FWP 1 n2301-x5_anxa1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226486-16


	BANK 2020-BNK28 Disclaimer

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

	IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
	The information herein is preliminary and may be supplemented or amended prior to the time of sale.

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

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

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

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

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


Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type(2)
1	9th & Thomas	BANA		234 9th Avenue North	Seattle	WA	98109	Office
2	FTERE Bronx Portfolio 6	MSMCH		Various	Bronx	NY	Various	Multifamily
2.01	1473-1475 Sheridan Avenue	MSMCH		1473-1475 Sheridan Avenue a/k/a 214-218 East 172nd Street	Bronx	NY	10457	Multifamily
2.02	2515 Olinville Avenue	MSMCH		2515 Olinville Avenue	Bronx	NY	10467	Multifamily
2.03	2305 University Avenue	MSMCH		2305 University Avenue a/k/a 2305 Dr. Martin Luther King Jr. Blvd.	Bronx	NY	10468	Multifamily
2.04	2505 Olinville Avenue	MSMCH		2505 Olinville Avenue	Bronx	NY	10467	Multifamily
2.05	3215 Holland Avenue	MSMCH		3215 Holland Avenue	Bronx	NY	10467	Multifamily
2.06	271 East 197th Street	MSMCH		271 East 197th Street a/k/a 2825 Bainbridge Avenue	Bronx	NY	10458	Multifamily
2.07	2315 Walton Avenue	MSMCH		2315 Walton Avenue	Bronx	NY	10468	Multifamily
2.08	686 Rosewood Street	MSMCH		686 Rosewood Street a/k/a 3251-3265 White Plains Road	Bronx	NY	10467	Multifamily
3	711 Fifth Avenue	BANA		711 Fifth Avenue	New York	NY	10022	Mixed Use
4	329 Wyckoff Mills Road	MSMCH		329-359 Wyckoff Mills Road	East Windsor	NJ	08520	Industrial
5	Waterfront Clematis	MSMCH		One North Clematis and 101 North Clematis	West Palm Beach	FL	33401	Mixed Use
6	Heritage Park Apartments	BANA		555 East Washington Avenue and 182 South Fair Oaks	Sunnyvale	CA	94086	Multifamily
7	ExchangeRight Net Leased Portfolio #39	BANA		Various	Various	Various	Various	Various
7.01	Giant Eagle - Mentor (Tyler), OH	BANA		8383 Tyler Boulevard	Mentor	OH	44060	Retail
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA	BANA		11620 Coursey Boulevard	Baton Rouge	LA	70816	Office
7.03	Pick n Save - Appleton (Wisconsin), WI	BANA		2400 West Wisconsin Avenue	Appleton	WI	54914	Retail
7.04	Walgreens - Chesapeake (Hanbury), VA	BANA		201 Hanbury Road East	Chesapeake	VA	23322	Retail
7.05	Walgreens - Stockbridge (Hudson), GA	BANA		1855 Hudson Bridge Road	Stockbridge	GA	30281	Retail
7.06	Walgreens - Oklahoma City (NW Expressway), OK	BANA		7930 Northwest Expressway	Oklahoma City	OK	73132	Retail
7.07	Tractor Supply - Ashtabula (North Ridge), OH	BANA		2915 North Ridge Road East	Ashtabula	OH	44004	Retail
7.08	Tractor Supply - Manhattan (South Port), KS	BANA		8110 South Port Road	Manhattan	KS	66502	Retail
7.09	Walgreens - Dickinson (Highway 3), TX	BANA		4016 Highway 3	Dickinson	TX	77539	Retail
7.10	Dollar Tree - St. Louis (Dunn), MO	BANA		1467 Dunn Road	St. Louis	MO	63138	Retail
7.11	Dollar Tree - Indianapolis (10th), IN	BANA		7931 West 10th Street	Indianapolis	IN	46214	Retail
7.12	Dollar General - San Angelo (Gordon), TX	BANA		950 Gordon Boulevard	San Angelo	TX	76905	Retail
7.13	Dollar General - Douglasville (Cedar Mountain), GA	BANA		6307 Cedar Mountain Road	Douglasville	GA	30134	Retail
7.14	Dollar General - San Benito (FM732), TX	BANA		33007 FM 732	San Benito	TX	78586	Retail
7.15	Dollar General - Moore (Eastern), OK	BANA		2900 North Eastern Avenue	Moore	OK	73160	Retail
7.16	Dollar General - Hubbard (Main), OH	BANA		2172 North Main Street	Hubbard	OH	44425	Retail
7.17	Dollar General - Steubenville (OH-213), OH	BANA		2760 State Route 213	Steubenville	OH	43952	Retail
7.18	Dollar General - Rogersville (US-60), MO	BANA		4571 US-60 AKA 4570 E Farm Road 178	Rogersville	MO	65742	Retail
8	19 West 34th Street	BANA		17-19 West 34th Street	New York	NY	10001	Mixed Use
9	Monogram Portfolio	BANA		Various	Various	Various	Various	Industrial
9.01	Monogram Foods - 605 Kesco Drive	BANA		605 Kesco Drive	Bristol	IN	46507	Industrial
9.02	Monogram Foods - 330 Ballardvale Street	BANA		330 Ballardvale Street	Wilmington	MA	01887	Industrial
9.03	Monogram Foods - Chandler	BANA		521 5th Street	Chandler	MN	56122	Industrial
9.04	Monogram Appetizers - 1434 Post Road	BANA		1434 Post Road	Plover	WI	54467	Industrial
9.05	Monogram Appetizers - 300 Moore Road	BANA		300 Moore Road	Plover	WI	54467	Industrial
10	Chasewood Technology Park	MSMCH		20329, 20333, 20405, and 20445 State Highway 249	Houston	TX	77070	Office
11	305 East 72nd Street	MSMCH		305 East 72nd Street, A/K/A 301-305 East 72nd Street, A/K/A 1392-1396 2nd Avenue, A/K/A 1398-1402 2nd Avenue, A/K/A 300-302 East 73rd Street	New York	NY	10021	Retail
12	754-768 Brady Owners Corp.	WFB		754-768 Brady Avenue	Bronx	NY	10462	Multifamily
13	Austin Storage Portfolio	MSMCH		Various	Austin	TX	Various	Self Storage
13.01	Mopac Self Storage	MSMCH		12900 North Mopac Expressway	Austin	TX	78727	Self Storage
13.02	Austin Storage Pond Springs	MSMCH		13444 Pond Springs Road	Austin	TX	78729	Self Storage
13.03	Ben White Mini Storage	MSMCH		405 East Ben White Boulevard and 4501 Terry-O Lane	Austin	TX	78704	Self Storage
14	Harbor Point Multifamily Leased Fee	WFB		1405 Point Street	Baltimore	MD	21231	Other
15	Central Self Storage Corte Madera	BANA		31 San Clemente Drive	Corte Madera	CA	94925	Self Storage
16	Cubesmart Portfolio Baton Rouge	MSMCH		Various	Zachary	LA	70791	Self Storage
16.01	21085 Old Scenic Highway	MSMCH		21085 Old Scenic Highway	Zachary	LA	70791	Self Storage
16.02	3400 LA-19	MSMCH		3400 LA-19	Zachary	LA	70791	Self Storage
17	Rego Multifamily Portfolio II	MSMCH		Various	Hartford	CT	06106	Multifamily
17.01	50 Allen Place	MSMCH		50 Allen Place	Hartford	CT	06106	Multifamily
17.02	45 Allen Place	MSMCH		45 Allen Place	Hartford	CT	06106	Multifamily
17.03	55 Morris Street	MSMCH		55-57 Morris Street	Hartford	CT	06106	Multifamily
17.04	180 Bond	MSMCH		180 Bond Street	Hartford	CT	06106	Multifamily
17.05	34 Wilson Street	MSMCH		34 Wilson Street	Hartford	CT	06106	Multifamily
17.06	60-66 Main Street	MSMCH		60-66 Main Street	Hartford	CT	06106	Multifamily
17.07	108-110 Clark Street	MSMCH		108-110 Clark Street	Hartford	CT	06106	Multifamily
17.08	2-4 Douglas Street	MSMCH		2-4 Douglas Street	Hartford	CT	06106	Multifamily
18	4275 & 4283 El Cajon Boulevard	WFB		4275 & 4283 El Cajon Boulevard; 4259, 4273-4275 Van Dyke Avenue; 4246-270 North 43rd Street	San Diego	CA	92105	Office
19	Sundance Self Storage	WFB		1351 Baseline Road	Roseville	CA	95747	Self Storage
20	Villa Victoria Apartments	MSMCH		711 and 724 Neil Drive; 4601, 4701, and 7424 Fort Avenue; 4718 and 4721 Hodde Drive; and 720 and 740 Westview Drive	Waco	TX	76710	Multifamily
21	JCG III Industrial Complex	MSMCH		314, 315, 400, 416 and 417 Hudiburg Circle	Oklahoma City	OK	73108	Industrial
22	Cherry Valley Apartments Inc.	WFB		105-127 Fifteenth Street and 250-288 Cherry Valley Avenue	Garden City	NY	11530	Multifamily
23	33 1 3 @ Thirtyfourth	MSMCH		1717 West 34th Street	Houston	TX	77018	Retail
24	Palm Springs Airport Self Storage	BANA		3950 Airport Center Drive	Palm Springs	CA	92264	Self Storage
25	Lancaster Towne Center	MSMCH		1890 Fruitville Pike	Lancaster	PA	17601	Retail
26	Storage Max Tyler	MSMCH		4911 Old Jacksonville Highway	Tyler	TX	75703	Self Storage
27	Storage Depot Beaumont	MSMCH		6320 College Street	Beaumont	TX	77707	Self Storage
28	1602 Spruce Street & 238 South 20th Street	MSMCH		1602 Spruce Street; 238 South 20th Street	Philadelphia	PA	19103	Mixed Use
29	Hardin Station	WFB		10629-10689 Hardin Valley Road	Knoxville	TN	37932	Retail
30	20 Plaza Housing Corp.	WFB		20 Plaza Street East	Brooklyn	NY	11238	Multifamily
31	121 W. 72nd St. Owners Corp.	WFB		121 West 72nd Street	New York	NY	10023	Multifamily
32	AAA Self Storage - Kernersville NC	MSMCH		1481 Jag Branch Boulevard	Kernersville	NC	27284	Self Storage
33	Walgreens Pembroke Pines	MSMCH		18410 Pines Boulevard	Pembroke Pines	FL	33029	Retail
34	Spicewood Self Storage	MSMCH		9514 Highway 71	Spicewood	TX	78669	Self Storage
35	Larchmont Hills Owners Corp.	WFB		17 North Chatsworth Avenue	Larchmont	NY	10538	Multifamily
36	15455 Memorial Drive	WFB		15455 Memorial Drive	Houston	TX	77079	Retail
37	Convenient Self Storage	MSMCH		4324 South Shackelford Road	Little Rock	AR	72204	Self Storage
38	Execuplex Mini Storage Center	MSMCH		799, 801, 803, 1004, 1007, 1011 Oster Drive, Northwest; 35816, 3024 University Drive, Northwest; 35816 and 799 Oster Drive, Northwest, Buildings C, F, G and H	Huntsville	AL	35816	Self Storage
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	WFB		2187 Holland Avenue	Bronx	NY	10462	Multifamily
40	Kirby at Southfork	WFB		11540 Magnolia Parkway	Manvel	TX	77578	Retail
41	Store More Self Storage	MSMCH		123 Schumans Beach Road	New Braunfels	TX	78130	Self Storage
42	Liberty Self Storage	MSMCH		4114 Illinios Route 176; 171 Erick Street; 4506 Ray Street	Crystal Lake	IL	60014	Self Storage
43	657 Owners Corp.	WFB		657 East 26th Street	Brooklyn	NY	11210	Multifamily
44	F-B Plaza	MSMCH		3939 North Fry Road	Katy	TX	77449	Retail
45	41-15 44th Street Owners Corp.	WFB		41-15 44th Street	Sunnyside	NY	11104	Multifamily
46	35 Eastern Parkway Owners Corp.	WFB		35 Eastern Parkway	Brooklyn	NY	11238	Multifamily
47	82 Horatio Owners Ltd.	WFB		82-88 Horatio Street	New York	NY	10014	Multifamily
48	Ten West Eighty-Six Corp.	WFB		10 West 86th Street	New York	NY	10024	Multifamily
49	21 Chapel Owners Corp.	WFB		21 Chapel Place	Great Neck	NY	11021	Multifamily
50	Carlton Terrace Corp.	WFB		53/65 Durham Road	Bronxville	NY	10708	Multifamily
51	Annapurna Real Estate Corp.	WFB		169 Mercer Street	New York	NY	10012	Multifamily
52	Whitney Realty Corp.	WFB		341 West 87th Street	New York	NY	10024	Multifamily
53	175 PPSW Owners Corp.	WFB		175 Prospect Park Southwest a/k/a 76/90 Reeve Place	Brooklyn	NY	11218	Multifamily
54	Crossroads Owners Corp.	WFB		361 West 36th Street	New York	NY	10018	Multifamily

A-1-1

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


Mortgage Loan Number	Property Name	Specific Property Type(2)	Year Built	Year Renovated	Number of Units	Unit of Measure	Cut-off Date Balance Per Unit/SF	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date(3)
1	9th & Thomas	CBD	2018		170,812	Sq. Ft.	562	70,000,000	70,000,000	9.7%	70,000,000	N	9/4/2020	10/1/2020
2	FTERE Bronx Portfolio 6	Mid Rise	Various		414	Units	154,106	63,800,000	63,800,000	8.9%	63,800,000	N	3/17/2020	5/1/2020
2.01	1473-1475 Sheridan Avenue	Mid Rise	1929		99	Units		14,130,000	14,130,000	2.0%
2.02	2515 Olinville Avenue	Mid Rise	1929		49	Units		8,210,000	8,210,000	1.1%
2.03	2305 University Avenue	Mid Rise	1924		53	Units		8,010,000	8,010,000	1.1%
2.04	2505 Olinville Avenue	Mid Rise	1928		48	Units		7,810,000	7,810,000	1.1%
2.05	3215 Holland Avenue	Mid Rise	1929		51	Units		7,740,000	7,740,000	1.1%
2.06	271 East 197th Street	Mid Rise	1921		41	Units		6,800,000	6,800,000	0.9%
2.07	2315 Walton Avenue	Mid Rise	1938		44	Units		6,190,000	6,190,000	0.9%
2.08	686 Rosewood Street	Mid Rise	1928		29	Units		4,910,000	4,910,000	0.7%
3	711 Fifth Avenue	Office/Retail	1927	2019	340,024	Sq. Ft.	1,603	60,000,000	60,000,000	8.3%	60,000,000	N	3/6/2020	4/6/2020
4	329 Wyckoff Mills Road	Warehouse	2018		634,495	Sq. Ft.	78	49,500,000	49,500,000	6.9%	49,500,000	N	8/28/2020	10/1/2020
5	Waterfront Clematis	Office/Retail	2001		142,092	Sq. Ft.	317	45,000,000	45,000,000	6.2%	45,000,000	N	7/31/2020	9/1/2020
6	Heritage Park Apartments	Garden	1986	2014	508	Units	78,740	40,000,000	40,000,000	5.6%	30,466,192	N	9/4/2020	10/1/2020
7	ExchangeRight Net Leased Portfolio #39	Various	Various		331,113	Sq. Ft.	150	37,660,000	37,660,000	5.2%	37,660,000	N	9/2/2020	10/1/2020
7.01	Giant Eagle - Mentor (Tyler), OH	Single Tenant	2018		55,601	Sq. Ft.		10,266,665	10,266,665	1.4%
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA	Medical	2020		14,388	Sq. Ft.		4,386,666	4,386,666	0.6%
7.03	Pick n Save - Appleton (Wisconsin), WI	Single Tenant	1995		79,711	Sq. Ft.		3,803,333	3,803,333	0.5%
7.04	Walgreens - Chesapeake (Hanbury), VA	Single Tenant	2008		14,736	Sq. Ft.		3,499,999	3,499,999	0.5%
7.05	Walgreens - Stockbridge (Hudson), GA	Single Tenant	2001		14,970	Sq. Ft.		2,589,999	2,589,999	0.4%
7.06	Walgreens - Oklahoma City (NW Expressway), OK	Single Tenant	2000		15,120	Sq. Ft.		2,426,666	2,426,666	0.3%
7.07	Tractor Supply - Ashtabula (North Ridge), OH	Single Tenant	2000		19,167	Sq. Ft.		1,894,666	1,894,666	0.3%
7.08	Tractor Supply - Manhattan (South Port), KS	Single Tenant	2007		19,078	Sq. Ft.		1,603,935	1,603,935	0.2%
7.09	Walgreens - Dickinson (Highway 3), TX	Single Tenant	2000		13,824	Sq. Ft.		1,239,058	1,239,058	0.2%
7.10	Dollar Tree - St. Louis (Dunn), MO	Single Tenant	2020		10,065	Sq. Ft.		921,666	921,666	0.1%
7.11	Dollar Tree - Indianapolis (10th), IN	Single Tenant	2018		10,139	Sq. Ft.		770,000	770,000	0.1%
7.12	Dollar General - San Angelo (Gordon), TX	Single Tenant	2020		9,099	Sq. Ft.		746,667	746,667	0.1%
7.13	Dollar General - Douglasville (Cedar Mountain), GA	Single Tenant	2013		9,377	Sq. Ft.		744,512	744,512	0.1%
7.14	Dollar General - San Benito (FM732), TX	Single Tenant	2019		9,284	Sq. Ft.		735,000	735,000	0.1%
7.15	Dollar General - Moore (Eastern), OK	Single Tenant	2018		9,100	Sq. Ft.		681,333	681,333	0.1%
7.16	Dollar General - Hubbard (Main), OH	Single Tenant	2019		9,203	Sq. Ft.		653,333	653,333	0.1%
7.17	Dollar General - Steubenville (OH-213), OH	Single Tenant	2019		9,145	Sq. Ft.		620,667	620,667	0.1%
7.18	Dollar General - Rogersville (US-60), MO	Single Tenant	2020		9,106	Sq. Ft.		75,836	75,836	0.0%
8	19 West 34th Street	Office/Retail	1907	2018	247,460	Sq. Ft.	141	35,000,000	35,000,000	4.9%	35,000,000	N	6/30/2020	8/1/2020
9	Monogram Portfolio	Various	Various	Various	463,118	Sq. Ft.	75	34,725,000	34,725,000	4.8%	31,238,431	N	2/7/2020	4/1/2020
9.01	Monogram Foods - 605 Kesco Drive	Manufacturing	1980		125,239	Sq. Ft.		13,219,359	13,219,359	1.8%
9.02	Monogram Foods - 330 Ballardvale Street	Warehouse Distribution	1992		63,400	Sq. Ft.		6,512,953	6,512,953	0.9%
9.03	Monogram Foods - Chandler	Manufacturing	1973	2010	116,699	Sq. Ft.		5,706,894	5,706,894	0.8%
9.04	Monogram Appetizers - 1434 Post Road	Manufacturing	1947		78,179	Sq. Ft.		4,707,382	4,707,382	0.7%
9.05	Monogram Appetizers - 300 Moore Road	Manufacturing	1996		79,601	Sq. Ft.		4,578,412	4,578,412	0.6%
10	Chasewood Technology Park	Suburban	1983	2002	463,969	Sq. Ft.	99	30,000,000	30,000,000	4.2%	24,496,305	N	8/28/2020	10/1/2020
11	305 East 72nd Street	Unanchored	1956		20,304	Sq. Ft.	985	20,000,000	20,000,000	2.8%	20,000,000	N	7/31/2020	9/1/2020
12	754-768 Brady Owners Corp.	Cooperative	1932	2002	271	Units	55,351	15,000,000	15,000,000	2.1%	15,000,000	N	3/18/2020	5/1/2020
13	Austin Storage Portfolio	Self Storage	Various		207,126	Sq. Ft.	68	14,100,000	14,100,000	2.0%	14,100,000	N	9/1/2020	10/1/2020
13.01	Mopac Self Storage	Self Storage	1995		77,341	Sq. Ft.		5,659,011	5,659,011	0.8%
13.02	Austin Storage Pond Springs	Self Storage	1983		83,850	Sq. Ft.		5,259,775	5,259,775	0.7%
13.03	Ben White Mini Storage	Self Storage	1983		45,935	Sq. Ft.		3,181,213	3,181,213	0.4%
14	Harbor Point Multifamily Leased Fee	Leased Fee			42,384	Sq. Ft.	302	12,800,000	12,800,000	1.8%	12,800,000	N	9/9/2020	10/11/2020
15	Central Self Storage Corte Madera	Self Storage	2007		47,290	Sq. Ft.	243	11,500,000	11,500,000	1.6%	11,500,000	N	7/31/2020	9/1/2020
16	Cubesmart Portfolio Baton Rouge	Self Storage	Various		192,445	Sq. Ft.	57	11,000,000	11,000,000	1.5%	9,205,592	N	8/21/2020	10/1/2020
16.01	21085 Old Scenic Highway	Self Storage	2017		112,845	Sq. Ft.		6,455,148	6,455,148	0.9%
16.02	3400 LA-19	Self Storage	2006		79,600	Sq. Ft.		4,544,852	4,544,852	0.6%
17	Rego Multifamily Portfolio II	Various	Various		164	Units	59,823	9,811,000	9,811,000	1.4%	8,885,318	N	8/24/2020	10/1/2020
17.01	50 Allen Place	Mid Rise	1969		38	Units		2,267,797	2,267,797	0.3%
17.02	45 Allen Place	Mid Rise	1972		36	Units		2,050,237	2,050,237	0.3%
17.03	55 Morris Street	Low Rise	1966		24	Units		1,442,406	1,442,406	0.2%
17.04	180 Bond	Low Rise	1963		20	Units		1,235,178	1,235,178	0.2%
17.05	34 Wilson Street	Low Rise	1974		16	Units		816,577	816,577	0.1%
17.06	60-66 Main Street	Mid Rise	1917		12	Units		807,373	807,373	0.1%
17.07	108-110 Clark Street	Low Rise	1924		12	Units		728,232	728,232	0.1%
17.08	2-4 Douglas Street	Low Rise	1900		6	Units		463,200	463,200	0.1%
18	4275 & 4283 El Cajon Boulevard	Suburban	1946	2000	78,049	Sq. Ft.	121	9,425,000	9,425,000	1.3%	8,452,370	N	8/25/2020	10/11/2020
19	Sundance Self Storage	Self Storage	2002		96,755	Sq. Ft.	89	8,640,000	8,640,000	1.2%	8,640,000	N	7/17/2020	9/11/2020
20	Villa Victoria Apartments	Garden	1956	2016	310	Units	27,419	8,500,000	8,500,000	1.2%	8,500,000	N	9/1/2020	10/1/2020
21	JCG III Industrial Complex	Warehouse	2001		158,237	Sq. Ft.	53	8,400,000	8,400,000	1.2%	8,400,000	N	7/29/2020	9/1/2020
22	Cherry Valley Apartments Inc.	Cooperative	1949	2004	191	Units	41,476	8,000,000	7,921,855	1.1%	6,152,050	N	2/28/2020	4/1/2020
23	33 1 3 @ Thirtyfourth	Unanchored	2017		19,082	Sq. Ft.	377	7,200,000	7,200,000	1.0%	7,200,000	N	3/6/2020	5/1/2020
24	Palm Springs Airport Self Storage	Self Storage	2004		88,015	Sq. Ft.	80	7,000,000	7,000,000	1.0%	7,000,000	N	8/21/2020	10/1/2020
25	Lancaster Towne Center	Anchored	1970	2019	155,405	Sq. Ft.	42	6,600,000	6,600,000	0.9%	5,144,025	N	8/28/2020	10/1/2020
26	Storage Max Tyler	Self Storage	2001	2019	71,645	Sq. Ft.	84	6,000,000	6,000,000	0.8%	5,149,192	N	9/2/2020	10/1/2020
27	Storage Depot Beaumont	Self Storage	2002		59,120	Sq. Ft.	98	5,800,000	5,800,000	0.8%	4,736,106	N	9/1/2020	10/1/2020
28	1602 Spruce Street & 238 South 20th Street	Multifamily/Retail	1910	2017	15	Units	383,333	5,750,000	5,750,000	0.8%	5,750,000	N	3/4/2020	5/1/2020
29	Hardin Station	Unanchored	2007	2017	28,176	Sq. Ft.	197	5,550,000	5,550,000	0.8%	4,587,433	N	8/11/2020	9/11/2020
30	20 Plaza Housing Corp.	Cooperative	1939	2003	99	Units	48,485	4,800,000	4,800,000	0.7%	4,800,000	N	2/25/2020	4/1/2020
31	121 W. 72nd St. Owners Corp.	Cooperative	1926	2000	84	Units	57,143	4,800,000	4,800,000	0.7%	4,800,000	N	2/25/2020	4/1/2020
32	AAA Self Storage - Kernersville NC	Self Storage	2018		63,604	Sq. Ft.	75	4,750,000	4,750,000	0.7%	4,750,000	N	8/18/2020	10/1/2020
33	Walgreens Pembroke Pines	Single Tenant	2016		14,595	Sq. Ft.	308	4,500,000	4,500,000	0.6%	3,489,911	N	8/10/2020	10/1/2020
34	Spicewood Self Storage	Self Storage	2000	2016	83,510	Sq. Ft.	51	4,235,000	4,235,000	0.6%	3,667,895	N	8/7/2020	10/1/2020
35	Larchmont Hills Owners Corp.	Cooperative	1928	2020	66	Units	61,614	4,100,000	4,066,549	0.6%	3,152,803	N	3/18/2020	5/1/2020
36	15455 Memorial Drive	Unanchored	2004	2018	14,656	Sq. Ft.	265	3,918,750	3,886,659	0.5%	3,118,548	N	2/13/2020	4/11/2020
37	Convenient Self Storage	Self Storage	2007	2011	66,825	Sq. Ft.	57	3,800,000	3,800,000	0.5%	3,261,155	N	9/2/2020	10/1/2020
38	Execuplex Mini Storage Center	Self Storage	1960	2019	125,068	Sq. Ft.	28	3,500,000	3,500,000	0.5%	2,970,204	N	8/31/2020	10/1/2020
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	Cooperative	1930	1999	72	Units	48,341	3,500,000	3,480,583	0.5%	3,029,559	N	2/26/2020	4/1/2020
40	Kirby at Southfork	Unanchored	2017		15,750	Sq. Ft.	216	3,431,250	3,402,870	0.5%	2,725,675	N	2/20/2020	4/11/2020
41	Store More Self Storage	Self Storage	2003	2018	120,667	Sq. Ft.	27	3,200,000	3,200,000	0.4%	3,200,000	N	9/3/2020	10/1/2020
42	Liberty Self Storage	Self Storage	1976		106,730	Sq. Ft.	29	3,100,000	3,100,000	0.4%	3,100,000	N	8/5/2020	10/1/2020
43	657 Owners Corp.	Cooperative	1939	2004	112	Units	27,405	3,100,000	3,069,319	0.4%	2,377,344	N	2/27/2020	4/1/2020
44	F-B Plaza	Unanchored	2014		11,860	Sq. Ft.	223	2,650,000	2,650,000	0.4%	2,205,066	N	2/20/2020	4/1/2020
45	41-15 44th Street Owners Corp.	Cooperative	1925	2010	69	Units	35,931	2,500,000	2,479,221	0.3%	1,914,863	N	3/18/2020	5/1/2020
46	35 Eastern Parkway Owners Corp.	Cooperative	1961	2001	69	Units	29,541	2,050,000	2,038,341	0.3%	1,769,137	N	2/27/2020	4/1/2020
47	82 Horatio Owners Ltd.	Cooperative	1895	1994	68	Units	29,124	2,000,000	1,980,464	0.3%	1,538,012	N	2/27/2020	4/1/2020
48	Ten West Eighty-Six Corp.	Cooperative	1925	2003	30	Units	62,505	1,900,000	1,875,137	0.3%	1,316,390	N	2/24/2020	4/1/2020
49	21 Chapel Owners Corp.	Cooperative	1964	2008	42	Units	42,441	1,800,000	1,782,516	0.2%	1,385,843	N	2/28/2020	4/1/2020
50	Carlton Terrace Corp.	Cooperative	1953	2005	28	Units	60,418	1,700,000	1,691,702	0.2%	1,462,588	N	3/3/2020	5/1/2020
51	Annapurna Real Estate Corp.	Cooperative	1895	2016	7	Units	187,482	1,325,000	1,312,371	0.2%	1,024,123	N	2/27/2020	4/1/2020
52	Whitney Realty Corp.	Cooperative	1902	2004	9	Units	122,222	1,100,000	1,100,000	0.2%	1,100,000	N	3/17/2020	5/1/2020
53	175 PPSW Owners Corp.	Cooperative	1915	2016	28	Units	35,540	1,000,000	995,132	0.1%	860,638	N	3/5/2020	5/1/2020
54	Crossroads Owners Corp.	Cooperative	1925	1999	13	Units	76,480	1,000,000	994,234	0.1%	861,540	N	2/20/2020	4/1/2020

A-1-2

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


Mortgage Loan Number	Property Name	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Operating Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate	Net Mortgage Rate	Interest Accrual Method
1	9th & Thomas	10/1/2030		10/1/2030		3.60000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.58174%	Actual/360
2	FTERE Bronx Portfolio 6	4/1/2030		4/1/2030		4.00000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.98174%	Actual/360
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	3/6/2030		3/6/2030		3.16000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.14174%	Actual/360
4	329 Wyckoff Mills Road	9/1/2030		9/1/2030		3.46400%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.44574%	Actual/360
5	Waterfront Clematis	8/1/2030		8/1/2030		3.23000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.21174%	Actual/360
6	Heritage Park Apartments	10/1/2020	11/1/2020	10/1/2030		2.90000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	2.88174%	Actual/360
7	ExchangeRight Net Leased Portfolio #39	10/1/2030		10/1/2030		4.02500%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	4.00674%	Actual/360
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	7/1/2030		7/1/2030		2.87700%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	2.85874%	Actual/360
9	Monogram Portfolio	3/1/2025	4/1/2025	3/1/2030		3.49800%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.47974%	Actual/360
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	9/1/2021	10/1/2021	9/1/2030		3.91400%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.89574%	Actual/360
11	305 East 72nd Street	8/1/2030		8/1/2030		3.60000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.58174%	Actual/360
12	754-768 Brady Owners Corp.	4/1/2030		4/1/2030		3.19000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.09674%	Actual/360
13	Austin Storage Portfolio	9/1/2030		9/1/2030		3.95000%	0.00171%	0.01070%	0.04250%	0.00050%	0.00035%	3.89424%	Actual/360
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee	9/11/2030		9/11/2030		3.13400%	0.00171%	0.01070%	0.01000%	0.00050%	0.00035%	3.11074%	Actual/360
15	Central Self Storage Corte Madera	8/1/2030		8/1/2030		3.25000%	0.00171%	0.01070%	0.03500%	0.00050%	0.00035%	3.20174%	Actual/360
16	Cubesmart Portfolio Baton Rouge	9/1/2022	10/1/2022	9/1/2030		3.77000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.75174%	Actual/360
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II	9/1/2025	10/1/2025	9/1/2030		3.88000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.86174%	Actual/360
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	9/11/2025	10/11/2025	9/11/2030		3.33000%	0.00171%	0.01070%	0.01000%	0.00050%	0.00035%	3.30674%	Actual/360
19	Sundance Self Storage	8/11/2030		8/11/2030		3.90300%	0.00171%	0.01070%	0.01000%	0.00050%	0.00035%	3.87974%	Actual/360
20	Villa Victoria Apartments	9/1/2030		9/1/2030		3.45500%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.43674%	Actual/360
21	JCG III Industrial Complex	8/1/2030		8/1/2030		3.52000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.50174%	Actual/360
22	Cherry Valley Apartments Inc.		4/1/2020	3/1/2030		3.14000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.04674%	Actual/360
23	33 1 3 @ Thirtyfourth	4/1/2030		4/1/2030		4.00000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.98174%	Actual/360
24	Palm Springs Airport Self Storage	9/1/2030		9/1/2030		3.34400%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.32574%	Actual/360
25	Lancaster Towne Center		10/1/2020	9/1/2030		3.49000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.47174%	Actual/360
26	Storage Max Tyler	10/1/2023	11/1/2023	10/1/2030		3.68000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.66174%	Actual/360
27	Storage Depot Beaumont	9/1/2021	10/1/2021	9/1/2030		3.91500%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.89674%	Actual/360
28	1602 Spruce Street & 238 South 20th Street	4/1/2030		4/1/2030		4.07000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	4.05174%	Actual/360
29	Hardin Station	8/11/2022	9/11/2022	8/11/2030		3.35000%	0.00171%	0.01070%	0.01000%	0.00050%	0.00035%	3.32674%	Actual/360
30	20 Plaza Housing Corp.	3/1/2030		3/1/2030		3.09000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	2.99674%	Actual/360
31	121 W. 72nd St. Owners Corp.	3/1/2030		3/1/2030		3.22000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.12674%	Actual/360
32	AAA Self Storage - Kernersville NC	9/1/2030		9/1/2030		3.78000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.76174%	Actual/360
33	Walgreens Pembroke Pines		10/1/2020	9/1/2030		3.36000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.34174%	Actual/360
34	Spicewood Self Storage	9/1/2023	10/1/2023	9/1/2030		4.05000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	4.03174%	Actual/360
35	Larchmont Hills Owners Corp.		5/1/2020	4/1/2030		3.14000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.04674%	Actual/360
36	15455 Memorial Drive		4/11/2020	3/11/2030		4.05000%	0.00171%	0.01070%	0.06000%	0.00050%	0.00035%	3.97674%	Actual/360
37	Convenient Self Storage	10/1/2023	11/1/2023	10/1/2030		3.68000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.66174%	Actual/360
38	Execuplex Mini Storage Center	9/1/2022	10/1/2022	9/1/2030		4.26500%	0.00171%	0.01070%	0.06500%	0.00050%	0.00035%	4.18674%	Actual/360
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.		4/1/2020	3/1/2030		3.40000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.30674%	Actual/360
40	Kirby at Southfork		4/11/2020	3/11/2030		4.00000%	0.00171%	0.01070%	0.06000%	0.00050%	0.00035%	3.92674%	Actual/360
41	Store More Self Storage	10/1/2030		10/1/2030		3.86000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.84174%	Actual/360
42	Liberty Self Storage	9/1/2030		9/1/2030		3.51000%	0.00171%	0.01070%	0.00500%	0.00050%	0.00035%	3.49174%	Actual/360
43	657 Owners Corp.		4/1/2020	3/1/2030		3.07000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	2.97674%	Actual/360
44	F-B Plaza	3/1/2021	4/1/2021	3/1/2030		4.51000%	0.00171%	0.01070%	0.08250%	0.00050%	0.00035%	4.41424%	Actual/360
45	41-15 44th Street Owners Corp.		5/1/2020	4/1/2030		3.04000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	2.94674%	Actual/360
46	35 Eastern Parkway Owners Corp.		4/1/2020	3/1/2030		3.31000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.21674%	Actual/360
47	82 Horatio Owners Ltd.		4/1/2020	3/1/2030		3.14000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.04674%	Actual/360
48	Ten West Eighty-Six Corp.		4/1/2020	3/1/2030		3.06000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	2.96674%	Actual/360
49	21 Chapel Owners Corp.		4/1/2020	3/1/2030		3.17000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.07674%	Actual/360
50	Carlton Terrace Corp.		5/1/2020	4/1/2030		3.22000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.12674%	Actual/360
51	Annapurna Real Estate Corp.		4/1/2020	3/1/2030		3.27000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.17674%	Actual/360
52	Whitney Realty Corp.	4/1/2030		4/1/2030		3.22000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.12674%	Actual/360
53	175 PPSW Owners Corp.		5/1/2020	4/1/2030		3.23000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.13674%	Actual/360
54	Crossroads Owners Corp.		4/1/2020	3/1/2030		3.26000%	0.00171%	0.01070%	0.08000%	0.00050%	0.00035%	3.16674%	Actual/360

A-1-3

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


Mortgage Loan Number	Property Name	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)(3)	Remaining Term to Maturity or ARD (Mos.)(3)	Original IO Period (Mos.)(3)	Remaining IO Period (Mos.)(3)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning(3)	Prepayment Provisions(3)
1	9th & Thomas	212,916.67	Interest-only, Balloon	Actual/360	121	121	121	121	0	0	0	L(24),D(92),O(5)
2	FTERE Bronx Portfolio 6	215,620.37	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	L(29),D(84),O(7)
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	160,194.44	Interest-only, Balloon	Actual/360	120	114	120	114	0	0	6	L(30),D(83),O(7)
4	329 Wyckoff Mills Road	144,874.58	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)
5	Waterfront Clematis	122,807.29	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)
6	Heritage Park Apartments	166,491.99	Amortizing Balloon	Actual/360	121	121	1	1	360	360	0	L(24),GRTR 1% or YM or D(92),O(5)
7	ExchangeRight Net Leased Portfolio #39	128,072.33	Interest-only, Balloon	Actual/360	121	121	121	121	0	0	0	L(24),D(93),O(4)
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	85,077.95	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)
9	Monogram Portfolio	155,892.00	Interest-only, Amortizing Balloon	Actual/360	120	114	60	54	360	360	6	L(30),D(85),O(5)
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	141,741.19	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0	L(23),GRTR 1% or YM(92),O(5)
11	305 East 72nd Street	60,833.33	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)
12	754-768 Brady Owners Corp.	40,428.82	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	GRTR 1% or YM(113),1%(3),O(4)
13	Austin Storage Portfolio	47,057.12	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee	33,893.63	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)
15	Central Self Storage Corte Madera	31,578.41	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)
16	Cubesmart Portfolio Baton Rouge	51,067.63	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360	360	0	L(24),D(92),O(4)
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II	46,163.02	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	41,433.16	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0	L(24),D(92),O(4)
19	Sundance Self Storage	28,491.90	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)
20	Villa Victoria Apartments	24,812.82	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(91),O(5)
21	JCG III Industrial Complex	24,982.22	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)
22	Cherry Valley Apartments Inc.	34,335.36	Amortizing Balloon		120	114	0	0	360	354	6	GRTR 1% or YM(113),1%(3),O(4)
23	33 1 3 @ Thirtyfourth	24,333.33	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	L(29),D(86),O(5)
24	Palm Springs Airport Self Storage	19,777.59	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),GRTR 1% or YM(89),O(7)
25	Lancaster Towne Center	29,600.12	Amortizing Balloon		120	120	0	0	360	360	0	L(23),GRTR 1% or YM(90),O(7)
26	Storage Max Tyler	27,549.15	Interest-only, Amortizing Balloon	Actual/360	121	121	37	37	360	360	0	L(24),D(93),O(4)
27	Storage Depot Beaumont	27,406.62	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0	L(24),D(91),O(5)
28	1602 Spruce Street & 238 South 20th Street	19,772.95	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	L(29),D(87),O(4)
29	Hardin Station	24,459.60	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1	L(25),GRTR 1% or YM or D(88),O(7)
30	20 Plaza Housing Corp.	12,531.67	Interest-only, Balloon	Actual/360	120	114	120	114	0	0	6	GRTR 1% or YM(113),1%(3),O(4)
31	121 W. 72nd St. Owners Corp.	13,058.89	Interest-only, Balloon	Actual/360	120	114	120	114	0	0	6	GRTR 1% or YM(113),1%(3),O(4)
32	AAA Self Storage - Kernersville NC	15,170.31	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)
33	Walgreens Pembroke Pines	19,856.98	Amortizing Balloon		120	120	0	0	360	360	0	L(24),D(91),O(5)
34	Spicewood Self Storage	20,340.80	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0	L(24),D(91),O(5)
35	Larchmont Hills Owners Corp.	17,596.87	Amortizing Balloon		120	115	0	0	360	355	5	GRTR 1% or YM(113),1%(3),O(4)
36	15455 Memorial Drive	18,821.85	Amortizing Balloon		120	114	0	0	360	354	6	L(30),D(86),O(4)
37	Convenient Self Storage	17,447.80	Interest-only, Amortizing Balloon	Actual/360	121	121	37	37	360	360	0	L(24),D(93),O(4)
38	Execuplex Mini Storage Center	17,248.65	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360	360	0	L(24),D(92),O(4)
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	13,349.57	Amortizing Balloon		120	114	0	0	480	474	6	GRTR 1% or YM(113),1%(3),O(4)
40	Kirby at Southfork	16,381.31	Amortizing Balloon		120	114	0	0	360	354	6	L(30),D(86),O(4)
41	Store More Self Storage	10,436.30	Interest-only, Balloon	Actual/360	121	121	121	121	0	0	0	L(24),D(93),O(4)
42	Liberty Self Storage	9,193.44	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)
43	657 Owners Corp.	13,187.05	Amortizing Balloon		120	114	0	0	360	354	6	GRTR 1% or YM(113),1%(3),O(4)
44	F-B Plaza	13,442.91	Interest-only, Amortizing Balloon	Actual/360	120	114	12	6	360	360	6	L(30),D(85),O(5)
45	41-15 44th Street Owners Corp.	10,594.11	Amortizing Balloon		120	115	0	0	360	355	5	GRTR 1% or YM(113),1%(3),O(4)
46	35 Eastern Parkway Owners Corp.	7,709.61	Amortizing Balloon		120	114	0	0	480	474	6	GRTR 1% or YM(113),1%(3),O(4)
47	82 Horatio Owners Ltd.	8,583.84	Amortizing Balloon		120	114	0	0	360	354	6	GRTR 1% or YM(113),1%(3),O(4)
48	Ten West Eighty-Six Corp.	9,069.42	Amortizing Balloon		120	114	0	0	300	294	6	GRTR 1% or YM(113),1%(3),O(4)
49	21 Chapel Owners Corp.	7,754.90	Amortizing Balloon		120	114	0	0	360	354	6	GRTR 1% or YM(113),1%(3),O(4)
50	Carlton Terrace Corp.	6,303.24	Amortizing Balloon		120	115	0	0	480	475	5	GRTR 1% or YM(113),1%(3),O(4)
51	Annapurna Real Estate Corp.	5,781.04	Amortizing Balloon		120	114	0	0	360	354	6	GRTR 1% or YM(113),1%(3),O(4)
52	Whitney Realty Corp.	2,992.66	Interest-only, Balloon	Actual/360	120	115	120	115	0	0	5	GRTR 1% or YM(113),1%(3),O(4)
53	175 PPSW Owners Corp.	3,713.66	Amortizing Balloon		120	115	0	0	480	475	5	GRTR 1% or YM(113),1%(3),O(4)
54	Crossroads Owners Corp.	3,731.30	Amortizing Balloon		120	114	0	0	480	474	6	GRTR 1% or YM(113),1%(3),O(4)

A-1-4

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


Mortgage Loan Number	Property Name	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)(4)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)(4)	U/W NCF DSCR (x)(4)
1	9th & Thomas	0	5 days, 2 times any calendar year	159,400,000	7/16/2020									2.15	2.13
2	FTERE Bronx Portfolio 6	5	5	94,800,000	12/11/2019									1.89	1.85
2.01	1473-1475 Sheridan Avenue			21,000,000	12/11/2019
2.02	2515 Olinville Avenue			12,200,000	12/11/2019
2.03	2305 University Avenue			11,900,000	12/11/2019
2.04	2505 Olinville Avenue			11,600,000	12/11/2019
2.05	3215 Holland Avenue			11,500,000	12/11/2019
2.06	271 East 197th Street			10,100,000	12/11/2019
2.07	2315 Walton Avenue			9,200,000	12/11/2019
2.08	686 Rosewood Street			7,300,000	12/11/2019
3	711 Fifth Avenue	0	0	1,000,000,000	1/23/2020									2.94	2.90
4	329 Wyckoff Mills Road	5	0	106,500,000	9/1/2020									2.94	2.82
5	Waterfront Clematis	5	0	79,100,000	2/4/2020									3.36	3.06
6	Heritage Park Apartments	4	5	203,900,000	8/10/2020									5.43	5.35
7	ExchangeRight Net Leased Portfolio #39	5	5	85,475,000	Various									2.41	2.35
7.01	Giant Eagle - Mentor (Tyler), OH			22,000,000	8/15/2020
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA			9,400,000	8/13/2020
7.03	Pick n Save - Appleton (Wisconsin), WI			8,150,000	8/5/2020
7.04	Walgreens - Chesapeake (Hanbury), VA			7,500,000	7/29/2020
7.05	Walgreens - Stockbridge (Hudson), GA			5,550,000	8/8/2020
7.06	Walgreens - Oklahoma City (NW Expressway), OK			5,200,000	8/6/2020
7.07	Tractor Supply - Ashtabula (North Ridge), OH			4,060,000	7/31/2020
7.08	Tractor Supply - Manhattan (South Port), KS			3,800,000	8/9/2020
7.09	Walgreens - Dickinson (Highway 3), TX			5,700,000	8/7/2020
7.10	Dollar Tree - St. Louis (Dunn), MO			1,975,000	8/5/2020
7.11	Dollar Tree - Indianapolis (10th), IN			1,650,000	8/7/2020
7.12	Dollar General - San Angelo (Gordon), TX			1,600,000	8/4/2020
7.13	Dollar General - Douglasville (Cedar Mountain), GA			1,725,000	8/8/2020
7.14	Dollar General - San Benito (FM732), TX			1,575,000	8/8/2020
7.15	Dollar General - Moore (Eastern), OK			1,460,000	8/6/2020
7.16	Dollar General - Hubbard (Main), OH			1,400,000	7/31/2020
7.17	Dollar General - Steubenville (OH-213), OH			1,330,000	8/1/2020
7.18	Dollar General - Rogersville (US-60), MO			1,400,000	8/5/2020
8	19 West 34th Street	0	0	205,000,000	6/12/2020									7.96	7.52
9	Monogram Portfolio	5	5	53,850,000	Various									1.73	1.67
9.01	Monogram Foods - 605 Kesco Drive			20,500,000	8/1/2020
9.02	Monogram Foods - 330 Ballardvale Street			10,100,000	8/1/2020
9.03	Monogram Foods - Chandler			8,850,000	1/31/2020
9.04	Monogram Appetizers - 1434 Post Road			7,300,000	2/5/2020
9.05	Monogram Appetizers - 300 Moore Road			7,100,000	2/5/2020
10	Chasewood Technology Park	5	5	70,433,459	7/21/2020									2.02	1.73
11	305 East 72nd Street	5	5	34,200,000	5/27/2020									2.67	2.55
12	754-768 Brady Owners Corp.	10	10	57,100,000	12/12/2019	58,300,000	25.7%	9.2%	25	0	0	73,424	1,000,000	6.67	6.61
13	Austin Storage Portfolio	5	5	22,250,000	7/1/2020									2.11	2.06
13.01	Mopac Self Storage			8,930,000	7/1/2020
13.02	Austin Storage Pond Springs			8,300,000	7/1/2020
13.03	Ben White Mini Storage			5,020,000	7/1/2020
14	Harbor Point Multifamily Leased Fee	0	0	18,500,000	8/10/2020									2.06	2.06
15	Central Self Storage Corte Madera	4	5	25,500,000	7/17/2020									3.85	3.83
16	Cubesmart Portfolio Baton Rouge	5	5	22,630,000	2/8/2020									1.63	1.60
16.01	21085 Old Scenic Highway			13,280,000	2/8/2020
16.02	3400 LA-19			9,350,000	2/8/2020
17	Rego Multifamily Portfolio II	5	0	15,500,000	1/17/2020									1.79	1.71
17.01	50 Allen Place			NAV	NAV
17.02	45 Allen Place			NAV	NAV
17.03	55 Morris Street			NAV	NAV
17.04	180 Bond			NAV	NAV
17.05	34 Wilson Street			NAV	NAV
17.06	60-66 Main Street			NAV	NAV
17.07	108-110 Clark Street			NAV	NAV
17.08	2-4 Douglas Street			NAV	NAV
18	4275 & 4283 El Cajon Boulevard	0	0	15,200,000	7/28/2020									2.05	1.84
19	Sundance Self Storage	0	0	15,000,000	7/13/2020									2.43	2.40
20	Villa Victoria Apartments	5	5	14,300,000	7/14/2020									3.24	2.98
21	JCG III Industrial Complex	5	5	14,800,000	6/26/2020									3.48	3.17
22	Cherry Valley Apartments Inc.	10	10	59,800,000	1/15/2020	68,000,000	11.6%	0.0%	0	0	0		500,000	9.57	9.49
23	33 1 3 @ Thirtyfourth	5	5	11,500,000	1/15/2020									2.02	1.89
24	Palm Springs Airport Self Storage	4	5	11,960,000	8/5/2020									3.02	2.98
25	Lancaster Towne Center	5	5	20,700,000	2/28/2020									3.88	3.50
26	Storage Max Tyler	5	5	9,100,000	7/13/2020									1.82	1.79
27	Storage Depot Beaumont	5	5	8,200,000	7/16/2020									1.56	1.54
28	1602 Spruce Street & 238 South 20th Street	5	5	9,200,000	12/9/2019									1.68	1.64
29	Hardin Station	0	0	8,950,000	7/13/2020									2.13	2.00
30	20 Plaza Housing Corp.	10	10	98,750,000	2/5/2020	51,400,000	9.3%	2.0%	2	0	0	(12,929)	1,000,000	14.73	14.53
31	121 W. 72nd St. Owners Corp.	10	10	71,400,000	1/17/2020	37,200,000	12.9%	10.7%	9	0	0	(51,458)	500,000	12.16	11.87
32	AAA Self Storage - Kernersville NC	5	15	8,000,000	7/10/2020									2.50	2.45
33	Walgreens Pembroke Pines	5	0	9,310,000	6/22/2020									1.98	1.97
34	Spicewood Self Storage	5	5	6,050,000	6/23/2020									1.60	1.55
35	Larchmont Hills Owners Corp.	10	10	23,000,000	2/6/2020	16,500,000	24.6%	7.6%	5	0	0	45,825	500,000	4.59	4.50
36	15455 Memorial Drive	0	0	5,270,000	12/20/2019									1.72	1.72
37	Convenient Self Storage	5	5	5,800,000	7/13/2020									1.72	1.67
38	Execuplex Mini Storage Center	5	5	5,850,000	7/2/2020									1.71	1.62
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	10	10	12,740,000	9/5/2019	10,000,000	34.8%	31.9%	21	0	2	25,663		3.70	3.58
40	Kirby at Southfork	0	0	4,840,000	1/9/2020									1.74	1.73
41	Store More Self Storage	5	5	5,450,000	7/27/2020									2.69	2.60
42	Liberty Self Storage	5	5	6,200,000	6/10/2020									3.98	3.83
43	657 Owners Corp.	10	10	36,430,000	1/10/2020	28,300,000	10.8%	15.2%	16	0	1	101,936	350,000	8.23	8.05
44	F-B Plaza	5	5	3,720,000	1/9/2020									1.64	1.51
45	41-15 44th Street Owners Corp.	10	10	29,070,000	2/3/2020	20,600,000	12.0%	11.6%	8	0	0	20,121	500,000	7.47	7.30
46	35 Eastern Parkway Owners Corp.	10	10	21,330,000	11/15/2019	19,200,000	10.6%	95.7%	66	0	0	781,602	400,000	11.65	11.43
47	82 Horatio Owners Ltd.	10	10	34,170,000	12/12/2019	27,740,000	7.1%	11.8%	8	0	0	(62,029)	500,000	13.73	13.47
48	Ten West Eighty-Six Corp.	10	10	68,600,000	1/7/2020	33,200,000	5.6%	0.0%	0	0	0		250,000	13.88	13.73
49	21 Chapel Owners Corp.	10	10	19,970,000	1/29/2020	14,330,000	12.4%	2.4%	1	0	0	6,813	250,000	8.32	8.09
50	Carlton Terrace Corp.	10	10	9,800,000	1/15/2020	8,100,000	20.9%	0.0%	0	0	0		500,000	6.23	6.14
51	Annapurna Real Estate Corp.	10	10	25,430,000	1/9/2020	19,950,000	6.6%	0.0%	0	0	0			14.58	14.38
52	Whitney Realty Corp.	10	10	7,220,000	2/11/2020	4,270,000	25.8%	0.0%	0	0	0		200,000	6.07	5.94
53	175 PPSW Owners Corp.	10	10	18,200,000	1/7/2020	10,000,000	10.0%	7.1%	0	0	2		200,000	10.84	10.71
54	Crossroads Owners Corp.	10	10	47,100,000	12/4/2019	50,700,000	2.0%	0.0%	0	0	0		500,000	45.44	45.27

A-1-5

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


Mortgage Loan Number	Property Name	Cut-off Date LTV Ratio(4)	LTV Ratio at Maturity or ARD(4)	Cut-off Date U/W NOI Debt Yield(4)	Cut-off Date U/W NCF Debt Yield(4)	U/W Revenues ($)(5)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR
1	9th & Thomas	60.2%	60.2%	7.8%	7.8%	10,490,555	2,966,141	7,524,414	42,703	16,920	7,464,791	98.6%	8/28/2020
2	FTERE Bronx Portfolio 6	67.3%	67.3%	7.7%	7.5%	6,998,903	2,104,835	4,894,068	104,108	0	4,789,960	98.8%	Various
2.01	1473-1475 Sheridan Avenue					1,574,710	479,313	1,095,397	24,750	0	1,070,647	99.0%	7/28/2020
2.02	2515 Olinville Avenue					848,960	213,755	635,205	12,000	0	623,205	95.9%	7/23/2020
2.03	2305 University Avenue					945,140	363,414	581,726	13,250	0	568,476	96.2%	7/23/2020
2.04	2505 Olinville Avenue					866,726	262,927	603,799	12,858	0	590,941	100.0%	7/23/2020
2.05	3215 Holland Avenue					797,127	232,749	564,378	12,750	0	551,628	100.0%	7/23/2020
2.06	271 East 197th Street					711,391	185,762	525,629	10,250	0	515,379	100.0%	7/23/2020
2.07	2315 Walton Avenue					676,104	182,177	493,927	11,000	0	482,927	100.0%	7/23/2020
2.08	686 Rosewood Street					578,745	184,738	394,007	7,250	0	386,757	100.0%	7/23/2020
3	711 Fifth Avenue	54.5%	54.5%	9.4%	9.3%	74,193,553	22,888,769	51,304,783	85,006	544,350	50,675,427	76.5%	1/31/2020
4	329 Wyckoff Mills Road	46.5%	46.5%	10.3%	9.9%	5,273,991	158,362	5,115,629	63,450	152,279	4,899,900	100.0%	9/1/2020
5	Waterfront Clematis	56.9%	56.9%	11.0%	10.0%	7,790,657	2,844,703	4,945,954	28,346	410,646	4,506,962	98.7%	5/31/2020
6	Heritage Park Apartments	19.6%	14.9%	27.1%	26.7%	14,992,803	4,143,454	10,849,349	167,186	0	10,682,163	92.3%	8/6/2020
7	ExchangeRight Net Leased Portfolio #39	58.1%	58.1%	9.8%	9.6%	5,031,769	150,953	4,880,816	24,995	93,239	4,762,582	100.0%	9/1/2020
7.01	Giant Eagle - Mentor (Tyler), OH					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.03	Pick n Save - Appleton (Wisconsin), WI					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.04	Walgreens - Chesapeake (Hanbury), VA					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.05	Walgreens - Stockbridge (Hudson), GA					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.06	Walgreens - Oklahoma City (NW Expressway), OK					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.07	Tractor Supply - Ashtabula (North Ridge), OH					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.08	Tractor Supply - Manhattan (South Port), KS					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.09	Walgreens - Dickinson (Highway 3), TX					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.10	Dollar Tree - St. Louis (Dunn), MO					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.11	Dollar Tree - Indianapolis (10th), IN					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.12	Dollar General - San Angelo (Gordon), TX					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.13	Dollar General - Douglasville (Cedar Mountain), GA					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.14	Dollar General - San Benito (FM732), TX					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.15	Dollar General - Moore (Eastern), OK					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.16	Dollar General - Hubbard (Main), OH					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.17	Dollar General - Steubenville (OH-213), OH					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
7.18	Dollar General - Rogersville (US-60), MO					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	9/1/2020
8	19 West 34th Street	17.1%	17.1%	23.2%	21.9%	14,432,772	6,302,126	8,130,646	12,373	445,428	7,672,845	97.8%	7/1/2020
9	Monogram Portfolio	64.5%	58.0%	9.3%	9.0%	4,319,532	1,076,644	3,242,888	68,403	45,602	3,128,883	100.0%	9/1/2020
9.01	Monogram Foods - 605 Kesco Drive					1,488,522	331,179	1,157,343	17,931	11,954	1,127,458	100.0%	9/1/2020
9.02	Monogram Foods - 330 Ballardvale Street					823,109	298,352	524,757	9,300	6,200	509,257	100.0%	9/1/2020
9.03	Monogram Foods - Chandler					854,871	226,299	628,572	17,505	11,670	599,397	100.0%	9/1/2020
9.04	Monogram Appetizers - 1434 Post Road					556,231	83,608	472,623	11,727	7,818	453,078	100.0%	9/1/2020
9.05	Monogram Appetizers - 300 Moore Road					596,799	137,206	459,593	11,940	7,960	439,693	100.0%	9/1/2020
10	Chasewood Technology Park	65.3%	53.3%	11.5%	9.8%	11,143,868	5,876,236	5,267,633	92,794	665,549	4,509,290	75.3%	6/20/2020
11	305 East 72nd Street	58.5%	58.5%	9.7%	9.3%	2,760,385	812,749	1,947,636	3,223	84,490	1,859,923	92.8%	5/26/2020
12	754-768 Brady Owners Corp.	26.3%	26.3%	21.6%	21.4%	5,629,845	2,396,019	3,233,826	27,500	0	3,206,326	95.0%	12/12/2019
13	Austin Storage Portfolio	63.4%	63.4%	8.5%	8.2%	2,188,342	994,766	1,193,576	32,008	0	1,161,568	93.2%	7/15/2020
13.01	Mopac Self Storage					859,960	390,464	469,496	11,601	0	457,895	93.3%	7/15/2020
13.02	Austin Storage Pond Springs					817,936	357,828	460,108	12,578	0	447,531	95.0%	7/15/2020
13.03	Ben White Mini Storage					510,447	246,475	263,972	7,829	0	256,143	89.8%	7/15/2020
14	Harbor Point Multifamily Leased Fee	69.2%	69.2%	6.5%	6.5%	838,329	0	838,329	0	0	838,329	100.0%	9/1/2020
15	Central Self Storage Corte Madera	45.1%	45.1%	12.7%	12.6%	1,885,245	426,079	1,459,166	7,585	0	1,451,581	96.3%	7/8/2020
16	Cubesmart Portfolio Baton Rouge	48.6%	40.7%	9.1%	8.9%	1,488,106	487,553	1,000,552	19,245	0	981,308	75.8%	7/31/2020
16.01	21085 Old Scenic Highway					713,128	259,795	453,332	11,285	0	442,048	65.2%	7/31/2020
16.02	3400 LA-19					774,978	227,758	547,220	7,960	0	539,260	90.8%	7/31/2020
17	Rego Multifamily Portfolio II	63.3%	57.3%	10.1%	9.7%	1,659,589	667,392	992,197	42,290	0	949,908	100.0%	1/1/2020
17.01	50 Allen Place					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.02	45 Allen Place					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.03	55 Morris Street					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.04	180 Bond					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.05	34 Wilson Street					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.06	60-66 Main Street					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.07	108-110 Clark Street					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
17.08	2-4 Douglas Street					NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1/1/2020
18	4275 & 4283 El Cajon Boulevard	62.0%	55.6%	10.8%	9.7%	1,674,623	657,676	1,016,947	15,610	88,587	912,750	100.0%	9/1/2020
19	Sundance Self Storage	57.6%	57.6%	9.6%	9.5%	1,147,370	316,565	830,805	9,671	0	821,133	94.9%	7/14/2020
20	Villa Victoria Apartments	59.4%	59.4%	11.3%	10.4%	2,314,724	1,350,868	963,856	77,500	0	886,356	99.0%	8/1/2020
21	JCG III Industrial Complex	56.8%	56.8%	12.4%	11.3%	1,289,834	245,388	1,044,445	15,824	77,536	951,085	100.0%	8/1/2020
22	Cherry Valley Apartments Inc.	13.2%	10.3%	49.8%	49.3%	5,861,804	1,917,948	3,943,856	35,000	0	3,908,856	95.0%	1/15/2020
23	33 1 3 @ Thirtyfourth	62.6%	62.6%	8.2%	7.7%	850,460	259,385	591,075	2,862	36,256	551,957	84.4%	1/1/2020
24	Palm Springs Airport Self Storage	58.5%	58.5%	10.3%	10.1%	1,050,984	333,447	717,537	10,310	0	707,227	92.4%	8/9/2020
25	Lancaster Towne Center	31.9%	24.9%	20.9%	18.9%	1,866,181	489,501	1,376,680	43,513	88,581	1,244,586	92.3%	8/1/2020
26	Storage Max Tyler	65.9%	56.6%	10.0%	9.9%	880,109	278,346	601,762	10,747	0	591,016	93.0%	8/20/2020
27	Storage Depot Beaumont	70.7%	57.8%	8.9%	8.7%	770,992	257,109	513,883	8,868	0	505,015	91.1%	8/3/2020
28	1602 Spruce Street & 238 South 20th Street	62.5%	62.5%	7.0%	6.8%	489,265	89,599	399,666	3,365	6,500	389,802	93.3%	9/1/2020
29	Hardin Station	62.0%	51.3%	11.3%	10.6%	774,209	147,785	626,424	7,889	31,722	586,812	93.8%	6/10/2020
30	20 Plaza Housing Corp.	4.9%	4.9%	46.1%	45.5%	4,320,689	2,105,952	2,214,737	30,300	0	2,184,437	96.0%	2/5/2020
31	121 W. 72nd St. Owners Corp.	6.7%	6.7%	39.7%	38.7%	3,796,453	1,890,463	1,905,990	46,200	0	1,859,790	95.0%	1/17/2020
32	AAA Self Storage - Kernersville NC	59.4%	59.4%	9.6%	9.4%	650,080	194,193	455,886	9,541	0	446,346	84.2%	8/11/2020
33	Walgreens Pembroke Pines	48.3%	37.5%	10.5%	10.5%	477,240	4,772	472,468	2,189	0	470,278	100.0%	9/1/2020
34	Spicewood Self Storage	70.0%	60.6%	9.2%	8.9%	566,189	175,402	390,786	12,527	0	378,260	97.7%	7/17/2020
35	Larchmont Hills Owners Corp.	17.7%	13.7%	23.8%	23.4%	1,763,314	794,175	969,139	19,000	0	950,139	95.1%	2/6/2020
36	15455 Memorial Drive	73.8%	59.2%	10.0%	10.0%	564,213	175,431	388,782	1,466	-1,508	388,824	100.0%	6/25/2020
37	Convenient Self Storage	65.5%	56.2%	9.5%	9.2%	579,918	220,048	359,869	10,046	0	349,823	86.8%	8/20/2020
38	Execuplex Mini Storage Center	59.8%	50.8%	10.1%	9.6%	712,948	359,260	353,688	19,050	0	334,638	95.4%	8/31/2020
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	27.3%	23.8%	17.0%	16.5%	1,330,885	738,715	592,170	18,000	0	574,170	94.0%	9/5/2019
40	Kirby at Southfork	70.3%	56.3%	10.1%	10.0%	488,948	146,035	342,913	1,575	1,813	339,526	91.4%	6/25/2020
41	Store More Self Storage	58.7%	58.7%	10.5%	10.2%	506,245	168,971	337,274	12,067	0	325,207	95.0%	7/30/2020
42	Liberty Self Storage	50.0%	50.0%	14.2%	13.6%	760,742	322,033	438,709	16,010	0	422,699	91.8%	6/30/2020
43	657 Owners Corp.	8.4%	6.5%	42.4%	41.5%	2,134,050	832,278	1,301,772	28,500	0	1,273,272	97.2%	1/10/2020
44	F-B Plaza	71.2%	59.3%	10.0%	9.2%	383,321	119,455	263,866	1,779	18,502	243,585	100.0%	12/27/2019
45	41-15 44th Street Owners Corp.	8.5%	6.6%	38.3%	37.4%	1,520,312	570,996	949,316	21,000	0	928,316	97.1%	2/3/2020
46	35 Eastern Parkway Owners Corp.	9.6%	8.3%	52.9%	51.9%	1,659,654	581,605	1,078,049	21,000	0	1,057,049	94.0%	11/15/2019
47	82 Horatio Owners Ltd.	5.8%	4.5%	71.4%	70.0%	2,105,720	691,041	1,414,679	27,600	0	1,387,079	95.0%	12/12/2019
48	Ten West Eighty-Six Corp.	2.7%	1.9%	80.6%	79.7%	2,987,181	1,476,621	1,510,560	16,600	0	1,493,960	94.9%	1/7/2020
49	21 Chapel Owners Corp.	8.9%	6.9%	43.4%	42.2%	1,303,876	529,939	773,937	21,500	0	752,437	94.0%	1/29/2020
50	Carlton Terrace Corp.	17.3%	14.9%	27.9%	27.4%	822,425	351,049	471,376	7,250	0	464,126	95.0%	1/15/2020
51	Annapurna Real Estate Corp.	5.2%	4.0%	77.1%	76.0%	1,270,700	259,270	1,011,430	14,000	0	997,430	93.2%	1/9/2020
52	Whitney Realty Corp.	15.2%	15.2%	19.8%	19.4%	376,846	158,897	217,949	4,500	0	213,449	95.0%	2/11/2020
53	175 PPSW Owners Corp.	5.5%	4.7%	48.5%	48.0%	710,652	227,738	482,914	5,700	0	477,214	95.0%	1/7/2020
54	Crossroads Owners Corp.	2.1%	1.8%	204.6%	203.9%	2,953,637	919,181	2,034,456	7,500	0	2,026,956	97.5%	12/4/2019

A-1-6

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


Mortgage Loan Number	Property Name	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR
1	9th & Thomas		Actual 2019	9,295,726	2,460,347	6,835,379			NAV	NAV	NAV	NAV
2	FTERE Bronx Portfolio 6		TTM 6/30/2020	6,505,161	2,037,071	4,468,090			Actual 2019	6,780,940	2,050,690	4,730,250
2.01	1473-1475 Sheridan Avenue		TTM 6/30/2020	1,489,370	452,197	1,037,173			Actual 2019	1,533,329	460,010	1,073,319
2.02	2515 Olinville Avenue		TTM 6/30/2020	789,959	212,516	577,443			Actual 2019	795,003	212,657	582,346
2.03	2305 University Avenue		TTM 6/30/2020	855,579	323,684	531,895			Actual 2019	914,512	325,586	588,926
2.04	2505 Olinville Avenue		TTM 6/30/2020	792,455	284,105	508,350			Actual 2019	838,198	285,333	552,865
2.05	3215 Holland Avenue		TTM 6/30/2020	768,579	218,827	549,752			Actual 2019	807,895	214,643	593,252
2.06	271 East 197th Street		TTM 6/30/2020	671,691	174,061	497,630			Actual 2019	681,727	175,465	506,262
2.07	2315 Walton Avenue		TTM 6/30/2020	624,960	182,700	442,260			Actual 2019	654,390	187,097	467,293
2.08	686 Rosewood Street		TTM 6/30/2020	512,568	188,981	323,587			Actual 2019	555,886	189,899	365,987
3	711 Fifth Avenue		TTM 3/31/2020	69,060,254	21,771,999	47,288,255			Actual 2019	69,563,590	20,967,241	48,596,349
4	329 Wyckoff Mills Road		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
5	Waterfront Clematis		TTM 6/30/2020	7,745,490	2,812,505	4,932,985			Actual 2019	7,526,294	2,784,458	4,741,836
6	Heritage Park Apartments		TTM 7/31/2020	15,435,587	3,593,184	11,842,403			Actual 2019	15,071,903	3,553,981	11,517,922
7	ExchangeRight Net Leased Portfolio #39		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.01	Giant Eagle - Mentor (Tyler), OH		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.03	Pick n Save - Appleton (Wisconsin), WI		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.04	Walgreens - Chesapeake (Hanbury), VA		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.05	Walgreens - Stockbridge (Hudson), GA		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.06	Walgreens - Oklahoma City (NW Expressway), OK		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.07	Tractor Supply - Ashtabula (North Ridge), OH		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.08	Tractor Supply - Manhattan (South Port), KS		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.09	Walgreens - Dickinson (Highway 3), TX		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.10	Dollar Tree - St. Louis (Dunn), MO		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.11	Dollar Tree - Indianapolis (10th), IN		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.12	Dollar General - San Angelo (Gordon), TX		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.13	Dollar General - Douglasville (Cedar Mountain), GA		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.14	Dollar General - San Benito (FM732), TX		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.15	Dollar General - Moore (Eastern), OK		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.16	Dollar General - Hubbard (Main), OH		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.17	Dollar General - Steubenville (OH-213), OH		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7.18	Dollar General - Rogersville (US-60), MO		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
8	19 West 34th Street		TTM 6/30/2020	13,958,806	5,778,873	8,179,933			Actual 2019	14,531,593	6,099,748	8,431,845
9	Monogram Portfolio		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
9.01	Monogram Foods - 605 Kesco Drive		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
9.02	Monogram Foods - 330 Ballardvale Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
9.03	Monogram Foods - Chandler		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
9.04	Monogram Appetizers - 1434 Post Road		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
9.05	Monogram Appetizers - 300 Moore Road		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
10	Chasewood Technology Park		Annualized 7/31/2020	11,642,173	4,256,574	7,385,599			Actual 2019	10,920,349	4,955,473	5,964,876
11	305 East 72nd Street		TTM 6/30/2020	2,442,372	741,800	1,700,572			Actual 2019	2,509,601	760,347	1,749,254
12	754-768 Brady Owners Corp.
13	Austin Storage Portfolio		TTM 7/31/2020	2,129,457	993,809	1,135,648			Actual 2019	2,146,200	1,049,734	1,096,466
13.01	Mopac Self Storage		TTM 7/31/2020	834,404	386,630	447,774			Actual 2019	839,399	411,999	427,400
13.02	Austin Storage Pond Springs		TTM 7/31/2020	792,651	365,040	427,611			Actual 2019	799,174	386,885	412,289
13.03	Ben White Mini Storage		TTM 7/31/2020	502,402	242,139	260,263			Actual 2019	507,628	250,851	256,777
14	Harbor Point Multifamily Leased Fee		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
15	Central Self Storage Corte Madera		TTM 6/30/2020	1,895,309	444,808	1,450,501			Actual 2019	1,903,983	436,562	1,467,421
16	Cubesmart Portfolio Baton Rouge		TTM 6/30/2020	1,411,421	428,418	983,003			Actual 2019	1,334,899	427,509	907,390
16.01	21085 Old Scenic Highway		TTM 6/30/2020	624,809	231,450	393,359			Actual 2019	571,931	215,886	356,045
16.02	3400 LA-19		TTM 6/30/2020	786,612	196,968	589,644			Actual 2019	762,968	211,623	551,345
17	Rego Multifamily Portfolio II		TTM 5/31/2020	1,741,151	654,273	1,086,878			Actual 2019	1,735,768	645,903	1,089,865
17.01	50 Allen Place		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.02	45 Allen Place		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.03	55 Morris Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.04	180 Bond		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.05	34 Wilson Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.06	60-66 Main Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.07	108-110 Clark Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
17.08	2-4 Douglas Street		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
18	4275 & 4283 El Cajon Boulevard		TTM 6/30/2020	1,355,638	503,461	852,177			Actual 2019	1,380,849	417,597	963,252
19	Sundance Self Storage		TTM 6/30/2020	1,132,780	309,016	823,764			Actual 2019	1,101,496	305,210	796,286
20	Villa Victoria Apartments		TTM 7/31/2020	2,242,364	1,215,758	1,026,606			Actual 2019	2,093,379	1,169,000	924,379
21	JCG III Industrial Complex		TTM 5/31/2020	967,765	175,395	792,370			Actual 2019	1,017,040	174,930	842,109
22	Cherry Valley Apartments Inc.
23	33 1 3 @ Thirtyfourth		NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV
24	Palm Springs Airport Self Storage		TTM 7/31/2020	1,050,984	376,695	674,289			Actual 2019	1,008,398	384,138	624,260
25	Lancaster Towne Center		TTM 6/30/2020	2,105,163	470,607	1,634,556			Actual 2019	2,035,108	442,894	1,592,214
26	Storage Max Tyler		TTM 7/31/2020	820,427	294,319	526,109			Actual 2019	781,074	284,509	496,565
27	Storage Depot Beaumont		TTM 7/31/2020	770,992	268,177	502,815			Actual 2019	760,623	252,583	508,040
28	1602 Spruce Street & 238 South 20th Street		Annualized 6/30/2020	514,883	95,247	419,636			Actual 2019	555,774	60,604	495,170
29	Hardin Station		TTM 6/30/2020	712,584	157,657	554,926			Actual 2019	770,434	158,790	611,644
30	20 Plaza Housing Corp.
31	121 W. 72nd St. Owners Corp.
32	AAA Self Storage - Kernersville NC		TTM 7/31/2020	572,413	185,367	387,046			NAV	NAV	NAV	NAV
33	Walgreens Pembroke Pines		Annualized 6/30/2020	465,000	0	465,000			NAV	NAV	NAV	NAV
34	Spicewood Self Storage		TTM 5/31/2020	566,189	172,710	393,479			Actual 2019	559,682	165,099	394,583
35	Larchmont Hills Owners Corp.
36	15455 Memorial Drive		Actual 2019	379,577	179,308	200,269			Actual 2018	293,562	149,939	143,622
37	Convenient Self Storage		TTM 7/31/2020	558,906	238,445	320,461			Actual 2019	529,654	224,743	304,911
38	Execuplex Mini Storage Center		TTM 7/31/2020	713,799	325,736	388,063			Actual 2019	684,977	352,724	332,253
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.
40	Kirby at Southfork		Actual 2019	356,567	124,178	232,390			NAV	NAV	NAV	NAV
41	Store More Self Storage		TTM 6/30/2020	490,327	153,784	336,543			Actual 2019	477,816	147,687	330,129
42	Liberty Self Storage		TTM 5/31/2020	758,287	299,211	459,076			Actual 2019	761,515	304,886	456,629
43	657 Owners Corp.
44	F-B Plaza		Actual 2019	401,195	122,869	278,326			Actual 2018	362,406	104,541	257,865
45	41-15 44th Street Owners Corp.
46	35 Eastern Parkway Owners Corp.
47	82 Horatio Owners Ltd.
48	Ten West Eighty-Six Corp.
49	21 Chapel Owners Corp.
50	Carlton Terrace Corp.
51	Annapurna Real Estate Corp.
52	Whitney Realty Corp.
53	175 PPSW Owners Corp.
54	Crossroads Owners Corp.

A-1-7

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

Mortgage Loan Number

Property Name

Third Most Recent Period

Third Most Recent Revenues ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent Hotel ADR

Third Most Recent Hotel RevPAR

Master Lease (Y/N)

Largest Tenant Name(6)

Largest Tenant Sq. Ft.

Largest
Tenant
% of NRA

Largest Tenant Exp. Date

9th & Thomas

NAV

Amazon Fulfillment Services

159,037

93.1%

7/31/2033

FTERE Bronx Portfolio 6

Actual 2018

6,570,033

2,114,746

4,455,287

2.01

1473-1475 Sheridan Avenue

Actual 2018

1,457,561

470,867

986,694

2.02

2515 Olinville Avenue

Actual 2018

778,397

233,870

544,527

2.03

2305 University Avenue

Actual 2018

936,669

349,690

586,979

2.04

2505 Olinville Avenue

Actual 2018

832,596

303,805

528,791

2.05

3215 Holland Avenue

Actual 2018

733,952

198,645

535,307

2.06

271 East 197th Street

Actual 2018

662,878

175,578

487,300

2.07

2315 Walton Avenue

Actual 2018

611,868

216,023

395,845

2.08

686 Rosewood Street

Actual 2018

556,112

166,268

389,844

711 Fifth Avenue

Actual 2018

63,038,695

18,950,129

44,088,566

Suntrust Banks

84,516

24.9%

4/30/2024

329 Wyckoff Mills Road

NAV

Modway, Inc.

634,495

100.0%

8/31/2035

Waterfront Clematis

Actual 2018

6,893,418

2,761,586

4,131,832

American Sugar Refining, Inc.

31,545

22.2%

27,954 (9/30/2031); 3,591 (9/30/2021)

Heritage Park Apartments

Actual 2018

14,717,834

3,492,159

11,225,675

ExchangeRight Net Leased Portfolio #39

NAV

Various

7.01

Giant Eagle - Mentor (Tyler), OH

NAV

Giant Eagle

55,601

100.0%

4/30/2039

7.02

BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA

NAV

BioLife Plasma Services L.P.

14,388

100.0%

5/31/2035

7.03

Pick n Save - Appleton (Wisconsin), WI

NAV

Pick n Save

79,711

100.0%

8/31/2032

7.04

Walgreens - Chesapeake (Hanbury), VA

NAV

Walgreens

14,736

100.0%

12/31/2033

7.05

Walgreens - Stockbridge (Hudson), GA

NAV

Walgreens

14,970

100.0%

2/28/2031

7.06

Walgreens - Oklahoma City (NW Expressway), OK

NAV

Walgreens

15,120

100.0%

8/31/2030

7.07

Tractor Supply - Ashtabula (North Ridge), OH

NAV

Tractor Supply

19,167

100.0%

6/30/2035

7.08

Tractor Supply - Manhattan (South Port), KS

NAV

Tractor Supply

19,078

100.0%

11/30/2035

7.09

Walgreens - Dickinson (Highway 3), TX

NAV

Walgreens

13,824

100.0%

7/31/2030

7.10

Dollar Tree - St. Louis (Dunn), MO

NAV

Dollar Tree

10,065

100.0%

5/31/2030

7.11

Dollar Tree - Indianapolis (10th), IN

NAV

Dollar Tree

10,139

100.0%

1/31/2030

7.12

Dollar General - San Angelo (Gordon), TX

NAV

Dollar General

9,099

100.0%

3/31/2035

7.13

Dollar General - Douglasville (Cedar Mountain), GA

NAV

Dollar General

9,377

100.0%

12/31/2029

7.14

Dollar General - San Benito (FM732), TX

NAV

Dollar General

9,284

100.0%

11/15/2035

7.15

Dollar General - Moore (Eastern), OK

NAV

Dollar General

9,100

100.0%

6/30/2033

7.16

Dollar General - Hubbard (Main), OH

NAV

Dollar General

9,203

100.0%

7/31/2034

7.17

Dollar General - Steubenville (OH-213), OH

NAV

Dollar General

9,145

100.0%

2/28/2034

7.18

Dollar General - Rogersville (US-60), MO

NAV

Dollar General

9,106

100.0%

7/31/2035

19 West 34th Street

Actual 2018

14,064,266

5,475,453

8,588,813

Steve Madden, Ltd.

39,399

15.9%

12/31/2026

Monogram Portfolio

NAV

Monogram Food Solutions

463,118

100.0%

2/1/2040

9.01

Monogram Foods - 605 Kesco Drive

NAV

Monogram Food Solutions

125,239

100.0%

2/1/2040

9.02

Monogram Foods - 330 Ballardvale Street

NAV

Monogram Food Solutions

63,400

100.0%

2/1/2040

9.03

Monogram Foods - Chandler

NAV

Monogram Food Solutions

116,699

100.0%

2/1/2040

9.04

Monogram Appetizers - 1434 Post Road

NAV

Monogram Food Solutions

78,179

100.0%

2/1/2040

9.05

Monogram Appetizers - 300 Moore Road

NAV

Monogram Food Solutions

79,601

100.0%

2/1/2040

Chasewood Technology Park

Actual 2018

10,879,058

5,376,016

5,503,042

Branch Banking & Trust

44,153

9.5%

10/31/2024

305 East 72nd Street

Actual 2018

2,359,334

745,416

1,613,918

CVS Center, Inc.

14,172

69.8%

1/31/2032

754-768 Brady Owners Corp.

Austin Storage Portfolio

Actual 2018

2,112,401

982,478

1,129,923

13.01

Mopac Self Storage

Actual 2018

840,860

388,249

452,611

13.02

Austin Storage Pond Springs

Actual 2018

764,947

369,619

395,329

13.03

Ben White Mini Storage

Actual 2018

506,593

224,610

281,983

Harbor Point Multifamily Leased Fee

NAV

Central Self Storage Corte Madera

Actual 2018

1,845,868

436,568

1,409,300

Cubesmart Portfolio Baton Rouge

Annualized T8 12/31/2018

1,138,499

446,193

692,306

16.01

21085 Old Scenic Highway

Annualized T8 12/31/2018

444,710

222,238

222,472

16.02

3400 LA-19

Annualized T8 12/31/2018

693,789

223,955

469,835

Rego Multifamily Portfolio II

Actual 2018

1,695,524

688,126

1,007,397

17.01

50 Allen Place

NAV

17.02

45 Allen Place

NAV

17.03

55 Morris Street

NAV

17.04

180 Bond

NAV

17.05

34 Wilson Street

NAV

17.06

60-66 Main Street

NAV

17.07

108-110 Clark Street

NAV

17.08

2-4 Douglas Street

NAV

4275 & 4283 El Cajon Boulevard

Actual 2018

1,154,569

417,787

736,782

SDSURF

78,049

100.0%

5/31/2030

Sundance Self Storage

Actual 2018

1,066,188

286,010

780,179

Villa Victoria Apartments

Actual 2018

2,198,927

1,188,433

1,010,494

JCG III Industrial Complex

Actual 2018

1,015,155

166,088

849,067

Munch’s Supply O’Connor

58,466

36.9%

8/30/2027

Cherry Valley Apartments Inc.

33 1 3 @ Thirtyfourth

NAV

Brush Box Nails

2,879

15.1%

6/30/2028

Palm Springs Airport Self Storage

Actual 2018

1,008,349

359,522

648,827

Lancaster Towne Center

Actual 2018

1,047,900

412,233

635,667

At Home

93,157

59.9%

12/31/2030

Storage Max Tyler

Actual 2018

663,153

263,442

399,711

Storage Depot Beaumont

Actual 2018

700,803

184,122

516,681

1602 Spruce Street & 238 South 20th Street

Actual 2018

490,863

65,046

425,817

Jasmine Rice

1,000

9.0%

6/30/2021

Hardin Station

Actual 2018

761,659

131,110

630,548

Don Gallo Mexican Grill

3,600

12.8%

11/30/2025

20 Plaza Housing Corp.

121 W. 72nd St. Owners Corp.

AAA Self Storage - Kernersville NC

NAV

Walgreens Pembroke Pines

NAV

Walgreens

14,595

100.0%

4/27/2035

Spicewood Self Storage

Actual 2018

490,740

196,193

294,547

Larchmont Hills Owners Corp.

15455 Memorial Drive

Actual 2017

336,203

163,280

172,923

3602 Restaurant Group, LLC d/b/a Café Benedicte

4,784

32.6%

10/31/2023

Convenient Self Storage

Actual 2018

559,509

235,307

324,202

Execuplex Mini Storage Center

Actual 2018

690,456

332,793

357,663

2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.

Kirby at Southfork

NAV

Greentree Cleaners

2,950

18.7%

1/31/2029

Store More Self Storage

Actual 2018

476,123

133,937

342,186

Liberty Self Storage

Actual 2018

757,966

263,769

494,197

657 Owners Corp.

F-B Plaza

NAV

L&L Chinese Restaurant

2,434

20.5%

8/31/2027

41-15 44th Street Owners Corp.

35 Eastern Parkway Owners Corp.

82 Horatio Owners Ltd.

Ten West Eighty-Six Corp.

21 Chapel Owners Corp.

Carlton Terrace Corp.

Annapurna Real Estate Corp.

Whitney Realty Corp.

175 PPSW Owners Corp.

Crossroads Owners Corp.

A-1-8

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


Mortgage Loan Number	Property Name	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name(7)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(8)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA
1	9th & Thomas	Thomas Street Warehouse Restaurant	4,273	2.5%	8/31/2028	Scott Redman - Penthouse	2,757	1.6%	3/31/2030	Jack’s BBQ	1,632	1.0%
2	FTERE Bronx Portfolio 6
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	Allen & Company	70,972	20.9%	9/30/2033	Ralph Lauren Retail Inc.	38,638	11.4%	6/30/2029	Loro Piana USA	24,388	7.2%
4	329 Wyckoff Mills Road
5	Waterfront Clematis	Florida Crystals Corporation	24,995	17.6%	3/31/2033	Nelson Mullins Riley & Scarborough, LLP	14,449	10.2%	5/31/2021	WWJR Enterprises Inc	13,609	9.6%
6	Heritage Park Apartments
7	ExchangeRight Net Leased Portfolio #39
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	Fashion Forward Stores, LLC	37,562	15.2%	5/31/2055	The Sociometric Institute, Inc.	36,270	14.7%	4/30/2022	Trebbianno, LLC	32,988	13.3%
9	Monogram Portfolio
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	Asset Risk Management	43,142	9.3%	3/31/2030	RPS Group, Inc.	17,765	3.8%	6/30/2023	VLK Architects	14,339	3.1%
11	305 East 72nd Street	Mission Ceviche	2,798	13.8%	10/31/2028	La Esquina	1,868	9.2%	12/31/2026
12	754-768 Brady Owners Corp.
13	Austin Storage Portfolio
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee
15	Central Self Storage Corte Madera
16	Cubesmart Portfolio Baton Rouge
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard
19	Sundance Self Storage
20	Villa Victoria Apartments
21	JCG III Industrial Complex	CH Robinson Worldwide	15,000	9.5%	1/12/2023	Batesville Casket Co	15,000	9.5%	12/31/2022	Cytovance Biologics	12,500	7.9%
22	Cherry Valley Apartments Inc.
23	33 1 3 @ Thirtyfourth	Dentistry of the Oaks	2,582	13.5%	8/31/2028	Luce Ave Coffee	2,091	11.0%	9/30/2029	Loveland Yoga Studio, LLC	1,786	9.4%
24	Palm Springs Airport Self Storage
25	Lancaster Towne Center	Aldi Inc.	23,615	15.2%	3/31/2029	Dragon Hibachi & Sushi Buffet	12,800	8.2%	11/30/2027	Ichiban Japanese Steakhouse	6,000	3.9%
26	Storage Max Tyler
27	Storage Depot Beaumont
28	1602 Spruce Street & 238 South 20th Street	Ultimo Coffee	430	3.9%	9/30/2027
29	Hardin Station	Double Dogs TN, LLC	3,536	12.5%	12/31/2020	Peters Brown Bag Catering	3,388	12.0%	5/15/2021	Summit Medical Group, PLLC	3,029	10.8%
30	20 Plaza Housing Corp.
31	121 W. 72nd St. Owners Corp.
32	AAA Self Storage - Kernersville NC
33	Walgreens Pembroke Pines
34	Spicewood Self Storage
35	Larchmont Hills Owners Corp.
36	15455 Memorial Drive	Frost Bank, a Texas State Bank	3,000	20.5%	2/28/2026	JuLai Dental, PLLC	2,084	14.2%	2/28/2025	Jacqueline’s Day Spa	1,563	10.7%
37	Convenient Self Storage
38	Execuplex Mini Storage Center
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.
40	Kirby at Southfork	Live to Move	2,375	15.1%	11/30/2028	Dr. Le	2,100	13.3%	4/30/2028	HC Tae Kwon Do	2,100	13.3%
41	Store More Self Storage
42	Liberty Self Storage
43	657 Owners Corp.
44	F-B Plaza	Marcos Pizza	2,130	18.0%	10/31/2024	Wow 8 Spa & Nails	2,128	17.9%	6/30/2025	Clinical Pathology Laboratories	1,520	12.8%
45	41-15 44th Street Owners Corp.
46	35 Eastern Parkway Owners Corp.
47	82 Horatio Owners Ltd.
48	Ten West Eighty-Six Corp.
49	21 Chapel Owners Corp.
50	Carlton Terrace Corp.
51	Annapurna Real Estate Corp.
52	Whitney Realty Corp.
53	175 PPSW Owners Corp.
54	Crossroads Owners Corp.

A-1-9

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

Mortgage Loan Number

Property Name

4th Largest Tenant Exp. Date

5th Largest Tenant Name

5th Largest Tenant Sq. Ft.

5th Largest
Tenant
% of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required (Y/N)

Terrorism Insurance (Y/N)

9th & Thomas

12/31/2028

Elm Coffee

654

0.4%

10/31/2028

2/25/2020

2/24/2020

9.0%

FTERE Bronx Portfolio 6

2/26/2020

2.01

1473-1475 Sheridan Avenue

2/26/2020

2.02

2515 Olinville Avenue

2/26/2020

2.03

2305 University Avenue

2/26/2020

2.04

2505 Olinville Avenue

2/26/2020

2.05

3215 Holland Avenue

2/26/2020

2.06

271 East 197th Street

2/26/2020

2.07

2315 Walton Avenue

2/26/2020

2.08

686 Rosewood Street

2/26/2020

711 Fifth Avenue

8/31/2025

Sandler Capital

17,200

5.1%

6/30/2027

1/30/2020

2/3/2020

329 Wyckoff Mills Road

8/4/2020

6/1/2020

Waterfront Clematis

3/31/2029

Andersen Tax, LLC

9,169

6.5%

12/31/2024

2/10/2020

Heritage Park Apartments

3/2/2020

15.0%

ExchangeRight Net Leased Portfolio #39

Various

7.01

Giant Eagle - Mentor (Tyler), OH

7/10/2020

7.02

BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA

7/11/2020

7.03

Pick n Save - Appleton (Wisconsin), WI

8/12/2020

8/14/2020

7.04

Walgreens - Chesapeake (Hanbury), VA

8/11/2020

7.05

Walgreens - Stockbridge (Hudson), GA

8/6/2020

7.06

Walgreens - Oklahoma City (NW Expressway), OK

8/7/2020

7.07

Tractor Supply - Ashtabula (North Ridge), OH

4/28/2020

7.08

Tractor Supply - Manhattan (South Port), KS

4/14/2020

7.09

Walgreens - Dickinson (Highway 3), TX

8/10/2020

7.10

Dollar Tree - St. Louis (Dunn), MO

7/20/2020

7/17/2020

7.11

Dollar Tree - Indianapolis (10th), IN

2/21/2020

7.12

Dollar General - San Angelo (Gordon), TX

7/14/2020

7.13

Dollar General - Douglasville (Cedar Mountain), GA

8/12/2020

7.14

Dollar General - San Benito (FM732), TX

8/13/2020

7.15

Dollar General - Moore (Eastern), OK

8/11/2020

7.16

Dollar General - Hubbard (Main), OH

4/29/2020

7.17

Dollar General - Steubenville (OH-213), OH

7/24/2020

7.18

Dollar General - Rogersville (US-60), MO

8/11/2020

19 West 34th Street

6/30/2022

Preger & Werthenteil, Inc.

20,350

8.2%

11/30/2021

2/20/2020

Monogram Portfolio

Various

9.01

Monogram Foods - 605 Kesco Drive

10/2/2019

9/30/2019

11/5/2019

9.02

Monogram Foods - 330 Ballardvale Street

9/30/2019

5/14/2019

9.03

Monogram Foods - Chandler

9/30/2019

5/6/2019

9.04

Monogram Appetizers - 1434 Post Road

9/30/2019

5/8/2019

9.05

Monogram Appetizers - 300 Moore Road

9/27/2019

5/8/2019

Chasewood Technology Park

10/16/2026

Chasewood State Bank

11,839

2.6%

1/31/2023

2/18/2020

305 East 72nd Street

6/12/2020

6/9/2020

754-768 Brady Owners Corp.

2/20/2020

2/19/2020

Austin Storage Portfolio

Various

13.01

Mopac Self Storage

3/3/2020

3/2/2020

13.02

Austin Storage Pond Springs

3/3/2020

13.03

Ben White Mini Storage

3/4/2020

Various

Harbor Point Multifamily Leased Fee

8/25/2020

Central Self Storage Corte Madera

12/17/2019

14.0%

Cubesmart Portfolio Baton Rouge

2/20/2020

16.01

21085 Old Scenic Highway

2/20/2020

16.02

3400 LA-19

2/20/2020

Rego Multifamily Portfolio II

1/30/2020

17.01

50 Allen Place

1/30/2020

17.02

45 Allen Place

1/30/2020

17.03

55 Morris Street

1/30/2020

17.04

180 Bond

1/30/2020

17.05

34 Wilson Street

1/30/2020

17.06

60-66 Main Street

1/30/2020

17.07

108-110 Clark Street

1/30/2020

17.08

2-4 Douglas Street

1/30/2020

4275 & 4283 El Cajon Boulevard

7/30/2020

8/4/2020

12.0%

Sundance Self Storage

3/11/2020

3/18/2020

3/11/2020

4.0%

Villa Victoria Apartments

7/17/2020

JCG III Industrial Complex

9/30/2022

Arch Granite & Cabinetry

12,500

7.9%

8/31/2023

6/30/2020

Cherry Valley Apartments Inc.

1/22/2020

33 1 3 @ Thirtyfourth

1/1/2024

Look EyeCare

1,486

7.8%

7/31/2029

1/24/2020

Palm Springs Airport Self Storage

3/10/2020

3/6/2020

12.0%

Lancaster Towne Center

12/31/2022

Clean Eatz

2,720

1.8%

8/31/2028

3/10/2020

Storage Max Tyler

7/22/2020

Storage Depot Beaumont

7/22/2020

1602 Spruce Street & 238 South 20th Street

2/13/2020

Hardin Station

12/31/2027

Casual Pint

2,800

9.9%

12/1/2022

3/3/2020

20 Plaza Housing Corp.

2/19/2020

2/11/2020

121 W. 72nd St. Owners Corp.

2/4/2020

2/5/2020

AAA Self Storage - Kernersville NC

7/21/2020

Walgreens Pembroke Pines

7/1/2020

3/20/2020

Spicewood Self Storage

6/26/2020

Larchmont Hills Owners Corp.

2/24/2020

2/26/2020

15455 Memorial Drive

6/30/2023

MP Strom Enterprises, LLC

1,484

10.1%

4/30/2023

1/8/2020

Convenient Self Storage

7/22/2020

Execuplex Mini Storage Center

7/14/2020

2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.

9/12/2019

9/11/2019

Kirby at Southfork

12/31/2023

Em’s Seafood

1,800

11.4%

12/31/2023

1/15/2020

1/23/2020

Store More Self Storage

8/5/2020

Liberty Self Storage

6/16/2020

6/17/2020

657 Owners Corp.

2/11/2020

1/29/2020

F-B Plaza

6/30/2023

EL Kourmet

1,216

10.3%

6/30/2021

1/20/2020

41-15 44th Street Owners Corp.

2/20/2020

2/19/2020

35 Eastern Parkway Owners Corp.

12/3/2019

11/27/2019

82 Horatio Owners Ltd.

12/26/2019

12/24/2019

Ten West Eighty-Six Corp.

1/10/2020

21 Chapel Owners Corp.

2/11/2020

2/10/2020

Carlton Terrace Corp.

1/29/2020

1/28/2020

Annapurna Real Estate Corp.

1/13/2020

Whitney Realty Corp.

2/28/2020

2/25/2020

175 PPSW Owners Corp.

1/30/2020

1/21/2020

Crossroads Owners Corp.

12/17/2019

A-1-10

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


Mortgage Loan Number	Property Name	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	Debt Service Escrow (Initial) ($)
1	9th & Thomas	Refinance	0	406,459	81,292	140,847	Springing	0	712	0	0	0	0	0
2	FTERE Bronx Portfolio 6	Refinance	0	55,192	32,378	0	Springing	0	8,676	0	0	0	0	0
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	Refinance	0	0	Springing	0	Springing	0	Springing	170,012	0	Springing	1,020,027	0
4	329 Wyckoff Mills Road	Acquisition	0	226,384	77,040	0	Springing	0	5,287	190,349	0	18,506	666,220	0
5	Waterfront Clematis	Recapitalization	19,375	820,807	91,201	829	202	302,000	2,362	0	0	23,622	850,380	0
6	Heritage Park Apartments	Recapitalization	40,706	242,291	60,573	41,699	Springing	0	13,932	0	0	0	0	0
7	ExchangeRight Net Leased Portfolio #39	Acquisition	193,514	661,505	Springing	3,158	Springing	180,000	2,083	0	500,000	Springing	0	0
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	Springing	0	514,663
9	Monogram Portfolio	Acquisition	0	0	Springing	0	Springing	0	Springing	171,007	0	0	0	0
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	Acquisition	3,813	1,513,116	168,124	33,778	33,778	0	9,666	0	1,000,000	67,662	4,059,729	0
11	305 East 72nd Street	Refinance	4,375	109,018	54,509	525	525	6,446	269	6,446	150,000	2,082	150,000	0
12	754-768 Brady Owners Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
13	Austin Storage Portfolio	Acquisition	344,125	282,834	31,426	0	Springing	0	2,667	96,023	0	0	0	0
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee	Recapitalization	0	0	Springing	0	Springing	0	0	0	0	0	0	0
15	Central Self Storage Corte Madera	Refinance	0	17,240	8,620	1,959	700	0	0	0	0	0	0	0
16	Cubesmart Portfolio Baton Rouge	Refinance	0	94,886	8,626	0	Springing	0	1,605	57,793	0	0	0	44,789
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II	Refinance	40,680	125,990	25,198	0	Springing	0	3,524	0	0	0	0	385,954
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	Acquisition	0	0	Springing	848	848; Springing	0	1,301; Springing	46,830	0	8,130	0	0
19	Sundance Self Storage	Refinance	0	48,480	8,080	2,904	968	0	806; Springing	29,012	0	0	0	0
20	Villa Victoria Apartments	Refinance	299,625	150,534	16,726	44,170	8,834	281,375	6,458	0	0	0	0	74,438
21	JCG III Industrial Complex	Refinance	0	39,164	9,791	0	Springing	0	1,319	0	0	6,593	237,356	0
22	Cherry Valley Apartments Inc.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
23	33 1 3 @ Thirtyfourth	Refinance	0	44,404	11,101	0	Springing	0	239	0	0	1,590	150,000	0
24	Palm Springs Airport Self Storage	Refinance	0	20,819	6,940	3,583	896	0	1,100	39,600	0	0	0	0
25	Lancaster Towne Center	Recapitalization	0	20,988	10,494	0	Springing	0	Springing	217,567	0	Springing	155,405	0
26	Storage Max Tyler	Refinance	0	47,950	4,795	0	Springing	0	896	53,734	0	0	0	55,967
27	Storage Depot Beaumont	Refinance	0	66,033	7,337	0	Springing	0	739	44,341	0	0	0	57,556
28	1602 Spruce Street & 238 South 20th Street	Refinance	0	7,850	3,925	0	Springing	0	280	0	0	542	32,500	0
29	Hardin Station	Acquisition	0	33,220	3,322	7,568	946	15,778	657	15,778	150,000	3,522	150,000	188,507
30	20 Plaza Housing Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
31	121 W. 72nd St. Owners Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
32	AAA Self Storage - Kernersville NC	Refinance	0	4,000	4,000	0	Springing	0	795	19,081	0	0	0	45,511
33	Walgreens Pembroke Pines	Acquisition	0	0	Springing	364	364	0	182	0	0	1,216	14,595	0
34	Spicewood Self Storage	Acquisition	0	34,560	3,456	0	Springing	0	1,116	0	0	0	0	0
35	Larchmont Hills Owners Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
36	15455 Memorial Drive	Acquisition	0	17,816	8,908	1,416	1,416	0	183	0	125,000	1,221; Springing	125,000	0
37	Convenient Self Storage	Refinance	0	2,484	2,484	0	Springing	0	837	50,231	0	0	0	35,446
38	Execuplex Mini Storage Center	Refinance	578,253	59,670	4,590	1,120	160	0	1,588	0	0	881	21,151	51,746
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	Refinance	0	14,246	14,246	0	Springing	0	0	0	0	0	0	0
40	Kirby at Southfork	Acquisition	0	18,468	4,617	1,112	1,112	0	132	0	100,000	1,313; Springing	100,000	0
41	Store More Self Storage	Refinance	0	43,730	4,373	0	Springing	0	1,006	36,200	0	0	0	31,309
42	Liberty Self Storage	Refinance	0	9,404	9,404	5,050	1,010	0	1,334	0	0	0	0	55,161
43	657 Owners Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
44	F-B Plaza	Acquisition	0	12,840	4,280	1,590	795	0	148	0	0	988	47,440	0
45	41-15 44th Street Owners Corp.	Refinance	0	64,000	16,000	0	Springing	0	0	0	0	0	0	0
46	35 Eastern Parkway Owners Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
47	82 Horatio Owners Ltd.	Refinance	0	35,375	35,375	0	Springing	0	0	0	0	0	0	0
48	Ten West Eighty-Six Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
49	21 Chapel Owners Corp.	Refinance	0	32,500	15,250	0	Springing	0	0	0	0	0	0	0
50	Carlton Terrace Corp.	Refinance	0	16,602	4,021	0	Springing	0	0	0	0	0	0	0
51	Annapurna Real Estate Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
52	Whitney Realty Corp.	Refinance	0	0	Springing	0	Springing	0	0	0	0	0	0	0
53	175 PPSW Owners Corp.	Refinance	0	9,662	4,831	0	Springing	0	0	0	0	0	0	0
54	Crossroads Owners Corp.	Recapitalization	0	0	Springing	0	Springing	0	0	0	0	0	0	0

A-1-11

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


Mortgage Loan Number	Property Name	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)
1	9th & Thomas	0		0	0	0		0	0
2	FTERE Bronx Portfolio 6	0		0	0	0		0	0
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	0	Unfunded Obligations	1,048,024	0	0		0	0
4	329 Wyckoff Mills Road	0		0	0	0		0	0
5	Waterfront Clematis	0	Rent Concession Fund Reserve	184,304	0	0	Condominium Common Charge Reserve	1,200	Springing
6	Heritage Park Apartments	0		0	0	0		0	0
7	ExchangeRight Net Leased Portfolio #39	0	BioLife Rollover Reserve	0	Springing	0		0	0
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	0	Retail Letter of Credit	910,000	0	0		0	0
9	Monogram Portfolio	0	Permitted Expansion Reserve	1,781,250	0	0	Expansion Construction Costs Reserve	2,635,000	0
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	0	Outstanding TI/LC	455,829	0	0	Rent Concession Fund	92,756	0
11	305 East 72nd Street	0	La Esquina Free Rent Reserve	18,831	0	0		0	0
12	754-768 Brady Owners Corp.	0		0	0	0		0	0
13	Austin Storage Portfolio	0		0	0	0		0	0
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee	0		0	0	0		0	0
15	Central Self Storage Corte Madera	0		0	0	0		0	0
16	Cubesmart Portfolio Baton Rouge	0		0	0	0		0	0
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II	0			0	0		0	0
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	0		0	0	0		0	0
19	Sundance Self Storage	0		0	0	0		0	0
20	Villa Victoria Apartments	0		0	0	0		0	0
21	JCG III Industrial Complex	0	Free Rent Reserve	28,160	0	0		0	0
22	Cherry Valley Apartments Inc.	0		0	0	0		0	0
23	33 1 3 @ Thirtyfourth	0	Outstanding Leasing Obligations	167,398	0	0	Rent Reserve	47,461	0
24	Palm Springs Airport Self Storage	0		0	0	0		0	0
25	Lancaster Towne Center	0	At Home Outstanding Leasing Commissions	93,157	0	0	Kung Fu Tea Outstanding Leasing Commissions	14,500	0
26	Storage Max Tyler	0		0	0	0		0	0
27	Storage Depot Beaumont	0		0	0	0		0	0
28	1602 Spruce Street & 238 South 20th Street	0		0	0	0		0	0
29	Hardin Station	0		0	0	0		0	0
30	20 Plaza Housing Corp.	0		0	0	0		0	0
31	121 W. 72nd St. Owners Corp.	0		0	0	0		0	0
32	AAA Self Storage - Kernersville NC	0		0	0	0		0	0
33	Walgreens Pembroke Pines	0		0	0	0		0	0
34	Spicewood Self Storage	0		0	0	0		0	0
35	Larchmont Hills Owners Corp.	0	Collateral Security Agreement for Capital Improvements	500,000	0	0		0	0
36	15455 Memorial Drive	0	Rent Concession Reserve	35,003	0	0		0	0
37	Convenient Self Storage	0		0	0	0		0	0
38	Execuplex Mini Storage Center	0		0	0	0		0	0
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	0	Collateral Security Agreement for Capital Improvements	175,000	0	0	Collateral Security Agreement RE: Maintenance Arrears	150,000	0
40	Kirby at Southfork	0		0	0	0		0	0
41	Store More Self Storage	0		0	0	0		0	0
42	Liberty Self Storage	0		0	0	0		0	0
43	657 Owners Corp.	0		0	0	0		0	0
44	F-B Plaza	0		0	0	0		0	0
45	41-15 44th Street Owners Corp.	0		0	0	0		0	0
46	35 Eastern Parkway Owners Corp.	0		0	0	0		0	0
47	82 Horatio Owners Ltd.	0	Negative Carry Collateral Security Agreement	60,000	0	0		0	0
48	Ten West Eighty-Six Corp.	0		0	0	0		0	0
49	21 Chapel Owners Corp.	0		0	0	0		0	0
50	Carlton Terrace Corp.	0	Collateral Security Agreement for Capital Improvements	350,000	0	0		0	0
51	Annapurna Real Estate Corp.	0		0	0	0		0	0
52	Whitney Realty Corp.	0		0	0	0		0	0
53	175 PPSW Owners Corp.	0		0	0	0		0	0
54	Crossroads Owners Corp.	0		0	0	0		0	0

A-1-12

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


Mortgage Loan Number	Property Name	Other Escrow II Cap ($)	Holdback	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)
1	9th & Thomas	0		Fee				Hard/Upfront Cash Management
2	FTERE Bronx Portfolio 6	0	900,000	Fee				Springing
2.01	1473-1475 Sheridan Avenue		900,000	Fee
2.02	2515 Olinville Avenue		900,000	Fee
2.03	2305 University Avenue		900,000	Fee
2.04	2505 Olinville Avenue		900,000	Fee
2.05	3215 Holland Avenue		900,000	Fee
2.06	271 East 197th Street		900,000	Fee
2.07	2315 Walton Avenue		900,000	Fee
2.08	686 Rosewood Street		900,000	Fee
3	711 Fifth Avenue	0		Fee				Hard/Springing Cash Management
4	329 Wyckoff Mills Road	0		Fee				Springing
5	Waterfront Clematis	0		Fee				Hard/Springing Cash Management
6	Heritage Park Apartments	0		Fee				Springing
7	ExchangeRight Net Leased Portfolio #39	0		Fee				Hard/Springing Cash Management
7.01	Giant Eagle - Mentor (Tyler), OH			Fee
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA			Fee
7.03	Pick n Save - Appleton (Wisconsin), WI			Fee
7.04	Walgreens - Chesapeake (Hanbury), VA			Fee
7.05	Walgreens - Stockbridge (Hudson), GA			Fee
7.06	Walgreens - Oklahoma City (NW Expressway), OK			Fee
7.07	Tractor Supply - Ashtabula (North Ridge), OH			Fee
7.08	Tractor Supply - Manhattan (South Port), KS			Fee
7.09	Walgreens - Dickinson (Highway 3), TX			Fee
7.10	Dollar Tree - St. Louis (Dunn), MO			Fee
7.11	Dollar Tree - Indianapolis (10th), IN			Fee
7.12	Dollar General - San Angelo (Gordon), TX			Fee
7.13	Dollar General - Douglasville (Cedar Mountain), GA			Fee
7.14	Dollar General - San Benito (FM732), TX			Fee
7.15	Dollar General - Moore (Eastern), OK			Fee
7.16	Dollar General - Hubbard (Main), OH			Fee
7.17	Dollar General - Steubenville (OH-213), OH			Fee
7.18	Dollar General - Rogersville (US-60), MO			Fee
8	19 West 34th Street	0		Fee				Springing
9	Monogram Portfolio	0		Fee				Hard/Upfront Cash Management
9.01	Monogram Foods - 605 Kesco Drive			Fee
9.02	Monogram Foods - 330 Ballardvale Street			Fee
9.03	Monogram Foods - Chandler			Fee
9.04	Monogram Appetizers - 1434 Post Road			Fee
9.05	Monogram Appetizers - 300 Moore Road			Fee
10	Chasewood Technology Park	0		Fee				Springing
11	305 East 72nd Street	0		Fee				Springing
12	754-768 Brady Owners Corp.	0		Fee				None	16,000,000	43,808	1,000,000	1,000,000	6.15
13	Austin Storage Portfolio	0		Fee				Springing
13.01	Mopac Self Storage			Fee
13.02	Austin Storage Pond Springs			Fee
13.03	Ben White Mini Storage			Fee
14	Harbor Point Multifamily Leased Fee	0		Fee				Hard/Springing Cash Management
15	Central Self Storage Corte Madera	0		Fee				Springing
16	Cubesmart Portfolio Baton Rouge	0		Fee				Springing
16.01	21085 Old Scenic Highway			Fee
16.02	3400 LA-19			Fee
17	Rego Multifamily Portfolio II	0		Fee				Springing
17.01	50 Allen Place			Fee
17.02	45 Allen Place			Fee
17.03	55 Morris Street			Fee
17.04	180 Bond			Fee
17.05	34 Wilson Street			Fee
17.06	60-66 Main Street			Fee
17.07	108-110 Clark Street			Fee
17.08	2-4 Douglas Street			Fee
18	4275 & 4283 El Cajon Boulevard	0		Fee				Hard/Upfront Cash Management
19	Sundance Self Storage	0		Fee				Springing
20	Villa Victoria Apartments	0		Fee				Springing
21	JCG III Industrial Complex	0		Fee				Springing
22	Cherry Valley Apartments Inc.	0		Fee				None	8,421,855	35,983	500,000	500,000	9.13
23	33 1 3 @ Thirtyfourth	0		Fee				Springing
24	Palm Springs Airport Self Storage	0		Fee				Springing
25	Lancaster Towne Center	0		Fee				Springing
26	Storage Max Tyler	0		Fee				Springing
27	Storage Depot Beaumont	0		Fee				Springing
28	1602 Spruce Street & 238 South 20th Street	0		Fee				Springing
29	Hardin Station	0		Fee				Springing
30	20 Plaza Housing Corp.	0		Fee				None	5,800,000	15,911	1,000,000	1,000,000	11.60
31	121 W. 72nd St. Owners Corp.	0		Fee				None	5,300,000	14,749	500,000	500,000	10.77
32	AAA Self Storage - Kernersville NC	0		Fee				Springing
33	Walgreens Pembroke Pines	0		Fee				Springing
34	Spicewood Self Storage	0		Fee				Springing
35	Larchmont Hills Owners Corp.	0		Fee				None	4,566,549	19,287	500,000	500,000	4.19
36	15455 Memorial Drive	0		Fee				Springing
37	Convenient Self Storage	0		Fee				Springing
38	Execuplex Mini Storage Center	0		Fee				Springing
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	0		Fee				None
40	Kirby at Southfork	0		Fee				Springing
41	Store More Self Storage	0		Fee				Springing
42	Liberty Self Storage	0		Fee				Springing
43	657 Owners Corp.	0		Fee				None	3,419,319	14,370	350,000	350,000	7.55
44	F-B Plaza	0		Fee				Springing
45	41-15 44th Street Owners Corp.	0		Fee				None	2,979,221	12,242	500,000	500,000	6.46
46	35 Eastern Parkway Owners Corp.	0		Fee				None	2,438,341	9,061	400,000	400,000	9.91
47	82 Horatio Owners Ltd.	0		Fee				None	2,480,464	10,274	500,000	500,000	11.47
48	Ten West Eighty-Six Corp.	0		Fee				None	2,125,137	9,893	250,000	250,000	12.72
49	21 Chapel Owners Corp.	0		Fee				None	2,032,516	8,600	250,000	250,000	7.50
50	Carlton Terrace Corp.	0		Fee				None	2,191,702	7,993	500,000	500,000	4.91
51	Annapurna Real Estate Corp.	0		Fee				None
52	Whitney Realty Corp.	0		Fee				None	1,300,000	3,652	200,000	200,000	4.97
53	175 PPSW Owners Corp.	0		Fee				None	1,195,132	4,390	200,000	200,000	9.17
54	Crossroads Owners Corp.	0		Fee				None	1,494,234	5,527	500,000	500,000	30.68

A-1-13

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


Mortgage Loan Number	Property Name	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Pari Passu (Y/N)	Pari Passu Note Control (Y/N)	Pari Passu Piece In-Trust Cut-Off Balance	Pari Passu Piece Non-Trust Cut-Off Balance	Total Cut-off Date Pari Passu Debt
1	9th & Thomas						Y	Y	70,000,000	26,000,000	96,000,000
2	FTERE Bronx Portfolio 6						N
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue						Y	N	60,000,000	485,000,000	545,000,000
4	329 Wyckoff Mills Road						N
5	Waterfront Clematis						N
6	Heritage Park Apartments						N
7	ExchangeRight Net Leased Portfolio #39						Y	Y	37,660,000	12,000,000	49,660,000
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street						N
9	Monogram Portfolio						N
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park						Y	N	30,000,000	16,000,000	46,000,000
11	305 East 72nd Street						N
12	754-768 Brady Owners Corp.	6.10	28.0%	20.2%	20.0%		N
13	Austin Storage Portfolio						N
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee						N
15	Central Self Storage Corte Madera						N
16	Cubesmart Portfolio Baton Rouge						N
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II						N
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard						N
19	Sundance Self Storage						N
20	Villa Victoria Apartments						N
21	JCG III Industrial Complex						N
22	Cherry Valley Apartments Inc.	9.05	14.1%	46.8%	46.4%		N
23	33 1 3 @ Thirtyfourth						N
24	Palm Springs Airport Self Storage						N
25	Lancaster Towne Center						N
26	Storage Max Tyler						N
27	Storage Depot Beaumont						N
28	1602 Spruce Street & 238 South 20th Street						N
29	Hardin Station						N
30	20 Plaza Housing Corp.	11.44	5.9%	38.2%	37.7%		N
31	121 W. 72nd St. Owners Corp.	10.51	7.4%	36.0%	35.1%		N
32	AAA Self Storage - Kernersville NC						N
33	Walgreens Pembroke Pines						N
34	Spicewood Self Storage						N
35	Larchmont Hills Owners Corp.	4.11	19.9%	21.2%	20.8%		N
36	15455 Memorial Drive						N
37	Convenient Self Storage						N
38	Execuplex Mini Storage Center						N
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.						N
40	Kirby at Southfork						N
41	Store More Self Storage						N
42	Liberty Self Storage						N
43	657 Owners Corp.	7.38	9.4%	38.1%	37.2%		N
44	F-B Plaza						N
45	41-15 44th Street Owners Corp.	6.32	10.2%	31.9%	31.2%		N
46	35 Eastern Parkway Owners Corp.	9.72	11.4%	44.2%	43.4%		N
47	82 Horatio Owners Ltd.	11.25	7.3%	57.0%	55.9%		N
48	Ten West Eighty-Six Corp.	12.58	3.1%	71.1%	70.3%		N
49	21 Chapel Owners Corp.	7.29	10.2%	38.1%	37.0%		N
50	Carlton Terrace Corp.	4.84	22.4%	21.5%	21.2%		N
51	Annapurna Real Estate Corp.						N
52	Whitney Realty Corp.	4.87	18.0%	16.8%	16.4%		N
53	175 PPSW Owners Corp.	9.06	6.6%	40.4%	39.9%		N
54	Crossroads Owners Corp.	30.56	3.2%	136.2%	135.7%		N

A-1-14

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



Mortgage Loan Number	Property Name	Sponsor	Affiliated Sponsors(9)	Mortgage Loan Number
1	9th & Thomas	Scott B. Redman; Richard C. Redman		1
2	FTERE Bronx Portfolio 6	Finkelstein Timberger East Real Estate		2
2.01	1473-1475 Sheridan Avenue			2.01
2.02	2515 Olinville Avenue			2.02
2.03	2305 University Avenue			2.03
2.04	2505 Olinville Avenue			2.04
2.05	3215 Holland Avenue			2.05
2.06	271 East 197th Street			2.06
2.07	2315 Walton Avenue			2.07
2.08	686 Rosewood Street			2.08
3	711 Fifth Avenue	Bayerische Versorgungskammer; Deutsche Finance America LLC; DF Deutsche Finance Holding AG; Hessen Lawyers Pension Fund		3
4	329 Wyckoff Mills Road	Menachem T. Greisman; Schneur Z. Hirsch; Zalman M. Melamed		4
5	Waterfront Clematis	Joseph S. Sambuco		5
6	Heritage Park Apartments	C. Gemma Hwang		6
7	ExchangeRight Net Leased Portfolio #39	ExchangeRight Real Estate, LLC		7
7.01	Giant Eagle - Mentor (Tyler), OH			7.01
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA			7.02
7.03	Pick n Save - Appleton (Wisconsin), WI			7.03
7.04	Walgreens - Chesapeake (Hanbury), VA			7.04
7.05	Walgreens - Stockbridge (Hudson), GA			7.05
7.06	Walgreens - Oklahoma City (NW Expressway), OK			7.06
7.07	Tractor Supply - Ashtabula (North Ridge), OH			7.07
7.08	Tractor Supply - Manhattan (South Port), KS			7.08
7.09	Walgreens - Dickinson (Highway 3), TX			7.09
7.10	Dollar Tree - St. Louis (Dunn), MO			7.10
7.11	Dollar Tree - Indianapolis (10th), IN			7.11
7.12	Dollar General - San Angelo (Gordon), TX			7.12
7.13	Dollar General - Douglasville (Cedar Mountain), GA			7.13
7.14	Dollar General - San Benito (FM732), TX			7.14
7.15	Dollar General - Moore (Eastern), OK			7.15
7.16	Dollar General - Hubbard (Main), OH			7.16
7.17	Dollar General - Steubenville (OH-213), OH			7.17
7.18	Dollar General - Rogersville (US-60), MO			7.18
8	19 West 34th Street	Martin C. Domansky; Paula Domansky		8
9	Monogram Portfolio	Angelo Gordon & Co., L.P.		9
9.01	Monogram Foods - 605 Kesco Drive			9.01
9.02	Monogram Foods - 330 Ballardvale Street			9.02
9.03	Monogram Foods - Chandler			9.03
9.04	Monogram Appetizers - 1434 Post Road			9.04
9.05	Monogram Appetizers - 300 Moore Road			9.05
10	Chasewood Technology Park	Nitya Capital		10
11	305 East 72nd Street	Antony Contomichalos		11
12	754-768 Brady Owners Corp.		NAP	12
13	Austin Storage Portfolio	FollettUSA		13
13.01	Mopac Self Storage			13.01
13.02	Austin Storage Pond Springs			13.02
13.03	Ben White Mini Storage			13.03
14	Harbor Point Multifamily Leased Fee	Michael S. Beatty		14
15	Central Self Storage Corte Madera	William Schmicker; Dwight Davis		15
16	Cubesmart Portfolio Baton Rouge	George Stephen Guido; Alfred Vidal Davis; Gary J. Guido		16
16.01	21085 Old Scenic Highway			16.01
16.02	3400 LA-19			16.02
17	Rego Multifamily Portfolio II	Jose Reategui; Rosario Reategui		17
17.01	50 Allen Place			17.01
17.02	45 Allen Place			17.02
17.03	55 Morris Street			17.03
17.04	180 Bond			17.04
17.05	34 Wilson Street			17.05
17.06	60-66 Main Street			17.06
17.07	108-110 Clark Street			17.07
17.08	2-4 Douglas Street			17.08
18	4275 & 4283 El Cajon Boulevard	Benjamin London		18
19	Sundance Self Storage	Dennis Charles Spangler; Michael D. Morishima		19
20	Villa Victoria Apartments	Andrew P. Sheehy		20
21	JCG III Industrial Complex	Richard Tanenbaum		21
22	Cherry Valley Apartments Inc.		NAP	22
23	33 1 3 @ Thirtyfourth	Crescere Capital, LLP		23
24	Palm Springs Airport Self Storage	David J. Gandolfo		24
25	Lancaster Towne Center	The Malcolm Glazer Trust dated February 24, 1997		25
26	Storage Max Tyler	Bernard Scott Richburg; Michael D. McKinnis	Y - Group 1	26
27	Storage Depot Beaumont	Andrew Kangerga; Rade Kangerga		27
28	1602 Spruce Street & 238 South 20th Street	Damon Mascieri		28
29	Hardin Station	Allen Orwitz; Lea Orwitz; Michael S. Orwitz; Allen Orwitz and Lea Orwitz Revocable Trust; Michael Orwitz Living Trust		29
30	20 Plaza Housing Corp.		NAP	30
31	121 W. 72nd St. Owners Corp.		NAP	31
32	AAA Self Storage - Kernersville NC	Sean P. Jones; Chad H. Hockaday		32
33	Walgreens Pembroke Pines	Enzo Dalmazzo		33
34	Spicewood Self Storage	Gregg M. Pratka; Joel Patrick Collier		34
35	Larchmont Hills Owners Corp.		NAP	35
36	15455 Memorial Drive	Nadyrshah (Nick) Dhanani	Y - Group 2	36
37	Convenient Self Storage	Bernard Scott Richburg; David Dodge; Michael D. McKinnis	Y - Group 1	37
38	Execuplex Mini Storage Center	Sandra A. Williams		38
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.		NAP	39
40	Kirby at Southfork	Nadyrshah (Nick) Dhanani	Y - Group 2	40
41	Store More Self Storage	Rita Parker		41
42	Liberty Self Storage	Jack Schaffer; Mary Ann Louderback		42
43	657 Owners Corp.		NAP	43
44	F-B Plaza	Chandra M. Reddi		44
45	41-15 44th Street Owners Corp.		NAP	45
46	35 Eastern Parkway Owners Corp.		NAP	46
47	82 Horatio Owners Ltd.		NAP	47
48	Ten West Eighty-Six Corp.		NAP	48
49	21 Chapel Owners Corp.		NAP	49
50	Carlton Terrace Corp.		NAP	50
51	Annapurna Real Estate Corp.		NAP	51
52	Whitney Realty Corp.		NAP	52
53	175 PPSW Owners Corp.		NAP	53
54	Crossroads Owners Corp.		NAP	54

A-1-15


		FOOTNOTES TO ANNEX A-1

	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.

(1)	“WFB” denotes Wells Fargo Bank, National Association, "BANA" denotes Bank of America, National Association and "MSMCH" denotes Morgan Stanley Mortgage Capital Holdings LLC

(2)	For mortgage loan #3 (711 Fifth Avenue), the mortgaged property is a mixed use property comprised of office (84.4% of net rentable square feet) and retail space (15.6% of net rentable square feet).

	For mortgage loan #5 (Waterfront Clematis), the mortgaged property is a mixed use property comprised of office space (89.2% of net rentable square feet) and retail space (10.8% of net rentable square feet).

	For mortgage loan #8 (19 West 34th Street), the mortgaged property is a mixed use property comprised of office (84.7% of net rentable square feet) and retail space (15.3% of net rentable square feet).

	For mortgage loan #28 (1602 Spruce Street & 238 South 20th Street), the mortgaged property is a mixed use property comprised of multifamily space (78.0% of net rentable square feet) and retail space (22.0% of net rentable square feet). Of the 12 units of multifamily space, 10 are leased to Abode LA, LLC, a housing operator, under a new lease commencing in October 2020. Prior to entering into the new lease, Abode LA, LLC leased four units at the 238 South 20th Street property.

(3)	For mortgage loan #1 (9th & Thomas), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, BANA will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by BANA on the Closing Date.

	For mortgage loan #6 (Heritage Park Apartments), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, BANA will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by BANA on the Closing Date.

	For mortgage loan #7 (ExchangeRight Net Leased Portfolio #39), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, BANA will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by BANA on the Closing Date.

	For mortgage loan #26 (Storage Max Tyler), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, MSMCH will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by MSMCH on the Closing Date.

A-1-16


	For mortgage loan #37 (Convenient Self Storage), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, MSMCH will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by MSMCH on the Closing Date.

	For mortgage loan #41 (Store More Self Storage), the first payment for the mortgage loan is November 1, 2020. On the Closing Date, MSMCH will deposit sufficient funds to pay the amount of interest that would be due with respect to the October 1, 2020 payment. Seasoning, Prepayment Provisions, Original Term to Maturity or ARD (Mos.), Original IO Period (Mos.), First Payment Date, Remaining Term to Maturity or ARD (Mos.) and Remaining IO Period (Mos.) are inclusive of the additional October 1, 2020 interest-only payment to be funded by MSMCH on the Closing Date.

(4)	For mortgage loan #2 (FTERE Bronx Portfolio 6), all of the FTERE Bronx Portfolio 6 Properties have applied for (or, in some cases, the FTERE Bronx Portfolio 6 Borrowers have informed the lender they plan to apply for) a J-51 tax exemption or J-51 tax abatement or to increase rent under a major capital improvement (“MCI”) program (the related applied for or intended to be applied for benefits, the “Assumed Future Benefits”), which had not been received, or had not been applied for, as of origination. The Appraised Value includes a total of $3,165,000 that the appraisals attribute to the Assumed Future Benefits. If the Assumed Future Benefits amount of $3,165,000 was excluded from the Appraised Value of $94,800,000, the Cut-off Date LTV Ratio and LTV Ratio at Maturity would be 69.6%. There can be no assurance of what the actual Appraised Value would be if the Assumed Future Benefits are not obtained. Approximately $194,818 of Assumed Future Benefits was underwritten for the FTERE Bronx Portfolio 6 Mortgage Loan. Excluding the Assumed Future Benefits amount of $194,818, the U/W DSCR based on NOI/NCF would be 1.82x and 1.78x respectively, the U/W Debt Yield based on NOI/NCF would be 7.4% and 7.2% respectively and the U/W Debt Yield at Maturity based on NOI/NCF would be 7.4% and 7.2% respectively.

	For mortgage loan #3 (711 Fifth Avenue), the Appraised Value assumes that the borrower sponsors have invested approximately $13.5 million in renovation costs for upgrades to the office lobby entrance, building mechanical systems, elevator cabs and general base building work for the vacant office space within the Mortgaged Property. Such capitlal expenditures have not been completed, are not required and have not been reserved for under the Mortgage Loan Documents.

	For mortgage loan #9 (Monogram Portfolio), the Appraised Value includes the “As Complete and Stabilized” value as of August 1, 2020 for the Monogram Foods - 605 Kesco Drive Mortgaged Property and the “As Complete” value as of August 1, 2020 for the Monogram Foods - 330 Ballardvale Street Mortgaged Property, which values assume completion of budgeted capital expenditures totaling $2,635,000 for such Mortgaged Properties. The full cost of such capital expenditures was reserved. The “As Is” value provided by the appraiser is $51,150,000, which results in a Cut-off Date LTV Ratio and a Maturity Date LTV Ratio of 67.9% and 61.1%, respectively. The related expansion work has not been completed, but rent collection for the expansion space began in August 2020. The expansion work is required to be completed by December 31, 2020.

(5)	For mortgage loan #28 (1602 Spruce Street & 238 South 20th Street), The Whitman, is a dark tenant with rent that is being underwritten based on the sponsor guaranty.

(6)	For mortgage loan #5 (Waterfront Clematis), the largest tenant (31,545 square feet), representing 22.2% of net rentable square feet, has multiple expiration dates. 27,954 square feet expires September 30, 2031 and 3,591 square feet expires September 30, 2021.

(7)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or

A-1-17

	represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have unilateral termination options with respect to all or a portion of their space. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations" in this prospectus for additional information, as well as the charts entitled "Major Tenants" and "Lease Expiration Schedules" for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.

	For mortgage loan #25 (Lancaster Towne Center), the third largest tenant (12,800 square feet), representing 8.2% of the net rentable area has an early termination right as of November 30, 2022 with one year's notice.

(8)	Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of the related Mortgaged Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other" and the Annex A-3 in this prospectus for additional information.

	For mortgage loan #23 (33 1 3 @ Thirtyfourth), the fourth largest tenant (2,091 square feet), representing 11.0% of net rentable square feet, is entitled to free rent in the amount of $28,736, which amount was escrowed at origination.

(9)	For mortgage loan #8 (19 West 34th Street), the second largest tenant, Fashion Forward Stores, LLC, representing approximately 15.2% of the net rentable area, is master leased by the 19 West 34th Street Borrower to Fashion Forward Stores, LLC f/k/a Martin Building Retail, LLC, a bankruptcy remote single purpose entity and a borrower affiliate.

A-1-18