0001539497-20-000518.txt : 20200303 0001539497-20-000518.hdr.sgml : 20200303 20200303144844 ACCESSION NUMBER: 0001539497-20-000518 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20200303 DATE AS OF CHANGE: 20200303 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: CSAIL 2020-C19 Commercial Mortgage Trust CENTRAL INDEX KEY: 0001803702 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-227081-05 FILM NUMBER: 20681555 BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: Credit Suisse Commercial Mortgage Securities Corp. CENTRAL INDEX KEY: 0001654060 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 475115713 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 BUSINESS PHONE: 212-538-1807 MAIL ADDRESS: STREET 1: ELEVEN MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10010 FWP 1 n2039_x3-a1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-227081-05

The Information contained herein (the "Information") is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2020-C19 (the "Offering Document"). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.

For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-227081) 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 website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the Certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the subject securities and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the free prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

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

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

Loan No.	Footnotes	Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)	Cut-off Date Balance per SF/Units/Rooms	Loan Purpose
1		Loan	KPMG Plaza at Hall Arts	8.2%	Column Financial, Inc.	Column	$68,000,000	$68,000,000	$68,000,000	$242.14	Acquisition
2	(22)	Loan	Peachtree Office Towers	8.0%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$66,000,000	$66,000,000	$57,654,939	$106.50	Refinance
3		Loan	Selig Office Portfolio	7.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$60,000,000	$60,000,000	$60,000,000	$335.23	Refinance
3.01		Property	4th & Battery				$24,907,836	$24,907,836	$24,907,836	$335.23
3.02		Property	333 Elliott				$24,182,000	$24,182,000	$24,182,000	$335.23
3.03		Property	3rd & Battery				$10,910,164	$10,910,164	$10,910,164	$335.23
4		Loan	Arciterra Portfolio	7.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$60,000,000	$60,000,000	$50,070,746	$93.42	Refinance
4.01		Property	Seven Hills Plaza				$22,650,023	$22,650,023	$18,901,726	$93.42
4.02		Property	Cumberland Place				$7,055,230	$7,055,230	$5,887,677	$93.42
4.03		Property	Westgate Plaza				$5,214,437	$5,214,437	$4,351,513	$93.42
4.04		Property	Main Street Office				$4,912,268	$4,912,268	$4,099,349	$93.42
4.05		Property	Auburn Cord Plaza				$3,777,745	$3,777,745	$3,152,575	$93.42
4.06		Property	Plainfield Village				$3,545,981	$3,545,981	$2,959,165	$93.42
4.07		Property	Mayodan Shopping Center				$2,578,073	$2,578,073	$2,151,434	$93.42
4.08		Property	Burlington Plaza West				$2,052,255	$2,052,255	$1,712,632	$93.42
4.09		Property	Shoppes at Heather Glen				$1,924,496	$1,924,496	$1,606,015	$93.42
4.10		Property	Pine Tree Plaza				$1,681,190	$1,681,190	$1,402,974	$93.42
4.11		Property	Ville Platte Shopping Center				$1,412,200	$1,412,200	$1,178,498	$93.42
4.12		Property	Sweden Shopping Center				$1,281,617	$1,281,617	$1,069,525	$93.42
4.13		Property	Longview Center				$1,208,228	$1,208,228	$1,008,282	$93.42
4.14		Property	Eastman Shopping Center				$706,257	$706,257	$589,381	$93.42
5		Loan	The Westchester	6.0%	Column Financial, Inc.	Column	$50,000,000	$50,000,000	$50,000,000	$421.39	Refinance
6		Loan	Sol y Luna	6.0%	Cantor Commercial Real Estate Lending, L.P.; Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$50,000,000	$50,000,000	$50,000,000	$92,118.73	Acquisition
7		Loan	University Village	5.4%	Column Financial, Inc.	Column	$45,000,000	$45,000,000	$45,000,000	$418.32	Refinance
8		Loan	Renaissance Plano	5.4%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$45,000,000	$44,537,966	$36,326,430	$293,012.94	Refinance
9		Loan	Monaco Park Apartments	5.1%	Column Financial, Inc.	Column	$42,500,000	$42,500,000	$42,500,000	$149,647.89	Acquisition
10		Loan	Portofino Cove	4.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$34,500,000	$34,500,000	$34,500,000	$127,777.78	Refinance
11	(23)	Loan	U-Haul AREC 41 Portfolio	3.9%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$32,000,000	$32,000,000	$22,217,503	$6,632.12	Recapitalization
11.01		Property	U-Haul Moving & Storage of Mesa				$5,218,709	$5,218,709	$3,623,334	$6,632.12
11.02		Property	U-Haul Storage of Roscoe				$4,079,373	$4,079,373	$2,832,297	$6,632.12
11.03		Property	U-Haul Storage of South Beloit				$3,953,477	$3,953,477	$2,744,887	$6,632.12
11.04		Property	U-Haul Moving & Storage of Huber Heights				$3,197,280	$3,197,280	$2,219,862	$6,632.12
11.05		Property	U-Haul Moving & Storage of Miamisburg				$3,008,163	$3,008,163	$2,088,559	$6,632.12
11.06		Property	U-Haul Moving & Storage of Brentwood				$2,984,455	$2,984,455	$2,072,098	$6,632.12
11.07		Property	U-Haul Storage of Crestview				$2,062,304	$2,062,304	$1,431,852	$6,632.12
11.08		Property	U-Haul Storage of Beloit				$1,778,247	$1,778,247	$1,234,632	$6,632.12
11.09		Property	U-Haul Storage of Fremont				$1,660,962	$1,660,962	$1,153,201	$6,632.12
11.10		Property	U-Haul Storage of Rock River				$1,329,816	$1,329,816	$923,287	$6,632.12
11.11		Property	U-Haul Storage of North Beloit				$1,068,213	$1,068,213	$741,657	$6,632.12
11.12		Property	U-Haul Storage of Southwest Beloit				$948,311	$948,311	$658,410	$6,632.12
11.13		Property	U-Haul Storage of West Beloit				$710,688	$710,688	$493,429	$6,632.12
12	(24)	Loan	Hammond Aire	3.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$29,800,000	$29,800,000	$25,179,578	$85.23	Acquisition
13	(25)	Loan	APX Morristown	3.1%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$26,000,000	$26,000,000	$22,756,938	$135.60	Refinance
14		Loan	Lampwork Apartments	2.9%	Column Financial, Inc.	Column	$24,000,000	$24,000,000	$24,000,000	$260,869.57	Refinance
15		Loan	B3 Lofts	2.4%	Column Financial, Inc.	Column	$19,700,000	$19,700,000	$19,700,000	$240,243.90	Refinance
16	(26)	Loan	1399 Park Avenue	2.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$18,000,000	$18,000,000	$18,000,000	$814.48	Acquisition
17		Loan	Bella Grand	2.1%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$17,200,000	$17,200,000	$17,200,000	$89,583.33	Acquisition
18		Loan	Bakery Lofts	1.7%	Column Financial, Inc.	Column	$14,300,000	$14,300,000	$14,300,000	$250,877.19	Refinance
19		Loan	Howard Commons	1.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$13,500,000	$13,500,000	$10,748,754	$38.00	Refinance
20		Loan	West Towne Commons	1.6%	Column Financial, Inc.	Column	$13,500,000	$13,477,937	$10,586,523	$74.48	Acquisition
21		Loan	CEV Upstate Apartments	1.6%	Column Financial, Inc.	Column	$13,500,000	$13,459,133	$10,618,653	$28,039.86	Acquisition
22		Loan	MacArthur Village	1.4%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$11,850,000	$11,850,000	$8,490,773	$65.01	Refinance
23		Loan	Tru Fayetteville	1.3%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$11,000,000	$11,000,000	$7,846,943	$100,917.43	Refinance
24		Loan	Langston Landing	1.3%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$10,750,000	$10,750,000	$10,750,000	$128.79	Acquisition
25		Loan	3030 Chapman Apartments	1.3%	Column Financial, Inc.	Column	$10,700,000	$10,700,000	$10,700,000	$260,975.61	Refinance
26		Loan	Adam's Towers	1.3%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$10,500,000	$10,500,000	$10,500,000	$136,363.64	Refinance
27		Loan	DDC4 Portfolio	1.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$10,350,000	$10,350,000	$10,350,000	$585.37	Refinance
27.01		Property	2029 P Street NW				$5,131,486	$5,131,486	$5,131,486	$585.37
27.02		Property	900 6th Street NW				$2,313,911	$2,313,911	$2,313,911	$585.37
27.03		Property	440 Massachusetts Avenue NW				$1,775,536	$1,775,536	$1,775,536	$585.37
27.04		Property	1401 R Street NW				$1,129,068	$1,129,068	$1,129,068	$585.37
28		Loan	B2 Lofts	1.1%	Column Financial, Inc.	Column	$9,000,000	$9,000,000	$9,000,000	$250,000.00	Refinance
29		Loan	5th Street Lofts	0.9%	Column Financial, Inc.	Column	$7,400,000	$7,400,000	$7,400,000	$284,615.38	Refinance
30		Loan	1080 Lofts	0.7%	Column Financial, Inc.	Column	$5,400,000	$5,400,000	$5,400,000	$200,000.00	Refinance

A-1-1

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

						MORTGAGED PROPERTY CHARACTERISTICS

Loan No.	Footnotes	Flag	Deal Name	Sponsor	Non-Recourse Carveout Guarantor	No. of Properties
1		Loan	KPMG Plaza at Hall Arts	Masaveu Real Estate US, Delaware LLC	Masaveu Real Estate US, Delaware LLC	1
2	(22)	Loan	Peachtree Office Towers	Richard E. Bowers	Richard E. Bowers	1
3		Loan	Selig Office Portfolio	Martin Selig; Selig Family Holdings, LLC	Martin Selig; Selig Family Holdings, LLC	3
3.01		Property	4th & Battery			1
3.02		Property	333 Elliott			1
3.03		Property	3rd & Battery			1
4		Loan	Arciterra Portfolio	Jonathan M. Larmore	Jonathan M. Larmore	14
4.01		Property	Seven Hills Plaza			1
4.02		Property	Cumberland Place			1
4.03		Property	Westgate Plaza			1
4.04		Property	Main Street Office			1
4.05		Property	Auburn Cord Plaza			1
4.06		Property	Plainfield Village			1
4.07		Property	Mayodan Shopping Center			1
4.08		Property	Burlington Plaza West			1
4.09		Property	Shoppes at Heather Glen			1
4.10		Property	Pine Tree Plaza			1
4.11		Property	Ville Platte Shopping Center			1
4.12		Property	Sweden Shopping Center			1
4.13		Property	Longview Center			1
4.14		Property	Eastman Shopping Center			1
5		Loan	The Westchester	Simon Property Group, L.P.; Institutional Mall Investors LLC	Simon Property Group, L.P.	1
6		Loan	Sol y Luna	Patrick Nelson; Arbor Realty SR, Inc.	Patrick Nelson; Nelson Partners, LLC	1
7		Loan	University Village	Stuart M. Sloan	Stuart M. Sloan	1
8		Loan	Renaissance Plano	Daniel S. Moon; Samuel S. Moon; Daniel S. Moon Investment Trust U/A/D 5/20/2003; Samuel S. Moon Investment Trust U/A/D 5/20/2003	Daniel S. Moon; Samuel S. Moon; Daniel S. Moon Investment Trust U/A/D 5/20/2003; Samuel S. Moon Investment Trust U/A/D 5/20/2003	1
9		Loan	Monaco Park Apartments	BREIT MF Holdings LLC	BREIT MF Holdings LLC	1
10		Loan	Portofino Cove	Prime Hospitality Group II, LLC	Prime Hospitality Group, LLC	1
11	(23)	Loan	U-Haul AREC 41 Portfolio	AMERCO	AMERCO	13
11.01		Property	U-Haul Moving & Storage of Mesa			1
11.02		Property	U-Haul Storage of Roscoe			1
11.03		Property	U-Haul Storage of South Beloit			1
11.04		Property	U-Haul Moving & Storage of Huber Heights			1
11.05		Property	U-Haul Moving & Storage of Miamisburg			1
11.06		Property	U-Haul Moving & Storage of Brentwood			1
11.07		Property	U-Haul Storage of Crestview			1
11.08		Property	U-Haul Storage of Beloit			1
11.09		Property	U-Haul Storage of Fremont			1
11.10		Property	U-Haul Storage of Rock River			1
11.11		Property	U-Haul Storage of North Beloit			1
11.12		Property	U-Haul Storage of Southwest Beloit			1
11.13		Property	U-Haul Storage of West Beloit			1
12	(24)	Loan	Hammond Aire	Hardam S. Azad; William F. Harmeyer	Hardam S. Azad; William F. Harmeyer	1
13	(25)	Loan	APX Morristown	Fawkes Investments, L.P.	Keystone Tristate Opportunity Fund, LP; Keystone Tristate Opportunity Parallel Fund, LP; Fawkes Investments, L.P.	1
14		Loan	Lampwork Apartments	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014; Seth Jacobsen	1
15		Loan	B3 Lofts	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014	1
16	(26)	Loan	1399 Park Avenue	Jeremy Markowitz; David Stern	Jeremy Markowitz; David Stern	1
17		Loan	Bella Grand	Ravindra Gupta; Vikram Raya	Ravindra Gupta; Vikram Raya	1
18		Loan	Bakery Lofts	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014	1
19		Loan	Howard Commons	Jeffrey Aeder	Jeffrey Aeder	1
20		Loan	West Towne Commons	Yale I. Paprin	Yale I. Paprin	1
21		Loan	CEV Upstate Apartments	Mikael J. Levey; Benjamin Leffell	Mikael J. Levey; Benjamin Leffell	1
22		Loan	MacArthur Village	James E. Maurin	James E. Maurin	1
23		Loan	Tru Fayetteville	Nikhil Patel; Amar Patel	Nikhil Patel; Amar Patel	1
24		Loan	Langston Landing	Sterling United Properties II, L.P.	Sterling United Properties II, L.P.	1
25		Loan	3030 Chapman Apartments	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014	1
26		Loan	Adam's Towers	John W. Holmes; Carol K. Segal	John W. Holmes; Carol K. Segal	1
27		Loan	DDC4 Portfolio	Norman Jemal	Norman Jemal	4
27.01		Property	2029 P Street NW			1
27.02		Property	900 6th Street NW			1
27.03		Property	440 Massachusetts Avenue NW			1
27.04		Property	1401 R Street NW			1
28		Loan	B2 Lofts	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014; Ronald Dreisbach; 2017 Amended And Restated Dreisbach Family Trust	1
29		Loan	5th Street Lofts	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014	1
30		Loan	1080 Lofts	John Protopappas	John Protopappas; John Protopappas 2014 Revocable Trust dated August 26, 2014; Ronald Dreisbach; 2017 Amended And Restated Dreisbach Family Trust	1

A-1-2

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

MORTGAGED PROPERTY CHARACTERISTICS

Loan No.

Footnotes

Flag

Deal Name

General Property Type

Detailed Property Type

Title Type(4)

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Loan

KPMG Plaza at Hall Arts

Office

CBD

Fee

NAP

2323 Ross Avenue

Dallas

75201

(22)

Loan

Peachtree Office Towers

Office

CBD

Fee

NAP

260 and 270 Peachtree Street Northwest

Atlanta

Fulton

30303

Loan

Selig Office Portfolio

Office

CBD

Fee

NAP

Various

Seattle

King

Various

3.01

Property

4th & Battery

Office

CBD

Fee

NAP

2401 4th Avenue

Seattle

King

98121

3.02

Property

333 Elliott

Office

CBD

Fee

NAP

333 Elliott Avenue West

Seattle

King

98119

3.03

Property

3rd & Battery

Office

CBD

Fee

NAP

2400 3rd Avenue

Seattle

King

98121

Loan

Arciterra Portfolio

Various

Fee

NAP

Various

4.01

Property

Seven Hills Plaza

Retail

Anchored

Fee

NAP

18511-18883 East Hampden Avenue

Aurora

Arapahoe

80013

4.02

Property

Cumberland Place

Retail

Unanchored

Fee

NAP

2997 Cumberland Boulevard Southeast

Smyrna

Cobb

30080

4.03

Property

Westgate Plaza

Retail

Anchored

Fee

NAP

5173 West Washington Street

Indianapolis

Marion

46241

4.04

Property

Main Street Office

Office

Suburban

Fee

NAP

320 West Lanier Avenue

Fayetteville

Fayette

30214

4.05

Property

Auburn Cord Plaza

Retail

Anchored

Fee

NAP

342-350 & 430-652 North Grandstaff Drive

Auburn

DeKalb

46706

4.06

Property

Plainfield Village

Retail

Unanchored

Fee

NAP

160 Plainfield Village Drive

Plainfield

Hendricks

46168

4.07

Property

Mayodan Shopping Center

Retail

Shadow Anchored

Fee

NAP

131 Commerce Drive

Mayodan

Rockingham

27027

4.08

Property

Burlington Plaza West

Retail

Shadow Anchored

Fee

NAP

3351 Agency Street

Burlington

Des Moines

52655

4.09

Property

Shoppes at Heather Glen

Retail

Shadow Anchored

Fee

NAP

2063-2079 East Laraway Road

New Lenox

Will

60451

4.10

Property

Pine Tree Plaza

Retail

Shadow Anchored

Fee

NAP

22 West Newell Road

Danville

Vermilion

61834

4.11

Property

Ville Platte Shopping Center

Retail

Shadow Anchored

Fee

NAP

925 East LaSalle Street

Ville Platte

Evangeline Parish

70586

4.12

Property

Sweden Shopping Center

Retail

Shadow Anchored

Fee

NAP

1651 Nathaniel Poole Trail

Brockport

Monroe

14420

4.13

Property

Longview Center

Retail

Shadow Anchored

Fee

NAP

711 Estes Drive

Longview

Gregg

75602

4.14

Property

Eastman Shopping Center

Retail

Shadow Anchored

Fee

NAP

970 Indian Drive

Eastman

Dodge

31023

Loan

The Westchester

Retail

Super-Regional Mall

Fee & Leasehold

12/30/2091

125 Westchester Avenue

White Plains

Westchester

10601

Loan

Sol y Luna

Multifamily

Student Housing

Fee

NAP

1020 North Tyndall Avenue

Tucson

Pima

85719

Loan

University Village

Retail

Lifestyle Center

Fee

NAP

2623 Northeast University Village Street

Seattle

King

98105

Loan

Renaissance Plano

Hotel

Full Service

Fee

NAP

6007 Legacy Drive

Plano

Collin

75024

Loan

Monaco Park Apartments

Multifamily

Garden

Fee

NAP

8350 West Desert Inn Road

Las Vegas

Clark

89117

Loan

Portofino Cove

Multifamily

Garden

Fee

NAP

4135 Umbria Lane

Fort Myers

Lee

33916

(23)

Loan

U-Haul AREC 41 Portfolio

Self Storage

Fee

NAP

Various

11.01

Property

U-Haul Moving & Storage of Mesa

Self Storage

Fee

NAP

219 & 255 East McKellips Road

Mesa

Maricopa

85201

11.02

Property

U-Haul Storage of Roscoe

Self Storage

Fee

NAP

12522 North 2nd Street

Roscoe

Winnebago

61073

11.03

Property

U-Haul Storage of South Beloit

Self Storage

Fee

NAP

4067 Prairie Hill Road

South Beloit

Winnebago

61080

11.04

Property

U-Haul Moving & Storage of Huber Heights

Self Storage

Fee

NAP

6550-6660 Brandt Pike

Huber Heights

Montgomery

45424

11.05

Property

U-Haul Moving & Storage of Miamisburg

Self Storage

Fee

NAP

234 Springboro Pike

Miamisburg

Montgomery

45449

11.06

Property

U-Haul Moving & Storage of Brentwood

Self Storage

Fee

NAP

32 Middle Road

Brentwood

Rockingham

03833

11.07

Property

U-Haul Storage of Crestview

Self Storage

Fee

NAP

2547 South Park Avenue

Beloit

Rock

53511

11.08

Property

U-Haul Storage of Beloit

Self Storage

Fee

NAP

1405 Madison Road

Beloit

Rock

53511

11.09

Property

U-Haul Storage of Fremont

Self Storage

Fee

NAP

25 Main Street

Fremont

Rockingham

03044

11.10

Property

U-Haul Storage of Rock River

Self Storage

Fee

NAP

850 Doner Drive

South Beloit

Winnebago

61080

11.11

Property

U-Haul Storage of North Beloit

Self Storage

Fee

NAP

1501 Bayliss Avenue

Beloit

Rock

53511

11.12

Property

U-Haul Storage of Southwest Beloit

Self Storage

Fee

NAP

1922 Shirland Avenue

South Beloit

Winnebago

61080

11.13

Property

U-Haul Storage of West Beloit

Self Storage

Fee

NAP

1430 Division Street

Beloit

Rock

53511

(24)

Loan

Hammond Aire

Retail

Anchored

Fee

NAP

9616-9638 Airline Highway

Baton Rouge

East Baton Rouge Parish

70815

(25)

Loan

APX Morristown

Office

Suburban

Fee

NAP

412 Mount Kemble Avenue

Morristown

Morris

07960

Loan

Lampwork Apartments

Multifamily

Garden

Fee

NAP

1614 Campbell Street

Oakland

Alameda

94607

Loan

B3 Lofts

Multifamily

Low Rise

Fee

NAP

5000 Adeline Street

Oakland

Alameda

94608

(26)

Loan

1399 Park Avenue

Office

CBD

Fee

NAP

1399 Park Avenue

New York

10029

Loan

Bella Grand

Multifamily

Garden

Fee

NAP

730 Franklin Gateway Southeast

Marietta

Cobb

30067

Loan

Bakery Lofts

Multifamily

Garden

Fee

NAP

4600 Adeline Street

Oakland

Alameda

94608

Loan

Howard Commons

Industrial

Flex

Fee

NAP

6151, 6201-6299 Howard Street

Niles

Cook

60714

Loan

West Towne Commons

Retail

Shadow Anchored

Fee

NAP

17 Stonebrook Place

Jackson

Madison

38305

Loan

CEV Upstate Apartments

Multifamily

Student Housing

Fee

NAP

101 Campus Suites Road

Spartanburg

29303

Loan

MacArthur Village

Retail

Anchored

Fee

NAP

1400 MacArthur Drive

Alexandria

Rapides Parish

71301

Loan

Tru Fayetteville

Hotel

Limited Service

Fee

NAP

2055 Cedar Creek Road

Fayetteville

Cumberland

28312

Loan

Langston Landing

Retail

Anchored

Fee

NAP

210-406 Washington Avenue South

Kent

King

98032

Loan

3030 Chapman Apartments

Multifamily

Garden

Fee

NAP

3030 and 3014 Chapman Street

Oakland

Alameda

94601

Loan

Adam's Towers

Multifamily

Mid Rise

Fee

NAP

2325 15th Street Northwest

Washington

District of Columbia

20009

Loan

DDC4 Portfolio

Various

Fee

NAP

Various

Washington

District of Columbia

Various

27.01

Property

2029 P Street NW

Mixed Use

Retail/Office

Fee

NAP

2029-2031 P Street, Northwest

Washington

District of Columbia

20036

27.02

Property

900 6th Street NW

Mixed Use

Retail/Office

Fee

NAP

900 6th Street, Northwest; 601 I Street, Northwest

Washington

District of Columbia

20001

27.03

Property

440 Massachusetts Avenue NW

Office

CBD

Fee

NAP

440 Massachusetts Avenue, Northwest

Washington

District of Columbia

20001

27.04

Property

1401 R Street NW

Retail

Single Tenant

Fee

NAP

1401 R Street, Northwest

Washington

District of Columbia

20009

Loan

B2 Lofts

Multifamily

Low Rise

Fee

NAP

964 46th Street

Oakland

Alameda

94608

Loan

5th Street Lofts

Multifamily

Garden

Fee

NAP

1155 5th Street

Oakland

Alameda

94606

Loan

1080 Lofts

Multifamily

Low Rise

Fee

NAP

1080 23rd Avenue

Oakland

Alameda

94606

A-1-3

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

				MORTGAGED PROPERTY CHARACTERISTICS								MORTGAGE LOAN CHARACTERISTICS
Loan No.	Footnotes	Flag	Deal Name	Year Built	Year Renovated	Net Rentable Area SF/Units/ Rooms(5)(6)	Units of Measure	Occupancy Rate(5)(6)	Occupancy Rate As-of Date(6)	Appraised Value(7)	Appraisal As-of Date(7)	Interest Rate %	Admin Fee Rate %(8)	Net Mortgage Rate %	Interest Accrual Basis	Seasoning (mos.)	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)
1		Loan	KPMG Plaza at Hall Arts	2015	NAP	461,306	Square Feet	95.9%	12/1/2019	$239,800,000	11/25/2019	3.4100%	0.01402%	3.39598%	Actual/360	2	No	120	118
2	(22)	Loan	Peachtree Office Towers	1961, 1974	1999-2012	619,732	Square Feet	85.1%	12/31/2019	$109,000,000	9/4/2019	3.8173%	0.04402%	3.77325%	Actual/360	3	No	123	120
3		Loan	Selig Office Portfolio	Various	Various	402,705	Square Feet	98.3%	4/15/2019	$228,700,000	Various	4.3780%	0.04402%	4.33398%	Actual/360	9	No	120	111
3.01		Property	4th & Battery	1978	2018	202,130	Square Feet	96.6%	4/15/2019	$90,000,000	5/6/2019
3.02		Property	333 Elliott	2008	NAP	133,472	Square Feet	100.0%	4/15/2019	$97,000,000	9/1/2019
3.03		Property	3rd & Battery	2016	NAP	67,103	Square Feet	100.0%	4/15/2019	$41,700,000	5/6/2019
4		Loan	Arciterra Portfolio	Various	Various	642,256	Square Feet	89.6%	1/29/2020	$98,290,000	Various	3.6700%	0.04402%	3.62598%	Actual/360	0	No	120	120
4.01		Property	Seven Hills Plaza	1984	2015	135,753	Square Feet	89.8%	1/29/2020	$32,500,000	9/30/2019
4.02		Property	Cumberland Place	1996	NAP	33,200	Square Feet	86.4%	1/29/2020	$8,850,000	9/26/2019
4.03		Property	Westgate Plaza	1975	NAP	66,469	Square Feet	97.1%	1/29/2020	$6,350,000	10/2/2019
4.04		Property	Main Street Office	2008	NAP	27,799	Square Feet	91.0%	1/29/2020	$6,125,000	9/26/2019
4.05		Property	Auburn Cord Plaza	1987	2004	117,667	Square Feet	91.4%	1/29/2020	$6,000,000	9/19/2019
4.06		Property	Plainfield Village	2007	NAP	41,652	Square Feet	66.6%	1/29/2020	$8,400,000	10/2/2019
4.07		Property	Mayodan Shopping Center	1996	2007	55,659	Square Feet	94.2%	1/29/2020	$5,650,000	10/1/2019
4.08		Property	Burlington Plaza West	1989	1997	35,650	Square Feet	98.1%	1/29/2020	$5,200,000	10/2/2019
4.09		Property	Shoppes at Heather Glen	2009	NAP	16,000	Square Feet	77.5%	1/29/2020	$4,450,000	10/4/2019
4.10		Property	Pine Tree Plaza	2002	NAP	27,050	Square Feet	100.0%	1/29/2020	$4,500,000	10/4/2019
4.11		Property	Ville Platte Shopping Center	2006	NAP	25,400	Square Feet	100.0%	1/29/2020	$2,980,000	9/26/2019
4.12		Property	Sweden Shopping Center	2008	NAP	18,900	Square Feet	81.0%	1/29/2020	$2,890,000	10/1/2019
4.13		Property	Longview Center	2006	NAP	25,850	Square Feet	81.4%	1/29/2020	$2,820,000	9/27/2019
4.14		Property	Eastman Shopping Center	2006	NAP	15,207	Square Feet	73.7%	1/29/2020	$1,575,000	9/26/2019
5		Loan	The Westchester	1995	2015-2017	813,979	Square Feet	96.8%	1/10/2020	$810,000,000	11/26/2019	3.2500%	0.01402%	3.23598%	Actual/360	1	No	120	119
6		Loan	Sol y Luna	2013, 2014	NAP	977	Beds	89.4%	9/4/2019	$191,500,000	9/12/2019	3.8400%	0.04402%	3.79598%	Actual/360	2	No	120	118
7		Loan	University Village	1956	2019	597,635	Square Feet	100.0%	11/18/2019	$650,000,000	10/23/2019	3.3000%	0.01402%	3.28598%	Actual/360	3	No	120	117
8		Loan	Renaissance Plano	2017	NAP	304	Rooms	73.0%	7/31/2019	$139,400,000	5/9/2019	4.4500%	0.04402%	4.40598%	Actual/360	8	No	120	112
9		Loan	Monaco Park Apartments	1999	2018-2019	284	Units	93.0%	1/6/2020	$63,400,000	10/10/2019	3.3910%	0.01402%	3.37698%	Actual/360	4	No	120	116
10		Loan	Portofino Cove	2008, 2019	NAP	270	Units	91.5%	1/29/2020	$54,100,000	12/11/2019	3.8170%	0.04402%	3.77298%	Actual/360	1	No	121	120
11	(23)	Loan	U-Haul AREC 41 Portfolio	Various	Various	4,825	Units	91.7%	11/30/2019	$51,960,000	Various	3.1100%	0.04402%	3.06598%	Actual/360	0	Yes	120	120
11.01		Property	U-Haul Moving & Storage of Mesa	1986, 2018	NAP	1,090	Units	95.3%	11/30/2019
11.02		Property	U-Haul Storage of Roscoe	2015-2018	NAP	439	Units	94.3%	11/30/2019
11.03		Property	U-Haul Storage of South Beloit	1996, 2007, 2008, 2009	NAP	452	Units	94.2%	11/30/2019
11.04		Property	U-Haul Moving & Storage of Huber Heights	1974	2016	734	Units	90.2%	11/30/2019
11.05		Property	U-Haul Moving & Storage of Miamisburg	1988	2016	695	Units	85.2%	11/30/2019
11.06		Property	U-Haul Moving & Storage of Brentwood	1970, 1988, 1989, 1998	NAP	477	Units	89.5%	11/30/2019
11.07		Property	U-Haul Storage of Crestview	1959, 2015, 2016, 2018	NAP	174	Units	93.1%	11/30/2019
11.08		Property	U-Haul Storage of Beloit	2017	NAP	144	Units	93.8%	11/30/2019
11.09		Property	U-Haul Storage of Fremont	1970, 1988, 1989, 1998	NAP	232	Units	91.4%	11/30/2019
11.10		Property	U-Haul Storage of Rock River	1996, 2007, 2008, 2009	NAP	115	Units	93.0%	11/30/2019
11.11		Property	U-Haul Storage of North Beloit	2013	NAP	90	Units	92.2%	11/30/2019
11.12		Property	U-Haul Storage of Southwest Beloit	2006, 2007	NAP	118	Units	87.3%	11/30/2019
11.13		Property	U-Haul Storage of West Beloit	2011-2012	NAP	65	Units	95.4%	11/30/2019
12	(24)	Loan	Hammond Aire	1985	2009	349,660	Square Feet	93.5%	1/14/2020	$48,300,000	11/15/2019	3.5100%	0.04402%	3.46598%	Actual/360	0	No	120	120
13	(25)	Loan	APX Morristown	1986	2016-2018	486,742	Square Feet	94.0%	6/21/2019	$98,000,000	6/28/2019	3.6900%	0.04402%	3.64598%	Actual/360	6	No	120	114
14		Loan	Lampwork Apartments	1910	2014	92	Units	94.6%	1/1/2020	$39,100,000	12/9/2019	3.4800%	0.01402%	3.46598%	Actual/360	1	No	120	119
15		Loan	B3 Lofts	2013	NAP	82	Units	92.7%	1/1/2020	$32,800,000	12/9/2019	3.3100%	0.01402%	3.29598%	Actual/360	1	No	120	119
16	(26)	Loan	1399 Park Avenue	2019	NAP	22,100	Square Feet	100.0%	9/9/2019	$26,800,000	8/30/2019	3.6500%	0.04402%	3.60598%	Actual/360	5	Yes	124	119
17		Loan	Bella Grand	1980	2016	192	Units	91.1%	1/28/2020	$25,850,000	10/30/2019	3.4186%	0.04402%	3.37458%	Actual/360	3	No	123	120
18		Loan	Bakery Lofts	1919	2002	57	Units	91.2%	1/22/2020	$22,450,000	12/9/2019	3.3100%	0.01402%	3.29598%	Actual/360	1	No	120	119
19		Loan	Howard Commons	1956, 1988	1986	355,266	Square Feet	94.9%	11/12/2019	$23,600,000	9/24/2019	3.7400%	0.04402%	3.69598%	Actual/360	2	No	122	120
20		Loan	West Towne Commons	1995-2006	2014-2015	180,960	Square Feet	89.8%	11/6/2019	$18,600,000	12/6/2019	3.6500%	0.01402%	3.63598%	Actual/360	1	No	120	119
21		Loan	CEV Upstate Apartments	2008	NAP	480	Beds	96.9%	12/11/2019	$19,500,000	10/17/2019	3.7300%	0.01402%	3.71598%	Actual/360	2	No	120	118
22		Loan	MacArthur Village	1957	2008	182,266	Square Feet	93.9%	8/7/2019	$17,100,000	8/23/2019	3.6800%	0.04402%	3.63598%	Actual/360	4	No	124	120
23		Loan	Tru Fayetteville	2018	NAP	109	Rooms	79.6%	12/31/2019	$18,500,000	12/10/2019	3.7700%	0.04402%	3.72598%	Actual/360	0	No	120	120
24		Loan	Langston Landing	1992, 1993, 1999	NAP	83,466	Square Feet	98.7%	10/31/2019	$17,450,000	10/10/2019	3.6150%	0.04402%	3.57098%	Actual/360	1	No	121	120
25		Loan	3030 Chapman Apartments	2018	NAP	41	Units	100.0%	1/22/2020	$18,200,000	12/9/2019	3.4300%	0.01402%	3.41598%	Actual/360	1	No	120	119
26		Loan	Adam's Towers	1937	2015	77	Units	92.2%	12/31/2019	$16,300,000	11/22/2019	3.5300%	0.04402%	3.48598%	Actual/360	1	No	121	120
27		Loan	DDC4 Portfolio	Various	Various	17,681	Square Feet	100.0%	8/15/2019	$15,980,000	8/15/2019	3.7500%	0.04402%	3.70598%	Actual/360	4	No	124	120
27.01		Property	2029 P Street NW	1910	NAP	8,856	Square Feet	100.0%	8/15/2019	$7,900,000	8/15/2019
27.02		Property	900 6th Street NW	1890	2013	3,247	Square Feet	100.0%	8/15/2019	$3,400,000	8/15/2019
27.03		Property	440 Massachusetts Avenue NW	2005	NAP	4,300	Square Feet	100.0%	8/15/2019	$2,900,000	8/15/2019
27.04		Property	1401 R Street NW	1904	2013	1,278	Square Feet	100.0%	8/15/2019	$1,780,000	8/15/2019
28		Loan	B2 Lofts	2005	NAP	36	Units	88.9%	2/4/2020	$14,800,000	12/9/2019	3.3100%	0.01402%	3.29598%	Actual/360	1	No	120	119
29		Loan	5th Street Lofts	1903	1985	26	Units	100.0%	1/22/2020	$12,100,000	12/10/2019	3.3100%	0.01402%	3.29598%	Actual/360	1	No	120	119
30		Loan	1080 Lofts	1945	1991	27	Units	92.6%	2/4/2020	$9,200,000	12/10/2019	3.3100%	0.01402%	3.29598%	Actual/360	1	No	120	119

A-1-4

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

MORTGAGE LOAN CHARACTERISTICS

Loan No.

Footnotes

Flag

Deal Name

Original Interest-Only Period (mos.)

Remaining Interest-Only Period (mos.)

Original Amortization Term (mos.)

Remaining Amortization Term (mos.)

Note Date

First Payment Date

First P&I Payment Date (Partial IO Loans)

Maturity Date

ARD Loan Stated Maturity Date

Monthly Debt Service (P&I)

Monthly Debt Service (IO)

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type(9)

Cash Management Status

Crossed With Other Loans

Related-Borrower Loans

Loan

KPMG Plaza at Hall Arts

120

118

12/23/2019

2/6/2020

NAP

1/6/2030

NAP

$195,917.13

NAP

$2,351,005.56

Hard

Springing

(22)

Loan

Peachtree Office Towers

360

11/21/2019

1/5/2020

1/5/2025

3/5/2030

$331,064.46

$212,865.97

$3,972,773.51

$2,554,391.64

Springing

Loan

Selig Office Portfolio

120

111

6/5/2019

7/5/2019

NAP

6/5/2029

NAP

$221,940.28

NAP

$2,663,283.36

Hard

In-Place

3.01

Property

4th & Battery

3.02

Property

333 Elliott

3.03

Property

3rd & Battery

Loan

Arciterra Portfolio

360

2/10/2020

4/5/2020

4/5/2022

3/5/2030

$275,152.70

$186,048.61

$3,301,832.40

$2,232,583.32

Hard

In-Place

4.01

Property

Seven Hills Plaza

4.02

Property

Cumberland Place

4.03

Property

Westgate Plaza

4.04

Property

Main Street Office

4.05

Property

Auburn Cord Plaza

4.06

Property

Plainfield Village

4.07

Property

Mayodan Shopping Center

4.08

Property

Burlington Plaza West

4.09

Property

Shoppes at Heather Glen

4.10

Property

Pine Tree Plaza

4.11

Property

Ville Platte Shopping Center

4.12

Property

Sweden Shopping Center

4.13

Property

Longview Center

4.14

Property

Eastman Shopping Center

Loan

The Westchester

120

119

1/21/2020

3/1/2020

NAP

2/1/2030

NAP

$137,297.45

NAP

$1,647,569.40

Hard

Springing

Loan

Sol y Luna

120

118

1/3/2020

2/6/2020

NAP

1/6/2030

NAP

$162,222.22

NAP

$1,946,666.64

Soft

Springing

Loan

University Village

120

117

12/2/2019

1/6/2020

NAP

12/6/2029

NAP

$125,468.75

NAP

$1,505,625.00

Hard

Springing

Loan

Renaissance Plano

360

352

7/2/2019

8/5/2019

NAP

7/5/2029

$226,673.44

NAP

$2,720,081.28

NAP

Soft

In-Place

Loan

Monaco Park Apartments

120

116

10/30/2019

12/1/2019

NAP

11/1/2029

NAP

$121,765.94

NAP

$1,461,191.28

Soft

Springing

Loan

Portofino Cove

121

120

1/31/2020

3/5/2020

NAP

3/5/2030

NAP

$111,262.90

NAP

$1,335,154.80

NAP

(23)

Loan

U-Haul AREC 41 Portfolio

300

2/24/2020

4/5/2020

NAP

3/5/2035

3/5/2030

$153,584.77

NAP

$1,843,017.24

NAP

Soft

Springing

11.01

Property

U-Haul Moving & Storage of Mesa

11.02

Property

U-Haul Storage of Roscoe

11.03

Property

U-Haul Storage of South Beloit

11.04

Property

U-Haul Moving & Storage of Huber Heights

11.05

Property

U-Haul Moving & Storage of Miamisburg

11.06

Property

U-Haul Moving & Storage of Brentwood

11.07

Property

U-Haul Storage of Crestview

11.08

Property

U-Haul Storage of Beloit

11.09

Property

U-Haul Storage of Fremont

11.10

Property

U-Haul Storage of Rock River

11.11

Property

U-Haul Storage of North Beloit

11.12

Property

U-Haul Storage of Southwest Beloit

11.13

Property

U-Haul Storage of West Beloit

(24)

Loan

Hammond Aire

360

2/19/2020

4/5/2020

8/5/2023

3/5/2030

$138,601.04

$88,375.63

$1,663,212.45

$1,060,507.56

Hard

Springing

(25)

Loan

APX Morristown

360

9/5/2019

10/5/2019

10/5/2024

9/5/2029

$129,322.98

$81,060.42

$1,551,875.76

$972,725.04

Hard

In-Place

Loan

Lampwork Apartments

120

119

1/24/2020

3/6/2020

NAP

2/6/2030

NAP

$70,566.67

NAP

$846,800.04

Soft

Springing

Group A

Loan

B3 Lofts

120

119

2/5/2020

3/6/2020

NAP

2/6/2030

NAP

$55,093.88

NAP

$661,126.56

Soft

Springing

Group A

(26)

Loan

1399 Park Avenue

124

119

9/26/2019

11/5/2019

NAP

2/5/2032

2/5/2030

NAP

$55,510.42

NAP

$666,125.04

Hard

In-Place

Loan

Bella Grand

123

120

12/5/2019

1/5/2020

NAP

3/5/2030

NAP

$49,680.49

NAP

$596,165.88

NAP

Loan

Bakery Lofts

120

119

1/24/2020

3/6/2020

NAP

2/6/2030

NAP

$39,992.00

NAP

$479,904.00

Soft

Springing

Group A

Loan

Howard Commons

348

12/10/2019

2/5/2020

2/5/2021

3/5/2030

$63,615.79

$42,659.38

$763,389.48

$511,912.56

Springing

Loan

West Towne Commons

360

359

1/30/2020

3/6/2020

NAP

2/6/2030

$61,757.04

NAP

$741,084.48

NAP

Hard

Springing

Loan

CEV Upstate Apartments

360

358

12/20/2019

2/6/2020

NAP

1/6/2030

$62,367.50

NAP

$748,410.00

NAP

Springing

Loan

MacArthur Village

300

10/16/2019

12/5/2019

6/5/2020

3/5/2030

$60,473.99

$36,844.72

$725,687.88

$442,136.64

Hard

Springing

Loan

Tru Fayetteville

300

2/13/2020

4/5/2020

NAP

3/5/2030

$56,674.24

NAP

$680,090.88

NAP

Springing

Loan

Langston Landing

121

120

1/15/2020

3/5/2020

NAP

3/5/2030

NAP

$32,834.16

NAP

$394,009.92

Soft

Springing

Loan

3030 Chapman Apartments

120

119

1/24/2020

3/6/2020

NAP

2/6/2030

NAP

$31,008.95

NAP

$372,107.40

Soft

Springing

Group A

Loan

Adam's Towers

121

120

1/31/2020

3/5/2020

NAP

3/5/2030

NAP

$31,316.49

NAP

$375,797.88

NAP

Loan

DDC4 Portfolio

124

120

10/18/2019

12/5/2019

NAP

3/5/2030

NAP

$32,792.97

NAP

$393,515.64

Hard

Springing

27.01

Property

2029 P Street NW

27.02

Property

900 6th Street NW

27.03

Property

440 Massachusetts Avenue NW

27.04

Property

1401 R Street NW

Loan

B2 Lofts

120

119

2/5/2020

3/6/2020

NAP

2/6/2030

NAP

$25,169.79

NAP

$302,037.48

Soft

Springing

Group A

Loan

5th Street Lofts

120

119

1/24/2020

3/6/2020

NAP

2/6/2030

NAP

$20,695.16

NAP

$248,341.92

Soft

Springing

Group A

Loan

1080 Lofts

120

119

2/5/2020

3/6/2020

NAP

2/6/2030

NAP

$15,101.88

NAP

$181,222.56

Soft

Springing

Group A

A-1-5

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

				MORTGAGE LOAN CHARACTERISTICS										MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)
Loan No.	Footnotes	Flag	Deal Name	UW NOI DSCR (P&I)(10)	UW NOI DSCR (IO)	UW NCF DSCR (P&I)(10)	UW NCF DSCR (IO)	Cut-Off Date LTV Ratio(7)	Maturity Date LTV Ratio(7)	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)(11)(12)	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield
1		Loan	KPMG Plaza at Hall Arts	NAP	3.04x	NAP	2.90x	46.6%	46.6%	0	0	6	L(26), Def(87), O(7)	$18,117,490	$6,416,994	$11,700,496	12/31/2017	10.5%
2	(22)	Loan	Peachtree Office Towers	1.48x	2.30x	1.34x	2.08x	60.6%	52.9%	0	0	5	L(35), Def(85), O(3)	$10,501,251	$5,009,573	$5,491,678	12/31/2017	8.3%
3		Loan	Selig Office Portfolio	NAP	2.03x	NAP	1.93x	59.0%	59.0%	0	0	5	L(33), Def(83), O(4)	$13,291,924	$2,771,122	$10,520,802	12/31/2017	7.8%
3.01		Property	4th & Battery	NAP	2.03x	NAP	1.93x	59.0%	59.0%					$5,791,748	$1,695,337	$4,096,411	12/31/2017	7.8%
3.02		Property	333 Elliott	NAP	2.03x	NAP	1.93x	59.0%	59.0%					$5,444,898	$480,562	$4,964,336	12/31/2017	7.8%
3.03		Property	3rd & Battery	NAP	2.03x	NAP	1.93x	59.0%	59.0%					$2,055,278	$595,223	$1,460,055	12/31/2017	7.8%
4		Loan	Arciterra Portfolio	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%	0	0	5	L(35), Def(81), O(4)	$7,413,628	$2,795,549	$4,618,079	12/31/2017	7.7%
4.01		Property	Seven Hills Plaza	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$2,459,269	$862,307	$1,596,962	12/31/2017	7.7%
4.02		Property	Cumberland Place	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$504,167	$164,965	$339,202	12/31/2017	7.7%
4.03		Property	Westgate Plaza	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$694,760	$295,292	$399,467	12/31/2017	7.7%
4.04		Property	Main Street Office	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$558,267	$174,526	$383,741	12/31/2017	7.7%
4.05		Property	Auburn Cord Plaza	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$579,998	$226,693	$353,305	12/31/2017	7.7%
4.06		Property	Plainfield Village	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$329,448	$287,144	$42,304	12/31/2017	7.7%
4.07		Property	Mayodan Shopping Center	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$468,985	$66,084	$402,901	12/31/2017	7.7%
4.08		Property	Burlington Plaza West	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$293,519	$137,886	$155,634	12/31/2017	7.7%
4.09		Property	Shoppes at Heather Glen	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$264,260	$119,216	$145,044	12/31/2017	7.7%
4.10		Property	Pine Tree Plaza	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$306,148	$148,883	$157,265	12/31/2017	7.7%
4.11		Property	Ville Platte Shopping Center	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$245,357	$90,650	$154,707	12/31/2017	7.7%
4.12		Property	Sweden Shopping Center	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$321,469	$104,023	$217,446	12/31/2017	7.7%
4.13		Property	Longview Center	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$261,422	$91,395	$170,027	12/31/2017	7.7%
4.14		Property	Eastman Shopping Center	2.10x	3.11x	1.94x	2.87x	61.0%	50.9%					$126,560	$26,486	$100,075	12/31/2017	7.7%
5		Loan	The Westchester	NAP	3.75x	NAP	3.61x	42.3%	42.3%	0	0	1	L(25), Def(88), O(7)	$70,501,855	$21,229,955	$49,271,900	12/31/2017	14.4%
6		Loan	Sol y Luna	NAP	2.56x	NAP	2.51x	47.0%	47.0%	0	0	6	L(26), Def(90), O(4)	$12,639,122	$4,787,889	$7,851,232	12/31/2017	8.7%
7		Loan	University Village	NAP	3.52x	NAP	3.39x	38.5%	38.5%	0	0	6	L(27), Def or YM1(86), O(7)	$36,149,197	$10,609,777	$25,539,420	12/31/2017	10.2%
8		Loan	Renaissance Plano	2.01x	NAP	1.77x	NAP	63.9%	52.1%	5 (2 times during loan term, but no more than 1 time in any 366 day period)	0	5	L(35), Def(82), O(3)	$9,658,115	$8,069,025	$1,589,090	12/31/2017	1.8%
9		Loan	Monaco Park Apartments	NAP	2.22x	NAP	2.17x	67.0%	67.0%	5	5	1	YM0.5(28), Def or YM0.5(85), O(7)	N/A	N/A	N/A	N/A	NAP
10		Loan	Portofino Cove	NAP	1.98x	NAP	1.93x	63.8%	63.8%	0	0	5	L(25), Def(93), O(3)	N/A	N/A	N/A	N/A	NAP
11	(23)	Loan	U-Haul AREC 41 Portfolio	1.86x	NAP	1.82x	NAP	61.6%	42.8%	0	0	5	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP
11.01		Property	U-Haul Moving & Storage of Mesa	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.02		Property	U-Haul Storage of Roscoe	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.03		Property	U-Haul Storage of South Beloit	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.04		Property	U-Haul Moving & Storage of Huber Heights	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.05		Property	U-Haul Moving & Storage of Miamisburg	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.06		Property	U-Haul Moving & Storage of Brentwood	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.07		Property	U-Haul Storage of Crestview	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.08		Property	U-Haul Storage of Beloit	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.09		Property	U-Haul Storage of Fremont	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.10		Property	U-Haul Storage of Rock River	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.11		Property	U-Haul Storage of North Beloit	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.12		Property	U-Haul Storage of Southwest Beloit	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
11.13		Property	U-Haul Storage of West Beloit	1.86x	NAP	1.82x	NAP	61.6%	42.8%					N/A	N/A	N/A	N/A	NAP
12	(24)	Loan	Hammond Aire	2.11x	3.30x	2.04x	3.20x	61.7%	52.1%	0	0	5	L(35), Def(81), O(4)	$3,973,658	$710,794	$3,262,863	12/31/2017	10.9%
13	(25)	Loan	APX Morristown	1.84x	2.93x	1.62x	2.58x	67.3%	58.9%	0	0	5	L(36), Def(79), O(5)	$8,396,321	$4,534,948	$3,861,373	12/31/2017	5.9%
14		Loan	Lampwork Apartments	NAP	2.33x	NAP	2.31x	61.4%	61.4%	0	0	6	L(25), Def(90), O(5)	$2,707,525	$1,054,183	$1,653,342	12/31/2017	6.9%
15		Loan	B3 Lofts	NAP	2.27x	NAP	2.24x	60.1%	60.1%	0	0	6	L(25), Def(90), O(5)	$2,042,318	$778,482	$1,263,836	12/31/2017	6.4%
16	(26)	Loan	1399 Park Avenue	NAP	1.97x	NAP	1.97x	67.2%	67.2%	0	0	5	L(35), Def(85), O(4)	N/A	N/A	N/A	N/A	NAP
17		Loan	Bella Grand	NAP	2.56x	NAP	2.56x	66.5%	66.5%	0	0	5	L(27), Def(92), O(4)	$2,067,189	$940,974	$1,126,215	12/31/2017	6.5%
18		Loan	Bakery Lofts	NAP	2.55x	NAP	2.52x	63.7%	63.7%	0	0	6	L(25), Def(90), O(5)	$1,612,712	$566,971	$1,045,740	12/31/2017	7.3%
19		Loan	Howard Commons	2.12x	3.17x	1.77x	2.64x	57.2%	45.5%	0	0	5	L(35), Def(84), O(3)	$2,657,431	$1,228,009	$1,429,422	12/31/2017 T11 Annualized	10.6%
20		Loan	West Towne Commons	2.32x	NAP	2.09x	NAP	72.5%	56.9%	0	0	6	L(35), Def(81), O(4)	$3,055,225	$722,648	$2,332,578	12/31/2017	17.3%
21		Loan	CEV Upstate Apartments	2.16x	NAP	2.08x	NAP	69.0%	54.5%	0	0	6	L(35), Def(80), O(5)	$2,976,288	$1,454,530	$1,521,758	12/31/2017	11.3%
22		Loan	MacArthur Village	1.88x	3.09x	1.78x	2.93x	69.3%	49.7%	0	0	5	L(28), Def(91), O(5)	$1,408,845	$376,511	$1,032,334	12/31/2017	8.7%
23		Loan	Tru Fayetteville	2.36x	NAP	2.17x	NAP	59.5%	42.4%	0	0	5	L(24), Def(92), O(4)	N/A	N/A	N/A	N/A	NAP
24		Loan	Langston Landing	NAP	2.51x	NAP	2.26x	61.6%	61.6%	0	0	5	L(25), Def(91), O(5)	$1,426,450	$444,091	$982,359	12/31/2017	9.1%
25		Loan	3030 Chapman Apartments	NAP	2.41x	NAP	2.38x	58.8%	58.8%	0	0	6	L(25), Def(90), O(5)	N/A	N/A	N/A	N/A	NAP
26		Loan	Adam's Towers	NAP	2.12x	NAP	2.06x	64.4%	64.4%	0	0	5	L(35), Def(82), O(4)	$1,225,096	$530,203	$694,893	12/31/2017	6.6%
27		Loan	DDC4 Portfolio	NAP	2.15x	NAP	2.14x	64.8%	64.8%	0	0	5	L(35), Def(84), O(5)	$1,021,906	$307,620	$714,286	12/31/2017	6.9%
27.01		Property	2029 P Street NW	NAP	2.15x	NAP	2.14x	64.8%	64.8%					$488,158	$167,221	$320,937	12/31/2017	6.9%
27.02		Property	900 6th Street NW	NAP	2.15x	NAP	2.14x	64.8%	64.8%					$201,721	$49,079	$152,642	12/31/2017	6.9%
27.03		Property	440 Massachusetts Avenue NW	NAP	2.15x	NAP	2.14x	64.8%	64.8%					$210,678	$55,598	$155,080	12/31/2017	6.9%
27.04		Property	1401 R Street NW	NAP	2.15x	NAP	2.14x	64.8%	64.8%					$121,349	$35,722	$85,627	12/31/2017	6.9%
28		Loan	B2 Lofts	NAP	2.58x	NAP	2.55x	60.8%	60.8%	0	0	6	L(25), Def(90), O(5)	$989,553	$324,898	$664,655	12/31/2017	7.4%
29		Loan	5th Street Lofts	NAP	2.83x	NAP	2.81x	61.2%	61.2%	0	0	6	L(25), Def(90), O(5)	$854,849	$293,411	$561,438	12/31/2017	7.6%
30		Loan	1080 Lofts	NAP	2.92x	NAP	2.88x	58.7%	58.7%	0	0	6	L(25), Def(90), O(5)	$694,932	$263,840	$431,092	12/31/2017	8.0%

A-1-6

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

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)
Loan No.	Footnotes	Flag	Deal Name	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most Recent Revenues	Most Recent Expenses	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses	UW NOI	UW NOI Debt Yield
1		Loan	KPMG Plaza at Hall Arts	$18,462,974	$7,210,577	$11,252,397	12/31/2018	10.1%	$18,790,303	$7,563,120	$11,227,183	T12 10/31/2019	10.1%	95.0%	$19,465,123	$7,713,107	$11,752,016	10.5%
2	(22)	Loan	Peachtree Office Towers	$10,355,486	$5,230,067	$5,125,419	12/31/2018	7.8%	$11,746,371	$6,630,716	$5,115,655	12/31/2019	7.8%	84.0%	$12,385,425	$6,516,389	$5,869,035	8.9%
3		Loan	Selig Office Portfolio	$12,114,998	$3,138,457	$8,976,541	12/31/2018	6.6%	$10,399,437	$3,141,851	$7,257,586	T12 6/30/2019	5.4%	95.0%	$15,579,453	$3,436,644	$12,142,808	9.0%
3.01		Property	4th & Battery	$5,781,742	$1,862,852	$3,918,890	12/31/2018	6.6%	$5,668,665	$1,805,595	$3,863,070	T12 6/30/2019	5.4%	95.1%	$6,764,749	$1,847,974	$4,916,774	9.0%
3.02		Property	333 Elliott	$3,735,635	$783,575	$2,952,060	12/31/2018	6.6%	$2,341,098	$934,294	$1,406,804	T12 6/30/2019	5.4%	95.0%	$6,150,639	$936,711	$5,213,929	9.0%
3.03		Property	3rd & Battery	$2,597,621	$492,030	$2,105,591	12/31/2018	6.6%	$2,389,674	$401,962	$1,987,712	T12 6/30/2019	5.4%	95.0%	$2,664,065	$651,960	$2,012,105	9.0%
4		Loan	Arciterra Portfolio	$8,123,420	$2,928,691	$5,194,729	12/31/2018	8.7%	$8,396,516	$2,728,090	$5,668,426	T12 11/30/2019	9.4%	90.4%	$9,932,956	$2,991,377	$6,941,579	11.6%
4.01		Property	Seven Hills Plaza	$2,603,002	$876,567	$1,726,435	12/31/2018	8.7%	$2,807,777	$896,936	$1,910,841	T12 11/30/2019	9.4%	92.6%	$2,943,314	$922,193	$2,021,121	11.6%
4.02		Property	Cumberland Place	$502,794	$199,069	$303,725	12/31/2018	8.7%	$513,903	$174,829	$339,074	T12 11/30/2019	9.4%	89.7%	$754,939	$189,985	$564,954	11.6%
4.03		Property	Westgate Plaza	$779,143	$273,844	$505,299	12/31/2018	8.7%	$775,263	$236,372	$538,891	T12 11/30/2019	9.4%	96.1%	$710,946	$247,722	$463,224	11.6%
4.04		Property	Main Street Office	$574,647	$197,532	$377,115	12/31/2018	8.7%	$621,994	$173,606	$448,388	T12 11/30/2019	9.4%	94.2%	$659,734	$218,479	$441,255	11.6%
4.05		Property	Auburn Cord Plaza	$640,602	$281,279	$359,323	12/31/2018	8.7%	$628,074	$257,973	$370,101	T12 11/30/2019	9.4%	90.8%	$886,467	$278,251	$608,217	11.6%
4.06		Property	Plainfield Village	$401,279	$317,009	$84,270	12/31/2018	8.7%	$348,854	$107,957	$240,897	T12 11/30/2019	9.4%	75.4%	$798,521	$253,181	$545,340	11.6%
4.07		Property	Mayodan Shopping Center	$517,949	$96,647	$421,302	12/31/2018	8.7%	$504,818	$125,065	$379,753	T12 11/30/2019	9.4%	92.8%	$578,237	$146,654	$431,583	11.6%
4.08		Property	Burlington Plaza West	$418,474	$114,450	$304,024	12/31/2018	8.7%	$495,671	$144,151	$351,520	T12 11/30/2019	9.4%	98.4%	$627,525	$168,738	$458,786	11.6%
4.09		Property	Shoppes at Heather Glen	$305,214	$138,266	$166,948	12/31/2018	8.7%	$282,048	$108,957	$173,091	T12 11/30/2019	9.4%	80.5%	$400,632	$116,946	$283,686	11.6%
4.10		Property	Pine Tree Plaza	$375,024	$151,562	$223,462	12/31/2018	8.7%	$385,559	$200,137	$185,422	T12 11/30/2019	9.4%	100.0%	$450,952	$122,350	$328,602	11.6%
4.11		Property	Ville Platte Shopping Center	$286,692	$82,698	$203,994	12/31/2018	8.7%	$306,455	$81,044	$225,411	T12 11/30/2019	9.4%	100.0%	$364,913	$89,582	$275,331	11.6%
4.12		Property	Sweden Shopping Center	$306,793	$121,814	$184,979	12/31/2018	8.7%	$322,557	$110,424	$212,133	T12 11/30/2019	9.4%	85.2%	$309,653	$110,933	$198,721	11.6%
4.13		Property	Longview Center	$297,893	$60,179	$237,714	12/31/2018	8.7%	$293,144	$89,599	$203,545	T12 11/30/2019	9.4%	82.7%	$295,985	$93,084	$202,901	11.6%
4.14		Property	Eastman Shopping Center	$113,914	$17,773	$96,141	12/31/2018	8.7%	$110,399	$21,041	$89,358	T12 11/30/2019	9.4%	77.5%	$151,139	$33,279	$117,860	11.6%
5		Loan	The Westchester	$63,904,028	$22,030,551	$41,873,477	12/31/2018	12.2%	$63,350,693	$22,530,678	$40,820,015	T12 10/31/2019	11.9%	95.1%	$64,364,071	$22,017,611	$42,346,460	12.3%
6		Loan	Sol y Luna	$13,317,922	$4,644,649	$8,673,273	12/31/2018	9.6%	$13,549,305	$4,827,597	$8,721,708	T12 7/31/2019	9.7%	90.0%	$13,565,195	$4,590,997	$8,974,199	10.0%
7		Loan	University Village	$38,418,309	$11,099,447	$27,318,862	12/31/2018	10.9%	$39,079,403	$11,326,249	$27,753,154	T12 9/30/2019	11.1%	95.0%	$41,651,294	$12,188,610	$29,462,684	11.8%
8		Loan	Renaissance Plano	$30,738,549	$21,032,033	$9,706,516	12/31/2018	10.9%	$32,385,615	$21,571,456	$10,814,158	T12 7/31/2019	12.1%	73.0%	$32,385,615	$21,459,721	$10,925,894	12.3%
9		Loan	Monaco Park Apartments	$3,876,831	$1,211,565	$2,665,266	12/31/2018	6.3%	$4,328,678	$1,178,917	$3,149,761	12/31/2019	7.4%	92.9%	$4,458,188	$1,211,140	$3,247,049	7.6%
10		Loan	Portofino Cove	N/A	N/A	N/A	N/A	NAP	$2,150,206	$1,063,894	$1,086,312	T12 11/30/2019	3.1%	90.4%	$4,190,377	$1,549,596	$2,640,781	7.7%
11	(23)	Loan	U-Haul AREC 41 Portfolio	N/A	N/A	N/A	N/A	NAP	$4,067,927	$905,920	$3,162,007	T12 11/30/2019	9.9%	91.6%	$5,003,216	$1,567,832	$3,435,384	10.7%
11.01		Property	U-Haul Moving & Storage of Mesa	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.02		Property	U-Haul Storage of Roscoe	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.03		Property	U-Haul Storage of South Beloit	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.04		Property	U-Haul Moving & Storage of Huber Heights	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.05		Property	U-Haul Moving & Storage of Miamisburg	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.06		Property	U-Haul Moving & Storage of Brentwood	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.07		Property	U-Haul Storage of Crestview	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.08		Property	U-Haul Storage of Beloit	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.09		Property	U-Haul Storage of Fremont	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.10		Property	U-Haul Storage of Rock River	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.11		Property	U-Haul Storage of North Beloit	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.12		Property	U-Haul Storage of Southwest Beloit	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
11.13		Property	U-Haul Storage of West Beloit	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.9%	N/A	N/A	N/A	N/A	10.7%
12	(24)	Loan	Hammond Aire	$4,366,337	$747,601	$3,618,736	12/31/2018	12.1%	$4,218,129	$739,547	$3,478,582	T12 10/31/2019	11.7%	95.0%	$4,497,828	$995,247	$3,502,581	11.8%
13	(25)	Loan	APX Morristown	$8,732,256	$4,952,347	$3,779,910	12/31/2018	5.7%	$8,552,450	$5,316,262	$3,236,189	T12 6/30/2019	4.9%	92.1%	$12,280,153	$5,050,147	$7,230,006	11.0%
14		Loan	Lampwork Apartments	$2,825,300	$1,103,210	$1,722,091	12/31/2018	7.2%	$2,946,678	$1,119,311	$1,827,367	12/31/2019	7.6%	94.8%	$3,050,528	$1,073,788	$1,976,740	8.2%
15		Loan	B3 Lofts	$2,141,614	$817,071	$1,324,543	12/31/2018	6.7%	$2,295,041	$885,989	$1,409,052	12/31/2019	7.2%	92.8%	$2,359,011	$856,397	$1,502,614	7.6%
16	(26)	Loan	1399 Park Avenue	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	97.5%	$1,435,193	$120,608	$1,314,585	7.3%
17		Loan	Bella Grand	$2,263,390	$924,039	$1,339,351	12/31/2018	7.8%	$2,422,709	$911,785	$1,510,924	T12 10/31/2019	8.8%	88.7%	$2,449,509	$921,341	$1,528,169	8.9%
18		Loan	Bakery Lofts	$1,711,022	$519,947	$1,191,075	12/31/2018	8.3%	$1,791,898	$532,171	$1,259,727	12/31/2019	8.8%	91.3%	$1,726,064	$504,270	$1,221,794	8.5%
19		Loan	Howard Commons	$2,066,002	$1,162,912	$903,091	12/31/2018	6.7%	$2,834,829	$1,387,296	$1,447,532	T12 9/30/2019	10.7%	94.8%	$3,185,717	$1,564,166	$1,621,551	12.0%
20		Loan	West Towne Commons	$2,323,550	$666,423	$1,657,128	12/31/2018	12.3%	$2,456,684	$733,238	$1,723,446	T12 11/30/2019	12.8%	89.8%	$2,459,899	$740,557	$1,719,342	12.8%
21		Loan	CEV Upstate Apartments	$2,991,127	$1,511,932	$1,479,195	12/31/2018	11.0%	$3,128,350	$1,572,490	$1,555,860	T12 10/31/2019	11.6%	95.0%	$3,153,146	$1,539,822	$1,613,324	12.0%
22		Loan	MacArthur Village	$1,675,522	$414,238	$1,261,284	12/31/2018	10.6%	$1,724,338	$404,602	$1,319,736	T12 8/31/2019	11.1%	93.5%	$1,769,077	$401,186	$1,367,891	11.5%
23		Loan	Tru Fayetteville	$3,180,574	$1,649,083	$1,531,491	12/31/2019	13.9%	$3,248,021	$1,660,943	$1,587,077	T12 1/31/2020	14.4%	81.1%	$3,248,021	$1,640,482	$1,607,539	14.6%
24		Loan	Langston Landing	$1,298,738	$542,068	$756,669	12/31/2018	7.0%	$1,462,698	$457,792	$1,004,906	Annualized T7 7/31/2019	9.3%	95.0%	$1,485,262	$496,357	$988,906	9.2%
25		Loan	3030 Chapman Apartments	$709,818	$339,562	$370,255	12/31/2018	3.5%	$1,407,202	$561,716	$845,486	12/31/2019	7.9%	95.0%	$1,436,778	$540,107	$896,670	8.4%
26		Loan	Adam's Towers	$1,217,800	$616,085	$601,715	12/31/2018	5.7%	$1,314,848	$552,867	$761,981	T12 11/30/2019	7.3%	88.9%	$1,314,848	$516,770	$798,079	7.6%
27		Loan	DDC4 Portfolio	$1,021,371	$370,715	$650,656	12/31/2018	6.3%	$1,026,867	$360,062	$666,805	T12 9/30/2019	6.4%	95.0%	$1,168,277	$322,127	$846,150	8.2%
27.01		Property	2029 P Street NW	$457,052	$213,787	$243,265	12/31/2018	6.3%	$429,824	$205,870	$223,954	T12 9/30/2019	6.4%	95.0%	$599,449	$179,357	$420,091	8.2%
27.02		Property	900 6th Street NW	$246,981	$60,073	$186,908	12/31/2018	6.3%	$255,471	$52,808	$202,663	T12 9/30/2019	6.4%	95.0%	$238,855	$50,040	$188,815	8.2%
27.03		Property	440 Massachusetts Avenue NW	$190,201	$58,219	$131,982	12/31/2018	6.3%	$209,369	$61,328	$148,041	T12 9/30/2019	6.4%	95.0%	$204,011	$59,426	$144,585	8.2%
27.04		Property	1401 R Street NW	$126,992	$38,637	$88,355	12/31/2018	6.3%	$132,203	$40,056	$92,147	T12 9/30/2019	6.4%	95.0%	$125,963	$33,304	$92,659	8.2%
28		Loan	B2 Lofts	$1,014,378	$328,527	$685,851	12/31/2018	7.6%	$1,048,708	$329,801	$718,907	12/31/2019	8.0%	94.4%	$1,096,499	$317,170	$779,329	8.7%
29		Loan	5th Street Lofts	$892,823	$248,346	$644,477	12/31/2018	8.7%	$934,316	$249,266	$685,050	12/31/2019	9.3%	95.0%	$936,306	$233,103	$703,203	9.5%
30		Loan	1080 Lofts	$709,950	$282,538	$427,412	12/31/2018	7.9%	$716,979	$263,318	$453,661	12/31/2019	8.4%	95.0%	$781,215	$251,708	$529,507	9.8%

A-1-7

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

MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(13)

LARGEST TENANT INFORMATION(14)(15)(16)

2ND LARGEST TENANT INFORMATION(14)(15)(16)

Loan No.

Footnotes

Flag

Deal Name

UW Capital Items

UW NCF

UW NCF Debt Yield

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NRA

Largest Tenant % of NRA

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

Loan

KPMG Plaza at Hall Arts

$553,567

$11,198,449

10.0%

KPMG LLP

7/26/2030

207,292

44.9%

Jackson Walker L.L.P.

104,064 SF(12/31/2030); 4,085 SF(6/30/2022)

(22)

Loan

Peachtree Office Towers

$560,585

$5,308,451

8.0%

State Board - Workers Comp

9/30/2025

71,020

11.5%

Richard Bowers & Co

3,894 SF (MTM); 2,048 SF (4/30/2020); 18,291 SF (7/31/2022); 2,048 SF (4/30/2024); 1,724 SF (10/31/2025); 11,981 SF (4/30/2026)

Loan

Selig Office Portfolio

$605,410

$11,537,398

8.5%

Various

3.01

Property

4th & Battery

$303,860

$4,612,914

8.5%

Aptevo Therapeutics, Inc.

4/30/2030

47,399

23.4%

New Engen, Inc.

9/30/2021

3.02

Property

333 Elliott

$200,744

$5,013,185

8.5%

Outreach Corporation

12/31/2028

84,077

63.0%

Leafly

8/31/2024

3.03

Property

3rd & Battery

$100,806

$1,911,299

8.5%

Antioch University

11/30/2031

38,228

57.0%

Sound Community Bank

6/30/2029

Loan

Arciterra Portfolio

$542,258

$6,399,321

10.7%

Various

4.01

Property

Seven Hills Plaza

$114,618

$1,906,502

10.7%

Movie Tavern

12/31/2029

35,974

26.5%

Hopebridge

5/30/2030

4.02

Property

Cumberland Place

$28,031

$536,923

10.7%

Bharath Farmer's Market

11/30/2025

7,500

22.6%

Carrabba's

7/31/2021

4.03

Property

Westgate Plaza

$56,120

$407,104

10.7%

Kroger

8/31/2021

49,213

74.0%

Dollar Tree

6/30/2022

4.04

Property

Main Street Office

$23,471

$417,784

10.7%

Regus

11/30/2026

10,659

38.3%

Berkshire Hathaway HomeServices

10/31/2020

4.05

Property

Auburn Cord Plaza

$99,346

$508,870

10.7%

Family Farm & Home

2/28/2023

56,000

47.6%

Indiana Ninja Academy

3/31/2025

4.06

Property

Plainfield Village

$35,167

$510,174

10.7%

Hopebridge

5/31/2030

9,094

21.8%

Simply Chic

5/31/2022

4.07

Property

Mayodan Shopping Center

$46,993

$384,590

10.7%

StaffMasters

6/30/2020

19,734

35.5%

Dollar Tree

4/30/2022

4.08

Property

Burlington Plaza West

$30,099

$428,687

10.7%

Family Buffet

10/31/2024

8,000

22.4%

Queso's Mexican Bar & Grill

9/30/2024

4.09

Property

Shoppes at Heather Glen

$13,509

$270,177

10.7%

Orange Theory Fitness

9/30/2030

3,520

22.0%

LA Tan

12/31/2022

4.10

Property

Pine Tree Plaza

$22,838

$305,764

10.7%

Dollar Tree

1/31/2025

11,100

41.0%

Fujiyama Japanese Steakhouse

6/30/2029

4.11

Property

Ville Platte Shopping Center

$21,445

$253,886

10.7%

Dollar Tree

8/31/2021

8,000

31.5%

Royal Beauty Supply

12/31/2025

4.12

Property

Sweden Shopping Center

$15,957

$182,763

10.7%

Maurices

10/31/2021

5,000

26.5%

Shoe Show

11/30/2023

4.13

Property

Longview Center

$21,825

$181,076

10.7%

Dollar Tree

4/30/2022

9,550

36.9%

Cato

1/31/2022

4.14

Property

Eastman Shopping Center

$12,839

$105,021

10.7%

The Cato Corporation

1/31/2021

4,160

27.4%

Eastman Laundromat

5/31/2025

Loan

The Westchester

$1,504,196

$40,842,264

11.9%

Nordstrom

3/17/2035

206,197

25.3%

Neiman Marcus

1/21/2027

Loan

Sol y Luna

$165,280

$8,808,919

9.8%

NAP

Loan

University Village

$1,085,138

$28,377,547

11.4%

Restoration Hardware Gallery

1/31/2032

43,846

7.3%

Crate & Barrel

1/31/2026

Loan

Renaissance Plano

$1,295,425

$9,630,469

10.8%

NAP

Loan

Monaco Park Apartments

$71,000

$3,176,049

7.5%

NAP

Loan

Portofino Cove

$67,500

$2,573,281

7.5%

NAP

(23)

Loan

U-Haul AREC 41 Portfolio

$88,563

$3,346,820

10.5%

NAP

11.01

Property

U-Haul Moving & Storage of Mesa

N/A

10.5%

NAP

11.02

Property

U-Haul Storage of Roscoe

N/A

10.5%

NAP

11.03

Property

U-Haul Storage of South Beloit

N/A

10.5%

NAP

11.04

Property

U-Haul Moving & Storage of Huber Heights

N/A

10.5%

NAP

11.05

Property

U-Haul Moving & Storage of Miamisburg

N/A

10.5%

NAP

11.06

Property

U-Haul Moving & Storage of Brentwood

N/A

10.5%

NAP

11.07

Property

U-Haul Storage of Crestview

N/A

10.5%

NAP

11.08

Property

U-Haul Storage of Beloit

N/A

10.5%

NAP

11.09

Property

U-Haul Storage of Fremont

N/A

10.5%

NAP

11.10

Property

U-Haul Storage of Rock River

N/A

10.5%

NAP

11.11

Property

U-Haul Storage of North Beloit

N/A

10.5%

NAP

11.12

Property

U-Haul Storage of Southwest Beloit

N/A

10.5%

NAP

11.13

Property

U-Haul Storage of West Beloit

N/A

10.5%

NAP

(24)

Loan

Hammond Aire

$107,701

$3,394,881

11.4%

Burlington

8/31/2024

80,450

23.0%

Stein Mart

1/31/2026

(25)

Loan

APX Morristown

$851,799

$6,378,208

9.7%

Louis Berger Group Inc.

12/31/2026

110,047

22.6%

New York Marine & General Ins

1/31/2022

Loan

Lampwork Apartments

$23,000

$1,953,740

8.1%

NAP

Loan

B3 Lofts

$20,500

$1,482,114

7.5%

NAP

(26)

Loan

1399 Park Avenue

$4,420

$1,310,165

7.3%

Icahn School of Medicine at Mount Sinai

5/31/2034

22,100

100.0%

NAP

Loan

Bella Grand

$1,528,169

8.9%

NAP

Loan

Bakery Lofts

$14,250

$1,207,544

8.4%

NAP

Loan

Howard Commons

$268,942

$1,352,608

10.0%

Geo T. Schmidt

3/31/2022

45,000

12.7%

Superior Knife, LLC

7/31/2026

Loan

West Towne Commons

$167,900

$1,551,443

11.5%

Stein Mart

3/31/2027

34,030

18.8%

OfficeMax

4/30/2026

Loan

CEV Upstate Apartments

$54,600

$1,558,724

11.6%

NAP

Loan

MacArthur Village

$73,234

$1,294,657

10.9%

Kroger

3/25/2025

66,612

36.5%

Tuesday Morning

1/31/2028

Loan

Tru Fayetteville

$129,921

$1,477,618

13.4%

NAP

Loan

Langston Landing

$97,758

$891,148

8.3%

Safeway

8/20/2022

49,063

58.8%

Dollar Tree

7/31/2027

Loan

3030 Chapman Apartments

$10,250

$886,420

8.3%

NAP

Loan

Adam's Towers

$22,869

$775,210

7.4%

NAP

Loan

DDC4 Portfolio

$3,536

$842,614

8.1%

Various

27.01

Property

2029 P Street NW

$1,771

$418,320

8.1%

Sorellina

4/30/2029

2,119

23.9%

JFL & Associates Counseling

11/30/2024

27.02

Property

900 6th Street NW

$649

$188,166

8.1%

La Colombe

11/30/2025

1,633

50.3%

Cove

10/31/2021

27.03

Property

440 Massachusetts Avenue NW

$860

$143,725

8.1%

E.H.T. Traceries, Inc.

9/30/2026

4,300

100.0%

NAP

27.04

Property

1401 R Street NW

$256

$92,403

8.1%

Red Light

4/30/2023

1,278

100.0%

NAP

Loan

B2 Lofts

$9,000

$770,329

8.6%

NAP

Loan

5th Street Lofts

$6,500

$696,703

9.4%

NAP

Loan

1080 Lofts

$6,750

$522,757

9.7%

NAP

A-1-8

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

2ND LARGEST TENANT INFORMATION(14)(15)(16)

3RD LARGEST TENANT INFORMATION(14)(15)(16)

4TH LARGEST TENANT INFORMATION(14)(15)(16)

5TH LARGEST TENANT INFORMATION(14)(15)(16)

Loan No.

Footnotes

Flag

Deal Name

2nd Largest Tenant NRA

2nd Largest Tenant % of NRA

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NRA

3rd Largest Tenant % of NRA

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NRA

4th Largest Tenant % of NRA

5th Largest Tenant

Loan

KPMG Plaza at Hall Arts

108,149

23.4%

Bell Nunnally & Martin LLP

7/31/2034

41,693

9.0%

Serendipity Labs, Inc.

9/30/2028

28,396

6.2%

Hall Financial Group, Ltd.

(22)

Loan

Peachtree Office Towers

37,938

6.1%

Georgia Chamber of Commerce

7/31/2024

27,848

4.5%

Emory Healthcare Commercial

3/31/2023

27,848

4.5%

Regus

Loan

Selig Office Portfolio

Various

3.01

Property

4th & Battery

35,884

17.8%

Highspot, LLC

8/14/2022

24,262

12.0%

Smart Technologies, Inc

4/30/2029

18,149

9.0%

LifeSpan Biosciences

3.02

Property

333 Elliott

49,395

37.0%

NAP

3.03

Property

3rd & Battery

17,322

25.8%

Zymeworks Biopharmaceuticals

2/28/2022

10,922

16.3%

NAP

Loan

Arciterra Portfolio

Various

4.01

Property

Seven Hills Plaza

9,200

6.8%

Havana Auto Parts

4/30/2022

7,552

5.6%

Play it Again Sports

5/1/2023

7,110

5.2%

Animal Care Center of Aurora

4.02

Property

Cumberland Place

6,400

19.3%

Wing Factory

2/29/2024

4,800

14.5%

Salon Lotus

9/30/2022

2,400

7.2%

My Fair Sweets

4.03

Property

Westgate Plaza

5,756

8.7%

Ace Cash Express

12/31/2020

2,000

3.0%

China Buffet

4/30/2021

2,000

3.0%

Papa John's USA

4.04

Property

Main Street Office

5,504

19.8%

Regions Bank

2/28/2024

4,177

15.0%

Advanced Financial Development

8/31/2022

1,991

7.2%

Summit Brokerage Services, Inc

4.05

Property

Auburn Cord Plaza

11,494

9.8%

YMCA of Dekalb County

5/31/2020

6,138

5.2%

Jalapeno's Mexican Grill

3/31/2024

5,300

4.5%

Elite Martial Arts

4.06

Property

Plainfield Village

4,638

11.1%

Spherion Staffing

1/31/2025

3,148

7.6%

AKIRA Japanese Steakhouse

12/31/2027

3,092

7.4%

Brain Balance Achievement Centers

4.07

Property

Mayodan Shopping Center

9,768

17.5%

San Marcos Mexican Restaurant

6/30/2023

4,000

7.2%

Cato Corp #0082

1/31/2022

3,900

7.0%

Shoe Show

4.08

Property

Burlington Plaza West

6,000

16.8%

Rent-A-Center

11/30/2021

5,350

15.0%

Simply Chic

1/31/2025

4,000

11.2%

Sleep Solutions

4.09

Property

Shoppes at Heather Glen

1,680

10.5%

Elite Dental Partners

10/31/2020

1,680

10.5%

Jen Nails

4/30/2028

1,440

9.0%

Signature Cleaners

4.10

Property

Pine Tree Plaza

5,000

18.5%

Anytime Fitness

4/30/2024

4,510

16.7%

Simply Chic

2/28/2025

3,030

11.2%

US Army Corps of Engineers

4.11

Property

Ville Platte Shopping Center

5,000

19.7%

Anytime Fitness

9/30/2023

4,000

15.7%

Cricket Wireless

6/30/2023

2,000

7.9%

Pizza Hut

4.12

Property

Sweden Shopping Center

4,700

24.9%

Smokers Choice

6/30/2023

2,400

12.7%

Gamestop

1/31/2022

1,600

8.5%

424 Hair Salon

4.13

Property

Longview Center

3,900

15.1%

It's Fashion

1/31/2022

3,200

12.4%

Check N' Go

4/30/2020

1,600

6.2%

Domino's Pizza

4.14

Property

Eastman Shopping Center

3,440

22.6%

H&R Block

4/30/2021

1,207

7.9%

Little Caesar's

1/31/2022

1,200

7.9%

Soho Nail Salon

Loan

The Westchester

143,196

17.6%

Crate & Barrel

1/31/2021

33,500

4.1%

Urban Outfitters

1/31/2023

10,424

1.3%

Hollister Co.

Loan

Sol y Luna

NAP

Loan

University Village

31,300

5.2%

Room & Board

9/30/2022

28,401

4.8%

Bartell Drugs

1/31/2024

20,633

3.5%

Virginia Mason

Loan

Renaissance Plano

NAP

Loan

Monaco Park Apartments

NAP

Loan

Portofino Cove

NAP

(23)

Loan

U-Haul AREC 41 Portfolio

NAP

11.01

Property

U-Haul Moving & Storage of Mesa

NAP

11.02

Property

U-Haul Storage of Roscoe

NAP

11.03

Property

U-Haul Storage of South Beloit

NAP

11.04

Property

U-Haul Moving & Storage of Huber Heights

NAP

11.05

Property

U-Haul Moving & Storage of Miamisburg

NAP

11.06

Property

U-Haul Moving & Storage of Brentwood

NAP

11.07

Property

U-Haul Storage of Crestview

NAP

11.08

Property

U-Haul Storage of Beloit

NAP

11.09

Property

U-Haul Storage of Fremont

NAP

11.10

Property

U-Haul Storage of Rock River

NAP

11.11

Property

U-Haul Storage of North Beloit

NAP

11.12

Property

U-Haul Storage of Southwest Beloit

NAP

11.13

Property

U-Haul Storage of West Beloit

NAP

(24)

Loan

Hammond Aire

40,000

11.4%

Marshalls

1/31/2026

25,000

7.1%

Michaels

2/29/2024

23,400

6.7%

K&G Men's Company

(25)

Loan

APX Morristown

95,062

19.5%

Lonza America Inc.

5/31/2029

81,822

16.8%

Jacobs Engineering Group Inc.

3/31/2030

44,005

9.0%

Majesco

Loan

Lampwork Apartments

NAP

Loan

B3 Lofts

NAP

(26)

Loan

1399 Park Avenue

NAP

Loan

Bella Grand

NAP

Loan

Bakery Lofts

NAP

Loan

Howard Commons

29,697

8.4%

Global Payments Check Services, Inc.

1/31/2024

19,389

5.5%

Greenwood Associates, Inc.

9/30/2026

19,293

5.4%

Luv Sports, Inc.

Loan

West Towne Commons

23,500

13.0%

TJ Maxx

5/31/2025

22,250

12.3%

Petco

3/31/2025

12,696

7.0%

Shoe Carnival

Loan

CEV Upstate Apartments

NAP

Loan

MacArthur Village

21,000

11.5%

Party City

5/31/2026

18,000

9.9%

Piccadilly Holdings

7/31/2023

12,505

6.9%

Petco

Loan

Tru Fayetteville

NAP

Loan

Langston Landing

9,900

11.9%

Mediterranean Breeze

1/31/2029

5,075

6.1%

Pet Country

MTM

2,200

2.6%

Ranstad

Loan

3030 Chapman Apartments

NAP

Loan

Adam's Towers

NAP

Loan

DDC4 Portfolio

Various

27.01

Property

2029 P Street NW

1,750

19.8%

Chiko

6/30/2029

1,136

12.8%

LAWG

1/31/2023

1,124

12.7%

Obelisk Inc

27.02

Property

900 6th Street NW

1,614

49.7%

NAP

27.03

Property

440 Massachusetts Avenue NW

NAP

27.04

Property

1401 R Street NW

NAP

Loan

B2 Lofts

NAP

Loan

5th Street Lofts

NAP

Loan

1080 Lofts

NAP

A-1-9

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

				5TH LARGEST TENANT INFORMATION(14)(15)(16)			MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	5th Largest Tenant Lease Expiration	5th Largest Tenant NRA	5th Largest Tenant % of NRA	Upfront Replacement Reserves(17)	Monthly Replacement Reserves(18)	Replacement Reserve Cap(19)	Upfront TI/LC Reserves(17)	Monthly TI/LC Reserves(18)	TI/LC Reserve Cap(19)	Upfront Tax Reserves (17)	Monthly Tax Reserves(18)	Upfront Insurance Reserves (17)
1		Loan	KPMG Plaza at Hall Arts	17,203 SF(3/31/2026); 2,911 SF(4/15/2026)	20,114	4.4%	$0	Springing	NAP	$0	Springing	NAP	$0	Springing	$0
2	(22)	Loan	Peachtree Office Towers	4/30/2024	24,682	4.0%	$0	$10,329	NAP	$4,083,544	$69,720	NAP	$512,843	$165,495	$0
3		Loan	Selig Office Portfolio	Various	Various	Various	$0	$8,390	NAP	$2,000,000	$58,728	NAP	$0	$97,436	$0
3.01		Property	4th & Battery	5/31/2023	17,916	8.9%
3.02		Property	333 Elliott	NAP	NAP	NAP
3.03		Property	3rd & Battery	NAP	NAP	NAP
4		Loan	Arciterra Portfolio	Various	Various	Various	$10,704	$10,704	NAP	$1,000,000	$42,817	$2,000,000	$100,989	$110,923	$0
4.01		Property	Seven Hills Plaza	12/31/2027	6,838	5.0%
4.02		Property	Cumberland Place	12/31/2021	1,600	4.8%
4.03		Property	Westgate Plaza	4/30/2025	2,000	3.0%
4.04		Property	Main Street Office	1/31/2022	1,105	4.0%
4.05		Property	Auburn Cord Plaza	7/31/2023	4,700	4.0%
4.06		Property	Plainfield Village	10/31/2027	2,440	5.9%
4.07		Property	Mayodan Shopping Center	5/31/2022	3,690	6.6%
4.08		Property	Burlington Plaza West	12/31/2022	3,960	11.1%
4.09		Property	Shoppes at Heather Glen	12/31/2022	1,440	9.0%
4.10		Property	Pine Tree Plaza	1/31/2023	2,200	8.1%
4.11		Property	Ville Platte Shopping Center	6/30/2022	2,000	7.9%
4.12		Property	Sweden Shopping Center	12/31/2022	1,600	8.5%
4.13		Property	Longview Center	8/31/2024	1,600	6.2%
4.14		Property	Eastman Shopping Center	12/31/2021	1,200	7.9%
5		Loan	The Westchester	9/30/2020	10,377	1.3%	$0	Springing	$543,990	$8,006,075	Springing	$2,322,930	$0	Springing	$0
6		Loan	Sol y Luna	NAP	NAP	NAP	$0	$13,782	NAP	$0	$0	NAP	$362,500	$72,500	$156,150
7		Loan	University Village	12/1/2028	19,909	3.3%	$0	Springing	$298,818	$0	Springing	$1,792,905	$0	Springing	$0
8		Loan	Renaissance Plano	NAP	NAP	NAP	$0	Springing	NAP	$0	$0	NAP	$0	Springing	$50,000
9		Loan	Monaco Park Apartments	NAP	NAP	NAP	$0	Springing	$71,000	$0	$0	NAP	$0	Springing	$0
10		Loan	Portofino Cove	NAP	NAP	NAP	$0	$5,625	NAP	$0	$0	NAP	$0	$21,556	$48,437
11	(23)	Loan	U-Haul AREC 41 Portfolio	NAP	NAP	NAP	$88,563	Springing	$88,563	$0	$0	NAP	$239,943	Springing	$0
11.01		Property	U-Haul Moving & Storage of Mesa	NAP	NAP	NAP
11.02		Property	U-Haul Storage of Roscoe	NAP	NAP	NAP
11.03		Property	U-Haul Storage of South Beloit	NAP	NAP	NAP
11.04		Property	U-Haul Moving & Storage of Huber Heights	NAP	NAP	NAP
11.05		Property	U-Haul Moving & Storage of Miamisburg	NAP	NAP	NAP
11.06		Property	U-Haul Moving & Storage of Brentwood	NAP	NAP	NAP
11.07		Property	U-Haul Storage of Crestview	NAP	NAP	NAP
11.08		Property	U-Haul Storage of Beloit	NAP	NAP	NAP
11.09		Property	U-Haul Storage of Fremont	NAP	NAP	NAP
11.10		Property	U-Haul Storage of Rock River	NAP	NAP	NAP
11.11		Property	U-Haul Storage of North Beloit	NAP	NAP	NAP
11.12		Property	U-Haul Storage of Southwest Beloit	NAP	NAP	NAP
11.13		Property	U-Haul Storage of West Beloit	NAP	NAP	NAP
12	(24)	Loan	Hammond Aire	2/28/2022	20,000	5.7%	$0	$8,159	NAP	$2,000,000	Springing	$2,000,000	$74,283	$24,761	$0
13	(25)	Loan	APX Morristown	7/31/2021	31,030	6.4%	$0	$10,140	$366,000	$0	$48,343 (10/5/2019-1/5/2021); $60,841 (2/5/2021-9/5/2029)	NAP	$273,520	$92,162	$53,734
14		Loan	Lampwork Apartments	NAP	NAP	NAP	$0	$1,917	NAP	$0	$0	NAP	$0	Springing	$0
15		Loan	B3 Lofts	NAP	NAP	NAP	$0	$1,708	NAP	$0	$0	NAP	$0	Springing	$0
16	(26)	Loan	1399 Park Avenue	NAP	NAP	NAP	$0	$368	NAP	$0	$0	NAP	$48,618	$9,724	$6,522
17		Loan	Bella Grand	NAP	NAP	NAP	$500,000	Springing	NAP	$0	$0	NAP	$60,000	$15,000	$1,988
18		Loan	Bakery Lofts	NAP	NAP	NAP	$30,000	$1,188	NAP	$0	$0	NAP	$0	Springing	$0
19		Loan	Howard Commons	6/30/2022	16,619	4.7%	$0	$8,017	$140,000	$210,000	$15,642	$350,000	$381,441	$63,574	$0
20		Loan	West Towne Commons	8/31/2025	11,885	6.6%	$0	$3,016	NAP	$400,000	$22,620	NAP	$54,872	$26,254	$23,648
21		Loan	CEV Upstate Apartments	NAP	NAP	NAP	$0	$4,459	NAP	$0	$0	NAP	$0	$30,330	$0
22		Loan	MacArthur Village	1/31/2025	12,500	6.9%	$0	$1,191	NAP	$125,000	$29,640 (12/5/2019-5/5/2020); $5,954 (6/5/2020-11/5/2029)	$350,000	$139,261	$11,605	$16,879
23		Loan	Tru Fayetteville	NAP	NAP	NAP	$10,602	1/12 of 4% Total Revenue	NAP	$0	$0	NAP	$23,252	$5,813	$12,648
24		Loan	Langston Landing	6/30/2020	2,200	2.6%	$0	$1,191	$41,696	$0	Springing	NAP	$88,500	$15,193	$0
25		Loan	3030 Chapman Apartments	NAP	NAP	NAP	$0	$854	NAP	$0	$0	NAP	$0	Springing	$0
26		Loan	Adam's Towers	NAP	NAP	NAP	$1,906	$1,906	NAP	$0	$0	NAP	$42,779	$7,130	$0
27		Loan	DDC4 Portfolio	Various	Various	Various	$295	$295	NAP	$300,000	$1,473	$400,000	$47,770	$15,923	$0
27.01		Property	2029 P Street NW	1/31/2022	1,100	12.4%
27.02		Property	900 6th Street NW	NAP	NAP	NAP
27.03		Property	440 Massachusetts Avenue NW	NAP	NAP	NAP
27.04		Property	1401 R Street NW	NAP	NAP	NAP
28		Loan	B2 Lofts	NAP	NAP	NAP	$11,229	$750	NAP	$0	$0	NAP	$0	Springing	$0
29		Loan	5th Street Lofts	NAP	NAP	NAP	$93,896	$542	NAP	$0	$0	NAP	$0	Springing	$0
30		Loan	1080 Lofts	NAP	NAP	NAP	$47,660	$563	NAP	$0	$0	NAP	$0	Springing	$0

A-1-10

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

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Monthly Insurance Reserves(18)	Upfront Deferred Maint. Reserve (17)	Upfront Debt Service Reserves(17)	Monthly Debt Service Reserves(18)	Upfront Environmental Reserves(17)	Initial Other Reserves(17)	Initial Other Reserves Description(17)	Ongoing Other Reserves(18)
1		Loan	KPMG Plaza at Hall Arts	Springing	$0	$0	$0	$0	$1,267,335	Unfunded Obligations Reserve	$0
2	(22)	Loan	Peachtree Office Towers	$11,518	$0	$0	$0	$0	$390,037	Free Rent Reserve	$45,073
3		Loan	Selig Office Portfolio	$6,223	$0	$0	$0	$0	$8,620,949	Outstanding TI/LC Reserve ($6,410,568); Free Rent Reserve ($1,592,943); Leafly Rent Replication Reserve ($617,438)	Leafly Rent Replication Reserve
3.01		Property	4th & Battery
3.02		Property	333 Elliott
3.03		Property	3rd & Battery
4		Loan	Arciterra Portfolio	Springing	$292,384	$0	$0	$0	$1,854,351	Outstanding TI/LC Reserve ($1,527,012); Free Rent Reserve ($327,339)	$0
4.01		Property	Seven Hills Plaza
4.02		Property	Cumberland Place
4.03		Property	Westgate Plaza
4.04		Property	Main Street Office
4.05		Property	Auburn Cord Plaza
4.06		Property	Plainfield Village
4.07		Property	Mayodan Shopping Center
4.08		Property	Burlington Plaza West
4.09		Property	Shoppes at Heather Glen
4.10		Property	Pine Tree Plaza
4.11		Property	Ville Platte Shopping Center
4.12		Property	Sweden Shopping Center
4.13		Property	Longview Center
4.14		Property	Eastman Shopping Center
5		Loan	The Westchester	Springing	$0	$0	$0	$0	$0	NAP	NM Reserve Fund (Springing)
6		Loan	Sol y Luna	$17,350	$4,000	$0	$0	$0	$1,500,000	Cash Collateral Reserve	$0
7		Loan	University Village	Springing	$0	$0	$0	$0	$17,489,075	Alterations Reserve ($14,189,947); Unfunded Obligations Reserve ($3,299,128)	$0
8		Loan	Renaissance Plano	Springing	$0	$0	$0	$0	$200,000	Restaurant Reserve	PIP Reserve (Springing)
9		Loan	Monaco Park Apartments	Springing	$0	$0	$0	$0	$0	NAP	$0
10		Loan	Portofino Cove	$12,109	$0	$0	$0	$0	$0	NAP	$0
11	(23)	Loan	U-Haul AREC 41 Portfolio	Springing	$465,412	$0	$0	$11,000	$0	NAP	$0
11.01		Property	U-Haul Moving & Storage of Mesa
11.02		Property	U-Haul Storage of Roscoe
11.03		Property	U-Haul Storage of South Beloit
11.04		Property	U-Haul Moving & Storage of Huber Heights
11.05		Property	U-Haul Moving & Storage of Miamisburg
11.06		Property	U-Haul Moving & Storage of Brentwood
11.07		Property	U-Haul Storage of Crestview
11.08		Property	U-Haul Storage of Beloit
11.09		Property	U-Haul Storage of Fremont
11.10		Property	U-Haul Storage of Rock River
11.11		Property	U-Haul Storage of North Beloit
11.12		Property	U-Haul Storage of Southwest Beloit
11.13		Property	U-Haul Storage of West Beloit
12	(24)	Loan	Hammond Aire	$15,162	$40,625	$0	$0	$0	$235,162	Jimmy Jazz Reserve	Lease Sweep Reserve (Springing)
13	(25)	Loan	APX Morristown	Springing	$55,386	$0	$0	$0	$2,270,343	Free Rent Reserve ($2,041,170); Outstanding TI/LC Reserve ($229,173)	$92,631
14		Loan	Lampwork Apartments	Springing	$2,621	$0	$0	$0	$0	NAP	$0
15		Loan	B3 Lofts	Springing	$0	$0	$0	$0	$0	NAP	$0
16	(26)	Loan	1399 Park Avenue	$1,630	$0	$0	$0	$0	$0	NAP	Lease Sweep Reserve (Springing); Common Charge Reserve (Springing)
17		Loan	Bella Grand	Springing	$29,688	$0	$0	$0	$0	NAP	$0
18		Loan	Bakery Lofts	Springing	$0	$0	$0	$0	$250,000	Affordable Housing Reserve Funds	$0
19		Loan	Howard Commons	Springing	$0	$0	$0	$0	$28,800	Suite 6299 Reserve	$0
20		Loan	West Towne Commons	$3,395	$3,750	$0	$0	$0	$0	NAP	$0
21		Loan	CEV Upstate Apartments	$0	$48,588	$0	$0	$0	$0	NAP	$0
22		Loan	MacArthur Village	$2,411	$200,000	$0	$0	$0	$0	NAP	Springing
23		Loan	Tru Fayetteville	$973	$0	$0	$0	$0	$0	NAP	NAP
24		Loan	Langston Landing	Springing	$80,638	$0	$0	$63,400	$0	NAP	Springing
25		Loan	3030 Chapman Apartments	Springing	$0	$0	$0	$0	$0	NAP	$0
26		Loan	Adam's Towers	Springing	$2,500	$0	$0	$0	$0	NAP	$0
27		Loan	DDC4 Portfolio	Springing	$2,563	$0	$0	$0	$42,995	Free Rent Reserve ($34,943); Common Charge Reserve ($8,052)	Common Charge Reserve (Springing)
27.01		Property	2029 P Street NW
27.02		Property	900 6th Street NW
27.03		Property	440 Massachusetts Avenue NW
27.04		Property	1401 R Street NW
28		Loan	B2 Lofts	Springing	$1,050	$0	$0	$0	$0	NAP	$0
29		Loan	5th Street Lofts	Springing	$0	$0	$0	$0	$0	NAP	$0
30		Loan	1080 Lofts	Springing	$6,815	$0	$0	$0	$0	NAP	$0

A-1-11

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

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Ongoing Other Reserves Description(18)
1		Loan	KPMG Plaza at Hall Arts	NAP
2	(22)	Loan	Peachtree Office Towers	Additional Leasing Reserve in a monthly amount based on a defined schedule through December 5, 2024
3		Loan	Selig Office Portfolio	Leafly Rent Reserve: On each payment date, the borrower is required to deposit into the Leafly Rent Replication Reserve the monthly rental amount due under the Leafly lease. If amounts on deposit in the Leafly Rent Replication Reserve falls below the anticipated Leafly rental amounts for the next three months, the borrower is required to deposit an amount necessary to cause the funds on deposit to equal the anticipated three months.
3.01		Property	4th & Battery
3.02		Property	333 Elliott
3.03		Property	3rd & Battery
4		Loan	Arciterra Portfolio	NAP
4.01		Property	Seven Hills Plaza
4.02		Property	Cumberland Place
4.03		Property	Westgate Plaza
4.04		Property	Main Street Office
4.05		Property	Auburn Cord Plaza
4.06		Property	Plainfield Village
4.07		Property	Mayodan Shopping Center
4.08		Property	Burlington Plaza West
4.09		Property	Shoppes at Heather Glen
4.10		Property	Pine Tree Plaza
4.11		Property	Ville Platte Shopping Center
4.12		Property	Sweden Shopping Center
4.13		Property	Longview Center
4.14		Property	Eastman Shopping Center
5		Loan	The Westchester	Borrower is required to make Monthly payments (a) if a Reserve Trigger Period wherein the DSCR < 2.50x (or 2 consecutive calendar quarters based on the trailing 4 calendar quarter immediately preceding the date of such determination) does not exist and a Simon Control Event wherein a Simon Key Principal not owning at least 40.0% of the direct or indirect interests in borrower or does not control borrower, has occurred, the period commencing on the occurrence of a Major Tenant Trigger Event and ending on a Major Tenant Trigger Event Cure or (b) if a Reserve Trigger Period wherein the DSCR < 2.50x (or 2 consecutive calendar quarters based on the trailing 4 calendar quarter immediately preceding the date of such determination) exists, the period commencing on the occurrence of a Major Tenant Trigger Event and ending on the earlier to occur of (x) a Major Tenant Trigger Event Cure and (y) so long as a Simon Control Event wherein a Simon Key Principal not owning at least 40.0% of the direct or indirect interests in borrower or does not control borrower has not occurred, a Reserve Trigger Event Cure. A “Major Tenant Trigger Event” means the earlier to occur of (i) bankruptcy of Neiman Marcus, (ii) the date on which Neiman Marcus goes dark or vacates its space at the Property or (iii) the earlier of the date on which Neiman Marcus gives notice that it will not be renewing its lease or the date that is six months prior to the date of expiration of the Neiman Marcus lease.
6		Loan	Sol y Luna	NAP
7		Loan	University Village	NAP
8		Loan	Renaissance Plano	PIP Reserve: During a PIP Period, all excess cash flow is required to be deposited
9		Loan	Monaco Park Apartments	NAP
10		Loan	Portofino Cove	NAP
11	(23)	Loan	U-Haul AREC 41 Portfolio	NAP
11.01		Property	U-Haul Moving & Storage of Mesa
11.02		Property	U-Haul Storage of Roscoe
11.03		Property	U-Haul Storage of South Beloit
11.04		Property	U-Haul Moving & Storage of Huber Heights
11.05		Property	U-Haul Moving & Storage of Miamisburg
11.06		Property	U-Haul Moving & Storage of Brentwood
11.07		Property	U-Haul Storage of Crestview
11.08		Property	U-Haul Storage of Beloit
11.09		Property	U-Haul Storage of Fremont
11.10		Property	U-Haul Storage of Rock River
11.11		Property	U-Haul Storage of North Beloit
11.12		Property	U-Haul Storage of Southwest Beloit
11.13		Property	U-Haul Storage of West Beloit
12	(24)	Loan	Hammond Aire	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
13	(25)	Loan	APX Morristown	Additional Leasing Reserve in a monthly amount based on a defined schedule through September 5, 2024; Free rent reserve in a monthly amount of $73,825 through December 5 2019.
14		Loan	Lampwork Apartments	NAP
15		Loan	B3 Lofts	NAP
16	(26)	Loan	1399 Park Avenue	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited. Common Charge Reserve: An amount equal to the monthly amount set forth in the annual budget for common charges
17		Loan	Bella Grand	NAP
18		Loan	Bakery Lofts	NAP
19		Loan	Howard Commons	NAP
20		Loan	West Towne Commons	NAP
21		Loan	CEV Upstate Apartments	NAP
22		Loan	MacArthur Village	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
23		Loan	Tru Fayetteville	NAP
24		Loan	Langston Landing	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
25		Loan	3030 Chapman Apartments	NAP
26		Loan	Adam's Towers	NAP
27		Loan	DDC4 Portfolio	Common Charge Reserve: During a cash trap event period, the borrower is required to deposit an amount equal to the monthly amount set forth in the annual budget for common charges.
27.01		Property	2029 P Street NW
27.02		Property	900 6th Street NW
27.03		Property	440 Massachusetts Avenue NW
27.04		Property	1401 R Street NW
28		Loan	B2 Lofts	NAP
29		Loan	5th Street Lofts	NAP
30		Loan	1080 Lofts	NAP

A-1-12

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

MORTGAGE LOAN RESERVE INFORMATION

THIRD PARTY REPORTS

Loan No.

Footnotes

Flag

Deal Name

Other Reserves Cap(19)

Holdback(19)

Holdback Amount(20)

Holdback Description(20)

Letter of Credit

Letter of Credit Description

Appraisal Value Date

Environmental Phase I Report Date(21)

Phase II Performed(21)

Engineering Report Date

Seismic Zone (Y/N)

Seismic Report Date

Loan

KPMG Plaza at Hall Arts

NAP

11/25/2019

8/2/2019

8/13/2019

NAP

(22)

Loan

Peachtree Office Towers

NAP

9/4/2019

9/5/2019

9/4/2019

NAP

Loan

Selig Office Portfolio

NAP

Various

6/20/2019

Various

3.01

Property

4th & Battery

5/6/2019

6/20/2019

6/13/2019

3.02

Property

333 Elliott

9/1/2019

6/20/2019

6/11/2019

3.03

Property

3rd & Battery

5/6/2019

6/20/2019

6/13/2019

Loan

Arciterra Portfolio

NAP

Various

NAP

4.01

Property

Seven Hills Plaza

9/30/2019

2/5/2020

10/7/2019

NAP

4.02

Property

Cumberland Place

9/26/2019

10/4/2019

10/3/2019

NAP

4.03

Property

Westgate Plaza

10/2/2019

10/4/2019

NAP

4.04

Property

Main Street Office

9/26/2019

10/1/2019

10/4/2019

NAP

4.05

Property

Auburn Cord Plaza

9/19/2019

10/1/2019

10/4/2019

NAP

4.06

Property

Plainfield Village

10/2/2019

10/4/2019

NAP

4.07

Property

Mayodan Shopping Center

10/1/2019

10/4/2019

NAP

4.08

Property

Burlington Plaza West

10/2/2019

10/3/2019

10/4/2019

NAP

4.09

Property

Shoppes at Heather Glen

10/4/2019

10/3/2019

10/4/2019

NAP

4.10

Property

Pine Tree Plaza

10/4/2019

10/3/2019

10/4/2019

NAP

4.11

Property

Ville Platte Shopping Center

9/26/2019

10/4/2019

NAP

4.12

Property

Sweden Shopping Center

10/1/2019

10/3/2019

10/4/2019

NAP

4.13

Property

Longview Center

9/27/2019

10/4/2019

NAP

4.14

Property

Eastman Shopping Center

9/26/2019

10/2/2019

10/4/2019

NAP

Loan

The Westchester

$7,159,800

NAP

11/26/2019

1/6/2020

NAP

Loan

Sol y Luna

NAP

9/12/2019

9/19/2019

9/24/2019

NAP

Loan

University Village

NAP

10/23/2019

11/26/2019

11/21/2019

Loan

Renaissance Plano

NAP

5/9/2019

5/21/2019

NAP

Loan

Monaco Park Apartments

NAP

10/10/2019

9/20/2019

10/9/2019

NAP

Loan

Portofino Cove

NAP

Yes

$750,000

Lender shall disburse to borrower, on a single occurrence during the loan term, subject to: (i) no event of default is continuing, (ii) the property achieving at least 95.0% occupancy

NAP

12/11/2019

12/17/2019

12/18/2019

NAP

(23)

Loan

U-Haul AREC 41 Portfolio

NAP

Various

1/16/2020

NAP

11.01

Property

U-Haul Moving & Storage of Mesa

1/27/2020

1/16/2020

NAP

11.02

Property

U-Haul Storage of Roscoe

1/16/2020

NAP

11.03

Property

U-Haul Storage of South Beloit

1/16/2020

NAP

11.04

Property

U-Haul Moving & Storage of Huber Heights

1/16/2020

NAP

11.05

Property

U-Haul Moving & Storage of Miamisburg

1/17/2020

1/16/2020

NAP

11.06

Property

U-Haul Moving & Storage of Brentwood

1/17/2020

1/16/2020

NAP

11.07

Property

U-Haul Storage of Crestview

1/16/2020

NAP

11.08

Property

U-Haul Storage of Beloit

1/16/2020

NAP

11.09

Property

U-Haul Storage of Fremont

1/17/2020

1/16/2020

NAP

11.10

Property

U-Haul Storage of Rock River

1/16/2020

NAP

11.11

Property

U-Haul Storage of North Beloit

1/16/2020

NAP

11.12

Property

U-Haul Storage of Southwest Beloit

1/16/2020

NAP

11.13

Property

U-Haul Storage of West Beloit

1/16/2020

NAP

(24)

Loan

Hammond Aire

NAP

11/15/2019

12/6/2019

Yes

11/27/2019

NAP

(25)

Loan

APX Morristown

NAP

6/28/2019

7/12/2019

7/11/2019

NAP

Loan

Lampwork Apartments

NAP

12/9/2019

1/21/2020

12/13/2019

Loan

B3 Lofts

NAP

12/9/2019

2/5/2020

1/21/2020

12/11/2019

(26)

Loan

1399 Park Avenue

NAP

8/30/2019

9/4/2019

9/9/2019

NAP

Loan

Bella Grand

NAP

10/30/2019

11/12/2019

11/13/2019

NAP

Loan

Bakery Lofts

NAP

12/9/2019

1/23/2020

1/21/2020

12/13/2019

Loan

Howard Commons

NAP

9/24/2019

10/3/2019

10/4/2019

NAP

Loan

West Towne Commons

NAP

12/6/2019

1/7/2020

1/28/2020

NAP

Loan

CEV Upstate Apartments

NAP

10/17/2019

10/29/2019

NAP

Loan

MacArthur Village

NAP

8/23/2019

8/29/2019

8/30/2019

NAP

Loan

Tru Fayetteville

NAP

12/10/2019

1/21/2020

NAP

Loan

Langston Landing

NAP

10/10/2019

8/9/2019

Yes

9/27/2019

12/3/2019

Loan

3030 Chapman Apartments

NAP

12/9/2019

12/12/2019

1/21/2020

12/12/2019

Loan

Adam's Towers

NAP

11/22/2019

12/18/2019

12/19/2019

NAP

Loan

DDC4 Portfolio

NAP

8/15/2019

8/23/2019

NAP

27.01

Property

2029 P Street NW

8/15/2019

8/23/2019

NAP

27.02

Property

900 6th Street NW

8/15/2019

8/23/2019

NAP

27.03

Property

440 Massachusetts Avenue NW

8/15/2019

8/23/2019

NAP

27.04

Property

1401 R Street NW

8/15/2019

8/23/2019

NAP

Loan

B2 Lofts

NAP

12/9/2019

2/5/2020

1/21/2020

12/11/2019

Loan

5th Street Lofts

NAP

12/10/2019

1/21/2020

12/13/2019

Loan

1080 Lofts

NAP

12/10/2019

2/5/2020

1/21/2020

12/13/2019

A-1-13

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

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT

TOTAL MORTGAGE DEBT INFORMATION

Loan No.

Footnotes

Flag

Deal Name

PML %

Additional Future Debt Permitted

Additional Future Debt Permitted Description

Cut-off Date Pari Passu Mortgage Debt Balance(3)

Cut-off Date Subord. Mortgage Debt Balance

Total Mortgage Debt Cut-off Date LTV Ratio

Total Mortgage Debt UW NCF DSCR

Loan

KPMG Plaza at Hall Arts

NAP

$111,700,000

NAP

46.6%

2.90x

(22)

Loan

Peachtree Office Towers

NAP

$6,000,000

66.1%

1.17x

Loan

Selig Office Portfolio

Various

NAP

$135,000,000

NAP

59.0%

1.93x

3.01

Property

4th & Battery

13.0%

59.0%

1.93x

3.02

Property

333 Elliott

11.0%

59.0%

1.93x

3.03

Property

3rd & Battery

7.0%

59.0%

1.93x

Loan

Arciterra Portfolio

NAP

61.0%

1.94x

4.01

Property

Seven Hills Plaza

NAP

61.0%

1.94x

4.02

Property

Cumberland Place

NAP

61.0%

1.94x

4.03

Property

Westgate Plaza

NAP

61.0%

1.94x

4.04

Property

Main Street Office

NAP

61.0%

1.94x

4.05

Property

Auburn Cord Plaza

NAP

61.0%

1.94x

4.06

Property

Plainfield Village

NAP

61.0%

1.94x

4.07

Property

Mayodan Shopping Center

NAP

61.0%

1.94x

4.08

Property

Burlington Plaza West

NAP

61.0%

1.94x

4.09

Property

Shoppes at Heather Glen

NAP

61.0%

1.94x

4.10

Property

Pine Tree Plaza

NAP

61.0%

1.94x

4.11

Property

Ville Platte Shopping Center

NAP

61.0%

1.94x

4.12

Property

Sweden Shopping Center

NAP

61.0%

1.94x

4.13

Property

Longview Center

NAP

61.0%

1.94x

4.14

Property

Eastman Shopping Center

NAP

61.0%

1.94x

Loan

The Westchester

NAP

$343,000,000

$57,000,000

49.4%

3.10x

Loan

Sol y Luna

NAP

$90,000,000

$53,000,000

74.7%

1.12x

Loan

University Village

7.0%

NAP

$250,000,000

$130,000,000

58.5%

2.23x

Loan

Renaissance Plano

NAP

$89,075,933

NAP

63.9%

1.77x

Loan

Monaco Park Apartments

NAP

67.0%

2.17x

Loan

Portofino Cove

NAP

$2,500,000

68.4%

1.65x

(23)

Loan

U-Haul AREC 41 Portfolio

NAP

61.6%

1.82x

11.01

Property

U-Haul Moving & Storage of Mesa

NAP

61.6%

1.82x

11.02

Property

U-Haul Storage of Roscoe

NAP

61.6%

1.82x

11.03

Property

U-Haul Storage of South Beloit

NAP

61.6%

1.82x

11.04

Property

U-Haul Moving & Storage of Huber Heights

NAP

61.6%

1.82x

11.05

Property

U-Haul Moving & Storage of Miamisburg

NAP

61.6%

1.82x

11.06

Property

U-Haul Moving & Storage of Brentwood

NAP

61.6%

1.82x

11.07

Property

U-Haul Storage of Crestview

NAP

61.6%

1.82x

11.08

Property

U-Haul Storage of Beloit

NAP

61.6%

1.82x

11.09

Property

U-Haul Storage of Fremont

NAP

61.6%

1.82x

11.10

Property

U-Haul Storage of Rock River

NAP

61.6%

1.82x

11.11

Property

U-Haul Storage of North Beloit

NAP

61.6%

1.82x

11.12

Property

U-Haul Storage of Southwest Beloit

NAP

61.6%

1.82x

11.13

Property

U-Haul Storage of West Beloit

NAP

61.6%

1.82x

(24)

Loan

Hammond Aire

NAP

$2,680,000

67.2%

1.71x

(25)

Loan

APX Morristown

NAP

$66,000,000

NAP

67.3%

1.62x

Loan

Lampwork Apartments

14.0%

NAP

61.4%

2.31x

Loan

B3 Lofts

9.0%

NAP

60.1%

2.24x

(26)

Loan

1399 Park Avenue

NAP

67.2%

1.97x

Loan

Bella Grand

NAP

Yes

Mezzanine Debt subject to, among other things: (i) Combined DSCR >= 1.20x, (ii) Combined LTV <= 80.0%, (iii) Combined DY >= 7.24%, (iv) Intercreditor Agreement, (v) Rating Agency Confirmation

NAP

$2,000,000

74.3%

1.96x

Loan

Bakery Lofts

15.0%

NAP

63.7%

2.52x

Loan

Howard Commons

NAP

57.2%

1.77x

Loan

West Towne Commons

NAP

72.5%

2.09x

Loan

CEV Upstate Apartments

NAP

69.0%

2.08x

Loan

MacArthur Village

NAP

69.3%

1.78x

Loan

Tru Fayetteville

NAP

59.5%

2.17x

Loan

Langston Landing

19.0%

NAP

61.6%

2.26x

Loan

3030 Chapman Apartments

10.0%

NAP

58.8%

2.38x

Loan

Adam's Towers

NAP

64.4%

2.06x

Loan

DDC4 Portfolio

NAP

64.8%

2.14x

27.01

Property

2029 P Street NW

NAP

64.8%

2.14x

27.02

Property

900 6th Street NW

NAP

64.8%

2.14x

27.03

Property

440 Massachusetts Avenue NW

NAP

64.8%

2.14x

27.04

Property

1401 R Street NW

NAP

64.8%

2.14x

Loan

B2 Lofts

9.0%

NAP

60.8%

2.55x

Loan

5th Street Lofts

13.0%

NAP

61.2%

2.81x

Loan

1080 Lofts

14.0%

NAP

58.7%

2.88x

A-1-14

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

				TOTAL MORTGAGE DEBT INFORMATION	TOTAL DEBT INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
1		Loan	KPMG Plaza at Hall Arts	10.5%	NAP	46.6%	2.90x	10.5%
2	(22)	Loan	Peachtree Office Towers	8.2%	NAP	66.1%	1.17x	8.2%
3		Loan	Selig Office Portfolio	9.0%	$15,000,000	65.6%	1.54x	8.1%
3.01		Property	4th & Battery	9.0%		65.6%	1.54x	8.1%
3.02		Property	333 Elliott	9.0%		65.6%	1.54x	8.1%
3.03		Property	3rd & Battery	9.0%		65.6%	1.54x	8.1%
4		Loan	Arciterra Portfolio	11.6%	$10,000,000	71.2%	1.41x	9.9%
4.01		Property	Seven Hills Plaza	11.6%		71.2%	1.41x	9.9%
4.02		Property	Cumberland Place	11.6%		71.2%	1.41x	9.9%
4.03		Property	Westgate Plaza	11.6%		71.2%	1.41x	9.9%
4.04		Property	Main Street Office	11.6%		71.2%	1.41x	9.9%
4.05		Property	Auburn Cord Plaza	11.6%		71.2%	1.41x	9.9%
4.06		Property	Plainfield Village	11.6%		71.2%	1.41x	9.9%
4.07		Property	Mayodan Shopping Center	11.6%		71.2%	1.41x	9.9%
4.08		Property	Burlington Plaza West	11.6%		71.2%	1.41x	9.9%
4.09		Property	Shoppes at Heather Glen	11.6%		71.2%	1.41x	9.9%
4.10		Property	Pine Tree Plaza	11.6%		71.2%	1.41x	9.9%
4.11		Property	Ville Platte Shopping Center	11.6%		71.2%	1.41x	9.9%
4.12		Property	Sweden Shopping Center	11.6%		71.2%	1.41x	9.9%
4.13		Property	Longview Center	11.6%		71.2%	1.41x	9.9%
4.14		Property	Eastman Shopping Center	11.6%		71.2%	1.41x	9.9%
5		Loan	The Westchester	10.6%	NAP	49.4%	3.10x	10.6%
6		Loan	Sol y Luna	6.3%	NAP	74.7%	1.12x	6.3%
7		Loan	University Village	7.8%	NAP	58.5%	2.23x	7.8%
8		Loan	Renaissance Plano	12.3%	$14,974,994	74.6%	1.35x	10.5%
9		Loan	Monaco Park Apartments	7.6%	NAP	67.0%	2.17x	7.6%
10		Loan	Portofino Cove	7.1%	NAP	68.4%	1.65x	7.1%
11	(23)	Loan	U-Haul AREC 41 Portfolio	10.7%	NAP	61.6%	1.82x	10.7%
11.01		Property	U-Haul Moving & Storage of Mesa	10.7%		61.6%	1.82x	10.7%
11.02		Property	U-Haul Storage of Roscoe	10.7%		61.6%	1.82x	10.7%
11.03		Property	U-Haul Storage of South Beloit	10.7%		61.6%	1.82x	10.7%
11.04		Property	U-Haul Moving & Storage of Huber Heights	10.7%		61.6%	1.82x	10.7%
11.05		Property	U-Haul Moving & Storage of Miamisburg	10.7%		61.6%	1.82x	10.7%
11.06		Property	U-Haul Moving & Storage of Brentwood	10.7%		61.6%	1.82x	10.7%
11.07		Property	U-Haul Storage of Crestview	10.7%		61.6%	1.82x	10.7%
11.08		Property	U-Haul Storage of Beloit	10.7%		61.6%	1.82x	10.7%
11.09		Property	U-Haul Storage of Fremont	10.7%		61.6%	1.82x	10.7%
11.10		Property	U-Haul Storage of Rock River	10.7%		61.6%	1.82x	10.7%
11.11		Property	U-Haul Storage of North Beloit	10.7%		61.6%	1.82x	10.7%
11.12		Property	U-Haul Storage of Southwest Beloit	10.7%		61.6%	1.82x	10.7%
11.13		Property	U-Haul Storage of West Beloit	10.7%		61.6%	1.82x	10.7%
12	(24)	Loan	Hammond Aire	10.8%	NAP	67.2%	1.71x	10.8%
13	(25)	Loan	APX Morristown	11.0%	$13,000,000	80.6%	1.22x	9.2%
14		Loan	Lampwork Apartments	8.2%	NAP	61.4%	2.31x	8.2%
15		Loan	B3 Lofts	7.6%	NAP	60.1%	2.24x	7.6%
16	(26)	Loan	1399 Park Avenue	7.3%	NAP	67.2%	1.97x	7.3%
17		Loan	Bella Grand	8.0%	NAP	74.3%	1.96x	8.0%
18		Loan	Bakery Lofts	8.5%	NAP	63.7%	2.52x	8.5%
19		Loan	Howard Commons	12.0%	NAP	57.2%	1.77x	12.0%
20		Loan	West Towne Commons	12.8%	NAP	72.5%	2.09x	12.8%
21		Loan	CEV Upstate Apartments	12.0%	NAP	69.0%	2.08x	12.0%
22		Loan	MacArthur Village	11.5%	NAP	69.3%	1.78x	11.5%
23		Loan	Tru Fayetteville	14.6%	NAP	59.5%	2.17x	14.6%
24		Loan	Langston Landing	9.2%	NAP	61.6%	2.26x	9.2%
25		Loan	3030 Chapman Apartments	8.4%	NAP	58.8%	2.38x	8.4%
26		Loan	Adam's Towers	7.6%	NAP	64.4%	2.06x	7.6%
27		Loan	DDC4 Portfolio	8.2%	NAP	64.8%	2.14x	8.2%
27.01		Property	2029 P Street NW	8.2%		64.8%	2.14x	8.2%
27.02		Property	900 6th Street NW	8.2%		64.8%	2.14x	8.2%
27.03		Property	440 Massachusetts Avenue NW	8.2%		64.8%	2.14x	8.2%
27.04		Property	1401 R Street NW	8.2%		64.8%	2.14x	8.2%
28		Loan	B2 Lofts	8.7%	NAP	60.8%	2.55x	8.7%
29		Loan	5th Street Lofts	9.5%	NAP	61.2%	2.81x	9.5%
30		Loan	1080 Lofts	9.8%	NAP	58.7%	2.88x	9.8%

A-1-15

	CSAIL 2020-C19

	FOOTNOTES TO ANNEX A-1

(1)	"Column" denotes Column Financial, Inc. and "3650 REIT" denotes 3650 REIT Loan Funding 1 LLC.

(2)	With respect to any mortgaged property securing a multi-property mortgage loan, the amounts listed under the headings Original Balance, Cut-off Date Balance and Maturity/ARD Balance reflect the allocated loan amount related to such mortgaged property.

(3)	Each of Loan Nos. 1, 2, 3, 5, 6, 7, 8, 10, 12, 13 and 17 is part of a whole loan related to the issuing entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loans”, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the prospectus.

(4)	Loan No. 5, The Westchester - The collateral for the Mortgage Loan includes a leasehold interest in an air rights parcel for a portion of the property.

(5)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

	Loan No. 5, The Westchester - NRA and PSF reflect tenant improvements, which are owned by Nordstrom (206,197 SF), which ground leases the related parcel from the borrower.

	Loan No. 22, MacArthur Village - The largest tenant, Kroger, has a ground lease.

(6)	Loan No. 1, KPMG Plaza at Hall Arts, the KPMG LLP tenant has agreed to expand by 13,750 SF into suite 760. The lease commenced on November 1, 2019 and KPMG LLP has a free rent period up to June 1, 2020. At closing, $1.3MM was deposited into an Unfunded Obligations Account for outstanding TI/LC and free rent related to KPMG LLP and as such, $665,775 in incremental rental income was underwritten, however KPMG LLP has not yet taken occupancy of the expansion space.

(7)	With regards to all mortgage loans, the Cut-Off Date LTV Ratio and the Maturity Date LTV Ratio are based on the “as-is” Appraised Value even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

	Loan No. 3, Selig Office Portfolio - The Appraised Value for the 333 Elliott Mortgaged Property reflects the “as-stabilized” value of the Mortgaged Property which assumes the Leafly tenant takes occupancy by September 2019. The Mortgaged Property achieved stabilization in August 2019 with the start of the Leafly lease and is 100% leased.

	Loan No. 11, U-Haul AREC 41 Portfolio - The appraised value reflects the combined “as-is” appraised values of nine mortgaged properties as of January 14, 2020, the “as-is” appraised value of one mortgaged property as of January 16, 2020 and the “as-is” appraised value of three mortgaged properties as of January 21, 2020. The portfolio also has an appraised bulk value of $56,420,000, which equates to a Cut-off Date LTV Ratio of 56.7% and a Maturity Date/ARD LTV Ratio of 39.4%.

(8)	For each mortgage loan, the Admin Fee Rate % is equal to the excess of the related Interest Rate % over the sum of the related Servicing Fee Rate, the Trustee/Certificate Administrator Fee Rate, the Operating Advisor Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate.

(9)	The classification of the lockbox types is described in the prospectus. See “Description of the Mortgage Pool—Mortgaged Property Accounts—Lockbox Accounts” for further details.

(10)	For each partial interest-only mortgage loan, the UW NOI DSCR and UW NCF DSCR were calculated based on the first principal and interest payment during the term of the mortgage loan once amortization has commenced.

(11)	The "L" component of the prepayment provision represents lockout payments

	The "Def" component of the prepayment provision represents defeasance payments

	The "YM0.5" component of the prepayment provision represents greater of 0.5% of principal balance or yield maintenance payments.

A-1-16

	The "YM1" component of the prepayment provision represents greater of 1.0% of principal balance or yield maintenance payments.

	The "O" component of the prepayment provision represents the free payments including the Maturity Date

(12)	With respect to Loan Nos. 3, 4, 5, 7 and 27 the related mortgage loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance; Collateral Substitution” and “—Partial Releases” in the prospectus.

(13)	With respect to Loan Nos. 9, 10, 11, 16, 23 and 25, certain mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property.

(14)	With regards to the footnotes hereto, footnotes are only provided with respect to tenants that are among the five largest tenants by square footage for any mortgaged property.

(15)	In certain cases, the data for tenants occupying multiple spaces includes square footage for all leases and is presented with the expiration date of the largest square footage expiring.

(16)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

(17)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

(18)	Represents the upfront and monthly amounts required to be deposited by the borrower. The monthly required amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

(19)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

(20)	Loan No. 10, Portofino Cove - The borrower deposited $750,000 into a holdback reserve at origination as additional security for the Mortgage Loan. Pursuant to the Mortgage Loan documents, provided that no event of default is continuing, the lender, in its sole discretion, will disburse the amounts in such reserve within 20 days of receipt of a written request from the borrower certifying, among other things, that: (i) the Mortgaged Property has achieved at least 95.0% occupancy; (ii) all leases are valid and enforceable and in full force and effect; (iii) except as described in the Mortgage Loan documents, all leases are arms-length agreements with bona fide, independent third parties; (iv) the leased premises have been completed and each related tenant has taken possession and is paying full rent in accordance with the related lease agreement; and (v) there has been no change to the rents as set forth in Mortgage Loan documents that would have a material adverse effect on the Mortgaged Property. Pursuant to the Mortgage Loan documents, if any amounts are remaining in such reserve on January 5, 2030, the lender will apply such amounts to a partial prepayment of the Mortgage Loan in accordance with the Mortgage Loan documents.

A-1-17

(21)	With respect to Loan Nos. 1, 7, 9, 15 and 30, the related borrower obtained environmental insurance for the related mortgaged property in lieu of recourse carve out liability for a breach of environmental covenants or the guarantor delivering an environmental indemnity.

(22)	Loan No. 2, Peachtree Office Towers – The whole loan is interest only for the first five years then amortizes over a non-standard amortization schedule as set forth on Annex F to the prospectus and accrues interest based on a defined schedule pursuant to the respective loan documents. Unless otherwise indicated, references herein to the mortgage rate reflect the initial interest rate of 3.8172727%. The UW NOI DSCR (P&I), UW NCF DSCR (P&I), Total Mortgage Debt UW NOI DSCR, Total Mortgage Debt UW NCF DSCR and Total Debt UW NCF DSCR are calculated based on the aggregate of the twelve debt service payments commencing January 5, 2025.

(23)	Loan No. 11, U-Haul AREC 41 Portfolio – The mortgage loan had an initial term of 120 months and requires payments of principal and interest based on a 25-year amortization schedule through March 5, 2030. The anticipated repayment date is March 5, 2030 and the final maturity date is March 5, 2035. In the event the mortgage loan is not repaid in full before the anticipated repayment date, the interest rate will accrue interest at a rate equal to 3.0000% plus the greater of (i) 3.1100% and (ii) the 10-year treasury swap rate as of the business day immediately preceding the anticipated repayment date plus 3.0000%, provided that in no event the revised rate will exceed 8.1100% (post-ARD additional interest rate). As of the anticipated repayment date, the mortgage loan will have a remaining term of 60 months. In addition, if the loan is not repaid following the anticipated repayment date, the borrowers are required to make monthly debt service payments in the amount required prior to the anticipated repayment date and deposit with the lender all excess cash flow to be applied: (i) first, to interest in an amount equal to the interest that would have accrued on the outstanding principal balance of the loan (without adjustment for accrued interest) at 3.1100%; (ii) second, to the reduction of the principal balance of the loan until the entire outstanding principal balance of the loan is paid in full; and (iii) third, to the payment of accrued interest on the loan until all accrued interest on the loan is paid in full.

(24)	Loan No. 12, Hammond Aire - The whole loan is interest only for the first 40 payments then amortizes over a non-standard amortization schedule as set forth on Annex G to the prospectus. The UW NOI DSCR (P&I), UW NCF DSCR (P&I), Total Mortgage Debt UW NOI DSCR, Total Mortgage Debt UW NCF DSCR and Total Debt UW NCF DSCR are calculated based on the aggregate of the twelve debt service payments commencing August 5, 2025.

(25)	Loan No. 13, APX Morristown - The whole loan is interest only for the first five years then amortizes over a non-standard amortization schedule as set forth on Annex H to the prospectus. The UW NOI DSCR (P&I), UW NCF DSCR (P&I), Total Mortgage Debt UW NOI DSCR, Total Mortgage Debt UW NCF DSCR and Total Debt UW NCF DSCR are calculated based on the aggregate of the twelve debt service payments commencing October 5, 2024.

(26)	Loan No. 16, 1399 Park Avenue – The mortgage loan had an initial term of 124 months and requires interest-only payments through February 5, 2030. The anticipated repayment date is February 5, 2030 and the final maturity date is February 5, 2032. In the event the mortgage loan is not repaid in full before the anticipated repayment date, the interest rate will be accrue at a rate equal to the greater of (i) 6.6500%, (ii) the treasury rate plus 3.0000% or (iii) when applicable pursuant to the loan agreement, the default rate (post-ARD additional interest rate). As of the anticipated repayment date, the mortgage loan will have a remaining term of 24 months. Each monthly debt service payment amount paid after the anticipated repayment date will be applied to the payment of interest based on the initial interest rate of 3.6500%, with any remainder applied to reduce the outstanding principal balance of the loan. From and after the anticipated repayment date, any and all interest accrued at the post-ARD additional interest rate and not paid pursuant to the preceding sentence will be deferred and will be paid on the maturity date to the extent not sooner paid pursuant to the loan agreement. The anticipated repayment date automatically triggers a full cash flow sweep during which all excess cash flow will be used to pay down the principal balance of the mortgage loan.

A-1-18