Bank 2019-BNK24 FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-228375-03

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”) 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”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ),  Academy Securities, Inc. (together with its affiliates, “Academy”) or Drexel Hamilton, LLC (together with its affiliates, “Drexel”  and, collectively with BofA Securities, Morgan Stanley, Wells Fargo 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 OF BofA Securities, Inc., MORGAN STANLEY & CO. LLC , WELLS FARGO SECURITIES, LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, LLC 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	No. of Properties	General Property Type	Detailed Property Type	Title Type
Loan	5	1	55 Hudson Yards	8.2%	WFB;MSBNA	WFB;MSMCH	$100,000,000	$100,000,000	$100,000,000	$660.28	Recapitalization	Mitsui Fudosan America, Inc.; The Related Companies, L.P.; OP Olympic Capital Corp (US), Inc.	N/A	1	Office	CBD	Fee
Loan	5, 7	2	Jackson Park	8.2%	BANA;WFB	BANA;WFB	$100,000,000	$100,000,000	$100,000,000	$293,960.45	Refinance	Tishman Speyer Crown Equities 2007, LLC	LIC Development Owner, L.P.	1	Multifamily	High Rise	Fee
Loan	5, 10	3	1412 Broadway	8.2%	MSBNA	MSMCH	$100,000,000	$100,000,000	$100,000,000	$498.34	Refinance	Isaac Chetrit; Eli Chetrit; Raizada Vaid; Jacob Aini	Isaac Chetrit; Eli Chetrit; Raizada Vaid; Jacob Aini	1	Office	CBD	Fee
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II	6.3%	MSBNA	MSMCH	$77,000,000	$77,000,000	$77,000,000	$146,387.83	Refinance	Ryan Morgan	Ryan Morgan	9
Property		4.01	2781-2791 Grand Concourse	1.0%	MSBNA	MSMCH	$12,200,000	$12,200,000	$12,200,000						Multifamily	Mid Rise	Fee
Property		4.02	1224-1230 Teller Avenue	1.0%	MSBNA	MSMCH	$11,800,000	$11,800,000	$11,800,000						Multifamily	Mid Rise	Fee
Property		4.03	176 East 176th Street	0.8%	MSBNA	MSMCH	$9,900,000	$9,900,000	$9,900,000						Multifamily	Mid Rise	Fee
Property		4.04	1210-1212 Sherman Avenue	0.7%	MSBNA	MSMCH	$9,150,000	$9,150,000	$9,150,000						Multifamily	Mid Rise	Fee
Property		4.05	1916 Grand Concourse	0.7%	MSBNA	MSMCH	$8,400,000	$8,400,000	$8,400,000						Multifamily	Mid Rise	Fee
Property		4.06	2103-2121 Grand Concourse	0.6%	MSBNA	MSMCH	$7,400,000	$7,400,000	$7,400,000						Multifamily	Mid Rise	Fee
Property		4.07	2735-2737 Marion Avenue	0.6%	MSBNA	MSMCH	$6,800,000	$6,800,000	$6,800,000						Multifamily	Mid Rise	Fee
Property		4.08	2773-2779 Briggs Avenue	0.5%	MSBNA	MSMCH	$6,000,000	$6,000,000	$6,000,000						Multifamily	Mid Rise	Fee
Property		4.09	2805-2809 University Avenue	0.4%	MSBNA	MSMCH	$5,350,000	$5,350,000	$5,350,000						Multifamily	Mid Rise	Fee
Loan		5	DoubleTree New Orleans	6.0%	WFB	WFB	$74,000,000	$74,000,000	$74,000,000	$201,634.88	Acquisition	Allan V. Rose	Allan V. Rose	1	Hospitality	Full Service	Fee
Loan	5, 7, 9	6	Parklawn Building	5.3%	BANA	BANA	$65,400,000	$65,400,000	$65,400,000	$203.79	Acquisition	Boyd Watterson Asset Managment	BW Government Properties II, LLC	1	Office	Suburban	Fee
Loan	6, 7, 9	7	Austin Marriott Portfolio	5.1%	BANA	BANA	$62,300,000	$62,300,000	$56,200,249	$103,488.37	Acquisition	JRK Property Holdings	JRK Hospitality Fund I, L.P.	5
Property		7.01	Marriott Austin South	2.2%	BANA	BANA	$27,354,642	$27,354,642	$24,676,368						Hospitality	Full Service	Fee
Property		7.02	SpringHill Suites Austin South	1.0%	BANA	BANA	$12,762,842	$12,762,842	$11,513,241						Hospitality	Limited Service	Fee
Property		7.03	Courtyard by Marriott Austin South	1.0%	BANA	BANA	$11,816,457	$11,816,457	$10,659,516						Hospitality	Select Service	Fee
Property		7.04	Residence Inn by Marriott Austin South	0.6%	BANA	BANA	$6,820,266	$6,820,266	$6,152,498						Hospitality	Extended Stay	Fee
Property		7.05	Fairfield Inn & Suites Austin South	0.3%	BANA	BANA	$3,545,793	$3,545,793	$3,198,627						Hospitality	Limited Service	Fee
Loan		8	Galleria 57	4.2%	WFB	WFB	$52,000,000	$52,000,000	$52,000,000	$289.59	Refinance	Joseph Moinian	Joseph Moinian	1	Office	CBD	Fee
Loan	5, 9, 11	9	Park Tower at Transbay	4.1%	BANA	BANA	$50,000,000	$50,000,000	$50,000,000	$719.27	Refinance	MetLife, Inc.	Park Tower Owner LLC	1	Office	CBD	Fee
Loan	6, 9	10	West LA Multifamily Portfolio	3.7%	BANA	BANA	$45,800,000	$45,800,000	$45,800,000	$477,083.33	Refinance	Wiseman Residential	Isaac Cohanzad; The Cohanzad Revocable Family Trust	3
Property		10.01	Edinburgh Courtyard	2.1%	BANA	BANA	$25,581,427	$25,581,427	$25,581,427						Multifamily	Mid Rise	Fee
Property		10.02	Armacost Colony Apartments	0.9%	BANA	BANA	$10,725,707	$10,725,707	$10,725,707						Multifamily	Mid Rise	Fee
Property		10.03	Sherbourne Hall	0.8%	BANA	BANA	$9,492,867	$9,492,867	$9,492,867						Multifamily	Mid Rise	Fee
Loan		11	Hampton Inn & Suites - John Wayne Airport	2.7%	BANA	BANA	$33,250,000	$33,250,000	$26,031,421	$202,743.90	Refinance	S3 Hotel Group	Narendra Patel; Shetal Patel	1	Hospitality	Select Service	Fee
Loan	5, 6, 7	12	Giant Anchored Portfolio	2.4%	WFB	WFB	$30,000,000	$30,000,000	$27,218,063	$176.85	Acquisition	Leo Ullman; Robert F. Whalen, Jr.	Leo Ullman; Robert F. Whalen, Jr.	7
Property		12.01	Parkway Plaza	0.5%	WFB	WFB	$5,721,649	$5,721,649	$5,191,073						Retail	Anchored	Fee
Property		12.02	Aston Center	0.4%	WFB	WFB	$4,948,454	$4,948,454	$4,489,578						Retail	Anchored	Fee
Property		12.03	Spring Meadow	0.4%	WFB	WFB	$4,917,526	$4,917,526	$4,461,518						Retail	Anchored	Fee
Property		12.04	Scott Town Center	0.3%	WFB	WFB	$4,268,041	$4,268,041	$3,872,260						Retail	Anchored	Fee
Property		12.05	Creekside Market Place	0.3%	WFB	WFB	$4,175,258	$4,175,258	$3,788,081						Retail	Anchored	Fee
Property		12.06	Stonehedge Square	0.3%	WFB	WFB	$3,463,918	$3,463,918	$3,142,704						Retail	Anchored	Fee
Property		12.07	Ayr Town Center	0.2%	WFB	WFB	$2,505,155	$2,505,155	$2,272,849						Retail	Anchored	Fee
Loan	6, 7, 9	13	Baytown Multifamily Portfolio	2.4%	BANA	BANA	$29,475,000	$29,475,000	$29,475,000	$61,278.59	Recapitalization	Nitya Capital, LLC	Swapnil Agarwal	3
Property		13.01	Providence at Baytown	0.9%	BANA	BANA	$10,875,000	$10,875,000	$10,875,000						Multifamily	Garden	Fee
Property		13.02	Bay Oaks Apartments	0.8%	BANA	BANA	$9,600,000	$9,600,000	$9,600,000						Multifamily	Garden	Fee
Property		13.03	Marina Club	0.7%	BANA	BANA	$9,000,000	$9,000,000	$9,000,000						Multifamily	Garden	Fee
Loan	8	14	Hualapai Commons	2.1%	MSBNA	MSMCH	$26,120,000	$26,120,000	$26,120,000	$103.26	Acquisition	J.A. Kennedy Real Estate Company	Renaldo M. Tiberti; The Milan T. Trust	1	Retail	Anchored	Fee
Loan	5, 6, 7	15	ILPT Industrial Portfolio	2.0%	BANA	BANA	$25,080,000	$25,080,000	$25,080,000	$26.12	Recapitalization	Industrial Logistics Properties Trust	Industrial Logistics Properties Trust	11
Property		15.01	1800 Union Airpark Boulevard	0.4%	BANA	BANA	$4,332,834	$4,332,834	$4,332,834						Industrial	Warehouse Distribution	Fee
Property		15.02	4237-4255 Anson Boulevard	0.3%	BANA	BANA	$3,347,057	$3,347,057	$3,347,057						Industrial	Warehouse Distribution	Fee
Property		15.03	5000 Commerce Way	0.3%	BANA	BANA	$3,195,751	$3,195,751	$3,195,751						Industrial	Warehouse Distribution	Fee
Property		15.04	5142 & 5148 North Hanley Road	0.2%	BANA	BANA	$2,828,951	$2,828,951	$2,828,951						Industrial	Warehouse Distribution	Fee
Property		15.05	945 Monument Drive	0.2%	BANA	BANA	$2,347,525	$2,347,525	$2,347,525						Industrial	Warehouse Distribution	Fee
Property		15.06	2801 Airwest Boulevard	0.2%	BANA	BANA	$1,971,554	$1,971,554	$1,971,554						Industrial	Warehouse Distribution	Fee
Property		15.07	20 Logistics Boulevard	0.2%	BANA	BANA	$1,884,439	$1,884,439	$1,884,439						Industrial	Warehouse Distribution	Fee
Property		15.08	5500 Southeast Delaware Avenue	0.1%	BANA	BANA	$1,490,128	$1,490,128	$1,490,128						Industrial	Warehouse Distribution	Fee
Property		15.09	2150 Stanley Road	0.1%	BANA	BANA	$1,384,673	$1,384,673	$1,384,673						Industrial	Warehouse Distribution	Fee
Property		15.10	16101 Queens Court	0.1%	BANA	BANA	$1,352,578	$1,352,578	$1,352,578						Industrial	Warehouse Distribution	Fee
Property		15.11	5 Logistics Drive	0.1%	BANA	BANA	$944,512	$944,512	$944,512						Industrial	Warehouse Distribution	Fee
Loan		16	One Palm Apartments	1.8%	BANA	BANA	$22,000,000	$22,000,000	$22,000,000	$159,420.29	Acquisition	Bonnie Dale	Bonnie Dale	1	Multifamily	Mid Rise	Leasehold
Loan		17	Diplomat Park Apartments	1.7%	WFB	WFB	$20,500,000	$20,500,000	$20,500,000	$169,421.49	Refinance	Joseph Daneshgar	Joseph Daneshgar; Shiva Daneshgar; The Joseph and Shiva Daneshgar Family Living Trust	1	Multifamily	Garden	Fee
Loan		18	325-329 Third Avenue	1.6%	MSBNA	MSMCH	$20,200,000	$20,200,000	$20,200,000	$448,888.89	Refinance	David Israeli	David Israeli	1	Mixed Use	Multifamily/Retail	Fee
Loan		19	Blue Point	1.4%	WFB	WFB	$16,725,000	$16,725,000	$14,666,404	$232.22	Acquisition	Kalmon Dolgin; Neil Dolgin	Kalmon Dolgin; Neil Dolgin	1	Mixed Use	Industrial/Retail	Fee
Loan		20	3800 Broadway	1.3%	MSBNA	MSMCH	$16,000,000	$16,000,000	$16,000,000	$355,555.56	Refinance	David Israeli	David Israeli	1	Mixed Use	Multifamily/Retail	Fee
Loan		21	700 Shore Road Waters Edge, Inc.	1.2%	NCB	NCB	$15,000,000	$15,000,000	$11,637,340	$84,269.66	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan	9	22	2200 Paseo Verde	1.2%	WFB	WFB	$14,415,000	$14,393,959	$11,450,427	$237.74	Acquisition	Ryan Tedder; Keith Kantrowitz	Ryan Tedder; Keith Kantrowitz	1	Office	Suburban	Fee
Loan	6, 7	23	Vacaville & Cordelia Self Storage	1.1%	BANA	BANA	$14,072,500	$14,072,500	$14,072,500	$93.23	Acquisition	FollettUSA, Inc.; Howard Jones	Matthew N. Follet; Matthew L. Garibaldi; Howard Jones	2
Property		23.01	Cordelia Self Storage	0.6%	BANA	BANA	$7,822,500	$7,822,500	$7,822,500						Self Storage	Self Storage	Fee
Property		23.02	Vacaville Self Storage	0.5%	BANA	BANA	$6,250,000	$6,250,000	$6,250,000						Self Storage	Self Storage	Fee
Loan		24	Haven at Highland Knolls	1.1%	MSBNA	MSMCH	$14,000,000	$14,000,000	$14,000,000	$100,719.42	Acquisition	D. Garry Munson	D. Garry Munson	1	Multifamily	Mid Rise	Fee
Loan	12	25	Stanford Bridge	1.1%	MSBNA	MSMCH	$13,500,000	$13,500,000	$13,500,000	$102.60	Refinance	Bridge Street Capital, LLC	William J. Thompson; Jeffrey P. Reich; Charles Flock	1	Office	Suburban	Fee
Loan		26	Hilton Garden Inn Boise Eagle	1.0%	WFB	WFB	$12,400,000	$12,382,631	$9,931,294	$126,353.38	Refinance	David L. Johnson; John Grossman	Johnson Brothers Hospitality, L.L.C	1	Hospitality	Select Service	Fee
Loan		27	Gerard Owners Corp.	1.0%	NCCB	NCB	$12,000,000	$11,980,241	$9,290,827	$21,355.15	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		28	Huntington Park Plaza	0.9%	BANA	BANA	$11,600,000	$11,600,000	$11,600,000	$238.03	Acquisition	Eric Treibatch; Larry Cohen	Eric Treibatch; Larry Cohen	1	Mixed Use	Office/Retail	Fee
Loan	13	29	2650 Camino Del Rio	0.8%	BANA	BANA	$9,300,000	$9,300,000	$8,215,081	$132.78	Refinance	Daniel Oschin	Daniel Oschin	1	Office	Suburban	Fee
Loan		30	Yarmouth Apartments	0.7%	WFB	WFB	$9,000,000	$9,000,000	$9,000,000	$136,363.64	Refinance	Joseph Daneshgar	Joseph Daneshgar; Shiva Daneshgar; The Joseph and Shiva Daneshgar Family Living Trust	1	Multifamily	Garden	Fee
Loan		31	Collinsville Crossing	0.6%	MSBNA	MSMCH	$7,870,000	$7,870,000	$7,870,000	$177.35	Refinance	Yong Bong Kim	Yong Bong Kim	1	Retail	Shadow Anchored	Fee
Loan		32	Woodside Village Apartments	0.6%	MSBNA	MSMCH	$7,315,000	$7,315,000	$6,641,179	$38,909.57	Refinance	BWL Investments, L.L.C.	BWL Investments, L.L.C.	1	Multifamily	Garden	Fee
Loan	9	33	Totowa Shoppes	0.5%	MSBNA	MSMCH	$5,880,468	$5,880,468	$5,179,121	$276.73	Refinance	Charles Bressman	Charles Bressman	1	Retail	Unanchored	Fee
Loan		34	US Storage Centers - OK	0.5%	WFB	WFB	$5,800,000	$5,800,000	$5,800,000	$42.42	Acquisition	Christopher B. Mailman; 58 Cabot L.P.	Christopher B. Mailman; 58 Cabot L.P.	1	Self Storage	Self Storage	Fee
Loan		35	Woodland Court Office Center Finley Road	0.5%	MSBNA	MSMCH	$5,720,000	$5,720,000	$4,856,477	$80.68	Acquisition	Stephen Lieberman	Stephen Lieberman; Mark Sutherland	1	Office	Suburban	Fee
Loan		36	Holiday Inn Suites Enid	0.5%	MSBNA	MSMCH	$5,600,000	$5,586,688	$3,579,471	$71,624.20	Refinance	Manmohan Bhamra	Manmohan Bhamra; Srinivas Palukuri	1	Hospitality	Limited Service	Fee
Loan		37	29-45 Tenants’ Corporation	0.4%	NCCB	NCB	$5,100,000	$5,094,610	$4,375,436	$56,606.78	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		38	Edgebrook Cooperative Inc.	0.4%	NCCB	NCB	$4,700,000	$4,690,253	$3,362,476	$29,498.45	Refinance	N/A	N/A	1	Multifamily	Cooperative	Leasehold
Loan		39	Walgreens Franklin	0.4%	MSBNA	MSMCH	$4,550,000	$4,550,000	$4,550,000	$314.01	Acquisition	Tiffany Earl Williams	Tiffany Earl Williams	1	Retail	Single Tenant	Fee
Loan		40	315 West 23rd Street Owners Corp.	0.4%	NCCB	NCB	$4,500,000	$4,500,000	$4,500,000	$60,810.81	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		41	Sunnybrook Gardens Owners, Inc.	0.4%	NCCB	NCB	$4,500,000	$4,500,000	$3,892,539	$30,201.34	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		42	Crestwood Apartment Owners Corp.	0.3%	NCCB	NCB	$4,250,000	$4,250,000	$3,665,245	$59,859.15	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		43	The Pavilion Owners Corp.	0.3%	NCCB	NCB	$4,000,000	$4,000,000	$3,474,858	$55,555.56	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		44	Park and 76th St. Inc.	0.3%	NCCB	NCB	$3,600,000	$3,600,000	$3,600,000	$62,068.97	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		45	25 Plaza Tenants Corp.	0.3%	NCCB	NCB	$3,500,000	$3,500,000	$2,711,200	$53,030.30	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	0.3%	NCCB	NCB	$3,500,000	$3,496,584	$3,036,163	$48,563.66	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		47	3616 Henry Hudson Pkway Owners Corp.	0.3%	NCCB	NCB	$3,500,000	$3,494,187	$2,704,590	$29,362.92	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		48	245-55 Bronx River Owners, Inc.	0.3%	NCCB	NCB	$3,250,000	$3,250,000	$2,810,345	$33,854.17	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		49	1080 Warburton Corp.	0.3%	NCB	NCB	$3,150,000	$3,144,894	$2,447,288	$74,878.42	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		50	4012 & 4016 Raintree Road	0.2%	MSBNA	MSMCH	$3,000,000	$3,000,000	$3,000,000	$69.35	Recapitalization	Time Equities, Inc.	Francis Greenburger	1	Office	Suburban	Fee
Loan		51	Thwaites Terrace House Owners Corp.	0.2%	NCCB	NCB	$2,750,000	$2,750,000	$2,014,047	$20,833.33	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		52	4315 Webster Owners, Inc.	0.2%	NCCB	NCB	$2,750,000	$2,750,000	$2,390,520	$35,256.41	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		53	71-36 Owners Corp.	0.2%	NCCB	NCB	$2,700,000	$2,700,000	$2,093,916	$32,530.12	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		54	110-150 Draper Owners Corp.	0.2%	NCCB	NCB	$2,650,000	$2,645,606	$2,048,554	$32,263.49	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		55	Park Harbor Retail Center	0.2%	MSBNA	MSMCH	$2,520,000	$2,513,894	$2,055,203	$143.24	Refinance	Phani Raj Sarangam	Phani Raj Sarangam; Chandra Mouli Reddi	1	Retail	Unanchored	Fee
Loan		56	The Colonial House Tenant Corp.	0.2%	NCCB	NCB	$2,500,000	$2,500,000	$2,150,196	$41,666.67	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		57	Pelham Manor Owners Inc.	0.2%	NCB	NCB	$2,500,000	$2,500,000	$2,500,000	$83,333.33	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		58	South Fork Apartments	0.2%	WFB	WFB	$2,500,000	$2,500,000	$1,998,989	$44,642.86	Refinance	Ron Berman; Marvin Feiger; Norman Litz; Stanley Weissbrot	Ron Berman; Marvin Feiger; Norman Litz; Stanley Weissbrot	1	Multifamily	Garden	Fee
Loan		59	Callaway Self Storage	0.2%	MSBNA	MSMCH	$2,400,000	$2,400,000	$2,400,000	$69.04	Refinance	Katherine A. Dubose	Katherine A. Dubose	1	Self Storage	Self Storage	Fee
Loan		60	East Rock Tenants Corp.	0.2%	NCCB	NCB	$2,350,000	$2,350,000	$1,827,380	$31,756.76	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		61	66-92 Tenants Ltd.	0.2%	NCCB	NCB	$2,300,000	$2,300,000	$1,787,816	$35,384.62	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		62	300 West 17th Street Housing Development Fund Corporation	0.2%	NCCB	NCB	$2,150,000	$2,146,515	$1,670,371	$69,242.41	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		63	Hastings House Tenants Corp.	0.1%	NCCB	NCB	$1,800,000	$1,797,031	$1,393,086	$20,655.53	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		64	10015 Owners Corp.	0.1%	NCCB	NCB	$1,600,000	$1,597,356	$1,237,821	$39,933.91	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		65	128 Willow Apartments Corp.	0.1%	NCB	NCB	$1,400,000	$1,400,000	$1,088,652	$45,161.29	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		66	130 Centre Avenue Apartments, Inc.	0.1%	NCCB	NCB	$1,350,000	$1,350,000	$1,350,000	$45,000.00	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		67	8 West 13th Street Tenants Corp.	0.1%	NCCB	NCB	$1,300,000	$1,300,000	$1,016,661	$52,000.00	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		68	184 Columbia Heights, Incorporated	0.1%	NCCB	NCB	$1,100,000	$1,098,204	$853,300	$64,600.26	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		69	Shuttleworth Artists, Ltd.	0.1%	NCCB	NCB	$1,000,000	$1,000,000	$775,822	$52,631.58	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		70	Linden Heights Association, Inc.	0.1%	NCCB	NCB	$1,000,000	$1,000,000	$782,635	$25,000.00	Recapitalization	N/A	N/A	1	Multifamily	Cooperative	Fee
Loan		71	429 Clinton Avenue, Inc.	0.1%	NCCB	NCB	$1,000,000	$1,000,000	$776,419	$62,500.00	Refinance	N/A	N/A	1	Multifamily	Cooperative	Fee

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate
Loan	5	1	55 Hudson Yards	N/A	N/A	550 West 34th Street	New York	New York	NY	10001	2018	N/A	1,431,212	SF	97.3%	11/19/2019	$2,400,000,000	10/15/2019	2.9500%	0.01134%	0.00250%	0.00000%
Loan	5, 7	2	Jackson Park	N/A	N/A	28-10 Jackson Avenue, 28-40 Jackson Avenue, and 28-30 Jackson Avenue	Long Island City	Queens	NY	11101	2018	N/A	1,871	Units	96.1%	8/31/2019	$1,600,000,000	9/4/2019	3.2500%	0.01134%	0.00250%	0.00000%
Loan	5, 10	3	1412 Broadway	N/A	N/A	1412 Broadway	New York	New York	NY	10018	1926	2007-2012	421,396	SF	97.7%	11/1/2019	$360,000,000	10/1/2019	3.6100%	0.01259%	0.00250%	0.00250%
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II										526	Units	99.8%		$113,800,000		3.7800%	0.01259%	0.00250%	0.00250%
Property		4.01	2781-2791 Grand Concourse	N/A	N/A	2781-2791 Grand Concourse	Bronx	Bronx	NY	10468	1921	N/A	106	Units	100.0%	11/1/2019	$18,000,000	8/16/2019
Property		4.02	1224-1230 Teller Avenue	N/A	N/A	1224-1230 Teller Avenue	Bronx	Bronx	NY	10456	1941	N/A	79	Units	98.7%	11/1/2019	$17,400,000	9/19/2019
Property		4.03	176 East 176th Street	N/A	N/A	176 East 176th Street	Bronx	Bronx	NY	10457	1936	N/A	60	Units	100.0%	11/1/2019	$14,600,000	9/19/2019
Property		4.04	1210-1212 Sherman Avenue	N/A	N/A	1210-1212 Sherman Avenue	Bronx	Bronx	NY	10456	1938	N/A	48	Units	100.0%	11/1/2019	$13,500,000	9/19/2019
Property		4.05	1916 Grand Concourse	N/A	N/A	1916 Grand Concourse	Bronx	Bronx	NY	10457	1922	N/A	48	Units	100.0%	11/1/2019	$12,400,000	9/19/2019
Property		4.06	2103-2121 Grand Concourse	N/A	N/A	2103-2121 Grand Concourse	Bronx	Bronx	NY	10453	1936	N/A	43	Units	100.0%	11/1/2019	$11,000,000	9/19/2019
Property		4.07	2735-2737 Marion Avenue	N/A	N/A	2735-2737 Marion Avenue	Bronx	Bronx	NY	10458	1923	N/A	54	Units	100.0%	11/1/2019	$10,000,000	9/19/2019
Property		4.08	2773-2779 Briggs Avenue	N/A	N/A	2773-2779 Briggs Avenue	Bronx	Bronx	NY	10458	1915	N/A	41	Units	100.0%	11/1/2019	$9,000,000	9/19/2019
Property		4.09	2805-2809 University Avenue	N/A	N/A	2805-2809 University Avenue	Bronx	Bronx	NY	10468	1926	N/A	47	Units	100.0%	11/1/2019	$7,900,000	8/16/2019
Loan		5	DoubleTree New Orleans	N/A	12/31/2042	300 Canal Street	New Orleans	Orleans	LA	70130	1977	2017	367	Rooms	82.9%	9/30/2019	$122,000,000	10/10/2019	3.8330%	0.01259%	0.00250%	0.00250%
Loan	5, 7, 9	6	Parklawn Building	N/A	N/A	5600 Fishers Lane	Rockville	Montgomery	MD	20852	1970	2015	1,283,646	SF	72.9%	7/1/2019	$436,000,000	9/18/2019	3.3980%	0.02009%	0.00250%	0.00000%
Loan	6, 7, 9	7	Austin Marriott Portfolio										602	Rooms	76.3%		$104,300,000		3.5400%	0.01259%	0.00250%	0.00250%
Property		7.01	Marriott Austin South	N/A	11/20/2034	4415 South IH 35	Austin	Travis	TX	78744	2001	N/A	211	Rooms	74.5%	9/30/2019	$43,700,000	9/18/2020
Property		7.02	SpringHill Suites Austin South	N/A	11/20/2034	4501 South IH 35	Austin	Travis	TX	78744	2000	N/A	152	Rooms	77.2%	9/30/2019	$22,700,000	9/18/2020
Property		7.03	Courtyard by Marriott Austin South	N/A	11/20/2034	4533 South IH 35	Austin	Travis	TX	78744	1996	N/A	110	Rooms	69.4%	9/30/2019	$18,400,000	9/18/2020
Property		7.04	Residence Inn by Marriott Austin South	N/A	11/20/2034	4537 South IH 35	Austin	Travis	TX	78744	1996	N/A	66	Rooms	84.6%	9/30/2019	$11,000,000	9/18/2020
Property		7.05	Fairfield Inn & Suites Austin South	N/A	11/20/2034	4525 South IH 35	Austin	Travis	TX	78744	1995	2015	63	Rooms	76.0%	9/30/2019	$8,500,000	9/18/2020
Loan		8	Galleria 57	N/A	N/A	115 East 57th Street	New York	New York	NY	10022	1975	N/A	179,562	SF	85.0%	10/15/2019	$137,000,000	7/18/2019	3.4650%	0.01259%	0.00250%	0.00250%
Loan	5, 9, 11	9	Park Tower at Transbay	N/A	N/A	250 Howard Street	San Francisco	San Francisco	CA	94105	2018-2019	N/A	764,659	SF	98.9%	10/1/2019	$1,120,000,000	10/1/2019	3.4500%	0.01259%	0.00250%	0.00000%
Loan	6, 9	10	West LA Multifamily Portfolio										96	Units	100.0%		$74,800,000		3.5280%	0.01259%	0.00250%	0.00250%
Property		10.01	Edinburgh Courtyard	N/A	N/A	833 North Edinburgh Avenue	Los Angeles	Los Angeles	CA	90049	2008	N/A	57	Units	100.0%	9/30/2019	$41,500,000	9/24/2019
Property		10.02	Armacost Colony Apartments	N/A	N/A	1234 Armacost Avenue	Los Angeles	Los Angeles	CA	90025	2009	N/A	19	Units	100.0%	9/30/2019	$17,400,000	9/24/2019
Property		10.03	Sherbourne Hall	N/A	N/A	1240 South Sherbourne Drive	Los Angeles	Los Angeles	CA	90035	2008	N/A	20	Units	100.0%	9/30/2019	$15,400,000	9/24/2019
Loan		11	Hampton Inn & Suites - John Wayne Airport	N/A	7/31/2036	2192 Dupont Drive	Irvine	Orange	CA	92612	2018	N/A	164	Rooms	90.8%	9/30/2019	$46,800,000	10/7/2019	3.5290%	0.01259%	0.00250%	0.00250%
Loan	5, 6, 7	12	Giant Anchored Portfolio										548,482	SF	97.5%		$130,500,000		3.8700%	0.01134%	0.00250%	0.00000%
Property		12.01	Parkway Plaza	N/A	N/A	235-295 Cumberland Parkway	Mechanicsburg	Cumberland	PA	17055	1998	N/A	111,028	SF	98.9%	9/1/2019	$24,200,000	10/1/2019
Property		12.02	Aston Center	N/A	N/A	3400 Concord Road	Aston	Delaware	PA	19014	2005	N/A	55,000	SF	100.0%	9/1/2019	$20,700,000	10/1/2019
Property		12.03	Spring Meadow	N/A	N/A	2104 Van Reed Road	Reading	Berks	PA	19609	2004	2019	77,050	SF	100.0%	9/1/2019	$22,400,000	10/1/2019
Property		12.04	Scott Town Center	N/A	N/A	1000 Scott Town Center	Bloomsburg	Columbia	PA	17815	2004	N/A	67,923	SF	97.6%	9/1/2019	$18,200,000	10/1/2019
Property		12.05	Creekside Market Place	N/A	N/A	1880 Leithsville Road	Hellertown	Northampton	PA	18055	2001	N/A	90,804	SF	94.6%	9/1/2019	$18,000,000	10/1/2019
Property		12.06	Stonehedge Square	N/A	N/A	944 Walnut Bottom Road	Carlisle	Cumberland	PA	17015	1990	2005	88,677	SF	97.1%	9/1/2019	$16,000,000	10/1/2019
Property		12.07	Ayr Town Center	N/A	N/A	360 South 2nd Street	McConnellsburg	Fulton	PA	17233	2005	N/A	58,000	SF	94.5%	9/1/2019	$11,000,000	10/1/2019
Loan	6, 7, 9	13	Baytown Multifamily Portfolio										481	Units	95.0%		$42,200,000		3.5650%	0.01259%	0.00250%	0.00250%
Property		13.01	Providence at Baytown	N/A	N/A	1711 James Bowie Drive	Baytown	Harris	TX	77520	1970	2016	186	Units	94.6%	10/22/2019	$15,500,000	9/25/2019
Property		13.02	Bay Oaks Apartments	N/A	N/A	1700 Bob Smith Road	Baytown	Harris	TX	77521	1978	2017	146	Units	95.9%	10/22/2019	$13,800,000	9/25/2019
Property		13.03	Marina Club	N/A	N/A	1200 Missouri Street	Baytown	Harris	TX	77520	1970	2017	149	Units	94.6%	10/22/2019	$12,900,000	9/25/2019
Loan	8	14	Hualapai Commons	N/A	N/A	8911, 8951, 9705, 9765, 9775, 9785, 9795, 9801, 9901, 9911, 9921, 9931, 9941, and 9991 West Charleston Boulevard	Las Vegas	Clark	NV	89117	1999	N/A	252,947	SF	97.5%	8/6/2019	$46,300,000	9/30/2019	3.4800%	0.01259%	0.00250%	0.00250%
Loan	5, 6, 7	15	ILPT Industrial Portfolio										8,209,036	SF	100.0%		$547,000,000		2.653260%	0.01259%	0.00250%	0.00000%
Property		15.01	1800 Union Airpark Boulevard	N/A	N/A	1800 Union Airpark Boulevard	Union	Montgomery	OH	45377	2014	N/A	1,791,246	SF	100.0%	12/1/2019	$94,500,000	7/15/2019
Property		15.02	4237-4255 Anson Boulevard	N/A	N/A	4237-4255 Anson Boulevard	Whitestown	Boone	IN	46075	2006	2011	1,036,573	SF	100.0%	12/1/2019	$73,000,000	7/16/2019
Property		15.03	5000 Commerce Way	N/A	N/A	5000 Commerce Way	Petersburg	Dinwiddie	VA	23803	2012	N/A	1,016,065	SF	100.0%	12/1/2019	$69,700,000	7/18/2019
Property		15.04	5142 & 5148 North Hanley Road	N/A	N/A	5142 & 5148 North Hanley Road	St. Louis	St. Louis	MO	63134	2016	N/A	430,986	SF	100.0%	12/1/2019	$61,700,000	7/15/2019
Property		15.05	945 Monument Drive	N/A	N/A	945 Monument Drive	Lebanon	Boone	IN	46052	2014	2015	962,500	SF	100.0%	12/1/2019	$51,200,000	7/16/2019
Property		15.06	2801 Airwest Boulevard	N/A	N/A	2801 Airwest Boulevard	Plainfield	Hendricks	IN	46168	2001	2006	804,586	SF	100.0%	12/1/2019	$43,000,000	7/16/2019
Property		15.07	20 Logistics Boulevard	N/A	N/A	20 Logistics Boulevard	Walton	Boone	KY	41094	2006	N/A	603,586	SF	100.0%	12/1/2019	$41,100,000	7/15/2019
Property		15.08	5500 Southeast Delaware Avenue	N/A	N/A	5500 Southeast Delaware Avenue	Ankeny	Polk	IA	50021	2012	2019	644,104	SF	100.0%	12/1/2019	$32,500,000	7/23/2019
Property		15.09	2150 Stanley Road	N/A	N/A	2150 Stanley Road	Plainfield	Hendricks	IN	46168	2007	N/A	493,500	SF	100.0%	9/1/2019	$30,200,000	7/16/2019
Property		15.10	16101 Queens Court	N/A	N/A	16101 Queens Court	Upper Marlboro	Prince George’s	MD	20774	2016	N/A	220,800	SF	100.0%	12/1/2019	$29,500,000	7/16/2019
Property		15.11	5 Logistics Drive	N/A	N/A	5 Logistics Drive	Carlisle	Cumberland	PA	17013	2016	N/A	205,090	SF	100.0%	12/1/2019	$20,600,000	7/16/2019
Loan		16	One Palm Apartments	9/29/2118	N/A	201 South Palm Avenue	Sarasota	Sarasota	FL	34236	2016	N/A	138	Units	97.8%	9/30/2019	$41,200,000	10/7/2019	4.0200%	0.01259%	0.00250%	0.00250%
Loan		17	Diplomat Park Apartments	N/A	N/A	12360-12430 Riverside Drive	Los Angeles	Los Angeles	CA	91607	1960	2016-2019	121	Units	97.5%	9/1/2019	$38,200,000	9/24/2019	3.4510%	0.01259%	0.00250%	0.00250%
Loan		18	325-329 Third Avenue	N/A	N/A	325-327 Third Avenue; 329-331 Third Avenue	New York	New York	NY	10010	1910;1925	N/A	45	Units	100.0%	10/31/2019	$30,150,000	7/3/2019	3.9700%	0.01259%	0.00250%	0.00250%
Loan		19	Blue Point	N/A	N/A	225 West Main Street	Patchogue	Suffolk	NY	11772	1926	2018	72,022	SF	100.0%	12/1/2019	$22,300,000	7/23/2019	3.9500%	0.01259%	0.00250%	0.00250%
Loan		20	3800 Broadway	N/A	N/A	3800-3806 Broadway	New York	New York	NY	10032	1910	N/A	45	Units	100.0%	10/31/2019	$24,950,000	6/28/2019	3.9200%	0.01259%	0.00250%	0.00250%
Loan		21	700 Shore Road Waters Edge, Inc.	N/A	N/A	700 Shore Road	Long Beach	Nassau	NY	11561	1969	2008	178	Units	95.0%	8/23/2019	$78,300,000	8/23/2019	3.2900%	0.08759%	0.08000%	0.00000%
Loan	9	22	2200 Paseo Verde	N/A	N/A	2200 Paseo Verde	Henderson	Clark	NV	89052	2004	2017	60,545	SF	91.8%	10/31/2019	$19,220,000	9/13/2019	3.9270%	0.01259%	0.00250%	0.00250%
Loan	6, 7	23	Vacaville & Cordelia Self Storage										150,941	SF	98.4%		$21,880,000		3.4350%	0.01259%	0.00250%	0.00250%
Property		23.01	Cordelia Self Storage	N/A	N/A	301 Lopes Road	Fairfield	Solano	CA	94534	1997	N/A	69,860	SF	98.6%	10/23/2019	$12,250,000	9/30/2019
Property		23.02	Vacaville Self Storage	N/A	N/A	170 Bella Vista Road	Vacaville	Solano	CA	95687	1999	N/A	81,081	SF	98.3%	10/23/2019	$9,630,000	9/30/2019
Loan		24	Haven at Highland Knolls	N/A	N/A	20801 Highland Knolls Drive	Katy	Harris	TX	77450	2015	N/A	139	Units	95.0%	9/4/2019	$21,000,000	10/1/2019	3.9900%	0.01259%	0.00250%	0.00250%
Loan	12	25	Stanford Bridge	N/A	N/A	50 South Buckhout Street	Irvington	Westchester	NY	10533	1930	1996-2006 & 2008-2011	131,574	SF	85.5%	10/1/2019	$22,500,000	9/19/2019	3.2800%	0.01259%	0.00250%	0.00250%
Loan		26	Hilton Garden Inn Boise Eagle	N/A	8/9/2023	145 East Riverside Drive	Eagle	Ada	ID	83616	2003	2015-2017	98	Rooms	79.7%	9/30/2019	$18,800,000	9/30/2019	4.1580%	0.04009%	0.00250%	0.03000%
Loan		27	Gerard Owners Corp.	N/A	N/A	70-25 Yellowstone Blvd	Forest Hills	Queens	NY	11375	1965	1999	561	Units	96.0%	9/18/2019	$248,600,000	9/18/2019	3.2400%	0.08759%	0.08000%	0.00000%
Loan		28	Huntington Park Plaza	N/A	N/A	7126 & 7146 Pacific Boulevard	Huntington Park	Los Angeles	CA	90255	1985	N/A	48,733	SF	92.8%	11/26/2019	$18,550,000	10/3/2019	3.5250%	0.01259%	0.00250%	0.00250%
Loan	13	29	2650 Camino Del Rio	N/A	N/A	2650 Camino Del Rio North	San Diego	San Diego	CA	92108	1983	N/A	70,043	SF	97.4%	9/30/2019	$14,500,000	10/25/2019	4.8100%	0.01259%	0.00250%	0.00250%
Loan		30	Yarmouth Apartments	N/A	N/A	5464 Yarmouth Avenue	Encino	Los Angeles	CA	91316	1969	2019	66	Units	93.9%	11/1/2019	$17,400,000	9/24/2019	3.4510%	0.01259%	0.00250%	0.00250%
Loan		31	Collinsville Crossing	N/A	N/A	1100-1146 & 1170-1172 Collinsville Crossing Boulevard	Collinsville	Madison	IL	62234	2007	N/A	44,376	SF	93.3%	10/31/2019	$12,140,000	7/26/2019	4.5500%	0.01259%	0.00250%	0.00250%
Loan		32	Woodside Village Apartments	N/A	N/A	8501 & 8517 East Reno Avenue	Midwest City	Oklahoma	OK	73110	1974	N/A	188	Units	89.4%	9/30/2019	$10,450,000	10/3/2019	3.9100%	0.06009%	0.00250%	0.05000%
Loan	9	33	Totowa Shoppes	N/A	N/A	540-546 N.J.S.H. Route #46	Totowa	Passaic	NJ	07512	1960	2004	21,250	SF	100.0%	11/1/2019	$7,840,625	9/1/2019	4.6800%	0.01259%	0.00250%	0.00250%
Loan		34	US Storage Centers - OK	N/A	N/A	14000 North I-35 Service Road	Edmond	Oklahoma	OK	73013	2014	N/A	136,718	SF	95.0%	9/18/2018	$9,500,000	9/24/2019	3.5700%	0.05259%	0.00250%	0.04250%
Loan		35	Woodland Court Office Center Finley Road	N/A	N/A	3030-3140 Finley Road	Downers Grove	DuPage	IL	60515	1984	N/A	70,894	SF	93.8%	9/30/2019	$7,800,000	10/2/2019	4.2000%	0.01259%	0.00250%	0.00250%
Loan		36	Holiday Inn Suites Enid	N/A	5/29/2028	4702 West Owen K. Garriott Road	Enid	Garfield	OK	73703	2005	2018	78	Rooms	72.3%	8/31/2019	$8,000,000	2/1/2019	5.2000%	0.01259%	0.00250%	0.00250%
Loan		37	29-45 Tenants’ Corporation	N/A	N/A	29 East 9th Street and 35 East 9th Street	New York	New York	NY	10003	1923	2006	90	Units	95.0%	10/7/2019	$197,000,000	10/7/2019	3.0900%	0.08759%	0.08000%	0.00000%
Loan		38	Edgebrook Cooperative Inc.	5/30/2052	N/A	651-691 Hillside Avenue a/k/a 32-84 Lawrence Drive	North White Plains	Westchester	NY	10603	1953	2007	159	Units	96.0%	9/27/2019	$41,100,000	9/27/2019	3.1500%	0.08759%	0.08000%	0.00000%
Loan		39	Walgreens Franklin	N/A	N/A	7130 South 76th Street	Franklin	Milwaukee	WI	53132	2011	N/A	14,490	SF	100.0%	12/1/2019	$7,000,000	10/11/2019	3.9900%	0.01259%	0.00250%	0.00250%
Loan		40	315 West 23rd Street Owners Corp.	N/A	N/A	315 West 23rd Street	New York	New York	NY	10011	1925	2004	74	Units	94.3%	9/20/2019	$120,050,000	9/20/2019	3.4900%	0.08759%	0.08000%	0.00000%
Loan		41	Sunnybrook Gardens Owners, Inc.	N/A	N/A	764-822 Palmer Road and 1-15 Sunnybrook Road	Yonkers	Westchester	NY	10708	1938-1940	2008	149	Units	95.2%	10/7/2019	$43,800,000	10/7/2019	3.3300%	0.08759%	0.08000%	0.00000%
Loan		42	Crestwood Apartment Owners Corp.	N/A	N/A	124-16 84th Road	Kew Gardens	Queens	NY	11415	1937	2018	71	Units	95.0%	9/26/2019	$22,550,000	9/26/2019	3.2400%	0.08759%	0.08000%	0.00000%
Loan		43	The Pavilion Owners Corp.	N/A	N/A	144-63 35th Avenue	Flushing	Queens	NY	11372	1966	2011	72	Units	95.0%	1/7/2019	$24,500,000	1/7/2019	3.4600%	0.08759%	0.08000%	0.00000%
Loan		44	Park and 76th St. Inc.	N/A	N/A	830 Park Avenue and 840-842 Park Avenue	New York	New York	NY	10065	1910-1912	1989	58	Units	95.0%	9/11/2019	$438,000,000	9/11/2019	3.5000%	0.08759%	0.08000%	0.00000%
Loan		45	25 Plaza Tenants Corp.	N/A	N/A	25 Plaza Street West	Brooklyn	Kings	NY	11217	1941	2000	66	Units	96.0%	10/15/2019	$60,900,000	10/15/2019	3.2500%	0.08759%	0.08000%	0.00000%
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	N/A	N/A	2156 Cruger Avenue	Bronx	Bronx	NY	10462	1930	1999	72	Units	95.3%	9/6/2019	$15,340,000	9/6/2019	3.4200%	0.08759%	0.08000%	0.00000%
Loan		47	3616 Henry Hudson Pkway Owners Corp.	N/A	N/A	3616 Henry Hudson Parkway	Bronx	Bronx	NY	10463	1953	2008	119	Units	95.0%	9/27/2019	$50,100,000	9/27/2019	3.1900%	0.08759%	0.08000%	0.00000%
Loan		48	245-55 Bronx River Owners, Inc.	N/A	N/A	245-55 Bronx River Road	Yonkers	Westchester	NY	10704	1954	2003	96	Units	95.2%	10/17/2019	$13,900,000	10/17/2019	3.3200%	0.08759%	0.08000%	0.00000%
Loan		49	1080 Warburton Corp.	N/A	N/A	1080 Warburton Avenue	Yonkers	Westchester	NY	10701	1927	1989	42	Units	95.0%	9/5/2019	$8,700,000	9/5/2019	3.3300%	0.08759%	0.08000%	0.00000%
Loan		50	4012 & 4016 Raintree Road	N/A	N/A	4012 & 4016 Raintree Road	Chesapeake	Chesapeake city	VA	23321	1985	N/A	43,259	SF	93.2%	7/26/2019	$4,500,000	7/10/2019	3.6200%	0.01259%	0.00250%	0.00250%
Loan		51	Thwaites Terrace House Owners Corp.	N/A	N/A	665 Thwaites Place	Bronx	Bronx	NY	10604	1959-1962	2011	132	Units	94.9%	10/9/2019	$23,500,000	10/9/2019	3.1900%	0.08759%	0.08000%	0.00000%
Loan		52	4315 Webster Owners, Inc.	N/A	N/A	4315 Webster Avenue	Bronx	Bronx	NY	10470	1958	2012	78	Units	97.2%	10/24/2019	$14,340,000	10/24/2019	3.4800%	0.08759%	0.08000%	0.00000%
Loan		53	71-36 Owners Corp.	N/A	N/A	71-36 110th Street	Forest Hills	Queens	NY	11375	1946	2002	83	Units	94.2%	10/15/2019	$31,450,000	10/15/2019	3.2800%	0.08759%	0.08000%	0.00000%
Loan		54	110-150 Draper Owners Corp.	N/A	N/A	110-150 Draper Lane	Dobbs Ferry	Westchester	NY	10522	1954	2007	82	Units	96.0%	10/3/2019	$27,000,000	10/3/2019	3.2000%	0.08759%	0.08000%	0.00000%
Loan		55	Park Harbor Retail Center	N/A	N/A	1855 Barker Cypress Road	Houston	Harris	TX	77084	2007	N/A	17,550	SF	100.0%	9/12/2019	$3,640,000	8/6/2019	4.6800%	0.09009%	0.00250%	0.08000%
Loan		56	The Colonial House Tenant Corp.	N/A	N/A	167 Centre Avenue	New Rochelle	Westchester	NY	10805	1937	2004	60	Units	95.0%	10/8/2019	$10,025,000	10/8/2019	3.1600%	0.08759%	0.08000%	0.00000%
Loan		57	Pelham Manor Owners Inc.	N/A	N/A	4810 Boston Post Road	Pelham Manor	Westchester	NY	10803	1929	2004	30	Units	95.0%	9/26/2019	$11,550,000	9/26/2019	3.3800%	0.08759%	0.08000%	0.00000%
Loan		58	South Fork Apartments	N/A	N/A	13801 Interstate Highway 37	Corpus Christi	Nueces	TX	78410	1983	2014	56	Units	94.6%	10/2/2019	$3,770,000	10/10/2019	4.1070%	0.01259%	0.00250%	0.00250%
Loan		59	Callaway Self Storage	N/A	N/A	315 North Tyndall Parkway	Callaway	Bay	FL	32404	1996	2005	34,763	SF	100.0%	9/24/2019	$4,650,000	9/26/2019	4.6450%	0.01259%	0.00250%	0.00250%
Loan		60	East Rock Tenants Corp.	N/A	N/A	320 Atlantic Avenue	East Rockaway	Nassau	NY	11518	1957	1999	74	Units	94.0%	10/4/2019	$15,700,000	10/4/2019	3.3500%	0.08759%	0.08000%	0.00000%
Loan		61	66-92 Tenants Ltd.	N/A	N/A	66-92 Selfridge Street	Forest Hills	Queens	NY	11375	1957	1999	65	Units	96.0%	10/10/2019	$17,500,000	10/10/2019	3.3400%	0.08759%	0.08000%	0.00000%
Loan		62	300 West 17th Street Housing Development Fund Corporation	N/A	N/A	300 West 17th Street	New York	New York	NY	10011	1900	2001	31	Units	95.0%	7/8/2019	$22,000,000	7/8/2019	3.3300%	0.08759%	0.08000%	0.00000%
Loan		63	Hastings House Tenants Corp.	N/A	N/A	765 North Broadway	Hastings-on-Hudson	Westchester	NY	10706	1939	2004	87	Units	96.0%	9/18/2019	$32,370,000	9/18/2019	3.2300%	0.08759%	0.08000%	0.00000%
Loan		64	10015 Owners Corp.	N/A	N/A	100 West 15th Street a/k/a 547-549 Avenue of the Americas	New York	New York	NY	10011	1892	2004	40	Units	94.1%	8/29/2019	$23,200,000	8/29/2019	3.2200%	0.08759%	0.08000%	0.00000%
Loan		65	128 Willow Apartments Corp.	N/A	N/A	128 Willow Street	Brooklyn	Kings	NY	11201	1939	1999	31	Units	95.0%	10/21/2019	$53,160,000	10/21/2019	3.3500%	0.08759%	0.08000%	0.00000%
Loan		66	130 Centre Avenue Apartments, Inc.	N/A	N/A	130 Centre Avenue	New Rochelle	Westchester	NY	10805	1927	2013	30	Units	95.0%	9/11/2019	$5,000,000	9/11/2019	3.6400%	0.08759%	0.08000%	0.00000%
Loan		67	8 West 13th Street Tenants Corp.	N/A	N/A	8 W 13th Street and 8-10 West 13th Street	New York	New York	NY	10011	1910	1999	25	Units	95.0%	9/24/2019	$40,700,000	9/24/2019	3.5000%	0.08759%	0.08000%	0.00000%
Loan		68	184 Columbia Heights, Incorporated	N/A	N/A	184 Columbia Heights	Brooklyn	Kings	NY	11215	1921	2011	17	Units	95.0%	10/4/2019	$38,050,000	10/4/2019	3.2900%	0.08759%	0.08000%	0.00000%
Loan		69	Shuttleworth Artists, Ltd.	N/A	N/A	474-478 West Broadway	New York	New York	NY	10012	1885	2004	19	Units	95.0%	9/5/2019	$64,000,000	9/5/2019	3.2900%	0.08759%	0.08000%	0.00000%
Loan		70	Linden Heights Association, Inc.	N/A	N/A	702-706-712 45th Street	Brooklyn	Kings	NY	11220	1924	2004	40	Units	95.0%	2/7/2019	$19,900,000	2/7/2019	3.5200%	0.08759%	0.08000%	0.00000%
Loan		71	429 Clinton Avenue, Inc.	N/A	N/A	429/431 Clinton Avenue a/k/a 420/422 Waverly Avenue	Brooklyn	Kings	NY	11238	1939	1999	16	Units	96.0%	10/2/2019	$20,350,000	10/2/2019	3.3100%	0.08759%	0.08000%	0.00000%

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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.)	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
Loan	5	1	55 Hudson Yards	0.00125%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/21/2019	1/6/2020	N/A	12/6/2029	N/A	$0.00	$249,930.56	$0.00	$2,999,166.72	Hard	Springing	No
Loan	5, 7	2	Jackson Park	0.00125%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	9/27/2019	11/10/2019	N/A	10/10/2029	N/A	$0.00	$274,594.91	$0.00	$3,295,138.92	Soft	Springing	No
Loan	5, 10	3	1412 Broadway	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$305,011.57	$0.00	$3,660,138.84	Hard	In Place	No
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$245,918.75	$0.00	$2,951,025.00	Springing	Springing	No
Property		4.01	2781-2791 Grand Concourse
Property		4.02	1224-1230 Teller Avenue
Property		4.03	176 East 176th Street
Property		4.04	1210-1212 Sherman Avenue
Property		4.05	1916 Grand Concourse
Property		4.06	2103-2121 Grand Concourse
Property		4.07	2735-2737 Marion Avenue
Property		4.08	2773-2779 Briggs Avenue
Property		4.09	2805-2809 University Avenue
Loan		5	DoubleTree New Orleans	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/14/2019	1/11/2020	N/A	12/11/2029	N/A	$0.00	$240,307.81	$0.00	$2,883,693.72	Hard	Springing	No
Loan	5, 7, 9	6	Parklawn Building	0.01000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/25/2019	12/1/2019	N/A	11/1/2029	N/A	$0.00	$187,763.10	$0.00	$2,253,157.20	Hard	In Place	No
Loan	6, 7, 9	7	Austin Marriott Portfolio	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/22/2019	1/1/2020	1/1/2025	12/1/2029	N/A	$281,147.75	$186,337.57	$3,373,773.00	$2,236,050.84	Hard	Springing	No
Property		7.01	Marriott Austin South
Property		7.02	SpringHill Suites Austin South
Property		7.03	Courtyard by Marriott Austin South
Property		7.04	Residence Inn by Marriott Austin South
Property		7.05	Fairfield Inn & Suites Austin South
Loan		8	Galleria 57	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/5/2019	12/11/2019	N/A	11/11/2029	N/A	$0.00	$152,652.50	$0.00	$1,831,830.00	Hard	Springing	No
Loan	5, 9, 11	9	Park Tower at Transbay	0.00250%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	4	Yes	120	116	120	116	0	0	7/23/2019	9/1/2019	N/A	8/1/2029	8/1/2034	$0.00	$145,746.53	$0.00	$1,748,958.36	Hard	Springing	No
Loan	6, 9	10	West LA Multifamily Portfolio	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/1/2019	12/1/2019	N/A	11/1/2029	N/A	$0.00	$136,522.17	$0.00	$1,638,266.04	Springing	Springing	No
Property		10.01	Edinburgh Courtyard
Property		10.02	Armacost Colony Apartments
Property		10.03	Sherbourne Hall
Loan		11	Hampton Inn & Suites - John Wayne Airport	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$149,846.13	$0.00	$1,798,153.56	$0.00	Hard	Springing	No
Loan	5, 6, 7	12	Giant Anchored Portfolio	0.00125%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/19/2019	1/6/2020	1/6/2025	12/6/2029	N/A	$140,985.34	$98,362.50	$1,691,824.08	$1,180,350.00	Springing	Springing	No
Property		12.01	Parkway Plaza
Property		12.02	Aston Center
Property		12.03	Spring Meadow
Property		12.04	Scott Town Center
Property		12.05	Creekside Market Place
Property		12.06	Stonehedge Square
Property		12.07	Ayr Town Center
Loan	6, 7, 9	13	Baytown Multifamily Portfolio	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/8/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$88,781.50	$0.00	$1,065,378.00	Hard	Springing	No
Property		13.01	Providence at Baytown
Property		13.02	Bay Oaks Apartments
Property		13.03	Marina Club
Loan	8	14	Hualapai Commons	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$76,800.06	$0.00	$921,600.72	Hard	In Place	No
Loan	5, 6, 7	15	ILPT Industrial Portfolio	0.00250%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/21/2019	12/7/2019	N/A	11/7/2029	N/A	$0.00	$56,223.32	$0.00	$674,679.84	Hard	Springing	No
Property		15.01	1800 Union Airpark Boulevard
Property		15.02	4237-4255 Anson Boulevard
Property		15.03	5000 Commerce Way
Property		15.04	5142 & 5148 North Hanley Road
Property		15.05	945 Monument Drive
Property		15.06	2801 Airwest Boulevard
Property		15.07	20 Logistics Boulevard
Property		15.08	5500 Southeast Delaware Avenue
Property		15.09	2150 Stanley Road
Property		15.10	16101 Queens Court
Property		15.11	5 Logistics Drive
Loan		16	One Palm Apartments	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	2	No	120	118	120	118	0	0	9/30/2019	11/1/2019	N/A	10/1/2029	N/A	$0.00	$74,723.61	$0.00	$896,683.32	Soft	In Place	No
Loan		17	Diplomat Park Apartments	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/4/2019	12/11/2019	N/A	11/11/2029	N/A	$0.00	$59,937.16	$0.00	$719,245.92	Springing	Springing	No
Loan		18	325-329 Third Avenue	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/7/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$67,756.50	$0.00	$813,078.00	Springing	Springing	No
Loan		19	Blue Point	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	3	No	114	111	36	33	360	360	9/10/2019	10/11/2019	10/11/2022	3/11/2029	N/A	$79,366.35	$55,970.68	$952,396.20	$671,648.16	Soft	Springing	No
Loan		20	3800 Broadway	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/7/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$52,992.59	$0.00	$635,911.08	Springing	Springing	No
Loan		21	700 Shore Road Waters Edge, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$65,610.70	$0.00	$787,328.40	$0.00	N/A	N/A	No
Loan	9	22	2200 Paseo Verde	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	11/4/2019	12/11/2019	N/A	11/11/2029	N/A	$68,214.14	$0.00	$818,569.68	$0.00	Soft	Springing	No
Loan	6, 7	23	Vacaville & Cordelia Self Storage	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/7/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$40,842.01	$0.00	$490,104.12	Springing	Springing	No
Property		23.01	Cordelia Self Storage
Property		23.02	Vacaville Self Storage
Loan		24	Haven at Highland Knolls	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/1/2019	12/1/2019	N/A	11/1/2029	N/A	$0.00	$47,196.53	$0.00	$566,358.36	Springing	Springing	No
Loan	12	25	Stanford Bridge	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/8/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$37,412.50	$0.00	$448,950.00	Springing	Springing	No
Loan		26	Hilton Garden Inn Boise Eagle	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/29/2019	12/11/2019	N/A	11/11/2029	N/A	$60,334.55	$0.00	$724,014.60	$0.00	Springing	Springing	No
Loan		27	Gerard Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/22/2019	12/1/2019	N/A	11/1/2029	N/A	$52,158.92	$0.00	$625,907.04	$0.00	N/A	N/A	No
Loan		28	Huntington Park Plaza	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$34,548.26	$0.00	$414,579.12	Springing	Springing	No
Loan	13	29	2650 Camino Del Rio	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	7	No	120	113	36	29	360	360	4/5/2019	6/1/2019	6/1/2022	5/1/2029	N/A	$48,850.11	$37,795.24	$586,201.32	$453,542.88	Springing	Springing	No
Loan		30	Yarmouth Apartments	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	11/4/2019	12/11/2019	N/A	11/11/2029	N/A	$0.00	$26,313.88	$0.00	$315,766.56	Springing	Springing	No
Loan		31	Collinsville Crossing	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$30,254.87	$0.00	$363,058.44	Springing	Springing	No
Loan		32	Woodside Village Apartments	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	60	60	360	360	11/26/2019	1/1/2020	1/1/2025	12/1/2029	N/A	$34,544.45	$24,165.75	$414,533.40	$289,989.00	Springing	Springing	No
Loan	9	33	Totowa Shoppes	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	36	36	360	360	11/8/2019	1/1/2020	1/1/2023	12/1/2029	N/A	$30,427.68	$23,252.35	$365,132.16	$279,028.20	Springing	Springing	No
Loan		34	US Storage Centers - OK	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/23/2019	12/11/2019	N/A	11/11/2029	N/A	$0.00	$17,542.58	$0.00	$210,510.96	N/A	N/A	No
Loan		35	Woodland Court Office Center Finley Road	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	24	24	360	360	11/8/2019	1/1/2020	1/1/2022	12/1/2029	N/A	$27,971.78	$20,298.06	$335,661.36	$243,576.72	Springing	Springing	No
Loan		36	Holiday Inn Suites Enid	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	240	239	10/31/2019	12/1/2019	N/A	11/1/2029	N/A	$37,579.03	$0.00	$450,948.36	$0.00	Springing	Springing	No
Loan		37	29-45 Tenants’ Corporation	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	480	479	10/30/2019	12/1/2019	N/A	11/1/2029	N/A	$18,522.72	$0.00	$222,272.64	$0.00	N/A	N/A	No
Loan		38	Edgebrook Cooperative Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	312	311	10/30/2019	12/1/2019	N/A	11/1/2029	N/A	$22,084.32	$0.00	$265,011.84	$0.00	N/A	N/A	No
Loan		39	Walgreens Franklin	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$15,338.87	$0.00	$184,066.44	Springing	Springing	No
Loan		40	315 West 23rd Street Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$13,305.63	$0.00	$159,667.56	N/A	N/A	No
Loan		41	Sunnybrook Gardens Owners, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$16,976.77	$0.00	$203,721.24	$0.00	N/A	N/A	No
Loan		42	Crestwood Apartment Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/20/2019	1/1/2020	N/A	12/1/2029	N/A	$15,808.01	$0.00	$189,696.12	$0.00	N/A	N/A	No
Loan		43	The Pavilion Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$15,399.83	$0.00	$184,797.96	$0.00	N/A	N/A	No
Loan		44	Park and 76th St. Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$10,675.00	$0.00	$128,100.00	N/A	N/A	No
Loan		45	25 Plaza Tenants Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/12/2019	1/1/2020	N/A	12/1/2029	N/A	$15,232.22	$0.00	$182,786.64	$0.00	N/A	N/A	No
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	480	479	10/31/2019	12/1/2019	N/A	11/1/2029	N/A	$13,391.27	$0.00	$160,695.24	$0.00	N/A	N/A	No
Loan		47	3616 Henry Hudson Pkway Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/31/2019	12/1/2019	N/A	11/1/2029	N/A	$15,117.20	$0.00	$181,406.40	$0.00	N/A	N/A	No
Loan		48	245-55 Bronx River Owners, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$12,241.77	$0.00	$146,901.24	$0.00	N/A	N/A	No
Loan		49	1080 Warburton Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/30/2019	12/1/2019	N/A	11/1/2029	N/A	$13,847.69	$0.00	$166,172.28	$0.00	N/A	N/A	No
Loan		50	4012 & 4016 Raintree Road	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	3	No	120	117	120	117	0	0	8/22/2019	10/5/2019	N/A	9/5/2029	N/A	$0.00	$9,175.69	$0.00	$110,108.28	Springing	Springing	No
Loan		51	Thwaites Terrace House Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	324	324	11/7/2019	1/1/2020	N/A	12/1/2029	N/A	$12,671.80	$0.00	$152,061.60	$0.00	N/A	N/A	No
Loan		52	4315 Webster Owners, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/20/2019	1/1/2020	N/A	12/1/2029	N/A	$10,620.29	$0.00	$127,443.48	$0.00	N/A	N/A	No
Loan		53	71-36 Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/20/2019	1/1/2020	N/A	12/1/2029	N/A	$11,795.07	$0.00	$141,540.84	$0.00	N/A	N/A	No
Loan		54	110-150 Draper Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/30/2019	12/1/2019	N/A	11/1/2029	N/A	$11,460.37	$0.00	$137,524.44	$0.00	N/A	N/A	No
Loan		55	Park Harbor Retail Center	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	2	No	120	118	0	0	360	358	9/20/2019	11/1/2019	N/A	10/1/2029	N/A	$13,039.40	$0.00	$156,472.80	$0.00	Springing	Springing	No
Loan		56	The Colonial House Tenant Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	480	480	11/15/2019	1/1/2020	N/A	12/1/2029	N/A	$9,181.67	$0.00	$110,180.04	$0.00	N/A	N/A	No
Loan		57	Pelham Manor Owners Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$7,159.03	$0.00	$85,908.36	N/A	N/A	No
Loan		58	South Fork Apartments	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/20/2019	1/11/2020	N/A	12/11/2029	N/A	$12,090.11	$0.00	$145,081.32	$0.00	N/A	N/A	No
Loan		59	Callaway Self Storage	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	120	120	0	0	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$0.00	$9,419.03	$0.00	$113,028.36	Springing	Springing	No
Loan		60	East Rock Tenants Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/22/2019	1/1/2020	N/A	12/1/2029	N/A	$10,356.77	$0.00	$124,281.24	$0.00	N/A	N/A	No
Loan		61	66-92 Tenants Ltd.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$10,123.71	$0.00	$121,484.52	$0.00	N/A	N/A	No
Loan		62	300 West 17th Street Housing Development Fund Corporation	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/29/2019	12/1/2019	N/A	11/1/2029	N/A	$9,451.60	$0.00	$113,419.20	$0.00	N/A	N/A	No
Loan		63	Hastings House Tenants Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/29/2019	12/1/2019	N/A	11/1/2029	N/A	$7,813.97	$0.00	$93,767.64	$0.00	N/A	N/A	No
Loan		64	10015 Owners Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/28/2019	12/1/2019	N/A	11/1/2029	N/A	$6,936.98	$0.00	$83,243.76	$0.00	N/A	N/A	No
Loan		65	128 Willow Apartments Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$6,169.99	$0.00	$74,039.88	$0.00	N/A	N/A	No
Loan		66	130 Centre Avenue Apartments, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	120	119	0	0	10/29/2019	12/1/2019	N/A	11/1/2029	N/A	$0.00	$4,163.25	$0.00	$49,959.00	N/A	N/A	No
Loan		67	8 West 13th Street Tenants Corp.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/21/2019	1/1/2020	N/A	12/1/2029	N/A	$5,837.58	$0.00	$70,050.96	$0.00	N/A	N/A	No
Loan		68	184 Columbia Heights, Incorporated	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	1	No	120	119	0	0	360	359	10/31/2019	12/1/2019	N/A	11/1/2029	N/A	$4,811.45	$0.00	$57,737.40	$0.00	N/A	N/A	No
Loan		69	Shuttleworth Artists, Ltd.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/25/2019	1/1/2020	N/A	12/1/2029	N/A	$4,374.05	$0.00	$52,488.60	$0.00	N/A	N/A	No
Loan		70	Linden Heights Association, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/19/2019	1/1/2020	N/A	12/1/2029	N/A	$4,501.62	$0.00	$54,019.44	$0.00	N/A	N/A	No
Loan		71	429 Clinton Avenue, Inc.	0.00000%	0.00591%	0.00098%	0.00020%	0.00050%	Actual/360	0	No	120	120	0	0	360	360	11/14/2019	1/1/2020	N/A	12/1/2029	N/A	$4,385.06	$0.00	$52,620.72	$0.00	N/A	N/A	No

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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)	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
Loan	5	1	55 Hudson Yards	N/A	N/A	3.67x	N/A	3.53x	39.4%	39.4%	0	0	Sixth	LO(24);DEF/YM1(89);O(7)	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
Loan	5, 7	2	Jackson Park	N/A	N/A	3.94x	N/A	3.92x	34.4%	34.4%	0	0	Tenth	LO(26);DEF(87);O(7)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5, 10	3	1412 Broadway	N/A	N/A	2.05x	N/A	1.92x	58.3%	58.3%	0	0	First	LO(24);DEF(91);O(5)		$21,861,903	$7,817,954	$14,043,950	12/31/2017	6.7%	$24,501,222	$7,858,022	$16,643,199	12/31/2018	7.9%	$24,520,279	$8,033,642
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II	N/A	N/A	1.90x	N/A	1.85x	67.7%	67.7%	5	5	First	LO(24);DEF(89);O(7)		$8,841,398	$3,131,497	$5,709,901	12/31/2017	7.4%	$9,168,205	$3,336,031	$5,832,174	12/31/2018	7.6%	$9,370,840	$3,405,951
Property		4.01	2781-2791 Grand Concourse													$1,502,306	$576,525	$925,781	12/31/2017		$1,539,217	$618,403	$920,814	12/31/2018		$1,554,377	$643,486
Property		4.02	1224-1230 Teller Avenue													$1,192,187	$344,870	$847,317	12/31/2017		$1,217,209	$368,455	$848,754	12/31/2018		$1,244,222	$360,785
Property		4.03	176 East 176th Street													$1,106,517	$384,768	$721,749	12/31/2017		$1,139,130	$391,453	$747,677	12/31/2018		$1,150,659	$394,663
Property		4.04	1210-1212 Sherman Avenue													$1,119,933	$382,196	$737,737	12/31/2017		$1,141,556	$427,008	$714,548	12/31/2018		$1,173,299	$446,014
Property		4.05	1916 Grand Concourse													$825,124	$218,989	$606,135	12/31/2017		$889,101	$241,542	$647,559	12/31/2018		$918,321	$237,959
Property		4.06	2103-2121 Grand Concourse													$942,220	$375,420	$566,800	12/31/2017		$979,022	$383,670	$595,352	12/31/2018		$990,993	$382,752
Property		4.07	2735-2737 Marion Avenue													$788,253	$321,087	$467,166	12/31/2017		$831,779	$351,836	$479,943	12/31/2018		$864,610	$351,241
Property		4.08	2773-2779 Briggs Avenue													$710,429	$253,851	$456,578	12/31/2017		$740,209	$261,782	$478,427	12/31/2018		$761,521	$289,553
Property		4.09	2805-2809 University Avenue													$654,429	$273,791	$380,638	12/31/2017		$690,982	$291,882	$399,100	12/31/2018		$712,838	$299,498
Loan		5	DoubleTree New Orleans	N/A	N/A	3.41x	N/A	3.08x	60.7%	60.7%	0	0	Eleventh	LO(24);DEF(92);O(4)		$20,513,757	$11,942,912	$8,570,845	12/31/2017	11.6%	$22,726,079	$12,869,529	$9,856,550	12/31/2018	13.3%	$23,570,428	$13,303,762
Loan	5, 7, 9	6	Parklawn Building	N/A	N/A	2.73x	N/A	2.68x	60.0%	60.0%	5	5	First	LO(25);DEF(89);O(6)		$33,883,188	$6,304,439	$27,578,749	12/31/2017	10.5%	$32,783,331	$8,889,858	$23,893,473	12/31/2018	9.1%	$32,216,222	$6,778,412
Loan	6, 7, 9	7	Austin Marriott Portfolio	N/A	2.59x	3.91x	2.27x	3.42x	59.7%	53.9%	0	5	First	LO(24);DEF(92);O(4)		$27,254,846	$17,617,834	$9,637,012	12/31/2017	15.5%	$26,272,472	$17,943,958	$8,328,514	12/31/2018	13.4%	$26,930,242	$18,081,882
Property		7.01	Marriott Austin South													$11,983,738	$8,234,733	$3,749,005	12/31/2017		$12,287,103	$8,626,564	$3,660,539	12/31/2018		$12,216,215	$8,610,331
Property		7.02	SpringHill Suites Austin South													$5,622,146	$3,342,463	$2,279,683	12/31/2017		$5,143,087	$3,259,168	$1,883,919	12/31/2018		$5,545,380	$3,472,654
Property		7.03	Courtyard by Marriott Austin South													$4,381,771	$2,605,888	$1,775,883	12/31/2017		$4,081,489	$2,677,913	$1,403,576	12/31/2018		$4,204,420	$2,554,441
Property		7.04	Residence Inn by Marriott Austin South													$2,947,072	$1,874,685	$1,072,387	12/31/2017		$2,737,428	$1,804,449	$932,979	12/31/2018		$2,812,816	$1,838,911
Property		7.05	Fairfield Inn & Suites Austin South													$2,320,119	$1,560,065	$760,054	12/31/2017		$2,023,365	$1,575,864	$447,501	12/31/2018		$2,151,411	$1,605,545
Loan		8	Galleria 57	N/A	N/A	2.47x	N/A	2.44x	38.0%	38.0%	0	0	Eleventh	LO(25);DEF(91);O(4)		$10,587,095	$4,600,071	$5,987,024	12/31/2017	11.5%	$10,916,274	$4,808,559	$6,107,715	12/31/2018	11.7%	$9,547,345	$4,885,811
Loan	5, 9, 11	9	Park Tower at Transbay	N/A	N/A	2.93x	N/A	2.93x	49.1%	49.1%	5 days once per a 12-month period	5 days once per a 12-month period	First	LO(23);YM(90);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
Loan	6, 9	10	West LA Multifamily Portfolio	N/A	N/A	1.97x	N/A	1.95x	61.2%	61.2%	0	0	First	LO(25);DEF(90);O(5)		$4,030,752	$762,070	$3,268,682	12/31/2017	7.1%	$4,136,077	$782,215	$3,353,862	12/31/2018	7.3%	$4,159,806	$350,205
Property		10.01	Edinburgh Courtyard													$2,274,436	$423,329	$1,851,107	12/31/2017		$2,274,439	$429,797	$1,844,642	12/31/2018		$2,313,922	$186,697
Property		10.02	Armacost Colony Apartments													$959,578	$173,088	$786,490	12/31/2017		$1,014,333	$175,156	$839,177	12/31/2018		$1,000,812	$82,276
Property		10.03	Sherbourne Hall													$796,738	$165,653	$631,085	12/31/2017		$847,305	$177,262	$670,043	12/31/2018		$845,072	$81,232
Loan		11	Hampton Inn & Suites - John Wayne Airport	N/A	2.16x	N/A	1.97x	N/A	71.0%	55.6%	0	4	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	$7,936,145	$3,984,548	$3,951,597	12/31/2018 T-9 Ann.	11.9%	$8,432,333	$4,178,363
Loan	5, 6, 7	12	Giant Anchored Portfolio	N/A	1.61x	2.31x	1.52x	2.18x	74.3%	67.4%	0	0	Sixth	LO(24);DEF(92);O(4)		$11,358,993	$2,380,082	$8,978,911	12/31/2017	9.3%	$11,416,288	$2,381,601	$9,034,687	12/31/2018	9.3%	$11,571,500	$2,476,558
Property		12.01	Parkway Plaza													$2,093,667	$491,194	$1,602,472	12/31/2017		$2,158,853	$496,485	$1,662,368	12/31/2018		$2,238,484	$543,342
Property		12.02	Aston Center													$1,453,499	$61,595	$1,391,904	12/31/2017		$1,453,772	$62,879	$1,390,893	12/31/2018		$1,454,348	$61,674
Property		12.03	Spring Meadow													$2,222,465	$576,251	$1,646,214	12/31/2017		$1,988,772	$567,830	$1,420,942	12/31/2018		$2,037,123	$580,679
Property		12.04	Scott Town Center													$1,526,868	$312,346	$1,214,522	12/31/2017		$1,584,679	$274,937	$1,309,742	12/31/2018		$1,564,096	$278,007
Property		12.05	Creekside Market Place													$1,566,022	$422,642	$1,123,380	12/31/2017		$1,626,691	$431,457	$1,195,234	12/31/2018		$1,679,633	$443,001
Property		12.06	Stonehedge Square													$1,442,620	$307,503	$1,135,116	12/31/2017		$1,546,193	$327,849	$1,218,344	12/31/2018		$1,513,645	$345,332
Property		12.07	Ayr Town Center													$1,073,853	$208,550	$865,303	12/31/2017		$1,057,327	$220,163	$837,164	12/31/2018		$1,084,171	$224,522
Loan	6, 7, 9	13	Baytown Multifamily Portfolio	N/A	N/A	2.39x	N/A	2.28x	69.8%	69.8%	0	0	First	LO(24);DEF(92);O(4)		$4,665,093	$2,173,875	$2,491,218	12/31/2017	8.5%	$4,948,083	$2,398,499	$2,549,584	12/31/2018	8.6%	$5,202,284	$2,346,656
Property		13.01	Providence at Baytown													$1,780,327	$922,591	$857,736	12/31/2017		$1,815,885	$915,092	$900,793	12/31/2018		$1,922,213	$869,363
Property		13.02	Bay Oaks Apartments													$1,373,400	$609,764	$763,636	12/31/2017		$1,550,847	$692,648	$858,199	12/31/2018		$1,600,275	$706,280
Property		13.03	Marina Club													$1,511,366	$641,520	$869,846	12/31/2017		$1,581,351	$790,759	$790,592	12/31/2018		$1,679,796	$771,013
Loan	8	14	Hualapai Commons	N/A	N/A	2.90x	N/A	2.82x	56.4%	56.4%	0	5	First	LO(24);DEF(92);O(4)		$3,223,889	$890,598	$2,333,291	12/31/2017	8.9%	$3,352,829	$921,679	$2,431,150	12/31/2018	9.3%	$3,267,227	$922,189
Loan	5, 6, 7	15	ILPT Industrial Portfolio	N/A	N/A	5.52x	N/A	5.05x	39.2%	39.2%	0	0	Seventh	LO(25);DEF/YM1(88);O(7)	C	$20,837,420	$4,518,161	$16,319,258	12/31/2016	7.6%	$33,628,469	$6,368,613	$27,259,856	12/31/2017	12.7%	$35,335,764	$6,445,614
Property		15.01	1800 Union Airpark Boulevard													$8,475,748	$2,515,626	$5,960,121	12/31/2016		$8,551,118	$2,509,169	$6,041,949	12/31/2017		$8,660,170	$2,537,067
Property		15.02	4237-4255 Anson Boulevard													$2,869,718	$479,795	$2,389,923	12/31/2016		$5,881,285	$1,170,316	$4,710,969	12/31/2017		$6,124,114	$1,318,374
Property		15.03	5000 Commerce Way													$3,975,143	$635,141	$3,340,001	12/31/2016		$4,229,039	$641,092	$3,587,947	12/31/2017		$4,308,405	$679,662
Property		15.04	5142 & 5148 North Hanley Road													$1,802,705	$10,208	$1,792,497	12/31/2016		$2,655,862	$21,608	$2,634,254	12/31/2017		$2,699,991	$20,556
Property		15.05	945 Monument Drive													$3,367,805	$423,501	$2,944,304	12/31/2016		$3,252,155	$375,988	$2,876,167	12/31/2017		$3,312,029	$430,464
Property		15.06	2801 Airwest Boulevard													$115,844	$8,728	$107,116	12/31/2016		$2,439,453	$67,612	$2,371,841	12/31/2017		$2,455,992	$44,468
Property		15.07	20 Logistics Boulevard													$121,898	$16,750	$105,148	12/31/2016		$2,772,757	$459,102	$2,313,655	12/31/2017		$2,824,454	$484,545
Property		15.08	5500 Southeast Delaware Avenue													N/A	N/A	N/A	N/A		$1,561,038	$80,313	$1,480,725	12/31/2017		$1,580,595	$83,456
Property		15.09	2150 Stanley Road													$108,559	$22,546	$86,013	12/31/2016		$2,242,367	$541,787	$1,700,580	12/31/2017		$2,297,895	$553,914
Property		15.10	16101 Queens Court													$0	$388,523	-$388,523	12/31/2016		$0	$292,769	-$292,769	12/31/2017		$430,850	$133,165
Property		15.11	5 Logistics Drive													$0	$17,343	-$17,343	12/31/2016		$43,395	$208,857	-$165,462	12/31/2017		$641,270	$159,943
Loan		16	One Palm Apartments	N/A	N/A	2.31x	N/A	2.28x	53.4%	53.4%	0	4	First	LO(26);DEF(90);O(4)		$4,554,430	$1,679,114	$2,875,316	12/31/2017	13.1%	$4,567,204	$1,827,102	$2,740,102	12/31/2018	12.5%	$4,607,884	$1,861,411
Loan		17	Diplomat Park Apartments	Group 2	N/A	2.47x	N/A	2.43x	53.7%	53.7%	0	0	Eleventh	LO(25);DEF(88);O(7)		$2,367,915	$860,614	$1,507,301	12/31/2017	7.4%	$2,517,461	$894,696	$1,622,765	12/31/2018	7.9%	$2,650,453	$873,868
Loan		18	325-329 Third Avenue	Group 1	N/A	1.91x	N/A	1.89x	67.0%	67.0%	0	5	First	LO(24);DEF(92);O(4)		$1,967,247	$498,250	$1,468,997	12/31/2017	7.3%	$2,057,887	$511,151	$1,546,736	12/31/2018	7.7%	$2,091,232	$500,371
Loan		19	Blue Point	N/A	1.45x	2.06x	1.45x	2.05x	75.0%	65.8%	0	0	Eleventh	LO(27);DEF(83);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
Loan		20	3800 Broadway	Group 1	N/A	1.77x	N/A	1.75x	64.1%	64.1%	0	5	First	LO(24);DEF(92);O(4)		$1,483,772	$418,407	$1,065,365	12/31/2017	6.7%	$1,535,161	$435,028	$1,100,132	12/31/2018	6.9%	$1,571,693	$476,888
Loan		21	700 Shore Road Waters Edge, Inc.	N/A	3.62x	N/A	3.56x	N/A	19.2%	14.9%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	22	2200 Paseo Verde	N/A	1.86x	N/A	1.83x	N/A	74.9%	59.6%	0	0	Eleventh	LO(25);DEF(91);O(4)		$1,245,574	$313,702	$931,872	12/31/2017	6.5%	$1,553,418	$314,922	$1,238,496	12/31/2018	8.6%	$1,582,137	$302,467
Loan	6, 7	23	Vacaville & Cordelia Self Storage	N/A	N/A	2.54x	N/A	2.49x	64.3%	64.3%	5	4	First	LO(24);DEF(92);O(4)		$1,768,698	$642,605	$1,126,093	12/31/2017	8.0%	$1,865,247	$640,580	$1,224,667	12/31/2018	8.7%	$1,897,472	$632,108
Property		23.01	Cordelia Self Storage													$904,969	$306,468	$598,501	12/31/2017		$988,511	$321,368	$667,143	12/31/2018		$1,013,309	$308,693
Property		23.02	Vacaville Self Storage													$863,729	$336,137	$527,592	12/31/2017		$876,736	$319,212	$557,524	12/31/2018		$884,163	$323,415
Loan		24	Haven at Highland Knolls	N/A	N/A	1.96x	N/A	1.90x	66.7%	66.7%	5	5	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$2,002,590	$982,011	$1,020,579	12/31/2018	7.3%	$2,063,601	$935,497
Loan	12	25	Stanford Bridge	N/A	N/A	3.80x	N/A	3.40x	60.0%	60.0%	0	5	First	LO(24);DEF(89);O(7)		$2,718,261	$1,055,224	$1,663,037	12/31/2017	12.3%	$2,702,643	$1,072,890	$1,629,753	12/31/2018	12.1%	$2,701,893	$1,134,586
Loan		26	Hilton Garden Inn Boise Eagle	N/A	2.19x	N/A	1.92x	N/A	65.9%	52.8%	0	0	Eleventh	LO(24);YM1(92);O(4)	D	$4,792,971	$3,227,691	$1,565,279	12/31/2017	12.6%	$4,898,053	$3,305,079	$1,592,974	12/31/2018	12.9%	$4,850,308	$3,266,959
Loan		27	Gerard Owners Corp.	N/A	14.86x	N/A	14.64x	N/A	4.8%	3.7%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		28	Huntington Park Plaza	N/A	N/A	2.73x	N/A	2.50x	62.5%	62.5%	5	4	First	LO(24);DEF(91);O(5)		$1,733,405	$486,090	$1,247,315	12/31/2017	10.8%	$1,769,534	$581,633	$1,187,901	12/31/2018	10.2%	$1,796,156	$581,202
Loan	13	29	2650 Camino Del Rio	N/A	1.77x	2.29x	1.57x	2.03x	64.1%	56.7%	5	4	First	LO(31);DEF(85);O(4)		$1,220,625	$561,681	$658,944	12/31/2016	7.1%	$1,373,678	$579,069	$794,609	12/31/2017	8.5%	$1,502,028	$591,423
Loan		30	Yarmouth Apartments	Group 2	N/A	2.45x	N/A	2.40x	51.7%	51.7%	0	0	Eleventh	LO(25);DEF(88);O(7)		$926,626	$288,027	$638,599	12/31/2017	7.1%	$1,068,192	$286,995	$781,197	12/31/2018	8.7%	$1,069,827	$346,405
Loan		31	Collinsville Crossing	N/A	N/A	2.39x	N/A	2.22x	64.8%	64.8%	5	5	First	LO(24);DEF(92);O(4)		$1,062,584	$253,235	$809,349	12/31/2017	10.3%	$947,799	$293,627	$654,172	12/31/2018	8.3%	$947,631	$316,316
Loan		32	Woodside Village Apartments	N/A	1.77x	2.53x	1.62x	2.31x	70.0%	63.6%	5	5	First	LO(24);DEF(92);O(4)		$1,444,377	$746,708	$697,669	12/31/2017	9.5%	$1,385,024	$680,786	$704,238	12/31/2018	9.6%	$1,419,442	$700,169
Loan	9	33	Totowa Shoppes	N/A	1.48x	1.94x	1.38x	1.81x	75.0%	66.1%	5	5	First	LO(24);DEF(91);O(5)		$648,431	$187,764	$460,667	12/31/2017	7.8%	$640,844	$185,103	$455,741	12/31/2018	7.8%	$634,713	$200,498
Loan		34	US Storage Centers - OK	N/A	N/A	2.97x	N/A	2.91x	61.1%	61.1%	0	0	Eleventh	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	$709,668	$306,208	$403,460	1/31/2019 TTM	7.0%	$817,642	$312,424
Loan		35	Woodland Court Office Center Finley Road	N/A	2.22x	3.07x	2.04x	2.82x	73.3%	62.3%	5	5	First	LO(23);YM1(93);O(4)	E	$867,736	$324,470	$543,266	12/31/2016	9.5%	$938,089	$342,228	$595,861	12/31/2017	10.4%	$1,019,600	$332,790
Loan		36	Holiday Inn Suites Enid	N/A	1.92x	N/A	1.72x	N/A	69.8%	44.7%	5	5	First	LO(25);DEF(91);O(4)		$2,110,088	$1,389,509	$720,579	12/31/2017	12.9%	$2,272,232	$1,324,582	$947,650	12/31/2018	17.0%	$2,229,394	$1,316,806
Loan		37	29-45 Tenants’ Corporation	N/A	12.13x	N/A	12.00x	N/A	2.6%	2.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		38	Edgebrook Cooperative Inc.	N/A	9.44x	N/A	9.27x	N/A	11.4%	8.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		39	Walgreens Franklin	N/A	N/A	2.26x	N/A	2.24x	65.0%	65.0%	5	5	First	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$420,000	$0
Loan		40	315 West 23rd Street Owners Corp.	N/A	N/A	18.03x	N/A	17.91x	3.7%	3.7%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41	Sunnybrook Gardens Owners, Inc.	N/A	9.08x	N/A	8.82x	N/A	10.3%	8.9%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		42	Crestwood Apartment Owners Corp.	N/A	4.67x	N/A	4.55x	N/A	18.8%	16.3%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		43	The Pavilion Owners Corp.	N/A	6.23x	N/A	6.14x	N/A	16.3%	14.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		44	Park and 76th St. Inc.	N/A	N/A	34.96x	N/A	34.56x	0.8%	0.8%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		45	25 Plaza Tenants Corp.	N/A	7.52x	N/A	7.42x	N/A	5.7%	4.5%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	N/A	4.76x	N/A	4.65x	N/A	22.8%	19.8%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		47	3616 Henry Hudson Pkway Owners Corp.	N/A	11.89x	N/A	11.61x	N/A	7.0%	5.4%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		48	245-55 Bronx River Owners, Inc.	N/A	6.16x	N/A	5.98x	N/A	23.4%	20.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		49	1080 Warburton Corp.	N/A	2.53x	N/A	2.48x	N/A	36.1%	28.1%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		50	4012 & 4016 Raintree Road	N/A	N/A	3.51x	N/A	3.11x	66.7%	66.7%	0	0	Fifth	LO(27);DEF(89);O(4)		$522,366	$274,304	$248,062	12/31/2017	8.3%	$635,679	$277,044	$358,635	12/31/2018	12.0%	$661,500	$267,622
Loan		51	Thwaites Terrace House Owners Corp.	N/A	11.18x	N/A	10.95x	N/A	11.7%	8.6%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		52	4315 Webster Owners, Inc.	N/A	7.30x	N/A	7.08x	N/A	19.2%	16.7%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		53	71-36 Owners Corp.	N/A	7.85x	N/A	7.71x	N/A	8.6%	6.7%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		54	110-150 Draper Owners Corp.	N/A	10.66x	N/A	10.43x	N/A	9.8%	7.6%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		55	Park Harbor Retail Center	N/A	1.78x	N/A	1.65x	N/A	69.1%	56.5%	5	5	First	LO(26);DEF(90);O(4)		$295,609	$104,690	$190,919	12/31/2017	7.6%	$361,769	$118,745	$243,024	12/31/2018	9.7%	$320,692	$122,388
Loan		56	The Colonial House Tenant Corp.	N/A	6.26x	N/A	6.13x	N/A	24.9%	21.4%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		57	Pelham Manor Owners Inc.	N/A	N/A	7.49x	N/A	7.36x	21.6%	21.6%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		58	South Fork Apartments	N/A	1.74x	N/A	1.64x	N/A	66.3%	53.0%	0	0	Eleventh	LO(24);DEF(92);O(4)		$468,756	$276,462	$192,294	12/31/2017	7.7%	$509,072	$304,870	$204,202	12/31/2018	8.2%	$505,770	$284,032
Loan		59	Callaway Self Storage	N/A	N/A	2.44x	N/A	2.39x	51.6%	51.6%	5	5	First	LO(24);DEF(92);O(4)		$456,355	$208,852	$247,503	12/31/2017	10.3%	$478,107	$196,581	$281,526	12/31/2018	11.7%	$502,224	$197,681
Loan		60	East Rock Tenants Corp.	N/A	6.72x	N/A	6.54x	N/A	15.0%	11.6%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		61	66-92 Tenants Ltd.	N/A	5.76x	N/A	5.64x	N/A	13.1%	10.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		62	300 West 17th Street Housing Development Fund Corporation	N/A	8.29x	N/A	8.14x	N/A	9.8%	7.6%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		63	Hastings House Tenants Corp.	N/A	13.28x	N/A	13.05x	N/A	5.6%	4.3%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		64	10015 Owners Corp.	N/A	10.63x	N/A	10.50x	N/A	6.9%	5.3%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		65	128 Willow Apartments Corp.	N/A	17.28x	N/A	17.13x	N/A	2.6%	2.0%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		66	130 Centre Avenue Apartments, Inc.	N/A	N/A	5.67x	N/A	5.52x	27.0%	27.0%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		67	8 West 13th Street Tenants Corp.	N/A	13.74x	N/A	13.64x	N/A	3.2%	2.5%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		68	184 Columbia Heights, Incorporated	N/A	15.73x	N/A	15.62x	N/A	2.9%	2.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		69	Shuttleworth Artists, Ltd.	N/A	40.68x	N/A	40.05x	N/A	1.6%	1.2%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		70	Linden Heights Association, Inc.	N/A	11.04x	N/A	10.85x	N/A	5.0%	3.9%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		71	429 Clinton Avenue, Inc.	N/A	9.35x	N/A	9.25x	N/A	4.9%	3.8%	10	10	First	YM1(113);1%(3);O(4)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF
Loan	5	1	55 Hudson Yards	N/A	N/A	N/A	96.4%	$149,111,008	$45,210,677	$103,900,331	11.0%	$286,242	$3,578,030	$100,036,059	10.6%	Point72	4/30/2034	332,283	23.2%
Loan	5, 7	2	Jackson Park	N/A	N/A	N/A	95.0%	$88,974,756	$17,579,385	$71,395,371	13.0%	$394,276	$0	$71,001,095	12.9%	N/A	N/A	N/A	N/A
Loan	5, 10	3	1412 Broadway	$16,486,637	9/30/2019 TTM	7.9%	89.5%	$24,681,662	$8,886,630	$15,795,032	7.5%	$84,279	$946,027	$14,764,726	7.0%	Kasper Group	59,748 SF (8/1/2025); 17,665 SF (9/1/2020)	77,413	18.4%
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II	$5,964,889	9/30/2019 TTM	7.7%	98.0%	$9,330,247	$3,723,461	$5,606,786	7.3%	$142,408	$0	$5,464,378	7.1%
Property		4.01	2781-2791 Grand Concourse	$910,891	9/30/2019 TTM		98.0%	$1,545,523	$669,445	$876,078		$26,750	$0	$849,328		N/A	N/A	N/A	N/A
Property		4.02	1224-1230 Teller Avenue	$883,437	9/30/2019 TTM		98.0%	$1,247,901	$424,615	$823,285		$23,570	$0	$799,716		N/A	N/A	N/A	N/A
Property		4.03	176 East 176th Street	$755,996	9/30/2019 TTM		98.0%	$1,152,986	$436,468	$716,518		$15,208	$0	$701,310		N/A	N/A	N/A	N/A
Property		4.04	1210-1212 Sherman Avenue	$727,285	9/30/2019 TTM		98.0%	$1,180,231	$491,608	$688,623		$12,001	$0	$676,623		N/A	N/A	N/A	N/A
Property		4.05	1916 Grand Concourse	$680,362	9/30/2019 TTM		98.0%	$886,767	$283,173	$603,594		$12,000	$0	$591,594		N/A	N/A	N/A	N/A
Property		4.06	2103-2121 Grand Concourse	$608,241	9/30/2019 TTM		98.0%	$986,595	$409,196	$577,399		$17,129	$0	$560,270		N/A	N/A	N/A	N/A
Property		4.07	2735-2737 Marion Avenue	$513,369	9/30/2019 TTM		98.0%	$858,527	$366,869	$491,658		$13,750	$0	$477,908		N/A	N/A	N/A	N/A
Property		4.08	2773-2779 Briggs Avenue	$471,968	9/30/2019 TTM		98.0%	$763,177	$327,542	$435,635		$10,250	$0	$425,385		N/A	N/A	N/A	N/A
Property		4.09	2805-2809 University Avenue	$413,340	9/30/2019 TTM		98.0%	$708,540	$314,545	$393,995		$11,750	$0	$382,245		N/A	N/A	N/A	N/A
Loan		5	DoubleTree New Orleans	$10,266,666	9/30/2019 TTM	13.9%	84.2%	$23,866,433	$14,035,387	$9,831,046	13.3%	$954,657	$0	$8,876,389	12.0%	N/A	N/A	N/A	N/A
Loan	5, 7, 9	6	Parklawn Building	$25,437,810	8/31/2019 TTM	9.7%	77.2%	$35,282,884	$10,656,482	$24,626,402	9.4%	$319,897	$147,245	$24,159,260	9.2%	United States General Services Administration	7/31/2030	935,386	72.9%
Loan	6, 7, 9	7	Austin Marriott Portfolio	$8,848,360	9/30/2019 TTM	14.2%	76.3%	$26,930,242	$18,196,467	$8,733,775	14.0%	$1,077,210	$0	$7,656,565	12.3%
Property		7.01	Marriott Austin South	$3,605,884	9/30/2019 TTM		74.5%	$12,216,215	$8,611,524	$3,604,691		$488,649	$0	$3,116,042		N/A	N/A	N/A	N/A
Property		7.02	SpringHill Suites Austin South	$2,072,726	9/30/2019 TTM		77.2%	$5,545,380	$3,509,236	$2,036,144		$221,815	$0	$1,814,329		N/A	N/A	N/A	N/A
Property		7.03	Courtyard by Marriott Austin South	$1,649,979	9/30/2019 TTM		69.4%	$4,204,420	$2,584,020	$1,620,400		$168,177	$0	$1,452,223		N/A	N/A	N/A	N/A
Property		7.04	Residence Inn by Marriott Austin South	$973,905	9/30/2019 TTM		84.6%	$2,812,816	$1,862,105	$950,711		$112,513	$0	$838,198		N/A	N/A	N/A	N/A
Property		7.05	Fairfield Inn & Suites Austin South	$545,866	9/30/2019 TTM		76.0%	$2,151,411	$1,629,582	$521,829		$86,056	$0	$435,773		N/A	N/A	N/A	N/A
Loan		8	Galleria 57	$4,661,535	8/31/2019 TTM	9.0%	81.4%	$9,711,669	$5,178,345	$4,533,324	8.7%	$37,708	$32,000	$4,463,616	8.6%	Spa Castle Premier 57	10/31/2034	40,275	22.4%
Loan	5, 9, 11	9	Park Tower at Transbay	N/A	N/A	N/A	96.7%	$85,332,264	$28,981,596	$56,350,668	10.2%	$72,995	$0	$56,277,673	10.2%	Facebook, Inc.	269,814 SF expiring 2/28/2033; 486,100 SF expiring 2/28/2034	755,914	98.9%
Loan	6, 9	10	West LA Multifamily Portfolio	$3,809,601	9/30/2019 TTM	8.3%	95.0%	$4,169,483	$947,121	$3,222,362	7.0%	$31,200	$0	$3,191,162	7.0%
Property		10.01	Edinburgh Courtyard	$2,127,225	9/30/2019 TTM		95.0%	$2,342,366	$518,928	$1,823,438		$18,525	$0	$1,804,913		N/A	N/A	N/A	N/A
Property		10.02	Armacost Colony Apartments	$918,536	9/30/2019 TTM		95.0%	$977,742	$220,927	$756,815		$6,175	$0	$750,640		N/A	N/A	N/A	N/A
Property		10.03	Sherbourne Hall	$763,840	9/30/2019 TTM		95.0%	$849,375	$207,266	$642,109		$6,500	$0	$635,609		N/A	N/A	N/A	N/A
Loan		11	Hampton Inn & Suites - John Wayne Airport	$4,253,970	9/30/2019 TTM	12.8%	90.5%	$8,432,333	$4,551,413	$3,880,920	11.7%	$337,293	$0	$3,543,627	10.7%	N/A	N/A	N/A	N/A
Loan	5, 6, 7	12	Giant Anchored Portfolio	$9,094,942	9/30/2019 TTM	9.4%	95.0%	$11,645,551	$2,827,787	$8,817,765	9.1%	$153,800	$351,839	$8,312,126	8.6%
Property		12.01	Parkway Plaza	$1,695,141	9/30/2019 TTM		94.8%	$2,149,542	$558,858	$1,590,684		$36,639	$60,614	$1,493,430		Giant	12/31/2023	71,335	64.2%
Property		12.02	Aston Center	$1,392,674	9/30/2019 TTM		96.0%	$1,645,439	$283,468	$1,361,972		$0	$47,119	$1,314,853		Giant	11/30/2025	55,000	100.0%
Property		12.03	Spring Meadow	$1,456,443	9/30/2019 TTM		95.3%	$2,053,747	$620,391	$1,433,356		$24,656	$51,918	$1,356,782		Giant	10/31/2024	67,400	87.5%
Property		12.04	Scott Town Center	$1,286,089	9/30/2019 TTM		94.8%	$1,541,889	$293,995	$1,247,895		$26,490	$49,804	$1,171,601		Giant	7/31/2023	54,333	80.0%
Property		12.05	Creekside Market Place	$1,236,632	9/30/2019 TTM		94.1%	$1,626,252	$453,098	$1,173,154		$35,414	$54,502	$1,083,238		Giant	3/31/2027	57,428	63.2%
Property		12.06	Stonehedge Square	$1,168,313	9/30/2019 TTM		94.9%	$1,525,918	$365,163	$1,160,755		$7,981	$53,529	$1,099,246		Giant	5/31/2026	51,687	58.3%
Property		12.07	Ayr Town Center	$859,649	9/30/2019 TTM		95.5%	$1,102,763	$252,813	$849,950		$22,620	$34,354	$792,976		Giant	5/31/2025	52,400	90.3%
Loan	6, 7, 9	13	Baytown Multifamily Portfolio	$2,855,628	8/31/2019 TTM	9.7%	90.0%	$5,202,284	$2,655,529	$2,546,755	8.6%	$120,000	$0	$2,426,755	8.2%
Property		13.01	Providence at Baytown	$1,052,850	8/31/2019 TTM		90.3%	$1,922,213	$959,391	$962,822		$46,500	$0	$916,322		N/A	N/A	N/A	N/A
Property		13.02	Bay Oaks Apartments	$893,995	8/31/2019 TTM		91.7%	$1,600,275	$807,726	$792,549		$36,500	$0	$756,049		N/A	N/A	N/A	N/A
Property		13.03	Marina Club	$908,783	8/31/2019 TTM		87.9%	$1,679,796	$888,412	$791,384		$37,000	$0	$754,384		N/A	N/A	N/A	N/A
Loan	8	14	Hualapai Commons	$2,345,038	9/30/2019 TTM	9.0%	89.2%	$3,532,044	$856,589	$2,675,455	10.2%	$10,667	$64,769	$2,600,019	10.0%	Home Depot	3/31/2030	107,856	42.6%
Loan	5, 6, 7	15	ILPT Industrial Portfolio	$28,890,150	12/31/2018	13.5%	97.5%	$39,822,695	$7,985,779	$31,836,916	14.8%	$656,723	$2,038,736	$29,141,457	13.6%
Property		15.01	1800 Union Airpark Boulevard	$6,123,103	12/31/2018		97.5%	$8,907,213	$2,906,244	$6,000,969		$143,300	$452,296	$5,405,373		Procter & Gamble	10/31/2024	1,791,246	100.0%
Property		15.02	4237-4255 Anson Boulevard	$4,805,740	12/31/2018		97.5%	$5,904,323	$1,536,726	$4,367,597		$82,926	$272,696	$4,011,976		Amazon	4/30/2021	1,036,573	100.0%
Property		15.03	5000 Commerce Way	$3,628,743	12/31/2018		97.5%	$4,451,482	$765,972	$3,685,510		$81,285	$241,149	$3,363,076		Amazon	9/30/2027	1,016,065	100.0%
Property		15.04	5142 & 5148 North Hanley Road	$2,679,435	12/31/2018		97.5%	$3,708,736	$132,948	$3,575,789		$34,479	$148,969	$3,392,341		SKF USA	10/31/2038	430,986	100.0%
Property		15.05	945 Monument Drive	$2,881,565	12/31/2018		97.5%	$3,386,613	$482,738	$2,903,875		$77,000	$206,930	$2,619,946		Subaru of America Distribution	5/31/2024	962,500	100.0%
Property		15.06	2801 Airwest Boulevard	$2,411,524	12/31/2018		97.5%	$2,491,915	$117,071	$2,374,844		$64,367	$164,469	$2,146,008		Whirlpool Corporation	1/31/2024	804,586	100.0%
Property		15.07	20 Logistics Boulevard	$2,339,909	12/31/2018		97.5%	$2,864,407	$630,409	$2,233,998		$48,287	$148,895	$2,036,817		Cummins, Inc.	10/31/2021	603,586	100.0%
Property		15.08	5500 Southeast Delaware Avenue	$1,497,139	12/31/2018		97.5%	$2,914,156	$104,426	$2,809,731		$51,528	$155,235	$2,602,967		The Toro Company	10/31/2034	644,104	100.0%
Property		15.09	2150 Stanley Road	$1,743,981	12/31/2018		97.5%	$2,301,168	$665,285	$1,635,883		$39,480	$120,692	$1,475,711		Siemens Corporation	9/30/2028	320,070	64.9%
Property		15.10	16101 Queens Court	$297,684	12/31/2018		97.5%	$1,675,398	$380,692	$1,294,706		$17,664	$70,559	$1,206,483		La-Z-Boy Incorporated	1/31/2031	220,800	100.0%
Property		15.11	5 Logistics Drive	$481,327	12/31/2018		97.5%	$1,217,283	$263,268	$954,015		$16,407	$56,849	$880,759		Transamerica Auto Parts	3/31/2025	205,090	100.0%
Loan		16	One Palm Apartments	$2,746,473	9/30/2019 TTM	12.5%	94.7%	$4,607,980	$2,532,843	$2,075,137	9.4%	$34,500	$0	$2,040,637	9.3%	N/A	N/A	N/A	N/A
Loan		17	Diplomat Park Apartments	$1,776,586	9/30/2019 TTM	8.7%	95.0%	$2,696,936	$918,138	$1,778,798	8.7%	$30,250	$0	$1,748,548	8.5%	N/A	N/A	N/A	N/A
Loan		18	325-329 Third Avenue	$1,590,860	9/30/2019 TTM	7.9%	98.0%	$2,126,604	$577,131	$1,549,473	7.7%	$10,500	$0	$1,538,973	7.6%	Pramukh Health Food	7/31/2027	1,900	51.4%
Loan		19	Blue Point	N/A	N/A	N/A	95.0%	$1,428,285	$42,849	$1,385,437	8.3%	$7,202	$0	$1,378,235	8.2%	Blue Point Brewing Company	6/8/2032	72,022	100.0%
Loan		20	3800 Broadway	$1,094,805	9/30/2019 TTM	6.8%	98.0%	$1,595,581	$469,702	$1,125,879	7.0%	$12,308	$0	$1,113,571	7.0%	All The Way Up LLC	6/30/2026	2,800	42.7%
Loan		21	700 Shore Road Waters Edge, Inc.	N/A	N/A	N/A	95.0%	$4,635,810	$1,783,050	$2,852,760	19.0%	$53,700	$0	$2,799,060	18.7%	N/A	N/A	N/A	N/A
Loan	9	22	2200 Paseo Verde	$1,279,670	7/31/2019 TTM	8.9%	92.2%	$1,826,600	$306,672	$1,519,928	10.6%	$12,981	$10,545	$1,496,402	10.4%	Signature Real Estate Group	1/31/2028	10,190	16.8%
Loan	6, 7	23	Vacaville & Cordelia Self Storage	$1,265,364	9/30/2019 TTM	9.0%	92.8%	$1,897,472	$653,578	$1,243,894	8.8%	$21,381	$0	$1,222,513	8.7%
Property		23.01	Cordelia Self Storage	$704,616	9/30/2019 TTM		94.2%	$1,013,309	$325,441	$687,868		$10,479	$0	$677,389		N/A	N/A	N/A	N/A
Property		23.02	Vacaville Self Storage	$560,748	9/30/2019 TTM		91.3%	$884,163	$328,137	$556,026		$10,902	$0	$545,124		N/A	N/A	N/A	N/A
Loan		24	Haven at Highland Knolls	$1,128,104	7/31/2019 TTM	8.1%	94.0%	$2,105,955	$997,099	$1,108,856	7.9%	$34,750	$0	$1,074,106	7.7%	N/A	N/A	N/A	N/A
Loan	12	25	Stanford Bridge	$1,567,308	7/31/2019 TTM	11.6%	82.0%	$2,883,606	$1,177,398	$1,706,208	12.6%	$32,894	$147,363	$1,525,952	11.3%	Eileen Fisher, Inc.	21,657 SF (5/31/2026); 12,000 SF (10/31/2023); 5,300 SF (7/31/2020)	38,957	29.6%
Loan		26	Hilton Garden Inn Boise Eagle	$1,583,349	9/30/2019 TTM	12.8%	79.7%	$4,850,308	$3,265,174	$1,585,134	12.8%	$194,012	$0	$1,391,121	11.2%	N/A	N/A	N/A	N/A
Loan		27	Gerard Owners Corp.	N/A	N/A	N/A	96.0%	$16,769,046	$7,468,336	$9,300,710	77.6%	$139,000	$0	$9,161,710	76.5%	N/A	N/A	N/A	N/A
Loan		28	Huntington Park Plaza	$1,214,954	9/30/2019 TTM	10.5%	92.5%	$1,819,583	$686,537	$1,133,046	9.8%	$12,183	$83,089	$1,037,774	8.9%	EGG Pacific Boulevard, Inc	8/31/2029	9,856	20.2%
Loan	13	29	2650 Camino Del Rio	$910,605	12/31/2018	9.8%	90.0%	$1,673,821	$633,941	$1,039,880	11.2%	$17,511	$103,189	$919,180	9.9%	Diversified Education Company, Inc Associated Technical College	8/29/2022	8,044	11.5%
Loan		30	Yarmouth Apartments	$723,422	9/30/2019 TTM	8.0%	95.0%	$1,157,565	$383,318	$774,247	8.6%	$16,500	$0	$757,747	8.4%	N/A	N/A	N/A	N/A
Loan		31	Collinsville Crossing	$631,315	9/30/2019 TTM	8.0%	93.2%	$1,165,425	$299,141	$866,284	11.0%	$16,863	$44,233	$805,188	10.2%	Dollar Tree	7/31/2029	9,800	22.1%
Loan		32	Woodside Village Apartments	$719,272	8/31/2019 TTM	9.8%	88.7%	$1,480,191	$746,336	$733,855	10.0%	$63,196	$0	$670,659	9.2%	N/A	N/A	N/A	N/A
Loan	9	33	Totowa Shoppes	$434,215	7/31/2019 TTM	7.4%	95.0%	$753,675	$212,996	$540,679	9.2%	$8,188	$28,050	$504,441	8.6%	Verizon	12/31/2026	7,500	35.3%
Loan		34	US Storage Centers - OK	$505,219	8/31/2019 TTM	8.7%	90.1%	$958,183	$332,871	$625,313	10.8%	$13,672	$0	$611,641	10.5%	N/A	N/A	N/A	N/A
Loan		35	Woodland Court Office Center Finley Road	$686,810	12/31/2018	12.0%	92.0%	$1,108,300	$361,509	$746,791	13.1%	$14,179	$46,514	$686,098	12.0%	American Dream Home Improvement	7/31/2022	16,684	23.5%
Loan		36	Holiday Inn Suites Enid	$912,588	8/31/2019 TTM	16.3%	72.3%	$2,229,394	$1,365,552	$863,843	15.5%	$89,176	$0	$774,667	13.9%	N/A	N/A	N/A	N/A
Loan		37	29-45 Tenants’ Corporation	N/A	N/A	N/A	95.0%	$6,390,270	$3,694,821	$2,695,449	52.9%	$28,350	$0	$2,667,099	52.4%	N/A	N/A	N/A	N/A
Loan		38	Edgebrook Cooperative Inc.	N/A	N/A	N/A	96.0%	$4,724,026	$2,222,032	$2,501,994	53.3%	$46,600	$0	$2,455,394	52.4%	N/A	N/A	N/A	N/A
Loan		39	Walgreens Franklin	$420,000	10/31/2019 TTM	9.2%	100.0%	$420,000	$4,200	$415,800	9.1%	$2,753	$0	$413,047	9.1%	Walgreens	10/31/2086	14,490	100.0%
Loan		40	315 West 23rd Street Owners Corp.	N/A	N/A	N/A	94.3%	$5,227,545	$2,349,364	$2,878,181	64.0%	$19,250	$0	$2,858,931	63.5%	N/A	N/A	N/A	N/A
Loan		41	Sunnybrook Gardens Owners, Inc.	N/A	N/A	N/A	95.2%	$3,368,437	$1,518,903	$1,849,534	41.1%	$52,500	$0	$1,797,034	39.9%	N/A	N/A	N/A	N/A
Loan		42	Crestwood Apartment Owners Corp.	N/A	N/A	N/A	95.0%	$1,593,470	$708,059	$885,411	20.8%	$21,600	$0	$863,811	20.3%	N/A	N/A	N/A	N/A
Loan		43	The Pavilion Owners Corp.	N/A	N/A	N/A	95.0%	$1,862,912	$710,734	$1,152,178	28.8%	$18,000	$0	$1,134,178	28.4%	N/A	N/A	N/A	N/A
Loan		44	Park and 76th St. Inc.	N/A	N/A	N/A	95.0%	$10,596,327	$6,117,515	$4,478,812	124.4%	$51,300	$0	$4,427,512	123.0%	N/A	N/A	N/A	N/A
Loan		45	25 Plaza Tenants Corp.	N/A	N/A	N/A	96.0%	$2,565,881	$1,191,382	$1,374,499	39.3%	$19,000	$0	$1,355,499	38.7%	N/A	N/A	N/A	N/A
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	N/A	N/A	N/A	95.3%	$1,415,330	$649,768	$765,562	21.9%	$18,000	$0	$747,562	21.4%	N/A	N/A	N/A	N/A
Loan		47	3616 Henry Hudson Pkway Owners Corp.	N/A	N/A	N/A	95.0%	$3,903,863	$1,746,438	$2,157,425	61.7%	$52,000	$0	$2,105,425	60.3%	N/A	N/A	N/A	N/A
Loan		48	245-55 Bronx River Owners, Inc.	N/A	N/A	N/A	95.2%	$1,671,760	$766,717	$905,043	27.8%	$26,800	$0	$878,243	27.0%	N/A	N/A	N/A	N/A
Loan		49	1080 Warburton Corp.	N/A	N/A	N/A	95.0%	$778,660	$358,125	$420,535	13.4%	$8,600	$0	$411,935	13.1%	N/A	N/A	N/A	N/A
Loan		50	4012 & 4016 Raintree Road	$393,878	3/31/2019 TTM	13.1%	93.0%	$667,541	$280,733	$386,807	12.9%	$19,899	$24,984	$341,925	11.4%	Renaissance Pediatrics	5/31/2026	12,557	29.0%
Loan		51	Thwaites Terrace House Owners Corp.	N/A	N/A	N/A	94.9%	$2,772,266	$1,072,969	$1,699,297	61.8%	$34,000	$0	$1,665,297	60.6%	N/A	N/A	N/A	N/A
Loan		52	4315 Webster Owners, Inc.	N/A	N/A	N/A	97.2%	$1,496,217	$565,957	$930,260	33.8%	$27,650	$0	$902,610	32.8%	N/A	N/A	N/A	N/A
Loan		53	71-36 Owners Corp.	N/A	N/A	N/A	94.2%	$2,025,958	$914,825	$1,111,133	41.2%	$19,500	$0	$1,091,633	40.4%	N/A	N/A	N/A	N/A
Loan		54	110-150 Draper Owners Corp.	N/A	N/A	N/A	96.0%	$2,461,526	$995,835	$1,465,691	55.4%	$30,900	$0	$1,434,791	54.2%	N/A	N/A	N/A	N/A
Loan		55	Park Harbor Retail Center	$198,304	6/30/2019 TTM	7.9%	95.0%	$402,741	$124,274	$278,467	11.1%	$5,441	$14,130	$258,897	10.3%	Star Kiddos Childcare Center	12/31/2024	4,050	23.1%
Loan		56	The Colonial House Tenant Corp.	N/A	N/A	N/A	95.0%	$1,217,107	$527,159	$689,948	27.6%	$14,000	$0	$675,948	27.0%	N/A	N/A	N/A	N/A
Loan		57	Pelham Manor Owners Inc.	N/A	N/A	N/A	95.0%	$1,042,701	$399,140	$643,561	25.7%	$10,850	$0	$632,711	25.3%	N/A	N/A	N/A	N/A
Loan		58	South Fork Apartments	$221,738	9/30/2019 TTM	8.9%	93.6%	$535,892	$283,684	$252,208	10.1%	$14,000	$0	$238,208	9.5%	N/A	N/A	N/A	N/A
Loan		59	Callaway Self Storage	$304,543	9/30/2019 TTM	12.7%	95.0%	$494,461	$218,744	$275,717	11.5%	$5,214	$0	$270,502	11.3%	N/A	N/A	N/A	N/A
Loan		60	East Rock Tenants Corp.	N/A	N/A	N/A	94.0%	$1,481,816	$646,879	$834,937	35.5%	$22,500	$0	$812,437	34.6%	N/A	N/A	N/A	N/A
Loan		61	66-92 Tenants Ltd.	N/A	N/A	N/A	96.0%	$1,337,857	$637,577	$700,280	30.4%	$15,000	$0	$685,280	29.8%	N/A	N/A	N/A	N/A
Loan		62	300 West 17th Street Housing Development Fund Corporation	N/A	N/A	N/A	95.0%	$1,549,509	$609,180	$940,329	43.8%	$17,000	$0	$923,329	43.0%	N/A	N/A	N/A	N/A
Loan		63	Hastings House Tenants Corp.	N/A	N/A	N/A	96.0%	$2,387,952	$1,142,723	$1,245,229	69.3%	$21,750	$0	$1,223,479	68.1%	N/A	N/A	N/A	N/A
Loan		64	10015 Owners Corp.	N/A	N/A	N/A	94.1%	$1,491,294	$606,748	$884,546	55.4%	$10,250	$0	$874,296	54.7%	N/A	N/A	N/A	N/A
Loan		65	128 Willow Apartments Corp.	N/A	N/A	N/A	95.0%	$2,016,898	$737,413	$1,279,485	91.4%	$11,300	$0	$1,268,185	90.6%	N/A	N/A	N/A	N/A
Loan		66	130 Centre Avenue Apartments, Inc.	N/A	N/A	N/A	95.0%	$510,992	$227,610	$283,382	21.0%	$7,750	$0	$275,632	20.4%	N/A	N/A	N/A	N/A
Loan		67	8 West 13th Street Tenants Corp.	N/A	N/A	N/A	95.0%	$1,693,821	$731,426	$962,395	74.0%	$6,750	$0	$955,645	73.5%	N/A	N/A	N/A	N/A
Loan		68	184 Columbia Heights, Incorporated	N/A	N/A	N/A	95.0%	$1,370,337	$461,922	$908,415	82.7%	$6,500	$0	$901,915	82.1%	N/A	N/A	N/A	N/A
Loan		69	Shuttleworth Artists, Ltd.	N/A	N/A	N/A	95.0%	$3,142,405	$1,006,996	$2,135,409	213.5%	$33,000	$0	$2,102,409	210.2%	N/A	N/A	N/A	N/A
Loan		70	Linden Heights Association, Inc.	N/A	N/A	N/A	95.0%	$895,755	$299,322	$596,433	59.6%	$10,250	$0	$586,183	58.6%	N/A	N/A	N/A	N/A
Loan		71	429 Clinton Avenue, Inc.	N/A	N/A	N/A	96.0%	$760,762	$269,016	$491,746	49.2%	$4,800	$0	$486,946	48.7%	N/A	N/A	N/A	N/A

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

2nd Largest Tenant

2nd Largest Tenant Lease Expiration(4)

2nd Largest Tenant NSF

2nd Largest Tenant % of NSF

3rd Largest Tenant

3rd Largest Tenant Lease Expiration(4)

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

Loan

5

1

55 Hudson Yards

Milbank, Tweed, Hadley & McCloy

3/31/2034

287,333

20.1%

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, 7

2

Jackson Park

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

N/A

Loan

5, 10

3

1412 Broadway

One Step Up

12/1/2024

52,805

12.5%

Outerstuff Ltd.

50,459 SF (4/1/2022); 542 SF (2/1/2030)

51,001

12.1%

Workville

14,374 SF (4/1/2023); 14,000 SF (1/1/2026)

28,374

6.7%

Kahn Lucas Lancaster

9/1/2020

17,665

4.2%

Loan

6, 7, 9

4

Bronx Multifamily Portfolio II

Property

4.01

2781-2791 Grand Concourse

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

N/A

Property

4.02

1224-1230 Teller Avenue

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

N/A

Property

4.03

176 East 176th Street

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

N/A

Property

4.04

1210-1212 Sherman Avenue

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

N/A

Property

4.05

1916 Grand Concourse

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

N/A

Property

4.06

2103-2121 Grand Concourse

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

N/A

Property

4.07

2735-2737 Marion Avenue

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

N/A

Property

4.08

2773-2779 Briggs Avenue

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

N/A

Property

4.09

2805-2809 University Avenue

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

N/A

Loan

5

DoubleTree New Orleans

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

N/A

Loan

5, 7, 9

6

Parklawn Building

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

N/A

Loan

6, 7, 9

7

Austin Marriott Portfolio

Property

7.01

Marriott Austin South

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

N/A

Property

7.02

SpringHill Suites Austin South

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

N/A

Property

7.03

Courtyard by Marriott Austin South

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

N/A

Property

7.04

Residence Inn by Marriott Austin South

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

N/A

Property

7.05

Fairfield Inn & Suites Austin South

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

N/A

Loan

8

Galleria 57

Central Parking Systems of New York, Inc.

3/31/2022

22,467

12.5%

Generation Next Fertility

4/30/2030

12,500

7.0%

Gary Ostrow, D.O. P.C.

10/14/2028

9,656

5.4%

Dasha Wellness Chiropractic

9/30/2029

6,684

3.7%

Loan

5, 9, 11

9

Park Tower at Transbay

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

N/A

Loan

6, 9

10

West LA Multifamily Portfolio

Property

10.01

Edinburgh Courtyard

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

N/A

Property

10.02

Armacost Colony Apartments

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

N/A

Property

10.03

Sherbourne Hall

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

N/A

Loan

11

Hampton Inn & Suites - John Wayne Airport

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

N/A

Loan

5, 6, 7

12

Giant Anchored Portfolio

Property

12.01

Parkway Plaza

Rite Aid

11/30/2023

11,180

10.1%

Kindercare Learning Centers

4/30/2020

10,964

9.9%

Power Train Harrisburg West LL

3/31/2020

6,000

5.4%

Wendy`s

12/31/2022

3,067

2.8%

Property

12.02

Aston Center

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

N/A

Property

12.03

Spring Meadow

Mavis Tire Supply, LLC

3/31/2034

6,700

8.7%

Fulton Bank

8/4/2024

2,950

3.8%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

12.04

Scott Town Center

AAA

6/30/2022

4,000

5.9%

One Main Financial

7/31/2023

1,600

2.4%

Subway

7/31/2024

1,600

2.4%

Regis Corp

6/30/2024

1,600

2.4%

Property

12.05

Creekside Market Place

Dollar Tree

6/30/2022

8,000

8.8%

PLCB

4/30/2022

3,200

3.5%

Pet Valu, Inc.

7/31/2027

3,162

3.5%

Feasta Pizza

3/31/2029

2,880

3.2%

Property

12.06

Stonehedge Square

PA Liquor Control Board

8/31/2024

5,170

5.8%

Monroe Muffler Brake Inc.

6/30/2020

4,500

5.1%

Power Train Fitness

10/31/2020

4,400

5.0%

Unique Source Products & Serv

6/30/2021

2,550

2.9%

Property

12.07

Ayr Town Center

Wine & Spirits Store

8/31/2024

2,400

4.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7, 9

13

Baytown Multifamily Portfolio

Property

13.01

Providence at Baytown

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

N/A

Property

13.02

Bay Oaks Apartments

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

N/A

Property

13.03

Marina Club

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

N/A

Loan

8

14

Hualapai Commons

Smith’s Food and Drug Center

4/7/2024

59,997

23.7%

PetSmart

8/31/2025

22,703

9.0%

Chevron Terrible Herbst

10/8/2020

8,980

3.6%

A Simple Affair

3/31/2023

5,335

2.1%

Loan

5, 6, 7

15

ILPT Industrial Portfolio

Property

15.01

1800 Union Airpark Boulevard

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

N/A

Property

15.02

4237-4255 Anson Boulevard

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

N/A

Property

15.03

5000 Commerce Way

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

N/A

Property

15.04

5142 & 5148 North Hanley Road

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

N/A

Property

15.05

945 Monument Drive

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

N/A

Property

15.06

2801 Airwest Boulevard

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

N/A

Property

15.07

20 Logistics Boulevard

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

N/A

Property

15.08

5500 Southeast Delaware Avenue

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

N/A

Property

15.09

2150 Stanley Road

M D Logistics, Inc.

6/30/2027

173,430

35.1%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

15.10

16101 Queens Court

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

N/A

Property

15.11

5 Logistics Drive

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

N/A

Loan

16

One Palm Apartments

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

N/A

Loan

17

Diplomat Park Apartments

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

N/A

Loan

18

325-329 Third Avenue

3rd Ave Food Corp

9/30/2024

900

24.3%

Mughlai Indian Cuisine

12/31/2025

900

24.3%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

19

Blue Point

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

N/A

Loan

20

3800 Broadway

Caishi Jiang Laundromat

12/31/2033

1,400

21.4%

Bank of America

10/31/2022

800

12.2%

Smoothie Shop Produce Market

10/31/2026

800

12.2%

O&M Ranch Deli

2/28/2025

750

11.5%

Loan

21

700 Shore Road Waters Edge, Inc.

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

N/A

Loan

9

22

2200 Paseo Verde

Ford & Friedman LLC

1/31/2027

6,387

10.5%

Debt Trader

11/30/2026

5,945

9.8%

Ticor Title of Nevada, Inc.

12/31/2020

5,362

8.9%

Wells Fargo Advisors

3/31/2024

4,813

7.9%

Loan

6, 7

23

Vacaville & Cordelia Self Storage

Property

23.01

Cordelia Self Storage

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

N/A

Property

23.02

Vacaville Self Storage

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

N/A

Loan

24

Haven at Highland Knolls

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

N/A

Loan

12

25

Stanford Bridge

ISP Optics Corporation

8/31/2020

13,250

10.1%

Fraternale Associates, Inc.

8/31/2022

7,550

5.7%

Northeast Advertising Corp

1/31/2025

7,500

5.7%

PECO Pallet LLC

5/31/2026

7,000

5.3%

Loan

26

Hilton Garden Inn Boise Eagle

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

N/A

Loan

27

Gerard Owners Corp.

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

N/A

Loan

28

Huntington Park Plaza

Rumi K Lakha D.O. Inc.

762 SF (8/31/2022); 1,026 SF (8/31/2020); 2,286 SF (5/31/2022)

4,074

8.4%

Binafard Dental Corp.

7/31/2026

3,473

7.1%

Pacific Dental Center

12/31/2025

2,136

4.4%

Citigroup-CRS

3/31/2023

1,837

3.8%

Loan

13

29

2650 Camino Del Rio

First Command

3/31/2023

6,181

8.8%

CIR Law Offices

11/30/2021

5,869

8.4%

IEC US Holdings, Inc. U.S. Colleges

4/30/2024

4,258

6.1%

Heritage Tax and Insurance Services

6/30/2020

4,111

5.9%

Loan

30

Yarmouth Apartments

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

N/A

Loan

31

Collinsville Crossing

U.S.A / Armed Forces Career Center

12/31/2024

4,270

9.6%

AT&T

12/31/2021

2,850

6.4%

Athletico Physical Therapy

7/31/2026

2,800

6.3%

Verizon Wireless

2/28/2022

2,800

6.3%

Loan

32

Woodside Village Apartments

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

N/A

Loan

9

33

Totowa Shoppes

Marburn Curtains

2/28/2024

7,500

35.3%

Mattress Warehouse

1/31/2030

6,250

29.4%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

34

US Storage Centers - OK

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

N/A

Loan

35

Woodland Court Office Center Finley Road

Foozy

11/30/2020

7,463

10.5%

Iluma Forma Aesthetic Surgery

2/28/2026

6,700

9.5%

Catholic Charities of the Diocese of Joliet

4/30/2022

5,368

7.6%

DuPage Center for Indepedence

9/30/2021

4,060

5.7%

Loan

36

Holiday Inn Suites Enid

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

N/A

Loan

37

29-45 Tenants’ Corporation

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

N/A

Loan

38

Edgebrook Cooperative Inc.

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

N/A

Loan

39

Walgreens Franklin

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

N/A

Loan

40

315 West 23rd Street Owners Corp.

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

N/A

Loan

41

Sunnybrook Gardens Owners, Inc.

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

N/A

Loan

42

Crestwood Apartment Owners Corp.

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

N/A

Loan

43

The Pavilion Owners Corp.

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

N/A

Loan

44

Park and 76th St. Inc.

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

N/A

Loan

45

25 Plaza Tenants Corp.

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

N/A

Loan

46

2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.

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

N/A

Loan

47

3616 Henry Hudson Pkway Owners Corp.

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

N/A

Loan

48

245-55 Bronx River Owners, Inc.

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

N/A

Loan

49

1080 Warburton Corp.

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

N/A

Loan

50

4012 & 4016 Raintree Road

Tidewater Therapy for Children

5/31/2023

5,070

11.7%

YT Phoenix Enterprise

6/30/2022

3,511

8.1%

Creative Images

1/14/2024

3,323

7.7%

Mea Alofa Autism Center

4/30/2024

3,281

7.6%

Loan

51

Thwaites Terrace House Owners Corp.

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

N/A

Loan

52

4315 Webster Owners, Inc.

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

N/A

Loan

53

71-36 Owners Corp.

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

N/A

Loan

54

110-150 Draper Owners Corp.

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

N/A

Loan

55

Park Harbor Retail Center

Amar Indian European Cuisine

5/31/2021

3,000

17.1%

Barker Cypress Pharmacy

9/30/2022

2,800

16.0%

The Max Challenge

12/31/2030

2,625

15.0%

Pro Nail Spa Lash

3/1/2022

2,345

13.4%

Loan

56

The Colonial House Tenant Corp.

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

N/A

Loan

57

Pelham Manor Owners Inc.

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

N/A

Loan

58

South Fork Apartments

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

N/A

Loan

59

Callaway Self Storage

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

N/A

Loan

60

East Rock Tenants Corp.

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

N/A

Loan

61

66-92 Tenants Ltd.

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

N/A

Loan

62

300 West 17th Street Housing Development Fund Corporation

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

N/A

Loan

63

Hastings House Tenants Corp.

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

N/A

Loan

64

10015 Owners Corp.

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

N/A

Loan

65

128 Willow Apartments Corp.

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

N/A

Loan

66

130 Centre Avenue Apartments, Inc.

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

N/A

Loan

67

8 West 13th Street Tenants Corp.

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

N/A

Loan

68

184 Columbia Heights, Incorporated

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

N/A

Loan

69

Shuttleworth Artists, Ltd.

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

N/A

Loan

70

Linden Heights Association, Inc.

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

N/A

Loan

71

429 Clinton Avenue, Inc.

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

N/A

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date
Loan	5	1	55 Hudson Yards	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$61,217,618	$0	Tenant Specific TILC Reserve; Free Rent Reserve; Milbank Lease Landlord Delay Dispute Reserve; MarketAxess Lease Takeover Reserve	11/6/2019	10/9/2019
Loan	5, 7	2	Jackson Park	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	9/24/2019	8/22/2019
Loan	5, 10	3	1412 Broadway	$0	$6,991	$251,670	$2,000,000	$0	$2,000,000	$395,861	$395,861	$28,560	$28,560	$0	$1,743,133	$0	Kasper Free Rent; Lease Termination Rollover Funds	11/19/2019	10/22/2019
Loan	6, 7, 9	4	Bronx Multifamily Portfolio II	$0	$11,867	$0	$0	$0	$0	$118,523	$118,523	$0	$0	$125,173	$0	$0	Lease Termination Rollover Funds
Property		4.01	2781-2791 Grand Concourse															11/4/2019	10/1/2019
Property		4.02	1224-1230 Teller Avenue															11/1/2019	9/30/2019
Property		4.03	176 East 176th Street															11/1/2019	10/1/2019
Property		4.04	1210-1212 Sherman Avenue															11/1/2019	10/1/2019
Property		4.05	1916 Grand Concourse															11/1/2019	10/1/2019
Property		4.06	2103-2121 Grand Concourse															11/4/2019	10/1/2019
Property		4.07	2735-2737 Marion Avenue															11/4/2019	10/1/2019
Property		4.08	2773-2779 Briggs Avenue															11/4/2019	10/1/2019
Property		4.09	2805-2809 University Avenue															11/4/2019	10/1/2019
Loan		5	DoubleTree New Orleans	$0	$79,555	$0	$0	$0	$0	$638,467	$58,043	$0	$0	$0	$2,663,861	$0	PIP Reserve	11/8/2019	8/29/2019
Loan	5, 7, 9	6	Parklawn Building	$0	$0	$0	$0	$0	$0	$372,746	$124,249	$19,441	$9,720	$111,869	$0	$0	N/A	10/11/2019	8/21/2019
Loan	6, 7, 9	7	Austin Marriott Portfolio	$0	$44,884	$0	$0	$0	$0	$0	$139,093	$0	$0	$0	$24,000,000	$0	PIP reserve
Property		7.01	Marriott Austin South															11/8/2019	9/26/2019
Property		7.02	SpringHill Suites Austin South															11/8/2019	9/26/2019
Property		7.03	Courtyard by Marriott Austin South															11/8/2019	9/26/2019
Property		7.04	Residence Inn by Marriott Austin South															11/7/2019	9/26/2019
Property		7.05	Fairfield Inn & Suites Austin South															11/8/2019	9/26/2019
Loan		8	Galleria 57	$0	$2,993	$71,825	$1,680,000	$14,964	$359,124	$949,518	$201,412	$0	$0	$0	$2,315,121	$0	Rent Concession Reserve; Existing TI/LC Obligations	8/28/2019	7/22/2019
Loan	5, 9, 11	9	Park Tower at Transbay	$0	$0	$0	$80,198,366	$0	$0	$0	$0	$0	$0	$4,412,926	$5,528,653	$0	Regulatory Fees Reserve	7/3/2019	6/10/2019
Loan	6, 9	10	West LA Multifamily Portfolio	$0	$2,600	N/A	$0	$0	$0	$85,289	$42,645	$0	$0	$0	$0	$0	N/A
Property		10.01	Edinburgh Courtyard															10/28/2019	9/27/2019
Property		10.02	Armacost Colony Apartments															10/28/2019	9/27/2019
Property		10.03	Sherbourne Hall															10/28/2019	10/1/2019
Loan		11	Hampton Inn & Suites - John Wayne Airport	$0	$14,053	$1,600,000	$0	$0	$0	$47,868	$23,934	$41,837	$4,649	$0	$0	$0	N/A	10/16/2019	10/14/2019
Loan	5, 6, 7	12	Giant Anchored Portfolio	$0	$12,741	$0	$0	$8,681	$400,000	$0	$0	$0	$0	$0	$0	$0	N/A
Property		12.01	Parkway Plaza															10/14/2019	10/18/2019
Property		12.02	Aston Center															10/31/2019	10/18/2019
Property		12.03	Spring Meadow															10/31/2019	10/18/2019
Property		12.04	Scott Town Center															11/6/2019	9/23/2019
Property		12.05	Creekside Market Place															11/6/2019	10/15/2019
Property		12.06	Stonehedge Square															10/31/2019	10/18/2019
Property		12.07	Ayr Town Center															10/31/2019	10/18/2019
Loan	6, 7, 9	13	Baytown Multifamily Portfolio	$2,179,359	$10,021	$0	$0	$0	$0	$0	$29,194	$0	$0	$72,910	$0	$0	N/A
Property		13.01	Providence at Baytown															10/8/2019	9/25/2019
Property		13.02	Bay Oaks Apartments															10/8/2019	9/25/2019
Property		13.03	Marina Club															10/9/2019	9/25/2019
Loan	8	14	Hualapai Commons	$200,000	$0	$25,000	$1,100,000	$0	$300,000	$23,576	$23,576	$0	$0	$0	$25,000	$0	Lease Termination Rollover Funds; Zoning Reserve	10/22/2019	10/14/2019
Loan	5, 6, 7	15	ILPT Industrial Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,134,904	$0	Toro Expansion Reserve
Property		15.01	1800 Union Airpark Boulevard															9/5/2019	7/23/2019
Property		15.02	4237-4255 Anson Boulevard															9/3/2019	7/23/2019
Property		15.03	5000 Commerce Way															9/2/2019	7/26/2019
Property		15.04	5142 & 5148 North Hanley Road															9/3/2019	7/23/2019
Property		15.05	945 Monument Drive															9/3/2019	7/23/2019
Property		15.06	2801 Airwest Boulevard															9/3/2019	7/23/2019
Property		15.07	20 Logistics Boulevard															9/5/2019	7/23/2019
Property		15.08	5500 Southeast Delaware Avenue															9/3/2019	7/30/2019
Property		15.09	2150 Stanley Road															9/3/2019	7/23/2019
Property		15.10	16101 Queens Court															8/31/2019	7/23/2019
Property		15.11	5 Logistics Drive															9/5/2019	7/23/2019
Loan		16	One Palm Apartments	$0	$2,875	$34,500	$0	$0	$0	$425,946	$0	$0	$0	$0	$78,066	$0	Ground Rent; Condominium Common Charges; Master Association Assessments	10/30/2019	7/12/2019
Loan		17	Diplomat Park Apartments	$0	$2,500	$0	$0	$0	$0	$36,302	$18,151	$0	$0	$59,063	$148,750	$0	Seismic Retrofit Reserve	10/17/2019	10/7/2019
Loan		18	325-329 Third Avenue	$0	$875	$0	$0	$0	$0	$29,630	$29,630	$1,869	$0	$0	$0	$0	Lease Termination Rollover Funds	11/4/2019	10/24/2019
Loan		19	Blue Point	$0	$600	$0	$0	$0	$0	$14,234	$0	$0	$0	$0	$0	$0	N/A	8/28/2019	8/8/2019
Loan		20	3800 Broadway	$0	$1,026	$0	$0	$0	$0	$9,689	$19,967	$2,280	$0	$32,438	$0	$0	Lease Termination Rollover Funds	11/4/2019	10/24/2019
Loan		21	700 Shore Road Waters Edge, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,740,000	$0	Collateral Security Agreement for Capital Improvements	10/30/2019	9/4/2019
Loan	9	22	2200 Paseo Verde	$323,677	$1,009	$0	$527,603	$5,802	$0	$6,820	$6,820	$1,546	$1,546	$0	$15,398	$0	Rent Concession Reserve	10/14/2019	9/30/2019
Loan	6, 7	23	Vacaville & Cordelia Self Storage	$900,000	$1,781	$0	$0	$0	$0	$36,536	$9,134	$0	$0	$11,000	$0	$0	N/A
Property		23.01	Cordelia Self Storage															10/18/2019	8/20/2019
Property		23.02	Vacaville Self Storage															10/21/2019	8/20/2019
Loan		24	Haven at Highland Knolls	$0	$2,896	$69,500	$0	$0	$0	$39,460	$39,460	$0	$0	$0	$0	$0	N/A	10/16/2019	10/7/2019
Loan	12	25	Stanford Bridge	$0	$2,741	$0	$0	$10,965	$500,000	$38,194	$76,385	$7,335	$10,945	$0	$0	$0	Lease Termination Rollover Funds	10/10/2019	9/23/2019
Loan		26	Hilton Garden Inn Boise Eagle	$0	$20,210	$0	$0	$0	$0	$47,520	$9,504	$15,699	$5,234	$0	$0	$0	N/A	10/28/2019	10/1/2019
Loan		27	Gerard Owners Corp.	$0	$0	$0	$0	$0	$0	$525,000	$175,000	$0	$0	$0	$0	$0	N/A	10/11/2019	9/30/2019
Loan		28	Huntington Park Plaza	$0	$1,072	$0	$0	$4,057	$146,055	$34,058	$11,353	$0	$0	$0	$11,500	$0	Free Rent Reserve; Existing Landlord Obligations Reserve	10/7/2019	8/16/2019
Loan	13	29	2650 Camino Del Rio	$65,000	$1,459	$0	$200,000	$5,837	$300,000	$0	$12,235	$583	$97	$32,538	$1,341,741	$0	Debt Yield Reserve Funds; Landlord Obligation Reserve; Rent Concession Reserve Funds	11/1/2019	3/4/2019
Loan		30	Yarmouth Apartments	$0	$1,375	$0	$0	$0	$0	$12,440	$6,220	$0	$0	$0	$0	$0	N/A	10/7/2019	10/8/2019
Loan		31	Collinsville Crossing	$0	$1,405	$0	$0	$3,698	$221,880	$51,888	$8,648	$25,452	$2,121	$56,465	$0	$0	N/A	8/22/2019	9/9/2019
Loan		32	Woodside Village Apartments	$0	$5,266	$0	$0	$0	$0	$7,999	$7,999	$0	$0	$25,031	$0	$0	N/A	10/17/2019	11/25/2019
Loan	9	33	Totowa Shoppes	$0	$682	$0	$94,875	$2,656	$95,625	$34,914	$11,638	$19,420	$1,942	$0	$40,625	$0	Rent Concession Reserve	6/21/2019	6/18/2019
Loan		34	US Storage Centers - OK	$0	$1,119	$0	$0	$0	$0	$68,484	$5,707	$6,794	$3,397	$0	$0	$0	N/A	10/22/2019	9/23/2019
Loan		35	Woodland Court Office Center Finley Road	$0	$1,182	$0	$180,000	$5,908	$180,000	$0	$14,000	$0	$0	$625	$43,356	$0	Outstanding Free Rent	10/17/2019	8/30/2019
Loan		36	Holiday Inn Suites Enid	$0	$7,575	$0	$0	$0	$0	$4,860	$4,860	$6,101	$6,101	$29,062	$6,250	$0	Environmental Reserve Escrow	3/19/2019	8/20/2019
Loan		37	29-45 Tenants’ Corporation	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/21/2019	10/9/2019
Loan		38	Edgebrook Cooperative Inc.	$0	$0	$0	$0	$0	$0	$394,233	$50,285	$0	$0	$0	$0	$0	N/A	10/17/2019	10/7/2019
Loan		39	Walgreens Franklin	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$5,156	$0	$0	N/A	11/1/2019	10/16/2019
Loan		40	315 West 23rd Street Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$150,000	$0	Collateral Security Agreement/Estopple and SNDA	10/24/2019	10/1/2019
Loan		41	Sunnybrook Gardens Owners, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/10/2019	10/8/2019
Loan		42	Crestwood Apartment Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/1/2019	10/7/2019
Loan		43	The Pavilion Owners Corp.	$0	$0	$0	$0	$0	$0	$18,760	$18,760	$0	$0	$0	$0	$0	N/A	1/16/2019	1/11/2019
Loan		44	Park and 76th St. Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	9/24/2019	9/16/2019
Loan		45	25 Plaza Tenants Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	11/1/2019	10/15/2019
Loan		46	2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/18/2019	9/11/2019
Loan		47	3616 Henry Hudson Pkway Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/23/2019	10/7/2019
Loan		48	245-55 Bronx River Owners, Inc.	$0	$0	$0	$0	$0	$0	$34,003	$11,355	$0	$0	$0	$12,500	$0	Collateral Security Agreement for Environmental Items	11/7/2019	10/16/2019
Loan		49	1080 Warburton Corp.	$0	$0	$0	$0	$0	$0	$38,130	$7,470	$0	$0	$0	$500,000	$0	Collateral Security Agreement for Capital Improvements	9/16/2019	9/9/2019
Loan		50	4012 & 4016 Raintree Road	$0	$1,658	$0	$100,000	$0	$100,000	$3,529	$3,529	$0	$0	$14,490	$250,000	$0	Outstanding TI & LC Funds	7/24/2019	7/23/2019
Loan		51	Thwaites Terrace House Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/30/2019	10/18/2019
Loan		52	4315 Webster Owners, Inc.	$0	$0	$0	$0	$0	$0	$10,500	$10,500	$0	$0	$0	$0	$0	N/A	11/14/2019	10/28/2019
Loan		53	71-36 Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	11/8/2019	10/22/2019
Loan		54	110-150 Draper Owners Corp.	$0	$0	$0	$0	$0	$0	$74,817	$14,893	$0	$0	$0	$0	$0	N/A	10/11/2019	10/7/2019
Loan		55	Park Harbor Retail Center	$0	$453	$0	$50,000	$1,463	$52,650	$46,035	$5,115	$2,534	$1,267	$2,150	$14,613	$0	Gap Rent Reserve	9/4/2019	8/22/2019
Loan		56	The Colonial House Tenant Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/8/2019	10/11/2019
Loan		57	Pelham Manor Owners Inc.	$0	$0	$0	$0	$0	$0	$43,968	$9,823	$0	$0	$0	$0	$0	N/A	11/11/2019	10/2/2019
Loan		58	South Fork Apartments	$0	$1,400	$0	$0	$0	$0	$4,726	$4,726	$0	$0	$0	$0	$0	N/A	10/30/2019	N/A
Loan		59	Callaway Self Storage	$0	$435	$0	$0	$0	$0	$4,092	$2,046	$20,450	$2,045	$0	$0	$0	N/A	10/17/2019	10/7/2019
Loan		60	East Rock Tenants Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/11/2019	10/10/2019
Loan		61	66-92 Tenants Ltd.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	11/12/2019	10/15/2019
Loan		62	300 West 17th Street Housing Development Fund Corporation	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,326,000	$0	Collateral Security Agreement for Capital Improvements	7/18/2019	7/10/2019
Loan		63	Hastings House Tenants Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	9/19/2019	9/23/2019
Loan		64	10015 Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	9/30/2019	9/10/2019
Loan		65	128 Willow Apartments Corp.	$0	$0	$0	$0	$0	$0	$28,000	$28,000	$0	$0	$0	$0	$0	N/A	11/19/2019	10/28/2019
Loan		66	130 Centre Avenue Apartments, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	10/17/2019	9/16/2019
Loan		67	8 West 13th Street Tenants Corp.	$0	$0	$0	$0	$0	$0	$36,479	$36,479	$0	$0	$0	$0	$0	N/A	11/5/2019	9/30/2019
Loan		68	184 Columbia Heights, Incorporated	$0	$0	$0	$0	$0	$0	$25,030	$8,343	$0	$0	$0	$0	$0	N/A	10/22/2019	10/1/2019
Loan		69	Shuttleworth Artists, Ltd.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	N/A	11/6/2019	9/10/2019
Loan		70	Linden Heights Association, Inc.	$0	$0	$0	$0	$0	$0	$9,017	$9,017	$0	$0	$0	$400,000	$0	Collateral Security Agreement for Capital Improvements	2/28/2019	2/21/2019
Loan		71	429 Clinton Avenue, Inc.	$0	$0	$0	$0	$0	$0	$9,260	$9,260	$0	$0	$0	$0	$0	N/A	10/30/2019	10/15/2019

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

Seismic Zone (Y/N)

PML %

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

Loan

5

1

55 Hudson Yards

N/A

10/4/2019

N/A

No

N/A

$845,000,000

$300,000,000

51.9%

2.68x

8.3%

Loan

5, 7

2

Jackson Park

N/A

9/11/2019

N/A

No

N/A

$450,000,000

$450,000,000

62.5%

2.15x

7.1%

Loan

5, 10

3

1412 Broadway

N/A

10/22/2019

N/A

No

N/A

$110,000,000

58.3%

1.92x

7.5%

Loan

6, 7, 9

4

Bronx Multifamily Portfolio II

Property

4.01

2781-2791 Grand Concourse

N/A

10/1/2019

N/A

No

N/A

Property

4.02

1224-1230 Teller Avenue

N/A

10/1/2019

N/A

No

N/A

Property

4.03

176 East 176th Street

N/A

10/1/2019

N/A

No

N/A

Property

4.04

1210-1212 Sherman Avenue

N/A

10/1/2019

N/A

No

N/A

Property

4.05

1916 Grand Concourse

N/A

10/1/2019

N/A

No

N/A

Property

4.06

2103-2121 Grand Concourse

N/A

10/1/2019

N/A

No

N/A

Property

4.07

2735-2737 Marion Avenue

N/A

10/1/2019

N/A

No

N/A

Property

4.08

2773-2779 Briggs Avenue

N/A

10/1/2019

N/A

No

N/A

Property

4.09

2805-2809 University Avenue

N/A

10/1/2019

N/A

No

N/A

Loan

5

DoubleTree New Orleans

N/A

9/26/2019

N/A

No

N/A

Loan

5, 7, 9

6

Parklawn Building

N/A

8/21/2019

N/A

N/A

N/A

$196,200,000

60.0%

2.68x

9.4%

Loan

6, 7, 9

7

Austin Marriott Portfolio

Property

7.01

Marriott Austin South

N/A

9/26/2019

N/A

No

N/A

Property

7.02

SpringHill Suites Austin South

N/A

9/26/2019

N/A

No

N/A

Property

7.03

Courtyard by Marriott Austin South

N/A

9/27/2019

N/A

No

N/A

Property

7.04

Residence Inn by Marriott Austin South

N/A

9/26/2019

N/A

No

N/A

Property

7.05

Fairfield Inn & Suites Austin South

N/A

9/26/2019

N/A

No

N/A

Loan

8

Galleria 57

N/A

7/18/2019

N/A

No

N/A

Loan

5, 9, 11

9

Park Tower at Transbay

N/A

6/10/2019

6/10/2019

Yes - 4

12.0%

$500,000,000

49.1%

2.93x

10.2%

Loan

6, 9

10

West LA Multifamily Portfolio

Property

10.01

Edinburgh Courtyard

N/A

9/27/2019

9/25/2019

Yes - 4

11.0%

Property

10.02

Armacost Colony Apartments

N/A

9/26/2019

9/25/2019

Yes - 4

11.0%

Property

10.03

Sherbourne Hall

N/A

10/1/2019

9/26/2019

Yes - 4

12.0%

Loan

11

Hampton Inn & Suites - John Wayne Airport

N/A

10/14/2019

10/11/2019

Yes - 4

7.0%

Loan

5, 6, 7

12

Giant Anchored Portfolio

$67,000,000

74.3%

1.52x

9.1%

Property

12.01

Parkway Plaza

N/A

10/18/2019

N/A

No

N/A

Property

12.02

Aston Center

N/A

10/18/2019

N/A

No

N/A

Property

12.03

Spring Meadow

N/A

10/18/2019

N/A

No

N/A

Property

12.04

Scott Town Center

N/A

10/18/2019

N/A

No

N/A

Property

12.05

Creekside Market Place

N/A

10/18/2019

N/A

No

N/A

Property

12.06

Stonehedge Square

N/A

10/18/2019

N/A

No

N/A

Property

12.07

Ayr Town Center

N/A

10/18/2019

N/A

No

N/A

Loan

6, 7, 9

13

Baytown Multifamily Portfolio

Property

13.01

Providence at Baytown

N/A

9/25/2019

N/A

No

N/A

Property

13.02

Bay Oaks Apartments

N/A

9/24/2019

N/A

No

N/A

Property

13.03

Marina Club

N/A

9/24/2019

N/A

No

N/A

Loan

8

14

Hualapai Commons

N/A

10/14/2019

N/A

No

N/A

Loan

5, 6, 7

15

ILPT Industrial Portfolio

$189,320,000

$135,600,000

64.0%

2.47x

9.1%

Property

15.01

1800 Union Airpark Boulevard

N/A

7/23/2019

N/A

No

N/A

Property

15.02

4237-4255 Anson Boulevard

N/A

7/23/2019

N/A

No

N/A

Property

15.03

5000 Commerce Way

N/A

7/26/2019

N/A

No

N/A

Property

15.04

5142 & 5148 North Hanley Road

N/A

7/23/2019

N/A

No

N/A

Property

15.05

945 Monument Drive

N/A

7/23/2019

N/A

No

N/A

Property

15.06

2801 Airwest Boulevard

N/A

7/23/2019

N/A

No

N/A

Property

15.07

20 Logistics Boulevard

N/A

7/23/2019

N/A

No

N/A

Property

15.08

5500 Southeast Delaware Avenue

N/A

7/30/2019

N/A

No

N/A

Property

15.09

2150 Stanley Road

N/A

7/23/2019

N/A

No

N/A

Property

15.10

16101 Queens Court

N/A

7/23/2019

N/A

No

N/A

Property

15.11

5 Logistics Drive

N/A

7/23/2019

N/A

No

N/A

Loan

16

One Palm Apartments

N/A

10/14/2019

N/A

No

N/A

Loan

17

Diplomat Park Apartments

N/A

10/9/2019

10/16/2019

Yes - 4

19.0%

Loan

18

325-329 Third Avenue

N/A

10/24/2019

N/A

No

N/A

Loan

19

Blue Point

N/A

7/24/2019

N/A

No

N/A

Loan

20

3800 Broadway

N/A

10/23/2019

N/A

No

N/A

Loan

21

700 Shore Road Waters Edge, Inc.

N/A

9/6/2019

N/A

No

N/A

$1,000,000

20.4%

3.35x

17.8%

$50,900,000

29.5%

0.0%

0

0

0

N/A

Loan

9

22

2200 Paseo Verde

N/A

9/30/2019

N/A

No

N/A

Loan

6, 7

23

Vacaville & Cordelia Self Storage

Property

23.01

Cordelia Self Storage

N/A

8/27/2019

10/9/2019

Yes - 4

8.0%

Property

23.02

Vacaville Self Storage

N/A

8/27/2019

10/9/2019

Yes - 4

12.0%

Loan

24

Haven at Highland Knolls

N/A

10/7/2019

N/A

No

N/A

Loan

12

25

Stanford Bridge

N/A

9/23/2019

N/A

No

N/A

Loan

26

Hilton Garden Inn Boise Eagle

N/A

10/2/2019

N/A

No

N/A

Loan

27

Gerard Owners Corp.

N/A

9/27/2019

N/A

No

N/A

N/A

$192,900,000

6.2%

7.1%

10

28

2

10 units= $137,594.64; 28 units =NAV

Loan

28

Huntington Park Plaza

N/A

8/16/2019

8/16/2019

Yes - 4

15.0%

Loan

13

29

2650 Camino Del Rio

N/A

3/4/2019

3/4/2019

Yes - 4

13.0%

Loan

30

Yarmouth Apartments

N/A

10/4/2019

10/8/2019

Yes - 4

18.0%

Loan

31

Collinsville Crossing

N/A

10/2/2019

N/A

No

N/A

Loan

32

Woodside Village Apartments

N/A

11/25/2019

N/A

No

N/A

Loan

9

33

Totowa Shoppes

N/A

6/12/2019

N/A

No

N/A

Loan

34

US Storage Centers - OK

N/A

9/23/2019

N/A

No

N/A

Loan

35

Woodland Court Office Center Finley Road

N/A

10/10/2019

N/A

No

N/A

Loan

36

Holiday Inn Suites Enid

N/A

8/20/2019

N/A

No

N/A

Loan

37

29-45 Tenants’ Corporation

N/A

10/10/2019

N/A

No

N/A

$500,000

2.8%

10.82x

48.2%

$71,100,000

7.2%

0.0%

0

0

0

N/A

Loan

38

Edgebrook Cooperative Inc.

N/A

10/7/2019

N/A

No

N/A

$250,000

12.0%

8.86x

50.6%

$42,700,000

11.0%

0.0%

0

0

0

N/A

Loan

39

Walgreens Franklin

N/A

10/16/2019

N/A

No

N/A

Loan

40

315 West 23rd Street Owners Corp.

N/A

10/1/2019

N/A

No

N/A

$1,000,000

4.6%

13.75x

52.3%

$76,200,000

5.9%

0.0%

0

0

0

N/A

Loan

41

Sunnybrook Gardens Owners, Inc.

N/A

10/8/2019

N/A

No

N/A

$250,000

10.8%

8.33x

38.9%

$29,950,000

15.0%

11.4%

0

17

0

NAV

Loan

42

Crestwood Apartment Owners Corp.

N/A

10/7/2019

N/A

No

N/A

$1,000,000

23.3%

3.61x

16.9%

$16,500,000

25.8%

12.7%

9

0

0

$31,713

Loan

43

The Pavilion Owners Corp.

N/A

8/12/2019

N/A

No

N/A

$500,000

18.4%

5.40x

25.6%

$21,600,000

18.5%

4.2%

0

3

0

N/A

Loan

44

Park and 76th St. Inc.

N/A

9/16/2019

N/A

No

N/A

$500,000

0.9%

29.08x

109.2%

$93,200,000

3.9%

0.0%

0

0

0

N/A

Loan

45

25 Plaza Tenants Corp.

N/A

10/15/2019

N/A

No

N/A

$500,000

6.6%

6.55x

34.4%

$28,500,000

12.3%

3.0%

2

0

0

NAV

Loan

46

2156 Cruger Avenue Apartment Corp. F/K/A C.Q. Realty, Inc.

N/A

9/12/2019

N/A

No

N/A

N/A

$14,200,000

24.6%

36.1%

22

0

4

$86,719

Loan

47

3616 Henry Hudson Pkway Owners Corp.

N/A

10/7/2019

N/A

No

N/A

$500,000

8.0%

10.18x

54.0%

$40,100,000

8.7%

20.2%

24

0

0

$225,481

Loan

48

245-55 Bronx River Owners, Inc.

N/A

10/16/2019

N/A

No

N/A

$500,000

27.0%

5.10x

24.1%

$16,000,000

20.3%

31.3%

29

0

1

$163,368

Loan

49

1080 Warburton Corp.

N/A

9/9/2019

N/A

No

N/A

$200,000

38.4%

2.34x

12.6%

$7,160,000

43.9%

2.4%

0

0

1

N/A

Loan

50

4012 & 4016 Raintree Road

N/A

7/23/2019

N/A

No

N/A

Loan

51

Thwaites Terrace House Owners Corp.

N/A

10/18/2019

N/A

No

N/A

N/A

$33,300,000

8.3%

4.5%

0

6

0

NAV

Loan

52

4315 Webster Owners, Inc.

N/A

10/28/2019

N/A

No

N/A

$500,000

22.7%

5.91x

28.6%

$18,100,000

15.2%

26.9%

0

21

0

$145,313

Loan

53

71-36 Owners Corp.

N/A

10/21/2019

N/A

No

N/A

$500,000

10.2%

6.54x

34.7%

$24,300,000

11.1%

3.6%

3

0

0

-$12,162

Loan

54

110-150 Draper Owners Corp.

N/A

10/8/2019

N/A

No

N/A

$250,000

10.7%

9.59x

50.6%

$25,000,000

10.6%

7.3%

6

0

0

-$27,178

Loan

55

Park Harbor Retail Center

N/A

8/22/2019

N/A

No

N/A

Loan

56

The Colonial House Tenant Corp.

N/A

10/15/2019

N/A

No

N/A

N/A

$11,750,000

21.3%

6.7%

3

0

1

$18,527

Loan

57

Pelham Manor Owners Inc.

N/A

10/4/2019

N/A

No

N/A

$300,000

24.2%

6.30x

23.0%

$11,000,000

22.7%

0.0%

0

0

0

N/A

Loan

58

South Fork Apartments

N/A

10/18/2019

N/A

No

N/A

Loan

59

Callaway Self Storage

N/A

10/7/2019

N/A

No

N/A

Loan

60

East Rock Tenants Corp.

N/A

10/11/2019

N/A

No

N/A

$250,000

16.6%

5.96x

32.1%

$14,800,000

15.9%

1.4%

0

0

1

N/A

Loan

61

66-92 Tenants Ltd.

N/A

10/9/2019

N/A

No

N/A

$200,000

14.3%

5.18x

28.0%

$14,400,000

16.0%

13.8%

9

0

0

$7,646

Loan

62

300 West 17th Street Housing Development Fund Corporation

N/A

7/15/2019

N/A

No

N/A

N/A

$19,450,000

11.0%

12.9%

0

0

4

N/A

Loan

63

Hastings House Tenants Corp.

N/A

9/25/2019

N/A

No

N/A

N/A

$21,300,000

8.4%

0.0%

0

0

0

N/A

Loan

64

10015 Owners Corp.

N/A

9/12/2019

N/A

No

N/A

$200,000

7.7%

9.41x

49.2%

$21,850,000

7.3%

2.5%

0

0

1

N/A

Loan

65

128 Willow Apartments Corp.

N/A

10/31/2019

N/A

No

N/A

$500,000

3.6%

12.75x

67.3%

$26,500,000

5.3%

3.2%

0

0

1

N/A

Loan

66

130 Centre Avenue Apartments, Inc.

N/A

9/16/2019

N/A

No

N/A

N/A

$4,800,000

28.1%

83.3%

0

25

0

$200,609

Loan

67

8 West 13th Street Tenants Corp.

N/A

9/30/2019

N/A

No

N/A

$500,000

4.4%

10.15x

53.5%

$19,100,000

6.8%

0.0%

0

0

0

N/A

Loan

68

184 Columbia Heights, Incorporated

N/A

10/1/2019

N/A

No

N/A

$100,000

3.1%

14.36x

75.8%

$18,300,000

6.0%

0.0%

0

0

0

N/A

Loan

69

Shuttleworth Artists, Ltd.

N/A

9/10/2019

N/A

No

N/A

N/A

$42,050,000

2.4%

0.0%

0

0

0

N/A

Loan

70

Linden Heights Association, Inc.

N/A

10/11/2019

N/A

No

N/A

$150,000

5.8%

9.51x

51.9%

$13,000,000

7.7%

0.0%

0

0

0

N/A

Loan

71

429 Clinton Avenue, Inc.

N/A

10/16/2019

N/A

No

N/A

N/A

$10,800,000

9.3%

0.0%

0

0

0

N/A

A-1-8

BANK 2019-BNK24

Footnotes to Annex A-1

(1)	MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, N.A.; NCCB—National Consumer Cooperative Bank.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding 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® Intellectual Property Royalty License 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, 55 Hudson Yards, Mortgage Loan No. 2, Jackson Park, Mortgage Loan No. 3, 1412 Broadway, Mortgage Loan No. 6, Parklawn Building, Mortgage Loan No. 9, Park Tower at Transbay, Mortgage Loan No. 12, Giant Anchored Portfolio and Mortgage Loan No. 15, ILPT Industrial Portfolio, 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 55 Hudson Yards Pari Passu-A/B Whole Loan”, “—The Jackson Park Pari Passu-A/B Whole Loan” and “—The ILPT Industrial Portfolio 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. 4, Bronx Multifamily Portfolio II, Mortgage Loan No. 7, Austin Marriott Portfolio, Mortgage Loan No. 10, West LA Multifamily Portfolio, Mortgage Loan No. 12, Giant Anchored Portfolio, Mortgage Loan No. 13, Baytown Multifamily Portfolio, Mortgage Loan No. 15, ILPT Industrial Portfolio and Mortgage Loan No. 23, Vacaville & Cordelia Self Storage, 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. 2, Jackson Park, Mortgage Loan No. 4, Bronx Multifamily Portfolio II, Mortgage Loan No. 6, Parklawn Building, Mortgage Loan No. 7, Austin Marriott Portfolio, Mortgage Loan No. 12, Giant Anchored Portfolio, Mortgage Loan No. 13, Baytown Multifamily Portfolio, Mortgage Loan No. 15, ILPT Industrial Portfolio and Mortgage Loan No. 23, Vacaville & Cordelia Self Storage , 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. 14, Hualapai Commons, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance.  See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this preliminary prospectus.
(9)	With respect to Mortgage Loan No. 4, Bronx Multifamily Portfolio, Appraised Value for the 1210-1212 Sherman Avenue Mortgaged Property includes $100,000 attributable to the net present value of two J-51 Abatements, one of which is in place and expires in 2025 and one of which has been applied for but had not been received as of the origination date, and $400,000 attributable to the net present value of an MCI rent increase which has been applied for but had not been received as of the origination date.
	With respect to Mortgage Loan No. 6, Parklawn Building, the Appraised Value includes $16,235,773 attributed to the present value of an economic development grant and the remainder of a LEED tax credit. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the appraised value without such amount are both 62.3%.

A-1-9

	With respect to Mortgage Loan No. 7, Austin Marriott Portfolio, the Appraised Value represents the “As-Stabilized” aggregate value which assumes completion of property improvement plans at each of the individual properties with an estimated aggregate cost (including contingency) of $24,000,000. At loan origination, the borrower deposited to the PIP reserve 100% of such scheduled costs. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” value of $73,600,000 are 84.6% and 76.4%, respectively.
	With respect to Mortgage Loan No. 9, Park Tower at Transbay, Appraised Value represents a “Prospective Market Value At Stabilization” as of October 1, 2019, which assumes that the sole tenant, Facebook, Inc., has commenced rent payments (which began in August 2019) and that all remaining construction project costs due by September 30, 2019 have been incurred (110% of the cost of which has been reserved by the lender). The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” value of $959,000,000 are 57.4% and 57.4%, respectively.
	With respect to Mortgage Loan No. 10, West LA Multifamily Portfolio, the Appraised Value shown reflects a a “Bulk Portfolio Value” which assumes cost savings from operating the individual properties as a portfolio. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” value of $74,300,000 are 61.6% and 61.6%, respectively.
	With respect to Mortgage Loan No. 13, Baytown Multifamily Portfolio, the Appraised Value shown reflects the “As If Complete/Stabilized” which assumes all ongoing renovations will be completed. At closing, the borrowers reserved $2,179,359 which represents 100% of budgeted capital expenditures. The Cut-off Date LTV Ratio and LTV Ratio at Maturity assuming the “As-Is” value of $39,300,000 are 75.0% and 75.0%, respectively.
	With respect to Mortgage Loan No. 22, 2200 Paseo Verde, the Appraised Value assumes that HVAC replacement, elevator refurbishment and tenant improvements for 7,044 square feet of space have been completed at the mortgaged property. Reserves were taken at closing for HVAC replacement and elevator refurbishment.  A general TILC reserve of $527,603 was also taken at closing, which can be used for all tenant improvements at the mortgaged property.  The appraised value assuming HVAC replacement, elevator refurbishment and tenant improvements for 7,044 square feet of space has not been completed is $19,040,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the $19,040,000 appraised value are 75.7% and 60.0%, respectively.
	With respect to Mortgage Loan No. 33, Totowa Shoppes, Appraised Value represents the Prospective Value Upon Stabilization with Cash Reserve for Free Rent as of September 1, 2019, which does not deduct $414,250 consisting of façade and interior improvements, tenant improvements and leasing conditions (while the “as is” value deducts such amount), and assumes a 3 month reserve for free rent. At origination, $94,875 was reserved for tenant improvements and leasing commissions related to the Mattress Warehouse lease and $40,625 for gap rent for the Mattress Warehouse lease for December 2019 and January 2020.The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the “As-Is” value of $7,350,000 are 80.0% and 70.5%, respectively.
(10)	With respect to Mortgage Loan No. 3, 1412 Broadway, the 4th Largest Tenant, Workville LLC, is an affiliate of the borrower.
(11)	With respect to Mortgage Loan No. 9, Park Tower at Transbay, the mortgage loan is structured with an Anticipated Repayment Date (“ARD”) and will be interest-only prior to the ARD. From and after the ARD, the Park Tower at Transbay Whole Loan will accrue additional interest at a fixed rate of 2.50%, which will be deferred and due and payable on the Maturity Date (or earlier repayment in full of the Park Tower at Transbay Whole Loan). The ARD automatically triggers a cash sweep period whereby all excess cash flow is required to be used to pay down the principal balance of the Park Tower at Transbay Whole Loan in full and then repay the deferred additional accrued interest.
(12)	With respect to Mortgage Loan No. 25, Stanford Bridge, the 2nd Largest Tenant, ISP Optics Corporation, is dark.
(13)	With respect to Mortgage Loan No. 29, 2650 Camino Del Rio, Shopoff Commercial Growth & Income Fund II, L.P. and Shopoff Commercial Growth & Income Fund III, L.P., each a Delaware limited partnership (collectively, the “Original Guarantor”) affiliated with William A. Shopoff, delivered a Guaranty Agreement and an Environmental Indemnity Agreement, each dated as of April 5, 2019, the origination date.  The Mortgage Loan was modified on November 22, 2019 and Daniel Oschin delivered a Guaranty Agreement (the “New Guaranty”) and an Environmental Indemnity Agreement dated as of such date.  Under the New Guaranty, Daniel Oschin is liable for non-recourse carveout obligations arising as a result of events or circumstances occurring on or after November 22, 2019. The Original Guarantor is the sole party liable for non-recourse carveout obligations arising as a result of events or circumstances occurring prior to November 22, 2019.
A.	“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.

A-1-10

B.	“Yield Maintenance” shall mean an amount equal to the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Business Day on which the prepayment is paid to Lender, or if after 2:00 P.M., Charlotte, North Carolina time, then the next Business Day. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1.0%) of the outstanding principal amount of the Loan or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Note(s) being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate applicable to such Note(s) being prepaid and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
D.	“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.
E.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the beginning of the Open Period (defined below) determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Open Period” shall mean the date on which prepayment of the principal balance of this Note in whole, but not in part, without premium or penalty, on any Business Day during the three (3) months prior to the Maturity Date is permitted. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the beginning of the Open Period. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
F.	Yield Maintenance Premium shall be equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by

A-1-11

subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium shall be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:
 
(1 - (1 + r)^(-n/12)) / r
 
r = Yield Rate
n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.
 
As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):
 
(((a-b) / (x-y)) x (z-y)) + b
 
a = the yield for the longer U.S. Treasury constant maturity
b = the yield for the shorter U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.
 
Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term shall be used, and interpolation shall not be necessary.  If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee shall determine the Yield Rate from another source selected by Payee.  Any determination of the Yield Rate by Payee will be binding absent manifest error.

A-1-12