Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-07

BANK 2019-BNK19 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type(2)	Specific Property Type	Year Built	Year Renovated
1	Grand Canal Shoppes	MSMCH/WFB		3327 & 3377 Las Vegas Boulevard South	Las Vegas	NV	89109	Retail	Specialty Retail	1999	2007
2	Waterford Lakes Town Center	BANA		413 North Alafaya Trail	Orlando	FL	32828	Retail	Anchored	1998
3	350 Bush Street	WFB		350 Bush Street	San Francisco	CA	94104	Office	CBD	2018
4	30 Hudson Yards	WFB		20-30 Hudson Yards	New York	NY	10001	Office	CBD	2019
5	University Square	MSMCH		1 University Square Drive	Princeton	NJ	08540	Office	Suburban	2005
6	Nova Place	WFB		100 South Commons	Pittsburgh	PA	15212	Office	CBD	1966	2019
7	445 South Street	MSMCH		445 South Street	Morristown	NJ	07960	Office	Suburban	1982	2007
8	Newport Beach Marriott Bayview	BANA		500 Bayview Circle	Newport Beach	CA	92660	Hospitality	Full Service	1988	2018
9	Moffett Towers - Buildings 3 & 4	BANA		1190 Discovery Way & 900 5th Avenue	Sunnyvale	CA	94089	Office	Suburban	2019
10	The Alhambra	WFB		1000 South Fremont Avenue; 1127-1131 South Fremont Avenue	Alhambra	CA	91803	Office	Suburban	1927	2015
11	One Financial Plaza	MSMCH		755 Main Street	Hartford	CT	06103	Office	CBD	1974	2018
12	29 West 35th Street	WFB		29 West 35th Street	New York	NY	10001	Office	CBD	1911
13	Ford Factory	BANA		777 South Santa Fe Avenue	Los Angeles	CA	90021	Office	CBD	1912	2019
14	Marriott Downtown Orlando	BANA		400 West Livingston Street	Orlando	FL	32801	Hospitality	Full Service	1986	2017
15	450-460 Park Avenue South	WFB		450-460 Park Avenue South	New York	NY	10016	Office	CBD	1912	2019
16	Fairway Center I	WFB		1800 East Imperial Highway	Brea	CA	92821	Office	Suburban	1987
17	Mark Twain Village	BANA		1300 - 1465 Bass Pro Drive	St. Charles	MO	63301	Retail	Anchored	1968	2010
18	Woodpark Shopping Center	MSMCH		25415 South Interstate Highway 45	Spring	TX	77380	Retail	Anchored	1994	2016
19	Little Rock Logistics Center	MSMCH		104 Champs Boulevard	Maumelle	AR	72113	Industrial	Warehouse	1989	2014
20	Eleven Seventeen Perimeter	MSMCH		1117 Perimeter Center West	Atlanta	GA	30338	Office	Suburban	1985	2004
21	Hampton Inn & Suites Hershey	BANA		749 East Chocolate Avenue	Hershey	PA	17033	Hospitality	Limited Service	1999	2018
22	Polo Towne Crossing SC	MSMCH		2100, 2108 and 2208 Dallas Parkway	Plano	TX	75093	Retail	Shadow Anchored	1999
23	420 East 72nd Street Tenants Corp.	BANA		420 East 72nd Street	New York	NY	10021	Multifamily	Cooperative	1962
24	Division Place	WFB		2800 & 2930 Division Street	Saint Cloud	MN	56301	Retail	Anchored	1980	1993
25	Homewood Suites Fayetteville	MSMCH		4028 Legend Avenue	Fayetteville	NC	28303	Hospitality	Limited Service	2018
26	Brownsville Commercial Industrial Park	MSMCH		3201, 3300, 3301 & 3501 NAFTA Parkway	Brownsville	TX	78526	Industrial	Warehouse	1998
27	Courtyard Fayetteville Fort Bragg	BANA		120 North 5th Street	Spring Lake	NC	28390	Hospitality	Select Service	2016
28	Hampton Inn – Knightdale	WFB		405 Hinton Oaks Boulevard	Knightdale	NC	27545	Hospitality	Limited Service	2017
29	167 169 Canal Street	MSMCH		167-169 Canal Street	New York	NY	10013	Mixed Use	Office/Retail	1900
30	215 East 58th St	BANA		215 East 58th Street	New York	NY	10022	Mixed Use	Office/Retail	1950	1984
31	Fillmore Crossing	WFB		3125 Sinton Road	Colorado Springs	CO	80907	Multifamily	Garden	1972	2018
32	Courage Drive	WFB		2339 Courage Drive	Fairfield	CA	94533	Industrial	Flex	2000
33	Landmark Woods & Basswood Apartments	MSMCH		Various	Florence	SC	Various	Multifamily	Garden	Various
33.01	Landmark Woods Apartments	MSMCH		1400 Cherokee Road	Florence	SC	29501	Multifamily	Garden	1972
33.02	Basswood Apartments	MSMCH		400, 404, 408, 412, 418, 422, 426 Third Loop Road	Florence	SC	29505	Multifamily	Garden	2001
34	Aero Owners, Inc.	NCB		63-61 Yellowstone Boulevard	Forest Hills	NY	11375	Multifamily	Cooperative	1952	2004
35	Temple Terrace Plaza	WFB		8799 North 56th Street	Temple Terrace	FL	33617	Retail	Anchored	1969	2011
36	Albertsons Baton Rouge	MSMCH		9650 Airline Highway	Baton Rouge	LA	70815	Retail	Anchored	1985
37	200 Diplomat Drive Corporation	NCB		100-200 Diplomat Drive	Mount Kisco	NY	10549	Multifamily	Cooperative	1970	1996
38	Glacier Village	BANA		9101, 9103, 9105, 9107, 9109, 9102, 9104, 9106, 9108, 9110, 9112 & 9116 Mendenhall Mall Road	Juneau	AK	99801	Retail	Anchored	1977
39	6440 Grand Avenue	MSMCH		6430-6440 Grand Avenue	Gurnee	IL	60031	Retail	Shadow Anchored	2018
40	Cal Brazing HQ	WFB		37955 Central Court	Newark	CA	94560	Industrial	Flex	2001
41	Mira Este Business Park	BANA		9225, 9245, 9265 & 9285 Dowdy Drive	San Diego	CA	92126	Mixed Use	Office/Industrial	1988
42	Coronet Owners, Inc.	NCB		63-11 Queens Boulevard	Woodside	NY	11377	Multifamily	Cooperative	1963	2009
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	NCB		100 West 94th Street	New York	NY	10025	Multifamily	Cooperative	1965	2016
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	NCB		83-33 Austin Street	Kew Gardens	NY	11415	Multifamily	Cooperative	1947	2016
45	Evergreen Owners, Inc.	NCB		37-21 80th Street	Jackson Heights	NY	11372	Multifamily	Cooperative	1928	1999
46	333 East Broadway Owners Corp.	NCB		333 East Broadway	Long Beach	NY	11561	Multifamily	Cooperative	1963	2016
47	Pacific Coast Plaza	MSMCH		2177-2185 Vista Way	Oceanside	CA	92054	Retail	Shadow Anchored	1998
48	Days Inn Sarasota	BANA		5000 North Tamiami Trail	Sarasota	FL	34234	Hospitality	Limited Service	1987	2016
49	Citysquare Shopping Center	WFB		2250 Highway 95	Bullhead City	AZ	86442	Retail	Anchored	1988	2018
50	Spruce Tower Owners Corp.	NCB		2 Spruce Street	Great Neck	NY	11021	Multifamily	Cooperative	1927	2012
51	Carriage Owners Corp.	NCB		77 South Park Avenue	Rockville Centre	NY	11570	Multifamily	Cooperative	1971	2004
52	DuPont Office Center	BANA		9921 Dupont Circle Drive West	Fort Wayne	IN	46825	Office	Suburban	2000
53	7210 Owners Corp.	NCB		72-10 112th Street	Forest Hills	NY	11375	Multifamily	Cooperative	1953	2004
54	Sansing at Oxford Commons	MSMCH		705 Sisk Avenue	Oxford	MS	38655	Retail	Unanchored	2017
55	45 Kew Gardens Owners Inc.	NCB		45 Kew Gardens Road	Kew Gardens	NY	11415	Multifamily	Cooperative	1940	2015
56	Hawthorne Gardens Realty Corp.	NCB		910 Stuart Avenue	Mamaroneck	NY	10543	Multifamily	Cooperative	1928	2000
57	Maple Court Apartments, Inc.	NCB		35-21 & 35-27 81st Street	Jackson Heights	NY	11372	Multifamily	Cooperative	1930	1999
58	Capri Gardens Owners Corp.	NCB		68-37 108th Street	Forest Hills	NY	11375	Multifamily	Cooperative	1939	1994
59	Skylake Ranch Center	MSMCH		11975-11995 Holly Street	Thornton	CO	80233	Retail	Unanchored	2019	N/A
60	44-14 Newtown Road Apartment Corporation	NCB		44-14 Newtown Road	Astoria	NY	11103	Multifamily	Cooperative	1929	2004
61	CVS Portfolio - Ashtabula & Pageland	WFB		Various	Various	Various	Various	Retail	Single Tenant	Various
61.01	CVS - Ashtabula	WFB		1819 East Prospect Road (US Route 20)	Ashtabula	OH	44004	Retail	Single Tenant	1999
61.02	CVS - Pageland	WFB		205 North Van Lingle Mundo Boulevard	Pageland	SC	29728	Retail	Single Tenant	2001
62	Claridge House Owners Corp.	NCB		85 South Centre Avenue	Rockville Centre	NY	11570	Multifamily	Cooperative	1969	2014
63	11 Wooleys Lane Housing Corporation	NCB		11 Wooleys Lane (a/k/a Woolley Lane a/k/a Wooley Lane a/k/a Woolleys Lane a/k/a Woolley’s Lane)	Great Neck	NY	11023	Multifamily	Cooperative	1956	1999
64	Dorian Owners Inc.	NCB		72-11 110th Street	Forest Hills	NY	11375	Multifamily	Cooperative	1948	2004
65	Oak Grove MHC	MSMCH		119 Oak Grove Park Road	Dallas	NC	28034	Manufactured Housing Community	Manufactured Housing Community	1970
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	NCB		123-155 Bay Ridge Parkway	Brooklyn	NY	11209	Multifamily	Cooperative	1986	2011
67	Taft Church Station	MSMCH		150 Sam Walton Drive	Sparta	TN	38583	Retail	Shadow Anchored	2004
68	Bank of America - Cary, NC	WFB		7109 O’Kelly Chapel Road	Cary	NC	27519	Other	Leased Fee	2015
69	Lynbrook 44 Apartment Owners, Inc.	NCB		157 Hempstead Avenue	Lynbrook	NY	11563	Multifamily	Cooperative	1968	1994
70	22 North Forest Avenue Corp.	NCB		22 North Forest Avenue	Rockville Centre	NY	11570	Multifamily	Cooperative	1969	2016
71	Westview Equities, Inc.	NCB		100 Westview Avenue a/k/a 34-36 Westview Avenue	Tuckahoe	NY	10707	Multifamily	Cooperative	1928	1994
72	Culpeper MHC Portfolio	BANA		Various	Various	VA	Various	Manufactured Housing Community	Manufactured Housing Community	1968
72.01	Bailey’s MHC	BANA		6391 Baileys Lane	Rixeyville	VA	22737	Manufactured Housing Community	Manufactured Housing Community	1968
72.02	Lakeside MHC	BANA		11231 Sperryville Pike	Culpeper	VA	22701	Manufactured Housing Community	Manufactured Housing Community	1968
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	NCB		171 Duane Street	New York	NY	10013	Multifamily	Cooperative	1894	2004

A-1-1 

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

Mortgage Loan Number	Property Name	Number of Units(2)	Unit of Measure	Cut-off Date Balance Per Unit/SF(5)	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date
1	Grand Canal Shoppes	759,891	Sq. Ft.	1,000	100,000,000	100,000,000	7.7%	100,000,000	N	6/3/2019	8/1/2019	7/1/2029		7/1/2029
2	Waterford Lakes Town Center	691,265	Sq. Ft.	260	90,000,000	89,690,115	6.9%	73,671,162	N	4/16/2019	6/6/2019		6/6/2019	5/6/2029
3	350 Bush Street	387,599	Sq. Ft.	477	85,000,000	85,000,000	6.5%	85,000,000	N	4/22/2019	6/11/2019	5/11/2029		5/11/2029
4	30 Hudson Yards	1,463,234	Sq. Ft.	765	84,400,000	84,400,000	6.5%	84,400,000	N	6/14/2019	8/6/2019	7/6/2029		7/6/2029
5	University Square	331,872	Sq. Ft.	217	72,000,000	72,000,000	5.5%	65,118,357	N	6/26/2019	8/1/2019	7/1/2024	8/1/2024	7/1/2029
6	Nova Place	1,142,745	Sq. Ft.	123	69,000,000	69,000,000	5.3%	69,000,000	N	6/3/2019	7/11/2019	6/11/2029		6/11/2029
7	445 South Street	320,274	Sq. Ft.	167	53,600,000	53,600,000	4.1%	53,600,000	N	6/12/2019	8/1/2019	7/1/2029		7/1/2029
8	Newport Beach Marriott Bayview	254	Rooms	206,693	52,500,000	52,500,000	4.0%	52,500,000	N	6/12/2019	8/1/2019	7/1/2029		7/1/2029
9	Moffett Towers - Buildings 3 & 4	701,266	Sq. Ft.	499	50,000,000	50,000,000	3.8%	50,000,000	Y	6/19/2019	8/6/2019	7/6/2029		7/6/2029	6/6/2034
10	The Alhambra	931,891	Sq. Ft.	161	50,000,000	50,000,000	3.8%	50,000,000	N	5/1/2019	6/11/2019	5/11/2029		5/11/2029
11	One Financial Plaza	621,830	Sq. Ft.	77	47,586,000	47,586,000	3.7%	43,467,480	N	5/24/2019	7/1/2019	6/1/2024	7/1/2024	6/1/2029
12	29 West 35th Street	94,737	Sq. Ft.	433	41,000,000	41,000,000	3.1%	41,000,000	N	5/30/2019	7/11/2019	6/11/2029		6/11/2029
13	Ford Factory	257,028	Sq. Ft.	525	40,000,000	40,000,000	3.1%	40,000,000	N	3/29/2019	5/1/2019	4/1/2029		4/1/2029
14	Marriott Downtown Orlando	297	Rooms	125,258	37,250,000	37,201,705	2.9%	29,720,314	N	6/13/2019	8/1/2019		8/1/2019	7/1/2029
15	450-460 Park Avenue South	182,845	Sq. Ft.	410	30,000,000	30,000,000	2.3%	30,000,000	N	5/1/2019	6/11/2019	5/11/2029		5/11/2029
16	Fairway Center I	145,798	Sq. Ft.	172	25,125,000	25,125,000	1.9%	21,551,238	N	4/18/2019	6/11/2019	5/11/2021	6/11/2021	5/11/2029
17	Mark Twain Village	306,367	Sq. Ft.	69	21,206,250	21,206,250	1.6%	18,402,563	N	5/14/2019	7/1/2019	6/1/2022	7/1/2022	6/1/2029
18	Woodpark Shopping Center	156,940	Sq. Ft.	109	17,150,000	17,150,000	1.3%	15,561,805	N	6/12/2019	8/1/2019	7/1/2024	8/1/2024	7/1/2029
19	Little Rock Logistics Center	500,450	Sq. Ft.	31	15,562,000	15,544,069	1.2%	12,648,890	N	6/25/2019	8/1/2019		8/1/2019	7/1/2029
20	Eleven Seventeen Perimeter	392,726	Sq. Ft.	112	15,000,000	15,000,000	1.2%	15,000,000	N	6/3/2019	8/1/2019	7/1/2029		7/1/2029
21	Hampton Inn & Suites Hershey	110	Rooms	129,663	14,300,000	14,262,956	1.1%	11,503,064	N	5/30/2019	7/1/2019		7/1/2019	6/1/2029
22	Polo Towne Crossing SC	82,965	Sq. Ft.	365	14,250,000	14,250,000	1.1%	13,019,049	N	6/7/2019	8/1/2019	7/1/2024	8/1/2024	7/1/2029
23	420 East 72nd Street Tenants Corp.	178	Units	78,652	14,000,000	14,000,000	1.1%	14,000,000	N	6/26/2019	8/1/2019	7/1/2029		7/1/2029
24	Division Place	127,366	Sq. Ft.	98	12,450,000	12,434,995	1.0%	10,050,311	N	6/21/2019	8/11/2019		8/11/2019	7/11/2029
25	Homewood Suites Fayetteville	111	Rooms	103,604	11,500,000	11,500,000	0.9%	11,500,000	N	6/26/2019	8/1/2019	7/1/2029		7/1/2029
26	Brownsville Commercial Industrial Park	400,000	Sq. Ft.	26	10,500,000	10,500,000	0.8%	8,892,812	N	6/4/2019	8/1/2019	7/1/2021	8/1/2021	7/1/2029
27	Courtyard Fayetteville Fort Bragg	100	Rooms	104,863	10,500,000	10,486,335	0.8%	8,372,288	N	6/27/2019	8/1/2019		8/1/2019	7/1/2029
28	Hampton Inn – Knightdale	110	Rooms	93,410	10,300,000	10,275,136	0.8%	8,385,608	N	5/23/2019	7/11/2019		7/11/2019	6/11/2029
29	167 169 Canal Street	14,150	Sq. Ft.	707	10,000,000	10,000,000	0.8%	10,000,000	N	7/1/2019	8/1/2019	7/1/2029		7/1/2029
30	215 East 58th St	33,165	Sq. Ft.	280	9,300,000	9,300,000	0.7%	9,300,000	N	6/26/2019	8/1/2019	7/1/2029		7/1/2029
31	Fillmore Crossing	189	Units	44,974	8,500,000	8,500,000	0.7%	7,119,678	N	4/30/2019	6/11/2019	5/11/2020	6/11/2020	5/11/2029
32	Courage Drive	108,000	Sq. Ft.	78	8,400,000	8,400,000	0.6%	8,400,000	N	5/29/2019	7/11/2019	6/11/2029		6/11/2029
33	Landmark Woods & Basswood Apartments	160	Units	51,563	8,250,000	8,250,000	0.6%	7,487,277	N	6/28/2019	8/1/2019	7/1/2024	8/1/2024	7/1/2029
33.01	Landmark Woods Apartments	104	Units		4,887,605	4,887,605	0.4%
33.02	Basswood Apartments	56	Units		3,362,395	3,362,395	0.3%
34	Aero Owners, Inc.	286	Units	27,143	7,775,000	7,762,963	0.6%	6,876,489	N	5/28/2019	7/1/2019		7/1/2019	6/1/2029
35	Temple Terrace Plaza	90,328	Sq. Ft.	85	7,650,000	7,650,000	0.6%	6,486,888	N	6/6/2019	7/11/2019	6/11/2021	7/11/2021	6/11/2029
36	Albertsons Baton Rouge	66,374	Sq. Ft.	115	7,650,000	7,641,385	0.6%	6,238,992	N	6/12/2019	8/1/2019		8/1/2019	7/1/2029
37	200 Diplomat Drive Corporation	224	Units	33,386	7,500,000	7,478,361	0.6%	5,915,041	N	5/21/2019	7/1/2019		7/1/2019	6/1/2029
38	Glacier Village	242,797	Sq. Ft.	29	7,125,000	7,125,000	0.5%	6,268,664	N	5/3/2019	7/1/2019	6/1/2022	7/1/2022	6/1/2029
39	6440 Grand Avenue	15,564	Sq. Ft.	445	6,919,250	6,919,250	0.5%	6,919,250	N	6/7/2019	8/1/2019	7/1/2029		7/1/2029
40	Cal Brazing HQ	43,557	Sq. Ft.	147	6,400,000	6,400,000	0.5%	6,400,000	N	5/23/2019	7/11/2019	6/11/2029		6/11/2029
41	Mira Este Business Park	64,301	Sq. Ft.	97	6,215,000	6,215,000	0.5%	6,215,000	N	6/17/2019	8/1/2019	7/1/2029		7/1/2029
42	Coronet Owners, Inc.	159	Units	38,522	6,125,000	6,125,000	0.5%	5,099,231	N	6/27/2019	8/1/2019	7/1/2021	8/1/2021	7/1/2029
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	162	Units	37,037	6,000,000	6,000,000	0.5%	6,000,000	N	7/1/2019	8/1/2019	7/1/2029		7/1/2029
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	105	Units	57,059	6,000,000	5,991,213	0.5%	4,686,429	N	6/28/2019	8/1/2019		8/1/2019	7/1/2029
45	Evergreen Owners, Inc.	100	Units	57,410	5,750,000	5,741,047	0.4%	5,082,456	N	5/28/2019	7/1/2019		7/1/2019	6/1/2029
46	333 East Broadway Owners Corp.	72	Units	74,532	5,375,000	5,366,316	0.4%	4,732,292	N	5/31/2019	7/1/2019		7/1/2019	6/1/2029
47	Pacific Coast Plaza	24,522	Sq. Ft.	204	5,000,000	5,000,000	0.4%	5,000,000	N	6/28/2019	8/1/2019	7/1/2029		7/1/2029
48	Days Inn Sarasota	96	Rooms	50,256	4,830,000	4,824,623	0.4%	3,945,731	N	6/7/2019	8/1/2019		8/1/2019	7/1/2029
49	Citysquare Shopping Center	52,944	Sq. Ft.	91	4,825,000	4,813,017	0.4%	3,909,569	N	6/6/2019	7/11/2019		7/11/2019	6/11/2029
50	Spruce Tower Owners Corp.	61	Units	65,574	4,000,000	4,000,000	0.3%	4,000,000	N	6/20/2019	8/1/2019	7/1/2029		7/1/2029
51	Carriage Owners Corp.	96	Units	41,635	4,000,000	3,996,993	0.3%	3,521,824	N	6/20/2019	8/1/2019		8/1/2019	7/1/2029
52	DuPont Office Center	63,342	Sq. Ft.	60	3,802,500	3,802,500	0.3%	3,802,500	N	6/14/2019	8/1/2019	7/1/2029		7/1/2029
53	7210 Owners Corp.	66	Units	55,965	3,700,000	3,693,678	0.3%	3,237,376	N	5/29/2019	7/1/2019		7/1/2019	6/1/2029
54	Sansing at Oxford Commons	15,871	Sq. Ft.	225	3,565,000	3,565,000	0.3%	3,262,318	N	6/13/2019	8/1/2019	7/1/2024	8/1/2024	7/1/2029
55	45 Kew Gardens Owners Inc.	95	Units	36,842	3,500,000	3,500,000	0.3%	3,500,000	N	6/20/2019	8/1/2019	7/1/2029		7/1/2029
56	Hawthorne Gardens Realty Corp.	81	Units	42,105	3,420,000	3,410,489	0.3%	2,716,065	N	5/15/2019	7/1/2019		7/1/2019	6/1/2029
57	Maple Court Apartments, Inc.	63	Units	51,112	3,225,000	3,220,036	0.2%	2,854,012	N	5/28/2019	7/1/2019		7/1/2019	6/1/2029
58	Capri Gardens Owners Corp.	72	Units	40,245	2,900,000	2,897,662	0.2%	2,535,876	N	6/27/2019	8/1/2019		8/1/2019	7/1/2029
59	Skylake Ranch Center	8,200	Sq. Ft.	353	2,895,000	2,895,000	0.2%	2,554,457	N	7/2/2019	9/1/2019	8/1/2022	9/1/2022	8/1/2029
60	44-14 Newtown Road Apartment Corporation	108	Units	25,853	2,800,000	2,792,122	0.2%	2,218,836	N	5/14/2019	7/1/2019		7/1/2019	6/1/2029
61	CVS Portfolio - Ashtabula & Pageland	20,180	Sq. Ft.	128	2,580,000	2,580,000	0.2%	2,365,424	N	6/4/2019	7/11/2019	6/11/2024	7/11/2024	6/11/2029
61.01	CVS - Ashtabula	10,125	Sq. Ft.		1,775,000	1,775,000	0.1%
61.02	CVS - Pageland	10,055	Sq. Ft.		805,000	805,000	0.1%
62	Claridge House Owners Corp.	62	Units	41,129	2,550,000	2,550,000	0.2%	2,550,000	N	6/20/2019	8/1/2019	7/1/2029		7/1/2029
63	11 Wooleys Lane Housing Corporation	57	Units	42,912	2,450,000	2,446,008	0.2%	2,155,058	N	5/31/2019	7/1/2019		7/1/2019	6/1/2029
64	Dorian Owners Inc.	55	Units	40,849	2,250,000	2,246,718	0.2%	1,758,742	N	6/18/2019	8/1/2019		8/1/2019	7/1/2029
65	Oak Grove MHC	107	Unit	20,563	2,200,250	2,200,250	0.2%	2,200,250	N	6/14/2019	8/1/2019	7/1/2029		7/1/2029
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	42	Units	49,931	2,100,000	2,097,087	0.2%	1,656,279	N	6/28/2019	8/1/2019		8/1/2019	7/1/2029
67	Taft Church Station	18,700	Sq. Ft.	105	1,968,750	1,966,598	0.2%	1,612,603	N	6/6/2019	8/1/2019		8/1/2019	7/1/2029
68	Bank of America - Cary, NC	38,683	Sq. Ft.	49	1,900,000	1,900,000	0.1%	1,900,000	N	6/6/2019	7/11/2019	6/11/2029		6/11/2029
69	Lynbrook 44 Apartment Owners, Inc.	44	Units	40,909	1,800,000	1,800,000	0.1%	1,800,000	N	6/20/2019	8/1/2019	7/1/2029		7/1/2029
70	22 North Forest Avenue Corp.	45	Units	34,444	1,550,000	1,550,000	0.1%	1,550,000	N	6/20/2019	8/1/2019	7/1/2029		7/1/2029
71	Westview Equities, Inc.	22	Units	67,988	1,500,000	1,495,747	0.1%	1,186,928	N	5/29/2019	7/1/2019		7/1/2019	6/1/2029
72	Culpeper MHC Portfolio	50	Pads	27,969	1,400,000	1,398,456	0.1%	1,145,217	N	6/28/2019	8/1/2019		8/1/2019	7/1/2029
72.01	Bailey’s MHC	28	Pads		794,595	793,718	0.1%
72.02	Lakeside MHC	22	Pads		605,405	604,738	0.0%
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	5	Units	250,000	1,250,000	1,250,000	0.1%	1,250,000	N	6/27/2019	8/1/2019	7/1/2029		7/1/2029

A-1-2 

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

Mortgage Loan Number	Property Name	Gross Mortgage Rate	Operating Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)
1	Grand Canal Shoppes	3.74080%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	3.72951%	Actual/360	316,062.96	Interest-only, Balloon	Actual/360	120	119	120
2	Waterford Lakes Town Center	4.86000%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	4.84871%	Actual/360	475,468.32	Amortizing Balloon		120	117	0
3	350 Bush Street	3.91216%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	3.90087%	Actual/360	281,730.01	Interest-only, Balloon	Actual/360	120	117	120
4	30 Hudson Yards	3.11000%	0.00000%	0.00560%	0.00375%	0.00050%	0.00019%	3.09996%	Actual/360	222,382.28	Interest-only, Balloon	Actual/360	120	119	120
5	University Square	3.80000%	0.00183%	0.00560%	0.01500%	0.00050%	0.00019%	3.77688%	Actual/360	335,489.29	Interest-only, Amortizing Balloon	Actual/360	120	119	60
6	Nova Place	4.19200%	0.00000%	0.00560%	0.01500%	0.00050%	0.00019%	4.17071%	Actual/360	245,057.33	Interest-only, Balloon	Actual/360	120	118	120
7	445 South Street	4.15000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.13688%	Actual/360	187,941.20	Interest-only, Balloon	Actual/360	120	119	120
8	Newport Beach Marriott Bayview	3.75000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.73688%	Actual/360	166,341.15	Interest-only, Balloon	Actual/360	120	119	120
9	Moffett Towers - Buildings 3 & 4	3.76386%	0.00000%	0.00560%	0.00375%	0.00050%	0.00019%	3.75382%	Actual/360	159,005.66	Interest-only, ARD	Actual/360	120	119	120
10	The Alhambra	4.22000%	0.00000%	0.00560%	0.01500%	0.00050%	0.00019%	4.19871%	Actual/360	178,763.89	Interest-only, Balloon	Actual/360	120	117	120
11	One Financial Plaza	4.39000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.37688%	Actual/360	238,011.08	Interest-only, Amortizing Balloon	Actual/360	120	118	60
12	29 West 35th Street	3.84300%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.82988%	Actual/360	133,490.88	Interest-only, Balloon	Actual/360	120	118	120
13	Ford Factory	4.52000%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	4.50871%	Actual/360	152,759.26	Interest-only, Balloon	Actual/360	120	116	120
14	Marriott Downtown Orlando	4.11750%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.10438%	Actual/360	180,369.75	Amortizing Balloon		120	119	0
15	450-460 Park Avenue South	3.70000%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	3.68871%	Actual/360	94,041.67	Interest-only, Balloon	Actual/360	120	117	120
16	Fairway Center I	4.66000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.64688%	Actual/360	129,704.38	Interest-only, Amortizing Balloon	Actual/360	120	117	24
17	Mark Twain Village	4.13000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.11688%	Actual/360	102,837.65	Interest-only, Amortizing Balloon	Actual/360	120	118	36
18	Woodpark Shopping Center	3.99000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.97688%	Actual/360	81,777.88	Interest-only, Amortizing Balloon	Actual/360	120	119	60
19	Little Rock Logistics Center	4.65000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.63688%	Actual/360	80,243.40	Amortizing Balloon		120	119	0
20	Eleven Seventeen Perimeter	4.18000%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	4.16871%	Actual/360	52,975.69	Interest-only, Balloon	Actual/360	120	119	120
21	Hampton Inn & Suites Hershey	4.35000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.33688%	Actual/360	71,187.09	Amortizing Balloon		120	118	0
22	Polo Towne Crossing SC	4.40000%	0.00000%	0.00560%	0.00500%	0.00050%	0.00019%	4.38871%	Actual/360	71,358.43	Interest-only, Amortizing Balloon	Actual/360	120	119	60
23	420 East 72nd Street Tenants Corp.	3.54000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.52688%	Actual/360	41,873.61	Interest-only, Balloon	Actual/360	120	119	120
24	Division Place	4.45000%	0.00183%	0.00560%	0.03500%	0.00050%	0.00019%	4.40688%	Actual/360	62,712.99	Amortizing Balloon		120	119	0
25	Homewood Suites Fayetteville	3.86000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.84688%	Actual/360	37,505.44	Interest-only, Balloon	Actual/360	120	119	120
26	Brownsville Commercial Industrial Park	4.19000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.17688%	Actual/360	51,285.54	Interest-Only, Amortizing Balloon	Actual/360	120	119	24
27	Courtyard Fayetteville Fort Bragg	4.10000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.08688%	Actual/360	50,735.83	Amortizing Balloon		120	119	0
28	Hampton Inn – Knightdale	4.70000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.68688%	Actual/360	53,419.69	Amortizing Balloon		120	118	0
29	167 169 Canal Street	4.18000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.16688%	Actual/360	35,317.13	Interest-only, Balloon	Actual/360	120	119	120
30	215 East 58th St	3.70000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.68688%	Actual/360	29,073.26	Interest-only, Balloon	Actual/360	120	119	120
31	Fillmore Crossing	4.73000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.71688%	Actual/360	44,237.61	Interest-only, Amortizing Balloon	Actual/360	120	117	12
32	Courage Drive	4.10300%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.08988%	Actual/360	29,199.68	Interest-only, Balloon	Actual/360	120	118	120
33	Landmark Woods & Basswood Apartments	4.00000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.98688%	Actual/360	39,386.76	Interest-only, Amortizing Balloon	Actual/360	120	119	60
33.01	Landmark Woods Apartments
33.02	Basswood Apartments
34	Aero Owners, Inc.	4.08000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.99188%	Actual/360	32,882.63	Amortizing Balloon		120	118	0
35	Temple Terrace Plaza	4.23500%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.22188%	Actual/360	37,566.25	Interest-only, Amortizing Balloon	Actual/360	120	118	24
36	Albertsons Baton Rouge	4.75000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.73688%	Actual/360	39,906.02	Amortizing Balloon		120	119	0
37	200 Diplomat Drive Corporation	3.80000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.71188%	Actual/360	34,946.80	Amortizing Balloon		120	118	0
38	Glacier Village	4.72000%	0.00183%	0.00560%	0.05250%	0.00050%	0.00019%	4.65938%	Actual/360	37,038.64	Interest-only, Amortizing Balloon	Actual/360	120	118	36
39	6440 Grand Avenue	4.64000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.62688%	Actual/360	27,126.02	Interest-only, Balloon	Actual/360	120	119	120
40	Cal Brazing HQ	4.03500%	0.00183%	0.00560%	0.03500%	0.00050%	0.00019%	3.99188%	Actual/360	21,878.67	Interest-only, Balloon	Actual/360	120	118	120
41	Mira Este Business Park	4.50000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.48688%	Actual/360	23,629.95	Interest-only, Balloon	Actual/360	120	119	120
42	Coronet Owners, Inc.	3.59000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.50188%	Actual/360	27,812.62	Interest-only, Amortizing Balloon	Actual/360	120	119	24
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	3.92000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.83188%	Actual/360	19,926.67	Interest-only, Balloon	Actual/360	120	119	120
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	3.54000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.45188%	Actual/360	27,076.83	Amortizing Balloon		120	119	0
45	Evergreen Owners, Inc.	4.06000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.97188%	Actual/360	24,246.48	Amortizing Balloon		120	118	0
46	333 East Broadway Owners Corp.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	22,230.76	Amortizing Balloon		120	118	0
47	Pacific Coast Plaza	3.95000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	3.93688%	Actual/360	16,686.92	Interest-only, Balloon	Actual/360	120	119	120
48	Days Inn Sarasota	4.80000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.78688%	Actual/360	25,341.34	Amortizing Balloon		120	119	0
49	Citysquare Shopping Center	4.56000%	0.00183%	0.00560%	0.04500%	0.00050%	0.00019%	4.50688%	Actual/360	24,619.88	Amortizing Balloon		120	118	0
50	Spruce Tower Owners Corp.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	13,318.33	Interest-only, Balloon	Actual/360	120	119	120
51	Carriage Owners Corp.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	16,543.82	Amortizing Balloon		120	119	0
52	DuPont Office Center	4.15000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.13688%	Actual/360	13,332.96	Interest-only, Balloon	Actual/360	120	119	120
53	7210 Owners Corp.	3.73000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.64188%	Actual/360	14,848.28	Amortizing Balloon		120	118	0
54	Sansing at Oxford Commons	4.50000%	0.00183%	0.00560%	0.04250%	0.00050%	0.00019%	4.44938%	Actual/360	18,063.33	Interest-only, Amortizing Balloon	Actual/360	120	119	60
55	45 Kew Gardens Owners Inc.	3.67000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.58188%	Actual/360	10,882.57	Interest-only, Balloon	Actual/360	120	119	120
56	Hawthorne Gardens Realty Corp.	3.99000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.90188%	Actual/360	16,307.89	Amortizing Balloon		120	118	0
57	Maple Court Apartments, Inc.	4.10000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	4.01188%	Actual/360	13,679.78	Amortizing Balloon		120	118	0
58	Capri Gardens Owners Corp.	3.71000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.62188%	Actual/360	11,602.48	Amortizing Balloon		120	119	0
59	Skylake Ranch Center	4.85000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.83688%	Actual/360	15,276.68	Interest-only, Amortizing Balloon	Actual/360	120	120	36
60	44-14 Newtown Road Apartment Corporation	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	13,254.88	Amortizing Balloon		120	118	0
61	CVS Portfolio - Ashtabula & Pageland	4.62000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.60688%	Actual/360	13,257.08	Interest-only, Amortizing Balloon	Actual/360	120	118	60
61.01	CVS - Ashtabula
61.02	CVS - Pageland
62	Claridge House Owners Corp.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	8,490.44	Interest-only, Balloon	Actual/360	120	119	120
63	11 Wooleys Lane Housing Corporation	3.90000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.81188%	Actual/360	10,087.65	Amortizing Balloon		120	118	0
64	Dorian Owners Inc.	3.56000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.47188%	Actual/360	10,179.01	Amortizing Balloon		120	119	0
65	Oak Grove MHC	3.92000%	0.00183%	0.00560%	0.13850%	0.00050%	0.00019%	3.77338%	Actual/360	7,287.31	Interest-only, Balloon	Actual/360	120	119	120
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	3.80000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.71188%	Actual/360	9,785.10	Amortizing Balloon		120	119	0
67	Taft Church Station	4.88000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.86688%	Actual/360	10,424.76	Amortizing Balloon		120	119	0
68	Bank of America - Cary, NC	4.89000%	0.00183%	0.00560%	0.08250%	0.00050%	0.00019%	4.79938%	Actual/360	7,871.54	Interest-only, Balloon	Actual/360	120	118	120
69	Lynbrook 44 Apartment Owners, Inc.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	5,993.25	Interest-only, Balloon	Actual/360	120	119	120
70	22 North Forest Avenue Corp.	3.93000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.84188%	Actual/360	5,160.85	Interest-only, Balloon	Actual/360	120	119	120
71	Westview Equities, Inc.	3.89000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.80188%	Actual/360	7,066.43	Amortizing Balloon		120	118	0
72	Culpeper MHC Portfolio	4.84000%	0.00183%	0.00560%	0.00500%	0.00050%	0.00019%	4.82688%	Actual/360	7,379.20	Amortizing Balloon		120	119	0
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	3.92000%	0.00183%	0.00560%	0.08000%	0.00050%	0.00019%	3.83188%	Actual/360	4,151.39	Interest-only, Balloon	Actual/360	120	119	120

A-1-3 

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

Mortgage Loan Number	Property Name	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions(3)	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)(4)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop-Coop-Units	Coop-Sponsor/Investor Carry
1	Grand Canal Shoppes	119	0	0	1	L(25),D(90),O(5)	0 (1 grace period of 2 business days every 12 month period)	0	1,640,000,000	4/3/2019
2	Waterford Lakes Town Center	0	360	357	3	L(27),D(86),O(7)	0	0	268,600,000	3/1/2019
3	350 Bush Street	117	0	0	3	L(27),D(86),O(7)	0	10	522,000,000	8/1/2019
4	30 Hudson Yards	119	0	0	1	L(25),GRTR 1% or YM or D(90),O(5)	0	0	2,200,000,000	5/23/2019
5	University Square	59	360	360	1	L(25),D(90),O(5)	5	0	97,700,000	4/26/2019
6	Nova Place	118	0	0	2	L(26),D(90),O(4)	0	5	200,050,000	1/23/2019
7	445 South Street	119	0	0	1	L(25),D(91),O(4)	5	0	80,000,000	4/1/2019
8	Newport Beach Marriott Bayview	119	0	0	1	L(25),D(88),O(7)	0	5	78,000,000	5/23/2019
9	Moffett Towers - Buildings 3 & 4	119	0	0	1	L(24),GRTR 1% or YM(1),GRTR 1% or YM or D(88),O(7)	0	0	790,000,000	Various
10	The Alhambra	117	0	0	3	L(27),D(89),O(4)	0	5	230,500,000	2/6/2019
11	One Financial Plaza	58	360	360	2	L(26),D(90),O(4)	5	0	71,500,000	12/11/2018
12	29 West 35th Street	118	0	0	2	L(26),D(90),O(4)	0	5	73,500,000	4/11/2019
13	Ford Factory	116	0	0	4	L(28),D(85),O(7)	5	5	237,000,000	3/1/2019
14	Marriott Downtown Orlando	0	360	359	1	L(25),D(91),O(4)	0	5	57,800,000	5/6/2019
15	450-460 Park Avenue South	117	0	0	3	L(27),D(86),O(7)	0	0	205,000,000	3/26/2019
16	Fairway Center I	21	360	360	3	L(27),GRTR 1% or YM or D(86),O(7)	0	0	34,700,000	10/1/2019
17	Mark Twain Village	34	360	360	2	L(26),D(90),O(4)	0	0	28,875,000	3/20/2019
18	Woodpark Shopping Center	59	360	360	1	L(23),GRTR 1% or YM(92),O(5)	5	5	24,600,000	4/18/2019
19	Little Rock Logistics Center	0	360	359	1	L(25),D(91),O(4)	5	5	20,800,000	2/15/2019
20	Eleven Seventeen Perimeter	119	0	0	1	L(25),D(82),O(13)	5	0	66,900,000	4/23/2019
21	Hampton Inn & Suites Hershey	0	360	358	2	L(26),D(89),O(5)	4	5	20,000,000	5/8/2019
22	Polo Towne Crossing SC	59	360	360	1	L(23),GRTR 1% or YM(87),O(10)	5	5	45,900,000	4/8/2019
23	420 East 72nd Street Tenants Corp.	119	0	0	1	L(25),D(88),O(7)	4	5	223,300,000	5/29/2019	164,400,000	8.5%	0.0%	0	0	0
24	Division Place	0	360	359	1	L(25),GRTR 1% or YM(88),O(7)	0	0	16,600,000	4/1/2019
25	Homewood Suites Fayetteville	119	0	0	1	L(25),D(91),O(4)	0	15	21,000,000	5/1/2019
26	Brownsville Commercial Industrial Park	23	360	360	1	L(25),D(90),O(5)	5	0	14,990,000	4/15/2019
27	Courtyard Fayetteville Fort Bragg	0	360	359	1	L(25),D(91),O(4)	4	5	15,000,000	6/1/2019
28	Hampton Inn – Knightdale	0	360	358	2	L(26),D(90),O(4)	0	0	14,000,000	4/11/2019
29	167 169 Canal Street	119	0	0	1	L(24),GRTR 1% or YM(91),O(5)	5	5	16,800,000	5/20/2019
30	215 East 58th St	119	0	0	1	L(25),D(91),O(4)	4	5	23,000,000	5/30/2019
31	Fillmore Crossing	9	360	360	3	L(27),GRTR 1% or YM(89),O(4)	0	0	11,700,000	4/1/2020
32	Courage Drive	118	0	0	2	L(26),GRTR 1% or YM or D(90),O(4)	0	5	13,820,000	4/19/2019
33	Landmark Woods & Basswood Apartments	59	360	360	1	L(25),D(91),O(4)	5	5	11,900,000	3/14/2019
33.01	Landmark Woods Apartments								7,050,000	3/14/2019
33.02	Basswood Apartments								4,850,000	3/14/2019
34	Aero Owners, Inc.	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	82,500,000	4/9/2019	46,700,000	16.6%	26.9%	77	0	0	322,542
35	Temple Terrace Plaza	22	360	360	2	L(26),D(90),O(4)	0	0	10,200,000	5/15/2019
36	Albertsons Baton Rouge	0	360	359	1	L(25),D(91),O(4)	5	5	12,250,000	3/19/2019
37	200 Diplomat Drive Corporation	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	41,500,000	4/19/2019	39,300,000	19.0%	0.0%	0	0	0
38	Glacier Village	34	360	360	2	L(26),D(90),O(4)	4	5	9,590,000	3/27/2019
39	6440 Grand Avenue	119	0	0	1	L(22),GRTR 1% or YM(94),O(4)	5	0	10,800,000	4/11/2019
40	Cal Brazing HQ	118	0	0	2	L(26),D(90),O(4)	0	0	10,500,000	4/15/2019
41	Mira Este Business Park	119	0	0	1	L(25),D(91),O(4)	4	5	9,880,000	5/14/2019
42	Coronet Owners, Inc.	23	360	360	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	52,400,000	5/15/2019	44,700,000	13.7%	43.4%	69	0	0	801,495
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	181,180,000	4/11/2019	142,400,000	4.2%	1.9%	0	0	3
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	42,700,000	5/21/2019	29,900,000	20.0%	9.5%	10	0	0	1,384
45	Evergreen Owners, Inc.	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	27,800,000	4/11/2019	15,300,000	37.5%	51.0%	51	0	0	139,125
46	333 East Broadway Owners Corp.	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	25,750,000	4/15/2019	20,400,000	26.3%	4.2%	3	0	0	29,565
47	Pacific Coast Plaza	119	0	0	1	L(25),GRTR 1% or YM(91),O(4)	5	0	16,900,000	4/28/2019
48	Days Inn Sarasota	0	360	359	1	L(25),D(91),O(4)	4	5	6,900,000	5/3/2019
49	Citysquare Shopping Center	0	360	358	2	L(26),D(90),O(4)	0	0	7,220,000	4/1/2019
50	Spruce Tower Owners Corp.	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	20,800,000	5/3/2019	20,300,000	19.7%	14.8%	9	0	0	108,630
51	Carriage Owners Corp.	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	23,300,000	5/6/2019	25,300,000	15.8%	52.1%	50	0	0	688,970
52	DuPont Office Center	119	0	0	1	L(25),D(91),O(4)	4	5	6,100,000	5/17/2019
53	7210 Owners Corp.	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	25,200,000	4/16/2019	15,000,000	24.6%	7.6%	5	0	0	(8,803)
54	Sansing at Oxford Commons	59	360	360	1	L(25),D(90),O(5)	5	5	5,000,000	4/26/2019
55	45 Kew Gardens Owners Inc.	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	28,600,000	5/14/2019	21,500,000	16.3%	30.5%	0	29	0	305,388
56	Hawthorne Gardens Realty Corp.	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	23,470,000	4/12/2019	21,100,000	16.2%	9.9%	8	0	0	1,341
57	Maple Court Apartments, Inc.	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	24,460,000	4/22/2019	12,300,000	26.2%	34.9%	22	0	0	123,864
58	Capri Gardens Owners Corp.	0	480	479	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	29,195,000	5/17/2019	18,750,000	15.5%	11.1%	8	0	0	(54,170)
59	Skylake Ranch Center	36	360	360	0	L(24),D(92),O(4)	5	5	4,800,000	5/1/2019
60	44-14 Newtown Road Apartment Corporation	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	42,300,000	3/28/2019	23,600,000	11.8%	0.0%	0	0	0
61	CVS Portfolio - Ashtabula & Pageland	58	360	360	2	L(26),D(89),O(5)	0	0	4,100,000	Various
61.01	CVS - Ashtabula								2,825,000	4/19/2019
61.02	CVS - Pageland								1,275,000	4/25/2019
62	Claridge House Owners Corp.	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	14,800,000	5/6/2019	16,600,000	15.4%	77.4%	48	0	0	661,674
63	11 Wooleys Lane Housing Corporation	0	480	478	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	16,750,000	3/21/2019	18,200,000	13.4%	0.0%	0	0	0
64	Dorian Owners Inc.	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	24,820,000	4/17/2019	15,140,000	14.8%	10.9%	6	0	0	21,094
65	Oak Grove MHC	119	0	0	1	L(25),D(91),O(4)	5	15	3,450,000	4/16/2019
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	24,615,000	5/6/2019	20,000,000	10.5%	0.0%	0	0	0
67	Taft Church Station	0	360	359	1	L(25),D(90),O(5)	5	5	2,650,000	4/26/2019
68	Bank of America - Cary, NC	118	0	0	2	L(26),D(90),O(4)	0	0	3,110,000	4/11/2019
69	Lynbrook 44 Apartment Owners, Inc.	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	11,700,000	5/3/2019	12,000,000	15.0%	50.0%	22	0	0	247,509
70	22 North Forest Avenue Corp.	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	11,600,000	5/6/2019	12,700,000	12.2%	44.4%	20	0	0	295,579
71	Westview Equities, Inc.	0	360	358	2	GRTR 1% or YM(113),1%(3),O(4)	10	10	3,620,000	4/17/2019	3,400,000	44.0%	9.1%	0	0	2
72	Culpeper MHC Portfolio	0	360	359	1	L(25),D(91),O(4)	4	5	2,220,000	6/8/2019
72.01	Bailey’s MHC								1,260,000	6/8/2019
72.02	Lakeside MHC								960,000	6/8/2019
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10	13,325,000	5/6/2019	10,700,000	11.7%	0.0%	0	0	0

A-1-4 

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

Mortgage Loan Number	Property Name	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(5)	U/W NCF DSCR (x)(5)	Cut-off Date LTV Ratio(4)(5)	LTV Ratio at Maturity or ARD($)(4)(5)	Cut-off Date U/W NOI Debt Yield(5)	Cut-off Date U/W NCF Debt Yield(5)	U/W Revenues ($)(6)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate(7)	Occupancy as-of Date
1	Grand Canal Shoppes		2.53	2.46	46.3%	46.3%	9.6%	9.3%	104,029,334	31,007,624	73,021,709	0	2,023,806	70,997,903	94.0%	5/31/2019
2	Waterford Lakes Town Center		1.46	1.43	66.8%	54.9%	9.3%	9.1%	22,242,309	5,591,686	16,650,623	138,253	224,267	16,288,103	98.9%	2/1/2019
3	350 Bush Street		3.58	3.41	35.4%	35.4%	14.2%	13.6%	36,764,325	10,457,726	26,306,599	58,140	1,162,797	25,085,662	99.0%	4/22/2019
4	30 Hudson Yards		3.45	3.44	50.9%	50.9%	10.9%	10.9%	164,291,079	42,267,893	122,023,186	292,647	0	121,730,539	100.0%	8/1/2019
5	University Square		1.97	1.78	73.7%	66.7%	11.0%	10.0%	12,737,624	4,806,203	7,931,421	66,374	690,294	7,174,753	85.5%	3/20/2019
6	Nova Place		2.26	2.17	70.0%	70.0%	9.7%	9.3%	22,082,440	8,570,650	13,511,790	182,839	361,809	12,967,141	84.0%	6/1/2019
7	445 South Street		2.47	2.24	67.0%	67.0%	10.4%	9.4%	8,854,669	3,290,192	5,564,477	64,055	448,384	5,052,039	93.1%	5/31/2019
8	Newport Beach Marriott Bayview		3.42	2.95	67.3%	67.3%	13.0%	11.2%	18,884,429	12,051,658	6,832,771	944,221	0	5,888,550	81.0%	4/30/2019
9	Moffett Towers - Buildings 3 & 4		3.47	3.46	44.3%	44.3%	13.2%	13.2%	57,629,637	11,259,997	46,369,641	145,025	0	46,224,616	100.0%	8/1/2019
10	The Alhambra		2.54	2.36	65.1%	65.1%	10.9%	10.1%	28,316,825	11,975,737	16,341,088	232,973	931,891	15,176,225	89.6%	4/23/2019
11	One Financial Plaza		2.30	2.08	66.6%	60.8%	13.8%	12.5%	15,864,347	9,307,904	6,556,443	176,985	432,745	5,946,713	94.1%	4/30/2019
12	29 West 35th Street		2.33	2.26	55.8%	55.8%	9.1%	8.8%	5,032,604	1,296,921	3,735,684	18,947	94,737	3,621,999	100.0%	5/1/2019
13	Ford Factory		1.86	1.81	57.0%	57.0%	8.5%	8.3%	17,663,180	6,155,726	11,507,454	64,257	257,028	11,186,169	100.0%	8/1/2019
14	Marriott Downtown Orlando		2.18	1.89	64.4%	51.4%	12.7%	11.0%	15,763,919	11,046,410	4,717,509	630,557	0	4,086,952	70.9%	5/31/2019
15	450-460 Park Avenue South		3.12	2.98	36.6%	36.6%	11.7%	11.2%	12,784,100	3,976,506	8,807,594	36,569	365,690	8,405,335	95.1%	5/1/2019
16	Fairway Center I		1.74	1.68	72.4%	62.1%	10.8%	10.4%	4,114,277	1,406,069	2,708,208	16,038	84,247	2,607,923	90.8%	4/16/2019
17	Mark Twain Village		1.98	1.80	73.4%	63.7%	11.5%	10.5%	3,358,760	920,342	2,438,418	61,273	153,102	2,224,043	98.1%	4/30/2019
18	Woodpark Shopping Center		1.89	1.67	69.7%	63.3%	10.8%	9.6%	2,623,238	769,125	1,854,113	23,336	188,328	1,642,449	100.0%	3/25/2019
19	Little Rock Logistics Center		1.72	1.58	74.7%	60.8%	10.7%	9.8%	2,141,312	483,651	1,657,661	50,608	90,081	1,516,972	100.0%	4/30/2019
20	Eleven Seventeen Perimeter		2.67	2.45	65.8%	65.8%	11.3%	10.4%	8,711,924	3,728,591	4,983,333	78,503	338,774	4,566,056	85.4%	5/1/2019
21	Hampton Inn & Suites Hershey		2.16	1.95	71.3%	57.5%	13.0%	11.6%	4,676,874	2,828,228	1,848,646	187,075	0	1,661,571	72.1%	4/30/2019
22	Polo Towne Crossing SC		1.50	1.44	65.9%	60.2%	9.0%	8.7%	3,819,157	1,092,006	2,727,151	14,248	89,602	2,623,300	94.4%	4/25/2019
23	420 East 72nd Street Tenants Corp.		12.26	12.17	6.3%	6.3%	44.0%	43.7%	12,234,358	6,076,174	6,158,184	44,500	0	6,113,684	100.0%	6/24/2019
24	Division Place		1.68	1.58	74.9%	60.5%	10.2%	9.6%	2,072,050	807,217	1,264,833	12,041	60,204	1,192,588	90.6%	6/17/2019
25	Homewood Suites Fayetteville		4.17	3.81	54.8%	54.8%	16.3%	14.9%	4,035,971	2,159,957	1,876,014	161,439	0	1,714,575	82.7%	4/30/2019
26	Brownsville Commercial Industrial Park		2.18	2.01	70.0%	59.3%	12.8%	11.8%	1,892,198	549,466	1,342,732	40,000	64,000	1,238,732	100.0%	4/9/2019
27	Courtyard Fayetteville Fort Bragg		2.38	2.18	69.9%	55.8%	13.8%	12.6%	3,181,893	1,729,895	1,451,998	127,276	0	1,324,722	72.9%	5/31/2019
28	Hampton Inn – Knightdale		2.13	1.92	73.4%	59.9%	13.3%	12.0%	3,340,379	1,974,438	1,365,941	133,615	0	1,232,326	75.9%	4/30/2019
29	167 169 Canal Street		2.10	1.93	59.5%	59.5%	8.9%	8.2%	1,269,956	381,260	888,696	3,325	65,558	819,813	100.0%	6/1/2019
30	215 East 58th St		4.57	4.36	40.4%	40.4%	17.2%	16.4%	2,492,690	897,516	1,595,174	6,633	66,328	1,522,213	84.6%	5/22/2019
31	Fillmore Crossing		1.67	1.56	72.6%	60.9%	10.4%	9.8%	1,775,654	890,751	884,903	56,133	0	828,770	91.5%	4/3/2019
32	Courage Drive		2.15	2.05	60.8%	60.8%	9.0%	8.5%	984,351	229,407	754,944	10,800	27,000	717,144	100.0%	5/17/2019
33	Landmark Woods & Basswood Apartments		1.92	1.84	69.3%	62.9%	11.0%	10.5%	1,532,494	622,661	909,833	40,000	0	869,833	Various	3/29/2019
33.01	Landmark Woods Apartments								927,277	410,456	516,821	26,000	0	490,821	91.3%	3/29/2019
33.02	Basswood Apartments								605,217	212,204	393,012	14,000	0	379,012	96.4%	3/29/2019
34	Aero Owners, Inc.	500,000	6.40	6.21	9.4%	8.3%	32.5%	31.6%	5,514,068	2,990,523	2,523,545	72,200	0	2,451,345	95.0%	4/9/2019
35	Temple Terrace Plaza		1.89	1.78	75.0%	63.6%	11.2%	10.5%	1,231,795	378,469	853,325	8,716	42,149	802,460	94.8%	3/26/2019
36	Albertsons Baton Rouge		1.70	1.60	62.4%	50.9%	10.6%	10.0%	837,326	25,120	812,207	9,956	37,169	765,081	100.0%	8/1/2019
37	200 Diplomat Drive Corporation	500,000	5.58	5.39	18.0%	14.3%	31.3%	30.2%	4,677,150	2,337,465	2,339,685	79,100	0	2,260,585	94.0%	4/19/2019
38	Glacier Village		2.15	2.04	74.3%	65.4%	13.4%	12.7%	1,352,856	395,427	957,429	19,424	31,139	906,866	100.0%	4/12/2019
39	6440 Grand Avenue		1.96	1.89	64.1%	64.1%	9.2%	8.9%	794,002	154,561	639,441	2,335	23,346	613,761	100.0%	4/9/2019
40	Cal Brazing HQ		2.48	2.38	61.0%	61.0%	10.2%	9.8%	885,798	235,957	649,841	4,356	20,352	625,133	100.0%	8/1/2019
41	Mira Este Business Park		2.13	1.90	62.9%	62.9%	9.7%	8.7%	928,097	325,349	602,748	12,860	51,550	538,338	86.5%	7/1/2019
42	Coronet Owners, Inc.	1,000,000	6.15	6.03	11.7%	9.7%	33.5%	32.9%	3,463,180	1,410,945	2,052,235	39,750	0	2,012,485	95.1%	5/15/2019
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	4,000,000	28.81	28.61	3.3%	3.3%	114.8%	114.0%	10,163,812	3,273,627	6,890,185	49,900	0	6,840,285	94.8%	4/11/2019
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	500,000	4.93	4.83	14.0%	11.0%	26.7%	26.2%	3,077,922	1,475,726	1,602,196	33,300	0	1,568,896	95.2%	5/21/2019
45	Evergreen Owners, Inc.	500,000	2.83	2.75	20.7%	18.3%	14.3%	14.0%	1,708,164	886,093	822,071	20,800	0	801,271	95.4%	4/11/2019
46	333 East Broadway Owners Corp.	500,000	4.30	4.21	20.8%	18.4%	21.4%	21.0%	1,860,712	714,439	1,146,273	21,900	0	1,124,373	95.1%	4/15/2019
47	Pacific Coast Plaza		3.83	3.61	29.6%	29.6%	15.3%	14.4%	1,069,967	303,010	766,957	7,503	37,479	721,974	100.0%	5/15/2019
48	Days Inn Sarasota		2.87	2.58	69.9%	57.2%	18.1%	16.3%	2,208,253	1,334,248	874,005	88,330	0	785,675	79.3%	4/30/2019
49	Citysquare Shopping Center		1.71	1.60	66.7%	54.1%	10.5%	9.8%	687,058	182,562	504,496	7,412	23,991	473,093	100.0%	5/16/2019
50	Spruce Tower Owners Corp.		7.09	6.98	19.2%	19.2%	28.3%	27.9%	1,660,341	527,359	1,132,982	17,800	0	1,115,182	95.1%	5/3/2019
51	Carriage Owners Corp.		7.12	7.01	17.2%	15.1%	35.4%	34.8%	2,245,435	831,944	1,413,491	21,200	0	1,392,291	95.0%	5/6/2019
52	DuPont Office Center		3.56	3.02	62.3%	62.3%	15.0%	12.7%	1,072,203	503,283	568,920	15,836	69,276	483,808	86.1%	6/5/2019
53	7210 Owners Corp.	500,000	4.51	4.41	14.7%	12.8%	21.8%	21.3%	1,695,262	891,636	803,626	18,200	0	785,426	95.1%	4/16/2019
54	Sansing at Oxford Commons		1.73	1.65	71.3%	65.2%	10.5%	10.0%	468,598	92,580	376,018	2,381	15,871	357,766	100.0%	5/30/2019
55	45 Kew Gardens Owners Inc.	500,000	8.80	8.65	12.2%	12.2%	32.8%	32.3%	2,020,367	871,541	1,148,826	19,200	0	1,129,626	95.0%	5/14/2019
56	Hawthorne Gardens Realty Corp.	500,000	6.33	6.21	14.5%	11.6%	36.3%	35.6%	2,061,723	822,665	1,239,058	24,600	0	1,214,458	94.2%	4/12/2019
57	Maple Court Apartments, Inc.	500,000	4.03	3.93	13.2%	11.7%	20.5%	20.1%	1,329,040	667,410	661,630	16,000	0	645,630	95.0%	4/22/2019
58	Capri Gardens Owners Corp.	500,000	7.23	7.08	9.9%	8.7%	34.8%	34.0%	1,843,809	836,520	1,007,289	21,900	0	985,389	95.0%	5/17/2019
59	Skylake Ranch Center		1.60	1.52	60.3%	53.2%	10.2%	9.6%	347,803	53,635	294,168	1,230	13,612	279,326	100.0%	6/1/2019
60	44-14 Newtown Road Apartment Corporation	500,000	7.92	7.79	6.6%	5.2%	45.1%	44.4%	2,234,496	975,381	1,259,115	20,100	0	1,239,015	96.0%	3/28/2019
61	CVS Portfolio - Ashtabula & Pageland		1.42	1.41	62.9%	57.7%	8.8%	8.7%	228,435	2,284	226,151	2,018	0	224,133	100.0%	8/1/2019
61.01	CVS - Ashtabula								157,625	1,576	156,049	1,013	0	155,036	100.0%	8/1/2019
61.02	CVS - Pageland								70,810	708	70,102	1,006	0	69,096	100.0%	8/1/2019
62	Claridge House Owners Corp.		9.10	8.96	17.2%	17.2%	36.4%	35.8%	1,535,084	607,505	927,579	14,800	0	912,779	95.0%	5/6/2019
63	11 Wooleys Lane Housing Corporation	250,000	9.96	9.77	14.6%	12.9%	49.3%	48.4%	1,840,340	634,198	1,206,142	23,200	0	1,182,942	95.0%	3/21/2019
64	Dorian Owners Inc.	500,000	6.64	6.51	9.1%	7.1%	36.1%	35.4%	1,384,134	572,611	811,523	16,800	0	794,723	95.0%	4/17/2019
65	Oak Grove MHC		2.76	2.70	63.8%	63.8%	11.0%	10.7%	293,185	51,752	241,433	5,350	0	236,083	84.1%	4/30/2019
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.		7.76	7.67	8.5%	6.7%	43.4%	42.9%	1,284,125	373,059	911,066	10,500	0	900,566	97.0%	5/6/2019
67	Taft Church Station		1.92	1.74	74.2%	60.9%	12.2%	11.1%	283,116	42,520	240,596	3,740	19,261	217,595	93.0%	3/7/2019
68	Bank of America - Cary, NC		1.64	1.64	61.1%	61.1%	8.2%	8.2%	161,499	6,415	155,084	0	0	155,084	100.0%	8/1/2019
69	Lynbrook 44 Apartment Owners, Inc.		9.39	9.20	15.4%	15.4%	37.5%	36.8%	1,142,285	467,153	675,132	13,200	0	661,932	95.1%	5/3/2019
70	22 North Forest Avenue Corp.		11.52	11.32	13.4%	13.4%	46.0%	45.2%	1,136,124	422,887	713,237	12,100	0	701,137	95.0%	5/6/2019
71	Westview Equities, Inc.		2.48	2.41	41.3%	32.8%	14.1%	13.6%	433,649	222,932	210,717	6,600	0	204,117	94.0%	4/17/2019
72	Culpeper MHC Portfolio		1.87	1.83	63.0%	51.6%	11.8%	11.6%	245,214	79,675	165,539	3,250	0	162,289	100.0%	5/31/2019
72.01	Bailey’s MHC								NAP	NAP	NAP	NAP	NAP	NAP	100.0%	5/31/2019
72.02	Lakeside MHC								NAP	NAP	NAP	NAP	NAP	NAP	100.0%	5/31/2019
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	300,000	8.06	8.03	9.4%	9.4%	32.1%	32.0%	610,850	209,227	401,623	1,500	0	400,123	95.0%	5/6/2019

A-1-5 

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

Mortgage Loan Number	Property Name	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)
1	Grand Canal Shoppes			TTM 3/31/2019	102,473,435	31,007,624	71,465,811	0	71,465,811			Actual 2018	103,110,653	31,784,180	71,326,473
2	Waterford Lakes Town Center			TTM 2/28/2019	22,800,326	5,141,490	17,658,836	0	17,658,836			Actual 2018	22,900,956	5,119,093	17,781,863
3	350 Bush Street			Actual 2018	12,190,528	5,287,770	6,902,758	0	6,902,758			NAV	NAV	NAV	NAV
4	30 Hudson Yards			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
5	University Square			TTM 3/31/2019	12,233,590	4,489,439	7,744,151	0	7,744,151			Actual 2018	12,603,813	4,572,560	8,031,253
6	Nova Place			Actual 2018	18,069,182	8,034,151	10,035,031	0	10,035,031			Actual 2017	16,115,171	7,083,953	9,031,218
7	445 South Street			TTM 4/30/2019	8,143,468	3,359,039	4,784,429	0	4,784,429			Actual 2018	7,736,048	3,021,492	4,714,556
8	Newport Beach Marriott Bayview	188	152	TTM 4/30/2019	18,884,429	11,433,718	7,450,711	940,878	6,509,833	188	152	Actual 2018	19,043,315	11,569,888	7,473,427
9	Moffett Towers - Buildings 3 & 4			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
10	The Alhambra			Actual 2018	24,409,301	10,688,684	13,720,618	0	13,720,618			Actual 2017	21,031,902	11,378,985	9,652,918
11	One Financial Plaza			TTM 2/28/2019	12,221,492	9,110,416	3,111,076	0	3,111,076			Actual 2018	12,099,330	8,955,246	3,144,084
12	29 West 35th Street			TTM 3/31/2019	3,705,245	1,102,338	2,602,908	0	2,602,908			Actual 2018	3,778,708	1,100,256	2,678,452
13	Ford Factory			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
14	Marriott Downtown Orlando	148	105	TTM 5/31/2019	15,727,919	10,878,402	4,849,517	629,116	4,220,401	148	105	Actual 2018	14,226,363	10,495,852	3,730,511
15	450-460 Park Avenue South			Actual 2018	5,741,954	3,288,436	2,453,518	0	2,453,518			Actual 2017	7,792,369	3,928,265	3,864,104
16	Fairway Center I			Actual 2018	3,398,669	1,350,946	2,047,722	0	2,047,722			Actual 2017	3,426,317	1,303,261	2,123,055
17	Mark Twain Village			Actual 2018	3,293,017	973,385	2,319,632	0	2,319,632			Actual 2017	3,081,273	1,007,354	2,073,919
18	Woodpark Shopping Center			TTM 3/31/2019	2,677,395	761,311	1,916,084	0	1,916,084			Actual 2018	2,640,313	737,798	1,902,515
19	Little Rock Logistics Center			Actual 2018	1,824,564	399,667	1,424,897	0	1,424,897			Actual 2017	1,579,141	347,476	1,231,665
20	Eleven Seventeen Perimeter			TTM 3/31/2019	7,508,947	3,623,969	3,884,977	0	3,884,977			Actual 2018	7,449,250	3,445,156	4,004,094
21	Hampton Inn & Suites Hershey	160	115	TTM 4/30/2019	4,676,874	2,796,678	1,880,196	0	1,880,196	160	115	Actual 2018	4,679,141	2,770,241	1,908,900
22	Polo Towne Crossing SC			Actual 2018	3,318,836	942,979	2,375,857	0	2,375,857			Actual 2017	3,332,061	870,014	2,462,047
23	420 East 72nd Street Tenants Corp.
24	Division Place			Annualized 5 5/31/2019	2,397,674	771,258	1,626,417	0	1,626,417			Actual 2018	2,064,577	865,151	1,199,426
25	Homewood Suites Fayetteville	119	98	TTM 4/30/2019	4,035,971	2,238,417	1,797,554	161,439	1,636,115	119	98
26	Brownsville Commercial Industrial Park			Actual 2018	1,679,164	493,162	1,186,002	0	1,186,002			Actual 2017	1,388,706	527,304	861,402
27	Courtyard Fayetteville Fort Bragg	112	81	TTM 5/31/2019	3,181,893	1,732,994	1,448,899	127,276	1,321,623	107	77	Actual 2018	3,022,834	1,664,223	1,358,611
28	Hampton Inn – Knightdale	108	82	TTM 4/30/2019	3,340,379	1,940,537	1,399,842	0	1,399,842	108	82	Actual 2018	2,989,877	1,806,148	1,183,728
29	167 169 Canal Street			Actual 2018	1,098,592	324,901	773,691	0	773,691			Actual 2017	1,141,679	360,740	780,939
30	215 East 58th St			TTM 4/30/2019	2,040,116	887,866	1,152,250	0	1,152,250			Actual 2018	1,968,285	875,607	1,092,678
31	Fillmore Crossing			TTM 3/31/2019	1,647,354	885,418	761,936	0	761,936			Actual 2018	1,635,770	871,747	764,023
32	Courage Drive			TTM 3/31/2019	1,000,706	252,827	747,879	0	747,879			Actual 2018	998,475	250,961	747,514
33	Landmark Woods & Basswood Apartments			TTM 3/31/2019	1,505,577	734,521	771,056	0	771,056			Actual 2018	1,481,785	679,054	802,731
33.01	Landmark Woods Apartments			TTM 3/31/2019	913,487	476,807	436,680	0	436,680			Actual 2018	902,129	461,823	440,306
33.02	Basswood Apartments			TTM 3/31/2019	592,090	257,714	334,376	0	334,376			Actual 2018	579,656	217,231	362,425
34	Aero Owners, Inc.
35	Temple Terrace Plaza			TTM 4/30/2019	1,321,356	438,001	883,355	0	883,355			Actual 2018	1,302,966	447,329	855,637
36	Albertsons Baton Rouge			TTM 3/31/2019	854,954	0	854,954	0	854,954			Actual 2018	854,954	0	854,954
37	200 Diplomat Drive Corporation
38	Glacier Village			Actual 2018	1,451,949	313,566	1,138,383	0	1,138,383			Actual 2017	1,341,505	254,725	1,086,780
39	6440 Grand Avenue
40	Cal Brazing HQ			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
41	Mira Este Business Park			Actual 2018	920,014	258,705	661,309	0	661,309			Actual 2017	842,896	243,071	599,825
42	Coronet Owners, Inc.
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.
45	Evergreen Owners, Inc.
46	333 East Broadway Owners Corp.
47	Pacific Coast Plaza
48	Days Inn Sarasota	79	62	TTM 4/30/2019	2,208,253	1,215,993	992,260	0	992,260	79	62	Actual 2018	2,274,459	1,249,653	1,024,806
49	Citysquare Shopping Center			Annualized 10 4/30/2019	684,949	0	684,949	0	684,949			NAV	NAV	NAV	NAV
50	Spruce Tower Owners Corp.
51	Carriage Owners Corp.
52	DuPont Office Center			Actual 2018	956,317	455,575	500,742	0	500,742			Actual 2017	937,461	473,327	464,134
53	7210 Owners Corp.
54	Sansing at Oxford Commons							0
55	45 Kew Gardens Owners Inc.
56	Hawthorne Gardens Realty Corp.
57	Maple Court Apartments, Inc.
58	Capri Gardens Owners Corp.
59	Skylake Ranch Center
60	44-14 Newtown Road Apartment Corporation
61	CVS Portfolio - Ashtabula & Pageland			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
61.01	CVS - Ashtabula			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
61.02	CVS - Pageland			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
62	Claridge House Owners Corp.
63	11 Wooleys Lane Housing Corporation
64	Dorian Owners Inc.
65	Oak Grove MHC			TTM 3/31/2019	277,895	47,320	230,575	0	230,575			Actual 2018	279,768	48,480	231,288
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.
67	Taft Church Station			Actual 2018	264,794	43,574	221,221	0	221,221			Actual 2017	262,965	30,627	232,338
68	Bank of America - Cary, NC			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
69	Lynbrook 44 Apartment Owners, Inc.
70	22 North Forest Avenue Corp.
71	Westview Equities, Inc.
72	Culpeper MHC Portfolio			TTM 5/31/2019	278,645	83,120	195,525	0	195,525			Actual 2018	264,834	85,485	179,349
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)

A-1-6 

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

Mortgage Loan Number	Property Name	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name(4)(7)(8)(9)(10)
1	Grand Canal Shoppes	0	71,326,473			Actual 2017	107,586,327	33,160,381	74,425,947	0	74,425,947			N	Venetian Casino Resort
2	Waterford Lakes Town Center	0	17,781,863			Actual 2017	22,212,559	4,830,141	17,382,418	0	17,382,418			N	Regal Cinema
3	350 Bush Street	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Twitch
4	30 Hudson Yards	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	WarnerMedia
5	University Square	0	8,031,253			Actual 2017	13,804,046	4,652,775	9,151,272	0	9,151,272			N	Blackrock, Inc.
6	Nova Place	0	9,031,218			Actual 2016	13,396,542	5,677,218	7,719,324	0	7,719,324			N	PNC Financial Services
7	445 South Street	0	4,714,556			Actual 2017	8,203,518	3,174,804	5,028,714	0	5,028,714			N	Covanta
8	Newport Beach Marriott Bayview	949,706	6,523,721	186	154	Actual 2017	18,417,379	11,151,662	7,265,717	918,607	6,347,110	184	152	N
9	Moffett Towers - Buildings 3 & 4	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Facebook
10	The Alhambra	0	9,652,918			Actual 2016	19,131,802	10,648,423	8,483,379	0	8,483,379			N	USC
11	One Financial Plaza	0	3,144,084			Actual 2017	13,199,374	8,825,683	4,373,691	0	4,373,691			N	Travelers Indemnity Company
12	29 West 35th Street	0	2,678,452			Actual 2017	4,316,584	963,955	3,352,629	0	3,352,629			N	Knotel
13	Ford Factory	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	WMG Acquisition Corp
14	Marriott Downtown Orlando	569,056	3,161,455	149	95	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
15	450-460 Park Avenue South	0	3,864,104			Actual 2016	8,458,306	3,518,821	4,939,485	0	4,939,485			N	WeWork
16	Fairway Center I	0	2,123,055			Actual 2016	3,471,059	1,263,578	2,207,481	0	2,207,481			N	Nationwide Mutual Insurance Co
17	Mark Twain Village	0	2,073,919			Actual 2016	3,204,206	920,703	2,283,503	0	2,283,503			N	Bass Pro Shop
18	Woodpark Shopping Center	0	1,902,515			Actual 2017	2,476,783	661,604	1,815,179	0	1,815,179			N	Golf Galaxy
19	Little Rock Logistics Center	0	1,231,665			Actual 2016	1,556,729	291,965	1,264,764	0	1,264,764			N	Leisure Arts, Inc.
20	Eleven Seventeen Perimeter	0	4,004,094			Actual 2017	7,607,469	3,321,982	4,285,488	0	4,285,488			N	Sedgwick Claims Management Services, Inc.
21	Hampton Inn & Suites Hershey	37,776	1,871,124	162	115	Actual 2017	4,575,806	2,674,837	1,900,969	275,916	1,625,053	158	113	N
22	Polo Towne Crossing SC	0	2,462,047							0				N	Lasik Plus
23	420 East 72nd Street Tenants Corp.													N
24	Division Place	0	1,199,426			Actual 2017	1,816,586	839,659	976,927	0	976,927			N	TJ Maxx
25	Homewood Suites Fayetteville													N
26	Brownsville Commercial Industrial Park	0	861,402			Actual 2016	1,406,042	518,819	887,222	0	887,222			N	Inteva
27	Courtyard Fayetteville Fort Bragg	120,913	1,237,698	107	77	Actual 2017	2,182,411	1,380,771	801,640	87,296	714,344	116	55	N
28	Hampton Inn – Knightdale	0	1,183,728	109	73	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
29	167 169 Canal Street	0	780,939			Actual 2016	876,292	370,775	505,517	0	505,517			N	Amadeo LLC
30	215 East 58th St	0	1,092,678			Actual 2017	1,995,816	899,033	1,096,783	0	1,096,783			N	Waterworks Operating Co., LLC
31	Fillmore Crossing	0	764,023			Actual 2017	1,527,919	825,603	702,316	0	702,316			N
32	Courage Drive	0	747,514			Actual 2017	991,740	245,630	746,110	0	746,110			N	Elliott Turbo
33	Landmark Woods & Basswood Apartments	0	802,731			Actual 2017	1,462,639	625,894	836,745	0	836,745			N
33.01	Landmark Woods Apartments	0	440,306			Actual 2017	896,659	417,353	479,306	0	479,306			N
33.02	Basswood Apartments	0	362,425			Actual 2017	565,980	208,541	357,439	0	357,439			N
34	Aero Owners, Inc.
35	Temple Terrace Plaza	0	855,637			Actual 2017	1,406,774	426,483	980,291	0	980,291			N	Winn Dixie
36	Albertsons Baton Rouge	0	854,954			Actual 2017	854,954	0	854,954	0	854,954			Y	Albertson’s
37	200 Diplomat Drive Corporation
38	Glacier Village	0	1,086,780			Actual 2016	1,350,999	231,808	1,119,191	0	1,119,191			N	Salmon Creek 4 (Salmon Creek Mall)
39	6440 Grand Avenue													N	Xfinity Retail
40	Cal Brazing HQ	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Nevada Heat Transfer LLC
41	Mira Este Business Park	0	599,825			Actual 2016	833,471	244,372	589,099	0	589,099			N	Shirtwholesaler.com
42	Coronet Owners, Inc.
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.
45	Evergreen Owners, Inc.
46	333 East Broadway Owners Corp.
47	Pacific Coast Plaza													N	Mimi’s (Ground Lease)
48	Days Inn Sarasota	0	1,024,806	79	64	Actual 2017	2,328,985	1,220,673	1,108,312	0	1,108,312	76	66	N
49	Citysquare Shopping Center	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Smart & Final
50	Spruce Tower Owners Corp.
51	Carriage Owners Corp.
52	DuPont Office Center	0	464,134			Actual 2016	943,215	426,750	516,465	19,541	496,924			N	Dublin Ward & Dewald, Inc.
53	7210 Owners Corp.
54	Sansing at Oxford Commons													N	Dr. Lyndsay R. Shipp
55	45 Kew Gardens Owners Inc.
56	Hawthorne Gardens Realty Corp.
57	Maple Court Apartments, Inc.
58	Capri Gardens Owners Corp.
59	Skylake Ranch Center													N	Shine Orthodontics
60	44-14 Newtown Road Apartment Corporation
61	CVS Portfolio - Ashtabula & Pageland	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	CVS Pharmacy
61.01	CVS - Ashtabula	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	CVS Pharmacy
61.02	CVS - Pageland	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	CVS Pharmacy
62	Claridge House Owners Corp.
63	11 Wooleys Lane Housing Corporation
64	Dorian Owners Inc.
65	Oak Grove MHC	0	231,288			Actual 2017	281,834	39,964	241,870	0	241,870			N
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.
67	Taft Church Station	0	232,338			Actual 2016	242,675	35,758	206,917	0	206,917			N	Total Renal Care, Inc.
68	Bank of America - Cary, NC	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV			N	Bank of America
69	Lynbrook 44 Apartment Owners, Inc.
70	22 North Forest Avenue Corp.
71	Westview Equities, Inc.
72	Culpeper MHC Portfolio	0	179,349			NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
72.01	Bailey’s MHC					NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
72.02	Lakeside MHC					NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	N
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)

A-1-7 

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

Mortgage Loan Number	Property Name	Largest Tenant Sq. Ft.(8)	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(4)(7)(9)(10)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(7)(10)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(7)(8)(9)(10)
1	Grand Canal Shoppes	42,185	5.6%	7/31/2025	The Venetian Resort (Showroom / Theater)	38,920	5.1%	5/31/2029	Madame Tussaud Las Vegas	28,235	3.7%	7/31/2024	Regis Galerie
2	Waterford Lakes Town Center	86,231	12.5%	1/31/2020	Best Buy	46,094	6.7%	1/31/2021	Jo-Ann Fabrics	35,000	5.1%	1/31/2024	Bed Bath & Beyond
3	350 Bush Street	185,510	47.9%	5/31/2028	Atlassian	145,215	37.5%	9/30/2029	Publicis	52,879	13.6%	1/31/2029
4	30 Hudson Yards	1,463,234	100.0%	6/30/2034
5	University Square	209,799	63.2%	9/30/2028	Axis Reinsurance Company	35,684	10.8%	9/30/2020	Mercer (US) Inc.	34,537	10.4%	4/30/2021
6	Nova Place	395,657	34.6%	12/31/2027	Expedient / Continental Broadband	73,000	6.4%	9/30/2029	United Healthcare Services, Inc.	71,500	6.3%	6/30/2024	Confluence Technologies, Inc.
7	445 South Street	108,252	33.8%	10/31/2025	The Travelers Indemnity Comp	80,642	25.2%	1/31/2023	Marsh USA	54,376	17.0%	8/31/2021	Arch Reinsurance Company
8	Newport Beach Marriott Bayview
9	Moffett Towers - Buildings 3 & 4	701,266	100.0%	5/31/2034
10	The Alhambra	137,334	14.7%	8/31/2020	ELARC	114,448	12.3%	7/31/2026	CLA - Public Health	109,882	11.8%	12/11/2025	CLA - Health Finance
11	One Financial Plaza	200,971	32.3%	12/31/2024	Virtus Investment Partners, Inc.	64,598	10.4%	4/30/2029	Barings LLC	47,240	7.6%	1/31/2023	Conning & Company
12	29 West 35th Street	39,000	41.2%	9/30/2029	Sprinklr, Inc.	32,800	34.6%	12/31/2020	Healthmatters Communications,	7,150	7.5%	9/8/2021	Street Smart Designs Inc. & Mark Cross Leather
13	Ford Factory	257,028	100.0%	4/30/2030
14	Marriott Downtown Orlando
15	450-460 Park Avenue South	76,373	41.8%	8/31/2034	Deep Focus	23,400	12.8%	8/31/2020	Fusion Learning Inc.	14,070	7.7%	6/20/2023	Mphasis Corporation
16	Fairway Center I	76,046	52.2%	11/30/2023	Farmers Insurance Exchange	23,560	16.2%	1/31/2024	Unire Real Estate Group	14,255	9.8%	12/31/2019	Walgreen Co.
17	Mark Twain Village	105,092	34.3%	8/21/2031	Gordmans	76,441	25.0%	1/31/2022	Aldi, Inc.	19,209	6.3%	9/30/2021	Club Fitness of St. Charles
18	Woodpark Shopping Center	38,146	24.3%	6/30/2024	Ashley Furniture Homestore	35,280	22.5%	8/31/2027	Jo-Ann	34,450	22.0%	1/31/2023	The Rustic Mile
19	Little Rock Logistics Center	205,458	41.1%	12/31/2023	Kimberly Clark	125,000	25.0%	11/30/2020	P-Americas LLC	100,620	20.1%	3/31/2025	Forever Collectables/Team Beans
20	Eleven Seventeen Perimeter	26,226	6.7%	7/31/2022	Tropical Smoothie Cafe, LLC	25,566	6.5%	7/31/2029	John Snellings Insurance Agency, Inc.	15,314	3.9%	2/28/2025	EMC Corporation
21	Hampton Inn & Suites Hershey
22	Polo Towne Crossing SC	5,656	6.8%	11/30/2028	Hambone Willys	4,080	4.9%	6/30/2028	Polo Nails	4,000	4.8%	9/30/2023	Mattress Firm
23	420 East 72nd Street Tenants Corp.
24	Division Place	24,016	18.9%	1/31/2024	Tuesday Morning	11,932	9.4%	3/31/2026	Dollar Tree	10,822	8.5%	3/31/2028	Rent-A-Center, Get It Now, LLC a Delaware Ltd.
25	Homewood Suites Fayetteville
26	Brownsville Commercial Industrial Park	100,000	25.0%	5/31/2022	Nova Link	70,000	17.5%	7/31/2023	Dura Automotive Systems, LLC	60,000	15.0%	9/30/2024	Ilsco
27	Courtyard Fayetteville Fort Bragg
28	Hampton Inn – Knightdale
29	167 169 Canal Street	2,800	19.8%	11/30/2021	Verdes Industries LLC	2,800	19.8%	12/31/2023	Two-N, Inc.	1,650	11.7%	3/31/2021	Discount Universe
30	215 East 58th St	15,000	45.2%	9/30/2028	L’Fay Inc.	3,420	10.3%	10/31/2024	Summitt Assets Equity Mgmt LLC	2,300	6.9%	3/7/2024	Tidal Wave Marketing
31	Fillmore Crossing
32	Courage Drive	36,000	33.3%	5/31/2028	The Food Bank	30,000	27.8%	12/31/2021	Apria Healthcare	18,000	16.7%	6/30/2022	Superior Court Records
33	Landmark Woods & Basswood Apartments
33.01	Landmark Woods Apartments
33.02	Basswood Apartments
34	Aero Owners, Inc.
35	Temple Terrace Plaza	45,798	50.7%	2/28/2027	United States Postal Service	13,000	14.4%	9/30/2020	Rainbow USA	5,928	6.6%	1/31/2020	Greenberg Dental & Orthodontic
36	Albertsons Baton Rouge	66,374	100.0%	10/31/2030
37	200 Diplomat Drive Corporation
38	Glacier Village	44,959	18.5%	3/31/2020	Super Bear IGA	42,927	17.7%	6/30/2025	Salmon Creek 2 (Salmon Creek Mall)	33,196	13.7%	7/31/2021	Salmon Creek 3 (Salmon Creek Mall)
39	6440 Grand Avenue	4,500	28.9%	6/30/2025	Panera	4,470	28.7%	6/30/2033	Mission BBQ	3,600	23.1%	7/31/2028	5.11 Tactical
40	Cal Brazing HQ	43,557	100.0%	5/31/2037
41	Mira Este Business Park	2,288	3.6%	MTM	R.E. Steinhauer Construction, Inc.	2,136	3.3%	MTM	G the Mattress Guy	1,440	2.2%	MTM	Elite Worldwide, Inc.
42	Coronet Owners, Inc.
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.
45	Evergreen Owners, Inc.
46	333 East Broadway Owners Corp.
47	Pacific Coast Plaza	6,500	26.5%	7/20/2022	National Vision, Inc. Eyeglass World	4,500	18.4%	11/30/2020	McDonalds	3,255	13.3%	1/6/2023	Einstein and Noah Corp,
48	Days Inn Sarasota
49	Citysquare Shopping Center	30,570	57.7%	7/31/2033	Ashley Furniture	22,374	42.3%	6/30/2028
50	Spruce Tower Owners Corp.
51	Carriage Owners Corp.
52	DuPont Office Center	15,075	23.8%	9/30/2023	Merrill Lynch	9,913	15.6%	6/30/2023	New York Life Insurance Company	6,573	10.4%	11/30/2023	Gai Consultants, Inc.
53	7210 Owners Corp.
54	Sansing at Oxford Commons	4,938	31.1%	9/30/2023	Southern Craft	4,594	28.9%	10/31/2027	Holy Crab LLC	4,343	27.4%	1/16/2026	RK Salon
55	45 Kew Gardens Owners Inc.
56	Hawthorne Gardens Realty Corp.
57	Maple Court Apartments, Inc.
58	Capri Gardens Owners Corp.
59	Skylake Ranch Center	2,300	28.0%	4/30/2029	Starbucks	2,200	26.8%	3/31/2029	Kantor Dentist	2,000	24.4%	5/31/2029	Pizza Hut
60	44-14 Newtown Road Apartment Corporation
61	CVS Portfolio - Ashtabula & Pageland	Various	Various	5/31/2034
61.01	CVS - Ashtabula	10,125	100.0%	5/31/2034
61.02	CVS - Pageland	10,055	100.0%	5/31/2034
62	Claridge House Owners Corp.
63	11 Wooleys Lane Housing Corporation
64	Dorian Owners Inc.
65	Oak Grove MHC
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.
67	Taft Church Station	4,698	25.1%	11/3/2023	Fast Pace Urgent Care	3,600	19.3%	2/28/2023	American Cellular	3,500	18.7%	6/30/2021	World Finance
68	Bank of America - Cary, NC	38,683	100.0%	9/30/2035
69	Lynbrook 44 Apartment Owners, Inc.
70	22 North Forest Avenue Corp.
71	Westview Equities, Inc.
72	Culpeper MHC Portfolio
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)

A-1-8 

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

Mortgage Loan Number

Property Name

4th Largest Tenant Sq. Ft.(8)

4th Largest Tenant % of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name(7)(9)(10)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

1

Grand Canal Shoppes

28,099

3.7%

5/31/2025

TAO Nightclub

24,378

3.2%

1/31/2025

3/18/2019

5/15/2019

N

Y

Refinance

2

Waterford Lakes Town Center

30,616

4.4%

1/31/2020

Ross Dress For Less

30,184

4.4%

1/31/2021

3/11/2019

3/11/2019

N

Y

Recapitalization

3

350 Bush Street

7/31/2018

7/31/2018

7/31/2018

13.0%

N

Y

Refinance

4

30 Hudson Yards

6/3/2019

5/30/2019

N

Y

Acquisition

5

University Square

4/17/2019

4/25/2019

N

Y

Acquisition

6

Nova Place

40,867

3.6%

11/30/2027

DataBank Holdings

38,009

3.3%

9/30/2033

3/28/2019

4/10/2019

N

Y

Refinance

7

445 South Street

22,604

7.1%

10/31/2022

CCA Civil, LLC

13,515

4.2%

3/31/2022

4/22/2019

4/22/2019

N

Y

Recapitalization

8

Newport Beach Marriott Bayview

5/29/2019

5/29/2019

5/29/2019

11.0%

N

Y

Acquisition

9

Moffett Towers - Buildings 3 & 4

5/9/2019

5/13/2019

5/9/2019

3.0%

N

Y

Refinance

10

The Alhambra

68,148

7.3%

11/30/2026

CLA - Parks & Recreation

61,364

6.6%

11/30/2025

3/5/2019

3/5/2019

3/12/2019

12.0%

N

Y

Refinance

11

One Financial Plaza

46,684

7.5%

4/30/2029

LAZ Parking

34,597

5.6%

6/30/2029

12/19/2018

12/17/2018

N

Y

Acquisition

12

29 West 35th Street

4,100

4.3%

3/31/2021

Law Firm Of Stuart L. Weiss, P.C.

4,100

4.3%

6/30/2024

4/17/2019

4/17/2019

N

Y

Refinance

13

Ford Factory

3/12/2019

3/11/2019

3/12/2019

9.0%

N

Y

Acquisition

14

Marriott Downtown Orlando

5/9/2019

5/9/2019

N

Y

Recapitalization

15

450-460 Park Avenue South

8,000

4.4%

1/15/2022

Pipedrive

7,500

4.1%

12/20/2022

3/27/2019

3/28/2019

N

Y

Refinance

16

Fairway Center I

14,119

9.7%

3/31/2021

Patterson Law Firm

4,353

3.0%

2/29/2020

3/29/2019

3/22/2019

3/26/2019

8.0%

N

Y

Acquisition

17

Mark Twain Village

17,915

5.8%

5/31/2027

Duluth Holdings, Inc.

12,960

4.2%

8/31/2022

3/29/2019

3/29/2019

N

Y

Acquisition

18

Woodpark Shopping Center

10,079

6.4%

7/31/2023

Sun & Ski

10,000

6.4%

1/31/2027

4/1/2019

4/1/2019

N

Y

Acquisition

19

Little Rock Logistics Center

69,372

13.9%

4/30/2020

2/27/2019

2/27/2019

N

Y

Acquisition

20

Eleven Seventeen Perimeter

15,107

3.8%

6/30/2020

The Stonehill Group, Inc.

14,388

3.7%

11/30/2027

5/6/2019

5/3/2019

N

Y

Refinance

21

Hampton Inn & Suites Hershey

5/14/2019

5/21/2019

N

Y

Acquisition

22

Polo Towne Crossing SC

3,500

4.2%

6/30/2025

Tri Cowboys Nail Bar

3,476

4.2%

7/31/2025

4/23/2019

4/23/2019

N

Y

Refinance

23

420 East 72nd Street Tenants Corp.

6/11/2019

6/12/2019

N

Y

Refinance

24

Division Place

10,042

7.9%

6/30/2020

Celebrations Bridal & Formal Wear

7,078

5.6%

8/31/2025

4/22/2019

4/22/2019

N

Y

Refinance

25

Homewood Suites Fayetteville

5/16/2019

5/16/2019

N

Y

Refinance

26

Brownsville Commercial Industrial Park

50,000

12.5%

12/31/2022

Standard Textile

50,000

12.5%

8/31/2021

4/16/2019

4/16/2019

N

Y

Refinance

27

Courtyard Fayetteville Fort Bragg

6/4/2019

6/11/2019

N

Y

Refinance

28

Hampton Inn – Knightdale

4/18/2019

4/24/2019

N

Y

Refinance

29

167 169 Canal Street

1,500

10.6%

4/30/2022

Popular Lucky, Jewelry Corp

1,300

9.2%

8/1/2028

5/22/2019

5/22/2019

N

Y

Refinance

30

215 East 58th St

2,050

6.2%

5/23/2021

Andover Properties LLC

1,850

5.6%

11/30/2019

6/6/2019

6/6/2019

N

Y

Refinance

31

Fillmore Crossing

3/29/2019

3/29/2019

N

Y

Acquisition

32

Courage Drive

12,000

11.1%

8/31/2019

Pride Industries

12,000

11.1%

5/31/2022

4/24/2019

4/24/2019

4/24/2019

13.0%

N

Y

Refinance

33

Landmark Woods & Basswood Apartments

3/25/2019

3/22/2019

N

Y

Acquisition

33.01

Landmark Woods Apartments

3/25/2019

3/22/2019

N

Y

33.02

Basswood Apartments

3/25/2019

3/22/2019

N

Y

34

Aero Owners, Inc.

5/7/2019

4/17/2019

N

Y

Refinance

35

Temple Terrace Plaza

3,660

4.1%

7/31/2023

Singha Thai Restaurant

2,602

2.9%

5/31/2022

4/25/2019

4/25/2019

N

Y

Acquisition

36

Albertsons Baton Rouge

3/14/2019

3/14/2019

N

Y

Acquisition

37

200 Diplomat Drive Corporation

4/29/2019

4/26/2019

N

Y

Refinance

38

Glacier Village

31,009

12.8%

3/31/2023

Salmon Creek 1 (Salmon Creek Mall)

28,894

11.9%

4/30/2022

4/1/2019

4/1/2019

3/27/2019

7.0%

N

Y

Acquisition

39

6440 Grand Avenue

2,994

19.2%

11/30/2028

4/19/2019

4/19/2019

N

Y

Acquisition

40

Cal Brazing HQ

4/23/2019

4/22/2019

4/23/2019

16.0%

N

Y

Acquisition

41

Mira Este Business Park

1,360

2.1%

MTM

A1 Crane San Diego

1,408

2.2%

MTM

5/20/2019

5/20/2019

5/17/2019

9.0%

N

Y

Acquisition

42

Coronet Owners, Inc.

5/22/2019

5/21/2019

N

Y

Refinance

43

Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation

5/1/2019

5/1/2019

N

Y

Refinance

44

83-33 Gardens Corp. a/k/a 83-33 Austin Corp.

6/5/2019

5/29/2019

N

Y

Refinance

45

Evergreen Owners, Inc.

4/30/2019

4/30/2019

N

Y

Refinance

46

333 East Broadway Owners Corp.

4/30/2019

4/30/2019

N

Y

Refinance

47

Pacific Coast Plaza

2,019

8.2%

12/31/2022

Brooklyn Boyz, Inc

1,500

6.1%

2/28/2023

3/27/2019

4/1/2019

4/16/2019

9.0%

N

Y

Acquisition

48

Days Inn Sarasota

5/16/2019

5/16/2019

N

Y

Acquisition

49

Citysquare Shopping Center

5/1/2019

5/1/2019

N

Y

Refinance

50

Spruce Tower Owners Corp.

5/9/2019

5/8/2019

N

Y

Refinance

51

Carriage Owners Corp.

5/9/2019

5/7/2019

N

Y

Refinance

52

DuPont Office Center

6,239

9.8%

10/31/2023

Convo Communications, LLC

4,835

7.6%

3/31/2027

5/28/2019

5/28/2019

N

Y

Acquisition

53

7210 Owners Corp.

4/26/2019

4/24/2019

N

Y

Refinance

54

Sansing at Oxford Commons

1,996

12.6%

3/31/2024

4/29/2019

4/29/2019

N

Y

Refinance

55

45 Kew Gardens Owners Inc.

5/24/2019

5/23/2019

N

Y

Refinance

56

Hawthorne Gardens Realty Corp.

4/24/2019

4/23/2019

N

Y

Refinance

57

Maple Court Apartments, Inc.

5/2/2019

5/2/2019

N

Y

Refinance

58

Capri Gardens Owners Corp.

6/5/2019

5/31/2019

N

Y

Refinance

59

Skylake Ranch Center

1,700

20.7%

4/30/2029

5/14/2019

5/14/2019

N

Y

Acquisition

60

44-14 Newtown Road Apartment Corporation

4/5/2019

4/4/2019

N

Y

Refinance

61

CVS Portfolio - Ashtabula & Pageland

Various

5/2/2019

N

Y

Refinance

61.01

CVS - Ashtabula

4/29/2019

5/2/2019

N

Y

61.02

CVS - Pageland

4/30/2019

5/2/2019

N

Y

62

Claridge House Owners Corp.

5/9/2019

5/8/2019

N

Y

Refinance

63

11 Wooleys Lane Housing Corporation

6/5/2019

4/5/2019

N

Y

Refinance

64

Dorian Owners Inc.

4/23/2019

4/25/2019

N

Y

Refinance

65

Oak Grove MHC

4/19/2019

4/17/2019

N

Y

Acquisition

66

The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.

5/20/2019

5/21/2019

N

Y

Refinance

67

Taft Church Station

1,750

9.4%

5/31/2022

Subway

1,400

7.5%

8/31/2021

4/25/2019

4/25/2019

N

Y

Acquisition

68

Bank of America - Cary, NC

4/25/2019

N

Y

Recapitalization

69

Lynbrook 44 Apartment Owners, Inc.

5/9/2019

5/9/2019

N

Y

Refinance

70

22 North Forest Avenue Corp.

5/9/2019

5/9/2019

N

Y

Refinance

71

Westview Equities, Inc.

4/29/2019

4/26/2019

N

Y

Refinance

72

Culpeper MHC Portfolio

6/19/2019

6/27/2019

N

Y

Refinance

72.01

Bailey’s MHC

6/19/2019

6/27/2019

N

Y

72.02

Lakeside MHC

6/19/2019

6/27/2019

N

Y

73

171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)

5/14/2019

5/14/2019

N

Y

Refinance

A-1-9 

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

Mortgage Loan Number	Property Name	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)(4)	Monthly Replacement Reserve ($)(11)
1	Grand Canal Shoppes	0	0	Springing			0	Springing			0	Springing
2	Waterford Lakes Town Center	0	339,161	169,580	Cash		0	Springing			0	11,521
3	350 Bush Street	0	409,996	205,001	Cash		69,579	23,192	Cash		0	Springing
4	30 Hudson Yards	0	0	Springing			0	Springing			0	Springing
5	University Square	55,108	78,438	39,219	Cash		8,477	Springing	Cash		0	6,030
6	Nova Place	0	459,339	153,115	Cash		0	Springing			0	23,807
7	445 South Street	74,745	239,707	79,902	Cash		0	Springing			201,500	5,653
8	Newport Beach Marriott Bayview	0	0	Springing			0	Springing			0	Springing
9	Moffett Towers - Buildings 3 & 4	0	525,523	87,587	Cash		0	Springing			0	Springing
10	The Alhambra	0	782,527	195,631	Cash		72,226	24,075	Cash		0	19,414
11	One Financial Plaza	0	141,424	141,424	Cash		4,242	Springing	Cash		225,000	14,749
12	29 West 35th Street	110,000	0	Springing			0	Springing			0	1,579
13	Ford Factory	0	0	Springing			0	Springing			0	Springing
14	Marriott Downtown Orlando	0	586,292	65,144	Cash		81,436	Springing	Cash		0	From 8/1/2019 to 11/1/2023, 4% of underwritten revenue (currently $52,546.40). On each payment date thereadter 5% of underwritten revenue.
15	450-460 Park Avenue South	0	0	Springing			0	Springing			0	Springing
16	Fairway Center I	0	35,680	35,680	Cash		0	Springing			0	1,822; Springing
17	Mark Twain Village	0	261,721	43,620	Cash		6,257	6,257	Cash		0	5,106
18	Woodpark Shopping Center	107,626	259,126	37,018	Cash		0	Springing			200,000	1,962
19	Little Rock Logistics Center	91,250	134,835	13,483	Cash		0	Springing			0	4,170
20	Eleven Seventeen Perimeter	49,375	157,358	78,679	Cash		4,961	Springing	Cash		0	0
21	Hampton Inn & Suites Hershey	11,875	0	13,042	Cash		3,142	3,142	Cash		0	Springing
22	Polo Towne Crossing SC	0	397,418	56,774	Cash		0	Springing			0	1,175
23	420 East 72nd Street Tenants Corp.	54,600	218,157	218,157	Cash		0	Springing			0	0
24	Division Place	0	0	39,310	Cash		0	Springing			0	2,007
25	Homewood Suites Fayetteville	70,000	94,374	7,864	Cash		1,214	1,214	Cash		0	Springing
26	Brownsville Commercial Industrial Park	154,165	157,284	17,476	Cash		50,445	Springing	Cash		0	3,333
27	Courtyard Fayetteville Fort Bragg	0	94,699	8,609	Cash		16,500	1,650	Cash		0	FF&E at 2% in years one and two, 3% in year 3, and 4% thereafter
28	Hampton Inn – Knightdale	0	86,943	8,694	Cash		23,629	2,953	Cash		0	5,567; Springing
29	167 169 Canal Street	3,750	39,646	19,823	Cash		0	Springing			0	277
30	215 East 58th St	0	49,053	49,053	Cash		5,255	2,627	Cash		0	553
31	Fillmore Crossing	0	4,800	2,400	Cash		3,103	3,103	Cash		0	4,725
32	Courage Drive	0	36,009	12,003	Cash		0	Springing			0	900
33	Landmark Woods & Basswood Apartments	29,000	111,697	15,957	Cash		0	Springing			0	3,333
33.01	Landmark Woods Apartments
33.02	Basswood Apartments
34	Aero Owners, Inc.	0	77,150	77,150	Cash		0	Springing			0	0
35	Temple Terrace Plaza	0	115,098	19,183	Cash		0	Springing			0	1,090
36	Albertsons Baton Rouge	9,250	0	Springing			0	Springing			0	830
37	200 Diplomat Drive Corporation	0	0	Springing			0	Springing			0	0
38	Glacier Village	13,563	164,330	16,912	Cash		15,143	5,048	Cash		0	3,035
39	6440 Grand Avenue	0	0	5,437	Cash		1,500	500	Cash		0	195
40	Cal Brazing HQ	0	0	Springing			0	Springing			0	Springing
41	Mira Este Business Park	0	14,645	2,929	Cash		1,557	779	Cash		225,000	Springing
42	Coronet Owners, Inc.	0	0	Springing			0	Springing			0	0
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	0	0	Springing			0	Springing			0	0
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	0	0	Springing			0	Springing			0	0
45	Evergreen Owners, Inc.	0	23,000	23,000	Cash		0	Springing			0	0
46	333 East Broadway Owners Corp.	0	0	Springing			0	Springing			0	0
47	Pacific Coast Plaza	0	11,530	3,843	Cash		0	Springing			0	625
48	Days Inn Sarasota	1,250	49,312	5,479	Cash		16,439	5,480	Cash		0	7,359
49	Citysquare Shopping Center	0	7,898	3,949	Cash		1,402	701	Cash		0	662
50	Spruce Tower Owners Corp.	0	0	Springing			0	Springing			0	0
51	Carriage Owners Corp.	0	0	Springing			0	Springing			0	0
52	DuPont Office Center	81,173	45,497	11,374	Cash		2,819	1,409	Cash		50,000	1,056
53	7210 Owners Corp.	0	0	Springing			0	Springing			0	0
54	Sansing at Oxford Commons	0	7,469	1,064	Cash		1,386	693	Cash		0	198
55	45 Kew Gardens Owners Inc.	0	0	Springing			0	Springing			0	0
56	Hawthorne Gardens Realty Corp.	0	73,500	16,750	Cash		0	Springing			0	0
57	Maple Court Apartments, Inc.	0	15,000	15,000	Cash		0	Springing			0	0
58	Capri Gardens Owners Corp.	0	47,606	23,803	Cash		0	Springing			0	0
59	Skylake Ranch Center	0	53,495	10,699	Cash		780	Springing	Cash		0	103
60	44-14 Newtown Road Apartment Corporation	0	0	Springing			0	Springing			0	0
61	CVS Portfolio - Ashtabula & Pageland	0	0	Springing			0	Springing			0	336; Springing
61.01	CVS - Ashtabula
61.02	CVS - Pageland
62	Claridge House Owners Corp.	0	0	Springing			0	Springing			0	0
63	11 Wooleys Lane Housing Corporation	0	0	Springing			0	Springing			0	0
64	Dorian Owners Inc.	0	32,494	16,247	Cash		0	Springing			0	0
65	Oak Grove MHC	0	6,743	613	Cash		0	Springing			5,136	446
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	0	26,550	13,275	Cash		0	Springing			0	0
67	Taft Church Station	11,286	12,555	1,395	Cash		0	Springing			0	313
68	Bank of America - Cary, NC	0	0	Springing			0	Springing			0	62; Springing
69	Lynbrook 44 Apartment Owners, Inc.	0	0	Springing			0	Springing			0	0
70	22 North Forest Avenue Corp.	0	0	Springing			0	Springing			0	0
71	Westview Equities, Inc.	0	31,815	5,145	Cash		0	Springing			0	0
72	Culpeper MHC Portfolio	0	1,752	219	Cash		3,555	323	Cash		0	271
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	0	0	Springing			0	Springing			0	0

A-1-10 

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

Mortgage Loan Number	Property Name	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)(4)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)(12)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Debt Service Escrow - Cash or LoC	Debt Service Escrow - LoC Counterparty	Other Escrow I Reserve Description
1	Grand Canal Shoppes	386,928			12,309,694	Springing	2,321,544	Cash		0	0			Ground Rent
2	Waterford Lakes Town Center	500,000	Cash		5,000,000	57,605	7,500,000	Cash		0	0			Unfunded Obligations Reserve
3	350 Bush Street	0			0	Springing	0			0	0			Existing TI/LC Obligations Reserve ($6,651,482); Development Work Reserve ($153,188)
4	30 Hudson Yards	0			0	0	0			0	0			Contraction Space Funds Reserve
5	University Square	0	Cash		0	45,223; Springing	1,000,000	Cash		0	0			Outstanding TI/LC Funds
6	Nova Place	857,059	Cash		0	76,183	2,742,588	Cash		0	0			Existing TI/LC Reserve
7	445 South Street	0	Cash		0	40,034	950,000	Cash		0	0			Rent Concession Funds
8	Newport Beach Marriott Bayview	0			0	0	0			0	0
9	Moffett Towers - Buildings 3 & 4	0			0	0	0			0	0			Outstanding TI/LC and Free Rent Reserve
10	The Alhambra	698,918	Cash		0	77,658	4,000,000	Cash		0	0			Land Entitlement Contingency Reserve
11	One Financial Plaza	0	Cash		5,000,000	77,729; Springing	2,000,000	Cash		0	0			Rent Abatement Reserve
12	29 West 35th Street	75,000	Cash		500,000	15,790	500,000	Cash		0	0			Rent Concession Reserve
13	Ford Factory	0			6,565,530	Springing	0	Cash		0	0
14	Marriott Downtown Orlando	0	Cash		0	0	0			0	0
15	450-460 Park Avenue South	0			0	Springing	0			0	0			Rent Concession Reserve
16	Fairway Center I	43,739	Cash		0	17,010; Springing	408,234	Cash		0	0			Rent Concession Reserve
17	Mark Twain Village	245,094	Cash		500,000	17,200; Springing	500,000	Cash		0	0			First to Finish Reserve Fund
18	Woodpark Shopping Center	94,164	Cash		0	12,424	596,372	Cash		0	0
19	Little Rock Logistics Center	250,225	Cash		0	8,341	300,270	Cash		0	0
20	Eleven Seventeen Perimeter	0			2,500,000	81,818; Springing	1,000,000	Cash		0	0			Existing TI/LC Reserve
21	Hampton Inn & Suites Hershey	0			0	0	0			0	0			PIP Reserve
22	Polo Towne Crossing SC	0	Cash		0	8,333	400,000	Cash		0	0
23	420 East 72nd Street Tenants Corp.	0			0	0	0			0	0
24	Division Place	0	Cash		0	7,526	270,939	Cash		0	0			Key Tenant Springing Reserve
25	Homewood Suites Fayetteville	0			0	0	0			0	0
26	Brownsville Commercial Industrial Park	0	Cash		0	6,667	200,000	Cash		0	0
27	Courtyard Fayetteville Fort Bragg	0	Cash		0	0	0			0	0			PIP Reserve
28	Hampton Inn – Knightdale	500,000	Cash		0	0	0			0	0
29	167 169 Canal Street	0	Cash		0	3,538	204,000	Cash		0	0
30	215 East 58th St	0	Cash		0	5,528	265,320	Cash		0	0
31	Fillmore Crossing	0	Cash		0	0	0			0	0			Designated Replacement Reserve
32	Courage Drive	21,600	Cash		80,000	3,600; Springing	80,000	Cash		0	0
33	Landmark Woods & Basswood Apartments	0	Cash		0	0	0			0	0
33.01	Landmark Woods Apartments
33.02	Basswood Apartments
34	Aero Owners, Inc.	0			0	0	0			0	0
35	Temple Terrace Plaza	0	Cash		60,000	5,811	209,000	Cash		0	0
36	Albertsons Baton Rouge	49,823	Cash		0	0	0			0	0
37	200 Diplomat Drive Corporation	0			0	0	0			0	0
38	Glacier Village	145,680	Cash		0	4,167	200,000	Cash		0	0
39	6440 Grand Avenue	0	Cash		0	1,297	46,692	Cash		0	0
40	Cal Brazing HQ	0			0	Springing	0			0	0
41	Mira Este Business Park	225,000	Cash		150,000	Springing	150,000	Cash		0	0			Future TILC/Replacement Reserves
42	Coronet Owners, Inc.	0			0	0	0			0	0
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	0			0	0	0			0	0
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	0			0	0	0			0	0
45	Evergreen Owners, Inc.	0			0	0	0			0	0			Collateral Security Agreement for Capital Improvements
46	333 East Broadway Owners Corp.	0			0	0	0			0	0
47	Pacific Coast Plaza	0	Cash		0	Springing	150,000			0	0
48	Days Inn Sarasota	0	Cash		0	0	0			0	0			PIP Reserve
49	Citysquare Shopping Center	0	Cash		0	2,206	0	Cash		0	0
50	Spruce Tower Owners Corp.	0			0	0	0			0	0
51	Carriage Owners Corp.	0			0	0	0			0	0
52	DuPont Office Center	0	Cash		50,000	3,958	0	Cash		0	0
53	7210 Owners Corp.	0			0	0	0			0	0
54	Sansing at Oxford Commons	0	Cash		0	992	35,710	Cash		0	0
55	45 Kew Gardens Owners Inc.	0			0	0	0			0	0			Collateral Security Agreement for Environmental Items
56	Hawthorne Gardens Realty Corp.	0			0	0	0			0	0
57	Maple Court Apartments, Inc.	0			0	0	0			0	0			Collateral Security Agreement for Capital Improvements
58	Capri Gardens Owners Corp.	0			0	0	0			0	0
59	Skylake Ranch Center	8,200	Cash		0	1,025	49,200	Cash		0	0			Kantor Free Rent Reserve
60	44-14 Newtown Road Apartment Corporation	0			0	0	0			0	0			Collateral Security Agreement for Capital Improvements
61	CVS Portfolio - Ashtabula & Pageland	4,036	Cash		0	Springing	0			0	0
61.01	CVS - Ashtabula
61.02	CVS - Pageland
62	Claridge House Owners Corp.	0			0	0	0			0	0
63	11 Wooleys Lane Housing Corporation	0			0	0	0			0	0
64	Dorian Owners Inc.	0			0	0	0			0	0
65	Oak Grove MHC	0	Cash		0	0	0			0	0
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	0			0	0	0			0	0
67	Taft Church Station	0	Cash		0	1,558	93,500	Cash		0	0
68	Bank of America - Cary, NC	744	Cash		0	Springing	0			0	0
69	Lynbrook 44 Apartment Owners, Inc.	0			0	0	0			0	0
70	22 North Forest Avenue Corp.	0			0	0	0			0	0
71	Westview Equities, Inc.	0			0	0	0			0	0
72	Culpeper MHC Portfolio	0	Cash		0	0	0			0	0
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	0			0	0	0			0	0

A-1-11 

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

Mortgage Loan Number	Property Name	Other Escrow I (Initial) ($)(4)(7)(9)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)(4)(7)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC
1	Grand Canal Shoppes	0	Springing	0			Gap Rent	1,218,246	0	0	Cash
2	Waterford Lakes Town Center	1,485,464	0	0	Cash		Regal Holdback Reserve	22,500,000	0	0	Cash
3	350 Bush Street	6,804,670	0	0	Cash		Publicis Letter of Credit ($4,672,000); Atlassian Letter of Credit ($810,784)	5,482,784	0	0	LoC
4	30 Hudson Yards	0	Springing	0			Condominium Reserve	0	Springing	0
5	University Square	4,158,980	0	0	Cash			0	0	0
6	Nova Place	1,587,057	0	0	Cash		Closing Date Leasing Reserve	4,000,000	0	0	Cash
7	445 South Street	71,148	0	0	Cash			0	0	0
8	Newport Beach Marriott Bayview	0	0	0				0	0	0
9	Moffett Towers - Buildings 3 & 4	39,293,262	0	0	Cash		Lease Sweep Reserve	0	Springing	21,037,980
10	The Alhambra	6,000,000	0	0	Cash		Rent Concession Reserve ($2,231,180.75); Existing TI/LC Obligations Reserve ($9,668,623.85)	11,899,805	0	0	Cash
11	One Financial Plaza	1,726,928	0	0	Cash		Outstanding TI/LC Reserve	1,112,904	0	0	Cash
12	29 West 35th Street	779,675	0	0	Cash			0	0	0
13	Ford Factory	0	0	0				0	0	0
14	Marriott Downtown Orlando	0	0	0				0	0	0
15	450-460 Park Avenue South	2,438,878	0	0	Cash		Existing TI/LC Obligations Reserve	4,509,708	0	0	Cash
16	Fairway Center I	585,453	0	0	Cash			0	0	0
17	Mark Twain Village	50,000	0	0	Cash		Outstanding TI Reserve Fund	50,000	0	0	Cash
18	Woodpark Shopping Center	0	0	0				0	0	0
19	Little Rock Logistics Center	0	0	0				0	0	0
20	Eleven Seventeen Perimeter	1,786,163	0	0	Cash		Rent Concession Reserve ($386,644.47); Gap Rent Reserve ($37,329.83)	423,974	0	0	Cash
21	Hampton Inn & Suites Hershey	500,000	0	0	Cash			0	0	0
22	Polo Towne Crossing SC	0	0	0				0	0	0
23	420 East 72nd Street Tenants Corp.	0	0	0				0	0	0
24	Division Place	0	Springing	0			Existing TI/LC Obligations Reserve	3,000	0	0	Cash
25	Homewood Suites Fayetteville	0	0	0				0	0	0
26	Brownsville Commercial Industrial Park	0	0	0				0	0	0
27	Courtyard Fayetteville Fort Bragg	0	Springing	0				0	0	0
28	Hampton Inn – Knightdale	0	0	0				0	0	0
29	167 169 Canal Street	0	0	0				0	0	0
30	215 East 58th St	0	0	0				0	0	0
31	Fillmore Crossing	683,000	0	0	Cash			0	0	0
32	Courage Drive	0	0	0				0	0	0
33	Landmark Woods & Basswood Apartments	0	0	0				0	0	0
33.01	Landmark Woods Apartments
33.02	Basswood Apartments
34	Aero Owners, Inc.	0	0	0				0	0	0
35	Temple Terrace Plaza	0	0	0				0	0	0
36	Albertsons Baton Rouge	0	0	0				0	0	0
37	200 Diplomat Drive Corporation	0	0	0				0	0	0
38	Glacier Village	0	0	0				0	0	0
39	6440 Grand Avenue	0	0	0				0	0	0
40	Cal Brazing HQ	0	0	0				0	0	0
41	Mira Este Business Park	150,000	0	0	Cash			0	0	0
42	Coronet Owners, Inc.	0	0	0				0	0	0
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	0	0	0				0	0	0
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	0	0	0				0	0	0
45	Evergreen Owners, Inc.	500,000	0	0	Cash			0	0	0
46	333 East Broadway Owners Corp.	0	0	0				0	0	0
47	Pacific Coast Plaza	0	0	0				0	0	0
48	Days Inn Sarasota	76,927	0	0	Cash			0	0	0
49	Citysquare Shopping Center	0	0	0				0	0	0
50	Spruce Tower Owners Corp.	0	0	0				0	0	0
51	Carriage Owners Corp.	0	0	0				0	0	0
52	DuPont Office Center	0	0	0				0	0	0
53	7210 Owners Corp.	0	0	0				0	0	0
54	Sansing at Oxford Commons	0	0	0				0	0	0
55	45 Kew Gardens Owners Inc.	150,000	0	0	Cash			0	0	0
56	Hawthorne Gardens Realty Corp.	0	0	0				0	0	0
57	Maple Court Apartments, Inc.	500,000	0	0	Cash		Collateral Security Agreement for Environmental Items	22,500	0	0	Cash
58	Capri Gardens Owners Corp.	0	0	0				0	0	0
59	Skylake Ranch Center	10,834	0	0	Cash			0	0	0
60	44-14 Newtown Road Apartment Corporation	1,000,000	0	0	Cash			0	0	0
61	CVS Portfolio - Ashtabula & Pageland	0	0	0				0	0	0
61.01	CVS - Ashtabula
61.02	CVS - Pageland
62	Claridge House Owners Corp.	0	0	0				0	0	0
63	11 Wooleys Lane Housing Corporation	0	0	0				0	0	0
64	Dorian Owners Inc.	0	0	0				0	0	0
65	Oak Grove MHC	0	0	0				0	0	0
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.	0	0	0				0	0	0
67	Taft Church Station	0	0	0				0	0	0
68	Bank of America - Cary, NC	0	0	0				0	0	0
69	Lynbrook 44 Apartment Owners, Inc.	0	0	0				0	0	0
70	22 North Forest Avenue Corp.	0	0	0				0	0	0
71	Westview Equities, Inc.	0	0	0				0	0	0
72	Culpeper MHC Portfolio	0	0	0				0	0	0
72.01	Bailey’s MHC
72.02	Lakeside MHC
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	0	0	0				0	0	0

A-1-12 

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

Mortgage Loan Number	Property Name	Other  Escrow II - LoC Counterparty	Holdback(13)	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)
1	Grand Canal Shoppes			Fee and Leasehold	2/28/2064	$133,477	Beginning with the 8th Lease Year, Rent is increased each year by the percentage that the Consumer PRice Index has increased, not to exceed 2%, and never to be decreased.	Hard/Springing Cash Management	975,000,000	3,537,423	215,000,000	215,000,000
2	Waterford Lakes Town Center			Fee				Hard/Springing Cash Management
3	350 Bush Street	Credit Industriel et Commercial (Publicis Letter of Credit); Bank of America, N.A. (Atlassian Letter of Credit)		Fee				Hard/Upfront Cash Management
4	30 Hudson Yards			Fee				Hard/Springing Cash Management	1,430,000,000	4,058,618	310,000,000	310,000,000
5	University Square			Fee				Springing
6	Nova Place			Fee				Hard/Springing Cash Management
7	445 South Street			Fee				Hard/Springing Cash Management
8	Newport Beach Marriott Bayview			Fee				Soft/Springing Cash Management
9	Moffett Towers - Buildings 3 & 4			Fee				Hard/Upfront Cash Management	505,000,000	1,605,957	155,000,000	155,000,000
10	The Alhambra			Fee				Hard/Upfront Cash Management
11	One Financial Plaza			Fee				Springing
12	29 West 35th Street			Fee				Springing
13	Ford Factory			Fee				Hard/Springing Cash Management
14	Marriott Downtown Orlando			Fee				Hard/Springing Cash Management
15	450-460 Park Avenue South			Fee				Hard/Springing Cash Management
16	Fairway Center I			Fee				Springing
17	Mark Twain Village			Fee				Hard/Springing Cash Management
18	Woodpark Shopping Center			Fee				Springing
19	Little Rock Logistics Center			Fee				Springing
20	Eleven Seventeen Perimeter			Fee				Springing
21	Hampton Inn & Suites Hershey			Fee				Springing
22	Polo Towne Crossing SC			Fee				Springing
23	420 East 72nd Street Tenants Corp.			Fee				None
24	Division Place		250,000	Fee				None
25	Homewood Suites Fayetteville			Fee				Springing
26	Brownsville Commercial Industrial Park			Fee				Springing
27	Courtyard Fayetteville Fort Bragg			Fee				Springing
28	Hampton Inn – Knightdale			Fee				Springing
29	167 169 Canal Street			Fee				Springing
30	215 East 58th St			Fee				Springing
31	Fillmore Crossing			Fee				Springing
32	Courage Drive		630,000	Fee				None
33	Landmark Woods & Basswood Apartments			Fee				Springing
33.01	Landmark Woods Apartments			Fee
33.02	Basswood Apartments			Fee
34	Aero Owners, Inc.			Fee				None	8,262,963	35,312	500,000	0
35	Temple Terrace Plaza			Fee				Hard/Springing Cash Management
36	Albertsons Baton Rouge			Fee				Springing
37	200 Diplomat Drive Corporation			Fee				None	7,978,361	37,277	500,000	0
38	Glacier Village			Fee				Springing
39	6440 Grand Avenue			Fee				Springing
40	Cal Brazing HQ			Fee				Springing
41	Mira Este Business Park			Fee				Springing
42	Coronet Owners, Inc.			Fee				None	7,125,000	32,572	1,000,000	0
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation			Fee				None	10,000,000	38,566	4,000,000	3,335,000
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.			Fee				None	6,491,213	29,407	500,000	0
45	Evergreen Owners, Inc.			Fee				None	6,241,047	26,676	500,000	0
46	333 East Broadway Owners Corp.			Fee				None	5,866,316	24,561	500,000	0
47	Pacific Coast Plaza			Fee				Springing
48	Days Inn Sarasota			Fee				Springing
49	Citysquare Shopping Center			Fee				Springing
50	Spruce Tower Owners Corp.			Fee				None
51	Carriage Owners Corp.			Fee				None	4,001,683	16,563	4,690	4,690
52	DuPont Office Center			Fee				Springing
53	7210 Owners Corp.			Fee				None	4,193,678	17,178	500,000	0
54	Sansing at Oxford Commons			Fee				Springing
55	45 Kew Gardens Owners Inc.			Fee				None	4,000,000	13,312	500,000	0
56	Hawthorne Gardens Realty Corp.			Fee				None	3,910,489	18,738	500,000	0
57	Maple Court Apartments, Inc.			Fee				None	3,720,036	16,110	500,000	0
58	Capri Gardens Owners Corp.			Fee				None	3,397,662	13,932	500,000	0
59	Skylake Ranch Center			Fee				Springing
60	44-14 Newtown Road Apartment Corporation			Fee				None	3,292,122	15,585	500,000	0
61	CVS Portfolio - Ashtabula & Pageland			Fee				Springing
61.01	CVS - Ashtabula			Fee
61.02	CVS - Pageland			Fee
62	Claridge House Owners Corp.			Fee				None	2,554,660	8,506	4,660	4,660
63	11 Wooleys Lane Housing Corporation			Fee				None	2,696,008	11,253	250,000	0
64	Dorian Owners Inc.			Fee				None	2,746,718	12,509	500,000	0
65	Oak Grove MHC			Fee				Springing
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.			Fee				None
67	Taft Church Station			Fee				Springing
68	Bank of America - Cary, NC			Fee				Springing
69	Lynbrook 44 Apartment Owners, Inc.			Fee				None	1,804,641	6,009	4,641	4,641
70	22 North Forest Avenue Corp.			Fee				None	1,556,389	5,182	6,389	6,389
71	Westview Equities, Inc.			Fee				None
72	Culpeper MHC Portfolio			Fee				Springing
72.01	Bailey’s MHC			Fee
72.02	Lakeside MHC			Fee
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)			Fee				None	1,550,000	5,549	300,000	40,024

A-1-13 

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

Mortgage Loan Number	Property Name	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	Grand Canal Shoppes	1.72	1.67	59.5%	7.5%	7.3%		Brookfield Properties REIT Inc.; Nuveen Real Estate		1
2	Waterford Lakes Town Center							Washington Prime Group, L.P.		2
3	350 Bush Street						100,000,000	Gemdale USA Corporation; Vision Real Estate Development, Inc.		3
4	30 Hudson Yards	2.51	2.50	65.0%	8.5%	8.5%		30 HY WM REIT Owner LP		4
5	University Square							Andrew Penson		5
6	Nova Place							Jeremy Leventhal; Alexander Leventhal; Elliot Gould		6
7	445 South Street							Strategic Real Estate, LLC		7
8	Newport Beach Marriott Bayview							Jon D. Kline		8
9	Moffett Towers - Buildings 3 & 4	2.41	2.40	63.9%	9.2%	9.2%	85,000,000	The Jay Paul Company		9
10	The Alhambra							RM Properties, LLC; Future Land International LLC; Wayne Ratkovich		10
11	One Financial Plaza						13,000,000	Alan Lazowski; Shelbourne Global Solutions, LLC		11
12	29 West 35th Street							Shapour (Paul) Sohayegh; Roni Movahedian		12
13	Ford Factory							Access Industries		13
14	Marriott Downtown Orlando							United Capital Corp.		14
15	450-460 Park Avenue South							Joseph Moinian; Jacob Orfali; David Adelipour		15
16	Fairway Center I							David B. Dollinger		16
17	Mark Twain Village							Christopher Palermo, Anthony Grosso		17
18	Woodpark Shopping Center							Unilev Capital Corp.		18
19	Little Rock Logistics Center							Glen Una Management Company, Inc.	Y - Group 1	19
20	Eleven Seventeen Perimeter							In Shik Hong		20
21	Hampton Inn & Suites Hershey							Montu Patel		21
22	Polo Towne Crossing SC							US Property Trust South America LLC		22
23	420 East 72nd Street Tenants Corp.									23
24	Division Place							Adam Firsel; Adam Firsel Revocable Trust		24
25	Homewood Suites Fayetteville							Shamin Hotels		25
26	Brownsville Commercial Industrial Park							PacVentures, Inc.		26
27	Courtyard Fayetteville Fort Bragg							Trinity Hospitality		27
28	Hampton Inn – Knightdale							Oscar N. Harris; John M. Sandlin		28
29	167 169 Canal Street							Greg Dadourian		29
30	215 East 58th St							Maria Luisa Garzoni		30
31	Fillmore Crossing							Alexander May; Sarah May; Sven Dienst; Rebecca Dienst; Kevin Lee		31
32	Courage Drive							Michael C. Jaeger; Robert A. McHugh, III		32
33	Landmark Woods & Basswood Apartments							SMG; SIP		33
33.01	Landmark Woods Apartments									33.01
33.02	Basswood Apartments									33.02
34	Aero Owners, Inc.	5.96	5.78	10.0%	30.5%	29.7%				34
35	Temple Terrace Plaza							Elliot Sasson; Christopher Wild		35
36	Albertsons Baton Rouge							Glen Una Management	Y - Group 1	36
37	200 Diplomat Drive Corporation	5.23	5.05	19.2%	29.3%	28.3%				37
38	Glacier Village							Alaska Legacy Partners LLC		38
39	6440 Grand Avenue							Tiffany Earl Williams		39
40	Cal Brazing HQ							Franklin B. Mandel		40
41	Mira Este Business Park							Lily Hsue; Peter Sun; Lily Hsue Irrevocable Living Trust		41
42	Coronet Owners, Inc.	5.25	5.15	13.6%	28.8%	28.2%				42
43	Columbus Park Owners, Inc. a/k/a Columbus-Park Corporation	14.89	14.78	5.5%	68.9%	68.4%				43
44	83-33 Gardens Corp. a/k/a 83-33 Austin Corp.	4.54	4.45	15.2%	24.7%	24.2%				44
45	Evergreen Owners, Inc.	2.57	2.50	22.4%	13.2%	12.8%				45
46	333 East Broadway Owners Corp.	3.89	3.81	22.8%	19.5%	19.2%				46
47	Pacific Coast Plaza							Benjamin W. White		47
48	Days Inn Sarasota							Arvind Viradia; Minesh Patel		48
49	Citysquare Shopping Center							Ali Salass		49
50	Spruce Tower Owners Corp.									50
51	Carriage Owners Corp.	7.11	7.00	17.2%	35.3%	34.8%				51
52	DuPont Office Center							Rajinder S. Mahil; Parveen Mahil		52
53	7210 Owners Corp.	3.90	3.81	16.6%	19.2%	18.7%				53
54	Sansing at Oxford Commons							H. Blake Tartt, III		54
55	45 Kew Gardens Owners Inc.	7.19	7.07	14.0%	28.7%	28.2%				55
56	Hawthorne Gardens Realty Corp.	5.51	5.40	16.7%	31.7%	31.1%				56
57	Maple Court Apartments, Inc.	3.42	3.34	15.2%	17.8%	17.4%				57
58	Capri Gardens Owners Corp.	6.02	5.89	11.6%	29.6%	29.0%				58
59	Skylake Ranch Center							Jeong Suk Choi; Yeol Choi		59
60	44-14 Newtown Road Apartment Corporation	6.73	6.63	7.8%	38.2%	37.6%				60
61	CVS Portfolio - Ashtabula & Pageland							Arthur B. Birtcher; Ronald E. Birtcher; Robert M. Anderson; The Arthur B. Birtcher Revocable Trust; The Ronald E. Birtcher Separate Property Trust; The Anderson Family Trust		61
61.01	CVS - Ashtabula									61.01
61.02	CVS - Pageland									61.02
62	Claridge House Owners Corp.	9.09	8.94	17.3%	36.3%	35.7%				62
63	11 Wooleys Lane Housing Corporation	8.93	8.76	16.1%	44.7%	43.9%				63
64	Dorian Owners Inc.	5.41	5.29	11.1%	29.5%	28.9%				64
65	Oak Grove MHC							Karl Ebert; Christopher K. Ebert		65
66	The Ridge Owners, Corp. A/K/A The Ridge Owners Corp.									66
67	Taft Church Station							Greg Cervenka		67
68	Bank of America - Cary, NC							Dimitrios Kaloidis		68
69	Lynbrook 44 Apartment Owners, Inc.	9.36	9.18	15.4%	37.4%	36.7%				69
70	22 North Forest Avenue Corp.	11.47	11.27	13.4%	45.8%	45.0%				70
71	Westview Equities, Inc.									71
72	Culpeper MHC Portfolio							Foundry Companies		72
72.01	Bailey’s MHC									72.01
72.02	Lakeside MHC									72.02
73	171 Duane Street Owners Corp. (F/K/A U.S. Ethnological Research Group LTD. A/K/A United States Ethnilogical Research Group, LTD.)	6.03	6.01	11.6%	25.9%	25.8%				73

A-1-14 

		FOOTNOTES TO ANNEX A-1
	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
(1)	“WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association, “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC and “NCB” denotes National Cooperative Bank, N.A.
(2)	For mortgage loan #29 (167 169 Canal Street), the Number of Units includes 11,350 square feet of office space and 2,800 square feet of ground floor retail space.
	For mortgage loan #30 (215 East 58th St), the Number of Units includes 10,000 square feet of retail space and 23,165 square feet of office space.
(3)	For mortgage loan #6 (Nova Place), the loan documents allow for a partial release, subject to yield maintenance, at any time throughout the loan term.
(4)	For mortgage loan #3 (350 Bush Street), the Appraised Value assumes that all outstanding free rent, tenant improvements and leasing commissions have been completed for the three tenants occupying the entire Mortgaged Property. Reserves were taken at loan origination for all outstanding free rent, tenant improvements and leasing commissions. The appraised value assuming all outstanding free rent, tenant improvements and leasing commissions are not completed is $493,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $493,000,000 appraised value is 37.5%.
	For mortgage loan #9 (Moffett Towers - Buildings 3 & 4), the appraised value is a prospective market value that assumes that any remaining construction costs have been paid and that Facebook, the sole tenant, has taken occupancy, completed construction, and commenced rental payments (expected January 1, 2020 for Building 3 and December 1, 2019 for Building 4, pursuant to its leases).  The Moffett Towers – Buildings 3 & 4 Borrower reserved $23,165,933 for remaining construction costs and $16,127,329 representing 100% of the free rent. Facebook, has taken possession of its space and is currently constructing its interior improvements. The as-is appraised value is $726.0 million as of May 3, 2019 and is inclusive of deductions for rent concessions and outstanding tenant improvements and leasing commissions, equating to a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of 48.2%. See the definition of “Appraised Value” under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions” in this prospectus.
	For mortgage loan #16 (Fairway Center I), the Appraised Value assumes that the two largest tenants (99,606 square feet), representing 68.3% of net rentable square feet in the aggregate, are paying full unabated rent. Reserves were taken at loan origination for all outstanding free rent, which will burn off by September 2019. The appraised value assuming all free rent remains outstanding is $33,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $33,500,000 appraised value are 75.0% and 64.3%, respectively.
	For mortgage loan #31 (Fillmore Crossing), the Appraised Value assumes that all outstanding capital improvements, expected to be completed by April 2020, have been completed. Reserves were taken at loan origination for all outstanding capital improvements. The appraised value assuming the capital improvements are not completed is $10,725,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $10,725,000 appraised value are 79.3% and 66.4%, respectively.
(5)	For mortgage loan #1 (Grand Canal Shoppes), the mortgage loan represents Note A-1-2 and Note A-2-1 of twenty three pari passu notes, which have a combined Cut-off Date Balance of

A-1-15 

$760,000,000, and which together with a Subordinate Note B-1 with a Cut-off Date Balance of $215,000,000 comprise a $975,000,000 whole loan (the “Grand Canal Shoppes Whole Loan”). Notes A-1-1, A-1-3, A-1-4, A-1-5, A-1-6, A-1-7, A-1-8, A-2-2, A-2-3, A-2-4, A-2-5, A-3-1, A-3-2, A-3-3, A-3-4, A-3-5, A-4-1, A-4-2, A-4-3, A-4-4 and A-4-5 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1-1, A-1-2, A-1-3, A-1-4, A-1-5, A-1-6, A-1-7, A-1-8, A-2-1, A-2-2, A-2-3, A-2-4, A-2-5, A-3-1, A-3-2, A-3-3, A-3-4, A-3-5, A-4-1, A-4-2, A-4-3, A-4-4 and A-4-5  in the aggregate (the “Grand Canal Shoppes Senior Loan”), and exclude Note B-1. Note A-1-2 and Note A-2-1 represent non-controlling interests in the Grand Canal Shoppes Whole Loan. The Cut-off Date Balance Per SF, U/W NOI Debt Yield, U/W NCF Debt Yield, U/W NOI DSCR, U/W NCF DSCR, Cut-off Date LTV Ratio and LTV Ratio at Maturity numbers based on the entire $975,000,000 Grand Canal Whole Loan are $1,283, 7.5%, 7.3%, 1.72x, 1.67x, 59.5% and 59.5%, respectively. Note A-1-2 in the original principal amount of $50,000,000 is being contributed by MSMCH and Note A-2-1 in the original principal amount of $50,000,000 is being contributed by WFB.

For mortgage loan #2 (Waterford Lakes Town Center), the mortgage loan represents Notes A-2-A and A-2-B of four pari passu notes, which have a combined Cut-off Date principal balance of $179,380,230. Notes A-1-A and A-1-B are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF figures presented are based on Notes A-1-A, A-1-B, A-2-A and A-2-B in the aggregate (the “Waterford Lakes Town Center Whole Loan”). Note A-1-A is the controlling interest in the Waterford Lakes Town Whole Loan and was contributed to the GSMS 2019-GC39 transaction.

For mortgage loan #3 (350 Bush Street), the mortgage loan represents Notes A-2 and A-3 of three pari passu notes, which have a combined Cut-off Date Balance of $185,000,000.  Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “350 Bush Street Whole Loan”). Notes A-2 and A-3 represent non-controlling interests in the 350 Bush Street Whole Loan.

For mortgage loan #4 (30 Hudson Yards), the mortgage loan represents Notes A-3-C1, A-3-C2, A-3-C3, A-3-C4 and A-3-C5 of 29 pari passu notes, which have a combined Cut-off Date Balance of $1,120,000,000, and which together with subordinate Notes B-1, B-2 and B-3 with a Cut-off Date Balance of $310,000,000 comprise a $1,430,000,000 whole loan (the “30 Hudson Yards Whole Loan”). All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on the 29 pari passu notes in the aggregate (the “30 Hudson Yards Senior Loan”). Notes A-3-C1, A-3-C2, A-3-C3, A-3-C4 and A-3-C5 represent non-controlling interests in the 30 Hudson Yards Whole Loan.

For mortgage loan #6 (Nova Place), the mortgage loan represents Notes A-2 and A-3 of three pari passu notes, which have a combined Cut-off Date Balance of $140,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Nova Place Whole Loan”). Notes A-2 and A-3 represent non-controlling interests in the Nova Place Whole Loan.

For mortgage loan #9 (Moffett Towers - Buildings 3 & 4), the mortgage loan represents Note A-1-C of eleven pari passu notes, which have a combined Cut-off Date Balance of $350,000,000, and which together with subordinate Notes B-1, B-2 and B-3 with a Cut-off Date Balance of $155,000,000 comprise a $505,000,000 whole loan (the “Moffett Towers - Buildings 3 & 4 Whole Loan”). Notes A-1-A, A-2-A, A-3-A, A-1-B, A-1-D, A-1-E, A-2-B, A-2-C, A-3-B, A-3-C, B-1, B-2 and B-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1-A, A-2-A, A-3-A, A-1-B, A-1-C, A-1-D, A-1-E, A-2-B, A-2-C, A-3-B and A-3-C in the aggregate (the “Moffett Towers - Buildings 3 & 4 Senior Loan”), and exclude Notes B-1, B-2 and B-3. Note A-1-C represents a non-controlling interest in the Moffett Towers - Buildings 3 & 4 Whole Loan and is being contributed to the BANK 2019-BNK19 transaction. The Cut-off Date Balance Per Unit/SF, U/W NOI Debt Yield, U/W NCF Debt Yield, U/W NOI DSCR, U/W NCF DSCR, Cut-off Date LTV Ratio and LTV Ratio at Maturity figures

A-1-16 

	presented are based on the entire $505,000,000 Moffett Towers - Buildings 3 & 4 Whole Loan are $720, 9.2%, 9.2%, 2.41x, 2.40x, 63.9% and 63.9%, respectively.
	For mortgage loan #10 (The Alhambra), the mortgage loan represents Notes A-2 and A-3 of three pari passu notes, which have a combined Cut-off Date Balance of $150,000,000.  Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and  A-3 in the aggregate (the “The Alhambra Whole Loan”). Notes A-2 and A-3 represent non-controlling interests in The Alhambra Whole Loan.
	For mortgage loan #13 (Ford Factory), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $135,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “Ford Factory Whole Loan”). Note A-2 is the non-controlling interest in the Ford Factory Whole Loan.
	For mortgage loan #15 (450-460 Park Avenue South), the mortgage loan represents Note A-2 of two pari passu notes, which have a combined Cut-off Date Balance of $75,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1 and A-2 in the aggregate (the “450-460 Park Avenue South Whole Loan”). Note A-2 represents the non-controlling interest in the 450-460 Park Avenue South Whole Loan.
	For mortgage loan #20 (Eleven Seventeen Perimeter), the mortgage loan represents Note A-1 of four pari passu notes, which have a combined Cut-off Date Balance of $44,000,000. Note A-2, Note A-3 and Note A-4 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2, A-3 and A-4 in the aggregate (the “Eleven Seventeen Perimeter Whole Loan”). Note A-1 represents the non-controlling interest in the Eleven Seventeen Perimeter Whole Loan.
	For mortgage loan #22 (Polo Towne Crossing SC), the mortgage loan represents Note A-1 of three pari passu notes, which have a combined Cut-off Date Balance of $30,250,000. Note A-2 and Note A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance Per Unit/SF figures presented are based on Notes A-1, A-2 and A-3 in the aggregate (the “Polo Towne Crossing SC Whole Loan”). Note A-1 represents the non-controlling interest in the Polo Towne Crossing SC Whole Loan.
(6)	For mortgage loan #11 (One Financial Plaza), parking income is approximately 20% of effective gross income.
(7)	Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of related Mortgage Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Other” and the Annex A-3 in this prospectus for additional information.
	For mortgage loan #16 (Fairway Center I), the largest tenant (76,046 square feet), representing 52.2% of net rentable square feet, has partial rent abatements through September 2019. All outstanding abatements have been reserved for.
	For mortgage loan #20 (Eleven Seventeen Perimeter), the largest tenant (26,226 square feet), representing 6.7% of net rentable square feet, has a rent abatement for March 2020 and March 2021, which was reserved for at loan origination. The fifth largest tenant (14,388 square feet), representing 3.7% of net rentable square feet, has a rent credit of $36,000, which was reserved for at origination.

A-1-17 

	For mortgage loan #32 (Courage Drive), the fourth largest tenant (12,000 square feet), representing 11.1% of net rentable square feet, gave notice of its intent to terminate its lease upon expiration.
	For mortgage loan #59 (Skylake Ranch Center), the third largest tenant (2,000 square feet), representing 24.4% of net rentable square feet, has a rent abatement through August 2019, which was reserved for at loan origination.
(8)	For mortgage loan #11 (One Financial Plaza), the largest tenant (200,971 square feet), representing 32.3% of net rentable square feet, has been leasing an additional 9,440 square feet of storage space, not included in the 200,971 square feet of office space. The fourth largest tenant (46,684 square feet), representing 7.5% of net rentable square feet, has been leasing 738 square feet of storage space, not included in the 46,684 square feet of office space. The tenant has the right to surrender the storage space by giving the landlord not less than 12 months’ advance written notice.
(9)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of related Mortgaged Properties, certain of such tenants have unilateral termination options with respect to all or a portion of their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.
	For mortgage loan #16 (Fairway Center I), the second largest tenant (23,560 square feet), representing 16.2% of net rentable square feet, may terminate its lease as of August 31, 2022 upon providing 9 months’ written notice and payment of all unamortized free rent, tenant improvements and leasing commissions.
	For mortgage loan #19 (Little Rock Logistics Center), the second largest tenant (125,000 square feet), representing 25.0% of net rentable square feet, has a one-time option to terminate the lease for all of the premises effective on any day after November 30, 2020. The tenant must provide a written termination notice delivered by the tenant to the landlord no later than 6 months prior to the selected termination date. The tenant must also pay a termination fee which will be the unamortized portion of the sum of all leasing costs, which is the total of all brokerage commissions paid by the landlord in connection with the lease, as of the termination date, amortized, based on the straight-line method of amortization, over a period equal to the length of the initial term of this lease plus interest at the rate of 7% per annum.
	For mortgage loan #32 (Courage Drive), the largest tenant (36,000 square feet), representing 33.3% of net rentable square feet, may terminate its lease on May 31, 2023 upon providing 15 months’ written notice. The fifth largest tenant (12,000 square feet), representing 11.1% of net rentable square feet, may terminate its lease on May 31, 2021 upon providing written notice by November 30, 2020.
	For mortgage loan #39 (6440 Grand Avenue), the fourth largest tenant (2,994 square feet), representing 19.2% of net rentable square feet, has the right to terminate its lease effective as of November 30, 2023, if gross sales at the leased premises from June 1, 2022 to July 1, 2023 do not exceed $1,100,000. The tenant must provide a termination notice delivered by the tenant to the landlord no later than 180 days prior to November 30, 2023 in addition to providing proof of the tenant’s gross sales from June 1, 2022 to July 1, 2023.
	For mortgage loan #52 (DuPont Office Center), the second largest tenant (9,913 square feet), representing at 15.6% of net rentable square feet, has an ongoing right (which is currently exercisable) to terminate their lease with 6 months’ notice and no termination fee. The fourth

A-1-18 

	largest tenant, (6,239  square feet), representing 9.8% of net rentable square feet, has a one-time option to terminate its lease effective as of September 1, 2021, upon giving 90 days notice to the landlord.
	For mortgage loan #67 (Taft Church Station), the fifth largest tenant (1,400 square feet), representing 7.5% of net rentable square feet, has the right to terminate its lease at any time beginning August 1, 2024. The tenant must provide at least 90 days written notice to the landlord and is required to pay the landlord 12 months base rent and additional rent or the remainder rent due pursuant to the lease, whichever is less.
(10)	For mortgage loan #1 (Grand Canal Shoppes), the largest tenant (42,185 square feet), representing 5.6% of net rentable square feet, has multiple expiration dates. 34,088 square feet expires July 31, 2025, 8,096 square feet expires September 30, 2033 and 1 square foot expires December 31, 2019. The third largest tenant (28,235 square feet), representing 3.7% of net rentable square feet, has multiple expiration dates.  28,000 square feet expires July 31, 2024 and 235 square feet expires December 31, 2019. The fourth largest tenant (28,099 square feet), representing 3.7% of net rentable square feet, has multiple expiration dates. 15,039 square feet expires May 31, 2025, 8,406 square feet expires December 31, 2020 and 4,654 square feet expires February 29, 2020.
	For mortgage loan #6 (Nova Place), the second largest tenant (73,000 square feet), representing 6.4% of net rentable square feet, has multiple expiration dates. 52,898 square feet expires September 30, 2029 and 20,102 square feet expires June 30, 2020.
	For mortgage loan #10 (The Alhambra), the second largest tenant (114,448 square feet), representing 12.3% of net rentable square feet, has multiple expiration dates. 106,677 square feet expires July 31, 2026 and 7,771 square feet expires January 31, 2025. The third largest tenant (109,882 square feet), representing 11.8% of net rentable square feet has multiple expiration dates. 50,525 square feet expires December 11, 2025, 42,250 square feet expires November 30, 2020 and 17,107 square feet expires on March 31, 2022.
	For mortgage loan #11 (One Financial Plaza), the largest tenant (200,971 square feet), representing 32.3% of net rentable square feet, has multiple expiration dates. 62,571 square feet expires December 31, 2021, 69,165 square feet expires December 31, 2022 and 69,235 square feet expires December 31, 2024.
	For mortgage loan #20 (Eleven Seventeen Perimeter), the second largest tenant (25,566 square feet), representing 6.5% of net rentable square feet, has multiple expiration dates. 25,330 square feet expires July 31, 2029, and 236 square feet expires month to month.
(11)	For mortgage loan #21 (Hampton Inn & Suites Hershey), the borrower is required to deposit on each payment date (i) commencing in June, 2021, an amount equal to one-twelfth of the sum of 2% of effective gross income at the Mortgaged Property for the trailing twelve months, (ii) commencing in June, 2023 and continuing on each payment date thereafter, an amount equal to one-twelfth of the sum of 4% of effective gross income at the Mortgaged Property.
(12)	For mortgage loan #2 (Waterford Lakes Town Center), at loan origination the borrower reserved $22,500,000 for Regal Cinema. Provided no event of default is continuing, upon Regal Cinema (or a replacement tenant) having leased all of Regal Cinema’s space for a term through January 2025, the Regal Cinema Reserve will be released to the Waterford Lakes Town Center Borrower less any tenant improvements, leasing commissions and free rent. Unless the debt yield for two consecutive quarters is greater than 10.0%, if the renewal or replacement rent is less than 100% of the current Regal Cinema lease rent, the Regal Cinema Reserve release amount will be prorated.

A-1-19 

	For mortgage loan #5 (University Square), The Rollover Deposit is not required to be made if the amount of the reserve is $1,000,000 or more and Blackrock, Inc. maintains an investment grade rating with all national rating agencies.
(13)	For mortgage loan #24 (Division Place), All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $12,450,000.  The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) Plato’s Closet has taken occupancy of its entire expansion space; (ii) Plato’s Closet lease for the expansion space is in full force and effect, with no outstanding tenant improvements and/or leasing commissions; (iii) physical and economic occupancy of the Mortgaged Property is no less than 92.0%; and (iv) no event of default has occurred or is continuing.  If the Holdback has not been released by June 21, 2022, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance is applied to the full loan amount of $12,450,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 73.4%, 59.3%, 1.72x, 1.62x, 10.4% and 9.8%, respectively.
	For mortgage loan #32 (Courage Drive), All LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $8,400,000.  The Holdback can be disbursed in whole or in part provided that the following conditions are satisfied: (i) the lender has a fully executed lease for all or part of Suite C, as defined in the loan agreement (“Executed Suite C Lease”), on terms and conditions acceptable to the lender.  In no event will an executed lease for less than all of Suite C be for less than $6.96 per square foot per year and for a term less than 3 years; (ii) for a total release, the Executed Suite C Leases for the entire space have no outstanding free rent, tenant improvements and/or leasing commissions; (iii) for a total release, the debt yield is no less than 8.5%; and (iv) no event of default has occurred or is continuing.  If the Holdback has not been released by May 29, 2022, the lender may apply the unreleased proceeds to pay down the loan, accompanied by the applicable yield maintenance premium to be paid by the borrower.  Assuming the full Holdback balance is applied to the full loan amount of $8,400,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 56.2%, 56.2%, 2.33x, 2.21x, 9.7% and 9.2%, respectively.

A-1-20