FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-11

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

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

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

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

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

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

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

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/Pads/Beds	Loan Purpose	Sponsor
Loan	5,7,8,9,10,11	1	The Liz	8.7%	AREF	AREF	$60,000,000	$60,000,000	$60,000,000	$663.34	Refinance	Ron Kaplan; Andrew Altman
Loan		2	Bayview Corporate Tower	8.5%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$58,450,000	$58,450,000	$50,032,640	$141.25	Acquisition	Ten Capital Management LLC; Somerset Properties Inc.; Greggory L. Belzerg
Loan	6,7,12	3	FTERE Bronx Portfolio 5	7.8%	MSBNA	MSMCH	$53,900,000	$53,900,000	$53,900,000	$141,099.48	Refinance	Finkelstein Timberger East Real Estate
Property		3.01	3031 & 3041 Holland Avenue	1.8%	MSBNA	MSMCH	$12,381,000	$12,381,000	$12,381,000
Property		3.02	610 Trinity Avenue	1.7%	MSBNA	MSMCH	$11,978,000	$11,978,000	$11,978,000
Property		3.03	2770-2780 Kingsbridge Terrace	1.5%	MSBNA	MSMCH	$10,363,000	$10,363,000	$10,363,000
Property		3.04	1787-1791 Walton Avenue	1.4%	MSBNA	MSMCH	$9,623,000	$9,623,000	$9,623,000
Property		3.05	75 West 190th Street	1.4%	MSBNA	MSMCH	$9,555,000	$9,555,000	$9,555,000
Loan	6,12	4	Texas Multifamily Portfolio	7.7%	SMC	SMC	$53,300,000	$53,004,911	$42,507,844	$51,262.00	Refinance	Gary W. Gates, Jr.
Property		4.01	The Presidio Apartments	2.7%	SMC	SMC	$18,968,922	$18,863,903	$15,128,105
Property		4.02	Ravenwood Apartments	2.2%	SMC	SMC	$15,428,947	$15,343,527	$12,304,902
Property		4.03	Laguna Azul Apartments	1.4%	SMC	SMC	$10,018,797	$9,963,329	$7,990,196
Property		4.04	Pebble Walk Apartments	1.3%	SMC	SMC	$8,883,333	$8,834,152	$7,084,641
Loan	5,8,13,14	5	525 Market Street	5.8%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$40,000,000	$40,000,000	$40,000,000	$454.47	Recapitalization	New York State Teachers' Retirement System; RREEF America REIT II, Inc.
Loan	5,8,15,16	6	Bellagio Hotel and Casino	5.6%	MSBNA	MSMCH	$39,000,000	$39,000,000	$39,000,000	$426,188.66	Acquisition	BREIT Operating Partnership L.P.
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	4.7%	SMC	SMC	$32,500,000	$32,500,000	$32,500,000	$306,603.77	Refinance	Ben Hadar
Property		7.01	3210 Riverdale Avenue	2.7%	SMC	SMC	$18,500,000	$18,500,000	$18,500,000
Property		7.02	1616 Amsterdam Avenue	2.0%	SMC	SMC	$14,000,000	$14,000,000	$14,000,000
Loan	8,9	8	UHG Optum Health Campus	3.8%	AREF	AREF	$26,600,000	$26,600,000	$26,600,000	$56.20	Acquisition	Virtus Real Estate Enhanced Core, LP
Loan		9	235 Canal Street	3.5%	MSBNA	MSMCH	$24,000,000	$24,000,000	$24,000,000	$621.04	Refinance	Alexander Chu; Irene Chu
Loan	5,6,7	10	Bushwick Multifamily Portfolio	3.2%	AREF	AREF	$22,075,000	$22,075,000	$22,075,000	$445,085.47	Refinance	Jacob Kohn; Abraham Kohn
Property		10.01	276 Nostrand Avenue	1.2%	AREF	AREF	$8,469,678	$8,469,678	$8,469,678
Property		10.02	70 Bushwick Avenue	0.6%	AREF	AREF	$3,948,701	$3,948,701	$3,948,701
Property		10.03	894 Bushwick Avenue	0.5%	AREF	AREF	$3,404,828	$3,404,828	$3,404,828
Property		10.04	679 Grand Street	0.3%	AREF	AREF	$2,260,488	$2,260,488	$2,260,488
Property		10.05	735 & 737 Bushwick Avenue	0.2%	AREF	AREF	$1,673,588	$1,673,588	$1,673,588
Property		10.06	17 Troutman Street	0.2%	AREF	AREF	$1,316,234	$1,316,234	$1,316,234
Property		10.07	934 Lafayette Avenue	0.1%	AREF	AREF	$1,001,482	$1,001,482	$1,001,482
Loan	8,9	11	Palms at Cinco Ranch	3.1%	MSBNA	MSMCH	$21,500,000	$21,500,000	$21,500,000	$107,500.00	Refinance	RW Partners, LLC; Hudson Capital Investments
Loan	5	12	HPE Campus	2.9%	AREF	AREF	$20,000,000	$20,000,000	$20,000,000	$149.25	Acquisition	John Gaghan; Waleed Mohammed; Abdullah Alwehaib
Loan		13	Broadway & Thomas	2.7%	AREF	AREF	$19,000,000	$19,000,000	$19,000,000	$367.35	Refinance	Mark Gabay
Loan	6,9	14	New Haven Multifamily Portfolio	2.5%	MSBNA	MSMCH	$17,500,000	$17,500,000	$15,331,392	$72,916.67	Refinance	Pike International
Property		14.01	Chapel Street and Sherman Avenue	0.7%	MSBNA	MSMCH	$4,560,000	$4,560,000	$3,994,922
Property		14.02	Howe Street and Lynwood Place	0.5%	MSBNA	MSMCH	$3,120,000	$3,120,000	$2,733,368
Property		14.03	Ellsworth Avenue	0.4%	MSBNA	MSMCH	$3,000,000	$3,000,000	$2,628,239
Property		14.04	Colby Court	0.4%	MSBNA	MSMCH	$2,540,000	$2,540,000	$2,225,242
Property		14.05	Park Street and Elm Street	0.4%	MSBNA	MSMCH	$2,430,000	$2,430,000	$2,128,873
Property		14.06	Bradley Street and Trumbull Street	0.3%	MSBNA	MSMCH	$1,850,000	$1,850,000	$1,620,747
Loan		15	Katella Corporate Center	2.4%	SMC	SMC	$16,900,000	$16,900,000	$16,900,000	$208.09	Refinance	Steven E. Wise
Loan	6,7,12	16	Bronx Multifamily Portfolio V	2.2%	MSBNA	MSMCH	$15,500,000	$15,500,000	$15,500,000	$134,782.61	Refinance	Ryan Morgan
Property		16.01	1901 Grand Concourse	1.1%	MSBNA	MSMCH	$7,770,000	$7,770,000	$7,770,000
Property		16.02	667 East 232nd Street	1.1%	MSBNA	MSMCH	$7,730,000	$7,730,000	$7,730,000
Loan	5	17	Ralph Lauren HQ New Jersey	1.9%	MSBNA	MSMCH	$13,000,000	$13,000,000	$13,000,000	$223.51	Acquisition	Laulima Capital Investors, LLC
Loan		18	The Court at Hamilton	1.9%	MSBNA	MSMCH	$12,960,000	$12,960,000	$12,960,000	$66.77	Acquisition	Anthony Grosso; Christopher Palermo
Loan		19	Gleneagles Shopping Center	1.7%	MSBNA	MSMCH	$12,000,000	$12,000,000	$10,457,065	$301.59	Refinance	US Property Trust
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	1.5%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$10,673,000	$10,673,000	$8,447,919	$146.10	Acquisition	Erik Conrad
Property		20.01	Walgreens, Excelsior Springs, MO	0.5%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$3,400,000	$3,400,000	$2,691,176
Property		20.02	Walgreens, Kilmarnock, VA	0.5%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$3,375,000	$3,375,000	$2,671,388
Property		20.03	Dollar General, Cynthiana, KY	0.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$865,000	$865,000	$684,667
Property		20.04	Dollar General, Fairview, KY	0.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$795,000	$795,000	$629,260
Property		20.05	Dollar General, Wheatland, MO	0.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$780,000	$780,000	$617,387
Property		20.06	Dollar General, Parkers Lake, KY	0.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$738,000	$738,000	$584,144
Property		20.07	Dollar General, London, KY	0.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$720,000	$720,000	$569,896
Loan	6,9	21	BC Storage Portfolio	1.4%	MSBNA	MSMCH	$9,500,000	$9,500,000	$8,173,779	$53.81	Refinance	Brian Hood
Property		21.01	Burns	0.9%	MSBNA	MSMCH	$6,107,000	$6,107,000	$5,254,449
Property		21.02	White Bluff	0.3%	MSBNA	MSMCH	$2,060,000	$2,060,000	$1,772,419
Property		21.03	Dickson	0.2%	MSBNA	MSMCH	$1,333,000	$1,333,000	$1,146,910
Loan	9	22	514 West 211th Street	1.4%	MSBNA	MSMCH	$9,400,000	$9,400,000	$9,400,000	$118,987.34	Refinance	Shapour Sohayegh; Hooshang Sohayegh; Behrooz Farhadian
Loan	9,17	23	51 Columbia	1.2%	CCRE	SMC	$8,425,000	$8,425,000	$8,425,000	$245.63	Acquisition	Jeff Pori
Loan	9	24	89-16 175 Street	1.2%	MSBNA	MSMCH	$8,400,000	$8,400,000	$8,400,000	$152,727.27	Refinance	Martin Scharf; Richard Scharf
Loan		25	Independence Plaza	1.1%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$7,850,000	$7,850,000	$7,850,000	$99.08	Refinance	Roseanna C. Richards
Loan	7	26	14741 Memorial Drive	1.0%	MSBNA	MSMCH	$6,675,000	$6,675,000	$6,675,000	$212.86	Acquisition	Adam Soffar; Robert Naggar
Loan	18	27	Carbon 550	0.9%	AREF	AREF	$6,552,462	$6,552,462	$6,552,462	$131,049.24	Acquisition	Thomas Stults
Loan		28	9177 Ridgetop	0.9%	SMC	SMC	$6,300,000	$6,300,000	$6,300,000	$378.90	Refinance	Michael Brown; Pankaj Sharma; Laurie Sharma
Loan	12	29	555 Grand Street	0.9%	SMC	SMC	$6,250,000	$6,250,000	$6,250,000	$520,833.33	Refinance	Joel Schwartz; Shaindy Schwartz
Loan		30	96 Bedford Avenue	0.9%	SMC	SMC	$5,900,000	$5,900,000	$5,900,000	$737,500.00	Refinance	Joel Schwartz; Shaindy Schwartz
Loan		31	Shops at Oak Forest	0.7%	MSBNA	MSMCH	$5,100,000	$5,100,000	$5,100,000	$226.32	Refinance	Crescere Capital, LLP
Loan	9	32	Sparta Self Storage	0.6%	SMC	SMC	$4,455,000	$4,455,000	$4,070,419	$125.76	Acquisition	Jason Lami; Samir Mistry
Loan		33	Walden Court Apartments	0.6%	MSBNA	MSMCH	$4,300,000	$4,300,000	$3,705,245	$29,861.11	Refinance	James L. Morgan Jr.
Loan	6,8	34	Pangea 24	0.6%	SMC	SMC	$4,260,000	$4,260,000	$4,260,000	$44,842.11	Recapitalization	Pangea Properties
Property		34.01	109 North Laramie Avenue	0.2%	SMC	SMC	$1,319,226	$1,319,226	$1,319,226
Property		34.02	5125 North Madison Street	0.1%	SMC	SMC	$742,065	$742,065	$742,065
Property		34.03	4641 West Jackson Boulevard	0.1%	SMC	SMC	$728,323	$728,323	$728,323
Property		34.04	8001 South Muskegon Avenue	0.1%	SMC	SMC	$714,581	$714,581	$714,581
Property		34.05	8935 South Dauphin Avenue	0.1%	SMC	SMC	$480,968	$480,968	$480,968
Property		34.06	15210 Chicago Road	0.0%	SMC	SMC	$274,839	$274,839	$274,839
Loan		35	Fed Ex Mt. Pleasant	0.6%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$4,200,000	$4,200,000	$4,200,000	$156.63	Acquisition	Wei Liu
Loan		36	600 University Office	0.6%	SMC	SMC	$3,900,000	$3,900,000	$3,211,327	$101.30	Refinance	Justin A. Beck; James S. Taylor; Samuel E. Luker, Jr.
Loan	9	37	Walgreens Charlotte, NC	0.5%	MSBNA	MSMCH	$3,500,000	$3,500,000	$3,500,000	$241.55	Acquisition	J. Randolph Cassidy
Loan		38	Hunter Ridge	0.5%	SMC	SMC	$3,450,000	$3,450,000	$3,013,636	$44,230.77	Refinance	W. Michael James
Loan		39	Hannah Del Estate MHC	0.5%	SMC	SMC	$3,200,000	$3,200,000	$2,592,732	$48,484.85	Refinance	Mark C. Rose
Loan	9	40	Fresenius Las Vegas	0.4%	MSBNA	MSMCH	$3,000,000	$3,000,000	$3,000,000	$287.05	Acquisition	Persis Corporation
Loan		41	Walgreens Sycamore	0.4%	Barclays Capital Real Estate Inc.	Barclays Capital Real Estate Inc.	$3,000,000	$3,000,000	$3,000,000	$198.41	Acquisition	Paolo Colletti; Deanna Colletti
Loan		42	A1A Stow-A-Way Self Storage	0.4%	SMC	SMC	$2,750,000	$2,750,000	$2,750,000	$63.88	Refinance	Paul E. Davis; Todd C. Marshall; Craig S. Marshall
Loan	9	43	Sentry Self Storage	0.3%	MSBNA	MSMCH	$2,025,000	$2,025,000	$1,634,795	$39.00	Refinance	Travis T. Mack

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date	Address
Loan	5,7,8,9,10,11	1	The Liz	Ron Kaplan; Andrew Altman	1	Mixed Use	Office/Multifamily/Retail	Fee	N/A	N/A	1711 14th Street Northwest
Loan		2	Bayview Corporate Tower	TCM Bayview LLC; Somerset Real Estate Opportunity Fund II, LP; Benjamin Adams; Greggory L. Belzberg	1	Office	Suburban	Fee	N/A	N/A	6451 North Federal Highway
Loan	6,7,12	3	FTERE Bronx Portfolio 5	Richard Timberger	5
Property		3.01	3031 & 3041 Holland Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	3031 & 3041 Holland Avenue
Property		3.02	610 Trinity Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	610 Trinity Avenue
Property		3.03	2770-2780 Kingsbridge Terrace			Multifamily	Mid Rise	Fee	N/A	N/A	2770-2780 Kingsbridge Terrace
Property		3.04	1787-1791 Walton Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	1787-1791 Walton Avenue
Property		3.05	75 West 190th Street			Multifamily	Mid Rise	Fee	N/A	N/A	75 West 190th Street
Loan	6,12	4	Texas Multifamily Portfolio	Gary W. Gates, Jr.	4
Property		4.01	The Presidio Apartments			Multifamily	Garden	Fee	N/A	N/A	16201 El Camino Real
Property		4.02	Ravenwood Apartments			Multifamily	Garden	Fee	N/A	N/A	7964 Amelia Road
Property		4.03	Laguna Azul Apartments			Multifamily	Garden	Fee	N/A	N/A	1200 Northwood Street
Property		4.04	Pebble Walk Apartments			Multifamily	Garden	Fee	N/A	N/A	8500 Broadway Street
Loan	5,8,13,14	5	525 Market Street	N/A	1	Office	CBD	Fee	N/A	N/A	525 Market Street
Loan	5,8,15,16	6	Bellagio Hotel and Casino	BREIT Operating Partnership L.P.	1	Hospitality	Full Service	Fee/Leasehold	4/27/2033	N/A	3600 South Las Vegas Boulevard
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	Ben Hadar	2
Property		7.01	3210 Riverdale Avenue			Multifamily	High Rise	Fee	N/A	N/A	3210 Riverdale Avenue
Property		7.02	1616 Amsterdam Avenue			Mixed Use	Multifamily/Retail	Fee	N/A	N/A	1616 Amsterdam Avenue
Loan	8,9	8	UHG Optum Health Campus	Virtus Real Estate Enhanced Core, LP	1	Office	Suburban	Fee	N/A	N/A	13625 & 13675 Technology Drive
Loan		9	235 Canal Street	Alexander Chu; Irene Chu	1	Mixed Use	Office/Retail	Fee	N/A	N/A	235 Canal Street
Loan	5,6,7	10	Bushwick Multifamily Portfolio	Jacob Kohn; Abraham Kohn	7
Property		10.01	276 Nostrand Avenue			Mixed Use	Multifamily/Retail	Fee	N/A	N/A	276 Nostrand Avenue
Property		10.02	70 Bushwick Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	70 Bushwick Avenue
Property		10.03	894 Bushwick Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	894 Bushwick Avenue
Property		10.04	679 Grand Street			Mixed Use	Multifamily/Retail	Fee	N/A	N/A	679 Grand Street
Property		10.05	735 & 737 Bushwick Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	735 & 737 Bushwick Avenue
Property		10.06	17 Troutman Street			Multifamily	Mid Rise	Fee	N/A	N/A	17 Troutman Street
Property		10.07	934 Lafayette Avenue			Multifamily	Mid Rise	Fee	N/A	N/A	934 Lafayette Avenue
Loan	8,9	11	Palms at Cinco Ranch	Winco, L.L.C.	1	Multifamily	Garden	Fee	N/A	N/A	23600 Farm to Market 1093
Loan	5	12	HPE Campus	Apex Capital Investments Corporation	1	Office	Suburban	Fee	N/A	N/A	8000-8050 Foothills Boulevard
Loan		13	Broadway & Thomas	Mark Gabay	1	Mixed Use	Office/Retail	Fee	N/A	N/A	3303-3327 North Broadway
Loan	6,9	14	New Haven Multifamily Portfolio	Toby Hecht	6
Property		14.01	Chapel Street and Sherman Avenue			Multifamily	Low Rise	Fee	N/A	N/A	1375 Chapel Street, 1401 & 1403-1405 Chapel Street, 1447 Chapel Street and 120 Sherman Avenue
Property		14.02	Howe Street and Lynwood Place			Multifamily	Low Rise	Fee	N/A	N/A	17-19 Howe Street, 19-21 Lynwood Place, & 37-39 Lynwood Place
Property		14.03	Ellsworth Avenue			Multifamily	Low Rise	Fee	N/A	N/A	224-226 Ellsworth Avenue
Property		14.04	Colby Court			Multifamily	Low Rise	Fee	N/A	N/A	1, 2, 18, and 21 Colby Court
Property		14.05	Park Street and Elm Street			Multifamily	Low Rise	Fee	N/A	N/A	165, 166 Park Street and 350 Elm Street
Property		14.06	Bradley Street and Trumbull Street			Multifamily	Low Rise	Fee	N/A	N/A	189-191 Bradley Street, 42 Trumbull Street, & 60-62, 66 Trumbull Street
Loan		15	Katella Corporate Center	Steven E. Wise	1	Office	Suburban	Fee	N/A	N/A	4281 Katella Avenue
Loan	6,7,12	16	Bronx Multifamily Portfolio V	Ryan Morgan	2
Property		16.01	1901 Grand Concourse			Multifamily	Mid Rise	Fee	N/A	N/A	1901 Grand Concourse
Property		16.02	667 East 232nd Street			Multifamily	Mid Rise	Fee	N/A	N/A	667 East 232nd Street
Loan	5	17	Ralph Lauren HQ New Jersey	N/A	1	Office	Single Tenant	Fee	N/A	N/A	100 Metro Boulevard
Loan		18	The Court at Hamilton	Anthony Grosso; Christopher Palermo	1	Retail	Anchored	Fee	N/A	N/A	1688-1770 Nottingham Way
Loan		19	Gleneagles Shopping Center	US Property Trust South America LLC	1	Retail	Shadow Anchored	Fee	N/A	N/A	5930 West Park Boulevard
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	Erik Conrad	7
Property		20.01	Walgreens, Excelsior Springs, MO			Retail	Single Tenant	Fee	N/A	N/A	1718 West Jesse James Road
Property		20.02	Walgreens, Kilmarnock, VA			Retail	Single Tenant	Fee	N/A	N/A	573 North Main Street
Property		20.03	Dollar General, Cynthiana, KY			Retail	Single Tenant	Fee	N/A	N/A	25 Blackburn Road
Property		20.04	Dollar General, Fairview, KY			Retail	Single Tenant	Fee	N/A	N/A	11074 Wilderness Road
Property		20.05	Dollar General, Wheatland, MO			Retail	Single Tenant	Fee	N/A	N/A	22017 County Road 271
Property		20.06	Dollar General, Parkers Lake, KY			Retail	Single Tenant	Fee	N/A	N/A	36 PP Walker Lane
Property		20.07	Dollar General, London, KY			Retail	Single Tenant	Fee	N/A	N/A	5417 West Laurel Road
Loan	6,9	21	BC Storage Portfolio	Brian Hood	3
Property		21.01	Burns			Self Storage	Self Storage	Fee	N/A	N/A	3016 Highway 70 East
Property		21.02	White Bluff			Self Storage	Self Storage	Fee	N/A	N/A	411 Ellington Way
Property		21.03	Dickson			Self Storage	Self Storage	Fee	N/A	N/A	2073 Highway 70 West
Loan	9	22	514 West 211th Street	Shapour Sohayegh; Hooshang Sohayegh; Behrooz Farhadian	1	Multifamily	Mid Rise	Fee	N/A	N/A	514 West 211th Street
Loan	9,17	23	51 Columbia	Jeff Pori	1	Office	Suburban	Fee	N/A	N/A	51 Columbia
Loan	9	24	89-16 175 Street	Martin Scharf; Richard Scharf	1	Multifamily	Mid Rise	Fee	N/A	N/A	89-16 175 Street
Loan		25	Independence Plaza	Roseanna C. Richards	1	Mixed Use	Office/Retail	Fee	N/A	N/A	1601 Concord Pike
Loan	7	26	14741 Memorial Drive	Adam Soffar; Robert Naggar	1	Retail	Unanchored	Fee	N/A	N/A	14741-14785 Memorial Drive
Loan	18	27	Carbon 550	Thomas Stults	1	Multifamily	Mid Rise	Fee	N/A	N/A	550 Watson Powell Junior Way
Loan		28	9177 Ridgetop	Michael Brown; Pankaj Sharma; Laurie Sharma	1	Office	Medical	Fee	N/A	N/A	9177 Ridgetop Boulevard Northwest
Loan	12	29	555 Grand Street	Joel Schwartz; Shaindy Schwartz	1	Multifamily	Mid Rise	Fee	N/A	N/A	555 Grand Street
Loan		30	96 Bedford Avenue	Joel Schwartz; Shaindy Schwartz	1	Multifamily	Low Rise	Fee	N/A	N/A	96 Bedford Avenue
Loan		31	Shops at Oak Forest	Christopher A. Hotze	1	Retail	Shadow Anchored	Fee	N/A	N/A	1202 West 43rd Street
Loan	9	32	Sparta Self Storage	Jason Lami; Samir Mistry	1	Self Storage	Self Storage	Fee	N/A	N/A	19 and 32 White Lake Road
Loan		33	Walden Court Apartments	Walden Court of Delaware, LLC	1	Multifamily	Garden	Fee	N/A	N/A	9115 Olmsted Drive
Loan	6,8	34	Pangea 24	Pangea Properties	6
Property		34.01	109 North Laramie Avenue			Multifamily	Low Rise	Fee	N/A	N/A	109 North Laramie Avenue
Property		34.02	5125 North Madison Street			Multifamily	Low Rise	Fee	N/A	N/A	5125 North Madison Street
Property		34.03	4641 West Jackson Boulevard			Multifamily	Low Rise	Fee	N/A	N/A	4641 West Jackson Boulevard
Property		34.04	8001 South Muskegon Avenue			Multifamily	Low Rise	Fee	N/A	N/A	8001 South Muskegon Avenue
Property		34.05	8935 South Dauphin Avenue			Multifamily	Low Rise	Fee	N/A	N/A	8935 South Dauphin Avenue
Property		34.06	15210 Chicago Road			Multifamily	Low Rise	Fee	N/A	N/A	15210 Chicago Road
Loan		35	Fed Ex Mt. Pleasant	Wei Liu	1	Industrial	Warehouse	Fee	N/A	N/A	217 East View Drive
Loan		36	600 University Office	Justin A. Beck; James S. Taylor; Samuel E. Luker, Jr.	1	Office	Suburban	Fee	N/A	N/A	600 University Office Boulevard
Loan	9	37	Walgreens Charlotte, NC	J. Randolph Cassidy	1	Retail	Single Tenant	Fee	N/A	N/A	1510 Sardis Road North
Loan		38	Hunter Ridge	W. Michael James	1	Multifamily	Garden	Fee	N/A	N/A	250 North East Street
Loan		39	Hannah Del Estate MHC	Mark C. Rose	1	Manufactured Housing	Manufactured Housing	Fee	N/A	N/A	2605-2696 Atticus Way, 2510-2692 Janelle Way and 714 Klamath Court
Loan	9	40	Fresenius Las Vegas	Persis Corporation	1	Office	Medical	Fee	N/A	N/A	255 East Warm Springs Road
Loan		41	Walgreens Sycamore	Paolo Colletti; Deanna Colletti	1	Retail	Single Tenant	Fee	N/A	N/A	1340 DeKalb Avenue
Loan		42	A1A Stow-A-Way Self Storage	Paul E. Davis; Todd C. Marshall; Craig S. Marshall	1	Self Storage	Self Storage	Fee	N/A	N/A	96280 David Hallman Parkway
Loan	9	43	Sentry Self Storage	Travis T. Mack	1	Self Storage	Self Storage	Fee	N/A	N/A	6551 Southeast 110th Street

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate(3)	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate
Loan	5,7,8,9,10,11	1	The Liz	Washington	District of Columbia	DC	20009	2019	N/A	140,200	SF	93.0%	6/24/2020	$140,800,000	3/19/2020	4.4500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		2	Bayview Corporate Tower	Fort Lauderdale	Broward	FL	33308	1973	2017-2019	413,813	SF	86.3%	6/30/2020	$90,900,000	2/5/2020	4.5000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	6,7,12	3	FTERE Bronx Portfolio 5							382	Units	99.5%		$80,100,000		3.5800%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		3.01	3031 & 3041 Holland Avenue	Bronx	Bronx	NY	10467	1929	N/A	111	Units	100.0%	6/5/2020	$18,400,000	12/4/2019
Property		3.02	610 Trinity Avenue	Bronx	Bronx	NY	10455	1937	N/A	104	Units	99.0%	6/5/2020	$17,800,000	12/4/2019
Property		3.03	2770-2780 Kingsbridge Terrace	Bronx	Bronx	NY	10463	1927	N/A	71	Units	98.6%	6/5/2020	$15,400,000	12/4/2019
Property		3.04	1787-1791 Walton Avenue	Bronx	Bronx	NY	10453	2003	N/A	47	Units	100.0%	6/5/2020	$14,300,000	12/4/2019
Property		3.05	75 West 190th Street	Bronx	Bronx	NY	10468	1928	N/A	49	Units	100.0%	6/5/2020	$14,200,000	12/4/2019
Loan	6,12	4	Texas Multifamily Portfolio							1,034	Units	91.1%		$82,250,000		4.0300%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		4.01	The Presidio Apartments	Houston	Harris	TX	77062	1968	2018	313	Units	95.2%	6/30/2020	$28,400,000	2/14/2020
Property		4.02	Ravenwood Apartments	Houston	Harris	TX	77055	1969	2019	234	Units	88.0%	6/30/2020	$23,100,000	2/14/2020
Property		4.03	Laguna Azul Apartments	Baytown	Harris	TX	77521	1976	2018	259	Units	86.1%	6/30/2020	$15,000,000	2/14/2020
Property		4.04	Pebble Walk Apartments	Houston	Harris	TX	77061	1974	2018	228	Units	94.3%	6/30/2020	$13,300,000	2/14/2020
Loan	5,8,13,14	5	525 Market Street	San Francisco	San Francisco	CA	94105	1973	2018	1,034,170	SF	97.3%	12/4/2019	$1,271,000,000	11/12/2019	2.9495%	0.01741%	0.00250%	0.00000%	0.00125%	0.01078%	0.00202%	0.00036%
Loan	5,8,15,16	6	Bellagio Hotel and Casino	Las Vegas	Clark	NV	89109	1997	2019	3,933	Rooms	94.8%	9/30/2019	$4,260,000,000	10/16/2019	3.1702%	0.01741%	0.00250%	0.00000%	0.00125%	0.01078%	0.00202%	0.00036%
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue							106	Units	97.2%		$50,000,000		3.7660%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		7.01	3210 Riverdale Avenue	New York	Bronx	NY	10463	2012	N/A	48	Units	100.0%	7/1/2020	$26,500,000	12/23/2019
Property		7.02	1616 Amsterdam Avenue	New York	New York	NY	10031	1916	1988; 2017	58	Units	94.8%	6/30/2020	$23,500,000	12/23/2019
Loan	8,9	8	UHG Optum Health Campus	Eden Prairie	Hennepin	MN	55344	2001	2016	473,325	SF	100.0%	7/6/2020	$52,600,000	3/20/2020	4.0000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		9	235 Canal Street	New York	New York	NY	10013	1920	2008	38,645	SF	53.2%	1/3/2020	$61,300,000	3/13/2020	3.1850%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	5,6,7	10	Bushwick Multifamily Portfolio							117	Units	100.0%		$77,150,000		3.8700%	0.01866%	0.00250%	0.00000%	0.00250%	0.01078%	0.00202%	0.00036%
Property		10.01	276 Nostrand Avenue	Brooklyn	Kings	NY	11205	1970	2018	47	Units	100.0%	5/5/2020	$29,600,000	12/23/2019
Property		10.02	70 Bushwick Avenue	Brooklyn	Kings	NY	11221	2016	N/A	20	Units	100.0%	5/5/2020	$13,800,000	12/23/2019
Property		10.03	894 Bushwick Avenue	Brooklyn	Kings	NY	11221	2015	N/A	20	Units	100.0%	5/5/2020	$11,900,000	12/23/2019
Property		10.04	679 Grand Street	Brooklyn	Kings	NY	11221	2017	N/A	11	Units	100.0%	5/5/2020	$7,900,000	12/23/2019
Property		10.05	735 & 737 Bushwick Avenue	Brooklyn	Kings	NY	11221	1899	2016	7	Units	100.0%	5/5/2020	$5,850,000	12/23/2019
Property		10.06	17 Troutman Street	Brooklyn	Kings	NY	11221	1931	2014	8	Units	100.0%	5/5/2020	$4,600,000	12/23/2019
Property		10.07	934 Lafayette Avenue	Brooklyn	Kings	NY	11221	1931	2016	4	Units	100.0%	5/5/2020	$3,500,000	12/23/2019
Loan	8,9	11	Palms at Cinco Ranch	Richmond	Fort Bend	TX	77406	2006	N/A	200	Units	92.5%	6/8/2020	$33,700,000	3/2/2020	3.7600%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	5	12	HPE Campus	Roseville	Placer	CA	95747	1981	2019	447,364	SF	100.0%	7/6/2020	$103,000,000	1/23/2020	3.5400%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		13	Broadway & Thomas	Los Angeles	Los Angeles	CA	90031	2019	N/A	51,722	SF	96.0%	1/1/2020	$31,500,000	8/16/2019	3.9000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	6,9	14	New Haven Multifamily Portfolio							240	Units	92.9%		$30,300,000		4.4500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		14.01	Chapel Street and Sherman Avenue	New Haven	New Haven	CT	06511	1900-1969	N/A	70	Units	97.1%	6/19/2020	$7,900,000	5/19/2020
Property		14.02	Howe Street and Lynwood Place	New Haven	New Haven	CT	06511	1880-1975	N/A	32	Units	93.8%	6/19/2020	$5,400,000	5/19/2020
Property		14.03	Ellsworth Avenue	New Haven	New Haven	CT	06511	1927	N/A	47	Units	97.9%	6/19/2020	$5,200,000	5/19/2020
Property		14.04	Colby Court	New Haven	New Haven	CT	06515	1950	N/A	34	Units	97.1%	6/19/2020	$4,400,000	5/19/2020
Property		14.05	Park Street and Elm Street	New Haven	New Haven	CT	06511	1900	N/A	31	Units	90.3%	6/19/2020	$4,200,000	5/19/2020
Property		14.06	Bradley Street and Trumbull Street	New Haven	New Haven	CT	06511	1865 - 1900	N/A	26	Units	69.2%	6/19/2020	$3,200,000	5/19/2020
Loan		15	Katella Corporate Center	Los Alamitos	Orange	CA	90720	1987	2017-2019	81,216	SF	100.0%	6/4/2020	$27,000,000	2/13/2020	3.4000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	6,7,12	16	Bronx Multifamily Portfolio V							115	Units	100.0%		$24,300,000		3.5500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		16.01	1901 Grand Concourse	Bronx	Bronx	NY	10453	1954	N/A	56	Units	100.0%	2/29/2020	$11,500,000	1/16/2020
Property		16.02	667 East 232nd Street	Bronx	Bronx	NY	10466	1929	N/A	59	Units	100.0%	2/29/2020	$12,800,000	1/16/2020
Loan	5	17	Ralph Lauren HQ New Jersey	Nutley	Essex	NJ	07110	1996	2019	255,018	SF	100.0%	7/1/2020	$96,000,000	11/1/2019	3.1300%	0.01866%	0.00250%	0.00000%	0.00250%	0.01078%	0.00202%	0.00036%
Loan		18	The Court at Hamilton	Hamilton	Mercer	NJ	08619	1971	2016	194,106	SF	99.0%	2/11/2020	$19,400,000	1/12/2020	3.5500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		19	Gleneagles Shopping Center	Plano	Collin	TX	75093	1999	N/A	39,789	SF	91.8%	3/3/2020	$17,400,000	1/29/2020	4.2200%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	6,7,9	20	Walgreens & Dollar General Portfolio							73,051	SF	100.0%		$16,520,000		3.8320%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		20.01	Walgreens, Excelsior Springs, MO	Excelsior Springs	Clay	MO	64024	2008	N/A	14,490	SF	100.0%	7/6/2020	$5,250,000	6/14/2020
Property		20.02	Walgreens, Kilmarnock, VA	Kilmarnock	Lancaster	VA	22482	2007	N/A	14,820	SF	100.0%	7/6/2020	$5,200,000	6/15/2020
Property		20.03	Dollar General, Cynthiana, KY	Cynthiana	Harrison	KY	41031	2019	N/A	9,100	SF	100.0%	7/6/2020	$1,350,000	6/12/2020
Property		20.04	Dollar General, Fairview, KY	Fairview	Rockcastle	KY	40403	2019	N/A	9,100	SF	100.0%	7/6/2020	$1,245,000	6/12/2020
Property		20.05	Dollar General, Wheatland, MO	Wheatland	Hickory	MO	65779	2020	N/A	9,026	SF	100.0%	7/6/2020	$1,200,000	6/15/2020
Property		20.06	Dollar General, Parkers Lake, KY	Parkers Lake	Mccreary	KY	42634	2019	N/A	7,489	SF	100.0%	7/6/2020	$1,150,000	6/12/2020
Property		20.07	Dollar General, London, KY	London	Laurel	KY	40741	2019	N/A	9,026	SF	100.0%	7/6/2020	$1,125,000	6/12/2020
Loan	6,9	21	BC Storage Portfolio							176,550	SF	89.5%		$17,250,000		3.6900%	0.07616%	0.00250%	0.06000%	0.00000%	0.01078%	0.00202%	0.00036%
Property		21.01	Burns	Burns	Dickson	TN	37029	2007	2015	111,510	SF	94.3%	5/12/2020	$9,850,000	2/17/2020
Property		21.02	White Bluff	White Bluff	Dickson	TN	37187	2003	2016	37,260	SF	70.2%	5/12/2020	$5,250,000	2/2/2020
Property		21.03	Dickson	Dickson	Dickson	TN	37055	2001	2003	27,780	SF	95.9%	5/12/2020	$2,150,000	2/17/2020
Loan	9	22	514 West 211th Street	New York	New York	NY	10034	1928	1988	79	Units	100.0%	6/1/2020	$15,200,000	6/2/2020	2.9900%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9,17	23	51 Columbia	Aliso Viejo	Orange	CA	92656	1992	2019	34,299	SF	100.0%	2/1/2020	$16,600,000	6/25/2020	3.7500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9	24	89-16 175 Street	Jamaica	Queens	NY	11432	2008	N/A	55	Units	100.0%	6/3/2020	$12,700,000	3/26/2020	3.7950%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		25	Independence Plaza	Wilmington	New Castle	DE	19803	1964	2011	79,226	SF	85.1%	6/15/2020	$15,900,000	4/23/2020	3.7500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	7	26	14741 Memorial Drive	Houston	Harris	TX	77079	1967-1970	2018	31,358	SF	79.2%	1/1/2020	$10,250,000	12/20/2019	4.3100%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	18	27	Carbon 550	Des Moines	Polk	IA	50309	2018	N/A	50	Units	96.0%	2/18/2020	$10,350,000	1/27/2020	3.5000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		28	9177 Ridgetop	Silverdale	Kitsap	WA	98383	2019	N/A	16,627	SF	89.5%	3/1/2020	$10,000,000	1/7/2020	3.6000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	12	29	555 Grand Street	Brooklyn	Kings	NY	11211	1920	2019	12	Units	100.0%	7/1/2020	$9,800,000	1/22/2020	3.6300%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		30	96 Bedford Avenue	Brooklyn	Kings	NY	11249	1910	2017	8	Units	100.0%	7/1/2020	$9,550,000	11/26/2019	3.6300%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		31	Shops at Oak Forest	Houston	Harris	TX	77018	2008	N/A	22,534	SF	100.0%	2/1/2020	$9,300,000	1/15/2020	3.6000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9	32	Sparta Self Storage	Sparta	Sussex	NJ	07871	1997; 2002	N/A	35,425	SF	88.4%	6/30/2020	$6,880,000	6/19/2020	4.3000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		33	Walden Court Apartments	Charlotte	Mecklenburg	NC	28262	1985	2010-2011	144	Units	95.8%	6/2/2020	$17,200,000	5/26/2020	3.7500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	6,8	34	Pangea 24							95	Units	97.9%		$7,750,000		3.5000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Property		34.01	109 North Laramie Avenue	Chicago	Cook	IL	60644	1928	2019	24	Units	91.7%	5/28/2020	$2,400,000	2/4/2020
Property		34.02	5125 North Madison Street	Chicago	Cook	IL	60644	1930	2019	20	Units	100.0%	5/28/2020	$1,350,000	2/4/2020
Property		34.03	4641 West Jackson Boulevard	Chicago	Cook	IL	60644	1930	2019	13	Units	100.0%	5/28/2020	$1,325,000	2/4/2020
Property		34.04	8001 South Muskegon Avenue	Chicago	Cook	IL	60617	1928	2019	19	Units	100.0%	5/28/2020	$1,300,000	2/4/2020
Property		34.05	8935 South Dauphin Avenue	Chicago	Cook	IL	60619	1951	2019	11	Units	100.0%	5/28/2020	$875,000	2/4/2020
Property		34.06	15210 Chicago Road	Dolton	Cook	IL	60419	1953	2019	8	Units	100.0%	5/28/2020	$500,000	2/4/2020
Loan		35	Fed Ex Mt. Pleasant	Mount Pleasant	Westmoreland	PA	15666	2001	2016	26,815	SF	100.0%	6/30/2020	$7,925,000	6/2/2020	4.1830%	0.06866%	0.00250%	0.05250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		36	600 University Office	Pensacola	Escambia	FL	32504	1983	2018	38,498	SF	93.2%	6/24/2020	$6,900,000	4/1/2020	4.1000%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9	37	Walgreens Charlotte, NC	Charlotte	Mecklenburg	NC	28270	2005	N/A	14,490	SF	100.0%	7/1/2020	$5,775,000	6/1/2020	4.1500%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		38	Hunter Ridge	Plainfield	Hendricks	IN	46168	1971; 1985	2019	78	Units	98.7%	6/25/2020	$5,000,000	12/12/2019	4.3280%	0.05866%	0.00250%	0.04250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		39	Hannah Del Estate MHC	Eugene	Lane	OR	97404	1998	N/A	66	Pads	100.0%	6/22/2020	$6,290,000	5/22/2020	4.4900%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9	40	Fresenius Las Vegas	Las Vegas	Clark	NV	89119	2000	2018	10,451	SF	100.0%	7/1/2020	$5,200,000	6/22/2020	4.0500%	0.08616%	0.00250%	0.07000%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		41	Walgreens Sycamore	Sycamore	DeKalb	IL	60178	2000	N/A	15,120	SF	100.0%	6/15/2020	$4,850,000	5/5/2020	4.2200%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan		42	A1A Stow-A-Way Self Storage	Yulee	Nassau	FL	32097	2007	2017	43,050	SF	94.7%	5/30/2020	$5,000,000	3/24/2020	3.9100%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%
Loan	9	43	Sentry Self Storage	Belleview	Marion	FL	34420	1948 - 2018	N/A	51,917	SF	82.0%	5/21/2020	$2,700,000	5/15/2020	4.3900%	0.01866%	0.00250%	0.00250%	0.00000%	0.01078%	0.00202%	0.00036%

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	CREFC Fee Rate	Interest Accrual   Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity  Date	ARD Loan Final Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)	Lockbox Type	Cash Management Status	Crossed With Other Loans
Loan	5,7,8,9,10,11	1	The Liz	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/10/2020	8/6/2020	N/A	8/6/2030	8/6/2030	$0.00	$225,590.28	$0.00	$2,707,083.33	Hard	Springing	No
Loan		2	Bayview Corporate Tower	0.00050%	Actual/360	0	No	120	120	24	24	360	360	7/6/2020	8/6/2020	8/6/2022	7/6/2030	7/6/2030	$296,157.56	$222,231.77	$3,553,890.72	$2,666,781.25	Hard	Springing	No
Loan	6,7,12	3	FTERE Bronx Portfolio 5	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/25/2020	4/1/2020	N/A	3/1/2030	3/1/2030	$0.00	$163,035.02	$0.00	$1,956,420.24	Springing	Springing	No
Property		3.01	3031 & 3041 Holland Avenue
Property		3.02	610 Trinity Avenue
Property		3.03	2770-2780 Kingsbridge Terrace
Property		3.04	1787-1791 Walton Avenue
Property		3.05	75 West 190th Street
Loan	6,12	4	Texas Multifamily Portfolio	0.00050%	Actual/360	4	No	120	116	0	0	360	356	2/28/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$255,385.06	$0.00	$3,064,620.72	$0.00	Springing	Springing	No
Property		4.01	The Presidio Apartments
Property		4.02	Ravenwood Apartments
Property		4.03	Laguna Azul Apartments
Property		4.04	Pebble Walk Apartments
Loan	5,8,13,14	5	525 Market Street	0.00050%	Actual/360	5	No	120	115	120	115	0	0	1/29/2020	3/6/2020	N/A	2/6/2030	2/6/2030	$0.00	$99,682.18	$0.00	$1,196,186.11	Hard	Springing	No
Loan	5,8,15,16	6	Bellagio Hotel and Casino	0.00050%	Actual/360	7	No	120	113	120	113	0	0	11/15/2019	1/5/2020	N/A	12/5/2029	12/5/2029	$0.00	$104,460.94	$0.00	$1,253,531.28	Hard	Springing	No
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/7/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$103,412.44	$0.00	$1,240,949.31	Springing	Springing	No
Property		7.01	3210 Riverdale Avenue
Property		7.02	1616 Amsterdam Avenue
Loan	8,9	8	UHG Optum Health Campus	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/10/2020	8/6/2020	N/A	8/6/2030	8/6/2030	$0.00	$89,898.15	$0.00	$1,078,777.78	Hard	Springing	No
Loan		9	235 Canal Street	0.00050%	Actual/360	0	No	120	120	120	120	0	0	6/30/2020	8/1/2020	N/A	7/1/2030	7/1/2030	$0.00	$64,584.72	$0.00	$775,016.64	Springing	Springing	No
Loan	5,6,7	10	Bushwick Multifamily Portfolio	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/26/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$72,180.65	$0.00	$866,167.81	Springing	Springing	No
Property		10.01	276 Nostrand Avenue
Property		10.02	70 Bushwick Avenue
Property		10.03	894 Bushwick Avenue
Property		10.04	679 Grand Street
Property		10.05	735 & 737 Bushwick Avenue
Property		10.06	17 Troutman Street
Property		10.07	934 Lafayette Avenue
Loan	8,9	11	Palms at Cinco Ranch	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/8/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$68,302.31	$0.00	$819,627.72	Springing	Springing	No
Loan	5	12	HPE Campus	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/21/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$59,819.44	$0.00	$717,833.33	Hard	Springing	No
Loan		13	Broadway & Thomas	0.00050%	Actual/360	5	No	120	115	120	115	0	0	2/5/2020	3/6/2020	N/A	2/6/2030	2/6/2030	$0.00	$62,607.64	$0.00	$751,291.67	Hard	Springing	No
Loan	6,9	14	New Haven Multifamily Portfolio	0.00050%	Actual/360	0	No	121	121	37	37	360	360	7/9/2020	8/1/2020	9/1/2023	8/1/2030	8/1/2030	$88,150.78	$65,797.16	$1,057,809.36	$789,565.92	Springing	Springing	No
Property		14.01	Chapel Street and Sherman Avenue
Property		14.02	Howe Street and Lynwood Place
Property		14.03	Ellsworth Avenue
Property		14.04	Colby Court
Property		14.05	Park Street and Elm Street
Property		14.06	Bradley Street and Trumbull Street
Loan		15	Katella Corporate Center	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/28/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$48,548.38	$0.00	$582,580.56	Springing	Springing	No
Loan	6,7,12	16	Bronx Multifamily Portfolio V	0.00050%	Actual/360	3	No	120	117	120	117	0	0	3/6/2020	5/1/2020	N/A	4/1/2030	4/1/2030	$0.00	$46,491.03	$0.00	$557,892.36	Springing	Springing	No
Property		16.01	1901 Grand Concourse
Property		16.02	667 East 232nd Street
Loan	5	17	Ralph Lauren HQ New Jersey	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/7/2020	4/1/2020	N/A	3/1/2030	3/1/2030	$0.00	$34,379.28	$0.00	$412,551.36	Hard	In Place	No
Loan		18	The Court at Hamilton	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/26/2020	4/1/2020	N/A	3/1/2030	3/1/2030	$0.00	$38,872.50	$0.00	$466,470.00	Springing	Springing	No
Loan		19	Gleneagles Shopping Center	0.00050%	Actual/360	3	No	120	117	36	33	360	360	3/11/2020	5/1/2020	5/1/2023	4/1/2030	4/1/2030	$58,822.22	$42,786.11	$705,866.64	$513,433.32	Springing	Springing	No
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	0.00050%	Actual/360	0	No	121	121	1	1	360	360	7/8/2020	8/6/2020	9/6/2020	8/6/2030	8/6/2030	$49,926.25	$34,555.81	$599,115.00	$414,669.77	Hard	Springing	No
Property		20.01	Walgreens, Excelsior Springs, MO
Property		20.02	Walgreens, Kilmarnock, VA
Property		20.03	Dollar General, Cynthiana, KY
Property		20.04	Dollar General, Fairview, KY
Property		20.05	Dollar General, Wheatland, MO
Property		20.06	Dollar General, Parkers Lake, KY
Property		20.07	Dollar General, London, KY
Loan	6,9	21	BC Storage Portfolio	0.00050%	Actual/360	0	No	120	120	36	36	360	360	7/1/2020	8/1/2020	8/1/2023	7/1/2030	7/1/2030	$43,673.17	$29,618.23	$524,078.04	$355,418.76	Springing	Springing	No
Property		21.01	Burns
Property		21.02	White Bluff
Property		21.03	Dickson
Loan	9	22	514 West 211th Street	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/8/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$23,746.97	$0.00	$284,963.64	Springing	Springing	No
Loan	9,17	23	51 Columbia	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/7/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$26,693.79	$0.00	$320,325.52	Hard	Springing	No
Loan	9	24	89-16 175 Street	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/7/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$26,933.96	$0.00	$323,207.52	Springing	Springing	No
Loan		25	Independence Plaza	0.00050%	Actual/360	0	No	120	120	120	120	0	0	7/8/2020	8/6/2020	N/A	7/6/2030	7/6/2030	$0.00	$24,871.96	$0.00	$298,463.54	Springing	Springing	No
Loan	7	26	14741 Memorial Drive	0.00050%	Actual/360	5	No	120	115	120	115	0	0	1/28/2020	3/1/2020	N/A	2/1/2030	2/1/2030	$0.00	$24,307.35	$0.00	$291,688.20	Springing	Springing	No
Loan	18	27	Carbon 550	0.00050%	Actual/360	4	No	120	116	120	116	0	0	3/3/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$19,376.78	$0.00	$232,521.39	Springing	Springing	No
Loan		28	9177 Ridgetop	0.00050%	Actual/360	4	No	120	116	120	116	0	0	3/2/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$19,162.50	$0.00	$229,950.00	Hard	In Place	No
Loan	12	29	555 Grand Street	0.00050%	Actual/360	5	No	120	115	120	115	0	0	2/4/2020	3/6/2020	N/A	2/6/2030	2/6/2030	$0.00	$19,168.84	$0.00	$230,026.04	Springing	Springing	No
Loan		30	96 Bedford Avenue	0.00050%	Actual/360	4	No	120	116	120	116	0	0	2/14/2020	4/6/2020	N/A	3/6/2030	3/6/2030	$0.00	$18,095.38	$0.00	$217,144.58	Springing	Springing	No
Loan		31	Shops at Oak Forest	0.00050%	Actual/360	3	No	120	117	120	117	0	0	3/6/2020	5/1/2020	N/A	4/1/2030	4/1/2030	$0.00	$15,512.50	$0.00	$186,150.00	Springing	Springing	No
Loan	9	32	Sparta Self Storage	0.00050%	Actual/360	0	No	121	121	61	61	360	360	7/7/2020	8/6/2020	9/6/2025	8/6/2030	8/6/2030	$22,046.52	$16,185.47	$264,558.24	$194,225.63	Springing	Springing	No
Loan		33	Walden Court Apartments	0.00050%	Actual/360	0	No	120	120	36	36	360	360	6/30/2020	8/1/2020	8/1/2023	7/1/2030	7/1/2030	$19,913.97	$13,624.13	$238,967.64	$163,489.56	Springing	Springing	No
Loan	6,8	34	Pangea 24	0.00050%	Actual/360	3	No	120	117	120	117	0	0	3/11/2020	5/6/2020	N/A	4/6/2030	4/6/2030	$0.00	$12,597.57	$0.00	$151,170.83	N/A	N/A	No
Property		34.01	109 North Laramie Avenue
Property		34.02	5125 North Madison Street
Property		34.03	4641 West Jackson Boulevard
Property		34.04	8001 South Muskegon Avenue
Property		34.05	8935 South Dauphin Avenue
Property		34.06	15210 Chicago Road
Loan		35	Fed Ex Mt. Pleasant	0.00050%	Actual/360	0	No	120	120	120	120	0	0	7/2/2020	8/6/2020	N/A	7/6/2030	7/6/2030	$0.00	$14,843.84	$0.00	$178,126.08	Hard	Springing	No
Loan		36	600 University Office	0.00050%	Actual/360	3	No	120	117	12	9	360	360	3/12/2020	5/6/2020	5/6/2021	4/6/2030	4/6/2030	$18,844.74	$13,510.07	$226,136.88	$162,120.83	Springing	Springing	No
Loan	9	37	Walgreens Charlotte, NC	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/2/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$12,272.28	$0.00	$147,267.36	Springing	Springing	No
Loan		38	Hunter Ridge	0.00050%	Actual/360	5	No	120	115	36	31	360	360	1/22/2020	3/6/2020	3/6/2023	2/6/2030	2/6/2030	$17,129.83	$12,615.82	$205,557.96	$151,389.83	Springing	Springing	No
Loan		39	Hannah Del Estate MHC	0.00050%	Actual/360	0	No	120	120	0	0	360	360	6/26/2020	8/6/2020	N/A	7/6/2030	7/6/2030	$16,194.92	$0.00	$194,339.04	$0.00	Springing	Springing	No
Loan	9	40	Fresenius Las Vegas	0.00050%	Actual/360	0	No	121	121	121	121	0	0	7/2/2020	8/1/2020	N/A	8/1/2030	8/1/2030	$0.00	$10,265.63	$0.00	$123,187.56	Springing	Springing	No
Loan		41	Walgreens Sycamore	0.00050%	Actual/360	0	No	120	120	120	120	0	0	6/23/2020	8/6/2020	N/A	7/6/2030	7/6/2030	$0.00	$10,696.53	$0.00	$128,358.33	Hard	In Place	No
Loan		42	A1A Stow-A-Way Self Storage	0.00050%	Actual/360	0	No	120	120	120	120	0	0	6/18/2020	8/6/2020	N/A	7/6/2030	7/6/2030	$0.00	$9,084.87	$0.00	$109,018.40	N/A	N/A	No
Loan	9	43	Sentry Self Storage	0.00050%	Actual/360	0	No	121	121	1	1	360	360	7/7/2020	8/1/2020	9/1/2020	8/1/2030	8/1/2030	$10,128.45	$7,511.02	$121,541.40	$90,132.24	Springing	Springing	No

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Related-Borrower Loans	UW NOI DSCR (P&I)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most  Recent Revenues	Second Most  Recent Expenses
Loan	5,7,8,9,10,11	1	The Liz	N/A	N/A	1.60x	N/A	1.57x	63.9%	63.9%	0	0	Sixth	LO(24);DEF(93);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		2	Bayview Corporate Tower	N/A	1.59x	2.12x	1.50x	2.00x	64.3%	55.0%	0	0	Sixth	LO(24);DEF(91);O(5)		$8,400,924	$3,850,261	$4,550,664	12/31/2018	7.8%	$8,578,188	$4,083,130
Loan	6,7,12	3	FTERE Bronx Portfolio 5	N/A	N/A	2.18x	N/A	2.13x	67.3%	67.3%	5	5	First	LO(28);DEF(85);O(7)		$6,130,182	$2,083,582	$4,046,600	12/31/2018	7.5%	$6,296,085	$2,009,122
Property		3.01	3031 & 3041 Holland Avenue													$1,643,674	$682,355	$961,319	12/31/2018		$1,656,376	$710,252
Property		3.02	610 Trinity Avenue													$1,449,206	$484,077	$965,129	12/31/2018		$1,458,506	$490,083
Property		3.03	2770-2780 Kingsbridge Terrace													$1,050,306	$432,829	$617,477	12/31/2018		$1,141,319	$302,917
Property		3.04	1787-1791 Walton Avenue													$1,039,200	$220,903	$818,297	12/31/2018		$1,050,806	$229,819
Property		3.05	75 West 190th Street													$947,796	$263,418	$684,378	12/31/2018		$989,078	$276,051
Loan	6,12	4	Texas Multifamily Portfolio	N/A	1.56x	N/A	1.46x	N/A	64.4%	51.7%	0	0	Sixth	LO(28);YM1(88);O(4)	A	$6,713,817	$3,541,072	$3,172,745	12/31/2018	6.0%	$8,944,696	$4,165,298
Property		4.01	The Presidio Apartments													$3,062,708	$1,605,012	$1,457,696	12/31/2018		$3,169,113	$1,645,502
Property		4.02	Ravenwood Apartments													$597,364	$431,050	$166,314	12/31/2018		$2,451,167	$1,043,959
Property		4.03	Laguna Azul Apartments													$1,499,191	$791,580	$707,611	12/31/2018		$1,703,032	$786,795
Property		4.04	Pebble Walk Apartments													$1,554,555	$713,430	$841,126	12/31/2018		$1,621,384	$689,042
Loan	5,8,13,14	5	525 Market Street	N/A	N/A	4.38x	N/A	4.29x	37.0%	37.0%	10 (Once per calendar year)	0	Sixth	LO(24);YM1(5);DEF/YM1(84);O(7)	B	$40,286,941	$13,897,618	$26,389,323	12/31/2017	5.6%	$57,838,260	$14,626,201
Loan	5,8,15,16	6	Bellagio Hotel and Casino	N/A	N/A	8.80x	N/A	8.42x	39.3%	39.3%	0	0	Fifth	YM0.5(31);DEF/YM0.5(82);O(7)	C	$1,365,570,769	$859,834,535	$505,736,234	12/31/2017	30.2%	$1,367,835,267	$877,969,225
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	N/A	N/A	1.90x	N/A	1.88x	65.0%	65.0%	0	0	Sixth	LO(28);DEF(88);O(4)		$3,131,843	$543,573	$2,588,269	12/31/2018	8.0%	$3,256,567	$824,539
Property		7.01	3210 Riverdale Avenue													$1,721,704	$325,609	$1,396,096	12/31/2018		$1,788,961	$351,494
Property		7.02	1616 Amsterdam Avenue													$1,410,138	$217,965	$1,192,173	12/31/2018		$1,467,606	$473,045
Loan	8,9	8	UHG Optum Health Campus	N/A	N/A	3.43x	N/A	3.34x	50.6%	50.6%	0	0	Sixth	LO(25);YM1(91);O(5)	D	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		9	235 Canal Street	N/A	N/A	3.37x	N/A	3.06x	39.2%	39.2%	0	5	First	LO(24);DEF(92);O(4)		$4,900,445	$1,431,084	$3,469,361	12/31/2017	14.5%	$5,367,000	$1,527,135
Loan	5,6,7	10	Bushwick Multifamily Portfolio	N/A	N/A	1.84x	N/A	1.82x	67.5%	67.5%	0	0	Sixth	LO(28);DEF(89);O(3)		$4,164,811	$687,857	$3,476,955	12/31/2018	6.7%	$4,288,796	$550,295
Property		10.01	276 Nostrand Avenue													$1,543,466	$194,200	$1,349,267	12/31/2018		$1,744,107	$208,219
Property		10.02	70 Bushwick Avenue													$800,858	$184,636	$616,223	12/31/2018		$709,280	$87,818
Property		10.03	894 Bushwick Avenue													$685,867	$102,620	$583,247	12/31/2018		$669,179	$57,720
Property		10.04	679 Grand Street													$447,665	$74,643	$373,022	12/31/2018		$494,283	$55,632
Property		10.05	735 & 737 Bushwick Avenue													$270,696	$54,177	$216,520	12/31/2018		$227,479	$82,990
Property		10.06	17 Troutman Street													$258,343	$45,996	$212,347	12/31/2018		$261,257	$38,491
Property		10.07	934 Lafayette Avenue													$157,915	$31,585	$126,330	12/31/2018		$183,211	$19,425
Loan	8,9	11	Palms at Cinco Ranch	N/A	N/A	2.21x	N/A	2.14x	63.8%	63.8%	0	5	First	LO(24);YM1(92);O(5)	E	$2,611,035	$1,447,609	$1,163,426	12/31/2018	5.4%	$3,352,426	$1,591,267
Loan	5	12	HPE Campus	N/A	N/A	2.75x	N/A	2.71x	64.8%	64.8%	5	0	Sixth	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		13	Broadway & Thomas	N/A	N/A	2.44x	N/A	2.43x	60.3%	60.3%	0	0	Sixth	LO(29);YM1(86);O(5)	F	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6,9	14	New Haven Multifamily Portfolio	N/A	1.47x	1.98x	1.42x	1.90x	57.8%	50.6%	5	5	First	LO(24);DEF(93);O(4)		$3,158,828	$1,513,228	$1,645,600	12/31/2018	9.4%	$2,842,471	$1,309,151
Property		14.01	Chapel Street and Sherman Avenue													$896,549	$459,234	$437,315	12/31/2018		$713,378	$332,924
Property		14.02	Howe Street and Lynwood Place													$545,002	$234,624	$310,378	12/31/2018		$525,834	$237,723
Property		14.03	Ellsworth Avenue													$467,652	$229,225	$238,427	12/31/2018		$537,035	$218,509
Property		14.04	Colby Court													$485,242	$190,750	$294,492	12/31/2018		$490,247	$191,163
Property		14.05	Park Street and Elm Street													$351,192	$160,914	$190,278	12/31/2018		$329,604	$169,525
Property		14.06	Bradley Street and Trumbull Street													$413,191	$238,481	$174,710	12/31/2018		$246,373	$159,307
Loan		15	Katella Corporate Center	N/A	N/A	2.90x	N/A	2.73x	62.6%	62.6%	0	0	Sixth	LO(28);DEF(87);O(5)		$2,323,132	$680,529	$1,642,603	12/31/2018	9.7%	$2,387,052	$677,428
Loan	6,7,12	16	Bronx Multifamily Portfolio V	N/A	N/A	2.02x	N/A	1.95x	63.8%	63.8%	5	5	First	LO(27);DEF(86);O(7)		$1,749,453	$715,600	$1,033,853	12/31/2018	6.7%	$1,781,209	$721,715
Property		16.01	1901 Grand Concourse													$899,554	$314,718	$584,836	12/31/2018		$921,170	$296,365
Property		16.02	667 East 232nd Street													$849,899	$400,882	$449,017	12/31/2018		$860,039	$425,350
Loan	5	17	Ralph Lauren HQ New Jersey	N/A	N/A	3.03x	N/A	3.00x	59.4%	59.4%	0	5	First	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		18	The Court at Hamilton	N/A	N/A	2.47x	N/A	2.27x	66.8%	66.8%	5	5	First	LO(28);DEF(88);O(4)		$1,907,316	$1,173,869	$733,447	12/31/2017	5.7%	$1,551,563	$426,825
Loan		19	Gleneagles Shopping Center	N/A	1.52x	2.09x	1.41x	1.94x	69.0%	60.1%	5	5	First	LO(23);YM1(90);O(7)	G	$1,542,794	$430,444	$1,112,350	12/31/2017	9.3%	$1,476,661	$455,229
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	N/A	1.81x	2.62x	1.80x	2.59x	64.6%	51.1%	0	0	Sixth	LO(24);DEF(93);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		20.01	Walgreens, Excelsior Springs, MO													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.02	Walgreens, Kilmarnock, VA													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.03	Dollar General, Cynthiana, KY													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.04	Dollar General, Fairview, KY													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.05	Dollar General, Wheatland, MO													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.06	Dollar General, Parkers Lake, KY													N/A	N/A	N/A	N/A		N/A	N/A
Property		20.07	Dollar General, London, KY													N/A	N/A	N/A	N/A		N/A	N/A
Loan	6,9	21	BC Storage Portfolio	N/A	1.93x	2.85x	1.88x	2.78x	55.1%	47.4%	5	5	First	LO(24);YM1(91);O(5)	H	$1,154,043	$296,607	$857,436	12/31/2018	9.0%	$1,271,976	$273,606
Property		21.01	Burns													$763,663	$153,245	$610,418	12/31/2018		$797,828	$140,153
Property		21.02	White Bluff													$200,713	$72,251	$128,462	12/31/2018		$269,770	$69,731
Property		21.03	Dickson													$189,668	$71,111	$118,557	12/31/2018		$204,377	$63,722
Loan	9	22	514 West 211th Street	N/A	N/A	3.03x	N/A	2.96x	61.8%	61.8%	5	5	First	LO(24);DEF(93);O(4)		$1,205,150	$419,592	$785,558	12/31/2018	8.4%	$1,222,819	$421,069
Loan	9,17	23	51 Columbia	N/A	N/A	2.57x	N/A	2.44x	50.8%	50.8%	0	0	First	LO(24);DEF(93);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	24	89-16 175 Street	N/A	N/A	2.01x	N/A	1.96x	66.1%	66.1%	5	5	First	LO(24);YM1(92);O(5)	I	$1,253,857	$211,610	$1,042,247	12/31/2018	12.4%	$1,291,488	$213,937
Loan		25	Independence Plaza	N/A	N/A	3.48x	N/A	3.12x	49.4%	49.4%	0	0	Sixth	LO(24);YM1(92);O(4)	J	$1,343,872	$431,684	$912,188	12/31/2018	11.6%	$1,367,423	$419,228
Loan	7	26	14741 Memorial Drive	N/A	N/A	2.01x	N/A	1.85x	65.1%	65.1%	5	5	First	LO(29);DEF(86);O(5)		$592,691	$216,451	$376,241	12/31/2017	5.6%	$666,766	$224,008
Loan	18	27	Carbon 550	N/A	N/A	2.88x	N/A	2.83x	63.3%	63.3%	0	0	Sixth	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		28	9177 Ridgetop	N/A	N/A	2.71x	N/A	2.70x	63.0%	63.0%	0	0	Sixth	LO(28);DEF(88);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	12	29	555 Grand Street	Group 1	N/A	1.96x	N/A	1.95x	63.8%	63.8%	0	0	Sixth	LO(29);DEF(85);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		30	96 Bedford Avenue	Group 1	N/A	1.98x	N/A	1.98x	61.8%	61.8%	0	0	Sixth	LO(28);DEF(86);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31	Shops at Oak Forest	N/A	N/A	3.20x	N/A	3.09x	54.8%	54.8%	5	5	First	LO(27);DEF(88);O(5)		$889,699	$285,781	$603,918	12/31/2018	11.8%	$916,854	$270,900
Loan	9	32	Sparta Self Storage	N/A	1.61x	2.20x	1.59x	2.17x	64.8%	59.2%	0	0	Sixth	LO(24);DEF(93);O(4)		$720,660	$263,407	$457,253	12/31/2018	10.3%	$730,816	$226,805
Loan		33	Walden Court Apartments	N/A	3.68x	5.37x	3.52x	5.14x	25.0%	21.5%	0	5	First	LO(24);DEF(91);O(5)		$1,543,921	$738,508	$805,413	12/31/2018	18.7%	$1,630,372	$836,162
Loan	6,8	34	Pangea 24	N/A	N/A	3.65x	N/A	3.49x	55.0%	55.0%	0	0	Sixth	LO(27);DEF(87);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.01	109 North Laramie Avenue													N/A	N/A	N/A	N/A		N/A	N/A
Property		34.02	5125 North Madison Street													N/A	N/A	N/A	N/A		N/A	N/A
Property		34.03	4641 West Jackson Boulevard													N/A	N/A	N/A	N/A		N/A	N/A
Property		34.04	8001 South Muskegon Avenue													N/A	N/A	N/A	N/A		N/A	N/A
Property		34.05	8935 South Dauphin Avenue													N/A	N/A	N/A	N/A		N/A	N/A
Property		34.06	15210 Chicago Road													N/A	N/A	N/A	N/A		N/A	N/A
Loan		35	Fed Ex Mt. Pleasant	N/A	N/A	2.55x	N/A	2.35x	53.0%	53.0%	0	0	Sixth	LO(24);DEF(92);O(4)		$411,005	$10,161	$400,844	12/31/2018	9.5%	$475,006	$11,496
Loan		36	600 University Office	N/A	2.10x	2.93x	1.80x	2.51x	56.5%	46.5%	0	0	Sixth	LO(27);DEF(89);O(4)		N/A	N/A	N/A	N/A	N/A	$449,955	$185,199
Loan	9	37	Walgreens Charlotte, NC	N/A	N/A	2.40x	N/A	2.31x	60.6%	60.6%	5	5	First	LO(24);DEF(92);O(5)		N/A	N/A	N/A	N/A	N/A	$375,000	$244
Loan		38	Hunter Ridge	N/A	1.74x	2.36x	1.64x	2.23x	69.0%	60.3%	0	0	Sixth	LO(29);DEF(87);O(4)		$632,618	$308,756	$323,862	12/31/2018	9.4%	$638,877	$337,767
Loan		39	Hannah Del Estate MHC	N/A	1.58x	N/A	1.57x	N/A	50.9%	41.2%	0	0	Sixth	LO(24);DEF(92);O(4)		$310,428	$94,464	$215,964	12/31/2018	6.7%	$374,553	$88,294
Loan	9	40	Fresenius Las Vegas	N/A	N/A	2.21x	N/A	2.19x	57.7%	57.7%	5	5	First	LO(24);DEF(93);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		41	Walgreens Sycamore	N/A	N/A	1.93x	N/A	1.91x	61.9%	61.9%	0	0	Sixth	LO(24);DEF(92);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		42	A1A Stow-A-Way Self Storage	N/A	N/A	2.96x	N/A	2.92x	55.0%	55.0%	0	0	Sixth	LO(24);DEF(93);O(3)		$481,009	$184,590	$296,419	12/31/2018	10.8%	$525,693	$199,686
Loan	9	43	Sentry Self Storage	N/A	2.01x	2.71x	1.95x	2.63x	75.0%	60.5%	5	5	First	LO(24);DEF(93);O(4)		$370,041	$156,789	$213,252	12/31/2018	10.5%	$406,513	$153,713

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Second Most  Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most  Recent Revenues	Most  Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant
Loan	5,7,8,9,10,11	1	The Liz	N/A	N/A	N/A	$5,272,765	$1,916,596	$3,356,168	5/31/2020 TTM	3.6%	91.0%	$8,762,579	$2,045,206	$6,717,372	7.5%	$35,593	$81,717	$6,600,062	7.3%	Whitman-Walker
Loan		2	Bayview Corporate Tower	$4,495,057	12/31/2019	7.7%	$8,619,564	$4,038,083	$4,581,481	5/31/2020 TTM	7.8%	90.0%	$10,427,312	$4,772,551	$5,654,762	9.7%	$82,763	$229,516	$5,342,483	9.1%	CHG Companies
Loan	6,7,12	3	FTERE Bronx Portfolio 5	$4,286,963	12/31/2019	8.0%	$6,040,812	$1,999,778	$4,041,034	5/31/2020 TTM	7.5%	98.0%	$6,481,772	$2,218,268	$4,263,504	7.9%	$100,859	$0	$4,162,646	7.7%
Property		3.01	3031 & 3041 Holland Avenue	$946,124	12/31/2019		$1,598,028	$717,611	$880,417	5/31/2020 TTM		98.0%	$1,665,441	$737,750	$927,691		$26,750	$0	$900,941		N/A
Property		3.02	610 Trinity Avenue	$968,423	12/31/2019		$1,380,479	$485,179	$895,300	5/31/2020 TTM		98.0%	$1,478,078	$559,145	$918,933		$26,000	$0	$892,933		N/A
Property		3.03	2770-2780 Kingsbridge Terrace	$838,402	12/31/2019		$1,102,263	$293,155	$809,108	5/31/2020 TTM		98.0%	$1,200,233	$426,356	$773,877		$17,750	$0	$756,127		N/A
Property		3.04	1787-1791 Walton Avenue	$820,987	12/31/2019		$1,016,921	$231,842	$785,079	5/31/2020 TTM		98.0%	$1,118,355	$241,003	$877,352		$18,359	$0	$858,993		N/A
Property		3.05	75 West 190th Street	$713,027	12/31/2019		$943,121	$271,991	$671,130	5/31/2020 TTM		98.0%	$1,019,665	$254,014	$765,651		$12,000	$0	$753,651		N/A
Loan	6,12	4	Texas Multifamily Portfolio	$4,779,398	12/31/2019	9.0%	$8,979,825	$4,091,928	$4,887,898	5/31/2020 TTM	9.2%	91.5%	$8,979,825	$4,187,187	$4,792,639	9.0%	$310,200	$0	$4,482,439	8.5%
Property		4.01	The Presidio Apartments	$1,523,612	12/31/2019		$3,238,934	$1,630,172	$1,608,762	5/31/2020 TTM		92.8%	$3,238,934	$1,660,230	$1,578,704		$93,900	$0	$1,484,804		N/A
Property		4.02	Ravenwood Apartments	$1,407,208	12/31/2019		$2,386,366	$1,022,176	$1,364,190	5/31/2020 TTM		88.5%	$2,386,366	$1,029,746	$1,356,620		$70,200	$0	$1,286,420		N/A
Property		4.03	Laguna Azul Apartments	$916,237	12/31/2019		$1,720,921	$762,743	$958,178	5/31/2020 TTM		88.9%	$1,720,921	$791,941	$928,980		$77,700	$0	$851,280		N/A
Property		4.04	Pebble Walk Apartments	$932,342	12/31/2019		$1,633,604	$676,836	$956,768	5/31/2020 TTM		96.4%	$1,633,604	$705,269	$928,335		$68,400	$0	$859,935		N/A
Loan	5,8,13,14	5	525 Market Street	$43,212,060	12/31/2018	9.2%	$57,053,048	$15,205,637	$41,847,411	11/30/2019 TTM	8.9%	95.0%	$79,720,547	$18,212,365	$61,508,183	13.1%	$186,151	$1,034,170	$60,287,862	12.8%	Amazon.com Services, Inc.
Loan	5,8,15,16	6	Bellagio Hotel and Casino	$489,866,042	12/31/2018	29.2%	$1,349,062,464	$874,997,149	$474,065,315	9/30/2019 TTM	28.3%	94.8%	$1,349,062,464	$874,997,149	$474,065,315	28.3%	$20,235,937	$0	$453,829,378	27.1%	N/A
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	$2,432,028	12/31/2019	7.5%	$3,081,938	$763,258	$2,318,680	5/31/2020 TTM	7.1%	93.9%	$3,285,092	$921,952	$2,363,140	7.3%	$31,394	$0	$2,331,746	7.2%
Property		7.01	3210 Riverdale Avenue	$1,437,467	12/31/2019		$1,690,111	$342,191	$1,347,920	5/31/2020 TTM		94.8%	$1,863,459	$396,607	$1,466,853		$15,410	$0	$1,451,443		N/A
Property		7.02	1616 Amsterdam Avenue	$994,561	12/31/2019		$1,391,827	$421,067	$970,761	5/31/2020 TTM		92.6%	$1,421,633	$525,346	$896,287		$15,984	$0	$880,303		New Tech Laundry
Loan	8,9	8	UHG Optum Health Campus	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$5,279,228	$1,577,439	$3,701,789	13.9%	$94,665	$0	$3,607,124	13.6%	United HealthCare Services, Inc. d/b/a Optum
Loan		9	235 Canal Street	$3,839,865	12/31/2018	16.0%	$5,242,681	$1,633,072	$3,609,609	12/31/2019	15.0%	77.0%	$4,243,891	$1,634,985	$2,608,906	10.9%	$9,164	$231,484	$2,368,258	9.9%	HSBC
Loan	5,6,7	10	Bushwick Multifamily Portfolio	$3,738,501	12/31/2019	7.2%	$4,380,686	$548,968	$3,831,718	4/30/2020 TTM	7.4%	95.0%	$4,324,172	$567,555	$3,756,617	7.2%	$27,752	$0	$3,728,865	7.2%
Property		10.01	276 Nostrand Avenue	$1,535,888	12/31/2019		$1,751,564	$223,263	$1,528,301	4/30/2020 TTM		95.0%	$1,684,618	$250,087	$1,434,530		$10,500	$0	$1,424,030		The Jay Group Inc.
Property		10.02	70 Bushwick Avenue	$621,462	12/31/2019		$733,379	$98,045	$635,334	4/30/2020 TTM		95.0%	$754,504	$100,134	$654,370		$5,000	$0	$649,370		N/A
Property		10.03	894 Bushwick Avenue	$611,459	12/31/2019		$669,721	$65,696	$604,025	4/30/2020 TTM		95.0%	$643,586	$61,951	$581,635		$5,000	$0	$576,635		N/A
Property		10.04	679 Grand Street	$438,651	12/31/2019		$499,447	$62,786	$436,660	4/30/2020 TTM		95.0%	$486,508	$59,406	$427,101		$2,500	$0	$424,601		BK Jani
Property		10.05	735 & 737 Bushwick Avenue	$144,489	12/31/2019		$275,656	$37,161	$238,495	4/30/2020 TTM		95.0%	$316,866	$35,849	$281,017		$1,750	$0	$279,267		N/A
Property		10.06	17 Troutman Street	$222,766	12/31/2019		$264,158	$42,215	$221,943	4/30/2020 TTM		95.0%	$256,435	$41,036	$215,399		$2,002	$0	$213,397		N/A
Property		10.07	934 Lafayette Avenue	$163,786	12/31/2019		$186,761	$19,802	$166,960	4/30/2020 TTM		95.0%	$181,655	$19,092	$162,563		$1,000	$0	$161,563		N/A
Loan	8,9	11	Palms at Cinco Ranch	$1,761,159	12/31/2019	8.2%	$3,415,707	$1,516,662	$1,899,045	5/31/2020 TTM	8.8%	93.8%	$3,415,707	$1,606,358	$1,809,349	8.4%	$57,200	$0	$1,752,149	8.1%	N/A
Loan	5	12	HPE Campus	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$9,694,440	$3,104,706	$6,589,734	9.9%	$89,473	$0	$6,500,261	9.7%	Hewlett Packard Enterprise
Loan		13	Broadway & Thomas	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$2,343,176	$508,227	$1,834,949	9.7%	$12,931	$0	$1,822,018	9.6%	LA County Dept. of Health Offices
Loan	6,9	14	New Haven Multifamily Portfolio	$1,533,320	12/31/2019	8.8%	$2,744,164	$977,789	$1,766,375	5/31/2020 TTM	10.1%	93.0%	$3,051,924	$1,491,909	$1,560,015	8.9%	$60,500	$0	$1,499,515	8.6%
Property		14.01	Chapel Street and Sherman Avenue	$380,454	12/31/2019		$728,950	$268,994	$459,956	5/31/2020 TTM		96.9%	$819,816	$376,088	$443,728		$17,750	$0	$425,978		Yale New Haven Hospital
Property		14.02	Howe Street and Lynwood Place	$288,111	12/31/2019		$489,571	$133,702	$355,869	5/31/2020 TTM		95.2%	$512,088	$268,191	$243,897		$8,250	$0	$235,647		Pike International
Property		14.03	Ellsworth Avenue	$318,526	12/31/2019		$502,068	$185,246	$316,822	5/31/2020 TTM		97.6%	$561,132	$264,068	$297,064		$11,750	$0	$285,314		N/A
Property		14.04	Colby Court	$299,084	12/31/2019		$458,266	$146,085	$312,181	5/31/2020 TTM		97.0%	$485,928	$219,551	$266,377		$8,500	$0	$257,877		N/A
Property		14.05	Park Street and Elm Street	$160,079	12/31/2019		$347,771	$106,297	$241,474	5/31/2020 TTM		90.9%	$403,440	$188,431	$215,009		$7,750	$0	$207,259		N/A
Property		14.06	Bradley Street and Trumbull Street	$87,066	12/31/2019		$217,538	$137,465	$80,073	5/31/2020 TTM		71.2%	$269,520	$175,580	$93,940		$6,500	$0	$87,440		N/A
Loan		15	Katella Corporate Center	$1,709,624	12/31/2019	10.1%	$2,498,400	$678,868	$1,819,532	5/31/2020 TTM	10.8%	92.5%	$2,368,237	$676,790	$1,691,447	10.0%	$16,243	$81,996	$1,593,208	9.4%	Discovery Practice Management, Inc.
Loan	6,7,12	16	Bronx Multifamily Portfolio V	$1,059,494	12/31/2019	6.8%	$1,716,511	$723,903	$992,608	5/31/2020 TTM	6.4%	98.0%	$1,779,579	$651,516	$1,128,063	7.3%	$37,454	$0	$1,090,609	7.0%
Property		16.01	1901 Grand Concourse	$624,805	12/31/2019		$907,756	$299,582	$608,174	5/31/2020 TTM		98.0%	$917,880	$342,814	$575,065		$21,033	$0	$554,032		N/A
Property		16.02	667 East 232nd Street	$434,689	12/31/2019		$808,755	$424,321	$384,434	5/31/2020 TTM		98.0%	$861,699	$308,702	$552,997		$16,421	$0	$536,576		N/A
Loan	5	17	Ralph Lauren HQ New Jersey	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	97.0%	$9,003,225	$3,527,720	$5,475,505	9.6%	$51,016	$0	$5,424,489	9.5%	Ralph Lauren
Loan		18	The Court at Hamilton	$1,124,739	12/31/2018	8.7%	$1,622,786	$398,298	$1,224,488	12/31/2019	9.4%	95.8%	$1,602,798	$450,792	$1,152,006	8.9%	$6,202	$87,814	$1,057,990	8.2%	Walmart
Loan		19	Gleneagles Shopping Center	$1,021,432	12/31/2018	8.5%	$1,498,539	$412,537	$1,086,002	12/31/2019	9.1%	91.7%	$1,519,754	$446,160	$1,073,594	8.9%	$8,754	$68,039	$996,801	8.3%	Spec's Wines, Spirits & Finer Foods
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$1,111,407	$24,971	$1,086,436	10.2%	$10,958	$0	$1,075,479	10.1%
Property		20.01	Walgreens, Excelsior Springs, MO	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$355,605	$9,855	$345,750		$2,174	$0	$343,577		Walgreens
Property		20.02	Walgreens, Kilmarnock, VA	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$350,000	$7,000	$343,000		$2,223	$0	$340,777		Walgreens
Property		20.03	Dollar General, Cynthiana, KY	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$89,959	$1,799	$88,160		$1,365	$0	$86,795		Dollar General
Property		20.04	Dollar General, Fairview, KY	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$82,845	$1,657	$81,188		$1,365	$0	$79,823		Dollar General
Property		20.05	Dollar General, Wheatland, MO	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$81,254	$1,625	$79,629		$1,354	$0	$78,275		Dollar General
Property		20.06	Dollar General, Parkers Lake, KY	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$76,776	$1,536	$75,240		$1,123	$0	$74,117		Dollar General
Property		20.07	Dollar General, London, KY	N/A	N/A		N/A	N/A	N/A	N/A		100.0%	$74,968	$1,499	$73,469		$1,354	$0	$72,115		Dollar General
Loan	6,9	21	BC Storage Portfolio	$998,370	12/31/2019	10.5%	$1,302,316	$294,873	$1,007,443	4/30/2020 TTM	10.6%	81.7%	$1,307,468	$294,572	$1,012,896	10.7%	$26,483	$0	$986,413	10.4%
Property		21.01	Burns	$657,675	12/31/2019		$812,298	$151,883	$660,414	4/30/2020 TTM		89.0%	$812,298	$151,780	$660,518		$16,727	$0	$643,791		N/A
Property		21.02	White Bluff	$200,040	12/31/2019		$281,663	$75,504	$206,160	4/30/2020 TTM		61.8%	$286,815	$75,430	$211,385		$5,589	$0	$205,796		N/A
Property		21.03	Dickson	$140,655	12/31/2019		$208,355	$67,486	$140,869	4/30/2020 TTM		93.3%	$208,355	$67,362	$140,993		$4,167	$0	$136,826		N/A
Loan	9	22	514 West 211th Street	$801,750	12/31/2019	8.5%	$1,241,322	$416,708	$824,614	5/31/2020 TTM	8.8%	97.0%	$1,280,948	$417,282	$863,667	9.2%	$19,750	$0	$843,917	9.0%	N/A
Loan	9,17	23	51 Columbia	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	90.0%	$1,271,500	$449,585	$821,915	9.8%	$6,860	$34,299	$780,756	9.3%	NeoGenomics Laboratories, Inc.
Loan	9	24	89-16 175 Street	$1,077,551	12/31/2019	12.8%	$1,265,514	$215,935	$1,049,579	5/31/2020 TTM	12.5%	95.7%	$1,254,480	$605,795	$648,685	7.7%	$14,179	$0	$634,506	7.6%	N/A
Loan		25	Independence Plaza	$948,195	12/31/2019	12.1%	$1,414,654	$415,428	$999,226	4/30/2020 TTM	12.7%	76.2%	$1,463,434	$425,897	$1,037,537	13.2%	$15,845	$90,380	$931,312	11.9%	BlueBallRoom Dance Studio & Club
Loan	7	26	14741 Memorial Drive	$442,758	12/31/2018	6.6%	$924,823	$294,994	$629,829	10/31/2019 TTM	9.4%	79.6%	$818,856	$233,468	$585,388	8.8%	$10,035	$34,807	$540,546	8.1%	La Hacienda
Loan	18	27	Carbon 550	N/A	N/A	N/A	$470,334	$317,486	$152,848	12/31/2019	2.3%	93.0%	$901,404	$232,702	$668,702	10.2%	$10,000	$0	$658,702	10.1%	N/A
Loan		28	9177 Ridgetop	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	91.4%	$820,212	$196,190	$624,022	9.9%	$2,498	$0	$621,524	9.9%	Veteran Affairs
Loan	12	29	555 Grand Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	95.0%	$500,004	$48,666	$451,338	7.2%	$3,000	$0	$448,338	7.2%	N/A
Loan		30	96 Bedford Avenue	N/A	N/A	N/A	$492,883	$57,983	$434,900	12/31/2019	7.4%	97.0%	$486,302	$55,420	$430,882	7.3%	$2,000	$0	$428,882	7.3%	N/A
Loan		31	Shops at Oak Forest	$645,954	12/31/2019	12.7%	$885,284	$336,259	$549,025	5/31/2020 TTM	10.8%	95.0%	$918,957	$322,395	$596,562	11.7%	$3,831	$18,125	$574,606	11.3%	Massage Envy
Loan	9	32	Sparta Self Storage	$504,011	12/31/2019	11.3%	$697,914	$223,182	$474,731	5/31/2020 TTM	10.7%	87.3%	$697,914	$271,032	$426,882	9.6%	$5,098	$0	$421,785	9.5%	N/A
Loan		33	Walden Court Apartments	$794,211	12/31/2019	18.5%	$1,672,296	$822,534	$849,762	4/30/2020 TTM	19.8%	95.0%	$1,693,228	$814,742	$878,486	20.4%	$37,466	$0	$841,020	19.6%	N/A
Loan	6,8	34	Pangea 24	N/A	N/A	N/A	$749,761	$311,894	$437,867	5/31/2020 TTM	10.3%	92.3%	$894,422	$343,400	$551,022	12.9%	$23,750	$0	$527,272	12.4%
Property		34.01	109 North Laramie Avenue	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Property		34.02	5125 North Madison Street	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Property		34.03	4641 West Jackson Boulevard	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Property		34.04	8001 South Muskegon Avenue	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Property		34.05	8935 South Dauphin Avenue	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Property		34.06	15210 Chicago Road	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A
Loan		35	Fed Ex Mt. Pleasant	$463,510	12/31/2019	11.0%	$475,007	$1,003	$474,004	5/31/2020 TTM	11.3%	95.0%	$518,443	$64,695	$453,749	10.8%	$2,682	$32,867	$418,200	10.0%	FedEx Freight, Inc.
Loan		36	600 University Office	$264,756	12/31/2019	6.8%	$525,798	$192,510	$333,288	5/31/2020 TTM	8.5%	93.6%	$690,143	$215,291	$474,852	12.2%	$7,700	$60,000	$407,152	10.4%	State of Florida Department of Education
Loan	9	37	Walgreens Charlotte, NC	$374,756	12/31/2018	10.7%	$375,000	$327	$374,673	12/31/2019	10.7%	95.0%	$366,404	$12,988	$353,416	10.1%	$1,449	$11,592	$340,375	9.7%	Walgreens
Loan		38	Hunter Ridge	$301,110	12/31/2019	8.7%	$639,533	$330,612	$308,920	5/31/2020 TTM	9.0%	94.8%	$683,896	$326,447	$357,449	10.4%	$19,500	$0	$337,949	9.8%	N/A
Loan		39	Hannah Del Estate MHC	$286,259	12/31/2019	8.9%	$391,142	$79,155	$311,987	5/31/2020 TTM	9.7%	94.8%	$391,142	$83,453	$307,689	9.6%	$3,300	$0	$304,389	9.5%	N/A
Loan	9	40	Fresenius Las Vegas	N/A	N/A	N/A	$323,439	$46,794	$276,644	5/31/2020 T-5 Ann.	9.2%	95.0%	$353,537	$81,385	$272,152	9.1%	$2,090	$28	$270,034	9.0%	Fresenius Kidney Care
Loan		41	Walgreens Sycamore	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	$252,590	$5,052	$247,538	8.3%	$2,268	$0	$245,270	8.2%	Walgreens
Loan		42	A1A Stow-A-Way Self Storage	$326,007	12/31/2019	11.9%	$528,233	$202,189	$326,044	5/31/2020 TTM	11.9%	91.8%	$528,233	$206,074	$322,159	11.7%	$4,305	$0	$317,854	11.6%	N/A
Loan	9	43	Sentry Self Storage	$252,800	12/31/2019	12.5%	$409,189	$157,277	$251,912	3/31/2020 TTM	12.4%	84.3%	$412,708	$168,214	$244,494	12.1%	$7,788	$0	$236,707	11.7%	N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Largest Tenant Lease Expiration(4)	Largest Tenant NSF	Largest Tenant % of NSF	2nd Largest Tenant	2nd Largest Tenant Lease Expiration(4)	2nd Largest Tenant NSF	2nd Largest Tenant % of NSF	3rd Largest Tenant
Loan	5,7,8,9,10,11	1	The Liz	32,778 SF 8/31/2034; 2,834 SF 9/30/2029	35,612	25.4%	Goethe-Institut	10/31/2029	22,466	16.0%	Amazon Retail
Loan		2	Bayview Corporate Tower	1/31/2028	136,613	33.0%	Whole Foods Inc.	8/31/2023	33,827	8.2%	Central Reach
Loan	6,7,12	3	FTERE Bronx Portfolio 5
Property		3.01	3031 & 3041 Holland Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		3.02	610 Trinity Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		3.03	2770-2780 Kingsbridge Terrace	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		3.04	1787-1791 Walton Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		3.05	75 West 190th Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6,12	4	Texas Multifamily Portfolio
Property		4.01	The Presidio Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		4.02	Ravenwood Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		4.03	Laguna Azul Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		4.04	Pebble Walk Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5,8,13,14	5	525 Market Street	179278 SF (1/31/2028); 28734 SF (4/30/2029); 114434 SF (2/28/2030); 86115 SF (1/31/2031)	408,561	39.5%	Sephora USA, Inc.	110830 SF (10/31/2021); 56467 SF (10/31/2023)	167,297	16.2%	Wells Fargo Bank, N.A.
Loan	5,8,15,16	6	Bellagio Hotel and Casino	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue
Property		7.01	3210 Riverdale Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		7.02	1616 Amsterdam Avenue	6/30/2025	1,500	37.8%	1622 Amsterdam Grocery	8/31/2022	1,100	27.7%	OSO Hamilton Heights
Loan	8,9	8	UHG Optum Health Campus	12/12/2023	473,325	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		9	235 Canal Street	7/31/2028	9,827	25.4%	Charles B. Wang	12/31/2023	7,000	18.1%	Mount Sinai
Loan	5,6,7	10	Bushwick Multifamily Portfolio
Property		10.01	276 Nostrand Avenue	12/31/2029	1,500	39.0%	Lofts and Flats, LLC	9/30/2023	720	18.7%	Lotus Threading I, Corp.
Property		10.02	70 Bushwick Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.03	894 Bushwick Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.04	679 Grand Street	7/31/2028	1,300	100.0%	N/A	N/A	N/A	N/A	N/A
Property		10.05	735 & 737 Bushwick Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.06	17 Troutman Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		10.07	934 Lafayette Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	8,9	11	Palms at Cinco Ranch	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	12	HPE Campus	4/30/2030	447,364	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		13	Broadway & Thomas	10/25/2034	43,307	83.7%	Western Dental	8/31/2030	4,344	8.4%	BurgerIM
Loan	6,9	14	New Haven Multifamily Portfolio
Property		14.01	Chapel Street and Sherman Avenue	8/30/2020	2,056	3.9%	N/A	N/A	N/A	N/A	N/A
Property		14.02	Howe Street and Lynwood Place	12/31/2024	4,721	16.6%	N/A	N/A	N/A	N/A	N/A
Property		14.03	Ellsworth Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.04	Colby Court	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.05	Park Street and Elm Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		14.06	Bradley Street and Trumbull Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		15	Katella Corporate Center	12,691 SF (6/30/2023); 10,124 SF (4/30/2021); 5,044 SF (9/30/2025)	27,859	34.3%	Pathways Community Services, LLC	6/30/2021	11,348	14.0%	OptumCare Management (FKA HealthCare Partners)
Loan	6,7,12	16	Bronx Multifamily Portfolio V
Property		16.01	1901 Grand Concourse	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		16.02	667 East 232nd Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	17	Ralph Lauren HQ New Jersey	12/31/2035	255,018	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		18	The Court at Hamilton	10/31/2036	150,000	77.3%	Rainbow	1/31/2022	7,850	4.0%	Snipes
Loan		19	Gleneagles Shopping Center	3/31/2032	12,503	31.4%	Vitamin Shoppe	4/30/2023	4,940	12.4%	Red Mountain Weight Loss
Loan	6,7,9	20	Walgreens & Dollar General Portfolio
Property		20.01	Walgreens, Excelsior Springs, MO	2/28/2034	14,490	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.02	Walgreens, Kilmarnock, VA	3/31/2033	14,820	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.03	Dollar General, Cynthiana, KY	8/19/2034	9,100	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.04	Dollar General, Fairview, KY	7/19/2034	9,100	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.05	Dollar General, Wheatland, MO	4/30/2035	9,026	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.06	Dollar General, Parkers Lake, KY	6/30/2034	7,489	100.0%	N/A	N/A	N/A	N/A	N/A
Property		20.07	Dollar General, London, KY	6/30/2033	9,026	100.0%	N/A	N/A	N/A	N/A	N/A
Loan	6,9	21	BC Storage Portfolio
Property		21.01	Burns	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		21.02	White Bluff	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		21.03	Dickson	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	22	514 West 211th Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9,17	23	51 Columbia	1/31/2035	34,299	100.0%	N/A	N/A	N/A	N/A	N/A
Loan	9	24	89-16 175 Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		25	Independence Plaza	06/30/2032	8,005	10.1%	Meridian Bank	2/28/2023	6,050	7.6%	Breakwater Accounting
Loan	7	26	14741 Memorial Drive	12/31/2021	5,551	17.7%	Original Napoli Restaurant and Gourmet Burgers	2/28/2021	2,450	7.8%	Viet Urban Kitchen
Loan	18	27	Carbon 550	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		28	9177 Ridgetop	10/14/2039	14,877	89.5%	N/A	N/A	N/A	N/A	N/A
Loan	12	29	555 Grand Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		30	96 Bedford Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		31	Shops at Oak Forest	12/31/2023	3,127	13.9%	Plonk!	1/31/2024	2,611	11.6%	Sweet Frog
Loan	9	32	Sparta Self Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		33	Walden Court Apartments	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	6,8	34	Pangea 24
Property		34.01	109 North Laramie Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.02	5125 North Madison Street	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.03	4641 West Jackson Boulevard	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.04	8001 South Muskegon Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.05	8935 South Dauphin Avenue	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		34.06	15210 Chicago Road	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		35	Fed Ex Mt. Pleasant	5/6/2030	26,815	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		36	600 University Office	11/14/2025	13,537	35.2%	State of Florida Department of Financial Services	3/31/2025	4,475	11.6%	Attorneys Title Fund Services
Loan	9	37	Walgreens Charlotte, NC	12/31/2030	14,490	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		38	Hunter Ridge	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		39	Hannah Del Estate MHC	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	40	Fresenius Las Vegas	2/28/2029	10,451	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		41	Walgreens Sycamore	01/31/2040	15,120	100.0%	N/A	N/A	N/A	N/A	N/A
Loan		42	A1A Stow-A-Way Self Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	9	43	Sentry Self Storage	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

3rd Largest Tenant Lease Expiration(4)

3rd Largest Tenant NSF

3rd Largest Tenant % of NSF

4th Largest Tenant

4th Largest Tenant Lease Expiration(4)

4th Largest Tenant NSF

4th Largest Tenant % of NSF

5th Largest Tenant

5th Largest Tenant Lease Expiration(4)

5th Largest Tenant NSF

5th Largest Tenant % of NSF

Loan

5,7,8,9,10,11

1

The Liz

11/30/2029

9,304

6.6%

Sephora

1/31/2030

5,823

4.2%

Bluestone Lane

2/28/2030

2,270

1.6%

Loan

2

Bayview Corporate Tower

11/30/2027

25,503

6.2%

Envision Pharm

06/30/2027

23,026

5.6%

Kovack Securities Inc

12/31/2021

16,769

4.1%

Loan

6,7,12

3

FTERE Bronx Portfolio 5

Property

3.01

3031 & 3041 Holland Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.02

610 Trinity Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.03

2770-2780 Kingsbridge Terrace

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.04

1787-1791 Walton Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.05

75 West 190th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6,12

4

Texas Multifamily Portfolio

Property

4.01

The Presidio Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.02

Ravenwood Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.03

Laguna Azul Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.04

Pebble Walk Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5,8,13,14

5

525 Market Street

113035 SF (6/30/2025); 28109 SF (5/28/2026); 1785 SF (6/29/2023)

142,929

13.8%

Cloudera, Inc.

5/31/2025

57,272

5.5%

Zurich American Insurance Company

11/30/2022

39,923

3.9%

Loan

5,8,15,16

6

Bellagio Hotel and Casino

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6,7

7

3210 Riverdale Avenue & 1616 Amsterdam Avenue

Property

7.01

3210 Riverdale Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

7.02

1616 Amsterdam Avenue

11/30/2025

935

23.6%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8,9

8

UHG Optum Health Campus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

235 Canal Street

4/30/2030

3,625

9.4%

Yong Mei Liu

6/30/2021

118

0.3%

Colossal Media

6/30/2024

0

Loan

5,6,7

10

Bushwick Multifamily Portfolio

Property

10.01

276 Nostrand Avenue

9/30/2028

625

16.3%

Burly Café, Inc.

3/31/2031

600

15.6%

G-Line Barbers, LLC

5/31/2023

400

10.4%

Property

10.02

70 Bushwick Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.03

894 Bushwick Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.04

679 Grand Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.05

735 & 737 Bushwick Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.06

17 Troutman Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

10.07

934 Lafayette Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8,9

11

Palms at Cinco Ranch

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

12

HPE Campus

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

13

Broadway & Thomas

5/31/2029

2,011

3.9%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6,9

14

New Haven Multifamily Portfolio

Property

14.01

Chapel Street and Sherman Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.02

Howe Street and Lynwood Place

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.03

Ellsworth Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.04

Colby Court

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.05

Park Street and Elm Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

14.06

Bradley Street and Trumbull Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

15

Katella Corporate Center

5/31/2021

7,533

9.3%

CTL LAX, Inc.

4,180 SF (11/30/2022); 1,774 SF (12/31/2020)

5,954

7.3%

YAO Yang Enterprises

1/31/2022

3,017

3.7%

Loan

6,7,12

16

Bronx Multifamily Portfolio V

Property

16.01

1901 Grand Concourse

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

16.02

667 East 232nd Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

17

Ralph Lauren HQ New Jersey

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

18

The Court at Hamilton

10/31/2026

6,305

3.2%

Capital Health Primary Care

3/31/2030

6,000

3.1%

Jay Beauty Supply

10/31/2026

5,359

2.8%

Loan

19

Gleneagles Shopping Center

9/30/2023

4,375

11.0%

SOI Brow

12/31/2029

2,500

6.3%

Snappy Salads Three

7/31/2026

2,412

6.1%

Loan

6,7,9

20

Walgreens & Dollar General Portfolio

Property

20.01

Walgreens, Excelsior Springs, MO

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.02

Walgreens, Kilmarnock, VA

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.03

Dollar General, Cynthiana, KY

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.04

Dollar General, Fairview, KY

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.05

Dollar General, Wheatland, MO

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.06

Dollar General, Parkers Lake, KY

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

20.07

Dollar General, London, KY

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6,9

21

BC Storage Portfolio

Property

21.01

Burns

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.02

White Bluff

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

21.03

Dickson

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

22

514 West 211th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9,17

23

51 Columbia

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

24

89-16 175 Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

Independence Plaza

6/30/2022

4,000

5.0%

Melting Pot

05/31/2024

3,700

4.7%

Takumi Restaurant

8/31/2023

3,366

4.2%

Loan

7

26

14741 Memorial Drive

9/30/2024

2,250

7.2%

Vellisimo Salon & Spa

7/31/2022

1,800

5.7%

Memorial Post Center

2/29/2024

1,800

5.7%

Loan

18

27

Carbon 550

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

9177 Ridgetop

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

12

29

555 Grand Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

96 Bedford Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

31

Shops at Oak Forest

10/31/2021

2,069

9.2%

Texan Nails Spa

11/30/2023

1,625

7.2%

Mathew Naftis, DDS

4/30/2024

1,625

7.2%

Loan

9

32

Sparta Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

33

Walden Court Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6,8

34

Pangea 24

Property

34.01

109 North Laramie Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

34.02

5125 North Madison Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

34.03

4641 West Jackson Boulevard

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

34.04

8001 South Muskegon Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

34.05

8935 South Dauphin Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

34.06

15210 Chicago Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

35

Fed Ex Mt. Pleasant

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

600 University Office

7/31/2024

2,500

6.5%

N8 Potential Holdings PLLC - DBA  Dynamic Life

6/30/2024

1,876

4.9%

State of Florida Department of Health

3/31/2025

1,435

3.7%

Loan

9

37

Walgreens Charlotte, NC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Hunter Ridge

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

39

Hannah Del Estate MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

40

Fresenius Las Vegas

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

41

Walgreens Sycamore

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

A1A Stow-A-Way Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

9

43

Sentry Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Upfront Replacement Reserves	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC  Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax  Reserves	Monthly Tax  Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	5,7,8,9,10,11	1	The Liz	$3,265,918	$2,966	$0	$1,308,942	$10,215	$0	$135,462	$22,577	$80,214	$6,417	$0	$3,117,459	$0
Loan		2	Bayview Corporate Tower	$0	$6,897	$0	$5,400,000	$34,484	$5,400,000	$655,742	$81,968	$69,220	$69,220	$22,619	$4,131,192	$0
Loan	6,7,12	3	FTERE Bronx Portfolio 5	$0	$8,405	$0	$0	$0	$0	$53,971	$53,971	$0	$0	$22,000	$1,450,000	$0
Property		3.01	3031 & 3041 Holland Avenue
Property		3.02	610 Trinity Avenue
Property		3.03	2770-2780 Kingsbridge Terrace
Property		3.04	1787-1791 Walton Avenue
Property		3.05	75 West 190th Street
Loan	6,12	4	Texas Multifamily Portfolio	$0	$25,900	$0	$0	$0	$0	$351,713	$117,238	$69,172	$18,339	$1,123,550	$0	$0
Property		4.01	The Presidio Apartments
Property		4.02	Ravenwood Apartments
Property		4.03	Laguna Azul Apartments
Property		4.04	Pebble Walk Apartments
Loan	5,8,13,14	5	525 Market Street	$0	$0	$413,616	$0	$0	$2,068,082	$0	$0	$0	$0	$0	$41,391,428	$0
Loan	5,8,15,16	6	Bellagio Hotel and Casino	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	$0	$2,616	$0	$0	$0	$0	$85,815	$28,605	$82,167	$6,811	$158,220	$0	$0
Property		7.01	3210 Riverdale Avenue
Property		7.02	1616 Amsterdam Avenue
Loan	8,9	8	UHG Optum Health Campus	$0	$7,889	$0	$0	$0	$0	$0	$0	$0	$0	$122,500	$0	$0
Loan		9	235 Canal Street	$0	$764	$0	$0	$19,023	$0	$674,625	$96,375	$39,351	$3,977	$4,750	$94,000	$0
Loan	5,6,7	10	Bushwick Multifamily Portfolio	$0	$2,313	$0	$0	$0	$0	$31,856	$9,102	$23,137	$5,784	$0	$0	$0
Property		10.01	276 Nostrand Avenue
Property		10.02	70 Bushwick Avenue
Property		10.03	894 Bushwick Avenue
Property		10.04	679 Grand Street
Property		10.05	735 & 737 Bushwick Avenue
Property		10.06	17 Troutman Street
Property		10.07	934 Lafayette Avenue
Loan	8,9	11	Palms at Cinco Ranch	$0	$4,767	$0	$0	$0	$0	$499,610	$49,961	$85,271	$11,573	$0	$409,814	$0
Loan	5	12	HPE Campus	$0	$7,456	$268,419	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		13	Broadway & Thomas	$0	$1,078	$38,792	$158,875	$2,155	$51,722	$19,122	$9,561	$19,772	$1,318	$0	$94,722	$0
Loan	6,9	14	New Haven Multifamily Portfolio	$0	$5,042	$0	$0	$0	$0	$77,653	$38,827	$63,058	$13,226	$99,669	$462,283	$0
Property		14.01	Chapel Street and Sherman Avenue
Property		14.02	Howe Street and Lynwood Place
Property		14.03	Ellsworth Avenue
Property		14.04	Colby Court
Property		14.05	Park Street and Elm Street
Property		14.06	Bradley Street and Trumbull Street
Loan		15	Katella Corporate Center	$0	$1,354	$0	$100,000	$6,833	$250,000	$39,503	$19,752	$8,330	$1,041	$0	$0	$0
Loan	6,7,12	16	Bronx Multifamily Portfolio V	$0	$3,121	$0	$0	$0	$0	$28,284	$28,284	$0	$0	$30,818	$0	$0
Property		16.01	1901 Grand Concourse
Property		16.02	667 East 232nd Street
Loan	5	17	Ralph Lauren HQ New Jersey	$0	$4,251	$51,016	$0	$0	$0	$293,602	$97,867	$0	$6,222	$0	$9,180,393	$0
Loan		18	The Court at Hamilton	$0	$551	$13,232	$0	$1,286	$30,874	$32,874	$16,437	$0	$0	$0	$8,000	$0
Loan		19	Gleneagles Shopping Center	$0	$729	$0	$0	$2,487	$119,367	$73,036	$18,259	$0	$0	$0	$0	$0
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	$0	$0	$0	$0	$0	$0	$41,927	$4,193	$914	$229	$0	$0	$0
Property		20.01	Walgreens, Excelsior Springs, MO
Property		20.02	Walgreens, Kilmarnock, VA
Property		20.03	Dollar General, Cynthiana, KY
Property		20.04	Dollar General, Fairview, KY
Property		20.05	Dollar General, Wheatland, MO
Property		20.06	Dollar General, Parkers Lake, KY
Property		20.07	Dollar General, London, KY
Loan	6,9	21	BC Storage Portfolio	$0	$2,207	$0	$0	$0	$0	$55,320	$5,532	$0	$0	$28,701	$0	$0
Property		21.01	Burns
Property		21.02	White Bluff
Property		21.03	Dickson
Loan	9	22	514 West 211th Street	$0	$1,646	$0	$0	$0	$0	$24,640	$8,213	$3,693	$3,693	$19,625	$0	$0
Loan	9,17	23	51 Columbia	$34,299	$0	$0	$0	$0	$0	$99,750	$14,250	$5,376	$896	$0	$242,195	$0
Loan	9	24	89-16 175 Street	$0	$1,182	$14,179	$0	$0	$0	$15,868	$15,868	$0	$0	$7,500	$0	$0
Loan		25	Independence Plaza	$63,381	$1,304	$63,381	$316,904	$6,519	$316,904	$86,422	$8,642	$13,784	$1,969	$10,000	$547,943	$0
Loan	7	26	14741 Memorial Drive	$30,000	$836	$0	$0	$2,613	$156,790	$9,722	$4,861	$0	$0	$45,000	$19,302	$0
Loan	18	27	Carbon 550	$0	$833	$0	$0	$0	$0	$855	$428	$3,530	$1,765	$0	$0	$0
Loan		28	9177 Ridgetop	$0	$208	$9,992	$0	$0	$0	$0	$5,158	$1,649	$275	$0	$0	$0
Loan	12	29	555 Grand Street	$0	$250	$10,000	$0	$0	$0	$0	$5,619	$2,164	$668	$0	$0	$0
Loan		30	96 Bedford Avenue	$0	$167	$10,000	$0	$0	$0	$1,330	$1,330	$4,308	$568	$0	$0	$0
Loan		31	Shops at Oak Forest	$0	$319	$0	$150,000	$0	$150,000	$42,495	$14,165	$0	$0	$0	$0	$0
Loan	9	32	Sparta Self Storage	$0	$850	$30,585	$0	$0	$0	$18,583	$9,292	$2,581	$860	$11,250	$0	$0
Loan		33	Walden Court Apartments	$0	$3,122	$0	$0	$0	$0	$118,877	$10,807	$0	$3,174	$12,250	$0	$0
Loan	6,8	34	Pangea 24	$0	$1,979	$71,250	$0	$0	$0	$35,152	$7,030	$16,311	$1,359	$0	$0	$0
Property		34.01	109 North Laramie Avenue
Property		34.02	5125 North Madison Street
Property		34.03	4641 West Jackson Boulevard
Property		34.04	8001 South Muskegon Avenue
Property		34.05	8935 South Dauphin Avenue
Property		34.06	15210 Chicago Road
Loan		35	Fed Ex Mt. Pleasant	$0	$223	$0	$0	$2,235	$0	$0	$0	$0	$0	$0	$0	$0
Loan		36	600 University Office	$0	$645	$0	$0	$5,000	$240,000	$12,613	$2,102	$34,106	$2,436	$0	$292,543	$0
Loan	9	37	Walgreens Charlotte, NC	$2,898	$0	$2,898	$0	$966	$0	$52,065	$4,005	$394	$197	$0	$0	$0
Loan		38	Hunter Ridge	$0	$1,625	$150,000	$0	$0	$0	$20,717	$5,179	$22,688	$2,063	$25,000	$354,375	$0
Loan		39	Hannah Del Estate MHC	$0	$275	$0	$0	$0	$0	$29,731	$3,303	$1,027	$514	$0	$0	$0
Loan	9	40	Fresenius Las Vegas	$0	$174	$6,270	$0	$0	$0	$1,080	$1,080	$3,352	$419	$0	$0	$0
Loan		41	Walgreens Sycamore	$0	$189	$0	$0	$0	$0	$0	$0	$560	$280	$0	$0	$0
Loan		42	A1A Stow-A-Way Self Storage	$0	$359	$15,000	$0	$0	$0	$22,167	$2,463	$14,187	$1,526	$0	$0	$0
Loan	9	43	Sentry Self Storage	$0	$649	$23,363	$0	$0	$0	$13,835	$2,767	$12,282	$1,023	$10,091	$31,690	$0

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)	PML %
Loan	5,7,8,9,10,11	1	The Liz	Earn-out Reserve; Free Rent Reserve; Special Rollover Reserve	5/19/2020	3/18/2020	N/A	3/17/2020	N/A	No	N/A
Loan		2	Bayview Corporate Tower	Suzano Upfront Rollover Reserve; US Medicare Upfront Rollover Reserve; Tenant Specific Upfront Rollover Reserve; Free Rent Abatement Reserve; Debt Service Reserve	6/26/2020	1/27/2020	N/A	1/27/2020	N/A	No	N/A
Loan	6,7,12	3	FTERE Bronx Portfolio 5	J-51 Exemption Funds
Property		3.01	3031 & 3041 Holland Avenue		2/11/2020	1/3/2020	N/A	1/3/2020	N/A	No	N/A
Property		3.02	610 Trinity Avenue		2/7/2020	1/3/2020	N/A	1/3/2020	N/A	No	N/A
Property		3.03	2770-2780 Kingsbridge Terrace		2/10/2020	1/3/2020	N/A	1/3/2020	N/A	No	N/A
Property		3.04	1787-1791 Walton Avenue		2/12/2020	1/3/2020	N/A	1/3/2020	N/A	No	N/A
Property		3.05	75 West 190th Street		2/7/2020	1/3/2020	N/A	1/3/2020	N/A	No	N/A
Loan	6,12	4	Texas Multifamily Portfolio	N/A
Property		4.01	The Presidio Apartments		2/27/2020	2/27/2020	N/A	2/25/2020	N/A	No	N/A
Property		4.02	Ravenwood Apartments		2/27/2020	2/27/2020	N/A	2/25/2020	N/A	No	N/A
Property		4.03	Laguna Azul Apartments		2/27/2020	2/26/2020	N/A	2/25/2020	N/A	No	N/A
Property		4.04	Pebble Walk Apartments		2/27/2020	2/27/2020	N/A	2/25/2020	N/A	No	N/A
Loan	5,8,13,14	5	525 Market Street	Free Rent Reserve; Outstanding TI/LC Reserve	12/9/2019	12/5/2019	N/A	11/22/2019	12/6/2019	Yes - 4	17.0%
Loan	5,8,15,16	6	Bellagio Hotel and Casino	N/A	11/12/2019	11/6/2019	N/A	11/6/2019	N/A	No	N/A
Loan	6,7	7	3210 Riverdale Avenue & 1616 Amsterdam Avenue	N/A
Property		7.01	3210 Riverdale Avenue		1/22/2020	1/10/2020	N/A	1/10/2020	N/A	No	N/A
Property		7.02	1616 Amsterdam Avenue		1/29/2020	1/10/2020	N/A	1/10/2020	N/A	No	N/A
Loan	8,9	8	UHG Optum Health Campus	N/A	6/29/2020	2/7/2020	N/A	2/14/2020	N/A	No	N/A
Loan		9	235 Canal Street	Mount Sinai Rent Reserve	4/14/2020	3/20/2020	N/A	3/20/2020	N/A	No	N/A
Loan	5,6,7	10	Bushwick Multifamily Portfolio	N/A
Property		10.01	276 Nostrand Avenue		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.02	70 Bushwick Avenue		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.03	894 Bushwick Avenue		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.04	679 Grand Street		2/24/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.05	735 & 737 Bushwick Avenue		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.06	17 Troutman Street		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Property		10.07	934 Lafayette Avenue		2/14/2020	1/7/2020	N/A	1/7/2020	N/A	No	N/A
Loan	8,9	11	Palms at Cinco Ranch	Debt Service Reserve	3/17/2020	3/9/2020	N/A	3/10/2020	N/A	No	N/A
Loan	5	12	HPE Campus	Common Charges Reserve	2/8/2020	11/15/2019	N/A	2/3/2020	1/29/2020	Yes - 3	3.0%
Loan		13	Broadway & Thomas	Free Rent Reserve	1/8/2020	8/19/2019	N/A	8/19/2019	8/19/2019	Yes - 4	10.0%
Loan	6,9	14	New Haven Multifamily Portfolio	Radon Reserve; Interest Reserve
Property		14.01	Chapel Street and Sherman Avenue		6/18/2020	5/26/2020	N/A	5/29/2020	N/A	No	N/A
Property		14.02	Howe Street and Lynwood Place		6/17/2020	5/26/2020	N/A	5/29/2020	N/A	No	N/A
Property		14.03	Ellsworth Avenue		6/17/2020	5/29/2020	N/A	5/29/2020	N/A	No	N/A
Property		14.04	Colby Court		6/17/2020	5/29/2020	N/A	5/29/2020	N/A	No	N/A
Property		14.05	Park Street and Elm Street		6/19/2020	5/26/2020	N/A	5/29/2020	N/A	No	N/A
Property		14.06	Bradley Street and Trumbull Street		6/19/2020	5/26/2020	N/A	5/29/2020	N/A	No	N/A
Loan		15	Katella Corporate Center	Free Rent Reserve; Outstanding TI/LC Reserve	2/26/2020	2/21/2020	N/A	2/20/2020	2/20/2020	Yes - 3	14.0%
Loan	6,7,12	16	Bronx Multifamily Portfolio V	N/A
Property		16.01	1901 Grand Concourse		2/12/2020	2/18/2020	N/A	2/18/2020	N/A	No	N/A
Property		16.02	667 East 232nd Street		2/25/2020	10/1/2019	N/A	10/1/2019	N/A	No	N/A
Loan	5	17	Ralph Lauren HQ New Jersey	Environmental Escrow; Free Rent; Gap Reserve; Liqduidation Payment/ Rent Credit Reserve	12/4/2019	11/7/2019	N/A	11/6/2019	N/A	No	N/A
Loan		18	The Court at Hamilton	Landscaping Reserve	2/10/2020	1/23/2020	N/A	1/23/2020	N/A	No	N/A
Loan		19	Gleneagles Shopping Center	N/A	3/5/2020	2/10/2020	N/A	2/10/2020	N/A	No	N/A
Loan	6,7,9	20	Walgreens & Dollar General Portfolio	N/A
Property		20.01	Walgreens, Excelsior Springs, MO		6/25/2020	4/22/2020	N/A	4/22/2020	N/A	No	N/A
Property		20.02	Walgreens, Kilmarnock, VA		6/26/2020	4/21/2020	N/A	4/14/2020	N/A	No	N/A
Property		20.03	Dollar General, Cynthiana, KY		6/25/2020	4/17/2020	N/A	4/22/2020	N/A	No	N/A
Property		20.04	Dollar General, Fairview, KY		6/25/2020	4/20/2020	N/A	4/22/2020	N/A	No	N/A
Property		20.05	Dollar General, Wheatland, MO		6/25/2020	4/22/2020	N/A	4/22/2020	N/A	No	N/A
Property		20.06	Dollar General, Parkers Lake, KY		6/26/2020	4/21/2020	N/A	4/22/2020	N/A	No	N/A
Property		20.07	Dollar General, London, KY		6/25/2020	4/22/2020	N/A	4/22/2020	N/A	No	N/A
Loan	6,9	21	BC Storage Portfolio	N/A
Property		21.01	Burns		3/6/2020	2/26/2020	N/A	2/26/2020	N/A	No	N/A
Property		21.02	White Bluff		3/6/2020	2/26/2020	N/A	2/26/2020	N/A	No	N/A
Property		21.03	Dickson		3/6/2020	2/26/2020	N/A	2/26/2020	N/A	No	N/A
Loan	9	22	514 West 211th Street	N/A	6/11/2020	4/7/2020	N/A	4/7/2020	N/A	No	N/A
Loan	9,17	23	51 Columbia	Free Rent Reserve	7/2/2020	4/15/2020	N/A	4/16/2020	6/30/2020	Yes - 4	12.0%
Loan	9	24	89-16 175 Street	N/A	4/21/2020	4/8/2020	N/A	4/7/2020	N/A	No	N/A
Loan		25	Independence Plaza	Debt Service Reserve; Free Rent Reserve; Outstanding TI/LC Reserve	6/18/2020	5/15/2020	N/A	5/15/2020	N/A	No	N/A
Loan	7	26	14741 Memorial Drive	The Dinner Dude Free Rent; MsssP, LLC TI Obligations; Mrs Donuts TI Obligations	1/16/2020	12/31/2019	N/A	1/2/2020	N/A	No	N/A
Loan	18	27	Carbon 550	N/A	2/24/2020	1/30/2020	N/A	1/29/2020	N/A	No	N/A
Loan		28	9177 Ridgetop	Major Tenant Reserve	1/10/2020	1/17/2020	N/A	1/21/2020	1/16/2020	Yes - 3	7.0%
Loan	12	29	555 Grand Street	N/A	1/23/2020	1/31/2020	N/A	1/31/2020	N/A	No	N/A
Loan		30	96 Bedford Avenue	N/A	2/12/2020	12/5/2019	N/A	12/5/2019	N/A	No	N/A
Loan		31	Shops at Oak Forest	N/A	2/6/2020	1/24/2020	N/A	1/24/2020	N/A	No	N/A
Loan	9	32	Sparta Self Storage	N/A	6/22/2020	6/25/2020	N/A	6/25/2020	N/A	No	N/A
Loan		33	Walden Court Apartments	N/A	6/22/2020	4/27/2020	N/A	4/23/2020	N/A	No	N/A
Loan	6,8	34	Pangea 24	N/A
Property		34.01	109 North Laramie Avenue		2/25/2020	2/21/2020	N/A	2/24/2020	N/A	No	N/A
Property		34.02	5125 North Madison Street		2/25/2020	2/19/2020	N/A	2/25/2020	N/A	No	N/A
Property		34.03	4641 West Jackson Boulevard		3/2/2020	2/21/2020	N/A	2/25/2020	N/A	No	N/A
Property		34.04	8001 South Muskegon Avenue		2/15/2020	2/24/2020	N/A	2/25/2020	N/A	No	N/A
Property		34.05	8935 South Dauphin Avenue		2/15/2020	2/24/2020	N/A	2/25/2020	N/A	No	N/A
Property		34.06	15210 Chicago Road		2/18/2020	2/24/2020	N/A	2/26/2020	N/A	No	N/A
Loan		35	Fed Ex Mt. Pleasant	N/A	6/2/2020	6/8/2020	N/A	6/8/2020	N/A	No	N/A
Loan		36	600 University Office	Outstanding TI Funds; Rent Concession Fund	3/10/2020	1/9/2020	N/A	1/13/2020	N/A	No	N/A
Loan	9	37	Walgreens Charlotte, NC	N/A	6/23/2020	6/9/2020	N/A	6/9/2020	N/A	No	N/A
Loan		38	Hunter Ridge	Economic Holdback; Environmental Reserve	1/9/2020	12/19/2019	N/A	12/18/2019	N/A	No	N/A
Loan		39	Hannah Del Estate MHC	N/A	6/4/2020	6/5/2020	N/A	6/5/2020	N/A	Yes - 3	N/A
Loan	9	40	Fresenius Las Vegas	N/A	6/30/2020	10/8/2019	N/A	10/9/2019	N/A	No	N/A
Loan		41	Walgreens Sycamore	Anchor Tenant Reserve	6/11/2020	11/27/2019	N/A	5/21/2020	N/A	No	N/A
Loan		42	A1A Stow-A-Way Self Storage	N/A	5/21/2020	3/31/2020	N/A	4/1/2020	N/A	No	N/A
Loan	9	43	Sentry Self Storage	Interest Reserve	6/29/2020	5/21/2020	N/A	5/22/2020	N/A	No	N/A

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Cut-off Date Pari Passu Mortgage Debt Balance

Coop - Committed Secondary Debt

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Total Mortgage Debt UW NOI Debt Yield

Cut-off Date Mezzanine Debt Balance

Total Debt Cut-off Date LTV Ratio

Total Debt UW NCF DSCR

Total Debt UW NOI Debt Yield

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

Loan

5,7,8,9,10,11

1

The Liz

$33,000,000

63.9%

1.57x

7.5%

Loan

2

Bayview Corporate Tower

Loan

6,7,12

3

FTERE Bronx Portfolio 5

Property

3.01

3031 & 3041 Holland Avenue

Property

3.02

610 Trinity Avenue

Property

3.03

2770-2780 Kingsbridge Terrace

Property

3.04

1787-1791 Walton Avenue

Property

3.05

75 West 190th Street

Loan

6,12

4

Texas Multifamily Portfolio

Property

4.01

The Presidio Apartments

Property

4.02

Ravenwood Apartments

Property

4.03

Laguna Azul Apartments

Property

4.04

Pebble Walk Apartments

Loan

5,8,13,14

5

525 Market Street

$430,000,000

$212,000,000

53.7%

2.96x

9.0%

Loan

5,8,15,16

6

Bellagio Hotel and Casino

$1,637,200,000

$1,333,800,000

70.7%

4.06x

15.7%

Loan

6,7

7

3210 Riverdale Avenue & 1616 Amsterdam Avenue

Property

7.01

3210 Riverdale Avenue

Property

7.02

1616 Amsterdam Avenue

Loan

8,9

8

UHG Optum Health Campus

Loan

9

235 Canal Street

Loan

5,6,7

10

Bushwick Multifamily Portfolio

$30,000,000

67.5%

1.82x

7.2%

Property

10.01

276 Nostrand Avenue

Property

10.02

70 Bushwick Avenue

Property

10.03

894 Bushwick Avenue

Property

10.04

679 Grand Street

Property

10.05

735 & 737 Bushwick Avenue

Property

10.06

17 Troutman Street

Property

10.07

934 Lafayette Avenue

Loan

8,9

11

Palms at Cinco Ranch

Loan

5

12

HPE Campus

$46,770,000

64.8%

2.71x

9.9%

Loan

13

Broadway & Thomas

Loan

6,9

14

New Haven Multifamily Portfolio

Property

14.01

Chapel Street and Sherman Avenue

Property

14.02

Howe Street and Lynwood Place

Property

14.03

Ellsworth Avenue

Property

14.04

Colby Court

Property

14.05

Park Street and Elm Street

Property

14.06

Bradley Street and Trumbull Street

Loan

15

Katella Corporate Center

Loan

6,7,12

16

Bronx Multifamily Portfolio V

Property

16.01

1901 Grand Concourse

Property

16.02

667 East 232nd Street

Loan

5

17

Ralph Lauren HQ New Jersey

$44,000,000

59.4%

3.00x

9.6%

Loan

18

The Court at Hamilton

Loan

19

Gleneagles Shopping Center

Loan

6,7,9

20

Walgreens & Dollar General Portfolio

Property

20.01

Walgreens, Excelsior Springs, MO

Property

20.02

Walgreens, Kilmarnock, VA

Property

20.03

Dollar General, Cynthiana, KY

Property

20.04

Dollar General, Fairview, KY

Property

20.05

Dollar General, Wheatland, MO

Property

20.06

Dollar General, Parkers Lake, KY

Property

20.07

Dollar General, London, KY

Loan

6,9

21

BC Storage Portfolio

Property

21.01

Burns

Property

21.02

White Bluff

Property

21.03

Dickson

Loan

9

22

514 West 211th Street

Loan

9,17

23

51 Columbia

Loan

9

24

89-16 175 Street

Loan

25

Independence Plaza

Loan

7

26

14741 Memorial Drive

Loan

18

27

Carbon 550

Loan

28

9177 Ridgetop

Loan

12

29

555 Grand Street

Loan

30

96 Bedford Avenue

Loan

31

Shops at Oak Forest

Loan

9

32

Sparta Self Storage

Loan

33

Walden Court Apartments

Loan

6,8

34

Pangea 24

Property

34.01

109 North Laramie Avenue

Property

34.02

5125 North Madison Street

Property

34.03

4641 West Jackson Boulevard

Property

34.04

8001 South Muskegon Avenue

Property

34.05

8935 South Dauphin Avenue

Property

34.06

15210 Chicago Road

Loan

35

Fed Ex Mt. Pleasant

Loan

36

600 University Office

Loan

9

37

Walgreens Charlotte, NC

Loan

38

Hunter Ridge

Loan

39

Hannah Del Estate MHC

Loan

9

40

Fresenius Las Vegas

Loan

41

Walgreens Sycamore

Loan

42

A1A Stow-A-Way Self Storage

Loan

9

43

Sentry Self Storage

MSC 2020-HR8

Footnotes to Annex A-1

(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; Barclays—Barclays Capital Real Estate Inc.; AREF—Argentic Real Estate Finance LLC; SMC—Starwood Mortgage Capital LLC
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and sole tenants at their respective mortgaged properties that are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing fee rate, in each case applicable to the related mortgage loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and sole tenants at their respective mortgaged properties.
(5)	Each of The Liz Mortgage Loan (Mortgage Loan No. 1), the 525 Market Street Mortgage Loan (Mortgage Loan No. 5), the Bellagio Hotel and Casino Mortgage Loan (Mortgage Loan No. 6),  the Bushwick Multifamily Portfolio (Mortgage Loan No.10), the HPE Campus Mortgage Loan (Mortgage Loan No. 12), and the Ralph Lauren HQ New Jersey Mortgage Loan (Mortgage Loan No. 17) is part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit/Room calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan(s), but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu-A/B Whole Loans” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this preliminary prospectus.
(6)	With respect to Mortgage Loan No. 3, FTERE Bronx Portfolio 5, Mortgage Loan No. 4, Texas Multifamily Portfolio, Mortgage Loan No. 7, 3210 Riverdale Avenue & 1616 Amsterdam Avenue, Mortgage Loan No. 10, Bushwick Multifamily Portfolio, Mortgage Loan No. 14, New Haven Multifamily Portfolio, Mortgage Loan No. 16, Bronx Multifamily Portfolio V, Mortgage Loan No. 20, Walgreens & Dollar General Portfolio, Mortgage Loan No. 21, BC Storage Portfolio  and Mortgage Loan No. 34, Pangea 24, each such Mortgage Loan is secured by multiple properties.  For purposes of the statistical information set forth in this preliminary prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Unit/Room calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or Underwritten NCF, among other methods.
(7)	With respect to Mortgage Loan No. 1, The Liz, Mortgage Loan No. 3, FTERE Bronx Portfolio 5, Mortgage Loan No. 7, 3210 Riverdale Avenue & 1616 Amsterdam Avenue, Mortgage Loan No. 10, Bushwick Multifamily Portfolio, Mortgage Loan No. 16, Bronx Multifamily Portfolio V, Mortgage Loan No. 20, Walgreens & Dollar General Portfolio and Mortgage Loan No. 26, 14741 Memorial Drive the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance, partial prepayment or partial assumption of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and "—Partial Releases, Substitutions and Additions” in this preliminary prospectus.
(8)	With respect to Mortgage Loan No. 1, The Liz, Mortgage Loan No. 5, 525 Market Street, Mortgage Loan No. 6, Bellagio Hotel and Casino, Mortgage Loan No. 8, UHG Optum Health Campus, Mortgage Loan No. 11, Palms at Cinco Ranch and Mortgage Loan No. 34, Pangea 24, the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this preliminary prospectus.

(9)	With respect to Mortgage Loan No. 1, The Liz and Mortgage Loan No. 8, UHG Optum Health Campus, the first payment for each Mortgage Loan is September 6, 2020.  On the Closing Date, AREF will deposit sufficient funds to pay the amount of interest that would be due with respect to an August 6, 2020 payment for each such Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), Original Term to Maturity (mos.), Original Interest-only Period (mos.), First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional August 6, 2020 interest-only payment to be funded by AREF on the Closing Date. With respect to Mortgage Loan No. 20, Walgreens & Dollar General Portfolio, the first payment date for the Mortgage Loan is September 6, 2020. On the Closing Date, Barclays will deposit sufficient funds to pay the amount of interest that would be due with respect to an August 6, 2020 payment for such Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), Original Term to Maturity (mos.), Original Interest-only Period (mos.) First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional August 6, 2020 interest-only payment to be funded by Barclays on the loan securitization Closing Date. With respect to Mortgage Loan No. 11, Palms at Cinco Ranch, Mortgage Loan No. 14, New Haven Multifamily Portfolio, Mortgage Loan No. 21, BC Storage Portfolio, Mortgage Loan No. 22, 514 West 211th Street, Mortgage Loan No. 24, 89-16 175 Street, Mortgage Loan No. 37, Walgreens Charlotte, NC, Mortgage Loan No. 40, Fresenius Las Vegas and Mortgage Loan No. 43, Sentry Self Storage, the first payment date for the Mortgage Loan is September 1, 2020. On the Closing Date, MSMCH will deposit sufficient funds to pay the amount of interest that would be due with respect to an August 1, 2020 payment for each such Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), Original Term to Maturity (mos.), Original Interest-only Period (mos.) First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional August 1, 2020 interest-only payment to be funded by MSMCH on the loan securitization Closing Date. With respect to Mortgage Loan No. 23, 51 Columbia and Mortgage Loan No. 32, Sparta Self Storage, the first payment date for the Mortgage Loan is in September 2020. On the Closing Date, SMC will deposit sufficient funds to pay the amount of interest that would be due with respect to an August 2020 payment for each such Mortgage Loan. Seasoning (mos.), Prepayment Provisions (No. of Payments), Original Term to Maturity (mos.), Original Interest-only Period (mos.) First Payment Date, Remaining Term to Maturity (mos.) and Remaining Interest-Only Period (mos.) are inclusive of the additional August 2020 interest-only payment to be funded by SMC on the Closing Date.
(10)	With respect to Mortgage Loan No.1, The Liz, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio, in each case calculated based on the loan amount net of the $3,000,000 earnout reserve and using the “as-is” appraised value of $140,800,000 are 63.9% and 63.9%, respectively. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the gross loan amount of $93,000,000 are 66.1% and 66.1%, respectively. In addition, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield (7.5% and 7.3%, respectively) are calculated based on the net loan amount of $90,000,000 (reflecting a deduction of the $3,000,000 earnout reserve amount). Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculated using the gross loan amount of $93,000,000 are 7.2% and 7.1%, respectively. The lender is required, from time to time, to disburse funds held in the earnout reserve to the borrower within (x) five business days, with respect to a disbursement pursuant to subclause (i) below or (y) fifteen days, with respect to a disbursement pursuant to subclause (ii) below, in the following increments and subject to the lender’s determination that the following conditions have been satisfied: (i) provided no default or cash management period is then continuing, (a) the commercial component remains 100% occupied, (b) the multifamily component is 92% occupied (inclusive of units leased by residential operator(s)), (c) the borrowers enter into a lease agreement with a qualified residential operator for a minimum of eight multifamily units at a minimum of $25,000 per month ($300,000 annually) for five years and collect unabated rent for three consecutive months; the lender will disburse $3,000,000 to the borrowers or (ii) provided no default or cash management period is then continuing, upon the Mortgaged Property achieving an earnout debt yield of 7.20%, the lender is required to release the amount of earnout disbursement utilized in the calculation of such earnout debt yield to the borrowers, provided, that, in no event will the amount of each such disbursement be less than $1,500,000.
(11)	With respect to Mortgage Loan No. 1, The Liz, occupancy is based on the January 31, 2020 rent roll for the commercial space and the June 24, 2020 rent roll for the residential space.
(12)	With respect to Mortgage Loan No. 3, FTERE Bronx Portfolio 5, Appraised Value (i) for the 3031 & 3041 Holland Avenue Mortgaged Property includes $1,050,000 attributable to the present value of two J-51 tax abatements that the FTERE Bronx Portfolio 5 Borrowers have informed the lender that they applied for but were denied, which

denial is currently being litigated; (ii) for the 610 Trinity Avenue Mortgaged Property includes $100,000 attributable to two J-51 tax abatements, which the FTERE Bronx Portfolio 5 Borrowers have informed the lender that they applied for or intend to apply for and $800,000 attributable to a major capital improvements program (the “MCI Program”) rent increase that the FTERE Bronx Portfolio 5 Borrowers have informed the lender that they intend to apply for; (iii) for the 2770-2780 Kingsbridge Terrace Mortgaged Property includes $10,000 attributable to a J-51 tax abatement that the FTERE Bronx Portfolio 5 Borrowers have informed the lender that they intend to apply for; (iv) for the 1787-1791 Walton Avenue Mortgaged Property includes $20,000 attributable to an applied for J-51 tax abatement, and $200,000 attributable to applied for MCI program rent increases; and (v) for the 75 West 190th Street includes $50,000 attributable to two applied for J-51 tax abatements, and $600,000 attributable to applied for MCI program rent increases.

The FTERE Bronx Portfolio 5 Mortgage Loan documents provide for an upfront reserve of $1,450,000 with respect to the pending or applied for J-51 exemption, J-51 abatement, and MCI Program rent increases applications, as applicable for each related Mortgaged Property, which will be released or applied to prepay the Mortgage Loan as described under the definition of “Appraised Value” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions—Definitions" in the Preliminary Prospectus.

	With respect to Mortgage Loan No. 4, Texas Multifamily Portfolio, the Appraised Value represents a 3.1% premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Texas Multifamily Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Texas Multifamily Portfolio Mortgaged Properties, without regard to the premium, was $79,800,000 as of February 14, 2020. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the aggregate “as-is” appraised values, without regard to the premium, are 66.4% and 53.3%, respectively. In addition, the “as-is” appraised value assumes that the Texas Multifamily Portfolio borrowers will win their appeals of the tax assessment with respect to The Presidio Apartments property and the Ravenwood Apartments property. With respect to The Presidio Apartments property, the “as-is” appraised value is $28,400,000, and the value of the property without such assumption is approximately $25,000,000. With respect to the Ravenwood Apartments property, the “as-is” appraised value is $23,100,000, and the value of the property without such assumption is approximately $22,870,000.
	With respect to Mortgage Loan No. 16, Bronx Multifamily Portfolio V, Appraised Value for the 667 East 232nd Street Mortgaged Property includes $1,000,000 attributable to an MCI Program rent increase and $200,000 attributable to an MCI Program abatement, which have been applied for or are intended to be applied for but have not been received as of the origination date.
	With respect to Mortgage Loan No. 29, 555 Grand Street, Appraised Value for the mortgaged property includes $1,356,118 attributable to 421-a tax abatement, which has been applied for but has not been received as of the origination date.
(13)	With respect to Mortgage Loan No. 5, 525 Market Street, the property is comprised of a fee interest, a leasehold interest and a sub-leasehold interest. The fee, leasehold and sub-leasehold interests are collateral for the Whole Loan. The borrowers own the fee, leasehold and sub-leasehold interests in the Mortgaged Property. The borrower is prohibited from transferring or merging any interests, and cannot terminate, amend or modify the ground lease documents.
(14)	With respect to Mortgage Loan No. 5, 525 Market Street, a grace period for late payments of 10 days is allowed once per trailing calendar year.
(15)	With respect to Mortgage Loan No. 6, Bellagio Hotel and Casino, as of the trailing 12 months ending September 30, 2019, 29.6% of underwritten revenues were from gaming, 28.4% from hotel, 24.7% from food & beverage, 9.0% from entertainment and 8.3% from other sources.
(16)	With respect to Mortgage Loan No. 6, Bellagio Hotel and Casino, the Mortgaged Property was acquired by the borrower in a sale-leaseback transaction from Bellagio, LLC, an indirectly wholly owned subsidiary of MGM Resorts International, which entered into a new 30-year lease, with two 10-year extension options to operate the Mortgaged Property (the “Bellagio Lease”). The Bellagio tenant owns a 5% equity interest in the borrower. Financial and other information in this preliminary prospectus is presented on a “look through” basis, before rent due under the Bellagio Lease. For so long as the Bellagio Lease is in effect, the borrower will be entitled only to the rent due under the Bellagio Lease and not to the underlying rent and other income from the Mortgaged Property. The initial Bellagio Lease annual rent is $245,000,000, and debt service coverage ratio and debt yield for the Bellagio Hotel and Casino Whole Loan based on such initial annual rent are 2.19x and 8.1%, respectively.

(17)	With respect to Mortgage Loan No. 23, 51 Columbia, the Mortgage Loan is anticipated to be sold to SMC prior to the closing date of the MSC 2020-HR8 securitization transaction.
(18)	With respect to Mortgage Loan No. 27, Carbon 550, the borrower has the right to lease up to 12 units (24.0% of total units) on a short-term basis of less than one year so long as all such units are managed by Kasa Living, Inc. or a substitute manager approved by the lender.
A.	“Prepayment Fee” shall mean an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) (A) during the continuation of an Event of Default, five percent (5%) of the unpaid principal balance of the Note as of the Prepayment Date or (B) otherwise, one percent (1%) of the unpaid principal balance of the note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Stated Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Stated Maturity Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
B	“Yield Maintenance Amount” shall mean the present value, as of the Repayment Date, of the remaining scheduled payments of principal and interest from the Repayment Date through the Open Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Repayment Date. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Treasury Rate, each when compounded semi-annually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
C.	“Yield Maintenance Premium” means an amount equal to the greater of (a) one-half of one percent (0.50%) of the outstanding principal amount of the loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the loan assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the applicable Note is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
D.	Yield Maintenance Premium: an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (b) the present value as of the Prepayment Date of the Calculated Payments determined by discounting such payments at the Discount Rate. As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. Yield Maintenance Treasury Rate: the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer and one shorter) most nearly approximating the Permitted Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

E

“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

F

Yield Maintenance Premium: an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (b) the present value as of the Prepayment Date of the Calculated Payments determined by discounting such payments at the Discount Rate. As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Applicable Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. Yield Maintenance Treasury Rate: the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer and one shorter) most nearly approximating the Permitted Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

G. “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Open Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

H. “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by

	discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
I.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
J.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the outstanding principal balance of the Loan to be prepared or satisfied and (ii) the present value, as of the Prepayment Date, of the remaining scheduled payment of principal and interest from the Prepayment Date through the Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate when compounded semiannually. “Treasury Rate” shall mean the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 – Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Maturity Date. If Release H.15 is no longer published, Lender shall select in its reasonable discretion a comparable publication to determine the Treasury Rate.