FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-17

WFCM 2020-C58 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., 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	Specific Property Type	Year Built	Year Renovated
1	McClellan Park	WFB		Various	McClellan	CA	95652	Industrial	Warehouse	1938	2019
2	MGM Grand & Mandalay Bay	Barclays		Various	Las Vegas	NV	Various	Hospitality	Full Service	Various
2.01	MGM Grand	Barclays		3799 South Las Vegas Boulevard	Las Vegas	NV	89109	Hospitality	Full Service	1993
2.02	Mandalay Bay	Barclays		3950 South Las Vegas Boulevard	Las Vegas	NV	89119	Hospitality	Full Service	1999
3	Pacific Gateway II	WFB		19191 South Vermont Avenue	Torrance	CA	90502	Office	Suburban	1982	2020
4	CoLinx Distribution Center	BSPRT		1536 Genesis Road	Crossville	TN	38555	Industrial	Warehouse Distribution	1996-2018
5	The Arboretum	WFB		3333 Pineville Matthews Road	Charlotte	NC	28226	Retail	Anchored	1985	2012
6	HPE Campus	AREF		8000-8050 Foothills Boulevard	Roseville	CA	95747	Office	Suburban	1981	2019
7	Alto Pomona	BSPRT		2875 Pomona Boulevard	Pomona	CA	91768	Industrial	Warehouse Distribution	1982;1998	2016
8	Palmetto Plaza	Barclays		15905-16381 Northwest 57th Avenue	Miami Gardens	FL	33014	Retail	Anchored	1978	2016
9	Goldman Chicago Multifamily Portfolio Tranche 3	Barclays		Various	Chicago	IL	Various	Multifamily	Low Rise	Various	Various
9.01	The Douglass Apartments	Barclays		6531 South Lowe Avenue	Chicago	IL	60621	Multifamily	Low Rise	1972	2020
9.02	7748 South Essex Apartments	Barclays		7748 South Essex Avenue	Chicago	IL	60649	Multifamily	Low Rise	1928	2020
9.03	7635 South East End Apartments	Barclays		7635 South East End Avenue	Chicago	IL	60649	Multifamily	Low Rise	1929	2020
9.04	7625 South East End Apartments	Barclays		7625 South East End Avenue	Chicago	IL	60649	Multifamily	Low Rise	1922	2020
9.05	7800 South Sangamon Apartments	Barclays		7800 South Sangamon Street	Chicago	IL	60620	Multifamily	Low Rise	1924	2018
9.06	8056 South Marshfield Apartments	Barclays		8056 South Marshfield Avenue	Chicago	IL	60620	Multifamily	Low Rise	1927	2019
9.07	South Shore Courtyard	Barclays		7927 South Marquette Avenue	Chicago	IL	60617	Multifamily	Low Rise	1928	2020
10	Sullyfield Commerce Center I & II	AREF		14320 and 14340 Sullyfield Circle	Chantilly	VA	20151	Industrial	Flex	1985
11	10725 North De Anza Boulevard	WFB		10725 North De Anza Boulevard	Cupertino	CA	95014	Office	Suburban	1988	2013
12	Bel Villaggio	LMF		41221-41493 and 41501-41577 Margarita Road	Temecula	CA	92591	Retail	Shadow Anchored	2005	2013
13	Home Depot - Gardena	WFB		740 West 182nd Street; 18233 Hoover Street	Gardena	CA	90248	Retail	Anchored	1964	1989
14	Stone & Montague Portfolio	AREF		Various	Various	NY	Various	Mixed Use	Various	Various	Various
14.01	6 Stone Street	AREF		6 Stone Street	New York	NY	10004	Mixed Use	Retail/Office/Multifamily	1910	2019
14.02	162 Montague Street	AREF		162 Montague Street	Brooklyn	NY	11201	Mixed Use	Retail/Multifamily/Office	1900	2019
14.03	155 Montague Street	AREF		155 Montague Street	Brooklyn	NY	11201	Mixed Use	Retail/Multifamily	1900	2020
15	120 Wall Street	WFB		120 Wall Street	New York	NY	10005	Office	CBD	1929	2013
16	One Stockton	Barclays		1 Stockton Street	San Francisco	CA	94108	Retail	Single Tenant	1973	2016
17	Summerfield Apartments	BSPRT		1500 Lorene Drive	Harvey	LA	70058	Multifamily	Garden	1973	2020
18	Commerce Corporate Center	LMF		5000, 5050, 5100 West Tilghman Street	Allentown	PA	18104	Office	Suburban	1982	2019
19	Courtyard Marriott Solana Beach	WFB		717 South Highway 101	Solana Beach	CA	92075	Hospitality	Select Service	1990	2019
20	100 Brandywine Boulevard	Barclays		100 Brandywine Boulevard	Newtown	PA	18940	Office	Suburban	2002
21	West River Flats	BSPRT		1545 Spruce Terrace	Tampa	FL	33607	Multifamily	Low Rise	1964	2020
22	37 East 28th Street	AREF		37 East 28th Street	New York	NY	10016	Mixed Use	Office/Retail	1909
23	Centre Point	LMF		2060 Detwiler Road	Harleysville	PA	19438	Office	Suburban	1965	2006
24	Hyde Park Multifamily Portfolio	Barclays		Various	Chicago	IL	Various	Multifamily	Various	Various	Various
24.01	1101 East Hyde Park Boulevard	Barclays		1101 East Hyde Park Boulevard	Chicago	IL	60615	Multifamily	Mid Rise	1924	2008
24.02	1440 East 52nd Street	Barclays		1440 East 52nd Street	Chicago	IL	60615	Multifamily	Mid Rise	1924	2008
24.03	5557 South University Avenue	Barclays		5557 South University Avenue	Chicago	IL	60637	Multifamily	Low Rise	1910	2015
24.04	1154 East 56th Street	Barclays		1154 East 56th Street	Chicago	IL	60637	Multifamily	Mid Rise	1905	2009
24.05	5429 South Woodlawn Avenue	Barclays		5429 South Woodlawn Avenue	Chicago	IL	60615	Multifamily	Low Rise	1910	2008
25	284 West Shaw and 1701 Santa Clara	WFB		Various	Various	CA	Various	Retail	Various	Various	2019
25.01	284 West Shaw Avenue	WFB		284 West Shaw Avenue	Clovis	CA	93612	Retail	Single Tenant	1974	2019
25.02	1701 Santa Clara Drive	WFB		1701 Santa Clara Drive	Roseville	CA	95661	Retail	Unanchored	1982	2019
26	Goldman Chicago Multifamily Portfolio Tranche 4	Barclays		Various	Various	IL	Various	Multifamily	Low Rise	Various	2020
26.01	Riverdale Portfolio	Barclays		14029-14031 South Atlantic Avenue; 14033-14035 South Atlantic Avenue; 14036 South Atlantic Avenue; 14100 South Atlantic Avenue; 14103 South Tracy Avenue; 14108-10 South Tracy Avenue; 14112-14 South Tracy Avenue; 14113 South Stewart Avenue; 14113 South Tracy Avenue; 14144 South School Street	Riverdale	IL	60827	Multifamily	Low Rise	1964	2020
26.02	5450 South Indiana	Barclays		5450 South Indiana Avenue	Chicago	IL	60615	Multifamily	Low Rise	1907	2020
26.03	6733 South Perry	Barclays		6733 South Perry Avenue	Chicago	IL	60621	Multifamily	Low Rise	1930	2020
26.04	6643 South Perry	Barclays		6643 South Perry Avenue	Chicago	IL	60621	Multifamily	Low Rise	1930	2020
27	Alto 211	AREF		211 North Ervay Street	Dallas	TX	75201	Office	CBD	1958	2018
28	170 North High Street	LMF		170 North High Street	Columbus	OH	43215	Office	CBD	1973	1995
29	Holiday Inn Salina	LMF		3145 South 9th Street	Salina	KS	67401	Hospitality	Full Service	2015
30	Twilley Center	LMF		337 Mount Hermon Road	Salisbury	MD	21801	Retail	Unanchored	1977
31	Tractor Supply Portfolio	WFB		Various	Various	FL	Various	Retail	Single Tenant	Various
31.01	Tractor Supply Naples	WFB		13235 Tamiami Trail East	Naples	FL	34114	Retail	Single Tenant	2008
31.02	Tractor Supply Sarasota	WFB		7130 Fruitville Road	Sarasota	FL	34240	Retail	Single Tenant	2017
32	Radcliff Apartment Portfolio	BSPRT		Various	Radcliff	KY	40160	Multifamily	Garden	Various	Various
32.01	Christopher Square Apartments	BSPRT		1451 West Lincoln Trail Boulevard	Radcliff	KY	40160	Multifamily	Garden	1977	2019
32.02	Navaho Drive Apartments	BSPRT		513;533 Navaho Drive	Radcliff	KY	40160	Multifamily	Garden	1984
32.03	Woodland Drive Apartments	BSPRT		166, 184 and 202 Woodland Drive	Radcliff	KY	40160	Multifamily	Garden	1977
33	Plaza Del Mar	LMF		1451-1535 North Federal Highway	Fort Lauderdale	FL	33304	Retail	Unanchored	1984	2016
34	National Self Storage - Dove Mountain	WFB		12071 North Thornydale Road	Marana	AZ	85658	Self Storage	Self Storage	2018
35	Clearfork MHC and Town & Country MHC Portfolio	LMF		Various	Various	Various	Various	Manufactured Housing Community	Manufactured Housing Community	Various
35.01	Town & Country MHC	LMF		51005 Old Michigan Road	Belleville	MI	48111	Manufactured Housing Community	Manufactured Housing Community	1950
35.02	Clearfork MHC	LMF		1260 State Route 97	Bellville	OH	44803	Manufactured Housing Community	Manufactured Housing Community	1975
36	Baltimore Station	AREF		6402 & 6408 Woodward Avenue	Detroit	MI	48202	Mixed Use	Multifamily/Retail	1922	2018
37	866 UN Plaza	Barclays		866 United Nations Plaza	New York	NY	10017	Office	CBD	1967	2018
38	Tree Garden Business Park	LMF		4005 - 4083 Northwest 79th Avenue	Doral	FL	33166	Industrial	Flex	1996
39	126 N Jefferson	Barclays		126 North Jefferson Street	Milwaukee	WI	53202	Office	CBD	1904	1998
40	Golden Cove MHC	LMF		2334 Sanbar Road	Graford	TX	76449	Manufactured Housing Community	Manufactured Housing Community	1960
41	The Meadows and Westwood II & III Apartments	BSPRT		Various	Various	GA	Various	Multifamily	Garden	Various	Various
41.01	Westwood Apartments II & III	BSPRT		919 Corder Road; 1000 Arrowhead Trail	Warner Robins	GA	31088	Multifamily	Garden	1970;1987	2020
41.02	The Meadows Apartments	BSPRT		101 Arnold Street	Centerville	GA	31028	Multifamily	Garden	1969	2019
42	Fabric Lofts Apartments	LMF		705 South 5th Street	Philadelphia	PA	19147	Mixed Use	Multifamily/Retail	1930	2016
43	Jefferson Square Plaza	LMF		6041-6047 Kimberly Boulevard	Pompano Beach	FL	33068	Mixed Use	Office/Retail	1981
44	Satterfield Marketplace	LMF		1135 Highway 85 North	Fayetteville	GA	30214	Retail	Unanchored	2019
45	5555 West Loop Office	LMF		5555 West Loop South	Bellaire	TX	77401	Office	Suburban	1972	2006
46	1226 E. 7th Street	LMF		1226 East 7th Street	Long Beach	CA	90802	Multifamily	Low Rise	1971
47	1047 E. 7th Street	LMF		1047 East 7th Street	Long Beach	CA	90802	Multifamily	Low Rise	1964
48	409-413 E. 7th Street	LMF		409 East 7th Street	Long Beach	CA	90813	Multifamily	Low Rise	1923

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

Mortgage Loan Number	Property Name	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
1	McClellan Park	6,925,484	Sq. Ft.	52	69,000,000	69,000,000	9.9%	69,000,000	N	11/13/2020	1/11/2021
2	MGM Grand & Mandalay Bay	9,748	Rooms	167,645	45,000,000	45,000,000	6.5%	45,000,000	Y	2/14/2020	4/5/2020
2.01	MGM Grand	4,998	Rooms		24,525,000	24,525,000	3.5%
2.02	Mandalay Bay	4,750	Rooms		20,475,000	20,475,000	2.9%
3	Pacific Gateway II	237,057	Sq. Ft.	166	39,300,000	39,300,000	5.6%	32,828,926	N	10/7/2020	11/11/2020
4	CoLinx Distribution Center	900,177	Sq. Ft.	41	36,750,000	36,699,003	5.3%	29,408,436	N	11/5/2020	12/6/2020
5	The Arboretum	555,912	Sq. Ft.	179	35,000,000	34,890,190	5.0%	27,142,546	N	10/1/2020	11/11/2020
6	HPE Campus	447,364	Sq. Ft.	149	26,770,000	26,770,000	3.8%	26,770,000	N	2/21/2020	4/6/2020
7	Alto Pomona	288,195	Sq. Ft.	82	23,625,000	23,625,000	3.4%	20,283,335	N	10/22/2019	12/6/2019
8	Palmetto Plaza	175,035	Sq. Ft.	129	22,650,000	22,650,000	3.3%	20,477,909	N	3/13/2020	5/6/2020
9	Goldman Chicago Multifamily Portfolio Tranche 3	328	Units	62,424	20,475,000	20,475,000	2.9%	16,663,234	N	11/12/2020	12/6/2020
9.01	The Douglass Apartments	188	Units		11,550,000	11,550,000	1.7%
9.02	7748 South Essex Apartments	32	Units		2,025,000	2,025,000	0.3%
9.03	7635 South East End Apartments	26	Units		1,612,500	1,612,500	0.2%
9.04	7625 South East End Apartments	25	Units		1,612,500	1,612,500	0.2%
9.05	7800 South Sangamon Apartments	21	Units		1,462,500	1,462,500	0.2%
9.06	8056 South Marshfield Apartments	19	Units		1,125,000	1,125,000	0.2%
9.07	South Shore Courtyard	17	Units		1,087,500	1,087,500	0.2%
10	Sullyfield Commerce Center I & II	245,888	Sq. Ft.	81	20,000,000	20,000,000	2.9%	20,000,000	N	10/20/2020	12/6/2020
11	10725 North De Anza Boulevard	39,961	Sq. Ft.	500	20,000,000	20,000,000	2.9%	20,000,000	N	10/9/2020	11/11/2020
12	Bel Villaggio	117,726	Sq. Ft.	137	16,162,250	16,162,250	2.3%	16,162,250	N	2/5/2020	3/6/2020
13	Home Depot - Gardena	150,000	Sq. Ft.	103	15,500,000	15,500,000	2.2%	15,500,000	N	8/14/2020	10/11/2020
14	Stone & Montague Portfolio	23,910	Sq. Ft.	648	15,500,000	15,500,000	2.2%	15,500,000	N	10/23/2020	12/6/2020
14.01	6 Stone Street	9,485	Sq. Ft.		6,670,000	6,670,000	1.0%
14.02	162 Montague Street	7,305	Sq. Ft.		5,300,000	5,300,000	0.8%
14.03	155 Montague Street	7,120	Sq. Ft.		3,530,000	3,530,000	0.5%
15	120 Wall Street	668,276	Sq. Ft.	247	15,000,000	15,000,000	2.2%	15,000,000	N	10/1/2020	11/11/2020
16	One Stockton	16,987	Sq. Ft.	3,885	15,000,000	15,000,000	2.2%	15,000,000	N	11/15/2019	1/6/2020
17	Summerfield Apartments	224	Units	64,732	14,500,000	14,500,000	2.1%	14,500,000	N	10/6/2020	11/6/2020
18	Commerce Corporate Center	195,301	Sq. Ft.	74	14,500,000	14,479,843	2.1%	11,599,225	N	10/22/2020	12/6/2020
19	Courtyard Marriott Solana Beach	120	Rooms	213,724	14,500,000	14,303,056	2.1%	11,349,643	N	2/27/2020	4/11/2020
20	100 Brandywine Boulevard	105,324	Sq. Ft.	135	14,220,000	14,220,000	2.0%	11,503,557	N	11/13/2020	1/6/2021
21	West River Flats	135	Units	104,148	14,060,000	14,060,000	2.0%	11,315,088	N	11/16/2020	1/6/2021
22	37 East 28th Street	44,093	Sq. Ft.	303	13,350,000	13,350,000	1.9%	13,350,000	N	11/18/2020	1/6/2021
23	Centre Point	131,948	Sq. Ft.	100	13,250,000	13,231,811	1.9%	10,625,487	N	10/14/2020	12/6/2020
24	Hyde Park Multifamily Portfolio	96	Units	122,396	11,750,000	11,750,000	1.7%	11,750,000	N	11/16/2020	1/6/2021
24.01	1101 East Hyde Park Boulevard	46	Units		5,350,000	5,350,000	0.8%
24.02	1440 East 52nd Street	31	Units		2,750,000	2,750,000	0.4%
24.03	5557 South University Avenue	7	Units		1,650,000	1,650,000	0.2%
24.04	1154 East 56th Street	9	Units		1,400,000	1,400,000	0.2%
24.05	5429 South Woodlawn Avenue	3	Units		600,000	600,000	0.1%
25	284 West Shaw and 1701 Santa Clara	46,694	Sq. Ft.	224	10,600,000	10,452,771	1.5%	8,453,394	N	2/11/2020	3/11/2020
25.01	284 West Shaw Avenue	31,291	Sq. Ft.		6,000,000	5,916,663	0.8%
25.02	1701 Santa Clara Drive	15,403	Sq. Ft.		4,600,000	4,536,108	0.7%
26	Goldman Chicago Multifamily Portfolio Tranche 4	194	Units	47,938	9,300,000	9,300,000	1.3%	7,718,665	N	11/2/2020	12/6/2020
26.01	Riverdale Portfolio	138	Units		5,844,766	5,844,766	0.8%
26.02	5450 South Indiana	29	Units		2,028,152	2,028,152	0.3%
26.03	6733 South Perry	15	Units		792,823	792,823	0.1%
26.04	6643 South Perry	12	Units		634,259	634,259	0.1%
27	Alto 211	179,623	Sq. Ft.	52	9,250,000	9,250,000	1.3%	7,610,138	N	11/19/2020	1/6/2021
28	170 North High Street	76,731	Sq. Ft.	120	9,200,000	9,200,000	1.3%	7,452,550	N	11/16/2020	1/6/2021
29	Holiday Inn Salina	115	Rooms	79,970	9,300,000	9,196,528	1.3%	7,549,984	N	2/13/2020	4/6/2020
30	Twilley Center	189,022	Sq. Ft.	49	9,300,000	9,176,600	1.3%	7,479,780	N	1/31/2020	3/6/2020
31	Tractor Supply Portfolio	41,926	Sq. Ft.	187	7,850,000	7,850,000	1.1%	7,850,000	N	9/29/2020	11/11/2020
31.01	Tractor Supply Naples	22,670	Sq. Ft.		4,846,780	4,846,780	0.7%
31.02	Tractor Supply Sarasota	19,256	Sq. Ft.		3,003,220	3,003,220	0.4%
32	Radcliff Apartment Portfolio	219	Units	33,105	7,250,000	7,250,000	1.0%	6,081,502	N	10/6/2020	11/6/2020
32.01	Christopher Square Apartments	163	Units		5,203,349	5,203,349	0.7%
32.02	Navaho Drive Apartments	24	Units		1,040,670	1,040,670	0.1%
32.03	Woodland Drive Apartments	32	Units		1,005,981	1,005,981	0.1%
33	Plaza Del Mar	32,088	Sq. Ft.	218	7,000,000	7,000,000	1.0%	7,000,000	N	10/20/2020	12/6/2020
34	National Self Storage - Dove Mountain	63,040	Sq. Ft.	111	7,000,000	7,000,000	1.0%	6,006,326	N	10/5/2020	11/11/2020
35	Clearfork MHC and Town & Country MHC Portfolio	319	Pads	20,492	6,537,000	6,537,000	0.9%	6,161,873	N	11/18/2020	1/6/2021
35.01	Town & Country MHC	137	Pads		3,725,000	3,725,000	0.5%
35.02	Clearfork MHC	182	Pads		2,812,000	2,812,000	0.4%
36	Baltimore Station	26,069	Sq. Ft.	249	6,500,000	6,500,000	0.9%	6,500,000	N	10/22/2020	12/6/2020
37	866 UN Plaza	12,774	Sq. Ft.	489	6,250,000	6,250,000	0.9%	6,250,000	N	10/30/2020	12/6/2020
38	Tree Garden Business Park	109,050	Sq. Ft.	55	6,060,000	6,051,284	0.9%	4,814,882	N	11/3/2020	12/6/2020
39	126 N Jefferson	67,928	Sq. Ft.	87	5,940,000	5,940,000	0.9%	5,940,000	N	10/6/2020	11/6/2020
40	Golden Cove MHC	110	Pads	52,727	5,800,000	5,800,000	0.8%	5,036,654	N	10/28/2020	12/6/2020
41	The Meadows and Westwood II & III Apartments	124	Units	43,488	5,400,000	5,392,507	0.8%	4,321,240	N	10/15/2020	12/6/2020
41.01	Westwood Apartments II & III	92	Units		3,800,000	3,794,727	0.5%
41.02	The Meadows Apartments	32	Units		1,600,000	1,597,780	0.2%
42	Fabric Lofts Apartments	13,101	Sq. Ft.	359	4,700,000	4,700,000	0.7%	4,085,454	N	11/13/2020	1/6/2021
43	Jefferson Square Plaza	53,000	Sq. Ft.	79	4,200,000	4,194,045	0.6%	3,346,651	N	10/16/2020	12/6/2020
44	Satterfield Marketplace	12,250	Sq. Ft.	327	4,000,000	4,000,000	0.6%	4,000,000	N	10/20/2020	12/6/2020
45	5555 West Loop Office	53,888	Sq. Ft.	65	3,500,000	3,495,708	0.5%	2,866,628	N	10/14/2020	12/6/2020
46	1226 E. 7th Street	20	Units	124,500	2,490,000	2,490,000	0.4%	2,490,000	N	11/13/2020	1/6/2021
47	1047 E. 7th Street	15	Units	151,333	2,270,000	2,270,000	0.3%	2,270,000	N	11/13/2020	1/6/2021
48	409-413 E. 7th Street	16	Units	96,250	1,540,000	1,540,000	0.2%	1,540,000	N	11/13/2020	1/6/2021

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	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate
1	McClellan Park	12/11/2030		12/11/2030		3.30900%	TBD	TBD	TBD	0.00050%	TBD
2	MGM Grand & Mandalay Bay	3/5/2030		3/5/2030	3/5/2032	3.55800%	TBD	TBD	TBD	0.00050%	TBD
2.01	MGM Grand
2.02	Mandalay Bay
3	Pacific Gateway II	10/11/2022	11/11/2022	10/11/2030		3.70600%	TBD	TBD	TBD	0.00050%	TBD
4	CoLinx Distribution Center		12/6/2020	11/6/2030		4.21000%	TBD	TBD	TBD	0.00050%	TBD
5	The Arboretum		11/11/2020	10/11/2030		3.35800%	TBD	TBD	TBD	0.00050%	TBD
6	HPE Campus	3/6/2030		3/6/2030		3.54000%	TBD	TBD	TBD	0.00050%	TBD
7	Alto Pomona	11/6/2021	12/6/2021	11/6/2029		4.70000%	TBD	TBD	TBD	0.00050%	TBD
8	Palmetto Plaza	4/6/2025	5/6/2025	4/6/2030		3.78000%	TBD	TBD	TBD	0.00050%	TBD
9	Goldman Chicago Multifamily Portfolio Tranche 3	5/6/2022	6/6/2022	11/6/2030		3.33540%	TBD	TBD	TBD	0.00050%	TBD
9.01	The Douglass Apartments
9.02	7748 South Essex Apartments
9.03	7635 South East End Apartments
9.04	7625 South East End Apartments
9.05	7800 South Sangamon Apartments
9.06	8056 South Marshfield Apartments
9.07	South Shore Courtyard
10	Sullyfield Commerce Center I & II	11/6/2030		11/6/2030		3.01500%	TBD	TBD	TBD	0.00050%	TBD
11	10725 North De Anza Boulevard	10/11/2030		10/11/2030		3.30200%	TBD	TBD	TBD	0.00050%	TBD
12	Bel Villaggio	2/6/2030		2/6/2030		3.57000%	TBD	TBD	TBD	0.00050%	TBD
13	Home Depot - Gardena	9/11/2030		9/11/2030		3.16500%	TBD	TBD	TBD	0.00050%	TBD
14	Stone & Montague Portfolio	11/6/2030		11/6/2030		4.35000%	TBD	TBD	TBD	0.00050%	TBD
14.01	6 Stone Street
14.02	162 Montague Street
14.03	155 Montague Street
15	120 Wall Street	10/11/2030		10/11/2030		3.20100%	TBD	TBD	TBD	0.00050%	TBD
16	One Stockton	12/6/2029		12/6/2029		4.04000%	TBD	TBD	TBD	0.00050%	TBD
17	Summerfield Apartments	10/6/2030		10/6/2030		3.44000%	TBD	TBD	TBD	0.00050%	TBD
18	Commerce Corporate Center		12/6/2020	11/6/2030		4.20000%	TBD	TBD	TBD	0.00050%	TBD
19	Courtyard Marriott Solana Beach		4/11/2020	3/11/2030		3.60000%	TBD	TBD	TBD	0.00050%	TBD
20	100 Brandywine Boulevard	12/6/2021	1/6/2022	12/6/2030		3.63000%	TBD	TBD	TBD	0.00050%	TBD
21	West River Flats		1/6/2021	12/6/2030		4.37000%	TBD	TBD	TBD	0.00050%	TBD
22	37 East 28th Street	12/6/2030		12/6/2030		4.37200%	TBD	TBD	TBD	0.00050%	TBD
23	Centre Point		12/6/2020	11/6/2030		4.27000%	TBD	TBD	TBD	0.00050%	TBD
24	Hyde Park Multifamily Portfolio	12/6/2030		12/6/2030		3.55300%	TBD	TBD	TBD	0.00050%	TBD
24.01	1101 East Hyde Park Boulevard
24.02	1440 East 52nd Street
24.03	5557 South University Avenue
24.04	1154 East 56th Street
24.05	5429 South Woodlawn Avenue
25	284 West Shaw and 1701 Santa Clara		3/11/2020	2/11/2030		4.11000%	TBD	TBD	TBD	0.00050%	TBD
25.01	284 West Shaw Avenue
25.02	1701 Santa Clara Drive
26	Goldman Chicago Multifamily Portfolio Tranche 4	11/6/2022	12/6/2022	11/6/2030		3.48800%	TBD	TBD	TBD	0.00050%	TBD
26.01	Riverdale Portfolio
26.02	5450 South Indiana
26.03	6733 South Perry
26.04	6643 South Perry
27	Alto 211		1/6/2021	12/6/2030		5.02500%	TBD	TBD	TBD	0.00050%	TBD
28	170 North High Street		1/6/2021	12/6/2030		4.56000%	TBD	TBD	TBD	0.00050%	TBD
29	Holiday Inn Salina		4/6/2020	3/6/2030		4.62000%	TBD	TBD	TBD	0.00050%	TBD
30	Twilley Center		3/6/2020	2/6/2030		4.35000%	TBD	TBD	TBD	0.00050%	TBD
31	Tractor Supply Portfolio	10/11/2030		10/11/2030		3.90800%	TBD	TBD	TBD	0.00050%	TBD
31.01	Tractor Supply Naples
31.02	Tractor Supply Sarasota
32	Radcliff Apartment Portfolio	10/6/2022	11/6/2022	10/6/2030		3.85000%	TBD	TBD	TBD	0.00050%	TBD
32.01	Christopher Square Apartments
32.02	Navaho Drive Apartments
32.03	Woodland Drive Apartments
33	Plaza Del Mar	11/6/2030		11/6/2030		4.25000%	TBD	TBD	TBD	0.00050%	TBD
34	National Self Storage - Dove Mountain	10/11/2023	11/11/2023	10/11/2030		3.67300%	TBD	TBD	TBD	0.00050%	TBD
35	Clearfork MHC and Town & Country MHC Portfolio	12/6/2021	1/6/2022	12/6/2025		5.29000%	TBD	TBD	TBD	0.00050%	TBD
35.01	Town & Country MHC
35.02	Clearfork MHC						TBD	TBD	TBD	0.00050%	TBD
36	Baltimore Station	11/6/2030		11/6/2030		4.33000%	TBD	TBD	TBD	0.00050%	TBD
37	866 UN Plaza	11/6/2030		11/6/2030		3.60000%	TBD	TBD	TBD	0.00050%	TBD
38	Tree Garden Business Park		12/6/2020	11/6/2030		4.01000%	TBD	TBD	TBD	0.00050%	TBD
39	126 N Jefferson	10/6/2030		10/6/2030		3.25900%	TBD	TBD	TBD	0.00050%	TBD
40	Golden Cove MHC	11/6/2023	12/6/2023	11/6/2030		4.16000%	TBD	TBD	TBD	0.00050%	TBD
41	The Meadows and Westwood II & III Apartments		12/6/2020	11/6/2030		4.21000%	TBD	TBD	TBD	0.00050%	TBD
41.01	Westwood Apartments II & III
41.02	The Meadows Apartments
42	Fabric Lofts Apartments	12/6/2023	1/6/2024	12/6/2030		4.20000%	TBD	TBD	TBD	0.00050%	TBD
43	Jefferson Square Plaza		12/6/2020	11/6/2030		4.09000%	TBD	TBD	TBD	0.00050%	TBD
44	Satterfield Marketplace	11/6/2030		11/6/2030		4.43000%	TBD	TBD	TBD	0.00050%	TBD
45	5555 West Loop Office		12/6/2020	11/6/2030		4.89000%	TBD	TBD	TBD	0.00050%	TBD
46	1226 E. 7th Street	12/6/2030		12/6/2030		3.70000%	TBD	TBD	TBD	0.00050%	TBD
47	1047 E. 7th Street	12/6/2030		12/6/2030		3.70000%	TBD	TBD	TBD	0.00050%	TBD
48	409-413 E. 7th Street	12/6/2030		12/6/2030		3.70000%	TBD	TBD	TBD	0.00050%	TBD

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

Mortgage Loan Number	Property Name	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)
1	McClellan Park	TBD	Actual/360	192,910.10	Interest-only, Balloon	Actual/360	120	120	120	120	0
2	MGM Grand & Mandalay Bay	TBD	Actual/360	135,278.13	Interest-only, ARD	Actual/360	120	111	120	111	0
2.01	MGM Grand
2.02	Mandalay Bay
3	Pacific Gateway II	TBD	Actual/360	181,024.61	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360
4	CoLinx Distribution Center	TBD	Actual/360	179,928.37	Amortizing Balloon		120	119	0	0	360
5	The Arboretum	TBD	Actual/360	154,404.51	Amortizing Balloon		120	118	0	0	360
6	HPE Campus	TBD	Actual/360	80,068.33	Interest-only, Balloon	Actual/360	120	111	120	111	0
7	Alto Pomona	TBD	Actual/360	122,528.20	Interest-only, Amortizing Balloon	Actual/360	120	107	24	11	360
8	Palmetto Plaza	TBD	Actual/360	105,281.63	Interest-only, Amortizing Balloon	Actual/360	120	112	60	52	360
9	Goldman Chicago Multifamily Portfolio Tranche 3	TBD	Actual/360	90,070.93	Interest-only, Amortizing Balloon	Actual/360	120	119	18	17	360
9.01	The Douglass Apartments
9.02	7748 South Essex Apartments
9.03	7635 South East End Apartments
9.04	7625 South East End Apartments
9.05	7800 South Sangamon Apartments
9.06	8056 South Marshfield Apartments
9.07	South Shore Courtyard
10	Sullyfield Commerce Center I & II	TBD	Actual/360	50,947.92	Interest-only, Balloon	Actual/360	120	119	120	119	0
11	10725 North De Anza Boulevard	TBD	Actual/360	55,797.69	Interest-only, Balloon	Actual/360	120	118	120	118	0
12	Bel Villaggio	TBD	Actual/360	48,750.51	Interest-only, Balloon	Actual/360	120	110	120	110	0
13	Home Depot - Gardena	TBD	Actual/360	41,449.05	Interest-only, Balloon	Actual/360	120	117	120	117	0
14	Stone & Montague Portfolio	TBD	Actual/360	56,967.88	Interest-only, Balloon	Actual/360	120	119	120	119	0
14.01	6 Stone Street
14.02	162 Montague Street
14.03	155 Montague Street
15	120 Wall Street	TBD	Actual/360	40,568.23	Interest-only, Balloon	Actual/360	120	118	120	118	0
16	One Stockton	TBD	Actual/360	51,201.39	Interest-only, Balloon	Actual/360	120	108	120	108	0
17	Summerfield Apartments	TBD	Actual/360	42,143.98	Interest-only, Balloon	Actual/360	120	118	120	118	0
18	Commerce Corporate Center	TBD	Actual/360	70,907.49	Amortizing Balloon		120	119	0	0	360
19	Courtyard Marriott Solana Beach	TBD	Actual/360	65,923.58	Amortizing Balloon		120	111	0	0	360
20	100 Brandywine Boulevard	TBD	Actual/360	64,890.52	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360
21	West River Flats	TBD	Actual/360	70,158.05	Amortizing Balloon		120	120	0	0	360
22	37 East 28th Street	TBD	Actual/360	49,314.03	Interest-only, Balloon	Actual/360	120	120	120	120	0
23	Centre Point	TBD	Actual/360	65,337.27	Amortizing Balloon		120	119	0	0	360
24	Hyde Park Multifamily Portfolio	TBD	Actual/360	35,272.98	Interest-only, Balloon	Actual/360	120	120	120	120	0
24.01	1101 East Hyde Park Boulevard
24.02	1440 East 52nd Street
24.03	5557 South University Avenue
24.04	1154 East 56th Street
24.05	5429 South Woodlawn Avenue
25	284 West Shaw and 1701 Santa Clara	TBD	Actual/360	51,280.54	Amortizing Balloon		120	110	0	0	360
25.01	284 West Shaw Avenue
25.02	1701 Santa Clara Drive
26	Goldman Chicago Multifamily Portfolio Tranche 4	TBD	Actual/360	41,698.88	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360
26.01	Riverdale Portfolio
26.02	5450 South Indiana
26.03	6733 South Perry
26.04	6643 South Perry
27	Alto 211	TBD	Actual/360	49,797.43	Amortizing Balloon		120	120	0	0	360
28	170 North High Street	TBD	Actual/360	46,943.61	Amortizing Balloon		120	120	0	0	360
29	Holiday Inn Salina	TBD	Actual/360	47,787.15	Amortizing Balloon		120	111	0	0	360
30	Twilley Center	TBD	Actual/360	46,296.50	Amortizing Balloon		120	110	0	0	360
31	Tractor Supply Portfolio	TBD	Actual/360	25,919.90	Interest-only, Balloon	Actual/360	120	118	120	118	0
31.01	Tractor Supply Naples
31.02	Tractor Supply Sarasota
32	Radcliff Apartment Portfolio	TBD	Actual/360	33,988.60	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360
32.01	Christopher Square Apartments
32.02	Navaho Drive Apartments
32.03	Woodland Drive Apartments
33	Plaza Del Mar	TBD	Actual/360	25,136.00	Interest-only, Balloon	Actual/360	120	119	120	119	0
34	National Self Storage - Dove Mountain	TBD	Actual/360	32,113.00	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360
35	Clearfork MHC and Town & Country MHC Portfolio	TBD	Actual/360	36,259.68	Interest-only, Amortizing Balloon	Actual/360	60	60	12	12	360
35.01	Town & Country MHC
35.02	Clearfork MHC	TBD
36	Baltimore Station	TBD	Actual/360	23,779.92	Interest-only, Balloon	Actual/360	120	119	120	119	0
37	866 UN Plaza	TBD	Actual/360	19,010.42	Interest-only, Balloon	Actual/360	120	119	120	119	0
38	Tree Garden Business Park	TBD	Actual/360	28,966.31	Amortizing Balloon		120	119	0	0	360
39	126 N Jefferson	TBD	Actual/360	16,356.11	Interest-only, Balloon	Actual/360	120	118	120	118	0
40	Golden Cove MHC	TBD	Actual/360	28,227.75	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360
41	The Meadows and Westwood II & III Apartments	TBD	Actual/360	26,438.45	Amortizing Balloon		120	119	0	0	360
41.01	Westwood Apartments II & III
41.02	The Meadows Apartments
42	Fabric Lofts Apartments	TBD	Actual/360	22,983.81	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360
43	Jefferson Square Plaza	TBD	Actual/360	20,269.97	Amortizing Balloon		120	119	0	0	360
44	Satterfield Marketplace	TBD	Actual/360	14,971.76	Interest-only, Balloon	Actual/360	120	119	120	119	0
45	5555 West Loop Office	TBD	Actual/360	18,554.17	Amortizing Balloon		120	119	0	0	360
46	1226 E. 7th Street	TBD	Actual/360	7,784.13	Interest-only, Balloon	Actual/360	120	120	120	120	0
47	1047 E. 7th Street	TBD	Actual/360	7,096.38	Interest-only, Balloon	Actual/360	120	120	120	120	0
48	409-413 E. 7th Street	TBD	Actual/360	4,814.28	Interest-only, Balloon	Actual/360	120	120	120	120	0

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

Mortgage Loan Number	Property Name	Remaining Amort Term (Mos.)	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent
1	McClellan Park	0	0	YM(24),YM or D(89),O(7)	0	0	595,000,000	9/15/2020
2	MGM Grand & Mandalay Bay	0	9	GRTR 0.5% or YM(33),GRTR 0.5% or YM or D(80),O(7)	0	0	4,600,000,000	1/10/2020
2.01	MGM Grand						2,505,000,000	1/10/2020
2.02	Mandalay Bay						2,095,000,000	1/10/2020
3	Pacific Gateway II	360	2	L(26),D(90),O(4)	0	0	55,700,000	7/23/2020
4	CoLinx Distribution Center	359	1	L(25),D(91),O(4)	0	0	56,500,000	9/11/2020
5	The Arboretum	358	2	L(26),D(90),O(4)	0	5	170,000,000	8/8/2020
6	HPE Campus	0	9	L(33),D(83),O(4)	0	5	103,000,000	1/23/2020
7	Alto Pomona	360	13	L(37),D(79),O(4)	0	0	34,900,000	10/1/2021
8	Palmetto Plaza	360	8	L(32),D(81),O(7)	0	5	35,200,000	1/21/2020
9	Goldman Chicago Multifamily Portfolio Tranche 3	360	1	L(25),D(91),O(4)	0	5	27,300,000	8/18/2020
9.01	The Douglass Apartments						15,400,000	8/18/2020
9.02	7748 South Essex Apartments						2,700,000	8/18/2020
9.03	7635 South East End Apartments						2,150,000	8/18/2020
9.04	7625 South East End Apartments						2,150,000	8/18/2020
9.05	7800 South Sangamon Apartments						1,950,000	8/18/2020
9.06	8056 South Marshfield Apartments						1,500,000	8/18/2020
9.07	South Shore Courtyard						1,450,000	8/18/2020
10	Sullyfield Commerce Center I & II	0	1	L(25),D(90),O(5)	0	0	45,000,000	10/1/2020
11	10725 North De Anza Boulevard	0	2	L(26),D(90),O(4)	0	0	38,900,000	8/20/2020
12	Bel Villaggio	0	10	L(23),GRTR 1% or YM(93),O(4)	0	5	26,400,000	11/15/2019
13	Home Depot - Gardena	0	3	L(27),D(89),O(4)	0	0	38,900,000	7/22/2020
14	Stone & Montague Portfolio	0	1	L(25),D(91),O(4)	0	0	24,600,000	10/1/2020
14.01	6 Stone Street						10,600,000	10/1/2020
14.02	162 Montague Street						8,300,000	10/1/2020
14.03	155 Montague Street						5,700,000	10/1/2020
15	120 Wall Street	0	2	YM(26),YM or D(90),O(4)	0	0	285,000,000	8/25/2020
16	One Stockton	0	12	L(36),D(80),O(4)	0	0	111,000,000	10/21/2019
17	Summerfield Apartments	0	2	L(26),D(90),O(4)	0	0	26,400,000	9/17/2020
18	Commerce Corporate Center	359	1	L(25),D(91),O(4)	0	0	22,100,000	9/1/2020
19	Courtyard Marriott Solana Beach	351	9	L(33),D(83),O(4)	0	0	38,300,000	1/3/2020
20	100 Brandywine Boulevard	360	0	L(24),D(91),O(5)	0	0	21,050,000	10/1/2020
21	West River Flats	360	0	L(24),GRTR 1% or YM(92),O(4)	0	0	22,300,000	10/7/2020
22	37 East 28th Street	0	0	L(24),D(91),O(5)	0	0	31,000,000	10/1/2020
23	Centre Point	359	1	L(25),D(91),O(4)	0	0	20,190,000	8/10/2020
24	Hyde Park Multifamily Portfolio	0	0	L(24),D(92),O(4)	0	0	21,970,000	10/20/2020
24.01	1101 East Hyde Park Boulevard						9,900,000	10/20/2020
24.02	1440 East 52nd Street						5,100,000	10/20/2020
24.03	5557 South University Avenue						2,990,000	10/20/2020
24.04	1154 East 56th Street						2,880,000	10/20/2020
24.05	5429 South Woodlawn Avenue						1,100,000	10/20/2020
25	284 West Shaw and 1701 Santa Clara	350	10	L(34),D(82),O(4)	0	0	14,690,000	Various
25.01	284 West Shaw Avenue						8,400,000	11/20/2019
25.02	1701 Santa Clara Drive						6,290,000	11/19/2019
26	Goldman Chicago Multifamily Portfolio Tranche 4	360	1	L(25),D(91),O(4)	0	5	12,830,000	10/1/2020
26.01	Riverdale Portfolio						8,100,000	10/1/2020
26.02	5450 South Indiana						2,750,000	10/1/2020
26.03	6733 South Perry						1,100,000	10/1/2020
26.04	6643 South Perry						880,000	10/1/2020
27	Alto 211	360	0	L(24),D(93),O(3)	0	0	14,410,000	9/22/2020
28	170 North High Street	360	0	L(24),D(91),O(5)	0	0	13,900,000	7/10/2020
29	Holiday Inn Salina	351	9	L(33),D(83),O(4)	0	0	14,500,000	10/4/2019
30	Twilley Center	350	10	L(34),D(79),O(7)	0	0	14,600,000	12/9/2019
31	Tractor Supply Portfolio	0	2	L(26),GRTR 1% or YM(87),O(7)	0	0	13,200,000	7/23/2020
31.01	Tractor Supply Naples						8,150,000	7/23/2020
31.02	Tractor Supply Sarasota						5,050,000	7/23/2020
32	Radcliff Apartment Portfolio	360	2	L(26),D(90),O(4)	0	0	10,450,000	9/11/2020
32.01	Christopher Square Apartments						7,500,000	9/11/2020
32.02	Navaho Drive Apartments						1,500,000	9/11/2020
32.03	Woodland Drive Apartments						1,450,000	9/11/2020
33	Plaza Del Mar	0	1	L(25),D(91),O(4)	0	0	14,250,000	8/20/2020
34	National Self Storage - Dove Mountain	360	2	L(26),D(90),O(4)	0	0	11,100,000	8/28/2020
35	Clearfork MHC and Town & Country MHC Portfolio	360	0	L(24),D(31),O(5)	0	0	9,260,000	Various
35.01	Town & Country MHC						5,390,000	10/10/2020
35.02	Clearfork MHC						3,870,000	9/23/2020
36	Baltimore Station	0	1	L(25),GRTR 1% or YM(91),O(4)	0	0	10,090,000	4/17/2020
37	866 UN Plaza	0	1	L(25),D(91),O(4)	0	0	9,700,000	10/1/2020
38	Tree Garden Business Park	359	1	L(25),D(91),O(4)	0	0	12,000,000	9/25/2020
39	126 N Jefferson	0	2	L(26),D(90),O(4)	0	0	9,900,000	9/1/2020
40	Golden Cove MHC	360	1	L(25),D(91),O(4)	0	0	8,300,000	9/26/2020
41	The Meadows and Westwood II & III Apartments	359	1	L(25),D(91),O(4)	0	0	8,700,000	9/14/2020
41.01	Westwood Apartments II & III						6,250,000	9/14/2020
41.02	The Meadows Apartments						2,450,000	9/14/2020
42	Fabric Lofts Apartments	360	0	L(24),D(92),O(4)	0	0	7,400,000	10/12/2020
43	Jefferson Square Plaza	359	1	L(25),D(91),O(4)	0	0	6,400,000	8/18/2020
44	Satterfield Marketplace	0	1	L(25),D(91),O(4)	0	0	7,100,000	8/28/2020
45	5555 West Loop Office	359	1	L(25),D(91),O(4)	0	0	5,000,000	8/25/2020
46	1226 E. 7th Street	0	0	L(24),D(92),O(4)	0	0	4,830,000	9/9/2020
47	1047 E. 7th Street	0	0	L(24),D(92),O(4)	0	0	4,360,000	9/9/2020
48	409-413 E. 7th Street	0	0	L(24),D(92),O(4)	0	0	3,400,000	9/9/2020

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

Mortgage Loan Number	Property Name	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)	U/W NCF DSCR (x)	Cut-off Date LTV Ratio	LTV Ratio at Maturity or ARD	Cut-off Date U/W NOI Debt Yield	Cut-off Date U/W NCF Debt Yield	U/W Revenues ($)
1	McClellan Park						3.13	2.90	60.2%	60.2%	10.5%	9.7%	52,666,380
2	MGM Grand & Mandalay Bay						4.95	4.95	35.5%	35.5%	17.9%	17.9%	2,106,295,488
2.01	MGM Grand												1,161,850,748
2.02	Mandalay Bay												944,444,740
3	Pacific Gateway II						1.96	1.79	70.6%	58.9%	10.8%	9.9%	6,745,687
4	CoLinx Distribution Center						1.62	1.41	65.0%	52.1%	9.5%	8.3%	4,111,585
5	The Arboretum						1.81	1.70	58.6%	45.6%	9.6%	9.1%	13,348,804
6	HPE Campus						2.75	2.71	64.8%	64.8%	9.9%	9.7%	9,694,440
7	Alto Pomona						1.39	1.28	67.7%	58.1%	8.6%	8.0%	2,102,671
8	Palmetto Plaza						1.74	1.66	64.3%	58.2%	9.7%	9.2%	2,995,067
9	Goldman Chicago Multifamily Portfolio Tranche 3						2.13	2.05	75.0%	61.0%	11.2%	10.8%	4,049,704
9.01	The Douglass Apartments												2,339,660
9.02	7748 South Essex Apartments												377,640
9.03	7635 South East End Apartments												316,340
9.04	7625 South East End Apartments												306,468
9.05	7800 South Sangamon Apartments												285,147
9.06	8056 South Marshfield Apartments												227,051
9.07	South Shore Courtyard												197,397
10	Sullyfield Commerce Center I & II						5.06	4.72	44.4%	44.4%	15.5%	14.4%	4,034,438
11	10725 North De Anza Boulevard						2.49	2.38	51.4%	51.4%	8.4%	8.0%	2,046,102
12	Bel Villaggio						2.90	2.65	61.2%	61.2%	10.5%	9.6%	2,615,622
13	Home Depot - Gardena						3.74	3.50	39.8%	39.8%	12.0%	11.2%	2,265,645
14	Stone & Montague Portfolio						1.90	1.87	63.0%	63.0%	8.4%	8.2%	1,884,074
14.01	6 Stone Street												756,083
14.02	162 Montague Street												656,495
14.03	155 Montague Street												471,495
15	120 Wall Street						2.88	2.74	57.9%	57.9%	9.3%	8.9%	28,608,590
16	One Stockton						1.85	1.79	59.5%	59.5%	7.6%	7.3%	6,109,060
17	Summerfield Apartments						2.93	2.82	54.9%	54.9%	10.2%	9.8%	2,783,770
18	Commerce Corporate Center						2.06	1.73	65.5%	52.5%	12.1%	10.2%	3,029,242
19	Courtyard Marriott Solana Beach						2.31	2.11	67.0%	53.1%	12.8%	11.7%	7,057,100
20	100 Brandywine Boulevard						2.00	1.89	67.6%	54.6%	11.0%	10.4%	2,432,719
21	West River Flats						1.35	1.31	63.0%	50.7%	8.1%	7.8%	1,881,917
22	37 East 28th Street						2.23	2.14	41.5%	41.5%	9.9%	9.5%	2,295,800
23	Centre Point						1.65	1.51	65.5%	52.6%	9.8%	9.0%	1,922,914
24	Hyde Park Multifamily Portfolio						2.51	2.44	53.5%	53.5%	9.0%	8.8%	1,973,766
24.01	1101 East Hyde Park Boulevard												889,329
24.02	1440 East 52nd Street												494,466
24.03	5557 South University Avenue												246,435
24.04	1154 East 56th Street												222,769
24.05	5429 South Woodlawn Avenue												120,767
25	284 West Shaw and 1701 Santa Clara						1.57	1.51	71.2%	57.5%	9.2%	8.9%	1,256,428
25.01	284 West Shaw Avenue												727,772
25.02	1701 Santa Clara Drive												528,656
26	Goldman Chicago Multifamily Portfolio Tranche 4						2.07	1.95	72.5%	60.2%	11.1%	10.5%	1,631,388
26.01	Riverdale Portfolio												1,100,710
26.02	5450 South Indiana												295,789
26.03	6733 South Perry												131,686
26.04	6643 South Perry												103,203
27	Alto 211						1.92	1.72	64.2%	52.8%	12.4%	11.1%	2,262,587
28	170 North High Street						1.96	1.46	66.2%	53.6%	12.0%	8.9%	1,662,913
29	Holiday Inn Salina						2.09	1.85	63.4%	52.1%	13.0%	11.5%	3,489,519
30	Twilley Center						1.90	1.67	62.9%	51.2%	11.5%	10.1%	1,485,078
31	Tractor Supply Portfolio						2.12	2.05	59.5%	59.5%	8.4%	8.1%	771,298
31.01	Tractor Supply Naples												478,025
31.02	Tractor Supply Sarasota												293,273
32	Radcliff Apartment Portfolio						1.92	1.76	69.4%	58.2%	10.8%	9.9%	1,454,885
32.01	Christopher Square Apartments												1,120,803
32.02	Navaho Drive Apartments												149,218
32.03	Woodland Drive Apartments												184,864
33	Plaza Del Mar						2.84	2.63	49.1%	49.1%	12.2%	11.4%	1,291,486
34	National Self Storage - Dove Mountain						1.69	1.67	63.1%	54.1%	9.3%	9.2%	977,382
35	Clearfork MHC and Town & Country MHC Portfolio						1.72	1.68	70.6%	66.5%	11.4%	11.2%	1,123,455
35.01	Town & Country MHC												655,100
35.02	Clearfork MHC												468,355
36	Baltimore Station						1.90	1.87	64.4%	64.4%	8.3%	8.2%	705,295
37	866 UN Plaza						2.58	2.23	64.4%	64.4%	9.4%	8.2%	997,409
38	Tree Garden Business Park						1.83	1.72	50.4%	40.1%	10.5%	9.9%	980,900
39	126 N Jefferson						3.92	3.27	60.0%	60.0%	12.9%	10.8%	1,212,273
40	Golden Cove MHC						1.46	1.44	69.9%	60.7%	8.5%	8.4%	685,315
41	The Meadows and Westwood II & III Apartments						1.60	1.50	62.0%	49.7%	9.4%	8.8%	967,734
41.01	Westwood Apartments II & III												691,408
41.02	The Meadows Apartments												276,326
42	Fabric Lofts Apartments						1.41	1.38	63.5%	55.2%	8.2%	8.1%	456,147
43	Jefferson Square Plaza						2.13	1.96	65.5%	52.3%	12.3%	11.4%	913,644
44	Satterfield Marketplace						2.33	2.22	56.3%	56.3%	10.5%	10.0%	506,987
45	5555 West Loop Office						2.10	1.91	69.9%	57.3%	13.4%	12.1%	885,194
46	1226 E. 7th Street						2.41	2.36	51.6%	51.6%	9.0%	8.8%	314,460
47	1047 E. 7th Street						2.37	2.33	52.1%	52.1%	8.9%	8.7%	287,078
48	409-413 E. 7th Street						2.37	2.30	45.3%	45.3%	8.9%	8.6%	194,352

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

Mortgage Loan Number	Property Name	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	U/W Hotel RevPAR	Most Recent Period
1	McClellan Park	15,037,967	37,628,413	1,038,823	1,731,371	34,858,219	86.8%	9/15/2020			TTM 9/30/2020
2	MGM Grand & Mandalay Bay	1,586,215,135	520,080,353	32,774,592	0	487,305,761	87.5%	6/30/2020	197	181	TTM 6/30/2020
2.01	MGM Grand	879,242,083	282,608,665	16,011,953	0	266,596,712	83.9%	6/30/2020	190	174	TTM 6/30/2020
2.02	Mandalay Bay	706,973,052	237,471,688	16,762,639	0	220,709,049	91.7%	6/30/2020	203	188	TTM 6/30/2020
3	Pacific Gateway II	2,485,857	4,259,830	47,411	317,558	3,894,861	85.4%	10/5/2020			TTM 6/30/2020
4	CoLinx Distribution Center	616,238	3,495,347	180,035	270,053	3,045,259	100.0%	12/1/2020			TTM 8/31/2020
5	The Arboretum	3,759,022	9,589,782	211,247	355,912	9,022,624	91.9%	9/11/2020			TTM 8/31/2020
6	HPE Campus	3,104,706	6,589,734	89,473	0	6,500,261	100.0%	11/1/2020			NAV
7	Alto Pomona	63,080	2,039,591	46,111	115,278	1,878,201	100.0%	12/1/2020			NAV
8	Palmetto Plaza	795,545	2,199,522	26,255	82,052	2,091,215	90.5%	8/31/2020			Annualized 4 7/31/2020
9	Goldman Chicago Multifamily Portfolio Tranche 3	1,752,083	2,297,621	82,000	0	2,215,621	94.8%	11/10/2020			Annualized 1 10/31/2020
9.01	The Douglass Apartments	1,121,790	1,217,870	47,000	0	1,170,870	94.1%	11/10/2020			Annualized 1 10/31/2020
9.02	7748 South Essex Apartments	141,871	235,769	8,000	0	227,769	96.9%	11/10/2020			Annualized 1 10/31/2020
9.03	7635 South East End Apartments	122,381	193,959	6,500	0	187,459	96.2%	11/10/2020			Annualized 1 10/31/2020
9.04	7625 South East End Apartments	118,982	187,486	6,250	0	181,236	92.0%	11/10/2020			Annualized 1 10/31/2020
9.05	7800 South Sangamon Apartments	102,348	182,799	5,250	0	177,549	100.0%	11/10/2020			Annualized 1 10/31/2020
9.06	8056 South Marshfield Apartments	78,659	148,392	4,750	0	143,642	94.7%	11/10/2020			Annualized 1 10/31/2020
9.07	South Shore Courtyard	66,052	131,346	4,250	0	127,096	94.1%	11/10/2020			Annualized 1 10/31/2020
10	Sullyfield Commerce Center I & II	940,059	3,094,379	83,602	122,944	2,887,833	94.4%	9/30/2020			TTM 8/31/2020
11	10725 North De Anza Boulevard	375,588	1,670,514	7,992	67,590	1,594,932	100.0%	12/1/2020			TTM 7/31/2020
12	Bel Villaggio	921,805	1,693,817	17,659	124,246	1,551,912	72.0%	11/1/2020			TTM 10/30/2020
13	Home Depot - Gardena	404,509	1,861,136	30,000	90,626	1,740,510	100.0%	7/13/2020			TTM 6/30/2020
14	Stone & Montague Portfolio	585,630	1,298,443	4,490	15,810	1,278,144	100.0%	10/9/2020			TTM 9/30/2020
14.01	6 Stone Street	193,459	562,625	1,897	7,685	553,043	100.0%	10/9/2020			TTM 9/30/2020
14.02	162 Montague Street	217,007	439,488	1,169	4,305	434,014	100.0%	10/9/2020			TTM 9/30/2020
14.03	155 Montague Street	175,164	296,331	1,424	3,820	291,087	100.0%	10/9/2020			TTM 9/30/2020
15	120 Wall Street	13,183,745	15,424,845	100,241	668,276	14,656,328	95.1%	8/31/2020			TTM 7/31/2020
16	One Stockton	1,114,258	4,994,801	2,548	146,433	4,845,821	100.0%	11/1/2020			TTM 6/30/2020
17	Summerfield Apartments	1,300,261	1,483,509	56,000	0	1,427,509	96.0%	10/31/2020			TTM 10/31/2020
18	Commerce Corporate Center	1,273,291	1,755,951	41,013	244,126	1,470,812	72.2%	10/13/2020			TTM 8/31/2020
19	Courtyard Marriott Solana Beach	3,780,055	3,277,045	282,284	0	2,994,761	83.9%	11/30/2019	174	146	TTM 11/30/2019
20	100 Brandywine Boulevard	872,084	1,560,635	26,509	59,588	1,474,538	76.3%	11/1/2020			TTM 10/31/2020
21	West River Flats	745,840	1,136,077	33,750	0	1,102,327	98.5%	10/7/2020			TTM 9/30/2020
22	37 East 28th Street	1,022,444	1,273,356	8,819	44,093	1,220,444	81.9%	9/1/2020			TTM 8/31/2020
23	Centre Point	631,398	1,291,516	26,390	79,169	1,185,958	85.2%	9/1/2020			TTM 8/31/2020
24	Hyde Park Multifamily Portfolio	912,315	1,061,451	24,331	2,410	1,034,709	93.8%	Various			TTM 9/30/2020
24.01	1101 East Hyde Park Boulevard	400,632	488,697	11,500	0	477,197	89.1%	10/20/2020			TTM 9/30/2020
24.02	1440 East 52nd Street	237,037	257,429	8,081	2,410	246,938	96.8%	11/16/2020			TTM 9/30/2020
24.03	5557 South University Avenue	106,630	139,805	1,750	0	138,055	100.0%	11/16/2020			TTM 9/30/2020
24.04	1154 East 56th Street	103,229	119,540	2,250	0	117,290	100.0%	11/16/2020			TTM 9/30/2020
24.05	5429 South Woodlawn Avenue	64,787	55,980	750	0	55,230	100.0%	11/16/2020			TTM 9/30/2020
25	284 West Shaw and 1701 Santa Clara	293,233	963,195	4,283	27,188	931,724	97.3%	Various			TTM 11/30/2019
25.01	284 West Shaw Avenue	176,336	551,436	1,667	15,646	534,123	100.0%	12/1/2020			TTM 11/30/2019
25.02	1701 Santa Clara Drive	116,896	411,760	2,616	11,543	397,601	91.7%	6/26/2020			TTM 11/30/2019
26	Goldman Chicago Multifamily Portfolio Tranche 4	818,408	812,980	48,500	0	764,480	88.1%	10/26/2020			Annualized 1 9/30/2020
26.01	Riverdale Portfolio	585,433	515,277	34,500	0	480,777	85.5%	10/26/2020			Annualized 1 9/30/2020
26.02	5450 South Indiana	124,486	171,302	7,250	0	164,052	93.1%	10/26/2020			Annualized 1 9/30/2020
26.03	6733 South Perry	61,552	70,134	3,750	0	66,384	93.3%	10/26/2020			Annualized 1 9/30/2020
26.04	6643 South Perry	46,937	56,266	3,000	0	53,266	100.0%	10/26/2020			Annualized 1 9/30/2020
27	Alto 211	1,116,691	1,145,896	26,943	89,812	1,029,141	92.8%	11/2/2020			TTM 9/30/2020
28	170 North High Street	557,007	1,105,906	15,346	268,559	822,002	92.9%	9/22/2020			TTM 7/31/2020
29	Holiday Inn Salina	2,290,184	1,199,335	139,581	0	1,059,754	50.0%	9/30/2020	97	67	TTM 9/30/2020
30	Twilley Center	429,406	1,055,672	28,353	97,950	929,369	91.6%	6/18/2020			TTM 9/30/2020
31	Tractor Supply Portfolio	111,351	659,947	9,984	12,963	637,000	100.0%	12/1/2020			TTM 6/30/2020
31.01	Tractor Supply Naples	66,091	411,934	7,481	7,335	397,118	100.0%	12/1/2020			TTM 6/30/2020
31.02	Tractor Supply Sarasota	45,259	248,013	2,503	5,628	239,882	100.0%	12/1/2020			TTM 6/30/2020
32	Radcliff Apartment Portfolio	671,661	783,224	65,700	0	717,524	95.0%	9/29/2020			TTM 8/31/2020
32.01	Christopher Square Apartments	537,427	583,376	48,900	0	534,476	98.2%	9/29/2020			TTM 8/31/2020
32.02	Navaho Drive Apartments	59,576	89,642	7,200	0	82,442	79.2%	9/29/2020			TTM 8/31/2020
32.03	Woodland Drive Apartments	74,657	110,207	9,600	0	100,607	90.6%	9/29/2020			TTM 8/31/2020
33	Plaza Del Mar	434,697	856,789	4,813	57,456	794,519	93.9%	10/15/2020			TTM 9/30/2020
34	National Self Storage - Dove Mountain	326,812	650,570	6,304	0	644,266	97.5%	9/16/2020			TTM 8/31/2020
35	Clearfork MHC and Town & Country MHC Portfolio	376,842	746,613	15,950	0	730,663	79.6%	Various			TTM 9/30/2020
35.01	Town & Country MHC	231,017	424,084	6,850	0	417,234	92.0%	10/7/2020			TTM 9/30/2020
35.02	Clearfork MHC	145,825	322,530	9,100	0	313,430	70.3%	9/28/2020			TTM 9/30/2020
36	Baltimore Station	163,919	541,377	6,879	0	534,497	94.8%	10/19/2020			TTM 8/31/2020
37	866 UN Plaza	409,713	587,696	0	78,008	509,687	100.0%	12/1/2020			NAV
38	Tree Garden Business Park	344,036	636,865	10,905	26,450	599,509	100.0%	9/29/2020			TTM 9/30/2020
39	126 N Jefferson	443,680	768,593	13,586	112,649	642,358	92.3%	9/11/2020			TTM 8/31/2020
40	Golden Cove MHC	192,269	493,046	5,500	0	487,546	96.4%	9/30/2020			TTM 8/31/2020
41	The Meadows and Westwood II & III Apartments	459,988	507,746	31,000	0	476,746	96.8%	9/15/2020			TTM 8/31/2020
41.01	Westwood Apartments II & III	333,060	358,348	23,000	0	335,348	96.7%	9/15/2020			TTM 8/31/2020
41.02	The Meadows Apartments	126,928	149,398	8,000	0	141,398	96.9%	9/15/2020			TTM 8/31/2020
42	Fabric Lofts Apartments	68,455	387,692	2,519	3,459	381,714	100.0%	11/1/2020			TTM 9/30/2020
43	Jefferson Square Plaza	395,945	517,699	7,950	32,427	477,323	100.0%	9/23/2020			TTM 8/31/2020
44	Satterfield Marketplace	87,994	418,994	1,838	18,581	398,576	100.0%	10/7/2020			Annualized 8 8/31/2020
45	5555 West Loop Office	418,298	466,896	8,083	34,630	424,183	89.2%	10/12/2020			TTM 8/31/2020
46	1226 E. 7th Street	89,259	225,201	5,000	0	220,201	100.0%	9/1/2020			TTM 8/31/2020
47	1047 E. 7th Street	85,190	201,888	3,750	0	198,138	93.3%	9/1/2020			TTM 8/31/2020
48	409-413 E. 7th Street	57,411	136,941	4,000	0	132,941	81.3%	9/1/2020			TTM 8/31/2020

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

Mortgage Loan Number	Property Name	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
1	McClellan Park	46,135,523	16,541,707	29,593,816			Actual 2019	42,772,659	15,192,749	27,579,910
2	MGM Grand & Mandalay Bay	1,542,534,742	1,161,377,839	381,156,903	197	173	Actual 2019	2,106,295,488	1,586,215,135	520,080,353	197
2.01	MGM Grand	874,139,277	653,818,258	220,321,020	192	161	Actual 2019	1,161,850,748	879,242,083	282,608,665	190
2.02	Mandalay Bay	668,395,465	507,559,582	160,835,883	203	186	Actual 2019	944,444,740	706,973,052	237,471,688	203
3	Pacific Gateway II	4,695,964	2,774,436	1,921,528			Actual 2019	3,706,796	2,724,474	982,322
4	CoLinx Distribution Center	4,231,490	519,744	3,711,746			Actual 2019	4,202,788	491,930	3,710,858
5	The Arboretum	13,402,026	3,593,488	9,808,538			Actual 2019	14,261,611	3,734,656	10,526,955
6	HPE Campus	NAV	NAV	NAV			NAV	NAV	NAV	NAV
7	Alto Pomona	NAV	NAV	NAV			NAV	NAV	NAV	NAV
8	Palmetto Plaza	3,030,972	780,747	2,250,224			Actual 2019	3,157,764	780,645	2,377,120
9	Goldman Chicago Multifamily Portfolio Tranche 3	4,165,269	1,404,688	2,760,581			NAV	NAV	NAV	NAV
9.01	The Douglass Apartments	2,380,878	1,020,222	1,360,656			NAV	NAV	NAV	NAV
9.02	7748 South Essex Apartments	377,640	95,016	282,624			NAV	NAV	NAV	NAV
9.03	7635 South East End Apartments	328,587	58,733	269,854			NAV	NAV	NAV	NAV
9.04	7625 South East End Apartments	306,468	87,357	219,111			NAV	NAV	NAV	NAV
9.05	7800 South Sangamon Apartments	338,712	58,742	279,969			NAV	NAV	NAV	NAV
9.06	8056 South Marshfield Apartments	231,120	52,946	178,174			NAV	NAV	NAV	NAV
9.07	South Shore Courtyard	201,864	31,671	170,193			NAV	NAV	NAV	NAV
10	Sullyfield Commerce Center I & II	3,247,823	712,847	2,534,977			Actual 2019	3,157,437	935,233	2,222,204
11	10725 North De Anza Boulevard	1,693,432	67,478	1,625,954			Actual 2019	1,627,579	66,403	1,561,176
12	Bel Villaggio	1,883,287	696,516	1,186,772			TTM 10/31/2019	2,366,317	873,486	1,492,831
13	Home Depot - Gardena	2,198,121	371,086	1,827,036			Actual 2019	2,024,350	362,739	1,661,611
14	Stone & Montague Portfolio	1,239,569	549,363	690,206			NAV	NAV	NAV	NAV
14.01	6 Stone Street	480,842	167,488	313,354			NAV	NAV	NAV	NAV
14.02	162 Montague Street	609,408	226,976	382,432			NAV	NAV	NAV	NAV
14.03	155 Montague Street	149,319	154,899	-5,580			NAV	NAV	NAV	NAV
15	120 Wall Street	26,254,913	13,064,624	13,190,289			Actual 2019	26,193,303	13,240,969	12,952,334
16	One Stockton	6,465,235	939,112	5,526,123			TTM 10/31/2019	5,850,129	919,775	4,930,354
17	Summerfield Apartments	2,657,096	1,238,047	1,419,050			Actual 2019	2,545,280	1,192,132	1,353,148
18	Commerce Corporate Center	3,101,179	1,257,993	1,843,186			Annualized 8 12/31/2019	3,131,546	1,303,515	1,828,031
19	Courtyard Marriott Solana Beach	7,057,100	3,602,493	3,454,607	174	146	Actual 2018	7,040,861	3,698,255	3,342,606	174
20	100 Brandywine Boulevard	2,376,629	742,503	1,634,126			Actual 2019	2,542,840	826,914	1,715,926
21	West River Flats	1,772,784	481,188	1,291,596			Actual 2019	1,651,433	520,438	1,130,995
22	37 East 28th Street	2,334,168	1,021,017	1,313,151			Actual 2019	2,507,849	1,052,908	1,454,941
23	Centre Point	1,612,304	595,197	1,017,107			Actual 2019	1,432,800	566,608	866,192
24	Hyde Park Multifamily Portfolio	1,975,699	908,519	1,067,180			Actual 2019	1,901,189	864,038	1,037,151
24.01	1101 East Hyde Park Boulevard	889,329	398,860	490,469			Actual 2019	821,365	373,477	447,888
24.02	1440 East 52nd Street	494,466	235,806	258,660			Actual 2019	469,096	221,951	247,145
24.03	5557 South University Avenue	246,435	106,457	139,978			Actual 2019	248,948	96,600	152,348
24.04	1154 East 56th Street	222,580	102,846	119,734			Actual 2019	243,753	109,050	134,703
24.05	5429 South Woodlawn Avenue	122,889	64,550	58,339			Actual 2019	118,027	62,960	55,067
25	284 West Shaw and 1701 Santa Clara	985,646	228,608	757,038			NAV	NAV	NAV	NAV
25.01	284 West Shaw Avenue	695,340	141,837	553,503			NAV	NAV	NAV	NAV
25.02	1701 Santa Clara Drive	290,307	86,771	203,535			NAV	NAV	NAV	NAV
26	Goldman Chicago Multifamily Portfolio Tranche 4	1,413,255	708,949	704,306			NAV	NAV	NAV	NAV
26.01	Riverdale Portfolio	853,227	469,596	383,631			NAV	NAV	NAV	NAV
26.02	5450 South Indiana	338,292	139,710	198,582			NAV	NAV	NAV	NAV
26.03	6733 South Perry	112,872	55,300	57,572			NAV	NAV	NAV	NAV
26.04	6643 South Perry	108,864	44,342	64,522			NAV	NAV	NAV	NAV
27	Alto 211	1,313,869	1,112,331	201,537			Actual 2019	1,279,193	1,054,552	224,641
28	170 North High Street	1,879,120	512,491	1,366,629			Actual 2019	1,694,000	554,061	1,139,939
29	Holiday Inn Salina	2,297,381	1,973,454	323,927	89	45	Actual 2019	3,489,519	2,275,311	1,214,208	97
30	Twilley Center	1,521,146	233,209	1,287,938			Actual 2019	1,496,293	367,834	1,128,460
31	Tractor Supply Portfolio	772,852	95,046	677,806			Actual 2019	870,428	82,577	787,851
31.01	Tractor Supply Naples	491,522	69,579	421,943			Actual 2019	589,248	69,738	519,510
31.02	Tractor Supply Sarasota	281,330	25,467	255,863			Actual 2019	281,180	12,839	268,341
32	Radcliff Apartment Portfolio	1,385,257	600,460	784,796			Actual 2019	1,377,974	585,838	792,136
32.01	Christopher Square Apartments	1,058,039	478,937	579,102			Actual 2019	1,049,972	463,744	586,227
32.02	Navaho Drive Apartments	160,570	53,186	107,385			Actual 2019	164,329	53,430	110,899
32.03	Woodland Drive Apartments	166,647	68,337	98,310			Actual 2019	163,673	68,664	95,010
33	Plaza Del Mar	1,038,506	348,687	689,819			Actual 2019	1,109,844	393,910	715,934
34	National Self Storage - Dove Mountain	786,390	298,910	487,480			Actual 2019	612,418	234,234	378,184
35	Clearfork MHC and Town & Country MHC Portfolio	1,038,217	279,679	758,538			Actual 2019	1,050,511	301,706	748,805
35.01	Town & Country MHC	596,591	149,463	447,129			Actual 2019	602,595	158,870	443,725
35.02	Clearfork MHC	441,626	130,217	311,409			Actual 2019	447,916	142,836	305,081
36	Baltimore Station	447,347	155,981	291,366			NAV	NAV	NAV	NAV
37	866 UN Plaza	NAV	NAV	NAV			NAV	NAV	NAV	NAV
38	Tree Garden Business Park	965,715	351,540	614,175			Actual 2019	941,152	347,164	593,988
39	126 N Jefferson	1,066,359	435,912	630,448			Actual 2019	1,068,714	447,727	620,987
40	Golden Cove MHC	696,601	175,638	520,963			Actual 2019	679,442	168,946	510,496
41	The Meadows and Westwood II & III Apartments	864,134	438,648	425,486			Actual 2019	805,868	436,126	369,742
41.01	Westwood Apartments II & III	638,181	323,463	314,718			Actual 2019	600,078	322,175	277,903
41.02	The Meadows Apartments	225,953	115,185	110,768			Actual 2019	205,790	113,951	91,839
42	Fabric Lofts Apartments	452,594	40,618	411,976			Actual 2019	414,509	34,314	380,195
43	Jefferson Square Plaza	825,258	351,245	474,013			Actual 2019	841,068	370,887	470,181
44	Satterfield Marketplace	347,452	34,463	312,989			NAV	NAV	NAV	NAV
45	5555 West Loop Office	838,815	414,582	424,233			Actual 2019	786,805	419,296	367,509
46	1226 E. 7th Street	331,250	43,309	287,942			Actual 2019	345,231	65,456	279,775
47	1047 E. 7th Street	300,249	44,359	255,890			Actual 2019	303,600	65,005	238,595
48	409-413 E. 7th Street	205,600	26,998	178,602			Actual 2019	230,273	42,118	188,155

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

Mortgage Loan Number	Property Name	Second Most Recent Hotel RevPAR	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	Largest Tenant Sq. Ft.
1	McClellan Park		Actual 2018	39,655,018	14,730,525	24,924,493			N	Amazon	417,637
2	MGM Grand & Mandalay Bay	181	Actual 2018	2,191,540,530	1,574,171,264	617,369,266	193	176	Y
2.01	MGM Grand	174	Actual 2018	1,226,105,346	854,539,115	371,566,231	182	169	Y
2.02	Mandalay Bay	188	Actual 2018	965,435,184	719,632,149	245,803,035	204	184	Y
3	Pacific Gateway II		Actual 2018	2,766,312	2,009,641	756,671			N	HealthCare Partners	80,583
4	CoLinx Distribution Center		Actual 2018	4,097,270	510,485	3,586,786			N	CoLinx, LLC	900,177
5	The Arboretum		Actual 2018	14,303,223	3,580,319	10,722,904			N	Walmart	120,405
6	HPE Campus		NAV	NAV	NAV	NAV			Y	Hewlett Packard Enterprise	447,364
7	Alto Pomona		NAV	NAV	NAV	NAV			Y	Alto Systems	288,195
8	Palmetto Plaza		Actual 2018	3,013,860	751,171	2,262,689			N	Rise Fitness	19,747
9	Goldman Chicago Multifamily Portfolio Tranche 3		NAV	NAV	NAV	NAV			N
9.01	The Douglass Apartments		NAV	NAV	NAV	NAV			N
9.02	7748 South Essex Apartments		NAV	NAV	NAV	NAV			N
9.03	7635 South East End Apartments		NAV	NAV	NAV	NAV			N
9.04	7625 South East End Apartments		NAV	NAV	NAV	NAV			N
9.05	7800 South Sangamon Apartments		NAV	NAV	NAV	NAV			N
9.06	8056 South Marshfield Apartments		NAV	NAV	NAV	NAV			N
9.07	South Shore Courtyard		NAV	NAV	NAV	NAV			N
10	Sullyfield Commerce Center I & II		Actual 2018	3,618,907	848,561	2,770,346			N	Dynex Technologies, Inc.	81,795
11	10725 North De Anza Boulevard		Actual 2018	1,576,757	64,690	1,512,067			N	Apple Inc	39,961
12	Bel Villaggio		Actual 2018	2,182,212	825,032	1,357,181			N	Shogun Murrieta, LLC	8,155
13	Home Depot - Gardena		Actual 2018	2,014,727	358,065	1,656,662			N	Home Depot	135,000
14	Stone & Montague Portfolio		NAV	NAV	NAV	NAV			N	Various	Various
14.01	6 Stone Street		NAV	NAV	NAV	NAV			N	Murphy's Tavern	3,600
14.02	162 Montague Street		NAV	NAV	NAV	NAV			N	Urban Equities	1,905
14.03	155 Montague Street		NAV	NAV	NAV	NAV			N	Satori Laser	2,000
15	120 Wall Street		Actual 2018	23,299,486	13,252,949	10,046,537			N	Droga5, LLC	202,396
16	One Stockton		Actual 2018	5,806,891	895,766	4,911,125			N	T-Mobile	16,987
17	Summerfield Apartments		Actual 2018	2,459,122	1,115,773	1,343,349			N
18	Commerce Corporate Center		Annualized 11 11/30/2018	3,107,150	1,671,139	1,436,010	0	0	N	Progressive Casualty Insurance	7,075
19	Courtyard Marriott Solana Beach	145	Actual 2017	6,594,807	3,553,200	3,041,607	163	137	N
20	100 Brandywine Boulevard		Actual 2018	2,512,955	856,391	1,656,565			N	inVentiv Health (SyneosHealth Inc.)	51,320
21	West River Flats		Actual 2018	1,488,037	558,338	929,699			N
22	37 East 28th Street		Actual 2018	2,422,861	1,123,741	1,299,120			N	Breather Products US, Inc.	4,400
23	Centre Point		Actual 2018	1,368,476	555,121	813,355			N	Siemens	54,701
24	Hyde Park Multifamily Portfolio		Actual 2018	1,775,768	819,442	956,326			N
24.01	1101 East Hyde Park Boulevard		Actual 2018	788,836	365,365	423,471			N
24.02	1440 East 52nd Street		Actual 2018	432,346	209,157	223,189			N
24.03	5557 South University Avenue		Actual 2018	223,756	87,574	136,182			N
24.04	1154 East 56th Street		Actual 2018	233,819	101,196	132,623			N
24.05	5429 South Woodlawn Avenue		Actual 2018	97,011	56,150	40,861			N
25	284 West Shaw and 1701 Santa Clara		NAV	NAV	NAV	NAV			N	Various	Various
25.01	284 West Shaw Avenue		NAV	NAV	NAV	NAV			N	Crunch Fitness	31,291
25.02	1701 Santa Clara Drive		NAV	NAV	NAV	NAV			N	Golden 1 Credit Union	6,021
26	Goldman Chicago Multifamily Portfolio Tranche 4		NAV	NAV	NAV	NAV			N
26.01	Riverdale Portfolio		NAV	NAV	NAV	NAV			N
26.02	5450 South Indiana		NAV	NAV	NAV	NAV			N
26.03	6733 South Perry		NAV	NAV	NAV	NAV			N
26.04	6643 South Perry		NAV	NAV	NAV	NAV			N
27	Alto 211		Actual 2018	1,263,258	1,006,872	256,386			Y	NEP Studios DFW d/b/a Get Lucky Co-Working	20,000
28	170 North High Street		Actual 2018	1,786,586	650,659	1,135,928			N	General Service Administration	71,308
29	Holiday Inn Salina	67	Actual 2018	3,764,181	2,373,445	1,390,736	100	74	N
30	Twilley Center		Actual 2018	1,387,272	339,836	1,047,436			N	Shore Appliance Connection	16,450
31	Tractor Supply Portfolio		Actual 2018	857,173	77,195	779,978			N	Tractor Supply Co	41,926
31.01	Tractor Supply Naples		Actual 2018	577,173	76,323	500,850			N	Tractor Supply Co	22,670
31.02	Tractor Supply Sarasota		Actual 2018	280,000	872	279,128			N	Tractor Supply Co	19,256
32	Radcliff Apartment Portfolio		Actual 2018	1,231,054	569,262	661,792			N
32.01	Christopher Square Apartments		Actual 2018	950,582	493,889	456,693			N
32.02	Navaho Drive Apartments		Actual 2018	147,015	30,211	116,804			N
32.03	Woodland Drive Apartments		Actual 2018	133,457	45,161	88,296			N
33	Plaza Del Mar		Actual 2018	1,229,433	336,922	892,511			N	Wild Fork Foods	6,688
34	National Self Storage - Dove Mountain		NAV	NAV	NAV	NAV			N
35	Clearfork MHC and Town & Country MHC Portfolio		Actual 2018	1,044,230	283,672	760,557			N
35.01	Town & Country MHC		Actual 2018	629,654	143,373	486,280			N
35.02	Clearfork MHC		Actual 2018	414,576	140,299	274,277			N
36	Baltimore Station		NAV	NAV	NAV	NAV			N	Crème Brulee Paul Mitchell Salon	2,771
37	866 UN Plaza		NAV	NAV	NAV	NAV			N	Mission of the Socialist Republic of Vietnam to the U.N.	12,774
38	Tree Garden Business Park		Actual 2018	882,498	317,180	565,319			N	Vimar Transportation Consultants	47,600
39	126 N Jefferson		Actual 2018	1,061,183	423,276	637,907			N	CSIG Shared Services Expansion	12,673
40	Golden Cove MHC		Actual 2018	667,827	176,871	490,956			N
41	The Meadows and Westwood II & III Apartments		NAV	NAV	NAV	NAV			N
41.01	Westwood Apartments II & III		NAV	NAV	NAV	NAV			N
41.02	The Meadows Apartments		NAV	NAV	NAV	NAV			N
42	Fabric Lofts Apartments		Actual 2018	403,939	35,284	368,654			N	Modo Mio Taverna	2,726
43	Jefferson Square Plaza		Actual 2018	790,773	320,443	470,330			N	Bethlehem Pre-School	8,500
44	Satterfield Marketplace		NAV	NAV	NAV	NAV			N	Aspen Dental	3,500
45	5555 West Loop Office		Actual 2018	784,069	395,708	388,361			N	The Laser Vision Center	5,376
46	1226 E. 7th Street		Actual 2018	352,800	68,164	284,636			N
47	1047 E. 7th Street		Actual 2018	304,005	64,289	239,716			N
48	409-413 E. 7th Street		Actual 2018	242,400	44,956	197,444			N

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

Mortgage Loan Number	Property Name	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date
1	McClellan Park	6.0%	6/30/2030	Hydra Distribution	388,784	5.6%	4/16/2025	Dome Printing	320,000	4.6%	11/17/2033
2	MGM Grand & Mandalay Bay
2.01	MGM Grand
2.02	Mandalay Bay
3	Pacific Gateway II	34.0%	5/31/2027	Maritz Holdings	20,488	8.6%	5/30/2025	Nelson Mullins Riley & Scarbor	12,161	5.1%	2/28/2028
4	CoLinx Distribution Center	100.0%	12/31/2032
5	The Arboretum	21.7%	1/26/2025	Harris Teeter	68,119	12.3%	6/17/2022	Regal Entertainment Group/Cinebarre	36,000	6.5%	8/31/2022
6	HPE Campus	100.0%	4/30/2030
7	Alto Pomona	100.0%	12/31/2034
8	Palmetto Plaza	11.3%	02/28/2030	Aldi Supermarket	19,309	11.0%	7/31/2026	Little Tigers Day Care	10,080	5.8%	12/31/2030
9	Goldman Chicago Multifamily Portfolio Tranche 3
9.01	The Douglass Apartments
9.02	7748 South Essex Apartments
9.03	7635 South East End Apartments
9.04	7625 South East End Apartments
9.05	7800 South Sangamon Apartments
9.06	8056 South Marshfield Apartments
9.07	South Shore Courtyard
10	Sullyfield Commerce Center I & II	33.3%	7/30/2030	Northrop Grumman Systems Corporation	45,897	18.7%	30,168 SF on 2/28/2021; 15,729 SF on 8/31/2021	Criterion Supply, Inc. (F/K/A Mike's Flooring Companies, Inc.)	26,567	10.8%	6/30/2026
11	10725 North De Anza Boulevard	100.0%	3/31/2025
12	Bel Villaggio	6.9%	7/31/2021	Macaroni Grill	6,800	5.8%	4/30/2023	Burgers & Beer	6,028	5.1%	12/31/2024
13	Home Depot - Gardena	90.0%	1/31/2025	ViaTRON Systems	15,000	10.0%	1/31/2025
14	Stone & Montague Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
14.01	6 Stone Street	38.0%	7/30/2029	Law office of Isaac Greenfield	2,285	24.1%	4/30/2029	Moshe Minz	1,800	19.0%	9/30/2024
14.02	162 Montague Street	26.1%	5/31/2029	Lichee Nut	1,200	16.4%	12/31/2026	Nanatori Japanese	1,200	16.4%	12/31/2026
14.03	155 Montague Street	28.1%	8/31/2034	Wundabar Pilates	1,820	25.6%	12/31/2029
15	120 Wall Street	30.3%	9/30/2029	Success Academy Charter School	54,658	8.2%	6/30/2029	AFS-USA, Inc.	40,029	6.0%	6/30/2029
16	One Stockton	100.0%	11/30/2026
17	Summerfield Apartments
18	Commerce Corporate Center	3.6%	11/30/2023	TMR/CAA, Inc.	6,731	3.4%	1/31/2023	Wells Fargo Advisors, LLC	5,948	3.0%	8/31/2023
19	Courtyard Marriott Solana Beach
20	100 Brandywine Boulevard	48.7%	01/31/2031	Waste Management of PA, Inc.	15,493	14.7%	01/31/2023	Hearthside Realty (Coldwell Banker)	13,573	12.9%	02/28/2025
21	West River Flats
22	37 East 28th Street	10.0%	7/31/2026	FR Capital Holdings, L.P.	4,000	9.1%	11/30/2023	28E28 INC.	3,200	7.3%	12/31/2023
23	Centre Point	41.5%	1/31/2023	Ignitist, Inc.	24,783	18.8%	4/30/2027	Imedecs	9,904	7.5%	8/31/2024
24	Hyde Park Multifamily Portfolio
24.01	1101 East Hyde Park Boulevard
24.02	1440 East 52nd Street
24.03	5557 South University Avenue
24.04	1154 East 56th Street
24.05	5429 South Woodlawn Avenue
25	284 West Shaw and 1701 Santa Clara	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
25.01	284 West Shaw Avenue	100.0%	11/30/2034
25.02	1701 Santa Clara Drive	39.1%	10/31/2024	American Financial Network	5,225	33.9%	10/31/2024	Dr. Dino Lirio	2,082	13.5%	9/30/2029
26	Goldman Chicago Multifamily Portfolio Tranche 4
26.01	Riverdale Portfolio
26.02	5450 South Indiana
26.03	6733 South Perry
26.04	6643 South Perry
27	Alto 211	11.1%	10,000 SF on 10/14/2023; 10,000 SF on 12/31/2022	Carter Allen Enterprises	20,000	11.1%	10,000 SF on 2/29/2028; 10,000 SF on 12/31/2022	Per Scholas	10,000	5.6%	3/31/2023
28	170 North High Street	92.9%	4/2/2026
29	Holiday Inn Salina
30	Twilley Center	8.7%	6/30/2023	Nor'Eastern Storm All-Stars Cheer and Dance	16,000	8.5%	10/31/2021	Dollar General	9,600	5.1%	11/30/2022
31	Tractor Supply Portfolio	Various	Various
31.01	Tractor Supply Naples	100.0%	3/31/2034
31.02	Tractor Supply Sarasota	100.0%	10/31/2032
32	Radcliff Apartment Portfolio
32.01	Christopher Square Apartments
32.02	Navaho Drive Apartments
32.03	Woodland Drive Apartments
33	Plaza Del Mar	20.8%	7/31/2023	Kobkaew Bangkok Bistro	2,983	9.3%	1,987 SF in 1/30/2024; 996 SF in 7/31/2025	Cao Café	2,600	8.1%	11/30/2028
34	National Self Storage - Dove Mountain
35	Clearfork MHC and Town & Country MHC Portfolio
35.01	Town & Country MHC
35.02	Clearfork MHC
36	Baltimore Station	10.6%	1/31/2031	Huntington Bank	2,675	10.3%	5/31/2029	Spalding DeDecker	1,650	6.3%	1/31/2031
37	866 UN Plaza	100.0%	10/31/2028
38	Tree Garden Business Park	43.6%	10/31/2026	Economic Electric Motors	18,200	16.7%	6/30/2021	Textronic	13,200	12.1%	6/30/2021
39	126 N Jefferson	18.7%	12/31/2022	Strand Assoc	12,665	18.6%	3/31/2026	Arcadis	9,252	13.6%	10/31/2024
40	Golden Cove MHC
41	The Meadows and Westwood II & III Apartments
41.01	Westwood Apartments II & III
41.02	The Meadows Apartments
42	Fabric Lofts Apartments	20.8%	12/31/2029	Fortis Construction	733	5.6%	11/30/2030
43	Jefferson Square Plaza	16.0%	8,000 SF on 5/31/2024; 500 SF MTM	Organizacion Cristiana Amor Viviente	6,000	11.3%	5,000 SF on 12/31/2023; 1,000 SF on 8/31/2023	New Covenant of Love & Restoration Ministries	3,000	5.7%	11/30/2025
44	Satterfield Marketplace	28.6%	5/31/2030	Chipotle Mexican Grill	2,520	20.6%	11/23/2029	My Eyelab	2,430	19.8%	6/30/2030
45	5555 West Loop Office	10.0%	12/31/2025	Claremont Property Co	4,069	7.6%	10/31/2032	Bellaire Medical Care Group	2,764	5.1%	2/28/2021
46	1226 E. 7th Street
47	1047 E. 7th Street
48	409-413 E. 7th Street

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

Mortgage Loan Number	Property Name	4th Largest Tenant Name	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	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)
1	McClellan Park	McClellan Jet Services	280,839	4.1%	9/12/2022	Northrop Grumman Systems	267,618	3.9%	254,511 (12/31/2021); 4,857 (7/31/2022); 8,250 (11/30/2022)	9/30/2020	Various
2	MGM Grand & Mandalay Bay									2/11/2020	2/11/2020
2.01	MGM Grand									2/11/2020	2/11/2020
2.02	Mandalay Bay									2/11/2020	2/11/2020
3	Pacific Gateway II	Ogletree, Deakins, Nash, Smoak	9,460	4.0%	1/31/2025	Farmers Insurance	8,142	3.4%	11/30/2029	8/14/2020	8/17/2020
4	CoLinx Distribution Center									2/21/2020	9/25/2020
5	The Arboretum	Bed Bath & Beyond	35,000	6.3%	1/31/2023	Barnes & Noble	24,994	4.5%	6/30/2025	8/11/2020	8/11/2020
6	HPE Campus									2/3/2020	11/15/2019
7	Alto Pomona									9/9/2019	10/8/2019
8	Palmetto Plaza	Dollar Tree	10,080	5.8%	8/31/2023	Auto Painting USA	7,780	4.4%	09/30/2023	1/24/2020	1/28/2020
9	Goldman Chicago Multifamily Portfolio Tranche 3									8/25/2020	8/25/2020
9.01	The Douglass Apartments									8/25/2020	8/25/2020
9.02	7748 South Essex Apartments									8/25/2020	8/25/2020
9.03	7635 South East End Apartments									8/25/2020	8/25/2020
9.04	7625 South East End Apartments									8/25/2020	8/25/2020
9.05	7800 South Sangamon Apartments									8/25/2020	8/25/2020
9.06	8056 South Marshfield Apartments									8/25/2020	8/25/2020
9.07	South Shore Courtyard									8/25/2020	8/25/2020
10	Sullyfield Commerce Center I & II	CACI NSS, LLC	25,241	10.3%	8/31/2024	Katmai Health Services, LLC	14,978	6.1%	5/2/2025	10/2/2020	10/2/2020
11	10725 North De Anza Boulevard									9/9/2020	9/9/2020
12	Bel Villaggio	Los Panchos Mexican Restaurant	4,730	4.0%	3/31/2030	KB Home Coastal	4,725	4.0%	5/31/2025	11/14/2019	11/15/2019
13	Home Depot - Gardena									7/28/2020	7/30/2020
14	Stone & Montague Portfolio									10/14/2020	10/15/2020
14.01	6 Stone Street									10/14/2020	10/15/2020
14.02	162 Montague Street									10/14/2020	10/15/2020
14.03	155 Montague Street									10/14/2020	10/15/2020
15	120 Wall Street	Foundation for AIDS Research	30,822	4.6%	8/31/2027	Center for Appellate Litigation	20,535	3.1%	8,788 SF expiring 11/30/2021; 11,747 SF expiring 1/31/2025	8/27/2020	8/27/2020
16	One Stockton									10/28/2019	10/24/2019
17	Summerfield Apartments									9/28/2020	9/28/2020
18	Commerce Corporate Center	Richards, Meli, & Associates	5,820	3.0%	6/30/2022	Sigma Financial, Inc.	4,344	2.2%	7/31/2022	9/11/2020	9/11/2020
19	Courtyard Marriott Solana Beach									1/14/2020	1/15/2020
20	100 Brandywine Boulevard									3/13/2020	3/16/2020
21	West River Flats									10/13/2020	10/13/2020
22	37 East 28th Street	Tipsy Nomad	3,165	7.2%	8/31/2039	Lifestyle Physical Therapy, LLC	2,200	5.0%	9/30/2029	2/18/2020	2/18/2020
23	Centre Point	Baum, Smith & Clemens	8,600	6.5%	11/30/2028	Verizon	7,931	6.0%	12/31/2022	9/3/2020	9/21/2020
24	Hyde Park Multifamily Portfolio									10/23/2020	Various
24.01	1101 East Hyde Park Boulevard									10/23/2020	10/23/2020
24.02	1440 East 52nd Street									10/23/2020	10/22/2020
24.03	5557 South University Avenue									10/23/2020	10/23/2020
24.04	1154 East 56th Street									10/23/2020	10/23/2020
24.05	5429 South Woodlawn Avenue									10/23/2020	10/23/2020
25	284 West Shaw and 1701 Santa Clara	Various	Various	Various	Various	Various	Various	Various	Various	11/27/2019	11/27/2019
25.01	284 West Shaw Avenue									11/27/2019	11/27/2019
25.02	1701 Santa Clara Drive	Farmers Insurance	800	5.2%	7/31/2024					11/27/2019	11/27/2019
26	Goldman Chicago Multifamily Portfolio Tranche 4									Various	Various
26.01	Riverdale Portfolio									Various	Various
26.02	5450 South Indiana									10/5/2020	10/3/2020
26.03	6733 South Perry									9/28/2020	10/6/2020
26.04	6643 South Perry									10/5/2020	10/5/2020
27	Alto 211	Daily Creative Concepts	10,000	5.6%	7/14/2024	3Headed Monster, LLC	10,000	5.6%	2/28/2022	10/5/2020	10/5/2020
28	170 North High Street									7/13/2020	7/17/2020
29	Holiday Inn Salina									10/14/2019	10/14/2019
30	Twilley Center	Reign Restaurant and Conference Center	9,500	5.0%	2/28/2026	Live F.I.T. Gym	9,450	5.0%	1/31/2030	12/26/2019	12/26/2019
31	Tractor Supply Portfolio									Various	Various
31.01	Tractor Supply Naples									8/11/2020	1/20/2020
31.02	Tractor Supply Sarasota									8/18/2020	9/2/2020
32	Radcliff Apartment Portfolio									9/17/2020	9/17/2020
32.01	Christopher Square Apartments									9/17/2020	9/17/2020
32.02	Navaho Drive Apartments									9/17/2020	9/17/2020
32.03	Woodland Drive Apartments									9/17/2020	9/17/2020
33	Plaza Del Mar	Nadine McFarlane	2,048	6.4%	5/31/2023	Vanny Nails	2,010	6.3%	11/30/2024	9/1/2020	9/1/2020
34	National Self Storage - Dove Mountain									9/11/2020	9/11/2020
35	Clearfork MHC and Town & Country MHC Portfolio									Various	Various
35.01	Town & Country MHC									10/5/2020	10/5/2020
35.02	Clearfork MHC									9/28/2020	7/21/2020
36	Baltimore Station	Called Djozkowski, L.L.C.(dba Time Will Tell)	1,215	4.7%	1/31/2031					4/13/2020	4/13/2020
37	866 UN Plaza									10/19/2020	10/19/2020
38	Tree Garden Business Park	Microspecialties	10,050	9.2%	1/31/2022	Dios con Nosotros	8,000	7.3%	12/31/2022	10/19/2020	10/5/2020
39	126 N Jefferson	Milwaukee Magazine	6,939	10.2%	11/30/2023	Inspec Inc.	5,265	7.8%	02/28/2025	9/4/2020	9/8/2020
40	Golden Cove MHC									10/16/2020	10/5/2020
41	The Meadows and Westwood II & III Apartments									9/15/2020	9/15/2020
41.01	Westwood Apartments II & III									9/15/2020	9/15/2020
41.02	The Meadows Apartments									9/15/2020	9/15/2020
42	Fabric Lofts Apartments									10/13/2020	10/13/2020
43	Jefferson Square Plaza	Orthodenco Enterprises	3,000	5.7%	9/30/2023	Shelter Corporation of America	2,000	3.8%	5/31/2024	8/24/2020	8/24/2020
44	Satterfield Marketplace	Original Mattress Factory	2,400	19.6%	12/31/2024	Tropical Smoothie Café	1,400	11.4%	3/31/2030	9/4/2020	9/4/2020
45	5555 West Loop Office	Gerber & Most, PLLC	2,372	4.4%	11/30/2023	Dr. Jeffrey Reuben, PA	2,235	4.1%	2/28/2021	9/4/2020	9/4/2020
46	1226 E. 7th Street									9/22/2020	9/23/2020
47	1047 E. 7th Street									9/9/2020	9/23/2020
48	409-413 E. 7th Street									9/9/2020	9/23/2020

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

Mortgage Loan Number	Property Name	Environmental Report Date (Phase II)	Seismic Report Date	Seismic PML %	Seismic Insurance Required  (Y/N)	Terrorism Insurance (Y/N)	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Insurance Escrow (Initial)
1	McClellan Park		9/30/2020	9.0%	N	Y	Refinance	0	0	Springing	0
2	MGM Grand & Mandalay Bay				N	Y	Acquisition	0	0	Springing	0
2.01	MGM Grand				N	Y
2.02	Mandalay Bay				N	Y
3	Pacific Gateway II		8/17/2020	17.0%	N	Y	Acquisition	0	414,771	59,253	5,687
4	CoLinx Distribution Center				N	Y	Refinance	0	24,266	24,266	5,624
5	The Arboretum				N	Y	Refinance	112,500	124,209	124,207; Springing	0
6	HPE Campus		1/29/2020	3.0%	N	Y	Acquisition	0	0	Springing	0
7	Alto Pomona		9/10/2019	14.0%	N	Y	Acquisition	0	84,037	16,807	9,306
8	Palmetto Plaza				N	Y	Acquisition	94,375	222,701	37,117	17,145
9	Goldman Chicago Multifamily Portfolio Tranche 3				N	Y	Acquisition	0	101,883	22,319	0
9.01	The Douglass Apartments				N	Y
9.02	7748 South Essex Apartments				N	Y
9.03	7635 South East End Apartments				N	Y
9.04	7625 South East End Apartments				N	Y
9.05	7800 South Sangamon Apartments				N	Y
9.06	8056 South Marshfield Apartments				N	Y
9.07	South Shore Courtyard				N	Y
10	Sullyfield Commerce Center I & II				N	Y	Refinance	0	24,579	24,579	0
11	10725 North De Anza Boulevard		9/9/2020	16.0%	N	Y	Refinance	0	0	Springing	0
12	Bel Villaggio		11/12/2019	9.0%	N	Y	Acquisition	15,000	108,059	20,583	4,418
13	Home Depot - Gardena		7/28/2020	17.0%	N	Y	Refinance	0	0	Springing	0
14	Stone & Montague Portfolio				N	Y	Refinance	0	169,287	33,857	0
14.01	6 Stone Street				N	Y
14.02	162 Montague Street				N	Y
14.03	155 Montague Street				N	Y
15	120 Wall Street				N	Y	Refinance	0	1,306,557	326,640	0
16	One Stockton		10/28/2019	12.0%	N	Y	Refinance	0	166,351	55,450	0
17	Summerfield Apartments				N	Y	Refinance	0	133,807	11,151	155,611
18	Commerce Corporate Center				N	Y	Refinance	259,500	175,610	23,892	27,478
19	Courtyard Marriott Solana Beach		1/14/2020	7.0%	N	Y	Refinance	0	11,673	11,673	0
20	100 Brandywine Boulevard				N	Y	Acquisition	73,625	133,583	26,717	0
21	West River Flats				N	Y	Acquisition	0	19,832	9,916	8,008
22	37 East 28th Street				N	Y	Refinance	22,550	33,921	33,921	24,464
23	Centre Point				N	Y	Refinance	101,663	30,256	14,407	25,250
24	Hyde Park Multifamily Portfolio				N	Y	Refinance	4,875	69,391	13,878	22,422
24.01	1101 East Hyde Park Boulevard				N	Y
24.02	1440 East 52nd Street				N	Y
24.03	5557 South University Avenue				N	Y
24.04	1154 East 56th Street				N	Y
24.05	5429 South Woodlawn Avenue				N	Y
25	284 West Shaw and 1701 Santa Clara		11/27/2019	Various	N	Y	Refinance	0	11,710	5,855	12,870
25.01	284 West Shaw Avenue		11/27/2019	12.0%	N	Y
25.02	1701 Santa Clara Drive		11/27/2019	6.0%	N	Y
26	Goldman Chicago Multifamily Portfolio Tranche 4				N	Y	Acquisition	0	74,881	18,720	0
26.01	Riverdale Portfolio				N	Y
26.02	5450 South Indiana				N	Y
26.03	6733 South Perry				N	Y
26.04	6643 South Perry				N	Y
27	Alto 211				N	Y	Refinance	3,750	79,987	22,853	29,407
28	170 North High Street				N	Y	Refinance	3,438	104,314	16,558	3,623
29	Holiday Inn Salina				N	Y	Refinance	0	0	20,421	25,691
30	Twilley Center				N	Y	Refinance	262,169	55,393	17,585	12,896
31	Tractor Supply Portfolio				N	Y	Refinance	0	34,370	2,865	0
31.01	Tractor Supply Naples				N	Y
31.02	Tractor Supply Sarasota				N	Y
32	Radcliff Apartment Portfolio				N	Y	Refinance	17,550	84,524	8,452	86,863
32.01	Christopher Square Apartments				N	Y
32.02	Navaho Drive Apartments				N	Y
32.03	Woodland Drive Apartments				N	Y
33	Plaza Del Mar				N	Y	Acquisition	60,000	19,395	18,471	11,479
34	National Self Storage - Dove Mountain				N	Y	Refinance	0	9,335	9,335	0
35	Clearfork MHC and Town & Country MHC Portfolio				N	Y	Acquisition	37,313	18,197	2,888	3,446
35.01	Town & Country MHC				N	Y
35.02	Clearfork MHC				N	Y
36	Baltimore Station				N	Y	Refinance	0	17,484	2,914	0
37	866 UN Plaza				N	Y	Acquisition	0	81,849	16,370	2,756
38	Tree Garden Business Park				N	Y	Refinance	0	14,361	13,677	30,177
39	126 N Jefferson				N	Y	Acquisition	5,000	152,106	16,901	0
40	Golden Cove MHC				N	Y	Acquisition	18,500	0	3,848	4,202
41	The Meadows and Westwood II & III Apartments				N	Y	Refinance	56,226	0	5,961	12,055
41.01	Westwood Apartments II & III				N	Y
41.02	The Meadows Apartments				N	Y
42	Fabric Lofts Apartments				N	Y	Refinance	0	12,074	2,875	2,705
43	Jefferson Square Plaza				N	Y	Acquisition	0	10,739	10,228	10,099
44	Satterfield Marketplace				N	Y	Acquisition	0	0	2,696	859
45	5555 West Loop Office				N	Y	Recapitalization	14,750	56,017	4,850	2,893
46	1226 E. 7th Street		9/22/2020	18.0%	N	Y	Recapitalization	0	3,685	1,170	482
47	1047 E. 7th Street		9/23/2020	19.0%	N	Y	Recapitalization	0	3,607	1,145	589
48	409-413 E. 7th Street		9/23/2020	19.0%	N	Y	Recapitalization	0	1,094	347	558

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

Mortgage Loan Number	Property Name	Monthly Insurance Escrow ($)	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description
1	McClellan Park	Springing	0	Springing	0	0	Springing	0	0	0	Development Agency Loan Reserve
2	MGM Grand & Mandalay Bay	Springing	0	Springing	0	0	0	0	0	0
2.01	MGM Grand
2.02	Mandalay Bay
3	Pacific Gateway II	5,687	0	3,951	0	500,000	30,620	0	0	0	Rent Concession Reserve
4	CoLinx Distribution Center	5,624	0	0	0	0	Springing	0	0	0
5	The Arboretum	Springing	0	17,604	0	2,000,000	69,489	5,000,000	3,970,402	0
6	HPE Campus	Springing	0	7,456	268,419	0	Springing	0	0	0	Common Charges Reserve
7	Alto Pomona	3,102	0	3,843	0	0	9,607	461,112	0	0	Roof Replacement Reserve
8	Palmetto Plaza	8,572	200,000	Springing	0	872,789	14,586	750,000	0	0	Free Rent Reserve
9	Goldman Chicago Multifamily Portfolio Tranche 3	Springing	0	8,200	0	0	0	0	540,426	0
9.01	The Douglass Apartments
9.02	7748 South Essex Apartments
9.03	7635 South East End Apartments
9.04	7625 South East End Apartments
9.05	7800 South Sangamon Apartments
9.06	8056 South Marshfield Apartments
9.07	South Shore Courtyard
10	Sullyfield Commerce Center I & II	Springing	0	2,049	0	0	Springing	0	0	0	Outstanding TI Reserve
11	10725 North De Anza Boulevard	Springing	0	Springing	0	0	Springing	0	0	0
12	Bel Villaggio	1,403	0	1,472	52,977	0	10,354	372,738	0	0	Outstanding TI/LC Reserve
13	Home Depot - Gardena	Springing	0	2,500	90,000	0	0	0	0	0
14	Stone & Montague Portfolio	Springing	0	374	0	0	1,318	0	300,000	0	Satori Laser Reserve
14.01	6 Stone Street
14.02	162 Montague Street
14.03	155 Montague Street
15	120 Wall Street	Springing	0	Springing	0	3,472,525	111,379	4,009,656	0	0	Rent Concession Reserve
16	One Stockton	Springing	0	Springing	0	0	7,078	424,675	0	0
17	Summerfield Apartments	18,297	0	4,667	0	0	0	0	0	0
18	Commerce Corporate Center	3,271	0	3,418	0	500,000	41,667	0	0	0
19	Courtyard Marriott Solana Beach	Springing	0	23,500	0	0	0	0	709,246	0	Springing PIP Reserve
20	100 Brandywine Boulevard	Springing	506,375	2,209	0	1,150,000	17,554	1,500,000	420,000	0	Syneos Rollover Reserve Fund
21	West River Flats	5,339	0	2,813	0	0	0	0	88,225	0
22	37 East 28th Street	2,446	0	735	0	0	3,674	300,000	595,000	0	COVID-19 Rent Reserve
23	Centre Point	3,435	0	2,199	0	500,000	6,597	0	0	0
24	Hyde Park Multifamily Portfolio	2,491	0	2,400	0	0	0	0	209,898	0
24.01	1101 East Hyde Park Boulevard
24.02	1440 East 52nd Street
24.03	5557 South University Avenue
24.04	1154 East 56th Street
24.05	5429 South Woodlawn Avenue
25	284 West Shaw and 1701 Santa Clara	990	69,000	778	0	0	3,890	0	0	0	Rent Reserve
25.01	284 West Shaw Avenue
25.02	1701 Santa Clara Drive
26	Goldman Chicago Multifamily Portfolio Tranche 4	Springing	0	4,042	0	0	0	0	250,193	0	Avenue Beauty Rent Abatement Reserve
26.01	Riverdale Portfolio
26.02	5450 South Indiana
26.03	6733 South Perry
26.04	6643 South Perry
27	Alto 211	3,921	0	2,246	0	0	7,484	0	450,000	0	Free Rent Reserve
28	170 North High Street	1,150	0	1,279	46,039	0	22,380	0	0	0
29	Holiday Inn Salina	2,719	0	5,816	500,000	0	0	0	0	0
30	Twilley Center	3,071	0	2,363	0	200,000	15,752	0	0	0	Free Rent Reserve
31	Tractor Supply Portfolio	Springing	0	839	30,187	80,000	1,747	80,000	0	0
31.01	Tractor Supply Naples
31.02	Tractor Supply Sarasota
32	Radcliff Apartment Portfolio	7,897	0	5,475	0	0	0	0	200,000	0
32.01	Christopher Square Apartments
32.02	Navaho Drive Apartments
32.03	Woodland Drive Apartments
33	Plaza Del Mar	3,644	0	535	0	0	0	0	0	0
34	National Self Storage - Dove Mountain	Springing	0	526	18,917	0	0	0	0	0
35	Clearfork MHC and Town & Country MHC Portfolio	1,094	0	1,329	0	0	0	0	0	0	First Month Debt Service Funds
35.01	Town & Country MHC
35.02	Clearfork MHC
36	Baltimore Station	Springing	0	573	0	0	0	0	100,000	0	Free Rent Reserve
37	866 UN Plaza	1,378	0	Springing	0	0	1,597	0	0	0	Vietnam Non-Renewal Reserve
38	Tree Garden Business Park	4,790	10,000	909	10,000	50,000	4,544	50,000	0	0
39	126 N Jefferson	Springing	350,000	1,132	0	0	7,076	500,000	0	0	Rent Concessions Reserve
40	Golden Cove MHC	2,001	0	458	0	0	0	0	0	0
41	The Meadows and Westwood II & III Apartments	6,027	0	2,583	0	0	0	0	80,000	0
41.01	Westwood Apartments II & III
41.02	The Meadows Apartments
42	Fabric Lofts Apartments	644	0	210	0	50,000	288	50,000	0	0
43	Jefferson Square Plaza	4,809	0	663	0	150,000	4,196	200,000	0	0
44	Satterfield Marketplace	409	0	153	9,188	0	1,548	92,902	0	0
45	5555 West Loop Office	2,756	0	896	0	100,000	4,478	250,000	0	0
46	1226 E. 7th Street	460	0	Springing	15,000	0	0	0	0	0
47	1047 E. 7th Street	561	0	Springing	11,250	0	0	0	0	0
48	409-413 E. 7th Street	531	0	Springing	12,000	0	0	0	0	0

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

Mortgage Loan Number	Property Name	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) ($)	Other Escrow II Cap ($)	Holdback	Ownership Interest	Ground Lease Initial Expiration Date
1	McClellan Park	689,614	0	0	Rent Concession Reserve ($18,717) / Tenant Specific TILC Reserve ($5,482,591)	5,501,308	0	0		Fee
2	MGM Grand & Mandalay Bay	0	0	0		0	0	0		Fee
2.01	MGM Grand									Fee
2.02	Mandalay Bay									Fee
3	Pacific Gateway II	501,386	0	0	Tenant Specific TILC Reserve	2,749,552	0	0		Fee
4	CoLinx Distribution Center	0	0	0		0	0	0		Fee and Leasehold	12/31/2025
5	The Arboretum	0	0	0		0	0	0		Fee
6	HPE Campus	0	Springing	0		0	0	0		Fee
7	Alto Pomona	1,000,000	0	0		0	0	0		Fee
8	Palmetto Plaza	46,443	0	0	Tenant Specific Upfront Rollover Reserve ($125,336); Aldi Rollover Reserve (Springing)	125,336	Springing	0		Fee
9	Goldman Chicago Multifamily Portfolio Tranche 3	0	0	0		0	0	0		Fee
9.01	The Douglass Apartments									Fee
9.02	7748 South Essex Apartments									Fee
9.03	7635 South East End Apartments									Fee
9.04	7625 South East End Apartments									Fee
9.05	7800 South Sangamon Apartments									Fee
9.06	8056 South Marshfield Apartments									Fee
9.07	South Shore Courtyard									Fee
10	Sullyfield Commerce Center I & II	4,865,274	0	0	Free Rent Reserve	118,786	0	0		Fee
11	10725 North De Anza Boulevard	0	0	0		0	0	0		Fee
12	Bel Villaggio	385,157	0	0	Free Rent Reserve ($40,675.80); HVAC Repair White Dragon ($2,000); KB Home Coastal Tenant Improvements ($47,250)	89,926	0	0		Fee
13	Home Depot - Gardena	0	0	0		0	0	0		Fee
14	Stone & Montague Portfolio	13,684	0	0		0	0	0		Fee
14.01	6 Stone Street									Fee
14.02	162 Montague Street									Fee
14.03	155 Montague Street									Fee
15	120 Wall Street	1,759,579	0	0		0	0	0		Fee
16	One Stockton	0	0	0		0	0	0		Fee
17	Summerfield Apartments	0	0	0		0	0	0		Fee
18	Commerce Corporate Center	0	0	0		0	0	0		Fee
19	Courtyard Marriott Solana Beach	0	Springing	0	Springing Seasonality Reserve	0	Springing	0		Fee
20	100 Brandywine Boulevard	0	Springing	0	Syneos Rent Abatement ($160,375); Syneos Upfront TI Rollover Reserve ($923,760); Waste Management Upfront TI Rollover Reserve ($77,465); Hearthside Realty Upfront TI Rollover Reserve ($61,151.25); Waste Management Rent Abatement Reserve ($33,182.78)	1,255,934	Syneos Rent Abatement: $10,935	Syneos Rent Abatement: $641,500		Fee
21	West River Flats	0	0	0		0	0	0		Fee
22	37 East 28th Street	675,000	0	0		0	0	0	500,000	Fee
23	Centre Point	0	0	0		0	0	0		Fee
24	Hyde Park Multifamily Portfolio	0	0	0		0	0	0		Fee
24.01	1101 East Hyde Park Boulevard									Fee
24.02	1440 East 52nd Street									Fee
24.03	5557 South University Avenue									Fee
24.04	1154 East 56th Street									Fee
24.05	5429 South Woodlawn Avenue									Fee
25	284 West Shaw and 1701 Santa Clara	82,871	0	0	Springing Sponsor Lien Reserve	0	Springing	0		Fee
25.01	284 West Shaw Avenue									Fee
25.02	1701 Santa Clara Drive									Fee
26	Goldman Chicago Multifamily Portfolio Tranche 4	8,800	0	0		0	0	0	2,000,000	Fee
26.01	Riverdale Portfolio									Fee
26.02	5450 South Indiana									Fee
26.03	6733 South Perry									Fee
26.04	6643 South Perry									Fee
27	Alto 211	99,018	0	0		0	0	0		Fee
28	170 North High Street	0	0	0		0	0	0		Fee
29	Holiday Inn Salina	0	0	0		0	0	0		Fee
30	Twilley Center	16,058	0	0		0	0	0		Fee
31	Tractor Supply Portfolio	0	0	0		0	0	0		Fee
31.01	Tractor Supply Naples									Fee
31.02	Tractor Supply Sarasota									Fee
32	Radcliff Apartment Portfolio	0	0	0		0	0	0		Fee
32.01	Christopher Square Apartments									Fee
32.02	Navaho Drive Apartments									Fee
32.03	Woodland Drive Apartments									Fee
33	Plaza Del Mar	0	0	0		0	0	0		Fee
34	National Self Storage - Dove Mountain	0	0	0		0	0	0		Fee
35	Clearfork MHC and Town & Country MHC Portfolio	34,129	0	0		0	0	0		Fee
35.01	Town & Country MHC									Fee
35.02	Clearfork MHC									Fee
36	Baltimore Station	53,437	0	0	Unfunded Obligations Reserve	289,249	0	0		Fee
37	866 UN Plaza	0	Springing	0		0	0	0		Fee
38	Tree Garden Business Park	0	0	0		0	0	0		Fee
39	126 N Jefferson	115,670	0	0	Existing TI/LC Obligations Reserve ($46,792.50); Anchor Tenant Reserve (Springing)	46,793	Springing	0		Fee
40	Golden Cove MHC	0	0	0		0	0	0		Fee
41	The Meadows and Westwood II & III Apartments	0	0	0		0	0	0		Fee
41.01	Westwood Apartments II & III									Fee
41.02	The Meadows Apartments									Fee
42	Fabric Lofts Apartments	0	0	0		0	0	0		Fee
43	Jefferson Square Plaza	0	0	0		0	0	0		Fee
44	Satterfield Marketplace	0	0	0		0	0	0		Fee
45	5555 West Loop Office	0	0	0		0	0	0		Fee
46	1226 E. 7th Street	0	0	0		0	0	0		Fee
47	1047 E. 7th Street	0	0	0		0	0	0		Fee
48	409-413 E. 7th Street	0	0	0		0	0	0		Fee

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

Mortgage Loan Number	Property Name	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)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio
1	McClellan Park			Hard/Springing Cash Management
2	MGM Grand & Mandalay Bay			Hard/Springing Cash Management	3,000,000,000	9,018,542	1,365,800,000	1,365,800,000	2.70	2.70	65.2%
2.01	MGM Grand				1,635,000,000	4,915,105	744,361,000	744,361,000	2.70	2.70	65.2%
2.02	Mandalay Bay				1,365,000,000	4,103,436	621,439,000	621,439,000	2.70	2.70	65.2%
3	Pacific Gateway II			Soft/Springing Cash Management
4	CoLinx Distribution Center	$1		Hard/Springing Cash Management
5	The Arboretum			Hard/Upfront Cash Management
6	HPE Campus			Hard/Springing Cash Management
7	Alto Pomona			Hard/Upfront Cash Management
8	Palmetto Plaza			Springing
9	Goldman Chicago Multifamily Portfolio Tranche 3			Springing
9.01	The Douglass Apartments
9.02	7748 South Essex Apartments
9.03	7635 South East End Apartments
9.04	7625 South East End Apartments
9.05	7800 South Sangamon Apartments
9.06	8056 South Marshfield Apartments
9.07	South Shore Courtyard
10	Sullyfield Commerce Center I & II			Hard/Springing Cash Management
11	10725 North De Anza Boulevard			Hard/Upfront Cash Management
12	Bel Villaggio			Springing
13	Home Depot - Gardena			Springing
14	Stone & Montague Portfolio			Soft/Springing Cash Management
14.01	6 Stone Street
14.02	162 Montague Street
14.03	155 Montague Street
15	120 Wall Street			Hard/Springing Cash Management
16	One Stockton			Hard/Springing Cash Management
17	Summerfield Apartments			Springing
18	Commerce Corporate Center			Springing
19	Courtyard Marriott Solana Beach			Springing
20	100 Brandywine Boulevard			Hard/Springing Cash Management
21	West River Flats			Soft/Springing Cash Management
22	37 East 28th Street			Hard/Upfront Cash Management
23	Centre Point			Springing
24	Hyde Park Multifamily Portfolio			Springing
24.01	1101 East Hyde Park Boulevard
24.02	1440 East 52nd Street
24.03	5557 South University Avenue
24.04	1154 East 56th Street
24.05	5429 South Woodlawn Avenue
25	284 West Shaw and 1701 Santa Clara			Springing
25.01	284 West Shaw Avenue
25.02	1701 Santa Clara Drive
26	Goldman Chicago Multifamily Portfolio Tranche 4			Springing
26.01	Riverdale Portfolio
26.02	5450 South Indiana
26.03	6733 South Perry
26.04	6643 South Perry
27	Alto 211			Hard/Springing Cash Management
28	170 North High Street			Springing
29	Holiday Inn Salina			Springing
30	Twilley Center			Springing
31	Tractor Supply Portfolio			Hard/Springing Cash Management
31.01	Tractor Supply Naples
31.02	Tractor Supply Sarasota
32	Radcliff Apartment Portfolio			Springing
32.01	Christopher Square Apartments
32.02	Navaho Drive Apartments
32.03	Woodland Drive Apartments
33	Plaza Del Mar			Springing
34	National Self Storage - Dove Mountain			Springing
35	Clearfork MHC and Town & Country MHC Portfolio			Springing
35.01	Town & Country MHC
35.02	Clearfork MHC
36	Baltimore Station			Springing
37	866 UN Plaza			Hard/Springing Cash Management
38	Tree Garden Business Park			Springing
39	126 N Jefferson			Springing
40	Golden Cove MHC			Springing
41	The Meadows and Westwood II & III Apartments			Springing
41.01	Westwood Apartments II & III
41.02	The Meadows Apartments
42	Fabric Lofts Apartments			Springing
43	Jefferson Square Plaza			Springing
44	Satterfield Marketplace			Springing
45	5555 West Loop Office			Springing
46	1226 E. 7th Street			Springing
47	1047 E. 7th Street			Springing
48	409-413 E. 7th Street			Springing

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

Mortgage Loan Number	Property Name	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	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	McClellan Park				Y	N	69,000,000	289,000,000	358,000,000	McClellan Business Park, LLC	N	1
2	MGM Grand & Mandalay Bay	9.7%	9.7%		Y	N	45,000,000	1,589,200,000	1,634,200,000	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP	N	2
2.01	MGM Grand	9.7%	9.7%									2.01
2.02	Mandalay Bay	9.7%	9.7%									2.02
3	Pacific Gateway II				N					Rohit Kumar; Jayaprasad Vejendla	N	3
4	CoLinx Distribution Center				N					John A. Hagen; Margaret L. Cannava; Chester L. Koprovic	N	4
5	The Arboretum				Y	N	34,890,190	64,796,067	99,686,258	AAC Consolidated Properties, LLC; Riprand Count Arco	N	5
6	HPE Campus				Y	N	26,770,000	40,000,000	66,770,000	John Gaghan; Waleed Mohammed; Abdullah Alwehaib	N	6
7	Alto Pomona				N					Alfred R. Garcia; Margaret Garcia	N	7
8	Palmetto Plaza				N					Michael Lapointe; Adam Greenberg; Amit Raizada	N	8
9	Goldman Chicago Multifamily Portfolio Tranche 3				N					Goldman Investments; Hadar Goldman; Yaacov Jake Metzler; IBI Investment House Ltd.	Y - Group 1	9
9.01	The Douglass Apartments											9.01
9.02	7748 South Essex Apartments											9.02
9.03	7635 South East End Apartments											9.03
9.04	7625 South East End Apartments											9.04
9.05	7800 South Sangamon Apartments											9.05
9.06	8056 South Marshfield Apartments											9.06
9.07	South Shore Courtyard											9.07
10	Sullyfield Commerce Center I & II				N					Barry Malkin; Stephen J. Malkin; Randi H. Steinberger; Neal Gumbin; Jill Gumbin Hansen; David Goldstein; Helaine D. Levy; David Beckham	N	10
11	10725 North De Anza Boulevard				N					Walnut Hill Group - Series A	N	11
12	Bel Villaggio				N					Deba Shyam	N	12
13	Home Depot - Gardena				N					Stephen J. Muller; Jon M. Muller	N	13
14	Stone & Montague Portfolio				N					Abe Cohen; Jeffrey Lefkovits	N	14
14.01	6 Stone Street											14.01
14.02	162 Montague Street											14.02
14.03	155 Montague Street											14.03
15	120 Wall Street				Y	N	15,000,000	150,000,000	165,000,000	Silverstein Holdco I LLC	N	15
16	One Stockton				Y	N	15,000,000	51,000,000	66,000,000	Ben Ashkenazy	N	16
17	Summerfield Apartments				N					Kevin O’Brien	N	17
18	Commerce Corporate Center				N					Garrett R. Benner; Dennis E. Benner; Brandon M. Benner	N	18
19	Courtyard Marriott Solana Beach				Y	Y	14,303,056	11,343,803	25,646,859	Bharat K. Lall	N	19
20	100 Brandywine Boulevard				N					Pembroke IV LLC; Pembroke Brandywine Investors LLC; TCM Brandywine LLC; John B. Vander Zwaag; Richard Hamlin; Janet Kaz; Benjamin Adams	N	20
21	West River Flats				N					Mirko Otto	N	21
22	37 East 28th Street				N					Mayer Chemtob	N	22
23	Centre Point				N					Kevin J. Silverang	N	23
24	Hyde Park Multifamily Portfolio				N					LARP Holdings, LLC; Atheus Capital, LLC; Eli Ungar	N	24
24.01	1101 East Hyde Park Boulevard											24.01
24.02	1440 East 52nd Street											24.02
24.03	5557 South University Avenue											24.03
24.04	1154 East 56th Street											24.04
24.05	5429 South Woodlawn Avenue											24.05
25	284 West Shaw and 1701 Santa Clara				N					David Lawver; The David James Lawver Living Trust	N	25
25.01	284 West Shaw Avenue											25.01
25.02	1701 Santa Clara Drive											25.02
26	Goldman Chicago Multifamily Portfolio Tranche 4				N					Goldman Investments; Hadar Goldman	Y - Group 1	26
26.01	Riverdale Portfolio											26.01
26.02	5450 South Indiana											26.02
26.03	6733 South Perry											26.03
26.04	6643 South Perry											26.04
27	Alto 211				N					Mukemmel Sarimsakci; Guner Turkmen	N	27
28	170 North High Street				N					Elissa C. Gunsorek; Elissa C. Gunsorek, as trustee of The G-ATM et al 2013 Trust	N	28
29	Holiday Inn Salina				N					Larry-Bharat Patel; Rekha-Larry Bharat Patel	N	29
30	Twilley Center				N					Englantina Gega	N	30
31	Tractor Supply Portfolio				N					John E. Young	N	31
31.01	Tractor Supply Naples											31.01
31.02	Tractor Supply Sarasota											31.02
32	Radcliff Apartment Portfolio				N					Kirsten Stumpf; John Stumpf	N	32
32.01	Christopher Square Apartments											32.01
32.02	Navaho Drive Apartments											32.02
32.03	Woodland Drive Apartments											32.03
33	Plaza Del Mar				N					Jack Sheero; Joel Sheero; Ezra Sheero; Aviva Sheero; Sami Sheero	N	33
34	National Self Storage - Dove Mountain				N					Robert H. Schoff; Travis M. Morrow; Ted L. Williams; Tarik J. Williams; Robert H. Schoff Revocable Trust; Tarik J. & Jamie L. Williams Revocable Trust	N	34
35	Clearfork MHC and Town & Country MHC Portfolio				N					Daniel Benedict; Steven Cherin; John Michael Calin; Dr. Anant J. Gandhi, as Trustee of the SASB Irrevocable Trust Dated June 14, 2014	N	35
35.01	Town & Country MHC											35.01
35.02	Clearfork MHC											35.02
36	Baltimore Station				N					Platform Neighborhood Investment Fund I LP and 6001 Fund LLC	N	36
37	866 UN Plaza				N					Michael H. Heller; Michael Rudder; Gary Spindler	N	37
38	Tree Garden Business Park				N					Humberto Verre Filho	N	38
39	126 N Jefferson				N					Matthew Felton; Justin Graham; William Felton	N	39
40	Golden Cove MHC				N					Clayton Carter; Matthew Baldwin	N	40
41	The Meadows and Westwood II & III Apartments				N					Jason Donald Hilton	N	41
41.01	Westwood Apartments II & III											41.01
41.02	The Meadows Apartments											41.02
42	Fabric Lofts Apartments				N					Damon Mascieri	N	42
43	Jefferson Square Plaza				N					Andor Kovac	N	43
44	Satterfield Marketplace				N					Jose Chacalo Hilu; Elias Husni Hanono	N	44
45	5555 West Loop Office				N					Keeley Megarity	N	45
46	1226 E. 7th Street				N					Paul J. Fairbrook	Y - Group 2	46
47	1047 E. 7th Street				N					Paul J. Fairbrook	Y - Group 2	47
48	409-413 E. 7th Street				N					Paul J. Fairbrook	Y - Group 2	48