31/2018	10.0%
Loan	7, 8	24	Vesta Lofts Apartments	N/A	1.85x	60.6%	60.6%	5	4	First	LO(25);YM1(91);O(4)	G	$1,524,251	$437,531	$1,086,720	12/31/2017	6.6%	$1,466,174	$496,189	$969,985	12/31/2018	5.9%
Loan		25	Courtyard - Columbia Downtown	N/A	5.64x	44.1%	44.1%	0	0	First	LO(26);DEF(90);O(4)		$7,719,055	$4,997,103	$2,721,952	12/31/2017	18.1%	$7,579,881	$4,949,455	$2,630,426	12/31/2018	17.5%
Loan		26	West Coast Self Storage - Columbia City	N/A	2.28x	64.2%	64.2%	5	4	First	LO(26);YM1(87);O(7)	H	$1,330,391	$402,453	$927,938	12/31/2017	6.7%	$1,492,934	$436,368	$1,056,566	12/31/2018	7.7%
Loan	6	27	Southeast Retail Portfolio	1.85x	N/A	73.1%	58.1%	0	0	Eleventh	LO(25);DEF(91);O(4)		$1,445,094	$339,126	$1,105,968	12/31/2017	9.2%	$1,450,874	$389,332	$1,061,542	12/31/2018	8.9%
Property		27.01	Whitfield Square Shopping Center										$890,186	$179,972	$710,214	12/31/2017		$835,270	$221,730	$613,540	12/31/2018
Property		27.02	Mooreland Shopping Center										$554,908	$159,154	$395,754	12/31/2017		$615,604	$167,602	$448,002	12/31/2018
Loan		28	Ayres Hotel Orange	3.23x	N/A	49.4%	34.7%	5	5	First	LO(23);YM1(93);O(4)	I	$5,367,618	$2,893,930	$2,473,688	12/31/2017	21.1%	$5,520,995	$3,033,641	$2,487,354	12/31/2018	21.3%
Loan		29	The Hub Shopping Center	1.46x	N/A	74.9%	60.2%	0	5	First	LO(25);DEF(90);O(5)		$959,790	$287,407	$672,383	12/31/2017	5.9%	$1,019,993	$357,433	$662,560	12/31/2018	5.9%
Loan		30	6410 Halsey	N/A	2.19x	68.1%	68.1%	5	4	First	LO(26);DEF(89);O(5)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31	Oaktree Plaza - Denton	1.60x	N/A	74.9%	59.5%	0	0	Eleventh	LO(25);DEF(91);O(4)		$948,674	$416,241	$532,434	12/31/2017	5.0%	$1,021,055	$413,466	$607,589	12/31/2018	5.7%
Loan	6, 7	32	Bradenton Cascade Office Portfolio	1.74x	N/A	71.1%	56.9%	0	0	Eleventh	LO(27);DEF(89);O(4)		$2,843,324	$1,568,808	$1,274,516	12/31/2017	12.4%	$2,704,763	$1,780,776	$923,987	12/31/2018	9.0%
Property		32.01	Cascade I										$986,128	$497,363	$488,765	12/31/2017		$922,069	$546,995	$375,074	12/31/2018
Property		32.02	Bradenton Office										$319,807	$219,096	$100,711	12/31/2017		$406,967	$293,224	$113,743	12/31/2018
Property		32.03	Cascade II										$911,391	$464,515	$446,876	12/31/2017		$743,734	$521,857	$221,877	12/31/2018
Property		32.04	Cascade V										$625,998	$387,834	$238,164	12/31/2017		$631,993	$418,700	$213,293	12/31/2018
Loan		33	Laurel Square	N/A	3.69x	53.4%	53.4%	5	5	First	LO(24);DEF(91);O(5)		$1,577,009	$247,139	$1,329,870	12/31/2017	13.2%	$1,697,267	$286,389	$1,410,877	12/31/2018	14.0%
Loan		34	Easton Commons	1.63x	N/A	71.4%	56.9%	5	5	First	LO(25);DEF(91);O(4)		$1,448,888	$613,440	$835,448	12/31/2017	8.5%	$1,684,759	$677,800	$1,006,959	12/31/2018	10.2%
Loan		35	Murphy Crossing Shopping Center	1.58x	2.23x	65.1%	56.4%	5	4	First	LO(25);DEF(90);O(5)		$1,480,415	$469,289	$1,011,126	12/31/2017	10.6%	$1,595,188	$540,068	$1,055,120	12/31/2018	11.1%
Loan		36	7701 & 7721 Eastchase Parkway	N/A	2.35x	65.0%	65.0%	5	5	First	LO(23);YM1(92);O(5)	J	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		37	325 W. 45th Street Owners Corp.	N/A	7.27x	7.6%	7.6%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		38	Courtyard - Charlotte Matthews	N/A	4.22x	53.3%	53.3%	0	0	First	LO(26);DEF(90);O(4)		$3,509,482	$2,055,810	$1,453,672	12/31/2017	18.2%	$3,832,630	$2,387,678	$1,444,952	12/31/2018	18.1%
Loan		39	Ayres Hotel Spa Mission Viejo	2.52x	N/A	57.3%	40.3%	5	5	First	LO(23);YM1(93);O(4)	L	$3,262,477	$1,638,877	$1,623,600	12/31/2017	20.7%	$3,346,176	$1,822,922	$1,523,254	12/31/2018	19.4%
Loan		40	Twin Fountains Plaza	N/A	2.21x	64.7%	64.7%	5	5	First	LO(26);DEF(89);O(5)		$1,118,243	$312,021	$806,222	12/31/2017	10.4%	$1,141,403	$327,425	$813,978	12/31/2018	10.5%
Loan		41	18 West 25th Street	1.57x	N/A	49.9%	39.6%	5	4	First	LO(25);YM1(91);O(4)	M	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		42	Music City Shopping Center	1.61x	2.29x	73.0%	61.6%	0	0	Eleventh	LO(26);DEF(90);O(4)		$879,042	$276,517	$602,525	12/31/2017	8.2%	$970,397	$322,972	$647,425	12/31/2018	8.8%
Loan		43	Reston Business Campus	N/A	4.21x	54.9%	54.9%	0	0	Eleventh	LO(25);DEF(91);O(4)		$1,325,938	$551,712	$774,226	12/31/2017	10.6%	$1,380,956	$547,272	$833,684	12/31/2018	11.4%
Loan		44	400 East 77th Street Owners, Inc.	8.59x	N/A	5.8%	4.5%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		45	125 Old Gate Lane	2.81x	N/A	33.0%	23.5%	0	0	Eleventh	LO(25);DEF(91);O(4)		$2,599,825	$672,197	$1,927,628	12/31/2017	29.7%	$2,458,983	$714,034	$1,744,949	12/31/2018	26.9%
Loan		46	113-14 Owners Corp.	N/A	6.79x	11.3%	11.3%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		47	Lockaway Storage - Boerne	1.47x	2.00x	70.0%	64.0%	5	4	First	LO(26);YM1(90);O(4)	N	$701,248	$230,199	$471,049	12/31/2017	7.5%	$738,842	$228,128	$510,714	12/31/2018	8.1%
Loan		48	Whispering Ridge	1.88x	2.79x	75.0%	64.4%	5	0	Eleventh	LO(25);DEF(90);O(5)		$434,417	$454,554	-$20,137	12/31/2017	-0.3%	$643,721	$484,093	$159,628	12/31/2018	2.6%
Loan		49	Village Square At Five Parks	1.71x	N/A	49.3%	38.9%	0	0	Eleventh	LO(25);DEF(91);O(4)		$680,975	$279,409	$401,566	12/31/2017	6.7%	$711,754	$293,508	$418,246	12/31/2018	7.0%
Loan		50	Summit Park A	N/A	2.84x	63.2%	63.2%	0	0	Eleventh	LO(26);DEF(90);O(4)		$390,303	$159,560	$230,742	12/31/2017 T-4 Ann.	4.3%	$483,374	$164,505	$318,869	12/31/2018	5.9%
Loan		51	Comfort Inn - Pinehurst	2.31x	N/A	63.7%	51.3%	5	4	First	LO(28);DEF(85);O(7)		$689,712	$466,353	$223,359	12/31/2017 T-6 Ann.	4.3%	$1,703,726	$1,020,123	$683,603	12/31/2018	13.1%
Loan		52	Safeway-WA	N/A	1.90x	61.5%	61.5%	0	0	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		53	Huntsville Self Storage - Madison	1.78x	2.51x	62.0%	56.3%	5	4	First	LO(26);DEF(90);O(4)		$674,124	$267,437	$406,687	12/31/2017	8.1%	$707,250	$239,863	$467,387	12/31/2018	9.3%
Loan	14	54	Long Beach Storage Center	N/A	2.24x	63.3%	63.3%	0	0	Eleventh	LO(26);YM1(90);O(4)	O	$456,011	$291,885	$164,125	12/31/2017	3.3%	$708,726	$349,081	$359,645	12/31/2018	7.2%
Loan	9	55	Grand Oaks Plaza	1.76x	N/A	58.7%	46.8%	0	0	Eleventh	LO(25);DEF(88);O(7)		$638,607	$160,340	$478,267	12/31/2017	9.6%	$682,419	$202,280	$480,139	12/31/2018	9.6%
Loan	15	56	Volvo Commons	1.67x	2.32x	72.1%	64.2%	5	5	First	LO(25);DEF(90);O(5)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		57	155 Hill Street	4.10x	N/A	31.2%	22.2%	0	0	Eleventh	LO(26);DEF(90);O(4)		$1,024,909	$295,791	$729,118	12/31/2017	15.6%	$1,142,506	$337,735	$804,771	12/31/2018	17.2%
Loan		58	Perrysburg Market Square	N/A	2.46x	64.9%	64.9%	5	5	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		59	Mustang Square	N/A	3.33x	52.9%	52.9%	5	5	First	LO(25);DEF(91);O(4)		$831,779	$263,280	$568,499	12/31/2017	12.4%	$820,052	$260,304	$559,748	12/31/2018	12.2%
Loan	16	60	39 Forrest Street	N/A	2.10x	67.1%	67.1%	0	0	Eleventh	LO(25);DEF(91);O(4)		$457,040	$86,902	$370,138	12/31/2017	8.1%	$481,493	$93,622	$387,871	12/31/2018	8.5%
Loan		61	225 West Roosevelt Road	N/A	2.64x	62.3%	62.3%	5	5	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$269,833	$125,183	$144,650	12/31/2018	3.2%
Loan		62	36 Hamilton Avenue Tenants Corp.	7.38x	N/A	17.4%	15.0%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		63	Chester Hill Apartment Corporation	5.43x	N/A	34.4%	29.8%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		64	759 Hillside Avenue Owners, Inc.	6.65x	N/A	17.9%	13.9%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		65	Carnegie Center	1.67x	2.28x	69.6%	59.2%	5	5	First	LO(23);YM1(92);O(5)	P	$363,703	$55,945	$307,757	12/31/2017	7.9%	$375,696	$39,679	$336,017	12/31/2018	8.6%
Loan		66	McDonough Flex	2.09x	2.95x	64.7%	58.8%	0	0	Eleventh	LO(25);DEF(88);O(7)		$658,742	$301,899	$356,843	12/31/2017	9.5%	$647,299	$318,657	$328,642	12/31/2018	8.7%
Loan		67	Lexington Square Townhouses, Inc.	5.86x	N/A	27.2%	19.3%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	N/A	6.66x	14.0%	14.0%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		69	Fountain Terrace Owners, Inc.	11.88x	N/A	8.7%	7.5%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		70	Haven Equities, Inc.	9.06x	N/A	7.2%	5.6%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		71	110 Thompson St. Owners Corp.	4.48x	N/A	16.8%	13.0%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		72	Americas Storage Space	N/A	2.36x	56.0%	56.0%	5	5	First	LO(25);DEF(91);O(4)		$253,749	$115,290	$138,459	12/31/2017	6.9%	$283,538	$114,819	$168,719	12/31/2018	8.4%
Loan		73	Hartsdale Towers Owners Corp.	5.16x	N/A	19.8%	15.3%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		74	Fort Apt. Corp.	6.89x	N/A	9.6%	7.4%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		75	Wildwood Tenants Corporation	5.44x	N/A	17.2%	13.5%	10	10	First	YM1(113);1%(3);O(4)	K	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	$8,628,632	$2,678,010	$5,950,622	12/31/2019	7.8%	98.0%	$8,720,400	$2,733,446	$5,986,954	7.8%	$152,466	$0	$5,834,488	7.6%
Property		1.01	1264-1270 Gerard Avenue	$1,785,531	$721,651	$1,063,880	12/31/2019		98.0%	$1,829,593	$651,911	$1,177,682		$35,951	$0	$1,141,731		N/A
Property		1.02	3018 Heath Avenue	$1,308,029	$377,318	$930,711	12/31/2019		98.0%	$1,306,083	$406,687	$899,397		$21,500	$0	$877,897		N/A
Property		1.03	1576 Taylor Avenue	$1,131,034	$292,088	$838,946	12/31/2019		98.0%	$1,141,205	$321,962	$819,243		$20,730	$0	$798,513		N/A
Property		1.04	1299 Grand Concourse	$1,135,621	$286,797	$848,824	12/31/2019		98.0%	$1,129,602	$310,842	$818,760		$18,380	$0	$800,380		N/A
Property		1.05	2500 University Avenue	$883,818	$243,993	$639,825	12/31/2019		98.0%	$896,921	$250,001	$646,921		$14,250	$0	$632,671		N/A
Property		1.06	2505 Aqueduct Avenue	$902,991	$233,776	$669,215	12/31/2019		98.0%	$946,919	$272,863	$674,056		$12,000	$0	$662,056		N/A
Property		1.07	2785-2791 Sedgwick Avenue	$775,422	$207,650	$567,772	12/31/2019		98.0%	$758,769	$229,473	$529,296		$19,155	$0	$510,141		N/A
Property		1.08	1945 Loring Place South	$706,186	$314,737	$391,449	12/31/2019		98.0%	$711,308	$289,708	$421,599		$10,500	$0	$411,099		N/A
Loan	5	2	Bravern Office Commons	N/A	N/A	N/A	N/A	N/A	95.0%	$45,378,942	$10,520,202	$34,858,740	15.3%	$187,424	$1,122,150	$33,549,166	14.7%	Microsoft Corporation
Loan	5, 8	3	560 Mission Street	$50,792,721	$12,479,248	$38,313,473	9/30/2019 TTM	12.8%	96.0%	$54,738,187	$12,064,089	$42,674,098	14.2%	$133,630	$1,336,298	$41,204,170	13.7%	JP Morgan
Loan	5	4	200 West 57th Street	$13,330,921	$5,850,837	$7,480,084	9/30/2019 TTM	6.5%	92.4%	$15,147,994	$6,494,957	$8,653,037	7.5%	$46,388	$671,802	$7,934,848	6.9%	The St. Luke's Roosevelt Hospital
Loan	5, 8	5	545 Washington Boulevard	$34,118,594	$13,706,753	$20,411,841	11/30/2019 TTM	8.1%	100.0%	$34,549,509	$12,284,114	$22,265,395	8.8%	$173,341	$408,579	$21,683,475	8.6%	Insurance Services Office, Inc.
Loan	5	6	55 Hudson Yards	N/A	N/A	N/A	N/A	N/A	96.4%	$149,111,008	$45,210,677	$103,900,331	11.0%	$286,242	$3,578,030	$100,036,059	10.6%	Point72
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	$20,997,948	$14,737,510	$6,260,438	9/30/2019 TTM	13.0%	72.6%	$20,997,948	$14,903,044	$6,094,904	13.0%	$947,049	$0	$5,147,855	11.0%
Property		7.01	Residence Inn Hartford Avon	$4,289,151	$2,684,902	$1,604,249	9/30/2019 TTM		73.3%	$4,289,151	$2,756,437	$1,532,714		$171,566	$0	$1,361,148		N/A
Property		7.02	Holiday Inn Melbourne-Viera Conference Center	$4,723,298	$3,430,312	$1,292,986	9/30/2019 TTM		73.4%	$4,723,298	$3,447,598	$1,275,700		$188,932	$0	$1,086,768		N/A
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway	$2,518,919	$1,697,366	$821,553	9/30/2019 TTM		68.2%	$2,518,919	$1,734,352	$784,567		$100,757	$0	$683,810		N/A
Property		7.04	Comfort Inn International Drive	$3,247,939	$2,519,727	$728,212	9/30/2019 TTM		86.8%	$3,247,939	$2,511,031	$736,908		$129,918	$0	$606,990		N/A
Property		7.05	Wyndham Garden Tallahassee Capitol	$3,548,344	$2,316,468	$1,231,876	9/30/2019 TTM		62.1%	$3,548,344	$2,339,740	$1,208,604		$249,064	$0	$959,540		N/A
Property		7.06	Holiday Inn Savannah South - I-95 Gateway	$2,670,297	$2,088,735	$581,562	9/30/2019 TTM		71.9%	$2,670,297	$2,113,886	$556,411		$106,812	$0	$449,599		N/A
Loan	5, 8	8	1633 Broadway	$182,760,348	$71,951,033	$110,809,315	9/30/2019 TTM	11.1%	95.4%	$190,585,947	$71,435,784	$119,150,163	11.9%	$461,072	$2,011,364	$116,677,727	11.7%	Allianz Asset Mgmt of America
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	$1,349,062,464	$874,997,149	$474,065,315	9/30/2019 TTM	28.3%	94.8%	$1,349,062,464	$874,997,149	$474,065,315	28.3%	$20,235,937	$0	$453,829,378	27.1%	N/A
Loan	6, 7	10	F Street and K Street Office Portfolio	$4,655,428	$2,139,223	$2,516,205	12/31/2019	8.1%	91.9%	$4,744,296	$2,146,598	$2,597,698	8.3%	$24,933	$186,779	$2,385,986	7.6%
Property		10.01	1612 K Street Northwest	$2,686,836	$1,228,550	$1,458,286	12/31/2019		86.9%	$2,628,161	$1,240,945	$1,387,216		$14,471	$108,406	$1,264,339		CAIR
Property		10.02	1319 F Street Northwest	$1,968,592	$910,673	$1,057,919	12/31/2019		99.0%	$2,116,135	$905,653	$1,210,482		$10,462	$78,373	$1,121,647		First Book
Loan		11	Marriott Richmond Dual Brand	$11,180,053	$6,377,205	$4,802,849	12/31/2019	16.1%	80.3%	$11,180,053	$6,386,110	$4,793,943	16.0%	$447,202	$0	$4,346,741	14.5%	N/A
Loan	8	12	Steeples Apartments	$3,778,947	$1,577,830	$2,201,117	10/31/2019 TTM	7.8%	85.9%	$3,778,947	$1,604,885	$2,174,062	7.7%	$109,203	$0	$2,064,859	7.3%	N/A
Loan		13	Coral Sky Plaza	$3,928,281	$1,226,747	$2,701,534	10/31/2019 TTM	10.3%	90.2%	$4,057,541	$1,354,011	$2,703,530	10.3%	$37,267	$230,608	$2,435,655	9.3%	BJ'S Wholesale Club
Loan		14	Embassy Suites - Charlotte	$14,247,852	$9,404,028	$4,843,824	12/31/2019	19.0%	76.1%	$14,247,852	$9,248,699	$4,999,153	19.6%	$569,914	$0	$4,429,239	17.4%	N/A
Loan		15	Prince William Square	$3,006,822	$851,532	$2,155,290	9/30/2019 T-9 Ann.	8.6%	83.2%	$3,968,580	$1,027,741	$2,940,839	11.8%	$39,603	$249,264	$2,651,972	10.6%	Ashley Furniture Homestore
Loan		16	Pacific Plaza Tacoma	$3,653,704	$936,129	$2,717,575	10/31/2019 YTD	11.7%	89.8%	$3,342,333	$984,577	$2,357,756	10.1%	$25,198	$145,805	$2,186,753	9.4%	Office of the Attorney General
Loan	6, 9	17	OSU Hotel Portfolio	$7,110,056	$3,650,785	$3,459,271	11/30/2019 TTM	15.1%	80.0%	$7,110,056	$3,749,152	$3,360,904	14.6%	$284,402	$0	$3,076,502	13.4%
Property		17.01	Staybridge Suites - Columbus	$3,354,603	$1,625,335	$1,729,268	11/30/2019 TTM		82.4%	$3,354,603	$1,709,259	$1,645,344		$134,184	$0	$1,511,160		N/A
Property		17.02	Holiday Inn Express & Suites - Columbus	$3,755,453	$2,025,450	$1,730,003	11/30/2019 TTM		77.6%	$3,755,453	$2,039,893	$1,715,560		$150,218	$0	$1,565,342		N/A
Loan		18	Residence Inn - Amelia Island	$6,387,031	$3,859,539	$2,527,492	9/30/2019 TTM	11.5%	83.3%	$6,386,979	$3,756,188	$2,630,791	11.9%	$255,479	$0	$2,375,312	10.8%	N/A
Loan		19	Marketfair Shopping Center	$3,047,875	$681,066	$2,366,809	9/30/2019 TTM	11.8%	95.0%	$3,562,449	$692,349	$2,870,100	14.4%	$35,708	$208,489	$2,625,903	13.1%	Camping World / Gander Outdoors
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	$1,887,697	$580,685	$1,307,012	12/31/2019	6.7%	97.0%	$2,011,362	$696,285	$1,315,077	6.7%	$15,882	$0	$1,299,195	6.7%
Property		20.01	74 Forsyth Street	$670,023	$177,768	$492,255	12/31/2019		97.0%	$702,456	$224,711	$477,745		$4,264	$0	$473,481		N/A
Property		20.02	104 Forsyth Street	$631,331	$211,926	$419,405	12/31/2019		97.0%	$719,835	$257,407	$462,428		$6,208	$0	$456,220		N/A
Property		20.03	72 Forsyth Street	$586,343	$190,991	$395,352	12/31/2019		97.0%	$589,071	$214,166	$374,904		$5,410	$0	$369,495		N/A
Loan	5, 6, 7	21	Giant Anchored Portfolio	$11,571,500	$2,476,558	$9,094,942	9/30/2019 TTM	9.4%	95.0%	$11,645,551	$2,827,787	$8,817,765	9.1%	$153,800	$351,839	$8,312,126	8.6%
Property		21.01	Parkway Plaza	$2,238,484	$543,342	$1,695,141	9/30/2019 TTM		94.8%	$2,149,542	$558,858	$1,590,684		$36,639	$60,614	$1,493,430		Giant
Property		21.02	Aston Center	$1,454,348	$61,674	$1,392,674	9/30/2019 TTM		96.0%	$1,645,439	$283,468	$1,361,972		$0	$47,119	$1,314,853		Giant
Property		21.03	Spring Meadow	$2,037,123	$580,679	$1,456,443	9/30/2019 TTM		95.3%	$2,053,747	$620,391	$1,433,356		$24,656	$51,918	$1,356,782		Giant
Property		21.04	Scott Town Center	$1,564,096	$278,007	$1,286,089	9/30/2019 TTM		94.8%	$1,541,889	$293,995	$1,247,895		$26,490	$49,804	$1,171,601		Giant
Property		21.05	Creekside Market Place	$1,679,633	$443,001	$1,236,632	9/30/2019 TTM		94.1%	$1,626,252	$453,098	$1,173,154		$35,414	$54,502	$1,083,238		Giant
Property		21.06	Stonehedge Square	$1,513,645	$345,332	$1,168,313	9/30/2019 TTM		94.9%	$1,525,918	$365,163	$1,160,755		$7,981	$53,529	$1,099,246		Giant
Property		21.07	Ayr Town Center	$1,084,171	$224,522	$859,649	9/30/2019 TTM		95.5%	$1,102,763	$252,813	$849,950		$22,620	$34,354	$792,976		Giant
Loan		22	Roseburg Valley Marketplace	$2,186,114	$662,361	$1,523,753	9/30/2019 TTM	8.5%	98.8%	$2,573,335	$610,247	$1,963,088	10.9%	$59,562	$142,056	$1,761,470	9.8%	Sportsman's Warehouse
Loan		23	University Marketplace	$2,508,814	$868,896	$1,639,918	7/31/2019 TTM	9.9%	94.8%	$2,758,764	$967,755	$1,791,009	10.8%	$40,850	$94,512	$1,655,647	10.0%	Cafe Iguana (Kendall Sports Bar)
Loan	7, 8	24	Vesta Lofts Apartments	$1,569,061	$507,203	$1,061,858	12/31/2019	6.4%	95.1%	$1,591,974	$406,251	$1,185,723	7.2%	$25,990	$0	$1,159,733	7.0%	N/A
Loan		25	Courtyard - Columbia Downtown	$7,797,623	$4,623,320	$3,174,303	12/31/2019	21.2%	69.6%	$7,797,683	$4,546,947	$3,250,736	21.7%	$311,907	$0	$2,938,829	19.6%	N/A
Loan		26	West Coast Self Storage - Columbia City	$1,590,384	$463,077	$1,127,307	11/30/2019 TTM	8.2%	88.5%	$1,590,384	$444,195	$1,146,189	8.3%	$9,703	$0	$1,136,486	8.2%	N/A
Loan	6	27	Southeast Retail Portfolio	$1,280,816	$377,591	$903,225	12/31/2019	7.5%	95.0%	$1,792,356	$394,983	$1,397,373	11.7%	$54,819	$78,006	$1,264,548	10.6%
Property		27.01	Whitfield Square Shopping Center	$631,323	$206,912	$424,411	12/31/2019		95.0%	$1,118,523	$223,510	$895,014		$32,732	$36,067	$826,215		Variety Wholesalers, Inc.
Property		27.02	Mooreland Shopping Center	$649,493	$170,679	$478,814	12/31/2019		95.0%	$673,832	$171,473	$502,359		$22,087	$41,939	$438,333		Burkes Outlet Store
Loan		28	Ayres Hotel Orange	$5,669,768	$3,075,677	$2,594,091	12/31/2019	22.2%	79.4%	$5,669,768	$3,217,818	$2,451,950	21.0%	$226,791	$0	$2,225,159	19.0%	N/A
Loan		29	The Hub Shopping Center	$1,291,520	$369,701	$921,820	12/31/2019	8.2%	91.6%	$1,418,100	$387,117	$1,030,982	9.1%	$7,529	$53,710	$969,743	8.6%	King Louie's Sports Lounge
Loan		30	6410 Halsey	N/A	N/A	N/A	N/A	N/A	97.0%	$1,129,403	$167,741	$961,662	8.8%	$13,927	$0	$947,735	8.7%	Providence Health & Services - Oregon
Loan		31	Oaktree Plaza - Denton	$1,198,480	$400,264	$798,216	11/30/2019 TTM	7.5%	95.0%	$1,416,064	$428,474	$987,590	9.3%	$6,925	$21,938	$958,727	9.0%	Texas Family Fitness
Loan	6, 7	32	Bradenton Cascade Office Portfolio	$2,988,508	$1,739,053	$1,249,456	10/31/2019 TTM	12.2%	79.0%	$2,890,201	$1,704,005	$1,186,196	11.6%	$40,301	$114,510	$1,031,385	10.1%
Property		32.01	Cascade I	$965,940	$533,914	$432,026	10/31/2019 TTM		90.8%	$1,005,220	$537,399	$467,821		$9,458	$42,761	$415,602		Office Of Chapter 13 Trustee
Property		32.02	Bradenton Office	$567,195	$269,310	$297,885	10/31/2019 TTM		84.8%	$528,924	$260,373	$268,552		$12,662	$18,946	$236,943		Netech Corporation
Property		32.03	Cascade II	$818,107	$532,053	$286,054	10/31/2019 TTM		67.5%	$710,360	$505,065	$205,295		$7,952	$28,018	$169,325		Amp
Property		32.04	Cascade V	$637,266	$403,775	$233,491	10/31/2019 TTM		77.1%	$645,697	$401,168	$244,529		$10,229	$24,785	$209,515		RMS Management, Inc.
Loan		33	Laurel Square	$1,741,293	$325,276	$1,416,017	11/30/2019 TTM	14.0%	95.0%	$1,622,533	$341,682	$1,280,851	12.7%	$4,257	$55,169	$1,221,425	12.1%	CVS Pharmacy
Loan		34	Easton Commons	$1,775,157	$685,638	$1,089,519	11/30/2019 TTM	11.1%	89.0%	$1,698,299	$691,044	$1,007,255	10.2%	$35,479	$54,394	$917,382	9.3%	Giant
Loan		35	Murphy Crossing Shopping Center	$1,469,364	$539,614	$929,750	10/31/2019 YTD	9.8%	87.2%	$1,490,327	$553,012	$937,315	9.9%	$9,154	$68,880	$859,281	9.0%	MedHealth-Methodist Health System
Loan		36	7701 & 7721 Eastchase Parkway	N/A	N/A	N/A	N/A	N/A	95.0%	$1,044,478	$188,018	$856,459	9.4%	$9,750	$49,647	$797,062	8.8%	Burlington Coat Factory
Loan		37	325 W. 45th Street Owners Corp.	N/A	N/A	N/A	N/A	N/A	96.0%	$4,784,456	$2,745,021	$2,039,435	24.9%	$32,000	$0	$2,007,435	24.5%	N/A
Loan		38	Courtyard - Charlotte Matthews	$3,731,041	$2,416,499	$1,314,542	10/31/2019 TTM	16.4%	69.0%	$3,731,101	$2,408,468	$1,322,633	16.5%	$149,244	$0	$1,173,389	14.7%	N/A
Loan		39	Ayres Hotel Spa Mission Viejo	$3,336,817	$1,971,826	$1,364,991	12/31/2019	17.4%	77.9%	$3,336,817	$2,039,468	$1,297,349	16.5%	$133,473	$0	$1,163,876	14.8%	N/A
Loan		40	Twin Fountains Plaza	$1,155,085	$329,245	$825,840	11/30/2019 T-11 Ann.	10.6%	95.0%	$1,196,979	$426,408	$770,571	9.9%	$6,919	$47,046	$716,606	9.2%	Family Dollar
Loan		41	18 West 25th Street	N/A	N/A	N/A	N/A	N/A	95.0%	$688,750	$26,662	$662,088	8.8%	$0	$0	$662,088	8.8%	N/A
Loan		42	Music City Shopping Center	$1,028,401	$320,430	$707,971	10/31/2019 TTM	9.6%	95.0%	$1,090,558	$343,755	$746,803	10.1%	$7,811	$58,579	$680,414	9.2%	Planet Fitness of Goodlettsville
Loan		43	Reston Business Campus	$1,464,184	$561,482	$902,702	12/31/2019	12.4%	94.5%	$1,736,693	$555,739	$1,180,954	16.2%	$12,391	$69,468	$1,099,095	15.1%	Distributed Solutions, Inc.
Loan		44	400 East 77th Street Owners, Inc.	N/A	N/A	N/A	N/A	N/A	95.3%	$6,848,550	$3,824,202	$3,024,348	44.9%	$42,200	$0	$2,982,148	44.3%	N/A
Loan		45	125 Old Gate Lane	$2,312,104	$680,013	$1,632,091	12/31/2019	25.2%	64.5%	$1,918,129	$673,392	$1,244,737	19.2%	$65,250	$76,725	$1,102,762	17.0%	Hacienda Storage
Loan		46	113-14 Owners Corp.	N/A	N/A	N/A	N/A	N/A	98.0%	$3,097,878	$1,607,090	$1,490,788	23.5%	$31,500	$0	$1,459,288	23.0%	N/A
Loan		47	Lockaway Storage - Boerne	$767,789	$230,557	$537,232	10/31/2019 TTM	8.5%	88.5%	$767,789	$207,529	$560,260	8.9%	$10,155	$0	$550,105	8.8%	N/A
Loan		48	Whispering Ridge	$1,006,944	$442,049	$564,895	10/31/2019 TTM	9.1%	95.0%	$1,214,159	$476,390	$737,768	11.9%	$27,174	$69,676	$640,919	10.3%	PetSmart
Loan		49	Village Square At Five Parks	$783,141	$345,277	$437,863	11/30/2019 TTM	7.3%	88.6%	$1,020,801	$412,959	$607,842	10.1%	$8,834	$34,047	$564,961	9.4%	A Different Kind of Bean/New Deli
Loan		50	Summit Park A	$788,771	$187,430	$601,341	11/30/2019 TTM	11.2%	93.9%	$863,258	$259,213	$604,045	11.3%	$5,351	$26,755	$571,940	10.7%	Landis + Gyr Technology, Inc.
Loan		51	Comfort Inn - Pinehurst	$1,903,742	$1,133,349	$770,393	9/30/2019 TTM	14.8%	76.1%	$1,903,742	$1,117,746	$785,996	15.1%	$76,150	$0	$709,846	13.6%	N/A
Loan		52	Safeway-WA	N/A	N/A	N/A	N/A	N/A	95.0%	$581,276	$158,531	$422,745	8.1%	$4,800	$10,263	$407,682	7.9%	SafeWay
Loan		53	Huntsville Self Storage - Madison	$755,320	$249,031	$506,289	10/31/2019 TTM	10.0%	85.3%	$762,820	$235,507	$527,313	10.4%	$12,449	$0	$514,864	10.2%	N/A
Loan	14	54	Long Beach Storage Center	$785,122	$332,798	$452,323	11/30/2019 TTM	9.0%	91.5%	$822,260	$358,558	$463,702	9.3%	$2,239	$0	$461,463	9.2%	N/A
Loan	9	55	Grand Oaks Plaza	$373,064	$211,737	$161,328	12/31/2019	3.2%	85.2%	$719,663	$194,664	$524,999	10.5%	$4,180	$18,287	$502,532	10.1%	Dollar Tree
Loan	15	56	Volvo Commons	$374,307	$107,706	$266,601	10/31/2019 T-10 Ann.	5.6%	95.0%	$570,952	$101,965	$468,987	9.9%	$2,912	$4,597	$461,478	9.7%	Metro Diner
Loan		57	155 Hill Street	$1,351,911	$372,347	$979,564	12/31/2019	20.9%	95.0%	$1,645,579	$367,693	$1,277,886	27.3%	$36,482	$78,175	$1,163,229	24.9%	FCP Euro
Loan		58	Perrysburg Market Square	$298,731	$110,602	$188,130	12/31/2019	4.0%	95.0%	$704,429	$238,617	$465,812	10.0%	$2,322	$30,439	$433,051	9.3%	Pure Sleep
Loan		59	Mustang Square	$868,259	$269,873	$598,386	10/31/2019 TTM	13.0%	95.0%	$862,304	$257,579	$604,725	13.1%	$5,474	$35,760	$563,491	12.2%	Pride Academy
Loan	16	60	39 Forrest Street	$496,800	$95,382	$401,418	11/30/2019 TTM	8.8%	95.0%	$511,787	$113,933	$397,854	8.7%	$2,014	$7,460	$388,380	8.5%	Thompson Dorfman Partners, LLC
Loan		61	225 West Roosevelt Road	$360,271	$243,248	$117,023	10/31/2019 TTM	2.6%	95.0%	$691,912	$198,546	$493,366	10.9%	$5,738	$33,576	$454,052	10.1%	Planet Fitness
Loan		62	36 Hamilton Avenue Tenants Corp.	N/A	N/A	N/A	N/A	N/A	97.0%	$2,375,627	$835,205	$1,540,422	34.2%	$40,950	$0	$1,499,472	33.3%	N/A
Loan		63	Chester Hill Apartment Corporation	N/A	N/A	N/A	N/A	N/A	94.9%	$2,089,239	$954,669	$1,134,570	25.2%	$25,750	$0	$1,108,820	24.6%	N/A
Loan		64	759 Hillside Avenue Owners, Inc.	N/A	N/A	N/A	N/A	N/A	95.6%	$2,691,273	$1,278,596	$1,412,677	35.3%	$34,000	$0	$1,378,677	34.5%	N/A
Loan		65	Carnegie Center	$289,137	$41,045	$248,092	8/31/2019 TTM	6.4%	93.1%	$508,098	$95,362	$412,736	10.6%	$3,922	$24,514	$384,300	9.9%	Lighthouse Academy
Loan		66	McDonough Flex	$738,604	$320,020	$418,584	11/30/2019 TTM	11.1%	95.0%	$753,539	$281,478	$472,061	12.5%	$16,786	$5,142	$450,133	11.9%	Classic Collision of McDonough
Loan		67	Lexington Square Townhouses, Inc.	N/A	N/A	N/A	N/A	N/A	91.0%	$2,957,386	$1,740,914	$1,216,472	39.1%	$112,000	$0	$1,104,472	35.5%	N/A
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	N/A	N/A	N/A	N/A	N/A	95.0%	$1,100,806	$451,678	$649,128	23.2%	$14,000	$0	$635,128	22.7%	N/A
Loan		69	Fountain Terrace Owners, Inc.	N/A	N/A	N/A	N/A	N/A	98.0%	$2,210,168	$849,320	$1,360,848	54.4%	$25,000	$0	$1,335,848	53.4%	N/A
Loan		70	Haven Equities, Inc.	N/A	N/A	N/A	N/A	N/A	97.0%	$1,644,325	$550,457	$1,093,868	48.7%	$13,500	$0	$1,080,368	48.1%	N/A
Loan		71	110 Thompson St. Owners Corp.	N/A	N/A	N/A	N/A	N/A	95.0%	$876,858	$336,757	$540,101	24.0%	$12,800	$0	$527,301	23.5%	N/A
Loan		72	Americas Storage Space	$325,377	$117,614	$207,763	8/31/2019 TTM	10.4%	90.0%	$341,281	$130,509	$210,772	10.5%	$7,187	$0	$203,585	10.2%	N/A
Loan		73	Hartsdale Towers Owners Corp.	N/A	N/A	N/A	N/A	N/A	95.1%	$1,019,396	$492,240	$527,156	27.8%	$13,000	$0	$514,156	27.1%	N/A
Loan		74	Fort Apt. Corp.	N/A	N/A	N/A	N/A	N/A	95.0%	$1,168,777	$572,956	$595,821	37.2%	$14,750	$0	$581,071	36.3%	N/A
Loan		75	Wildwood Tenants Corporation	N/A	N/A	N/A	N/A	N/A	94.0%	$895,820	$443,493	$452,327	30.2%	$12,300	$0	$440,027	29.4%	N/A

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Largest Tenant Lease Expiration(4)

Largest Tenant NSF

Largest Tenant % of NSF

2nd Largest Tenant

2nd Largest Tenant Lease Expiration(4)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

Loan

6, 7, 9

1

FTERE Bronx Portfolio 3

Property

1.01

1264-1270 Gerard Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.02

3018 Heath Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.03

1576 Taylor Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.04

1299 Grand Concourse

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.05

2500 University Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.06

2505 Aqueduct Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.07

2785-2791 Sedgwick Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.08

1945 Loring Place South

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

2

Bravern Office Commons

494,523 SF expiring 8/31/2025; 255,171 SF expiring 6/30/2025

749,694

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 8

3

560 Mission Street

9/30/2025

246,384

36.9%

EY

12/31/2028

122,760

18.4%

TIAA-CREF

9/30/2027

Loan

5

4

200 West 57th Street

21,549 SF (1/31/2036); 8,743 SF (10/31/2023); 5,258 SF (2/28/2022)

35,550

20.7%

Extended Fertility LLC.

7,074 SF (8/31/2029); 2,945 SF (8/31/2029); 938 SF (8/31/2020)

10,957

6.4%

Orthology INC.

12/31/2029

Loan

5, 8

5

545 Washington Boulevard

12/31/2033

352,765

40.7%

JPMorgan Chase Bank

10/31/2032

343,805

39.7%

HSBC Technology & Services (USA)

2/28/2021

Loan

5

6

55 Hudson Yards

4/30/2034

332,283

23.2%

Milbank, Tweed, Hadley & McCloy

3/31/2034

287,333

20.1%

Cooley

9/30/2039

Loan

6, 7, 9, 10, 11

7

AD1 Hotel Portfolio

Property

7.01

Residence Inn Hartford Avon

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.02

Holiday Inn Melbourne-Viera Conference Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.03

Candlewood Suites Fort Myers Sanibel Gateway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.04

Comfort Inn International Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.05

Wyndham Garden Tallahassee Capitol

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.06

Holiday Inn Savannah South - I-95 Gateway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 8

8

1633 Broadway

1/31/2031

320,911

12.5%

WMG Acquisition Corp

293,487 SF on 7/31/2029; 401 SF on MTM

293,888

11.5%

Showtime Networks Inc

1/31/2026

Loan

5, 8, 12, 13

9

Bellagio Hotel and Casino

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7

10

F Street and K Street Office Portfolio

Property

10.01

1612 K Street Northwest

10/31/2021

8,388

11.6%

Green America

8/31/2021

5,763

8.0%

Fed Ex Office & Print

10/31/2028

Property

10.02

1319 F Street Northwest

7/31/2022

15,696

30.0%

Proper Ventures, LLC

11/30/2026

7,514

14.4%

Advantage FCU

10/31/2023

Loan

11

Marriott Richmond Dual Brand

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

12

Steeples Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Coral Sky Plaza

1/31/2025

108,532

46.6%

Ross Dress for Less

1/31/2022

30,187

13.0%

Bed Bath & Beyond

1/31/2022

Loan

14

Embassy Suites - Charlotte

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

Prince William Square

9/30/2023

38,453

16.5%

Ross Dress For Less

1/31/2030

32,120

13.8%

dd's Discounts

1/31/2027

Loan

16

Pacific Plaza Tacoma

7/31/2025

32,768

31.2%

BLRB Architects

8/31/2023

20,374

19.4%

DEA

6/27/2040

Loan

6, 9

17

OSU Hotel Portfolio

Property

17.01

Staybridge Suites - Columbus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Holiday Inn Express & Suites - Columbus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Residence Inn - Amelia Island

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Marketfair Shopping Center

3/31/2033

66,464

30.3%

AMC Theatres

12/31/2030

60,000

27.3%

Lidl US Operations, LLC

3/31/2030

Loan

6, 7, 8

20

Forsyth Multifamily Portfolio

Property

20.01

74 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.02

104 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.03

72 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6, 7

21

Giant Anchored Portfolio

Property

21.01

Parkway Plaza

12/31/2023

71,335

64.2%

Rite Aid

11/30/2023

11,180

10.1%

Kindercare Learning Centers

4/30/2020

Property

21.02

Aston Center

11/30/2025

55,000

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.03

Spring Meadow

10/31/2024

67,400

87.5%

Mavis Tire Supply, LLC

3/31/2034

6,700

8.7%

Fulton Bank

8/4/2024

Property

21.04

Scott Town Center

7/31/2023

54,333

80.0%

AAA

6/30/2022

4,000

5.9%

One Main Financial

7/31/2023

Property

21.05

Creekside Market Place

3/31/2027

57,428

63.2%

Dollar Tree

6/30/2022

8,000

8.8%

PLCB

4/30/2022

Property

21.06

Stonehedge Square

5/31/2026

51,687

58.3%

PA Liquor Control Board

8/31/2024

5,170

5.8%

Monroe Muffler Brake Inc.

6/30/2020

Property

21.07

Ayr Town Center

5/31/2025

52,400

90.3%

Wine & Spirits Store

8/31/2024

2,400

4.1%

N/A

N/A

Loan

22

Roseburg Valley Marketplace

7/31/2026

39,669

18.0%

Marshall's

8/31/2023

25,080

11.4%

Planet Fitness

7/31/2029

Loan

23

University Marketplace

7/31/2021

21,793

17.4%

Beverly's Pet Center

8/31/2021

18,530

14.8%

Octapharm Plasma, Inc

8/31/2029

Loan

7, 8

24

Vesta Lofts Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

Courtyard - Columbia Downtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

West Coast Self Storage - Columbia City

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

27

Southeast Retail Portfolio

Property

27.01

Whitfield Square Shopping Center

3/13/2030

51,724

34.1%

The Kroger Corp

7/31/2025

44,459

29.3%

Ollie's Bargain Outlet

3/27/2027

Property

27.02

Mooreland Shopping Center

1/31/2022

24,913

29.3%

Warehouse Home Furnishings Distributors, Inc.

9/29/2023

20,800

24.5%

Autozone Development Corp

9/30/2026

Loan

28

Ayres Hotel Orange

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

29

The Hub Shopping Center

2/29/2024

6,224

12.4%

Bella's Nail Salon and Spa

3/31/2025

5,506

11.0%

Chop Chop Rice Co.

2/28/2025

Loan

30

6410 Halsey

12/31/2034

63,303

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Oaktree Plaza - Denton

3/31/2030

23,200

33.5%

PetSmart Inc.

5/31/2026

19,169

27.7%

Skechers

4/30/2028

Loan

6, 7

32

Bradenton Cascade Office Portfolio

Property

32.01

Cascade I

9/30/2022

18,238

30.9%

Transinternational Systems

6/30/2023

9,138

15.5%

Connections Academy

7/31/2020

Property

32.02

Bradenton Office

2/28/2021

17,666

43.3%

The W.W, Williams Company, L

5/31/2023

17,350

42.5%

N/A

N/A

Property

32.03

Cascade II

1/31/2022

11,293

18.4%

Priority Mortgage Corp

7/31/2020

7,345

12.0%

Creative Financial Staffing

10/31/2022

Property

32.04

Cascade V

2/28/2023

7,254

15.6%

Peoples Bank

4/30/2024

6,268

13.5%

Radian Guaranty, Inc.

1/31/2021

Loan

33

Laurel Square

1/31/2030

20,830

73.4%

Five Guys

11/30/2020

2,865

10.1%

Panda Express

10/31/2020

Loan

34

Easton Commons

12/30/2023

75,273

44.6%

Maxx Fitness

7/30/2037

25,312

15.0%

Petco

10/30/2020

Loan

35

Murphy Crossing Shopping Center

2/28/2025

3,500

8.0%

Fesler Orthodontics, PA

7/31/2024

2,606

5.9%

Niki's Italian Bistro

7/31/2021

Loan

36

7701 & 7721 Eastchase Parkway

2/28/2030

35,000

53.8%

Best Buy Stores LP

1/31/2030

30,000

46.2%

N/A

N/A

Loan

37

325 W. 45th Street Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Courtyard - Charlotte Matthews

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Ayres Hotel Spa Mission Viejo

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Twin Fountains Plaza

12/31/2023

8,000

17.3%

LaHacienda Market

3/31/2026

6,044

13.1%

Mi Pueblito Discoteca

3/28/2027

Loan

41

18 West 25th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

Music City Shopping Center

4/30/2028

12,856

16.5%

Chef's Market Cafe

2/28/2021

11,505

14.7%

The Bridal Warehouse

3/31/2022

Loan

43

Reston Business Campus

11/30/2028

16,433

19.9%

Kaizen Systems, LLC (Expansion)

2/29/2028

15,780

19.1%

Ideaventions, LLC

12/31/2025

Loan

44

400 East 77th Street Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

45

125 Old Gate Lane

3/31/2031

55,127

19.4%

Northsails

6/30/2021

51,882

18.3%

Marble And Granite

8/31/2021

Loan

46

113-14 Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

47

Lockaway Storage - Boerne

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

48

Whispering Ridge

5/31/2024

27,716

39.8%

Ross Dress for Less

1/31/2030

22,322

32.0%

Five Below

1/31/2030

Loan

49

Village Square At Five Parks

3/31/2026

4,510

11.2%

Five Parks Vision Center

5/31/2026

2,645

6.6%

Five Parks Dental

10/31/2022

Loan

50

Summit Park A

9/30/2024

10,050

18.8%

ECS Southwest, LP

7/31/2026

9,697

18.1%

City of Austin

5/31/2025

Loan

51

Comfort Inn - Pinehurst

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

52

Safeway-WA

6/30/2039

47,995

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

Loan

53

Huntsville Self Storage - Madison

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

14

54

Long Beach Storage Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

55

Grand Oaks Plaza

2/28/2027

12,808

30.6%

Hokkaido Chinese and Japanese LLC

7/31/2026

10,000

23.9%

Mr. & Mrs. Crab Inc.

12/9/2029

Loan

15

56

Volvo Commons

10/31/2028

3,695

19.0%

Dream Nails Spa

1/31/2030

2,574

13.3%

Coastal Vision

2/28/2026

Loan

57

155 Hill Street

11/1/2028

52,747

30.4%

Qtran

2/28/2025

42,855

24.7%

General Insulation

9/30/2024

Loan

58

Perrysburg Market Square

4/6/2029

4,000

25.8%

Aspen Dental

11/26/2028

3,500

22.6%

AT&T

3/31/2025

Loan

59

Mustang Square

11/30/2027

11,500

31.5%

Lifesong Studio

5/31/2023

11,000

30.1%

Aspen Catering

5/31/2024

Loan

16

60

39 Forrest Street

10/31/2025

3,700

49.6%

Sutton Suzuki Associates

12/31/2022

2,053

27.5%

Sotheby's (Golden Gate)

7/31/2022

Loan

61

225 West Roosevelt Road

2/29/2028

20,000

52.3%

BioLife Plasma Services L.P.

10/31/2029

18,250

47.7%

N/A

N/A

Loan

62

36 Hamilton Avenue Tenants Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63

Chester Hill Apartment Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

64

759 Hillside Avenue Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

65

Carnegie Center

12/31/2024

7,434

37.9%

Burn Boot Camp

11/30/2029

4,534

23.1%

EarthWise Pet Nutrition Center and Wellness Spa

7/31/2024

Loan

66

McDonough Flex

10/31/2021

33,253

29.7%

Horizon Pointe Church

5/31/2021

28,666

25.6%

Habitat for Humanity Restore

12/31/2020

Loan

67

Lexington Square Townhouses, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

68

214 Clinton St./147 Pacific St. Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

69

Fountain Terrace Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

70

Haven Equities, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

71

110 Thompson St. Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

72

Americas Storage Space

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

73

Hartsdale Towers Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

74

Fort Apt. Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

75

Wildwood Tenants Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Upfront Replacement Reserves

Monthly Replacement Reserves

Loan

6, 7, 9

1

FTERE Bronx Portfolio 3

$0

$12,706

Property

1.01

1264-1270 Gerard Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.02

3018 Heath Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.03

1576 Taylor Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.04

1299 Grand Concourse

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.05

2500 University Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.06

2505 Aqueduct Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.07

2785-2791 Sedgwick Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.08

1945 Loring Place South

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

2

Bravern Office Commons

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

5, 8

3

560 Mission Street

64,696

9.7%

ARUP

9/30/2026

49,832

7.5%

Seyfarth Shaw

9/30/2027

49,695

7.4%

$0

$0

Loan

5

4

200 West 57th Street

7,030

4.1%

Reproductive Medicine Assoc.

8/31/2025

5,242

3.1%

Cieli Partners L.P.

8/31/2028

4,000

2.3%

$0

$3,866

Loan

5, 8

5

545 Washington Boulevard

77,472

8.9%

VF Sportswear

2/28/2025

42,643

4.9%

Newport Restaurant Group (Dorrian's)

4/30/2032

4,760

0.5%

$0

$10,834

Loan

5

6

55 Hudson Yards

146,227

10.2%

Boies, Schiller & Flexner

6/30/2035

110,732

7.7%

Third Point

7/31/2029

89,043

6.2%

$0

$0

Loan

6, 7, 9, 10, 11

7

AD1 Hotel Portfolio

$0

4% of 1/12th of annual Gross Revenue (in no event less than $69,993.17)

Property

7.01

Residence Inn Hartford Avon

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.02

Holiday Inn Melbourne-Viera Conference Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.03

Candlewood Suites Fort Myers Sanibel Gateway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.04

Comfort Inn International Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.05

Wyndham Garden Tallahassee Capitol

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.06

Holiday Inn Savannah South - I-95 Gateway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 8

8

1633 Broadway

261,196

10.2%

Morgan Stanley & Co

3/31/2032

260,829

10.2%

Kasowitz Benson Torres

3/31/2037

203,394

7.9%

$0

$0

Loan

5, 8, 12, 13

9

Bellagio Hotel and Casino

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

6, 7

10

F Street and K Street Office Portfolio

$0

$2,078

Property

10.01

1612 K Street Northwest

5,197

7.2%

Earthrights Int

6/30/2022

4,203

5.8%

Gov. Accountability Project

10/31/2022

3,748

5.2%

Property

10.02

1319 F Street Northwest

5,032

9.6%

Posse DC

1/31/2022

4,012

7.7%

Camp. Fair Sentencing/Youth

11/30/2021

3,164

6.0%

Loan

11

Marriott Richmond Dual Brand

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$37,267

Loan

8

12

Steeples Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$9,100

Loan

13

Coral Sky Plaza

30,000

12.9%

buybuy BABY

1/31/2023

23,034

9.9%

Five Below

1/31/2027

9,933

4.3%

$0

$3,103

Loan

14

Embassy Suites - Charlotte

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$47,916

Loan

15

Prince William Square

24,784

10.6%

JOANN Fabrics and Crafts

1/31/2025

23,890

10.3%

Harbor Freight Tools

12/31/2022

15,000

6.4%

$0

$3,300

Loan

16

Pacific Plaza Tacoma

13,800

13.2%

The Old Spaghetti Factory

1/31/2026

12,575

12.0%

PCS Structural Solutions

9/30/2024

12,405

11.8%

$0

$2,105

Loan

6, 9

17

OSU Hotel Portfolio

$0

(i) 2% of Rents until February 2022, (ii) 3% of Rents from March 2022 to February 2024, (iii) 4% of Rents from and after March 2024.

Property

17.01

Staybridge Suites - Columbus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

17.02

Holiday Inn Express & Suites - Columbus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

Residence Inn - Amelia Island

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$21,290

Loan

19

Marketfair Shopping Center

30,454

13.9%

Planet Fitness

5/31/2026

23,051

10.5%

Lumber Liquidators, Inc.

11/30/2025

7,189

3.3%

$0

$2,928

Loan

6, 7, 8

20

Forsyth Multifamily Portfolio

$0

$1,385

Property

20.01

74 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.02

104 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.03

72 Forsyth Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5, 6, 7

21

Giant Anchored Portfolio

$0

$12,741

Property

21.01

Parkway Plaza

10,964

9.9%

Power Train Harrisburg West LL

3/31/2020

6,000

5.4%

Wendy's

12/31/2022

3,067

2.8%

Property

21.02

Aston Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.03

Spring Meadow

2,950

3.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.04

Scott Town Center

1,600

2.4%

Subway

7/31/2024

1,600

2.4%

Regis Corp

6/30/2024

1,600

2.4%

Property

21.05

Creekside Market Place

3,200

3.5%

Pet Valu, Inc.

7/31/2027

3,162

3.5%

Feasta Pizza

3/31/2029

2,880

3.2%

Property

21.06

Stonehedge Square

4,500

5.1%

Power Train Fitness

10/31/2020

4,400

5.0%

Unique Source Products & Serv

6/30/2021

2,550

2.9%

Property

21.07

Ayr Town Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

22

Roseburg Valley Marketplace

20,981

9.5%

JoAnn's

1/31/2027

18,000

8.2%

Shoe Show

1/31/2030

12,187

5.5%

$0

$4,964

Loan

23

University Marketplace

14,000

11.1%

Dollar General

12/31/2021

6,500

5.2%

All Uniform Wear

12/31/2023

6,000

4.8%

$0

$3,404

Loan

7, 8

24

Vesta Lofts Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$2,166

Loan

25

Courtyard - Columbia Downtown

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$12,853

Loan

26

West Coast Self Storage - Columbia City

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

6

27

Southeast Retail Portfolio

$0

$2,910

Property

27.01

Whitfield Square Shopping Center

35,683

23.5%

Cheng Ping Yee Sun Tok Yee

4/30/2023

4,200

2.8%

Henil 1 Inc.

4/20/2020

4,200

2.8%

Property

27.02

Mooreland Shopping Center

8,442

9.9%

Family Dollar Stores of TN Inc

12/31/2020

8,225

9.7%

Shoe Sensation, Inc.

8/31/2029

7,932

9.3%

Loan

28

Ayres Hotel Orange

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$18,899

Loan

29

The Hub Shopping Center

3,332

6.6%

Cycle Bar

6/30/2026

3,087

6.1%

Urban Bricks Pizza Co.

8/31/2026

2,610

5.2%

$0

$627

Loan

30

6410 Halsey

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,161

Loan

31

Oaktree Plaza - Denton

8,056

11.6%

Touchstone Imaging

5/31/2022

3,914

5.7%

Leslie's Pool Supply

12/31/2020

3,600

5.2%

$40,000

$866

Loan

6, 7

32

Bradenton Cascade Office Portfolio

$0

$4,307

Property

32.01

Cascade I

5,560

9.4%

Altasim Technologies, LLC

12/31/2022

4,196

7.1%

Kuncai Americas, LLC.

4/30/2022

3,085

5.2%

Property

32.02

Bradenton Office

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

32.03

Cascade II

4,414

7.2%

Thomas R. Daye & Associates

11/30/2022

3,455

5.6%

Thomas E. Baxter & Assoc.

11/30/2023

2,875

4.7%

Property

32.04

Cascade V

5,260

11.3%

Advanced Billing & Consulting Services, Inc.

5/31/2023

4,627

10.0%

Troy Balderson

1/2/2021

3,432

7.4%

Loan

33

Laurel Square

2,409

8.5%

M&T Bank

10/31/2026

2,275

8.0%

N/A

N/A

N/A

N/A

$0

$355

Loan

34

Easton Commons

17,880

10.6%

Family Dollar

12/30/2020

6,750

4.0%

Giant Gas

12/30/2023

5,000

3.0%

$0

$2,108

Loan

35

Murphy Crossing Shopping Center

2,398

5.5%

H&R Block Enterprises LLC

4/30/2021

2,250

5.1%

Kung Fu - Choung Tran Van

12/31/2022

2,000

4.6%

$0

$0

Loan

36

7701 & 7721 Eastchase Parkway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$813

Loan

37

325 W. 45th Street Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

38

Courtyard - Charlotte Matthews

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$6,256

Loan

39

Ayres Hotel Spa Mission Viejo

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$11,123

Loan

40

Twin Fountains Plaza

4,900

10.6%

Cici's Pizza

6/30/2028

4,490

9.7%

Fashion Accents

7/31/2022

4,300

9.3%

$28,750

$769

Loan

41

18 West 25th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

42

Music City Shopping Center

9,000

11.5%

Aregis Taekwondo

12/31/2022

5,960

7.6%

Long Hollow Pizza

4/30/2024

4,726

6.1%

$0

$977

Loan

43

Reston Business Campus

10,533

12.8%

RGB Holdings, LLC

1/31/2025

10,223

12.4%

Renal Care Partners

12/31/2021

6,007

7.3%

$0

$0

Loan

44

400 East 77th Street Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

45

125 Old Gate Lane

29,180

10.3%

Clarke Brothers

MTM

22,950

8.1%

Fitness Edge

12/31/2029

18,375

6.5%

$0

$0

Loan

46

113-14 Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

47

Lockaway Storage - Boerne

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$846

Loan

48

Whispering Ridge

16,627

23.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$2,265

Loan

49

Village Square At Five Parks

2,612

6.5%

Serenity @ Five Parks Spa & Salon

3/31/2023

1,960

4.9%

Harmony Vet Center

6/30/2020

1,954

4.9%

$0

$744

Loan

50

Summit Park A

8,850

16.5%

Securadyne Systems Intermediate LLC

7/31/2023

7,469

14.0%

X-Microwave, LLC

6/30/2021

5,763

10.8%

$0

$669

Loan

51

Comfort Inn - Pinehurst

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$6,391

Loan

52

Safeway-WA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

53

Huntsville Self Storage - Madison

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,037

Loan

14

54

Long Beach Storage Center

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$280

Loan

9

55

Grand Oaks Plaza

8,800

21.1%

Senigallia Restaurant, LLC

1/31/2021

5,105

12.2%

N/A

N/A

N/A

N/A

$0

$697

Loan

15

56

Volvo Commons

2,500

12.9%

Studio Bamboo Institute of Yoga

2/29/2024

2,000

10.3%

Dunkin Donuts

11/30/2025

1,804

9.3%

$0

$243

Loan

57

155 Hill Street

26,863

15.5%

Pepperidge Farm

5/31/2023

24,010

13.8%

Gold Medal

12/15/2025

13,367

7.7%

$0

$0

Loan

58

Perrysburg Market Square

2,464

15.9%

Dickey's BBQ

7/31/2029

2,285

14.8%

Verizon Wireless

1/4/2029

1,955

12.6%

$0

$193

Loan

59

Mustang Square

3,450

9.5%

DP Family Medicine & Dental

5/31/2022

3,334

9.1%

Mustang Cleaners

10/31/2022

2,000

5.5%

$0

$456

Loan

16

60

39 Forrest Street

1,707

22.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$168

Loan

61

225 West Roosevelt Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$478

Loan

62

36 Hamilton Avenue Tenants Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

63

Chester Hill Apartment Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

64

759 Hillside Avenue Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

65

Carnegie Center

1,800

9.2%

Great Harvest Restaurant

11/30/2020

1,792

9.1%

Carmine's  Restaurant

2/28/2025

1,550

7.9%

$0

$327

Loan

66

McDonough Flex

19,280

17.2%

United Food Force, Inc

8/31/2028

12,380

11.1%

Antias Tender Touch LLC

5/31/2022

6,134

5.5%

$0

$1,399

Loan

67

Lexington Square Townhouses, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

68

214 Clinton St./147 Pacific St. Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

69

Fountain Terrace Owners, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

70

Haven Equities, Inc.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

71

110 Thompson St. Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

72

Americas Storage Space

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$599

Loan

73

Hartsdale Towers Owners Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

74

Fort Apt. Corp.

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

Loan

75

Wildwood Tenants Corporation

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description
Loan	6, 7, 9	1	FTERE Bronx Portfolio 3	$0	$0	$0	$0	$76,846	$76,846	$0	$0	$20,578	$2,500,000	$0	J-51 Exemption Funds
Property		1.01	1264-1270 Gerard Avenue
Property		1.02	3018 Heath Avenue
Property		1.03	1576 Taylor Avenue
Property		1.04	1299 Grand Concourse
Property		1.05	2500 University Avenue
Property		1.06	2505 Aqueduct Avenue
Property		1.07	2785-2791 Sedgwick Avenue
Property		1.08	1945 Loring Place South
Loan	5	2	Bravern Office Commons	$0	$5,943,828	$0	$0	$0	$0	$0	$0	$452,250	$1,297,834	$0	Microsoft Bridge Rent Reserve
Loan	5, 8	3	560 Mission Street	$267,260	$2,152,612	$0	$2,004,447	$0	$0	$0	$0	$0	$0	$0	N/A
Loan	5	4	200 West 57th Street	$92,775	$0	$21,424	$514,185	$143,187	$143,187	$0	$0	$0	$2,069,759	$0	Rent Concession Reserve Funds; Outstanding TI/LC Reserve Funds
Loan	5, 8	5	545 Washington Boulevard	$0	$0	$72,226	$1,500,000	$881,651	$0	$0	$0	$0	$26,042,846	$0	Rent Concession Reserve Funds; Existing TI/LC Obligations Reserve Funds
Loan	5	6	55 Hudson Yards	$0	$0	$0	$0	$0	$0	$0	$0	$0	$61,217,618	$0	Tenant Specific TILC Reserve; Free Rent Reserve; Milbank Lease Landlord Delay Dispute Reserve; MarketAxess Lease Takeover Reserve
Loan	6, 7, 9, 10, 11	7	AD1 Hotel Portfolio	$0	$0	$0	$0	$75,000	$75,000	$0	$0	$61,063	$1,816,554	$0	PIP reserve; Ground Rent Reserve; Capitalized Holdback Reserve
Property		7.01	Residence Inn Hartford Avon
Property		7.02	Holiday Inn Melbourne-Viera Conference Center
Property		7.03	Candlewood Suites Fort Myers Sanibel Gateway
Property		7.04	Comfort Inn International Drive
Property		7.05	Wyndham Garden Tallahassee Capitol
Property		7.06	Holiday Inn Savannah South - I-95 Gateway
Loan	5, 8	8	1633 Broadway	$1,024,605	$0	$0	$5,123,024	$0	$0	$0	$0	$0	$36,389,727	$0	Unfunded Obligations Reserve
Loan	5, 8, 12, 13	9	Bellagio Hotel and Casino	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan	6, 7	10	F Street and K Street Office Portfolio	$0	$0	$15,583	$561,002	$343,131	$49,019	$54,330	$4,939	$0	$0	$0	N/A
Property		10.01	1612 K Street Northwest
Property		10.02	1319 F Street Northwest
Loan		11	Marriott Richmond Dual Brand	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan	8	12	Steeples Apartments	$0	$0	$0	$0	$32,136	$32,136	$170,248	$21,281	$484,028	$0	$0	N/A
Loan		13	Coral Sky Plaza	$0	$300,000	$14,545	$600,000	$120,656	$30,164	$20,766	$10,383	$24,313	$0	$0	N/A
Loan		14	Embassy Suites - Charlotte	$2,740,000	$0	$0	$0	$65,000	$32,500	$0	$0	$0	$0	$0	N/A
Loan		15	Prince William Square	$0	$0	$16,501	$395,000	$38,857	$38,857	$0	$0	$0	$343,370	$0	VAABC Free Rent Reserve Fund; VAABC Special Leasing Reserve Fund; Dental Care Alliance Special Leasing Reserve Fund; Harbor Special Leasing Reserve Fund
Loan		16	Pacific Plaza Tacoma	$0	$0	$8,739	$314,613	$24,054	$12,027	$26,980	$4,497	$0	$1,422,231	$0	Known TI/LC Reserve Fund; Free/Gap Rent Reserve Fund
Loan	6, 9	17	OSU Hotel Portfolio	$1,000,000	$0	$0	$0	$83,517	$27,839	$33,000	$4,877	$0	$1,207,673	$0	Upfront PIP Reserve
Property		17.01	Staybridge Suites - Columbus
Property		17.02	Holiday Inn Express & Suites - Columbus
Loan		18	Residence Inn - Amelia Island	$0	$0	$0	$0	$98,800	$24,700	$84,325	$10,541	$0	$0	$25,000 (during March, April, May, June or July of each year)	Seasonality Reserve Fund
Loan		19	Marketfair Shopping Center	$0	$350,000	$13,725	$494,100	$88,175	$22,044	$7,096	$3,548	$8,223	$16,578	$0	Rent Concession Funds
Loan	6, 7, 8	20	Forsyth Multifamily Portfolio	$0	$0	$0	$0	$29,185	$29,185	$3,747	$3,747	$0	$115,400	$0	Unit Renovation; Gap Rent
Property		20.01	74 Forsyth Street
Property		20.02	104 Forsyth Street
Property		20.03	72 Forsyth Street
Loan	5, 6, 7	21	Giant Anchored Portfolio	$0	$0	$8,681	$400,000	$0	$0	$0	$0	$0	$0	$0	N/A
Property		21.01	Parkway Plaza
Property		21.02	Aston Center
Property		21.03	Spring Meadow
Property		21.04	Scott Town Center
Property		21.05	Creekside Market Place
Property		21.06	Stonehedge Square
Property		21.07	Ayr Town Center
Loan		22	Roseburg Valley Marketplace	$178,686	$205,206	$9,168	$330,035	$37,563	$18,781	$0	$0	$0	$0	$0	N/A
Loan		23	University Marketplace	$0	$250,000	$20,934	$500,000	$74,976	$18,744	$0	$0	$13,125	$53,050	$0	Outstanding TI/Free Rent
Loan	7, 8	24	Vesta Lofts Apartments	$51,984	$0	$0	$0	$0	$11,497	$1,906	$1,906	$10,875	$58,525	$0	Landlord Obligation Reserve
Loan		25	Courtyard - Columbia Downtown	$0	$0	$0	$0	$52,500	$26,250	$0	$0	$0	$55,000	$0	Environmental Reserve
Loan		26	West Coast Self Storage - Columbia City	$0	$0	$0	$0	$45,855	$11,464	$0	$0	$0	$0	$0	N/A
Loan	6	27	Southeast Retail Portfolio	$0	$0	$8,879	$0	$22,048	$11,024	$0	$0	$53,820	$974,488	$0	Ollie's Reserve; Del Taco Reserve
Property		27.01	Whitfield Square Shopping Center
Property		27.02	Mooreland Shopping Center
Loan		28	Ayres Hotel Orange	$0	$0	$0	$0	$54,507	$18,169	$0	$0	$7,313	$60,000	$0	Orange Parking Authority Reserve
Loan		29	The Hub Shopping Center	$0	$0	$6,275	$125,000	$40,399	$13,466	$3,940	$3,940	$0	$0	$0	N/A
Loan		30	6410 Halsey	$0	$0	$0	$0	$11,208	$11,208	$955	$955	$0	$0	$0	N/A
Loan		31	Oaktree Plaza - Denton	$40,000	$300,000	$4,328	$300,000	$22,539	$22,539	$3,971	$3,971	$225,000	$0	$0	N/A
Loan	6, 7	32	Bradenton Cascade Office Portfolio	$0	$300,000	$10,000	$450,000	$236,194	$33,742	$0	$0	$54,938	$0	$0	N/A
Property		32.01	Cascade I
Property		32.02	Bradenton Office
Property		32.03	Cascade II
Property		32.04	Cascade V
Loan		33	Laurel Square	$21,284	$0	$4,139	$148,990	$132,909	$18,987	$0	$0	$0	$0	$0	N/A
Loan		34	Easton Commons	$0	$350,000	$5,622	$500,000	$216,030	$18,003	$0	$0	$15,625	$35,808	$0	Environmental Escrow
Loan		35	Murphy Crossing Shopping Center	$0	$250,000	$0	$250,000	$50,674	$25,337	$0	$0	$0	$0	$0	N/A
Loan		36	7701 & 7721 Eastchase Parkway	$0	$0	$0	$0	$26,252	$4,375	$0	$0	$2,250	$0	$0	N/A
Loan		37	325 W. 45th Street Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		38	Courtyard - Charlotte Matthews	$0	$0	$0	$0	$18,241	$9,121	$0	$0	$0	$0	$0	N/A
Loan		39	Ayres Hotel Spa Mission Viejo	$0	$0	$0	$0	$28,973	$9,658	$0	$0	$6,000	$0	$0	N/A
Loan		40	Twin Fountains Plaza	$0	$0	$3,844	$184,496	$12,063	$12,063	$0	$0	$4,875	$0	$0	N/A
Loan		41	18 West 25th Street	$0	$0	$0	$0	$0	$0	$1,108	$1,108	$0	$0	$0	N/A
Loan		42	Music City Shopping Center	$23,432	$0	$6,509	$312,420	$7,929	$7,929	$6,476	$3,238	$0	$0	$0	N/A
Loan		43	Reston Business Campus	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,800	$0	Tenant Reserve
Loan		44	400 East 77th Street Owners, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		45	125 Old Gate Lane	$0	$0	$0	$0	$62,322	$31,161	$0	$0	$0	$0	$0	N/A
Loan		46	113-14 Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		47	Lockaway Storage - Boerne	$30,465	$0	$0	$0	$8,487	$4,243	$0	$0	$0	$0	$0	N/A
Loan		48	Whispering Ridge	$0	$0	$5,806	$300,000	$84,198	$12,028	$0	$0	$0	$0	$0	N/A
Loan		49	Village Square At Five Parks	$0	$0	$0	$0	$53,940	$17,980	$4,098	$4,098	$10,000	$0	$0	N/A
Loan		50	Summit Park A	$32,100	$0	$3,344	$160,525	$14,472	$14,472	$0	$0	$0	$0	$0	N/A
Loan		51	Comfort Inn - Pinehurst	N/A	$0	$0	$0	$0	$3,717	$12,499	$3,125	$0	$440,000	$0	PIP reserve
Loan		52	Safeway-WA	$0	$0	$0	$0	$0	$0	$0	$0	$0			N/A
Loan		53	Huntsville Self Storage - Madison	$0	$0	$0	$0	$5,830	$2,915	$0	$0	$10,688	$43,500	$0	Environmental Reserve
Loan	14	54	Long Beach Storage Center	$10,075	$0	$0	$0	$21,404	$5,351	$3,418	$1,709	$31,781	$45,562	$0	Sprint Upfront Reserve
Loan	9	55	Grand Oaks Plaza	$25,081	$105,000	$3,000	$105,000	$22,308	$7,436	$13,874	$1,982	$0	$202,400	$0	Existing TI/LC Reserve; Rent Concession Reserve
Loan	15	56	Volvo Commons	$0	$220,000	$0	$220,000	$9,804	$3,268	$0	$0	$0	$13,303	$0	Tidewater Mortgage Gap Rent Reserve
Loan		57	155 Hill Street	$0	$0	$0	$0	$9,290	$9,290	$0	$0	$0	$0	$0	N/A
Loan		58	Perrysburg Market Square	$6,966	$0	$1,935	$116,093	$17,287	$5,762	$1,467	$489	$0	$92,356	$0	Verizon Free Rent; AT&T Free Rent Reserve; AT&T Reserve
Loan		59	Mustang Square	$0	$0	$0	$109,470	$23,066	$11,533	$0	$0	$4,500	$55,187	$0	Aspen Catering TI Obligations Reserve; Pride Academy TI Obligations Reserve
Loan	16	60	39 Forrest Street	$4,032	$65,000	$1,243	$65,000	$3,213	$3,213	$1,762	$881	$0	$0	$0	N/A
Loan		61	225 West Roosevelt Road	$0	$0	$2,391	$191,250	$59,570	$8,510	$960	$960	$0	$0	$0	N/A
Loan		62	36 Hamilton Avenue Tenants Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		63	Chester Hill Apartment Corporation	$0	$0	$0	$0	$0	$0	$0	$0	$0	$500,000	$0	Collateral Security Agreement For Capital Improvements
Loan		64	759 Hillside Avenue Owners, Inc.	$0	$0	$0	$0	$95,513	$36,511	$0	$0	$0	$750,000	$0	Collateral Security Agreement For Capital Improvements
Loan		65	Carnegie Center	$7,844	$0	$2,043	$98,055	$11,094	$1,849	$1,345	$672	$0	$66,103	$0	Earthwise Gap Rent and Free Rent Reserve; Earthwise TI Obligations Reserve; Earthwise LC Obligations Reserve
Loan		66	McDonough Flex	$0	$250,000	$3,000	$100,000	$20,216	$5,054	$0	$0	$0	$0	$0	N/A
Loan		67	Lexington Square Townhouses, Inc.	$0	$0	$0	$0	$37,905	$9,476	$0	$0	$0	$0	$0	N/A
Loan		68	214 Clinton St./147 Pacific St. Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		69	Fountain Terrace Owners, Inc.	$0	$0	$0	$0	$22,750	$22,750	$0	$0	$0	$0	$0	N/A
Loan		70	Haven Equities, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$40,000	$0	Negative Carry Collateral Security Agreement
Loan		71	110 Thompson St. Owners Corp.	$0	$0	$0	$0	$15,000	$15,000	$0	$0	$0	$0	$0	N/A
Loan		72	Americas Storage Space	$0	$0	$0	$0	$1,530	$765	$0	$0	$4,188	$0	$0	N/A
Loan		73	Hartsdale Towers Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A
Loan		74	Fort Apt. Corp.	$0	$0	$0	$0	$25,577	$25,577	$0	$0	$0	$0	$0	N/A
Loan		75	Wildwood Tenants Corporation	$0	$0	$0	$0	$124,037	$14,392	$0	$0	$0	$140,000	$0	Collateral Security Agreement RE: Tank Removal

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Appraisal Report Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

Loan

6, 7, 9

1

FTERE Bronx Portfolio 3

Property

1.01

1264-1270 Gerard Avenue

1/24/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.02

3018 Heath Avenue

1/24/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.03

1576 Taylor Avenue

1/22/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.04

1299 Grand Concourse

1/24/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.05

2500 University Avenue

1/21/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.06

2505 Aqueduct Avenue

1/21/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.07

2785-2791 Sedgwick Avenue

1/21/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Property

1.08

1945 Loring Place South

1/21/2020

12/30/2019

N/A

12/30/2019

N/A

No

N/A

Loan

5

2

Bravern Office Commons

12/17/2019

10/31/2019

N/A

11/8/2019

11/8/2019

Yes - 3

7.0%

$153,000,000

$76,000,000

50.2%

3.40x

11.5%

Loan

5, 8

3

560 Mission Street

10/31/2019

11/25/2019

N/A

11/18/2019

11/18/2019

Yes - 4

9.0%

$230,000,000

35.6%

5.23x

14.2%

Loan

5

4

200 West 57th Street

12/12/2019

12/11/2019

N/A

12/11/2019

N/A

No

N/A

$45,000,000

62.2%

1.93x

7.5%

Loan

5, 8

5

545 Washington Boulevard

12/5/2019

8/15/2019

N/A

8/15/2019

N/A

No

N/A

$191,606,250

61.4%

2.50x

8.8%

Loan

5

6

55 Hudson Yards

11/6/2019

10/9/2019

N/A

10/4/2019

N/A

No

N/A

$888,300,000

$300,000,000

51.9%

2.69x

8.3%

Loan

6, 7, 9, 10, 11

7

AD1 Hotel Portfolio

Property

7.01

Residence Inn Hartford Avon

11/25/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

7.02

Holiday Inn Melbourne-Viera Conference Center

10/22/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

7.03

Candlewood Suites Fort Myers Sanibel Gateway

11/22/2019

10/16/2019

N/A

10/18/2019

N/A

No

N/A

Property

7.04

Comfort Inn International Drive

10/22/2019

10/17/2019

N/A

10/18/2019

N/A

No

N/A

Property

7.05

Wyndham Garden Tallahassee Capitol

11/21/2019

11/27/2019

N/A

11/27/2019

N/A

No

N/A

Property

7.06

Holiday Inn Savannah South - I-95 Gateway

10/22/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Loan

5, 8

8

1633 Broadway

11/6/2019

10/30/2019

N/A

10/30/2019

N/A

No

N/A

$961,000,000

$249,000,000

52.1%

3.08x

9.5%

Loan

5, 8, 12, 13

9

Bellagio Hotel and Casino

11/12/2019

11/6/2019

N/A

11/6/2019

N/A

No

N/A

$1,641,200,000

$1,333,800,000

70.7%

4.06x

15.7%

Loan

6, 7

10

F Street and K Street Office Portfolio

Property

10.01

1612 K Street Northwest

1/20/2020

12/19/2019

N/A

12/19/2019

N/A

No

N/A

Property

10.02

1319 F Street Northwest

1/13/2020

12/19/2019

N/A

12/19/2019

N/A

No

N/A

Loan

11

Marriott Richmond Dual Brand

12/15/2019

12/18/2019

N/A

12/18/2019

N/A

No

N/A

Loan

8

12

Steeples Apartments

12/5/2019

11/20/2019

N/A

11/20/2019

N/A

No

N/A

Loan

13

Coral Sky Plaza

12/12/2019

12/3/2019

N/A

12/3/2019

N/A

No

N/A

Loan

14

Embassy Suites - Charlotte

11/6/2019

11/4/2019

N/A

11/5/2019

N/A

No

N/A

Loan

15

Prince William Square

11/26/2019

1/15/2020

N/A

11/25/2019

N/A

No

N/A

Loan

16

Pacific Plaza Tacoma

12/17/2019

11/25/2019

N/A

11/25/2019

11/22/2019

Yes - 3

9.0%

Loan

6, 9

17

OSU Hotel Portfolio

Property

17.01

Staybridge Suites - Columbus

1/13/2020

11/27/2019

N/A

1/14/2020

N/A

No

N/A

Property

17.02

Holiday Inn Express & Suites - Columbus

1/13/2020

12/2/2019

N/A

11/20/2019

N/A

No

N/A

Loan

18

Residence Inn - Amelia Island

10/4/2019

11/5/2019

N/A

11/6/2019

N/A

No

N/A

Loan

19

Marketfair Shopping Center

12/3/2019

11/15/2019

N/A

11/14/2019

N/A

No

N/A

Loan

6, 7, 8

20

Forsyth Multifamily Portfolio

Property

20.01

74 Forsyth Street

1/28/2020

12/10/2019

N/A

12/9/2019

N/A

No

N/A

Property

20.02

104 Forsyth Street

1/28/2020

12/11/2019

N/A

12/9/2019

N/A

No

N/A

Property

20.03

72 Forsyth Street

1/28/2020

12/10/2019

N/A

12/9/2019

N/A

No

N/A

Loan

5, 6, 7

21

Giant Anchored Portfolio

$78,500,000

74.3%

1.52x

9.1%

Property

21.01

Parkway Plaza

10/14/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.02

Aston Center

10/31/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.03

Spring Meadow

10/31/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.04

Scott Town Center

11/6/2019

9/23/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.05

Creekside Market Place

11/6/2019

10/15/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.06

Stonehedge Square

10/31/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Property

21.07

Ayr Town Center

10/31/2019

10/18/2019

N/A

10/18/2019

N/A

No

N/A

Loan

22

Roseburg Valley Marketplace

12/11/2019

11/27/2019

N/A

12/2/2019

11/27/2019

Yes - 3

6.0%

Loan

23

University Marketplace

12/17/2019

11/18/2019

N/A

11/18/2019

N/A

No

N/A

Loan

7, 8

24

Vesta Lofts Apartments

1/13/2020

1/3/2020

N/A

12/19/2019

N/A

No

N/A

Loan

25

Courtyard - Columbia Downtown

11/26/2019

11/12/2019

N/A

11/5/2019

N/A

No

N/A

Loan

26

West Coast Self Storage - Columbia City

12/18/2019

11/26/2019

N/A

11/26/2019

11/26/2019

Yes - 3

9.0%

Loan

6

27

Southeast Retail Portfolio

Property

27.01

Whitfield Square Shopping Center

1/9/2020

11/26/2019

N/A

11/27/2019

N/A

No

N/A

Property

27.02

Mooreland Shopping Center

1/2/2020

12/2/2019

12/12/2019

11/27/2019

N/A

No

N/A

Loan

28

Ayres Hotel Orange

12/17/2019

11/21/2019

N/A

11/21/2019

11/21/2019

Yes - 4

10.0%

Loan

29

The Hub Shopping Center

12/18/2019

12/19/2019

N/A

12/3/2019

N/A

No

N/A

Loan

30

6410 Halsey

12/12/2019

12/10/2019

N/A

12/10/2019

12/6/2019

Yes - 3

15.0%

Loan

31

Oaktree Plaza - Denton

12/2/2019

11/15/2019

N/A

11/15/2019

N/A

No

N/A

Loan

6, 7

32

Bradenton Cascade Office Portfolio

Property

32.01

Cascade I

12/5/2019

11/7/2019

N/A

11/7/2019

N/A

No

N/A

Property

32.02

Bradenton Office

12/5/2019

11/7/2019

N/A

11/7/2019

N/A

No

N/A

Property

32.03

Cascade II

12/5/2019

11/7/2019

N/A

11/7/2019

N/A

No

N/A

Property

32.04

Cascade V

12/5/2019

11/7/2019

N/A

11/7/2019

N/A

No

N/A

Loan

33

Laurel Square

12/20/2019

12/4/2019

N/A

12/4/2019

N/A

No

N/A

Loan

34

Easton Commons

9/13/2019

8/21/2019

11/6/2019

8/21/2019

N/A

No

N/A

Loan

35

Murphy Crossing Shopping Center

11/13/2019

11/19/2019

N/A

11/18/2019

N/A

No

N/A

Loan

36

7701 & 7721 Eastchase Parkway

12/19/2019

12/16/2019

N/A

12/16/2019

N/A

No

N/A

Loan

37

325 W. 45th Street Owners Corp.

2/3/2020

12/10/2019

N/A

12/11/2019

N/A

No

N/A

$1,000,000

8.5%

6.19x

22.2%

$44,600,000

18.4%

3.7%

8

N/A

Loan

38

Courtyard - Charlotte Matthews

11/8/2019

11/11/2019

N/A

11/11/2019

N/A

No

N/A

Loan

39

Ayres Hotel Spa Mission Viejo

12/17/2019

11/13/2019

N/A

11/13/2019

11/13/2019

Yes - 4

6.0%

Loan

40

Twin Fountains Plaza

12/6/2019

9/25/2019

N/A

11/12/2019

N/A

No

N/A

Loan

41

18 West 25th Street

10/24/2019

9/20/2019

N/A

9/20/2019

N/A

No

N/A

Loan

42

Music City Shopping Center

8/30/2019

9/3/2019

N/A

9/3/2019

N/A

No

N/A

Loan

43

Reston Business Campus

10/30/2019

10/17/2019

N/A

10/17/2019

N/A

No

N/A

Loan

44

400 East 77th Street Owners, Inc.

11/18/2019

11/8/2019

N/A

11/11/2019

N/A

No

N/A

$500,000

6.3%

8.03x

41.8%

$62,700,000

10.7%

16.4%

17

8

-$59,437

Loan

45

125 Old Gate Lane

1/4/2020

11/27/2019

N/A

11/27/2019

N/A

No

N/A

Loan

46

113-14 Owners Corp.

2/3/2020

12/23/2019

N/A

12/24/2019

N/A

No

N/A

$500,000

12.2%

6.07x

21.8%

$34,300,000

18.5%

0.9%

1

$10,757

Loan

47

Lockaway Storage - Boerne

12/9/2019

11/15/2019

N/A

11/15/2019

N/A

No

N/A

Loan

48

Whispering Ridge

12/20/2019

11/22/2019

N/A

11/21/2019

N/A

No

N/A

Loan

49

Village Square At Five Parks

1/9/2020

12/2/2019

N/A

12/11/2019

N/A

No

N/A

Loan

50

Summit Park A

12/3/2019

11/21/2019

N/A

11/21/2019

N/A

No

N/A

Loan

51

Comfort Inn - Pinehurst

10/24/2019

10/10/2019

N/A

10/10/2019

N/A

No

N/A

Loan

52

Safeway-WA

1/6/2020

5/3/2019

N/A

1/21/2020

N/A

No

N/A

Loan

53

Huntsville Self Storage - Madison

9/20/2019

9/23/2019; 9/30/2019

11/15/2019

9/20/2019

N/A

No

N/A

Loan

14

54

Long Beach Storage Center

11/18/2019

N/A

N/A

11/18/2019

11/18/2019

Yes - 4

18.0%

Loan

9

55

Grand Oaks Plaza

11/13/2019

N/A

N/A

11/1/2019

N/A

No

N/A

Loan

15

56

Volvo Commons

12/17/2019

12/9/2019

N/A

12/10/2019

N/A

No

N/A

Loan

57

155 Hill Street

12/18/2019

11/27/2019

N/A

11/27/2019

N/A

No

N/A

Loan

58

Perrysburg Market Square

1/2/2020

12/19/2019

N/A

12/19/2019

N/A

No

N/A

Loan

59

Mustang Square

11/25/2019

11/14/2019

N/A

11/14/2019

N/A

No

N/A

Loan

16

60

39 Forrest Street

12/18/2019

N/A

N/A

12/12/2019

12/3/2019

Yes - 4

18.0%

Loan

61

225 West Roosevelt Road

11/15/2019

9/19/2019

N/A

11/14/2019

N/A

No

N/A

Loan

62

36 Hamilton Avenue Tenants Corp.

1/7/2020

11/21/2019

N/A

11/21/2019

N/A

No

N/A

$300,000

18.5%

6.87x

32.1%

$28,600,000

15.7%

2.6%

3

N/A

Loan

63

Chester Hill Apartment Corporation

1/20/2020

1/15/2020

N/A

1/16/2020

N/A

No

N/A

$500,000

38.2%

4.86x

22.7%

$18,500,000

24.3%

11.7%

12

$77,810

Loan

64

759 Hillside Avenue Owners, Inc.

12/9/2019

1/10/2020

N/A

1/10/2020

N/A

No

N/A

$350,000

19.5%

6.13x

32.5%

$24,000,000

16.7%

32.9%

49

$315,772

Loan

65

Carnegie Center

11/26/2019

11/12/2019

N/A

11/12/2019

N/A

No

N/A

Loan

66

McDonough Flex

12/17/2019

8/22/2019

N/A

11/26/2019

N/A

No

N/A

Loan

67

Lexington Square Townhouses, Inc.

1/28/2020

1/24/2020

N/A

1/24/2020

N/A

No

N/A

N/A

$17,600,000

17.7%

0.7%

2

N/A

Loan

68

214 Clinton St./147 Pacific St. Owners Corp.

12/2/2019

10/21/2019

N/A

10/22/2019

N/A

No

N/A

$2,000,000

24.0%

3.31x

13.5%

$11,550,000

24.2%

38.2%

13

N/A

Loan

69

Fountain Terrace Owners, Inc.

1/30/2020

1/22/2020

N/A

1/24/2020

N/A

No

N/A

$500,000

10.4%

9.78x

45.4%

$29,700,000

8.4%

4.0%

4

$12,346

Loan

70

Haven Equities, Inc.

1/9/2020

11/27/2019

N/A

12/2/2019

N/A

No

N/A

$250,000

8.0%

8.23x

43.8%

$25,400,000

8.8%

13.2%

7

-$24,587

Loan

71

110 Thompson St. Owners Corp.

1/8/2020

1/9/2020

N/A

1/13/2020

N/A

No

N/A

$500,000

20.5%

3.69x

19.7%

$10,550,000

21.3%

26.7%

8

$140,623

Loan

72

Americas Storage Space

12/10/2019

12/10/2019

N/A

12/10/2019

N/A

No

N/A

Loan

73

Hartsdale Towers Owners Corp.

1/17/2020

12/26/2019

N/A

12/23/2019

N/A

No

N/A

$250,000

22.4%

4.61x

24.6%

$8,900,000

21.3%

6.0%

2

1

-$2,253

Loan

74

Fort Apt. Corp.

1/24/2020

1/21/2020

N/A

1/27/2020

N/A

No

N/A

N/A

$10,550,000

15.2%

48.3%

28

$274,629

Loan

75

Wildwood Tenants Corporation

11/22/2019

10/21/2019

N/A

10/21/2019

N/A

No

N/A

$500,000

23.0%

4.15x

22.6%

$8,000,000

18.7%

N/A

A-1-10

BANK 2020-BNK26

Footnotes to Annex A-1

(1)	MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association;  NCB—National Cooperative Bank, N.A.; NCCB—National Consumer Cooperative Bank.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans which are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.
(5)	Each of the Bravern Office Commons Mortgage Loan (Mortgage Loan No. 2), the 560 Mission Street Mortgage Loan (Mortgage Loan No. 3), the 200 West 57th Street Mortgage Loan (Mortgage Loan No. 4), the 545 Washington Boulevard Mortgage Loan (Mortgage Loan No. 5), the 55 Hudson Yards Mortgage Loan (Mortgage Loan No. 6), the 1633 Broadway Mortgage Loan (Mortgage Loan No. 8), the Bellagio Hotel and Casino Mortgage Loan (Mortgage Loan No. 9) and the Giant Anchored Portfolio Mortgage Loan (Mortgage Loan No. 21) is part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit/Room calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Bravern Office Commons Pari Passu-A/B Whole Loan”, “—The 55 Hudson Yards Pari Passu-A/B Whole Loan”, “—The 1633 Broadway Pari Passu-A/B Whole Loan”, “—The Bellagio Hotel and Casino Pari Passu-A/B Whole Loan” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this preliminary prospectus.
(6)	With respect to Mortgage Loan No. 1, FTERE Bronx Portfolio 3, Mortgage Loan No. 7, AD1 Hotel Portfolio, Mortgage Loan No. 10, F Street and K Street Office Portfolio, Mortgage Loan No. 17, OSU Hotel Portfolio, Mortgage Loan No. 20, Forsyth Multifamily Portfolio, Mortgage Loan No. 21, Giant Anchored Portfolio, Mortgage Loan No. 27, Southeast Retail Portfolio and Mortgage Loan No. 32, Bradenton Cascade Office Portfolio, each such Mortgage Loan is secured by multiple properties.  For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit/Room calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods.
(7)	With respect to Mortgage Loan No. 1, FTERE Bronx Portfolio 3, Mortgage Loan No. 7, AD1 Hotel Portfolio, Mortgage Loan No. 10, F Street and K Street Office Portfolio, Mortgage Loan No. 20, Forsyth Multifamily Portfolio, Mortgage Loan No. 21, Giant Anchored Portfolio, Mortgage Loan No. 24, Vesta Lofts Apartments and Mortgage Loan No. 32, Bradenton Cascade Office Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this preliminary prospectus.
(8)	With respect to Mortgage Loan No. 3, 560 Mission Street, Mortgage Loan No. 5, 545 Washington Boulevard, Mortgage Loan No. 8, 1633 Broadway, Mortgage Loan No. 9, Bellagio Hotel and Casino, Mortgage Loan No.12, Steeples Apartments, Mortgage Loan No. 20, Forsyth Multifamily Portfolio and Mortgage Loan No. 24, Vesta Lofts Apartments, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this preliminary prospectus.
(9)	With respect to Mortgage Loan No. 1, FTERE Bronx Portfolio 3, Appraised Value (i) for the 1264-1270 Gerard Avenue Mortgaged Property includes $2,200,000 attributable to the net present value of a J-51 tax exemption which has been applied for but had not been approved as of the loan origination date, $150,000 attributable to the net present value of two J-51 tax abatements which the borrowers have informed the lender that they intend to apply for but had not been applied for as of the loan origination date and a third J-51 tax abatement which has been applied for but had not been approved as of the loan

A-1-11

	origination date, and $1,200,000 attributable to a major capital improvements program (“MCI Program”) rent increase, which the borrowers have informed the lender that they intend to apply for but had not been applied for as of the loan origination date; (ii) for the 3018 Heath Avenue Mortgaged Property includes $100,000 attributable to a J-51 tax abatement and $200,000 attributable to an MCI program rent increase, each of which has been applied for but had not been approved as of the loan origination date; (iii) for the 1576 Taylor Avenue Mortgaged Property includes $100,000 attributable to the net present value of one J-51 tax abatement, and $300,000 attributable to an MCI program rent increase, each of which has been applied for but had not been approved as of the loan origination date; (iv) for the 1299 Grand Concourse Mortgaged Property includes  $30,000 attributable to a J-51 tax abatement, which has been applied for but had not been approved as of the loan origination date; (v) for the 2500 University Avenue Mortgaged Property includes  $100,000 attributable to two J-51 tax abatements which the  borrowers have informed the lender that they intend to apply for but had not been applied for as of the loan origination date, and $550,000 attributable to two MCI program rent increases which the borrowers have applied for but had not been approved as of the loan origination date; (vi) for the 2505 Aqueduct Avenue Mortgaged Property includes $50,000 attributable to three J-51 tax abatements and $600,000 attributable to two MCI program rent increases, all of which the borrowers have informed the lender that they intend to apply for but had not been applied for as of the loan origination date; and (vii) for the 1945 Loring Place South Mortgaged Property includes $970,000 attributable to one J-51 tax exemption, which has been applied for but had not been approved as of the loan origination date.
	The FTERE Bronx Portfolio 3 Mortgage Loan documents provide for an upfront reserve of $2,500,000 with respect to the applied for or intended to be applied for  J-51 exemptions, J-51 abatements, and MCI Program rent increases, as applicable for the related Mortgaged Properties, which will be released or applied to prepay the Mortgage Loan as described under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” in the Preliminary Prospectus.
	With respect to Mortgage Loan No. 7, AD1 Hotel Portfolio, the Appraised Value shown reflects a portfolio value of $73,000,000, which includes a 5.0% portfolio premium. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio assuming the aggregate values of the individual properties of $69,500,000 based on the mortgage loan balance net of the $1,000,000 Capitalized Holdback Reserve are 67.6% and 55.1%, respectively, and based on the full mortgage loan balance are 69.1% and 56.5%, respectively.
	With respect to Mortgage Loan No. 17, OSU Hotel Portfolio, the Appraised Value for Holiday Inn Express & Suites - Columbus reflects a “When Complete” value as of December 1, 2020, which assumes capital expenditures of $1,797,322 are complete, of which $1,006,394 remained as of the initial closing date. At origination, the lender reserved $1,207,673, representing 120% of the remaining capital expenditures. The aggregate “As-Is” value of $32,400,000 results in a Cut-off Date LTV Ratio and a Maturity Date LTV Ratio of 70.9% and 56.1%, respectively.
	With respect to Mortgage Loan No. 55, Grand Oaks Plaza, the Appraised Value assumes the first and third largest tenant (21,608 square feet), representing 51.7% of net rentable square feet, are in occupancy and paying full, unabated rent. The largest tenant is in occupancy and paying full, unabated rent.  The third largest tenant is in occupancy but has a rent abatement period until November 2020.  A reserve was taken for all outstanding free rent.  The appraised value assuming the first and third largest tenants are not in occupancy and paying full, unabated rent is $8,000,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $8,000,000 appraised value are 62.4% and 49.7%, respectively.
(10)	With respect to Mortgage Loan No. 7, AD1 Hotel Portfolio, five mortgaged properties were refinanced and one mortgaged property, Residence Inn Hartford Avon, was acquired for a purchase price of $14,100,000.
(11)	With respect to Mortgage Loan No. 7, AD1 Hotel Portfolio, UW NOI Debt Yield, UW NCF Debt Yield, Cut-off Date LTV Ratio and Maturity Date LTV Ratio are shown based on a loan amount of $47,000,000, which is net of the $1,000,000 Capitalized Holdback Reserve held by the lender, which will be released to the borrower, provided no event of default is continuing, upon the trailing twelve month debt yield reaching 11.0%. If the reserve disbursement request is not delivered within the first two years following the securitization of the mortgage loan, the funds in the Capitalized Holdback Reserve are required to be used to partially defease the mortgage loan. The UW NOI Debt Yield, UW NCF Debt Yield, Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the full mortgage loan amount of $48,000,000 are 12.7%, 10.7%, 65.8% and 53.8%, respectively.
(12)	With respect to Mortgage Loan No. 9, Bellagio Hotel and Casino, 29.6% of underwritten revenues were from gaming, 28.4% from hotel, 24.7% from food & beverage, 9.0% from entertainment and 8.3% from other sources.
(13)	With respect to Mortgage Loan No. 9, 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 preliminary prospectus 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.

A-1-12

(14)	With respect to Mortgage Loan No. 54, Long Beach Storage Center, the number of units includes 2,110 square feet of executive suites rented on a month to month basis.
(15)	With respect to Mortgage Loan No. 56, Volvo Commons, if the largest tenant, Metro Diner renews its lease, or a replacement lease is entered into, in each case for a term of no less than three years and rent no less than the current rent paid by Metro Diner as of November 1, 2027, the TI/LC reserve monthly deposit will be reduced to $1,617.83 and the TI/LC Cap will be reduced to $200,000.
(16)	With respect to Mortgage Loan No. 60, 39 Forrest Street, the Appraised Value of $6,820,000 includes value attributed to the largest tenant (3,700 square feet), representing 49.6% of net rentable square feet, which is affiliated with the borrower.  The appraised value assuming the largest tenant’s space is leased and occupied at a market rate is $6,690,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $6,690,000 appraised value is 68.4%.
A.	“Yield Maintenance Premium” means an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which (x) the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Prepayment Date (assuming the outstanding principal balance of the loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield exceeds (y) the outstanding principal balance of the loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the loan as of the prepayment date.
B.	“Yield Maintenance Amount” means the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (including any balloon payment), without duplication of accrued interest collected through or on the Repayment Date, determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date. “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Treasury Rate compounded semi-annually. “Treasury Rate” means the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the date that is five (5) Business Days prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Treasury Rate.)
C.	“Prepayment Fee” means an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) one percent (1%) of the unpaid principal balance of the Note as of the Repayment Date.
	“Yield Maintenance Amount” means the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date.
	“Repayment Date” means the date of a defeasance or prepayment (as applicable) of the loan pursuant to the provisions of Section 2.4 hereof.
	“Discount Rate” means the rate which, when compounded monthly, is equivalent to the lesser of (i) the Treasury Rate and (ii) the Swap Rate, each when compounded semi annually.
	“Swap Rate” means the yield calculated by the linear interpolation of mid-market swap yields, as reported on Reuters Capital Markets screen 19901 (SEMI-BOND column), with maturities (one longer and one shorter) most nearly approximating the Stated Maturity Date (in the event Reuters Capital Markets screen 19901 is no longer available, Lender will select a comparable publication to determine such yield).
	“Treasury Rate” means the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Treasury Rate.)
	Prepayment/Repayment Conditions.
	(a) On the date on which a prepayment, voluntary or mandatory, is made under the Note or as required under the loan agreement, which date must be a Business Day, Borrower is required to pay to Lender all unpaid interest on the portion of the Outstanding Principal Balance prepaid plus, if the Repayment Date is not a Monthly Payment Date, all interest accruing for the full Interest Period in which the Repayment Date falls. (b) On the Repayment Date, Borrower is required to pay to Lender (i) the Prepayment Fee (if such payment is made prior to the Open Prepayment Date), (ii) in the event the payment occurs on or prior to the Defeasance Lockout Expiration Date, the Liquidated Damages Amount and (iii) all other sums, then due under the Note, the loan agreement, the Mortgage, and the other loan documents. (c) Borrower is required to pay all reasonable out-of-pocket costs and expenses of Lender incurred in connection with the repayment or prepayment (including without limitation,

A-1-13

	any costs and expenses associated with a release of the Lien of the Mortgage as set forth in Section 2.5 below and reasonable out-of-pocket attorneys’ fees and expenses).
D.	“Yield Maintenance Premium” means an amount equal to the greater of (a) one-half of one percent (0.50%) of the outstanding principal amount of the loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the loan assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the applicable Note is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
E.	“Applicable Percentage” means, as applicable, (i) in connection with any prepayment made pursuant to Section 2.7(d) hereof and provided that no Event of Default then exists, 1%, or (ii) in connection with any other prepayment of the Debt, 3%.
	“Yield Maintenance Premium” means an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” means (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, will be conclusive and binding on Borrower absent manifest error.
	2.7(d) Prepayments Prior to Open Period Start Date. Subject to Section 2.7(c), on and after the Permitted Prepayment Date, through but not including the Open Period Start Date, Borrower may, at its option and upon at least thirty (30) days’ (and no greater than ninety (90) days’) prior notice to Lender (which notice must specify the proposed prepayment date), prepay the Debt in whole (but not in part), on any date, provided that such prepayment is accompanied by (i) the Yield Maintenance Premium, (ii) Interest Shortfall, (iii) the outstanding principal balance, (iv) all accrued and unpaid interest and (v) other amounts payable under the loan documents. If a notice of prepayment is given by Borrower to Lender pursuant to this Section 2.7(d), the amount designated for prepayment and all other sums required under this Section 2.7(d) will be due and payable on the proposed prepayment date.
F.	“Yield Maintenance Premium” means an amount equal to the greater of (i) one percent (1%) of the outstanding principal amount of the loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the outstanding principal amount of the loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” means the per annum rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
G.	"Yield Maintenance" means an amount equal to the greater of (i) one percent (1%) of the principal amount of the loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, "Reinvestment Yield" means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading "U.S. government securities" and the sub-heading "Treasury constant maturities" for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Reinvestment

A-1-14

	Yield. The "Prepayment Calculation Date" means, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender's calculation of Yield Maintenance will be conclusive and binding absent manifest error.
H.	“Yield Maintenance” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the loan through and including the Open Date each equal to the amount of interest which would be due on the principal amount of the loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the Prepayment Calculation Date, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” means, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance will be conclusive and binding absent manifest error.
I.	“Yield Maintenance Premium” means an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
J.	"Yield Maintenance Premium" means an amount equal to the greater of (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term "Prepayment Date" means the date on which prepayment is made. As used in this definition, the term "Calculated Payments" means the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term "Discount Rate" means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term "Yield Maintenance Treasury Rate" means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
K.	"Yield Maintenance Premium" is equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium will be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:
	(1 - (1 + r)^(-n/12)) / r
	r = Yield Rate
	n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

A-1-15

	As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the "Fed Release") under the heading "U.S. government securities") closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):
	(((a-b) / (x-y)) x (z-y)) + b
	a = the yield for the longer U.S. Treasury constant maturity
	b = the yield for the shorter U.S. Treasury constant maturity
	x = the term of the longer U.S. Treasury constant maturity
	y = the term of the shorter U.S. Treasury constant maturity
	z = “n” (as defined in the present value factor calculation above) divided by 12.
	Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term will be used, and interpolation will not be necessary.  If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee will determine the Yield Rate from another source selected by Payee.  Any determination of the Yield Rate by Payee will be binding absent manifest error.
L.	“Yield Maintenance Premium” means an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
M.	“Yield Maintenance” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” means, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance will be conclusive and binding absent manifest error.
N.	“Yield Maintenance” means an amount equal to the greater of (i) one percent (1%) of the principal amount of the loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” means, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance will be conclusive and binding absent manifest error.
O.	“Applicable Percentage” means, as applicable, (i) in connection with any prepayment made pursuant to Section 2.7(d) hereof and provided that no Event of Default then exists, 1%, or (ii) in connection with any other prepayment of the Debt, 3%.
	“Yield Maintenance Premium” means an amount equal to the greater of: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the

A-1-16

	prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” means (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, will be conclusive and binding on Borrower absent manifest error.
	2.7(d) Prepayments Prior to Open Period Start Date. Subject to Section 2.7(c), on and after the Lockout Release Date, through but not including the Open Period Start Date, Borrower may, at its option and upon at least thirty (30) days’ (and no greater than ninety (90) days’) prior notice to Lender (which notice must specify the proposed prepayment date), prepay the Debt in whole (but not in part), on any date, provided that such prepayment is accompanied by (i) the Yield Maintenance Premium, (ii) Interest Shortfall, (iii) the outstanding principal balance, (iv) all accrued and unpaid interest and (v) other amounts payable under the loan documents. If a notice of prepayment is given by Borrower to Lender pursuant to this Section 2.7(d), the amount designated for prepayment and all other sums required under this Section 2.7(d) will be due and payable on the proposed prepayment date.
P.	“Yield Maintenance Premium” means an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” means the date on which prepayment is made. As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender will select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

A-1-17