FWP 1 n2231-x3_anxa1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-228375-04

The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-228375) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@baml.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): BofA Securities, Inc. (together with its affiliates, “BofA Securities"), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), 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”), Academy Securities, Inc. (together with its affiliates, "Academy") or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Securities, Wells Fargo, Morgan Stanley 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 of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

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

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

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

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 one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (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, OR (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 (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, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (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 CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator⁽¹⁾	Mortgage Loan Seller⁽¹⁾	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads	Loan Purpose	Sponsor	Non-Recourse Carveout Guarantor
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	9.9%	MSBNA	MSMCH	$61,000,000	$61,000,000	$61,000,000	$426,188.66	Acquisition	BREIT Operating Partnership L.P.	BREIT Operating Partnership L.P.
Loan	5	2	55 Hudson Yards	8.7%	WFB	WFB	$54,000,000	$54,000,000	$54,000,000	$660.28	Recapitalization	Mitsui Fudosan America, Inc.; The Related Companies, L.P.; OP Olympic Capital Corp (US), Inc.	N/A
Loan	5, 8	3	525 Market	8.1%	WFB	WFB	$50,000,000	$50,000,000	$50,000,000	$454.47	Recapitalization	New York State Teachers’ Retirement System; RREEF America REIT II, Inc.	N/A
Loan	5	4	200 West 57th Street	7.3%	MSBNA	MSMCH	$45,000,000	$45,000,000	$45,000,000	$670.96	Recapitalization	Feil Organization	Jeffrey J. Feil
Loan	5	5	Ralph Lauren HQ New Jersey	7.1%	MSBNA	MSMCH	$44,000,000	$44,000,000	$44,000,000	$223.51	Acquisition	Laulima Capital Investors, LLC	N/A
Loan	5, 8, 9, 12	6	711 Fifth Avenue	7.0%	BANA	BANA	$43,000,000	$43,000,000	$43,000,000	$1,602.83	Refinance	Bayerische Versorgungskammer; Deutsche Finance America LLC; DF Deutsche Finance Holding AG; Hessen Lawyers Pension Fund	711 Fifth Ave Principal Owner LLC
Loan	5, 8	7	1633 Broadway	6.5%	WFB	WFB	$40,000,000	$40,000,000	$40,000,000	$390.78	Refinance	Paramount Group Operating Partnership LP	N/A
Loan	5, 8	8	560 Mission Street	4.9%	BANA	BANA	$30,000,000	$30,000,000	$30,000,000	$449.00	Recapitalization	National Office Partners LLC	NOP 560 Mission, LLC
Loan		9	3300 West Sahara	3.8%	BANA	BANA	$23,175,000	$23,175,000	$23,175,000	$102.63	Refinance	Omninet Capital, LLC	Neil Kadisha; Benjamin Nazarian
Loan		10	Laidley Tower	2.8%	WFB	WFB	$17,000,000	$17,000,000	$17,000,000	$79.90	Refinance	Jahan Moslehi; Andy Chien	Bridge33 Real Estate Partners LP
Loan	6	11	Rosewood Self Storage Portfolio	2.7%	WFB	WFB	$16,939,000	$16,939,000	$16,939,000	$70.99	Acquisition	Broderick Perdue; Greg Bates	RPC Reliance, LLC
Property		11.01	Northwest Highway Overview	1.0%	WFB	WFB	$6,024,283	$6,024,283	$6,024,283
Property		11.02	Forest Lane Overview	0.9%	WFB	WFB	$5,519,374	$5,519,374	$5,519,374
Property		11.03	Walnut Hill	0.5%	WFB	WFB	$3,364,429	$3,364,429	$3,364,429
Property		11.04	Cooper Overview	0.3%	WFB	WFB	$2,030,915	$2,030,915	$2,030,915
Loan		12	StorQuest Self Storage - Indio	2.1%	BANA	BANA	$13,125,000	$13,125,000	$13,125,000	$92.21	Refinance	William Warren Group	William W. Hobin; Clark W. Porter; Timothy B. Hobin.
Loan	6, 9	13	Central Self Storage Portfolio Idaho	2.1%	BANA	BANA	$13,000,000	$13,000,000	$13,000,000	$24.80	Refinance	William Schmicker; Dwight Davis	Dwight William Davis; Dwight W. Davis and Glee Ann Davis Trust; William D. Schmicker; The Schmicker Revocable Trust
Property		13.01	Central Self Storage Idaho - Meridian	0.7%	BANA	BANA	$4,062,500	$4,062,500	$4,062,500
Property		13.02	Central Self Storage Idaho - Star	0.5%	BANA	BANA	$3,348,128	$3,348,128	$3,348,128
Property		13.03	Central Self Storage Idaho - Boise	0.5%	BANA	BANA	$3,195,048	$3,195,048	$3,195,048
Property		13.04	Central Self Storage Idaho - Caldwell	0.4%	BANA	BANA	$2,394,324	$2,394,324	$2,394,324
Loan		14	GoodFriend Self Storage - East Hampton	2.0%	BANA	BANA	$12,650,000	$12,650,000	$12,650,000	$330.29	Refinance	Marc Slayton	Gerald Cohen; Marc Slayton
Loan		15	Lowe’s - Fairlawn, OH	2.0%	MSBNA	MSMCH	$12,487,500	$12,487,500	$12,487,500	$96.77	Acquisition	John A. Franklin	John A. Franklin
Loan		16	Agoura Meadows Shopping Center	1.8%	WFB	WFB	$11,000,000	$11,000,000	$11,000,000	$110.93	Refinance	Bradley Snyder; Pat Wilkison	N/A
Loan		17	StorQuest Self Storage - La Quinta	1.5%	BANA	BANA	$9,125,000	$9,125,000	$9,125,000	$120.65	Refinance	William Warren Group	William W. Hobin; Clark W. Porter; Timothy B. Hobin.
Loan		18	Central Self Storage - Broadway	1.4%	BANA	BANA	$8,500,000	$8,500,000	$8,500,000	$114.75	Refinance	William Schmicker; Dwight Davis	Dwight William Davis; Dwight W. Davis and Glee Ann Davis Trust; William D. Schmicker; The Schmicker Revocable Trust
Loan		19	River Oaks Shopping Center	1.4%	MSBNA	MSMCH	$8,418,000	$8,418,000	$7,113,996	$61.63	Acquisition	James J. Morrison, Jr.	James J. Morrison, Jr.
Loan		20	The Playa Merced Shopping Center	1.4%	WFB	WFB	$8,364,000	$8,364,000	$7,554,894	$122.63	Acquisition	Ronen Armony	Ronen Armony
Loan		21	Four Corners Self Storage	1.3%	BANA	BANA	$8,200,000	$8,200,000	$8,200,000	$155.75	Refinance	Chris G. Pallis	Chris G. Pallis
Loan		22	Gillmor - Reno	1.3%	WFB	WFB	$8,000,000	$8,000,000	$8,000,000	$126.92	Refinance	Gary G. Gillmor; Gary G. Gillmor 1995 Revocable Trust	Gary G. Gillmor; Gary G. Gillmor 1995 Revocable Trust
Loan		23	Central Self Storage - Antioch	1.3%	BANA	BANA	$8,000,000	$8,000,000	$8,000,000	$107.74	Refinance	William Schmicker; Dwight Davis	Dwight William Davis; Dwight W. Davis and Glee Ann Davis Trust; William D. Schmicker; The Schmicker Revocable Trust
Loan		24	First Choice Self Storage - Grapevine	1.3%	BANA	BANA	$8,000,000	$8,000,000	$6,471,480	$80.18	Refinance	Mark Boswell	Mark Boswell
Loan	6, 7	25	Aspen Self Storage Portfolio	1.3%	MSBNA	MSMCH	$7,999,000	$7,999,000	$7,999,000	$30.85	Refinance	Charles G. Palmer	Charles Palmer; The Charles G. Palmer Inter Vivos Trust U/A Dated March 12, 1993
Property		25.01	1900-1912 West New Orleans Street	0.7%	MSBNA	MSMCH	$4,084,000	$4,084,000	$4,084,000
Property		25.02	12919-12989 East 31st Street	0.4%	MSBNA	MSMCH	$2,565,000	$2,565,000	$2,565,000
Property		25.03	1301 South York Street	0.2%	MSBNA	MSMCH	$1,350,000	$1,350,000	$1,350,000
Loan		26	Preserve at Quail Pass Phase III	1.2%	MSBNA	MSMCH	$7,600,000	$7,600,000	$7,600,000	$124,590.16	Refinance	Steven B. Kimmelman; David M. Conwill; Leslie Leohr	Steven B. Kimmelman; David M. Conwill; Leslie Leohr
Loan		27	Central Self Storage - Concord	1.2%	BANA	BANA	$7,500,000	$7,500,000	$7,500,000	$81.68	Refinance	William Schmicker; Dwight Davis	Dwight William Davis; Dwight W. Davis and Glee Ann Davis Trust; William D. Schmicker; The Schmicker Revocable Trust
Loan	6	28	Stor-All Portfolio KS	1.0%	BANA	BANA	$6,131,250	$6,131,250	$5,130,696	$50.21	Acquisition	GYS Development, LLC	Charles Lee Fredrick; Brandon Grebe; Michael Perry
Property		28.01	Stor-All Pawnee	0.5%	BANA	BANA	$3,022,749	$3,022,749	$2,529,469
Property		28.02	Stor-All Amidon	0.4%	BANA	BANA	$2,572,552	$2,572,552	$2,152,740
Property		28.03	Stor-All Hydraulic	0.1%	BANA	BANA	$535,948	$535,948	$448,487
Loan		29	Cabela’s Outpost Saginaw	1.0%	BANA	BANA	$6,000,000	$5,982,622	$4,740,247	$122.47	Acquisition	Etkin Family	Harold J. Etkin; Johanne Etkin-Finley
Loan		30	Airpark Drive	0.9%	WFB	WFB	$5,800,000	$5,800,000	$5,800,000	$159.78	Acquisition	Damien Mavis; Damien and Kathryne Mavis Revocable Trust	Damien Mavis; Damien and Kathryne Mavis Revocable Trust
Loan		31	Frisco Lakes III Shopping Center	0.9%	WFB	WFB	$5,650,000	$5,650,000	$5,119,195	$248.64	Acquisition	Mark Fickett; Mary Fickett; Fickett Family Trust; Frank Williams; Judith Williams; Williams Family Trust	Mark Fickett; Mary Fickett; Fickett Family Trust; Frank Williams; Judith Williams; Williams Family Trust
Loan		32	EL Monte Plaza	0.8%	WFB	WFB	$5,175,000	$5,175,000	$5,175,000	$115.57	Refinance	Salim Yamini; Salim and Yasaman Yamini 2006 Trust	Salim Yamini; Salim and Yasaman Yamini 2006 Trust
Loan		33	Aldi - Bellflower	0.8%	MSBNA	MSMCH	$4,750,000	$4,736,296	$3,755,440	$135.32	Recapitalization	Auburndale Properties, LLC	Shadrall Associates
Loan		34	Skyway Self Storage	0.7%	BANA	BANA	$4,100,000	$4,100,000	$4,100,000	$148.27	Refinance	Chris G. Pallis	Chris G. Pallis
Loan		35	Statham Oaks Self Storage	0.4%	WFB	WFB	$2,600,000	$2,600,000	$2,600,000	$62.76	Acquisition	James Alston Berry; Highline Real Estate Partners, LLC	James Alston Berry; Highline Real Estate Partners, LLC
Loan		36	Central Self Storage - Dunlap	0.3%	BANA	BANA	$1,600,000	$1,600,000	$1,600,000	$16.22	Refinance	William Schmicker; Dwight Davis	Dwight William Davis; Dwight W. Davis and Glee Ann Davis Trust; William D. Schmicker; The Schmicker Revocable Trust

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address	City
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	1	Hospitality	Full Service	Fee/Leasehold	4/27/2033	N/A	3600 South Las Vegas Boulevard	Las Vegas
Loan	5	2	55 Hudson Yards	1	Office	CBD	Fee	N/A	N/A	550 West 34th Street	New York
Loan	5, 8	3	525 Market	1	Office	CBD	Fee/Leasehold/Subleasehold	N/A	N/A	525 Market Street	San Francisco
Loan	5	4	200 West 57th Street	1	Office	CBD	Fee	N/A	N/A	200 West 57th Street	New York
Loan	5	5	Ralph Lauren HQ New Jersey	1	Office	Single Tenant	Fee	N/A	N/A	100 Metro Boulevard	Nutley
Loan	5, 8, 9, 12	6	711 Fifth Avenue	1	Mixed Use	Office/Retail	Fee	N/A	N/A	711 Fifth Avenue	New York
Loan	5, 8	7	1633 Broadway	1	Office	CBD	Fee	N/A	N/A	1633 Broadway	New York
Loan	5, 8	8	560 Mission Street	1	Office	CBD	Fee	N/A	N/A	560 Mission Street	San Francisco
Loan		9	3300 West Sahara	1	Office	CBD	Fee	N/A	N/A	3300 West Sahara Avenue	Las Vegas
Loan		10	Laidley Tower	1	Office	CBD	Fee	N/A	N/A	500 Lee Street East & 517 Washington Street East	Charleston
Loan	6	11	Rosewood Self Storage Portfolio	4
Property		11.01	Northwest Highway Overview		Self Storage	Self Storage	Fee	N/A	N/A	3335 Northwest Highway	Dallas
Property		11.02	Forest Lane Overview		Self Storage	Self Storage	Fee	N/A	N/A	3334 Forest Lane	Dallas
Property		11.03	Walnut Hill		Self Storage	Self Storage	Fee	N/A	N/A	10664 Walnut Hill Lane	Dallas
Property		11.04	Cooper Overview		Self Storage	Self Storage	Fee	N/A	N/A	3057 South Cooper Street	Arlington
Loan		12	StorQuest Self Storage - Indio	1	Self Storage	Self Storage	Fee	N/A	N/A	83614 Dr Carreon Boulevard & 83655 Date Avenue	Indio
Loan	6, 9	13	Central Self Storage Portfolio Idaho	4
Property		13.01	Central Self Storage Idaho - Meridian		Self Storage	Self Storage	Fee	N/A	N/A	925 West Overland Road	Meridian
Property		13.02	Central Self Storage Idaho - Star		Self Storage	Self Storage	Fee	N/A	N/A	9870 West State Street	Star
Property		13.03	Central Self Storage Idaho - Boise		Self Storage	Self Storage	Fee	N/A	N/A	8303 West Vincent Street	Boise
Property		13.04	Central Self Storage Idaho - Caldwell		Self Storage	Self Storage	Fee	N/A	N/A	809 South KCID Road	Caldwell
Loan		14	GoodFriend Self Storage - East Hampton	1	Self Storage	Self Storage	Fee	N/A	N/A	17 GoodFriend Drive	East Hampton
Loan		15	Lowe’s - Fairlawn, OH	1	Retail	Single Tenant	Fee	N/A	N/A	186 North Cleveland Massillon Road	Akron
Loan		16	Agoura Meadows Shopping Center	1	Retail	Anchored	Fee	N/A	N/A	5601, 5639, 5667, 5675 and 5691 Kanan Road	Agoura Hills
Loan		17	StorQuest Self Storage - La Quinta	1	Self Storage	Self Storage	Fee	N/A	N/A	47350 Dune Palms Road	La Quinta
Loan		18	Central Self Storage - Broadway	1	Self Storage	Self Storage	Fee	N/A	N/A	2033 Broadway Street	Vallejo
Loan		19	River Oaks Shopping Center	1	Retail	Anchored	Fee	N/A	N/A	2209-2235 West Dekalb Street	Camden
Loan		20	The Playa Merced Shopping Center	1	Retail	Anchored	Fee	N/A	N/A	1930 and 1950 Yosemite Parkway	Merced
Loan		21	Four Corners Self Storage	1	Self Storage	Self Storage	Fee	N/A	N/A	24215 SE 271st Place	Maple Valley
Loan		22	Gillmor - Reno	1	Office	Suburban	Fee	N/A	N/A	5441 Kietzke Lane	Reno
Loan		23	Central Self Storage - Antioch	1	Self Storage	Self Storage	Fee	N/A	N/A	2199 Mokelumne Drive	Antioch
Loan		24	First Choice Self Storage - Grapevine	1	Self Storage	Self Storage	Fee	N/A	N/A	2713 Ira E Woods Avenue	Grapevine
Loan	6, 7	25	Aspen Self Storage Portfolio	3
Property		25.01	1900-1912 West New Orleans Street		Mixed Use	Self Storage/Retail	Fee	N/A	N/A	1900-1912 West New Orleans Street	Broken Arrow
Property		25.02	12919-12989 East 31st Street		Mixed Use	Self Storage/Retail	Fee	N/A	N/A	12919-12989 East 31st Street	Tulsa
Property		25.03	1301 South York Street		Self Storage	Self Storage	Fee	N/A	N/A	1301 South York Street	Muskogee
Loan		26	Preserve at Quail Pass Phase III	1	Multifamily	Garden	Fee	N/A	N/A	60-66 Snowberry Drive, 61-67 Snowberry Drive, 68-78 Snowberry Drive, 71-81 Snowberry Drive, 82-90 Snowberry Drive, 83-93 Snowberry Drive, 96-102 Snowberry Drive, 98-106 Bur Reed Road, 99-107 Bur Reed Road, 108-118 Bur Reed Road, 109-115 Bur Reed Road, 117-127 Bur Reed Road	Delaware
Loan		27	Central Self Storage - Concord	1	Self Storage	Self Storage	Fee	N/A	N/A	5733 Pacheco Boulevard	Pacheco
Loan	6	28	Stor-All Portfolio KS	3
Property		28.01	Stor-All Pawnee		Self Storage	Self Storage	Fee	N/A	N/A	4545 East Pawnee Street	Wichita
Property		28.02	Stor-All Amidon		Self Storage	Self Storage	Fee	N/A	N/A	2359 North Amidon Street	Wichita
Property		28.03	Stor-All Hydraulic		Self Storage	Self Storage	Fee	N/A	N/A	122 South Hydraulic Street	Wichita
Loan		29	Cabela’s Outpost Saginaw	1	Retail	Single tenant	Fee	N/A	N/A	5202 Bay Road	Saginaw
Loan		30	Airpark Drive	1	Office	Suburban	Fee	N/A	N/A	2815 Airpark Drive	Santa Maria
Loan		31	Frisco Lakes III Shopping Center	1	Retail	Shadow Anchored	Fee	N/A	N/A	252 West Stonebrook Parkway	Frisco
Loan		32	EL Monte Plaza	1	Retail	Anchored	Fee	N/A	N/A	4802 Peck Road	EL Monte
Loan		33	Aldi - Bellflower	1	Retail	Single Tenant	Fee	N/A	N/A	16121 and 16123 Bellflower Boulevard	Bellflower
Loan		34	Skyway Self Storage	1	Self Storage	Self Storage	Fee	N/A	N/A	11840 Renton Avenue South	Seattle
Loan		35	Statham Oaks Self Storage	1	Self Storage	Self Storage	Fee	N/A	N/A	370 Sunset Drive	Statham
Loan		36	Central Self Storage - Dunlap	1	Self Storage	Self Storage	Fee	N/A	N/A	9025 & 9029 North 43rd Avenue & 4210 West Dunlap Road	Phoenix

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	Clark	NV	89109	1997	2019	3,933	Rooms	94.8%	9/30/2019	$4,260,000,000	10/16/2019	3.1702%	0.01911%	0.00250%	0.00000%	0.00125%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	6	No	120	114
Loan	5	2	55 Hudson Yards	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%	0.01911%	0.00250%	0.00000%	0.00125%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	6	No	120	114
Loan	5, 8	3	525 Market	San Francisco	CA	94105	1973	2018	1,034,170	SF	97.3%	12/4/2019	$1,271,000,000	11/12/2019	2.9495%	0.01911%	0.00250%	0.00000%	0.00125%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Loan	5	4	200 West 57th Street	New York	NY	10019	1917	2007-2008	171,395	SF	95.1%	11/27/2019	$185,000,000	12/4/2019	3.5200%	0.02036%	0.00250%	0.00000%	0.00250%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	5	No	120	115
Loan	5	5	Ralph Lauren HQ New Jersey	Essex	NJ	07110	1996	2019	255,018	SF	100.0%	6/1/2020	$96,000,000	11/1/2019	3.1300%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan	5, 8, 9, 12	6	711 Fifth Avenue	New York	NY	10022	1927	2013-2019	340,024	SF	76.5%	1/31/2020	$1,000,000,000	1/23/2020	3.1600%	0.02036%	0.00250%	0.00000%	0.00250%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan	5, 8	7	1633 Broadway	New York	NY	10019	1972	2013	2,561,512	SF	98.4%	10/31/2019	$2,400,000,000	10/24/2019	2.9900%	0.01911%	0.00250%	0.00000%	0.00125%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	6	No	120	114
Loan	5, 8	8	560 Mission Street	San Francisco	CA	94105	2002	N/A	668,149	SF	98.4%	10/31/2019	$842,000,000	10/31/2019	2.5890%	0.01911%	0.00250%	0.00000%	0.00125%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	6	No	120	114
Loan		9	3300 West Sahara	Clark	NV	89102	1986	1994	225,811	SF	81.2%	12/31/2019	$34,300,000	1/22/2020	3.6000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		10	Laidley Tower	Kanawha	WV	25301	1984	2019	212,768	SF	89.6%	6/1/2020	$26,400,000	10/23/2019	3.4860%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	6	No	120	114
Loan	6	11	Rosewood Self Storage Portfolio						238,602	SF	90.9%		$26,050,000		3.1000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Property		11.01	Northwest Highway Overview	Dallas	TX	75220	1972	1997	89,600	SF	91.0%	5/25/2020	$8,800,000	1/20/2020
Property		11.02	Forest Lane Overview	Dallas	TX	75234	1997	N/A	57,852	SF	93.6%	5/25/2020	$8,400,000	1/20/2020
Property		11.03	Walnut Hill	Dallas	TX	75238	1995	N/A	44,860	SF	87.1%	5/25/2020	$5,400,000	1/20/2020
Property		11.04	Cooper Overview	Tarrant	TX	76015	1997	N/A	46,290	SF	90.9%	5/25/2020	$3,000,000	1/20/2020
Loan		12	StorQuest Self Storage - Indio	Riverside	CA	92201	2007	N/A	142,338	SF	0.915	1/26/2020	$20,400,000	12/21/2019	3.2500%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan	6, 9	13	Central Self Storage Portfolio Idaho						524,261	SF	90.2%		$35,900,000		3.4200%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Property		13.01	Central Self Storage Idaho - Meridian	Ada	ID	83642	2006	2014	134,740	SF	87.8%	4/24/2020	$10,350,000	12/13/2019
Property		13.02	Central Self Storage Idaho - Star	Ada	ID	83669	2005	N/A	150,520	SF	90.5%	4/24/2020	$8,530,000	12/11/2019
Property		13.03	Central Self Storage Idaho - Boise	Ada	ID	83709	2002	N/A	91,126	SF	89.5%	4/24/2020	$8,140,000	12/13/2019
Property		13.04	Central Self Storage Idaho - Caldwell	Canyon	ID	83605	2007	2017	147,875	SF	92.6%	4/24/2020	$6,100,000	12/11/2019
Loan		14	GoodFriend Self Storage - East Hampton	Suffolk	NY	11937	2000; 2003	N/A	38,300	SF	93.7%	4/30/2020	$19,750,000	2/15/2020	3.5000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		15	Lowe’s - Fairlawn, OH	Summit	OH	44333	1998	N/A	129,044	SF	100.0%	6/1/2020	$18,500,000	12/23/2019	3.9800%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Loan		16	Agoura Meadows Shopping Center	Los Angeles	CA	91301	1978-1980	N/A	99,159	SF	94.6%	1/31/2020	$37,500,000	11/25/2019	3.1600%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		17	StorQuest Self Storage - La Quinta	Riverside	CA	92253	2000	N/A	75,633	SF	89.8%	1/26/2020	$14,400,000	12/21/2019	3.2500%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		18	Central Self Storage - Broadway	Solano	CA	94589	2000	N/A	74,075	SF	85.5%	4/24/2020	$17,630,000	12/17/2019	3.1700%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		19	River Oaks Shopping Center	Kershaw	SC	29020	1992	2019	136,591	SF	98.9%	1/21/2020	$11,500,000	12/30/2019	4.0200%	0.07786%	0.00250%	0.06000%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		20	The Playa Merced Shopping Center	Merced	CA	95341	2007	N/A	68,207	SF	100.0%	5/12/2020	$12,300,000	1/2/2020	3.6000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		21	Four Corners Self Storage	King	WA	98038	2002	N/A	52,650	SF	90.2%	4/30/2020	$12,750,000	2/5/2020	3.6600%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		22	Gillmor - Reno	Washoe	NV	89511	2004	N/A	63,030	SF	100.0%	5/14/2020	$19,000,000	1/13/2020	3.1000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		23	Central Self Storage - Antioch	Contra Costa	CA	94531	2005	N/A	74,250	SF	80.9%	4/24/2020	$15,440,000	12/17/2019	3.2000%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		24	First Choice Self Storage - Grapevine	Tarrant	TX	76051	2007	N/A	99,770	SF	85.5%	4/30/2020	$12,670,000	12/16/2019	3.5560%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Loan	6, 7	25	Aspen Self Storage Portfolio						259,254	SF	94.3%		$11,850,000		3.8100%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Property		25.01	1900-1912 West New Orleans Street	Tulsa	OK	74011	1995;1996;2013	N/A	112,775	SF	91.6%	4/30/2020	$6,050,000	8/27/2019
Property		25.02	12919-12989 East 31st Street	Tulsa	OK	74134	1992;1997	N/A	84,179	SF	96.7%	4/30/2020	$3,800,000	8/27/2019
Property		25.03	1301 South York Street	Muskogee	OK	74403	2008; 2013; 2014-2017	N/A	62,300	SF	96.0%	4/30/2020	$2,000,000	8/27/2019
Loan		26	Preserve at Quail Pass Phase III	Delaware	OH	43015	2018	N/A	61	Units	96.7%	5/1/2020	$11,000,000	10/18/2019	3.8500%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		27	Central Self Storage - Concord	Contra Costa	CA	94553	1999	N/A	91,820	SF	81.5%	4/24/2020	$18,730,000	12/17/2019	3.2000%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan	6	28	Stor-All Portfolio KS						122,120	SF	90.1%		$8,580,000		3.6900%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Property		28.01	Stor-All Pawnee	Sedgwick	KS	67218	2002	2016	66,740	SF	87.3%	4/24/2020	$4,230,000	1/6/2020
Property		28.02	Stor-All Amidon	Sedgwick	KS	67204	1988	1998	43,930	SF	93.7%	4/24/2020	$3,600,000	1/6/2020
Property		28.03	Stor-All Hydraulic	Sedgwick	KS	67211	1999	N/A	11,450	SF	92.6%	4/24/2020	$750,000	1/6/2020
Loan		29	Cabela’s Outpost Saginaw	Saginaw	MI	48604	1985	2018	48,849	SF	100.0%	6/1/2020	$12,000,000	2/20/2020	3.7800%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		30	Airpark Drive	Santa Barbara	CA	93455	1985	2019	36,300	SF	100.0%	6/1/2020	$10,600,000	12/30/2019	3.7000%	0.06036%	0.00250%	0.04250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Loan		31	Frisco Lakes III Shopping Center	Denton	TX	75036	2016	N/A	22,724	SF	100.0%	4/30/2020	$9,900,000	1/10/2020	3.8000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	4	No	120	116
Loan		32	EL Monte Plaza	Los Angeles	CA	91732	1963	2012	44,779	SF	96.6%	4/1/2020	$12,500,000	12/5/2019	3.3400%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		33	Aldi - Bellflower	Los Angeles	CA	90706	1977	2019	35,000	SF	100.0%	6/1/2020	$9,600,000	1/10/2020	3.8000%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		34	Skyway Self Storage	King	WA	98178	1958	N/A	27,653	SF	87.9%	4/30/2020	$6,300,000	1/31/2020	3.3500%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	2	No	120	118
Loan		35	Statham Oaks Self Storage	Barrow	GA	30666	2005	2017	41,425	SF	81.3%	2/27/2020	$4,000,000	2/4/2020	3.9700%	0.02036%	0.00250%	0.00250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117
Loan		36	Central Self Storage - Dunlap	Maricopa	AZ	85051	1983	N/A	98,659	SF	81.9%	4/24/2020	$11,050,000	12/16/2019	3.5400%	0.05036%	0.00250%	0.03250%	0.00000%	0.01246%	0.00200%	0.00040%	0.00050%	Actual/360	3	No	120	117

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity Date	ARD Loan 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)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	120	114	0	0	11/15/2019	1/5/2020	N/A	12/5/2029	N/A	$0.00	$163,387.63	$0.00	$1,960,651.56	Hard	Springing	No	N/A	N/A	8.80x	N/A	8.42x	39.3%	39.3%	0	0
Loan	5	2	55 Hudson Yards	120	114	0	0	11/21/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$134,593.75	$0.00	$1,615,125.00	Hard	Springing	No	N/A	N/A	3.68x	N/A	3.54x	39.4%	39.4%	0	0
Loan	5, 8	3	525 Market	120	116	0	0	1/29/2020	3/6/2020	N/A	2/6/2030	N/A	$0.00	$124,602.72	$0.00	$1,495,232.64	Hard	Springing	No	N/A	N/A	4.38x	N/A	4.29x	37.0%	37.0%	10 days once per calendar year	0
Loan	5	4	200 West 57th Street	120	115	0	0	12/30/2019	2/1/2020	N/A	1/1/2030	N/A	$0.00	$133,833.33	$0.00	$1,605,999.96	Hard	Springing	No	N/A	N/A	2.11x	N/A	1.93x	62.2%	62.2%	5	5
Loan	5	5	Ralph Lauren HQ New Jersey	120	117	0	0	2/7/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$116,360.65	$0.00	$1,396,327.80	Hard	In Place	No	N/A	N/A	3.03x	N/A	3.00x	59.4%	59.4%	0	5
Loan	5, 8, 9, 12	6	711 Fifth Avenue	120	117	0	0	3/6/2020	4/6/2020	N/A	3/6/2030	N/A	$0.00	$114,806.02	$0.00	$1,377,672.24	Hard	Springing	No	N/A	N/A	2.94x	N/A	2.90x	54.5%	54.5%	0	0
Loan	5, 8	7	1633 Broadway	120	114	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	N/A	3.84x	41.7%	41.7%	0	0
Loan	5, 8	8	560 Mission Street	120	114	0	0	12/5/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$65,623.96	$0.00	$787,487.52	Hard	Springing	No	N/A	N/A	5.42x	N/A	5.23x	35.6%	35.6%	5	0
Loan		9	3300 West Sahara	120	118	0	0	3/13/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$70,490.63	$0.00	$845,887.56	Hard	Springing	No	N/A	N/A	3.20x	N/A	2.86x	67.6%	67.6%	3	3
Loan		10	Laidley Tower	120	114	0	0	11/22/2019	1/11/2020	N/A	12/11/2029	N/A	$0.00	$50,070.90	$0.00	$600,850.80	Springing	Springing	No	N/A	N/A	4.08x	N/A	3.55x	64.4%	64.4%	5	0
Loan	6	11	Rosewood Self Storage Portfolio	120	117	0	0	2/26/2020	4/11/2020	N/A	3/11/2030	N/A	$0.00	$44,366.85	$0.00	$532,402.20	Springing	Springing	No	N/A	N/A	3.28x	N/A	3.22x	65.0%	65.0%	5	0
Property		11.01	Northwest Highway Overview
Property		11.02	Forest Lane Overview
Property		11.03	Walnut Hill
Property		11.04	Cooper Overview
Loan		12	StorQuest Self Storage - Indio	120	117	0	0	2/28/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$36,040.58	$0.00	$432,486.96	Springing	Springing	No	Group 2	N/A	2.69x	N/A	2.64x	64.3%	64.3%	5	4
Loan	6, 9	13	Central Self Storage Portfolio Idaho	120	118	0	0	3/12/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$37,564.58	$0.00	$450,774.96	Springing	Springing	No	Group 1	N/A	5.04x	N/A	4.93x	36.2%	36.2%	5	4
Property		13.01	Central Self Storage Idaho - Meridian
Property		13.02	Central Self Storage Idaho - Star
Property		13.03	Central Self Storage Idaho - Boise
Property		13.04	Central Self Storage Idaho - Caldwell
Loan		14	GoodFriend Self Storage - East Hampton	120	118	0	0	3/13/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$37,408.28	$0.00	$448,899.36	Springing	Springing	No	N/A	N/A	2.35x	N/A	2.34x	64.1%	64.1%	5	5
Loan		15	Lowe’s - Fairlawn, OH	120	116	0	0	1/31/2020	3/1/2020	N/A	2/1/2030	N/A	$0.00	$41,992.11	$0.00	$503,905.32	Springing	Springing	No	N/A	N/A	2.22x	N/A	2.08x	67.5%	67.5%	5	5
Loan		16	Agoura Meadows Shopping Center	120	117	0	0	2/14/2020	4/11/2020	N/A	3/11/2030	N/A	$0.00	$29,368.98	$0.00	$352,427.76	None	None	No	N/A	N/A	5.66x	N/A	5.43x	29.3%	29.3%	0	0
Loan		17	StorQuest Self Storage - La Quinta	120	117	0	0	2/27/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$25,056.79	$0.00	$300,681.48	Springing	Springing	No	Group 2	N/A	2.69x	N/A	2.65x	63.4%	63.4%	5	4
Loan		18	Central Self Storage - Broadway	120	118	0	0	3/2/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$22,766.03	$0.00	$273,192.36	Springing	Springing	No	Group 1	N/A	3.67x	N/A	3.63x	48.2%	48.2%	5	4
Loan		19	River Oaks Shopping Center	24	21	360	360	2/11/2020	4/1/2020	4/1/2022	3/1/2030	N/A	$40,285.94	$28,591.97	$483,431.28	$343,103.64	Springing	Springing	No	N/A	1.93x	2.72x	1.80x	2.54x	73.2%	61.9%	0	5
Loan		20	The Playa Merced Shopping Center	60	57	360	360	2/14/2020	4/11/2020	4/11/2025	3/11/2030	N/A	$38,026.54	$25,440.50	$456,318.48	$305,286.00	Springing	Springing	No	N/A	2.02x	3.02x	1.95x	2.91x	68.0%	61.4%	0	0
Loan		21	Four Corners Self Storage	120	118	0	0	3/5/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$25,357.36	$0.00	$304,288.32	Springing	Springing	No	Group 3	N/A	2.27x	N/A	2.24x	64.3%	64.3%	5	4
Loan		22	Gillmor - Reno	120	117	0	0	3/5/2020	4/11/2020	N/A	3/11/2030	N/A	$0.00	$20,953.70	$0.00	$251,444.40	Springing	Springing	No	N/A	N/A	4.95x	N/A	4.65x	42.1%	42.1%	0	0
Loan		23	Central Self Storage - Antioch	120	118	0	0	3/3/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$21,629.63	$0.00	$259,555.56	None	None	No	Group 1	N/A	3.85x	N/A	3.81x	51.8%	51.8%	5	4
Loan		24	First Choice Self Storage - Grapevine	12	8	360	360	1/29/2020	3/1/2020	3/1/2021	2/1/2030	N/A	$36,174.12	$24,035.93	$434,089.44	$288,431.16	Springing	Springing	No	N/A	1.84x	2.78x	1.81x	2.72x	63.1%	51.1%	5	4
Loan	6, 7	25	Aspen Self Storage Portfolio	120	117	0	0	2/27/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$25,749.56	$0.00	$308,994.72	Springing	Springing	No	N/A	N/A	3.06x	N/A	2.93x	67.5%	67.5%	0	5
Property		25.01	1900-1912 West New Orleans Street
Property		25.02	12919-12989 East 31st Street
Property		25.03	1301 South York Street
Loan		26	Preserve at Quail Pass Phase III	120	118	0	0	3/11/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$24,721.99	$0.00	$296,663.88	Springing	Springing	No	N/A	N/A	2.24x	N/A	2.19x	69.1%	69.1%	0	5
Loan		27	Central Self Storage - Concord	120	117	0	0	2/26/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$20,277.78	$0.00	$243,333.36	None	None	No	Group 1	N/A	5.46x	N/A	5.40x	40.0%	40.0%	5	4
Loan	6	28	Stor-All Portfolio KS	24	20	360	360	1/27/2020	3/1/2020	3/1/2022	2/1/2030	N/A	$28,186.43	$19,115.45	$338,237.16	$229,385.40	Springing	Springing	No	N/A	1.60x	2.36x	1.56x	2.30x	71.5%	59.8%	5	4
Property		28.01	Stor-All Pawnee
Property		28.02	Stor-All Amidon
Property		28.03	Stor-All Hydraulic
Loan		29	Cabela’s Outpost Saginaw	0	0	360	358	3/11/2020	5/1/2020	N/A	4/1/2030	N/A	$27,889.17	$0.00	$334,670.04	$0.00	Springing	Springing	No	N/A	1.99x	N/A	1.87x	N/A	49.9%	39.5%	5	5
Loan		30	Airpark Drive	120	116	0	0	1/30/2020	3/11/2020	N/A	2/11/2030	N/A	$0.00	$18,131.71	$0.00	$217,580.52	Soft	Springing	No	N/A	N/A	2.91x	N/A	2.76x	54.7%	54.7%	0	0
Loan		31	Frisco Lakes III Shopping Center	60	56	360	360	2/5/2020	3/11/2020	3/11/2025	2/11/2030	N/A	$26,326.59	$18,140.16	$315,919.08	$217,681.92	Springing	Springing	No	N/A	1.88x	2.73x	1.87x	2.71x	57.1%	51.7%	0	0
Loan		32	EL Monte Plaza	120	117	0	0	2/14/2020	4/11/2020	N/A	3/11/2030	N/A	$0.00	$14,603.80	$0.00	$175,245.60	Springing	Springing	No	N/A	N/A	4.16x	N/A	4.00x	41.4%	41.4%	0	0
Loan		33	Aldi - Bellflower	0	0	360	358	3/2/2020	5/1/2020	N/A	4/1/2030	N/A	$22,132.97	$0.00	$265,595.64	$0.00	Springing	Springing	No	N/A	1.83x	N/A	1.70x	N/A	49.3%	39.1%	5	5
Loan		34	Skyway Self Storage	120	118	0	0	3/5/2020	5/1/2020	N/A	4/1/2030	N/A	$0.00	$11,604.80	$0.00	$139,257.60	Springing	Springing	No	Group 3	N/A	2.78x	N/A	2.74x	65.1%	65.1%	5	4
Loan		35	Statham Oaks Self Storage	120	117	0	0	3/4/2020	4/11/2020	N/A	3/11/2030	N/A	$0.00	$8,721.13	$0.00	$104,653.56	Springing	Springing	No	N/A	N/A	2.64x	N/A	2.60x	65.0%	65.0%	0	0
Loan		36	Central Self Storage - Dunlap	120	117	0	0	2/26/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$4,785.56	$0.00	$57,426.72	None	None	No	Group 1	N/A	11.75x	N/A	11.47x	14.5%	14.5%	5	4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most Recent Revenues	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
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	Fifth	YM0.5(30);DEF/YM0.5(83);O(7)	A	$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%	$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
Loan	5	2	55 Hudson Yards	Sixth	LO(30);DEF/YM1(83);O(7)	B	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	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
Loan	5, 8	3	525 Market	Sixth	LO(24);YM1(4);DEF/YM1(85);O(7)	C	$40,286,941	$13,897,618	$26,389,323	12/31/2017	5.6%	$57,838,260	$14,626,201	$43,212,060	12/31/2018	9.2%	$57,053,048	$15,205,637	$41,847,411	11/30/2019 TTM	8.9%	95.0%	$79,720,547	$18,212,365	$61,508,183	13.1%	$186,151
Loan	5	4	200 West 57th Street	First	LO(29);DEF(86);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%	$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
Loan	5	5	Ralph Lauren HQ New Jersey	First	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$9,003,225	$3,527,720	$5,475,505	9.6%	$51,016
Loan	5, 8, 9, 12	6	711 Fifth Avenue	Sixth	LO(27);DEF(86);O(7)		$62,723,555	$17,358,037	$45,365,518	12/31/2017	8.3%	$63,038,695	$18,950,129	$44,088,566	12/31/2018	8.1%	$69,563,590	$20,967,241	$48,596,349	12/31/2019	8.9%	90.6%	$74,193,553	$22,888,769	$51,304,783	9.4%	$85,006
Loan	5, 8	7	1633 Broadway	Sixth	LO(30);DEF(83);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%	$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
Loan	5, 8	8	560 Mission Street	Sixth	LO(30);DEF/YM1(83);O(7)	D	$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%	$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
Loan		9	3300 West Sahara	First	LO(26);DEF(89);O(5)		$2,797,233	$1,171,998	$1,625,235	12/31/2018	7.0%	$3,020,459	$1,267,054	$1,753,405	12/31/2019	7.6%	$3,035,220	$1,282,481	$1,752,739	1/31/2020 TTM	7.6%	80.8%	$4,098,954	$1,394,710	$2,704,244	11.7%	$56,453
Loan		10	Laidley Tower	Eleventh	LO(30);DEF(83);O(7)		$3,181,116	$2,109,137	$1,071,979	12/31/2017	6.3%	$3,257,175	$1,706,538	$1,550,637	Annualized 5 12/31/2018	9.1%	$3,376,171	$1,762,735	$1,613,436	11/30/2019 TTM	9.5%	89.7%	$4,215,634	$1,765,910	$2,449,724	14.4%	$36,220
Loan	6	11	Rosewood Self Storage Portfolio	Eleventh	LO(27);DEF(89);O(4)		$2,822,964	$1,066,037	$1,756,928	12/31/2017	10.4%	$2,841,366	$1,114,044	$1,727,322	12/31/2018	10.2%	$2,764,513	$1,129,541	$1,634,973	1/31/2020 TTM	9.7%	89.7%	$2,966,070	$1,221,238	$1,744,832	10.3%	$32,021
Property		11.01	Northwest Highway Overview				$920,133	$343,104	$577,029	12/31/2017		$927,180	$347,543	$579,637	12/31/2018		$941,940	$359,673	$582,267	1/31/2020 TTM		91.4%	$1,036,653	$416,111	$620,542		$10,380
Property		11.02	Forest Lane Overview				$881,412	$279,533	$601,880	12/31/2017		$882,993	$309,973	$573,020	12/31/2018		$832,059	$294,866	$537,193	1/31/2020 TTM		92.2%	$892,134	$323,601	$568,533		$12,566
Property		11.03	Walnut Hill				$564,145	$221,106	$343,039	12/31/2017		$580,583	$236,122	$344,461	12/31/2018		$573,284	$239,497	$333,787	1/31/2020 TTM		87.4%	$596,849	$250,290	$346,559		$4,466
Property		11.04	Cooper Overview				$457,274	$222,294	$234,980	12/31/2017		$450,610	$220,406	$230,204	12/31/2018		$417,230	$235,505	$181,726	1/31/2020 TTM		84.0%	$440,434	$231,236	$209,198		$4,609
Loan		12	StorQuest Self Storage - Indio	First	LO(27);DEF(86);O(7)		$1,436,683	$487,301	$949,382	12/31/2017	7.2%	$1,544,645	$450,571	$1,094,074	12/31/2018	8.3%	$1,596,864	$474,805	$1,122,059	12/31/2019	8.5%	85.3%	$1,614,440	$450,188	$1,164,252	8.9%	$21,351
Loan	6, 9	13	Central Self Storage Portfolio Idaho	First	LO(26);DEF(90);O(4)		$2,845,481	$1,044,866	$1,800,615	12/31/2017	13.9%	$3,190,955	$1,198,775	$1,992,180	12/31/2018	15.3%	$3,400,502	$1,240,198	$2,160,304	12/31/2019	16.6%	91.6%	$3,400,502	$1,127,372	$2,273,130	17.5%	$51,026
Property		13.01	Central Self Storage Idaho - Meridian				$933,738	$297,333	$636,405	12/31/2017		$950,011	$302,659	$647,352	12/31/2018		$997,789	$330,796	$666,993	12/31/2019		88.3%	$997,789	$297,762	$700,028		$13,395
Property		13.02	Central Self Storage Idaho - Star				$660,381	$237,007	$423,374	12/31/2017		$806,233	$281,277	$524,956	12/31/2018		$871,108	$308,084	$563,024	12/31/2019		89.3%	$871,108	$277,375	$593,734		$15,585
Property		13.03	Central Self Storage Idaho - Boise				$726,006	$263,270	$462,736	12/31/2017		$765,788	$284,256	$481,532	12/31/2018		$811,040	$292,757	$518,283	12/31/2019		91.2%	$811,040	$256,996	$554,045		$10,996
Property		13.04	Central Self Storage Idaho - Caldwell				$525,356	$247,256	$278,100	12/31/2017		$668,923	$330,583	$338,340	12/31/2018		$720,565	$308,561	$412,004	12/31/2019		93.6%	$720,565	$295,241	$425,325		$11,051
Loan		14	GoodFriend Self Storage - East Hampton	First	LO(26);YM1(89);O(5)	E	$1,281,648	$351,459	$930,189	12/31/2017	7.4%	$1,366,802	$371,782	$995,020	12/31/2018	7.9%	$1,410,860	$381,388	$1,029,472	1/31/2020 TTM	8.1%	91.0%	$1,408,462	$354,377	$1,054,085	8.3%	$5,745
Loan		15	Lowe’s - Fairlawn, OH	First	LO(28);DEF(85);O(7)		$1,135,587	$0	$1,135,587	12/31/2017	9.1%	$1,135,587	$0	$1,135,587	12/31/2018	9.1%	$1,181,011	$0	$1,181,011	12/31/2019	9.5%	95.0%	$1,154,874	$34,646	$1,120,228	9.0%	$12,904
Loan		16	Agoura Meadows Shopping Center	Eleventh	LO(11);YM1(105);O(4)	F	$2,530,918	$621,199	$1,909,719	12/31/2017	17.4%	$2,558,845	$643,090	$1,915,755	12/31/2018	17.4%	$2,509,467	$678,866	$1,830,601	12/31/2019	16.6%	92.5%	$2,704,763	$710,395	$1,994,368	18.1%	$29,748
Loan		17	StorQuest Self Storage - La Quinta	First	LO(27);DEF(86);O(7)		$1,052,913	$371,079	$681,834	12/31/2017	7.5%	$1,126,554	$351,756	$774,798	12/31/2018	8.5%	$1,166,145	$372,371	$793,774	12/31/2019	8.7%	88.0%	$1,166,619	$359,149	$807,470	8.8%	$11,345
Loan		18	Central Self Storage - Broadway	First	LO(26);DEF(89);O(5)		$1,258,046	$356,104	$901,942	12/31/2017	10.6%	$1,352,314	$370,724	$981,590	12/31/2018	11.5%	$1,380,028	$388,736	$991,292	12/31/2019	11.7%	90.7%	$1,380,028	$376,771	$1,003,257	11.8%	$10,927
Loan		19	River Oaks Shopping Center	First	LO(27);DEF(88);O(5)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$1,396,918	$464,593	$932,325	11.1%	$21,195
Loan		20	The Playa Merced Shopping Center	Eleventh	LO(27);DEF(89);O(4)		$1,624,590	$290,826	$1,333,764	12/31/2017	15.9%	$1,730,391	$294,122	$1,436,269	12/31/2018	17.2%	$1,533,583	$311,365	$1,222,218	12/31/2019	14.6%	95.0%	$1,274,440	$352,790	$921,650	11.0%	$11,595
Loan		21	Four Corners Self Storage	First	LO(26);DEF(90);O(4)		$988,052	$322,486	$665,566	12/31/2017	8.1%	$1,026,384	$357,831	$668,553	12/31/2018	8.2%	$1,036,066	$362,064	$674,002	1/31/2020 TTM	8.2%	91.0%	$1,036,066	$346,424	$689,642	8.4%	$7,898
Loan		22	Gillmor - Reno	Eleventh	LO(27);DEF(89);O(4)		$1,582,859	$460,262	$1,122,597	12/31/2017	14.0%	$1,689,962	$481,710	$1,208,252	12/31/2018	15.1%	$1,718,090	$527,646	$1,190,444	12/31/2019	14.9%	95.0%	$1,752,842	$509,348	$1,243,494	15.5%	$11,345
Loan		23	Central Self Storage - Antioch	First	LO(26);DEF(89);O(5)		$1,344,135	$411,609	$932,526	12/31/2017	11.7%	$1,369,210	$417,064	$952,146	12/31/2018	11.9%	$1,369,595	$416,132	$953,463	12/31/2019	11.9%	84.7%	$1,369,595	$370,665	$998,930	12.5%	$11,138
Loan		24	First Choice Self Storage - Grapevine	First	LO(28);DEF(88);O(4)		$1,155,099	$576,090	$579,009	12/31/2017	7.2%	$1,175,572	$451,637	$723,935	12/31/2018	9.0%	$1,200,645	$391,849	$808,796	12/31/2019	10.1%	88.1%	$1,221,960	$421,138	$800,822	10.0%	$14,965
Loan	6, 7	25	Aspen Self Storage Portfolio	First	LO(27);DEF(89);O(4)		$1,306,365	$434,756	$871,609	12/31/2018	10.9%	$1,347,752	$401,590	$946,162	12/31/2019	11.8%	$1,360,711	$357,122	$1,003,588	3/31/2020 TTM	12.5%	90.3%	$1,378,023	$432,112	$945,911	11.8%	$41,431
Property		25.01	1900-1912 West New Orleans Street				$641,293	$172,350	$468,942	12/31/2018		$661,737	$181,036	$480,701	12/31/2019		$657,778	$171,755	$486,023	3/31/2020 TTM		91.0%	$664,356	$194,004	$470,351		$14,899
Property		25.02	12919-12989 East 31st Street				$461,119	$193,841	$267,279	12/31/2018		$464,939	$175,321	$289,618	12/31/2019		$473,133	$136,159	$336,974	3/31/2020 TTM		89.0%	$481,397	$172,374	$309,024		$19,288
Property		25.03	1301 South York Street				$203,953	$68,565	$135,388	12/31/2018		$221,077	$45,234	$175,843	12/31/2019		$229,799	$49,208	$180,591	3/31/2020 TTM		90.0%	$232,270	$65,734	$166,536		$7,245
Loan		26	Preserve at Quail Pass Phase III	First	LO(26);DEF(89);O(5)		N/A	N/A	N/A	N/A	N/A	$909,385	$440,869	$468,517	12/31/2019	6.2%	$1,068,571	$468,250	$600,320	4/30/2020 TTM	7.9%	95.0%	$1,134,752	$470,279	$664,474	8.7%	$15,250
Loan		27	Central Self Storage - Concord	First	LO(27);DEF(88);O(5)		$1,705,811	$434,800	$1,271,011	12/31/2017	16.9%	$1,706,591	$417,214	$1,289,377	12/31/2018	17.2%	$1,712,351	$427,693	$1,284,658	12/31/2019	17.1%	85.4%	$1,712,351	$383,922	$1,328,429	17.7%	$13,485
Loan	6	28	Stor-All Portfolio KS	First	LO(28);DEF(88);O(4)		$840,601	$275,630	$564,971	12/31/2017	9.2%	$851,496	$292,010	$559,486	12/31/2018	9.1%	$890,786	$254,945	$635,841	10/31/2019 TTM	10.4%	87.0%	$890,786	$348,702	$542,084	8.8%	$14,292
Property		28.01	Stor-All Pawnee				$381,213	$112,731	$268,482	12/31/2017		$397,264	$123,228	$274,036	12/31/2018		$415,852	$116,827	$299,025	10/31/2019 TTM		83.7%	$415,852	$167,007	$248,845		$2,703
Property		28.02	Stor-All Amidon				$358,223	$108,905	$249,318	12/31/2017		$358,108	$115,887	$242,221	12/31/2018		$376,966	$100,390	$276,576	10/31/2019 TTM		92.9%	$376,966	$130,934	$246,032		$10,300
Property		28.03	Stor-All Hydraulic				$101,165	$53,994	$47,171	12/31/2017		$96,124	$52,895	$43,229	12/31/2018		$97,968	$37,728	$60,240	10/31/2019 TTM		80.5%	$97,968	$50,761	$47,207		$1,289
Loan		29	Cabela’s Outpost Saginaw	First	LO(26);YM1(87);O(7)	G	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	90.0%	$702,593	$37,587	$665,006	11.1%	$9,770
Loan		30	Airpark Drive	Eleventh	LO(28);DEF(85);O(7)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$602,603	$150,493	$452,110	11/30/2019 TTM	7.8%	95.0%	$871,919	$239,500	$632,420	10.9%	$3,630
Loan		31	Frisco Lakes III Shopping Center	Eleventh	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A	$411,103	$213,523	$197,580	12/31/2018	3.5%	$671,233	$246,438	$424,795	12/31/2019	7.5%	93.1%	$824,740	$229,568	$595,172	10.5%	$2,272
Loan		32	EL Monte Plaza	Eleventh	LO(27);DEF(89);O(4)		$910,430	$192,615	$717,815	12/31/2017	13.9%	$913,402	$180,649	$732,753	12/31/2018	14.2%	$938,489	$191,091	$747,398	12/31/2019	14.4%	93.1%	$949,082	$220,325	$728,758	14.1%	$10,810
Loan		33	Aldi - Bellflower	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	N/A	N/A	N/A	N/A	N/A	95.0%	$585,845	$100,505	$485,341	10.2%	$5,250
Loan		34	Skyway Self Storage	First	LO(26);DEF(90);O(4)		$576,026	$245,853	$330,173	12/31/2017	8.1%	$627,116	$260,378	$366,738	12/31/2018	8.9%	$641,133	$257,918	$383,215	1/31/2020 TTM	9.3%	89.8%	$642,247	$255,518	$386,729	9.4%	$5,533
Loan		35	Statham Oaks Self Storage	Eleventh	LO(27);DEF(89);O(4)		$300,355	$159,806	$140,550	12/31/2017	5.4%	$356,147	$165,630	$190,516	12/31/2018	7.3%	$415,332	$172,438	$242,894	12/31/2019	9.3%	88.5%	$443,708	$167,250	$276,458	10.6%	$4,143
Loan		36	Central Self Storage - Dunlap	First	LO(27);DEF(88);O(5)		$827,166	$293,902	$533,264	12/31/2017	33.3%	$879,761	$319,073	$560,688	12/31/2018	35.0%	$953,610	$303,998	$649,612	12/31/2019	40.6%	88.4%	$950,280	$275,244	$675,036	42.2%	$16,619

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Underwritten
TI/LC

Underwritten NCF

Underwritten NCF Debt Yield

Largest Tenant

Largest
Tenant Lease
Expiration⁽⁴⁾

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration⁽⁴⁾

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

Loan

5, 8, 10, 11

Bellagio Hotel and Casino

$453,829,378

27.1%

N/A

Loan

55 Hudson Yards

$3,578,030

$100,036,059

10.6%

Point72

4/30/2034

332,283

23.2%

Milbank, Tweed, Hadley & McCloy

3/31/2034

287,333

20.1%

Loan

5, 8

525 Market

$1,034,170

$60,287,862

12.8%

Amazon.com Services, Inc.

179,278 SF on 1/31/2028; 28,734 SF on 4/30/2029; 114,434 SF on 2/28/2030; 86,115 SF on 1/31/2031

408,561

39.5%

Sephora USA, Inc.

110,830 SF on 10/31/2021; 56,467 SF on 10/31/2023

167,297

16.2%

Loan

200 West 57th Street

$671,802

$7,934,848

6.9%

The St. Luke’s Roosevelt Hospital

21,549 SF (1/31/2026); 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%

Loan

Ralph Lauren HQ New Jersey

$5,424,489

9.5%

Ralph Lauren

12/31/2035

255,018

100.0%

N/A

Loan

5, 8, 9, 12

711 Fifth Avenue

$544,350

$50,675,427

9.3%

SunTrust Banks

4/30/2024

84,516

24.9%

Allen & Company

9/30/2033

70,972

20.9%

Loan

5, 8

1633 Broadway

$2,011,364

$116,677,727

11.7%

Allianz Asset Mgmt of America

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%

Loan

5, 8

560 Mission Street

$1,336,298

$41,204,170

13.7%

JP Morgan

9/30/2025

246,384

36.9%

12/31/2028

122,760

18.4%

Loan

3300 West Sahara

$226,723

$2,421,068

10.4%

State of NV Dept. Bus. & Industry

4/30/2022

64,653

28.6%

State of NV Dept. of Adm. Health & Human

2/28/2030

39,625

17.5%

Loan

Laidley Tower

$279,429

$2,134,074

12.6%

Jackson Kelly PLLC

6/30/2030

61,585

28.9%

Morgan Stanley Smith Barney Financing LLC

6/30/2024

16,837

7.9%

Loan

Rosewood Self Storage Portfolio

$1,712,812

10.1%

Property

11.01

Northwest Highway Overview

$610,162

N/A

Property

11.02

Forest Lane Overview

$555,967

N/A

Property

11.03

Walnut Hill

$342,094

N/A

Property

11.04

Cooper Overview

$204,589

N/A

Loan

StorQuest Self Storage - Indio

$1,142,901

8.7%

N/A

Loan

6, 9

Central Self Storage Portfolio Idaho

$2,222,104

17.1%

Property

13.01

Central Self Storage Idaho - Meridian

$686,633

N/A

Property

13.02

Central Self Storage Idaho - Star

$578,149

N/A

Property

13.03

Central Self Storage Idaho - Boise

$543,049

N/A

Property

13.04

Central Self Storage Idaho - Caldwell

$414,273

N/A

Loan

GoodFriend Self Storage - East Hampton

$1,048,340

8.3%

N/A

Loan

Lowe’s - Fairlawn, OH

$57,102

$1,050,221

8.4%

Lowe’s Home Improvement

6/30/2031

129,044

100.0%

N/A

Loan

Agoura Meadows Shopping Center

$51,763

$1,912,858

17.4%

Vons Market #29-2001

2/29/2024

41,250

41.6%

Bank of America

7/28/2029

7,953

8.0%

Loan

StorQuest Self Storage - La Quinta

$796,125

8.7%

N/A

Loan

Central Self Storage - Broadway

$992,330

11.7%

N/A

Loan

River Oaks Shopping Center

$41,027

$870,103

10.3%

Hobby Lobby

6/30/2029

50,000

36.6%

Big Lots

1/1/2030

39,583

29.0%

Loan

The Playa Merced Shopping Center

$20,404

$889,652

10.6%

Rancho San Miguel Market

8/31/2034

53,646

78.7%

Mountain Mike’s Pizza

10/31/2021

4,500

6.6%

Loan

Four Corners Self Storage

$681,744

8.3%

N/A

Loan

Gillmor - Reno

$63,030

$1,169,119

14.6%

Holland & Hart, LLP

3/28/2024

30,081

47.7%

Eide Bailly

7/31/2026

19,525

31.0%

Loan

Central Self Storage - Antioch

$987,792

12.3%

N/A

Loan

First Choice Self Storage - Grapevine

$785,857

9.8%

N/A

Loan

6, 7

Aspen Self Storage Portfolio

$904,480

11.3%

Property

25.01

1900-1912 West New Orleans Street

$455,453

Dollar General Store

5/31/2025

7,500

100.0%

N/A

Property

25.02

12919-12989 East 31st Street

$289,736

Asian Mart International Supermarket, LLC

9/30/2028

22,891

72.1%

Dollar General Store

10/31/2025

8,858

27.9%

Property

25.03

1301 South York Street

$159,291

N/A

Loan

Preserve at Quail Pass Phase III

$649,224

8.5%

N/A

Loan

Central Self Storage - Concord

$1,314,944

17.5%

N/A

Loan

Stor-All Portfolio KS

$527,792

8.6%

Property

28.01

Stor-All Pawnee

$246,142

N/A

Property

28.02

Stor-All Amidon

$235,732

N/A

Property

28.03

Stor-All Hydraulic

$45,918

N/A

Loan

Cabela’s Outpost Saginaw

$29,909

$625,327

10.5%

Cabela’s Outpost

5/31/2044

48,849

100.0%

N/A

Loan

Airpark Drive

$27,746

$601,044

10.4%

Curation Foods, Inc.

7/31/2030

36,300

100.0%

N/A

Loan

Frisco Lakes III Shopping Center

$2,043

$590,857

10.5%

PPG Architectural Finishes, Inc.

3/31/2028

3,547

15.6%

Hana Martial Arts, LLC

4/30/2029

3,030

13.3%

Loan

EL Monte Plaza

$16,890

$701,058

13.5%

Green Farm Market

4/30/2028

23,400

52.3%

SBA Gas Station

12/31/2020

11,000

24.6%

Loan

Aldi - Bellflower

$28,350

$451,741

9.5%

ALDI

11/30/2029

35,000

100.0%

N/A

Loan

Skyway Self Storage

$381,196

9.3%

N/A

Loan

Statham Oaks Self Storage

$272,315

10.5%

N/A

Loan

Central Self Storage - Dunlap

$658,417

41.2%

N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant

3rd Largest
Tenant Lease
Expiration⁽⁴⁾

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

4th Largest Tenant

4th Largest
Tenant Lease
Expiration⁽⁴⁾

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration⁽⁴⁾

5th Largest
Tenant NSF

5th Largest
Tenant
% of NSF

Upfront
Replacement
Reserves

Monthly
Replacement
Reserves

Replacement
Reserve Cap

Upfront TI/LC
Reserves

Monthly TI/LC
Reserves

TI/LC
Reserve Cap

Upfront Tax
Reserves

Loan

5, 8, 10, 11

Bellagio Hotel and Casino

N/A

Loan

55 Hudson Yards

Cooley

9/30/2039

146,227

10.2%

Boies, Schiller & Flexner

6/30/2035

110,732

7.7%

Third Point

7/31/2029

89,043

6.2%

Loan

5, 8

525 Market

Wells Fargo Bank, N.A.

113,035 SF on 6/30/2025; 28,109 SF on 5/28/2026; 1,785 SF on 6/29/2023

142,929

13.8%

Cloudera, Inc.

5/31/2025

57,272

5.5%

Zurich American Insurance Company

11/30/2022

39,923

3.9%

$413,616

$2,068,082

Loan

200 West 57th Street

Orthology INC.

12/31/2029

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%

$3,866

$92,775

$21,424

$514,185

$143,187

Loan

Ralph Lauren HQ New Jersey

N/A

$4,251

$51,016

$293,602

Loan

5, 8, 9, 12

711 Fifth Avenue

Ralph Lauren Retail Inc.

6/30/2029

38,638

11.4%

Loro Piana USA

8/31/2025

24,388

7.2%

Sandler Capital

6/30/2027

17,200

5.1%

$170,012

$1,020,027

Loan

5, 8

1633 Broadway

Showtime Networks Inc

1/31/2026

261,196

10.2%

Morgan Stanley & Co

3/31/2032

260,829

10.2%

Kasowitz Benson Torres

3/31/2037

203,394

7.9%

$1,024,605

$5,123,024

Loan

5, 8

560 Mission Street

TIAA-CREF

9/30/2027

64,696

9.7%

ARUP

9/30/2026

49,832

7.5%

Seyfarth Shaw

9/30/2027

49,695

7.4%

$267,260

$2,152,612

$2,004,447

Loan

3300 West Sahara

State of NV Dept. Bus. & Industry Division of Industrial Relations

5/31/2023

39,548

17.5%

Windham Professionals, Inc.

4/30/2024

14,560

6.4%

Wells Fargo Bank, N.A.

11/30/2021

11,081

4.9%

$4,704

$2,250,000

$1,000,000

Loan

Laidley Tower

Appalachian Power Company

12/31/2025

16,343

7.7%

Huntington National Bank

9/30/2029

14,641

6.9%

Wells Fargo Advisors, LLC

11/30/2021

12,443

5.8%

$3,546

$702,135

$110,996

Loan

Rosewood Self Storage Portfolio

$2,634

$94,812

$53,426

Property

11.01

Northwest Highway Overview

N/A

Property

11.02

Forest Lane Overview

N/A

Property

11.03

Walnut Hill

N/A

Property

11.04

Cooper Overview

N/A

Loan

StorQuest Self Storage - Indio

N/A

Loan

6, 9

Central Self Storage Portfolio Idaho

Property

13.01

Central Self Storage Idaho - Meridian

N/A

Property

13.02

Central Self Storage Idaho - Star

N/A

Property

13.03

Central Self Storage Idaho - Boise

N/A

Property

13.04

Central Self Storage Idaho - Caldwell

N/A

Loan

GoodFriend Self Storage - East Hampton

N/A

$479

$17,235

$10,983

Loan

Lowe’s - Fairlawn, OH

N/A

$1,075

$38,713

Loan

Agoura Meadows Shopping Center

JPChase Bank #21022

3/31/2024

5,000

5.0%

The Latigo Kid Mexican Restaurant

1/31/2024

4,769

4.8%

Cronies Sports Grill

8/31/2024

4,070

4.1%

Loan

StorQuest Self Storage - La Quinta

N/A

Loan

Central Self Storage - Broadway

N/A

Loan

River Oaks Shopping Center

Marshall’s

8/31/2029

22,000

16.1%

Five Below

1/31/2029

8,758

6.4%

Petsense

8/31/2029

6,000

4.4%

$1,821

$300,000

$25,182

Loan

The Playa Merced Shopping Center

Golden Valley Wash N’ Dry (PAQ, Inc.)

7/31/2027

2,400

3.5%

Fred Loya Insurance

6/30/2023

1,500

2.2%

Oportun, Inc. Store

8/31/2021

1,300

1.9%

$961

$23,064

$137,000

$2,842

$137,000

$12,918

Loan

Four Corners Self Storage

N/A

$25,000

Loan

Gillmor - Reno

Ticor Title of Nevada, Inc.

10/31/2025

13,424

21.3%

N/A

$25,212

$252,120

$21,240

Loan

Central Self Storage - Antioch

N/A

Loan

First Choice Self Storage - Grapevine

N/A

$1,247

$44,892

$12,986

Loan

6, 7

Aspen Self Storage Portfolio

$3,241

$77,775

$40,185

Property

25.01

1900-1912 West New Orleans Street

N/A

Property

25.02

12919-12989 East 31st Street

N/A

Property

25.03

1301 South York Street

N/A

Loan

Preserve at Quail Pass Phase III

N/A

$1,271

$45,750

$57,124

Loan

Central Self Storage - Concord

N/A

Loan

Stor-All Portfolio KS

$1,191

$18,296

Property

28.01

Stor-All Pawnee

N/A

Property

28.02

Stor-All Amidon

N/A

Property

28.03

Stor-All Hydraulic

N/A

Loan

Cabela’s Outpost Saginaw

N/A

Loan

Airpark Drive

N/A

$303

$7,272

$5,900

Loan

Frisco Lakes III Shopping Center

Meenan Financial LLC

5/31/2024

2,795

12.3%

Maruti - Kansagara Investments LLC

4/30/2023

2,468

10.9%

Sweet Rice, LLC

2/28/2023

2,375

10.5%

$284

$6,818

$150,000

$3,787

$150,000

$25,062

Loan

EL Monte Plaza

Dentistry

8/31/2024

1,300

2.9%

Subway

8/31/2021

1,110

2.5%

Happy Nail

11/30/2020

1,026

2.3%

Loan

Aldi - Bellflower

N/A

$438

Loan

Skyway Self Storage

N/A

$32,000

Loan

Statham Oaks Self Storage

N/A

$518

$8,600

Loan

Central Self Storage - Dunlap

N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Monthly Tax
Reserves

Upfront
Insurance Reserves

Monthly
Insurance
Reserves

Upfront
Deferred Maint.
Reserve

Initial Other
Reserves

Ongoing Other
Reserves

Other Reserves Description

Appraisal
Report Date

Environmental
Phase I
Report Date

Environmental
Phase II
Report Date

Engineering
Report Date

Seismic
Report Date

Seismic Zone (Y/N)

PML %

Loan

5, 8, 10, 11

Bellagio Hotel and Casino

N/A

11/12/2019

11/6/2019

N/A

11/6/2019

N/A

Loan

55 Hudson Yards

$61,217,618

Tenant Specific TILC Reserve; Free Rent Reserve; Milbank Lease Landlord Delay Dispute Reserve; MarketAxess Lease Takeover Reserve

11/6/2019

10/9/2019

N/A

10/4/2019

N/A

Loan

5, 8

525 Market

$41,391,428

Free Rent Reserve; Outstanding TI/LC Reserve

12/9/2019

12/5/2019

N/A

11/22/2019

12/6/2019

Yes - 4

17.0%

Loan

200 West 57th Street

$143,187

$2,069,759

Rent Concession Reserve Funds; Outstanding TI/LC Reserve Funds

12/12/2019

12/11/2019

N/A

12/11/2019

N/A

Loan

Ralph Lauren HQ New Jersey

$97,867

$6,222

$9,180,393

Environmental Escrow; Free Rent; Gap Reserve; Liqduidation Payment/ Rent Credit Reserve

12/4/2019

11/7/2019

N/A

11/6/2019

N/A

Loan

5, 8, 9, 12

711 Fifth Avenue

$1,048,024

Unfunded Obligations Reserve

2/19/2020

2/3/2020

N/A

1/30/2020

N/A

Loan

5, 8

1633 Broadway

$36,389,727

Unfunded Obligations Reserve

11/6/2019

10/30/2019

N/A

10/30/2019

N/A

Loan

5, 8

560 Mission Street

N/A

10/31/2019

11/25/2019

N/A

11/18/2019

Yes - 4

9.0%

Loan

3300 West Sahara

$11,253

$10,634

$5,317

$2,232,735

Existing Tenant Improvements Funds; Existing Leasing Commissions Funds; Free Rent Reserve Funds

2/26/2020

2/12/2020

N/A

2/11/2020

N/A

Loan

Laidley Tower

$22,199

$226,483

Existing TI/LC Reserve

11/12/2019

11/4/2019

N/A

11/5/2019

N/A

Loan

Rosewood Self Storage Portfolio

$26,714

$34,894

N/A

Property

11.01

Northwest Highway Overview

2/24/2020

1/10/2020

N/A

1/9/2020

N/A

Property

11.02

Forest Lane Overview

2/24/2020

1/10/2020

N/A

1/10/2020

N/A

Property

11.03

Walnut Hill

2/24/2020

1/10/2020

N/A

1/8/2020

N/A

Property

11.04

Cooper Overview

2/11/2020

1/10/2020

N/A

1/10/2020

N/A

Loan

StorQuest Self Storage - Indio

$12,158

$27,331

N/A

1/13/2020

1/2/2020

N/A

1/2/2020

12/31/2019

Yes - 4

12.0%

Loan

6, 9

Central Self Storage Portfolio Idaho

$24,250

N/A

Property

13.01

Central Self Storage Idaho - Meridian

12/19/2019

12/17/2019

N/A

12/18/2019

N/A

Property

13.02

Central Self Storage Idaho - Star

12/19/2019

12/17/2019

N/A

12/17/2019

N/A

Property

13.03

Central Self Storage Idaho - Boise

12/18/2019

12/17/2019

N/A

12/17/2019

N/A

Property

13.04

Central Self Storage Idaho - Caldwell

12/19/2019

12/17/2019

N/A

12/17/2019

N/A

Loan

GoodFriend Self Storage - East Hampton

$2,197

$11,860

$1,977

N/A

3/3/2020

2/20/2020

N/A

2/20/2020

N/A

Loan

Lowe’s - Fairlawn, OH

N/A

1/9/2020

1/2/2020

N/A

1/2/2020

N/A

Loan

Agoura Meadows Shopping Center

N/A

2/5/2020

11/8/2019

N/A

11/8/2019

Yes - 4

11.0%

Loan

StorQuest Self Storage - La Quinta

$8,043

N/A

1/13/2020

12/31/2019

N/A

12/31/2019

12/27/2019

Yes - 4

11.0%

Loan

Central Self Storage - Broadway

$6,270

N/A

2/10/2020

12/18/2019

N/A

12/18/2019

2/4/2020

Yes - 4

8.0%

Loan

River Oaks Shopping Center

$8,394

$7,832

$3,916

$518,358

Existing TI/LC; MASA Mexican Funds; Big Lots Expansion Work

1/22/2020

1/7/2020

N/A

1/7/2020

N/A

Loan

The Playa Merced Shopping Center

$12,918

$5,728

$2,864

N/A

1/23/2020

1/8/2020

N/A

1/9/2020

Yes - 3

5.0%

Loan

Four Corners Self Storage

$8,834

N/A

2/27/2020

2/10/2020

N/A

2/10/2020

Yes - 3

7.0%

Loan

Gillmor - Reno

$10,620

$534,347

Tenant Specific TILC Reserve

1/28/2020

1/13/2020

N/A

1/13/2020

Yes - 4

17.0%

Loan

Central Self Storage - Antioch

$7,634

N/A

2/4/2020

12/18/2019

N/A

12/17/2019

12/26/2019

Yes - 4

9.0%

Loan

First Choice Self Storage - Grapevine

$12,959

$21,297

$5,324

N/A

1/14/2020

12/19/2019

N/A

12/19/2019

N/A

Loan

6, 7

Aspen Self Storage Portfolio

$10,046

$116,032

N/A

Property

25.01

1900-1912 West New Orleans Street

11/18/2019

9/10/2019

N/A

1/28/2020

N/A

Property

25.02

12919-12989 East 31st Street

11/18/2019

9/12/2019

N/A

1/28/2020

N/A

Property

25.03

1301 South York Street

10/29/2019

9/12/2019

N/A

9/12/2019

N/A

Loan

Preserve at Quail Pass Phase III

$19,041

N/A

12/17/2019

N/A

12/17/2019

N/A

Loan

Central Self Storage - Concord

$7,193

N/A

1/30/2020

12/17/2019

N/A

12/17/2019

12/16/2019

Yes - 4

8.0%

Loan

Stor-All Portfolio KS

$6,099

$61,280

N/A

Property

28.01

Stor-All Pawnee

1/16/2020

12/24/2019

N/A

12/24/2019

N/A

Property

28.02

Stor-All Amidon

1/16/2020

12/24/2019

N/A

1/20/2020

N/A

Property

28.03

Stor-All Hydraulic

1/16/2020

12/24/2019

N/A

12/24/2019

N/A

Loan

Cabela’s Outpost Saginaw

$375,000

N/A

3/2/2020

1/22/2020

N/A

2/7/2020

N/A

Loan

Airpark Drive

$5,900

N/A

1/21/2020

1/6/2020

N/A

1/10/2020

1/15/2020

Yes - 4

13.0%

Loan

Frisco Lakes III Shopping Center

$12,531

$3,646

$1,823

N/A

1/24/2020

1/7/2020

N/A

1/8/2020

N/A

Loan

EL Monte Plaza

$79,688

$2,778

Roof Replacement Reserve

12/20/2019

12/12/2019

N/A

12/12/2019

Yes - 4

25.0%

Loan

Aldi - Bellflower

N/A

1/24/2020

1/17/2020

N/A

1/17/2020

Yes - 4

17.0%

Loan

Skyway Self Storage

$4,056

N/A

2/26/2020

2/10/2020

N/A

2/10/2020

Yes - 3

11.0%

Loan

Statham Oaks Self Storage

$1,720

$1,075

N/A

2/14/2020

12/11/2019

N/A

12/11/2019

N/A

Loan

Central Self Storage - Dunlap

$6,644

N/A

2/6/2020

1/15/2020

N/A

1/15/2020

N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Cut-off Date Pari Passu Mortgage Debt Balance	Coop - Committed Secondary Debt	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
Loan	5, 8, 10, 11	1	Bellagio Hotel and Casino	$1,615,200,000		$1,333,800,000	70.7%	4.06x	15.7%
Loan	5	2	55 Hudson Yards	$891,000,000		$300,000,000	51.9%	2.69x	8.3%
Loan	5, 8	3	525 Market	$420,000,000		$212,000,000	53.7%	2.96x	9.0%
Loan	5	4	200 West 57th Street	$70,000,000			62.2%	1.93x	7.5%
Loan	5	5	Ralph Lauren HQ New Jersey	$13,000,000			59.4%	3.00x	9.6%
Loan	5, 8, 9, 12	6	711 Fifth Avenue	$502,000,000			54.5%	2.90x	9.4%
Loan	5, 8	7	1633 Broadway	$961,000,000		$249,000,000	52.1%	3.08x	9.5%
Loan	5, 8	8	560 Mission Street	$270,000,000			35.6%	5.23x	14.2%
Loan		9	3300 West Sahara
Loan		10	Laidley Tower
Loan	6	11	Rosewood Self Storage Portfolio
Property		11.01	Northwest Highway Overview
Property		11.02	Forest Lane Overview
Property		11.03	Walnut Hill
Property		11.04	Cooper Overview
Loan		12	StorQuest Self Storage - Indio
Loan	6, 9	13	Central Self Storage Portfolio Idaho
Property		13.01	Central Self Storage Idaho - Meridian
Property		13.02	Central Self Storage Idaho - Star
Property		13.03	Central Self Storage Idaho - Boise
Property		13.04	Central Self Storage Idaho - Caldwell
Loan		14	GoodFriend Self Storage - East Hampton
Loan		15	Lowe’s - Fairlawn, OH
Loan		16	Agoura Meadows Shopping Center
Loan		17	StorQuest Self Storage - La Quinta
Loan		18	Central Self Storage - Broadway
Loan		19	River Oaks Shopping Center
Loan		20	The Playa Merced Shopping Center
Loan		21	Four Corners Self Storage
Loan		22	Gillmor - Reno
Loan		23	Central Self Storage - Antioch
Loan		24	First Choice Self Storage - Grapevine
Loan	6, 7	25	Aspen Self Storage Portfolio
Property		25.01	1900-1912 West New Orleans Street
Property		25.02	12919-12989 East 31st Street
Property		25.03	1301 South York Street
Loan		26	Preserve at Quail Pass Phase III
Loan		27	Central Self Storage - Concord
Loan	6	28	Stor-All Portfolio KS
Property		28.01	Stor-All Pawnee
Property		28.02	Stor-All Amidon
Property		28.03	Stor-All Hydraulic
Loan		29	Cabela’s Outpost Saginaw
Loan		30	Airpark Drive
Loan		31	Frisco Lakes III Shopping Center
Loan		32	EL Monte Plaza
Loan		33	Aldi - Bellflower
Loan		34	Skyway Self Storage
Loan		35	Statham Oaks Self Storage
Loan		36	Central Self Storage - Dunlap

	BANK 2020-BNK27
	Footnotes to Annex A-1

(1)	MSBNA—Morgan Stanley Bank, N.A.;MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; BANA—Bank of America, National Association

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding single tenant properties or properties with tenants that (i) with respect to the largest 15 Mortgage Loans, are one of the largest 5 tenants at each related mortgaged property or portfolio of mortgaged properties or (ii) occupy 50% or more of the NRA, which, in each case, are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate includes the Master Servicing Fee Rate, the Primary Servicing Fee Rate or, with respect to any non-serviced mortgage loan, the Pari Passu Loan Primary Servicing Fee Rate, the Trustee Fee Rate (which includes the fees payable to both the trustee and certificate administrator), the Operating Advisor Fee Rate , the Asset Representations Reviewer Fee Rate, and the CREFC 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 (i) the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and the largest 5 tenants at each related mortgaged property or portfolio of mortgaged properties and (ii) mortgaged properties where any tenant occupies 50% or more of the NRA.

(5)	With respect to Mortgage Loan No. 1, Bellagio Hotel and Casino, Mortgage Loan No. 2, 55 Hudson Yards, Mortgage Loan No. 3, 525 Market, Mortgage Loan No. 4, 200 West 57th Street, Mortgage Loan No. 5, Ralph Lauren HQ New Jersey, Mortgage Loan No. 6, 711 Fifth Avenue, Mortgage Loan No. 7, 1633 Broadway and Mortgage Loan No. 8, 560 Mission Street, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Bellagio Hotel and Casino Pari Passu-A/B Whole Loan”, “—The 55 Hudson Yards Pari Passu-A/B Whole Loan”,“—The 525 Market Pari Passu-A/B Whole Loan” and “—The 1633 Broadway Pari Passu-A/B Whole Loan”, as applicable, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in this preliminary prospectus.

(6)	With respect to Mortgage Loan No. 11, Rosewood Self Storage Portfolio, Mortgage Loan No. 13, Central Self Storage Portfolio Idaho, Mortgage Loan No. 25, Aspen Self Storage Portfolio and Mortgage Loan No. 28, Stor-All Portfolio KS, each such Mortgage Loan is secured by multiple mortgaged 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/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(7)	With respect to Mortgage Loan No. 25, Aspen Self Storage 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. 1, Bellagio Hotel and Casino, Mortgage Loan No. 3, 525 Market, Mortgage Loan No. 6, 711 Fifth Avenue, Mortgage Loan No. 7, 1633 Broadway and Mortgage Loan No. 8, 560 Mission Street, 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. 6, 711 Fifth Avenue, the Appraised Value assumes that the Whole Loan sponsors have invested approximately $13.5 million in renovation costs for upgrades to the office lobby entrance, building mechanical systems, elevator cabs and general base building work for the vacant office space within the Mortgaged Property.

	With respect to Mortgage Loan No. 13, Central Self Storage Portfolio Idaho, the Appraised Value shown reflects a portfolio value of $35,900,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio assuming the aggregate “As-Is” values of the individual properties of $33,120,000 are 39.3% and 39.3%, respectively.

(10)	With respect to Mortgage Loan No. 1, Bellagio Hotel and Casino, as of trailing 12 months ending September 30, 2019, 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.

(11)	With respect to Mortgage Loan No. 1, 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.

(12)	With respect to Mortgage Loan No. 6, 711 Fifth Avenue, the third largest tenant, Ralph Lauren, representing approximately 11.4% of the net rentable area, has been dark since April 2017 for the majority of its space. Ralph Lauren continues to operate the Polo Bar restaurant (7,436 SF of the total Ralph Lauren 38,638 SF) at this location and continues to be obligated to pay rent for its entire leased space.

A.	“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.

B.	“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, 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).

C.	“Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate, each when compounded semi-annually. “Lockout Expiration Date” shall mean the Monthly Payment Date in February 2022.

	“Prepayment Fee” shall mean 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 calculated as if the Maturity Date were the date on which the Open Period commences. “Treasury Rate” shall mean 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 shall select a comparable publication to determine the Treasury Rate.) “Yield Maintenance Amount” shall mean 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. Prepayment/Repayment Conditions. (a) On the date on which a prepayment, voluntary or mandatory, is made under the Note or as required under this Agreement, which date must be a Business Day, Borrower shall 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 shall pay to Lender (i) the Prepayment Fee (if such payment is made prior to the Open Prepayment Date and expressly excluding any prepayment made pursuant to Section 2.4.5 above) and (ii) all other sums, then due under the Note, this Agreement, the Mortgage, and the other Loan Documents. (c) Borrower shall pay all reasonable out-of-pocket costs and expenses of Lender incurred in connection with the repayment or prepayment (including without limitation, any out-of-pocket costs and expenses associated with a release of the Lien of the Mortgage as set forth in Section 2.5 below and reasonable attorneys’ fees and expenses).

D.	“Prepayment Fee” shall mean 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), 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.)

E.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the 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 shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

F.	“Applicable Percentage” shall mean, 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” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security

	which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

G.	"Yield Maintenance" shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the 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 shall select a comparable publication to determine the Reinvestment Yield. The "Prepayment Calculation Date" shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.