FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226486-14

WFCM 2020-C56 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

Mortgage Loan Number	Property Name	Mortgage Loan Seller(1)	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type(2)
1	Supor Industrial Portfolio	LMF		505 Manor Avenue and 500 Supor Boulevard	Harrison	NJ	07029	Industrial
2	The Grid	LCF		50, 60 and 66 Franklin Street; 507-518 Main Street; 8-16 and 26 Portland Street	Worcester	MA	01608	Multifamily
3	KPMG Plaza at Hall Arts	Column		2323 Ross Avenue	Dallas	TX	75201	Office
4	Panoramic Berkeley	UBS AG		2539 Telegraph Avenue	Berkeley	CA	94704	Multifamily
5	Solitude at Centennial	Column		7855 Deer Springs Way	Las Vegas	NV	89131	Multifamily
6	All Aboard Storage - Westport Depot & Ormond Depot	WFB	All Aboard Storage	Various	Various	FL	Various	Self Storage
6.01	All Aboard Storage - Westport Depot	WFB		5889 South Williamson Boulevard	Port Orange	FL	32128	Self Storage
6.02	All Aboard Storage - Ormond Depot	WFB		509 South Nova Road	Ormond Beach	FL	32174	Self Storage
7	All Aboard Storage - Port Orange Depot	WFB	All Aboard Storage	4061 South Nova Road	Port Orange	FL	32127	Self Storage
8	All Aboard Storage - Holly Hill Depot	WFB	All Aboard Storage	1480 North Nova Road	Holly Hill	FL	32117	Self Storage
9	Met Center 15	Barclays		7301 Metro Center Drive	Austin	TX	78744	Office
10	University Village	Column		2623 Northeast University Village Street	Seattle	WA	98105	Retail
11	Bushwick Multifamily Portfolio	AREF		Various	Brooklyn	NY	Various	Various
11.01	276 Nostrand Avenue	AREF		276 Nostrand Avenue	Brooklyn	NY	11205	Mixed Use
11.02	70 Bushwick Avenue	AREF		70 Bushwick Avenue	Brooklyn	NY	11221	Multifamily
11.03	894 Bushwick Avenue	AREF		894 Bushwick Avenue	Brooklyn	NY	11221	Multifamily
11.04	679 Grand Street	AREF		679 Grand Street	Brooklyn	NY	11221	Mixed Use
11.05	735 & 737 Bushwick Avenue	AREF		735 & 737 Bushwick Avenue	Brooklyn	NY	11221	Multifamily
11.06	17 Troutman Street	AREF		17 Troutman Street	Brooklyn	NY	11221	Multifamily
11.07	934 Lafayette Avenue	AREF		934 Lafayette Avenue	Brooklyn	NY	11221	Multifamily
12	Liberty Walk at East Gate	Barclays		300, 302, 330 and 350 Fellowship Road	Mount Laurel	NJ	08054	Office
13	Parkmerced	Barclays		3711 19th Avenue	San Francisco	CA	94132	Multifamily
14	650 Madison Avenue	Barclays		650 Madison Avenue	New York	NY	10022	Mixed Use
15	Lafayette Gardens	UBS AG		110 East Martial Avenue	Lafayette	LA	70508	Multifamily
16	HPE Campus	AREF		8000-8050 Foothills Boulevard	Roseville	CA	95747	Office
17	Maxi-Space Portfolio	LMF		Various	Various	WA	Various	Various
17.01	Meridian	LMF		14712 Meridian Avenue East	Puyallup	WA	98375	Mixed Use
17.02	Steele Street	LMF		2200 109th Street South	Tacoma	WA	98444	Mixed Use
17.03	Pacific Avenue	LMF		10406, 10408 and 10410 Pacific Avenue South	Tacoma	WA	98444	Mixed Use
17.04	Steele Street Plaza Property	LMF		11105 Steele Street South	Tacoma	WA	98444	Mixed Use
17.05	Up North	LMF		2205-2207 and 2213-2221 70th Avenue West	University Place	WA	98466	Mixed Use
17.06	74th Street	LMF		3608 South 74th Street and 7442 South Tacoma Way	Tacoma	WA	98409	Self Storage
17.07	Up South	LMF		2415 70th Avenue	University Place	WA	98466	Self Storage
18	Telegraph Lofts	Column		2633 Telegraph Avenue	Oakland	CA	94612	Multifamily
19	Sonterra Townhomes & Apartments	UBS AG		1661 and 1919 County Road 313	Jarrell	TX	76537	Multifamily
20	Woodland Estates MHC	LCF		1441 West Romeo Road	Oakland Charter Township	MI	48367	Manufactured Housing Community
21	Buffalo Multifamily Portfolio	LMF		Various	Buffalo	NY	Various	Multifamily
21.01	Hertel Avenue	LMF		527 Hertel Avenue	Buffalo	NY	14207	Multifamily
21.02	Delsan Court	LMF		93 Sanders Road and 292 Virgil Avenue	Buffalo	NY	14216	Multifamily
22	La Jolla Apartments	LMF		5816 Boca Raton Boulevard	Fort Worth	TX	76112	Multifamily
23	Plaza Gardens Apartments	AREF		1324-1398 Paterson Plank Road	Secaucus	NJ	07094	Multifamily
24	Villas at Harbor Pointe - Bayview	Column		560, 575 and 585 Sunnyview Drive and 1030-1050 Bayview Farm Road	Pinole	CA	94564	Multifamily
25	Jurupa Springs	LMF		8830-8920 Limonite Avenue	Jurupa Valley	CA	92509	Retail
26	Central California Portfolio	UBS AG		Various	Various	CA	Various	Various
26.01	Northwood Duplexes	UBS AG		809-891 East Fargo Avenue and 2364-2432 Knowlwood Drive	Hanford	CA	93230	Multifamily
26.02	Carmel Drive Patio Homes	UBS AG		688-725 Carmel Drive	Lemoore	CA	93245	Multifamily
26.03	Tuscan Square	UBS AG		1356-1398 East Tulare Avenue	Tulare	CA	93274	Office
26.04	Blackstone Offices	UBS AG		919-925 North Blackstone Street	Tulare	CA	93274	Office
27	Treasure Valley Crossing	WFB		16885, 16905, 16925 and 16945 North Marketplace Boulevard	Nampa	ID	83687	Retail
28	Crosstrax and Cherry Road Storage Portfolio	LMF		Various	Various	Various	Various	Self Storage
28.01	Crosstrax	LMF		9336 and 9400 Bob Beatty Road	Charlotte	NC	28269	Self Storage
28.02	Cherry Road	LMF		1022 Hearn Street	Rock Hill	SC	29732	Self Storage
29	Exchange Studios	Column		527 23rd Avenue	Oakland	CA	94606	Multifamily
30	Gateway Tower	UBS AG		400 State Avenue	Kansas City	KS	66101	Office
31	Centennial Technology Place	LMF		6912 South Quentin Street	Centennial	CO	80112	Office
32	550 North 11th Avenue	WFB		550 North 11th Avenue	Hanford	CA	93230	Retail
33	Mira Monte Apartments	LMF		2800 Las Vegas Trail	Fort Worth	TX	76116	Multifamily
34	8300 College Boulevard	UBS AG		8300 College Boulevard	Overland Park	KS	66210	Office
35	3445 Causeway	UBS AG		3445 North Causeway Boulevard	Metairie	LA	70002	Office
36	American Water - Pensacola	UBS AG		7303 Plantation Road	Pensacola	FL	32504	Office
37	Commerce Storage	Barclays		95 Homer Street & 741 Ila Road	Commerce	GA	30529	Self Storage
38	Gardens Professional Arts Building	LMF		3365 Burns Road	Palm Beach Gardens	FL	33410	Office
39	5555 Biscayne Blvd	UBS AG		5555 Biscayne Boulevard	Miami	FL	33137	Office
40	Villas at Harbor Pointe - Sunnyview	Column		570, 580, & 590 Sunnyview Drive	Pinole	CA	94564	Multifamily
41	Shoppes at Citiside	UBS AG		4430 The Plaza	Charlotte	NC	28215	Retail
42	Walgreens - Greenfield	UBS AG		5 Pierce Street	Greenfield	MA	01301	Retail
43	Thirteen08 Apartments	UBS AG		1308 Fleming Road	Greensboro	NC	27410	Multifamily
44	Walgreens - Bridgeville, DE	WFB		9202 Commercial Center Drive	Bridgeville	DE	19933	Retail
45	Norbrook Arms Apartments	UBS AG		4300 Norbrook Drive	Louisville	KY	40218	Multifamily
46	Travelers Retail Center	LMF		26559-26587 Evergreen Road	Southfield	MI	48076	Retail

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

Mortgage Loan Number	Property Name	Specific Property Type	Year Built	Year Renovated	Number of Units(2)	Unit of Measure	Cut-off Date Balance Per Unit/SF	Original Balance ($)	Cut-off Date Balance ($)	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)
1	Supor Industrial Portfolio	Warehouse	1930		626,134	Sq. Ft.	84	53,000,000	52,737,103	7.2%	43,170,211
2	The Grid	Mid Rise	1912	2017	466	Units	144,432	52,500,000	52,348,530	7.2%	41,398,677
3	KPMG Plaza at Hall Arts	CBD	2015		461,306	Sq. Ft.	242	43,700,000	43,700,000	6.0%	43,700,000
4	Panoramic Berkeley	Student Housing	2019		254	Beds	165,354	42,000,000	42,000,000	5.7%	42,000,000
5	Solitude at Centennial	Garden	2000	2019	272	Units	130,515	35,500,000	35,500,000	4.9%	35,500,000
6	All Aboard Storage - Westport Depot & Ormond Depot	Self Storage	Various	Various	214,459	Sq. Ft.	91	21,804,000	21,804,000	3.0%	21,804,000
6.01	All Aboard Storage - Westport Depot	Self Storage	2000		137,503	Sq. Ft.		14,383,829	14,383,829	2.0%
6.02	All Aboard Storage - Ormond Depot	Self Storage	1985		76,956	Sq. Ft.		7,420,171	7,420,171	1.0%
7	All Aboard Storage - Port Orange Depot	Self Storage	1983		96,632	Sq. Ft.	91	7,972,000	7,972,000	1.1%	7,972,000
8	All Aboard Storage - Holly Hill Depot	Self Storage	2007		52,200	Sq. Ft.	91	3,224,000	3,224,000	0.4%	3,224,000
9	Met Center 15	Suburban	2001		257,600	Sq. Ft.	120	31,000,000	31,000,000	4.2%	25,825,811
10	University Village	Lifestyle Center	1956	2019	597,635	Sq. Ft.	418	30,000,000	30,000,000	4.1%	30,000,000
11	Bushwick Multifamily Portfolio	Various	Various	Various	117	Units	445,085	30,000,000	30,000,000	4.1%	30,000,000
11.01	276 Nostrand Avenue	Multifamily/Retail	1970	2018	47	Units		11,510,322	11,510,322	1.6%
11.02	70 Bushwick Avenue	Mid Rise	2016		20	Units		5,366,299	5,366,299	0.7%
11.03	894 Bushwick Avenue	Mid Rise	2015		20	Units		4,627,172	4,627,172	0.6%
11.04	679 Grand Street	Multifamily/Retail	2017		11	Units		3,072,012	3,072,012	0.4%
11.05	735 & 737 Bushwick Avenue	Mid Rise	1899	2016	7	Units		2,274,412	2,274,412	0.3%
11.06	17 Troutman Street	Mid Rise	1931	2014	8	Units		1,788,766	1,788,766	0.2%
11.07	934 Lafayette Avenue	Mid Rise	1931	2016	4	Units		1,361,018	1,361,018	0.2%
12	Liberty Walk at East Gate	Suburban	1990	2019	234,563	Sq. Ft.	110	25,695,000	25,695,000	3.5%	21,096,957
13	Parkmerced	High Rise/Townhome	1944	2009	3,165	Units	172,828	25,000,000	25,000,000	3.4%	25,000,000
14	650 Madison Avenue	Office/Retail	1957	2015	600,415	Sq. Ft.	977	25,000,000	25,000,000	3.4%	25,000,000
15	Lafayette Gardens	Garden	2008		240	Units	91,667	22,000,000	22,000,000	3.0%	22,000,000
16	HPE Campus	Suburban	1981	2019	447,364	Sq. Ft.	149	20,000,000	20,000,000	2.7%	20,000,000
17	Maxi-Space Portfolio	Various	Various	Various	171,569	Sq. Ft.	114	19,525,000	19,525,000	2.7%	19,525,000
17.01	Meridian	Self Storage/Office/Retail	2004		30,673	Sq. Ft.		3,400,000	3,400,000	0.5%
17.02	Steele Street	Self Storage/Office/Retail	1996		24,146	Sq. Ft.		3,100,000	3,100,000	0.4%
17.03	Pacific Avenue	Self Storage/Office/Retail	1973		25,189	Sq. Ft.		3,000,000	3,000,000	0.4%
17.04	Steele Street Plaza Property	Self Storage/Office/Retail	2016		20,776	Sq. Ft.		2,925,000	2,925,000	0.4%
17.05	Up North	Self Storage/Office/Retail	1991		30,659	Sq. Ft.		2,700,000	2,700,000	0.4%
17.06	74th Street	Self Storage	1984	2004	23,443	Sq. Ft.		2,500,000	2,500,000	0.3%
17.07	Up South	Self Storage	1979	1988	16,683	Sq. Ft.		1,900,000	1,900,000	0.3%
18	Telegraph Lofts	Mid Rise	1929	2002	54	Units	348,148	18,800,000	18,800,000	2.6%	18,800,000
19	Sonterra Townhomes & Apartments	Garden	2010		274	Units	67,219	18,525,000	18,417,954	2.5%	14,666,691
20	Woodland Estates MHC	Manufactured Housing Community	1971		375	Units	42,133	15,800,000	15,800,000	2.2%	15,800,000
21	Buffalo Multifamily Portfolio	Garden	1958		282	Units	52,895	15,000,000	14,916,337	2.0%	11,958,073
21.01	Hertel Avenue	Garden	1958		158	Units		8,500,000	8,452,591	1.2%
21.02	Delsan Court	Garden	1958		124	Units		6,500,000	6,463,746	0.9%
22	La Jolla Apartments	Garden	1979	2019	176	Units	75,568	13,300,000	13,300,000	1.8%	11,434,768
23	Plaza Gardens Apartments	Garden	1963		80	Units	153,750	12,300,000	12,300,000	1.7%	12,300,000
24	Villas at Harbor Pointe - Bayview	Garden	1972		76	Units	151,316	11,500,000	11,500,000	1.6%	11,500,000
25	Jurupa Springs	Anchored	1980	2014	78,825	Sq. Ft.	135	10,660,000	10,660,000	1.5%	10,660,000
26	Central California Portfolio	Various	Various		127,586	Sq. Ft.	78	9,900,000	9,900,000	1.4%	8,421,899
26.01	Northwood Duplexes	Garden	1991		55	Units		4,060,000	4,060,000	0.6%
26.02	Carmel Drive Patio Homes	Garden	1997		43	Units		3,460,000	3,460,000	0.5%
26.03	Tuscan Square	Suburban	2008		15,109	Sq. Ft.		1,600,000	1,600,000	0.2%
26.04	Blackstone Offices	Medical	1990		4,738	Sq. Ft.		780,000	780,000	0.1%
27	Treasure Valley Crossing	Anchored	2014		133,292	Sq. Ft.	74	9,880,000	9,880,000	1.4%	9,880,000
28	Crosstrax and Cherry Road Storage Portfolio	Self Storage	Various		170,476	Sq. Ft.	53	9,100,000	9,100,000	1.2%	9,100,000
28.01	Crosstrax	Self Storage	1997		106,715	Sq. Ft.		6,000,000	6,000,000	0.8%
28.02	Cherry Road	Self Storage	1990		63,761	Sq. Ft.		3,100,000	3,100,000	0.4%
29	Exchange Studios	Low Rise	1925	1994	39	Units	217,949	8,500,000	8,500,000	1.2%	8,500,000
30	Gateway Tower	Suburban	1972		170,817	Sq. Ft.	49	8,500,000	8,443,416	1.2%	6,821,051
31	Centennial Technology Place	Suburban	1984		81,946	Sq. Ft.	96	7,900,000	7,900,000	1.1%	7,156,816
32	550 North 11th Avenue	Anchored	1994	2019	57,560	Sq. Ft.	132	7,632,000	7,610,817	1.0%	6,062,278
33	Mira Monte Apartments	Garden	1970	2019	116	Units	62,069	7,200,000	7,200,000	1.0%	6,483,158
34	8300 College Boulevard	Suburban	1982	2016	56,994	Sq. Ft.	126	7,200,000	7,169,779	1.0%	5,698,702
35	3445 Causeway	Suburban	1973	2006	128,694	Sq. Ft.	47	6,000,000	6,000,000	0.8%	6,000,000
36	American Water - Pensacola	Suburban	1977	2007	64,053	Sq. Ft.	93	6,000,000	5,932,202	0.8%	4,332,642
37	Commerce Storage	Self Storage	1960	2005	93,985	Sq. Ft.	62	5,800,000	5,800,000	0.8%	4,998,393
38	Gardens Professional Arts Building	Medical	1986		42,371	Sq. Ft.	127	5,400,000	5,400,000	0.7%	4,892,445
39	5555 Biscayne Blvd	Suburban	1973	2016	17,100	Sq. Ft.	298	5,100,000	5,100,000	0.7%	5,100,000
40	Villas at Harbor Pointe - Sunnyview	Garden	1972		24	Units	204,167	4,900,000	4,900,000	0.7%	4,900,000
41	Shoppes at Citiside	Anchored	2002	2019	75,483	Sq. Ft.	61	4,600,000	4,580,979	0.6%	3,650,786
42	Walgreens - Greenfield	Single Tenant	2005		13,278	Sq. Ft.	246	3,260,000	3,260,000	0.4%	3,260,000
43	Thirteen08 Apartments	Garden	2001	2017	48	Units	67,482	3,250,000	3,239,142	0.4%	2,672,068
44	Walgreens - Bridgeville, DE	Single Tenant	2009		14,820	Sq. Ft.	202	3,000,000	2,990,835	0.4%	2,339,237
45	Norbrook Arms Apartments	Garden	1971		94	Units	30,117	2,831,000	2,831,000	0.4%	2,605,905
46	Travelers Retail Center	Unanchored	2017		11,235	Sq. Ft.	196	2,200,000	2,200,000	0.3%	2,200,000

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

Mortgage Loan Number	Property Name	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC® IP Royalty License Fee Rate	Asset Representations Reviewer Fee Rate
1	Supor Industrial Portfolio	N	1/31/2020	3/6/2020		3/6/2020	2/6/2030		4.72000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
2	The Grid	N	3/11/2020	5/6/2020		5/6/2020	4/6/2030		3.80000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
3	KPMG Plaza at Hall Arts	N	12/23/2019	2/6/2020	1/6/2030		1/6/2030		3.41000%	0.00189%	0.01020%	0.00375%	0.00050%	0.00030%
4	Panoramic Berkeley	N	3/10/2020	5/6/2020	4/6/2030		4/6/2030		3.84762%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
5	Solitude at Centennial	N	10/30/2019	12/1/2019	11/1/2029		11/1/2029		3.39100%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
6	All Aboard Storage - Westport Depot & Ormond Depot	N	3/6/2020	4/11/2020	3/11/2030		3/11/2030		3.49000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot	N	3/6/2020	4/11/2020	3/11/2030		3/11/2030		3.49000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
8	All Aboard Storage - Holly Hill Depot	N	3/6/2020	4/11/2020	3/11/2030		3/11/2030		3.49000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
9	Met Center 15	N	2/14/2020	4/6/2020	3/6/2022	4/6/2022	3/6/2030		3.61193%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
10	University Village	N	12/2/2019	1/6/2020	12/6/2029		12/6/2029		3.30000%	0.00189%	0.01020%	0.00375%	0.00050%	0.00030%
11	Bushwick Multifamily Portfolio	N	2/26/2020	4/6/2020	3/6/2030		3/6/2030		3.87000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	N	2/28/2020	4/6/2020	3/6/2022	4/6/2022	3/6/2030		3.13000%	0.00189%	0.01020%	0.02500%	0.00050%	0.00030%
13	Parkmerced	N	11/26/2019	1/9/2020	12/9/2024		12/9/2024		2.72457%	0.00189%	0.01020%	0.00375%	0.00050%	0.00030%
14	650 Madison Avenue	N	11/26/2019	1/8/2020	12/8/2029		12/8/2029		3.48600%	0.00189%	0.01020%	0.00375%	0.00050%	0.00030%
15	Lafayette Gardens	N	1/10/2020	2/6/2020	1/6/2030		1/6/2030		3.98100%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
16	HPE Campus	N	2/21/2020	4/6/2020	3/6/2030		3/6/2030		3.54000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
17	Maxi-Space Portfolio	N	2/4/2020	3/6/2020	2/6/2025		2/6/2025		5.10000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts	N	2/5/2020	3/6/2020	2/6/2030		2/6/2030		3.31000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
19	Sonterra Townhomes & Apartments	N	1/22/2020	3/6/2020		3/6/2020	2/6/2030		3.90900%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
20	Woodland Estates MHC	N	12/20/2019	2/6/2020	1/6/2030		1/6/2030		4.37200%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
21	Buffalo Multifamily Portfolio	N	1/30/2020	3/6/2020		3/6/2020	2/6/2030		4.10000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments	N	2/27/2020	4/6/2020	3/6/2023	4/6/2023	3/6/2030		3.75000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
23	Plaza Gardens Apartments	N	2/11/2020	4/6/2020	3/6/2030		3/6/2030		3.30000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
24	Villas at Harbor Pointe - Bayview	N	2/5/2020	3/6/2020	2/6/2030		2/6/2030		3.47000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
25	Jurupa Springs	N	12/6/2019	1/6/2020	12/6/2029		12/6/2029		3.65300%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
26	Central California Portfolio	N	2/24/2020	4/6/2020	3/6/2022	4/6/2022	3/6/2030		4.35000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing	N	1/22/2020	3/11/2020	2/11/2030		2/11/2030		3.51100%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
28	Crosstrax and Cherry Road Storage Portfolio	N	2/7/2020	3/6/2020	2/6/2025		2/6/2025		4.65000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios	N	2/5/2020	3/6/2020	2/6/2030		2/6/2030		3.31000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
30	Gateway Tower	N	12/27/2019	2/6/2020		2/6/2020	1/6/2030		4.28420%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
31	Centennial Technology Place	N	2/7/2020	3/6/2020	2/6/2025	3/6/2025	2/6/2030		3.90000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
32	550 North 11th Avenue	N	3/13/2020	5/11/2020		5/11/2020	4/11/2030		4.00000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
33	Mira Monte Apartments	N	2/27/2020	4/6/2020	3/6/2025	4/6/2025	3/6/2030		3.55000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
34	8300 College Boulevard	N	2/28/2020	4/6/2020		4/6/2020	3/6/2030		3.90000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
35	3445 Causeway	N	12/30/2019	2/6/2020	1/6/2030		1/6/2030		3.88200%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
36	American Water - Pensacola	N	12/5/2019	1/6/2020		1/6/2020	12/6/2029		4.07600%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
37	Commerce Storage	N	1/30/2020	3/6/2020	2/6/2023	3/6/2023	2/6/2030		3.85000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
38	Gardens Professional Arts Building	N	3/2/2020	4/6/2020	3/6/2025	4/6/2025	3/6/2030		3.90000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
39	5555 Biscayne Blvd	N	2/20/2020	4/6/2020	3/6/2030		3/6/2030		4.00000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
40	Villas at Harbor Pointe - Sunnyview	N	2/5/2020	3/6/2020	2/6/2030		2/6/2030		3.34000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
41	Shoppes at Citiside	N	2/14/2020	4/6/2020		4/6/2020	3/6/2030		3.97500%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
42	Walgreens - Greenfield	N	3/12/2020	5/6/2020	4/6/2030		4/6/2030		4.15000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
43	Thirteen08 Apartments	N	2/13/2020	4/6/2020		4/6/2020	3/6/2030		5.00000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
44	Walgreens - Bridgeville, DE	N	3/13/2020	5/11/2020		5/11/2020	4/11/2030		3.50000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
45	Norbrook Arms Apartments	N	1/27/2020	3/6/2020	2/6/2022	3/6/2022	2/6/2027		4.88000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%
46	Travelers Retail Center	N	1/22/2020	3/6/2020	2/6/2030		2/6/2030		3.73000%	0.00189%	0.01020%	0.00500%	0.00050%	0.00030%

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

Mortgage Loan Number	Property Name	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)
1	Supor Industrial Portfolio	4.70211%	Actual/360	275,515.52	Amortizing Balloon		120	116	0	0	360	356
2	The Grid	3.78211%	Actual/360	244,627.61	Amortizing Balloon		120	118	0	0	360	358
3	KPMG Plaza at Hall Arts	3.39336%	Actual/360	125,905.57	Interest-only, Balloon	Actual/360	120	115	120	115	0	0
4	Panoramic Berkeley	3.82973%	Actual/360	136,537.07	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
5	Solitude at Centennial	3.37311%	Actual/360	101,710.38	Interest-only, Balloon	Actual/360	120	113	120	113	0	0
6	All Aboard Storage - Westport Depot & Ormond Depot	3.47211%	Actual/360	64,294.04	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot	3.47211%	Actual/360	23,507.25	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
8	All Aboard Storage - Holly Hill Depot	3.47211%	Actual/360	9,506.70	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
9	Met Center 15	3.59404%	Actual/360	141,147.95	Interest-only, Amortizing Balloon	Actual/360	120	117	24	21	360	360
10	University Village	3.28336%	Actual/360	83,645.83	Interest-only, Balloon	Actual/360	120	114	120	114	0	0
11	Bushwick Multifamily Portfolio	3.85211%	Actual/360	98,093.75	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	3.09211%	Actual/360	110,140.99	Interest-only, Amortizing Balloon	Actual/360	120	117	24	21	360	360
13	Parkmerced	2.70793%	30/360	56,761.88	Interest-only, Balloon	30/360	60	54	60	54	0	0
14	650 Madison Avenue	3.46936%	Actual/360	73,633.68	Interest-only, Balloon	Actual/360	120	114	120	114	0	0
15	Lafayette Gardens	3.96311%	Actual/360	73,998.68	Interest-only, Balloon	Actual/360	120	115	120	115	0	0
16	HPE Campus	3.52211%	Actual/360	59,819.44	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
17	Maxi-Space Portfolio	5.08211%	Actual/360	84,133.77	Interest-only, Balloon	Actual/360	60	56	60	56	0	0
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts	3.29211%	Actual/360	52,576.90	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
19	Sonterra Townhomes & Apartments	3.89111%	Actual/360	87,472.08	Amortizing Balloon		120	116	0	0	360	356
20	Woodland Estates MHC	4.35411%	Actual/360	58,364.18	Interest-only, Balloon	Actual/360	120	115	120	115	0	0
21	Buffalo Multifamily Portfolio	4.08211%	Actual/360	72,479.76	Amortizing Balloon		120	116	0	0	360	356
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments	3.73211%	Actual/360	61,594.37	Interest-only, Amortizing Balloon	Actual/360	120	117	36	33	360	360
23	Plaza Gardens Apartments	3.28211%	Actual/360	34,294.79	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
24	Villas at Harbor Pointe - Bayview	3.45211%	Actual/360	33,716.03	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
25	Jurupa Springs	3.63511%	Actual/360	32,901.52	Interest-only, Balloon	Actual/360	120	114	120	114	0	0
26	Central California Portfolio	4.33211%	Actual/360	49,283.37	Interest-only, Amortizing Balloon	Actual/360	120	117	24	21	360	360
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing	3.49311%	Actual/360	29,308.72	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
28	Crosstrax and Cherry Road Storage Portfolio	4.63211%	Actual/360	35,752.26	Interest-only, Balloon	Actual/360	60	56	60	56	0	0
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios	3.29211%	Actual/360	23,771.47	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
30	Gateway Tower	4.26631%	Actual/360	41,985.25	Amortizing Balloon		120	115	0	0	360	355
31	Centennial Technology Place	3.88211%	Actual/360	37,261.79	Interest-only, Amortizing Balloon	Actual/360	120	116	60	56	360	360
32	550 North 11th Avenue	3.98211%	Actual/360	36,436.34	Amortizing Balloon		120	118	0	0	360	358
33	Mira Monte Apartments	3.53211%	Actual/360	32,532.51	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360
34	8300 College Boulevard	3.88211%	Actual/360	33,960.11	Amortizing Balloon		120	117	0	0	360	357
35	3445 Causeway	3.86411%	Actual/360	19,679.58	Interest-only, Balloon	Actual/360	120	115	120	115	0	0
36	American Water - Pensacola	4.05811%	Actual/360	31,922.53	Amortizing Balloon		120	114	0	0	300	294
37	Commerce Storage	3.83211%	Actual/360	27,190.88	Interest-only, Amortizing Balloon	Actual/360	120	116	36	32	360	360
38	Gardens Professional Arts Building	3.88211%	Actual/360	25,470.08	Interest-only, Amortizing Balloon	Actual/360	120	117	60	57	360	360
39	5555 Biscayne Blvd	3.98211%	Actual/360	17,236.11	Interest-only, Balloon	Actual/360	120	117	120	117	0	0
40	Villas at Harbor Pointe - Sunnyview	3.32211%	Actual/360	13,827.75	Interest-only, Balloon	Actual/360	120	116	120	116	0	0
41	Shoppes at Citiside	3.95711%	Actual/360	21,894.86	Amortizing Balloon		120	117	0	0	360	357
42	Walgreens - Greenfield	4.13211%	Actual/360	11,430.75	Interest-only, Balloon	Actual/360	120	118	120	118	0	0
43	Thirteen08 Apartments	4.98211%	Actual/360	17,446.70	Amortizing Balloon		120	117	0	0	360	357
44	Walgreens - Bridgeville, DE	3.48211%	Actual/360	13,471.34	Amortizing Balloon		120	118	0	0	360	358
45	Norbrook Arms Apartments	4.86211%	Actual/360	14,990.48	Interest-only, Amortizing Balloon	Actual/360	84	80	24	20	360	360
46	Travelers Retail Center	3.71211%	Actual/360	6,933.31	Interest-only, Balloon	Actual/360	120	116	120	116	0	0

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

Mortgage Loan Number	Property Name	Seasoning	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)(3)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units
1	Supor Industrial Portfolio	4	L(28),D(88),O(4)	0	0	96,800,000	12/20/2019
2	The Grid	2	L(26),D(90),O(4)	0	0	99,800,000	3/1/2020
3	KPMG Plaza at Hall Arts	5	L(29),D(84),O(7)	0	0	239,800,000	11/25/2019
4	Panoramic Berkeley	2	L(26),D(90),O(4)	0	0	74,700,000	1/28/2020
5	Solitude at Centennial	7	GRTR 0.5% or YM(31),GRTR 0.5% or YM or D(82),O(7)	5	5	58,400,000	10/10/2019
6	All Aboard Storage - Westport Depot & Ormond Depot	3	L(27),D(89),O(4)	0	0	33,700,000	1/8/2020
6.01	All Aboard Storage - Westport Depot					22,600,000	1/8/2020
6.02	All Aboard Storage - Ormond Depot					11,100,000	1/8/2020
7	All Aboard Storage - Port Orange Depot	3	L(27),D(89),O(4)	0	0	13,150,000	1/8/2020
8	All Aboard Storage - Holly Hill Depot	3	L(27),D(89),O(4)	0	0	5,150,000	1/8/2020
9	Met Center 15	3	L(27),D(89),O(4)	0	0	53,500,000	11/7/2019
10	University Village	6	L(30),GRTR 1% or YM or D(83),O(7)	0	0	650,000,000	10/23/2019
11	Bushwick Multifamily Portfolio	3	L(27),D(90),O(3)	0	0	77,150,000	12/23/2019
11.01	276 Nostrand Avenue					29,600,000	12/23/2019
11.02	70 Bushwick Avenue					13,800,000	12/23/2019
11.03	894 Bushwick Avenue					11,900,000	12/23/2019
11.04	679 Grand Street					7,900,000	12/23/2019
11.05	735 & 737 Bushwick Avenue					5,850,000	12/23/2019
11.06	17 Troutman Street					4,600,000	12/23/2019
11.07	934 Lafayette Avenue					3,500,000	12/23/2019
12	Liberty Walk at East Gate	3	L(27),D(86),O(7)	0	0	34,800,000	1/29/2020
13	Parkmerced	6	YM(57),O(3)	0	0	2,110,000,000	9/3/2019
14	650 Madison Avenue	6	L(30),D(83),O(7)	0	3	1,210,000,000	10/31/2019
15	Lafayette Gardens	5	L(29),D(87),O(4)	0	0	33,800,000	11/11/2019
16	HPE Campus	3	L(27),D(89),O(4)	0	5	103,000,000	1/23/2020
17	Maxi-Space Portfolio	4	L(28),D(28),O(4)	0	0	36,400,000	1/10/2020
17.01	Meridian					5,500,000	1/10/2020
17.02	Steele Street					5,200,000	1/10/2020
17.03	Pacific Avenue					4,700,000	1/10/2020
17.04	Steele Street Plaza Property					5,370,000	1/10/2020
17.05	Up North					4,800,000	1/10/2020
17.06	74th Street					4,400,000	1/10/2020
17.07	Up South					3,140,000	1/10/2020
18	Telegraph Lofts	4	L(28),D(87),O(5)	0	0	29,600,000	12/9/2019
19	Sonterra Townhomes & Apartments	4	L(28),D(88),O(4)	0	0	32,600,000	11/21/2019
20	Woodland Estates MHC	5	L(29),D(87),O(4)	0	0	26,150,000	12/6/2019
21	Buffalo Multifamily Portfolio	4	L(28),D(88),O(4)	0	0	22,000,000	1/9/2020
21.01	Hertel Avenue					12,500,000	1/9/2020
21.02	Delsan Court					9,500,000	1/9/2020
22	La Jolla Apartments	3	L(23),GRTR 1% or YM(93),O(4)	0	0	19,100,000	1/9/2020
23	Plaza Gardens Apartments	3	L(27),D(89),O(4)	0	0	20,200,000	11/19/2019
24	Villas at Harbor Pointe - Bayview	4	L(28),D(87),O(5)	0	0	20,500,000	12/10/2019
25	Jurupa Springs	6	L(23),GRTR 1% or YM(93),O(4)	0	0	16,400,000	10/11/2019
26	Central California Portfolio	3	L(27),D(87),O(6)	0	0	15,940,000	Various
26.01	Northwood Duplexes					6,710,000	11/29/2019
26.02	Carmel Drive Patio Homes					5,560,000	11/29/2019
26.03	Tuscan Square					2,620,000	1/7/2020
26.04	Blackstone Offices					1,050,000	1/7/2020
27	Treasure Valley Crossing	4	L(28),D(85),O(7)	0	5	15,640,000	12/20/2019
28	Crosstrax and Cherry Road Storage Portfolio	4	L(28),D(28),O(4)	0	0	16,690,000	1/15/2020
28.01	Crosstrax					10,120,000	1/15/2020
28.02	Cherry Road					5,250,000	1/15/2020
29	Exchange Studios	4	L(28),D(87),O(5)	0	0	14,100,000	12/10/2019
30	Gateway Tower	5	L(29),D(87),O(4)	0	0	12,400,000	11/11/2019
31	Centennial Technology Place	4	L(28),D(88),O(4)	0	0	13,290,000	10/23/2019
32	550 North 11th Avenue	2	L(26),D(87),O(7)	0	0	10,900,000	1/23/2020
33	Mira Monte Apartments	3	L(23),GRTR 1% or YM(93),O(4)	0	0	12,100,000	1/9/2020
34	8300 College Boulevard	3	L(27),D(89),O(4)	0	0	10,200,000	12/20/2019
35	3445 Causeway	5	L(29),D(87),O(4)	0	0	11,600,000	11/4/2019
36	American Water - Pensacola	6	L(30),D(85),O(5)	0	0	8,500,000	10/21/2019
37	Commerce Storage	4	L(28),D(88),O(4)	0	0	8,800,000	12/23/2019
38	Gardens Professional Arts Building	3	L(27),D(89),O(4)	0	0	8,100,000	12/27/2019
39	5555 Biscayne Blvd	3	L(27),D(89),O(4)	0	0	7,800,000	12/13/2019
40	Villas at Harbor Pointe - Sunnyview	4	L(28),D(87),O(5)	0	0	8,000,000	12/10/2019
41	Shoppes at Citiside	3	L(27),D(89),O(4)	0	0	9,700,000	9/24/2019
42	Walgreens - Greenfield	2	L(26),D(90),O(4)	0	0	5,200,000	1/10/2020
43	Thirteen08 Apartments	3	L(27),D(89),O(4)	0	0	5,300,000	12/10/2019
44	Walgreens - Bridgeville, DE	2	L(26),GRTR 1% or YM(90),O(4)	0	0	5,700,000	1/10/2020
45	Norbrook Arms Apartments	4	L(24),GRTR 1% or YM(55),O(5)	0	0	4,400,000	1/3/2020
46	Travelers Retail Center	4	L(28),D(87),O(5)	0	0	4,360,000	12/5/2019

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

Mortgage Loan Number	Property Name	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)	U/W NCF DSCR (x)	Cut-off Date LTV Ratio(3)	LTV Ratio at Maturity or ARD(3)	Cut-off Date U/W NOI Debt Yield	Cut-off Date U/W NCF Debt Yield	U/W Revenues ($)(2)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)
1	Supor Industrial Portfolio			1.29	1.29	54.5%	44.6%	8.1%	8.1%	7,379,667	3,129,667	4,250,000	0	0
2	The Grid			1.45	1.41	67.4%	53.3%	8.1%	7.9%	8,830,546	3,347,813	5,482,733	116,500	58,572
3	KPMG Plaza at Hall Arts			3.04	2.90	46.6%	46.6%	10.5%	10.0%	19,465,123	7,713,107	11,752,016	92,261	461,306
4	Panoramic Berkeley			2.27	2.25	56.2%	56.2%	8.8%	8.8%	4,582,850	866,004	3,716,846	26,287	0
5	Solitude at Centennial			2.34	2.29	60.8%	60.8%	8.1%	7.9%	4,071,136	1,213,243	2,857,893	68,000	0
6	All Aboard Storage - Westport Depot & Ormond Depot			2.73	2.68	63.5%	63.5%	9.6%	9.5%	2,830,579	791,024	2,039,554	32,169	0
6.01	All Aboard Storage - Westport Depot									1,839,908	494,440	1,345,469	20,625	0
6.02	All Aboard Storage - Ormond Depot									990,670	296,585	694,086	11,543	0
7	All Aboard Storage - Port Orange Depot			2.73	2.68	63.5%	63.5%	9.6%	9.5%	1,142,362	303,784	838,577	14,495	0
8	All Aboard Storage - Holly Hill Depot			2.73	2.68	63.5%	63.5%	9.6%	9.5%	503,674	198,594	305,080	7,830	0
9	Met Center 15			2.33	1.99	57.9%	48.3%	12.7%	10.9%	5,650,935	1,701,129	3,949,806	82,432	492,881
10	University Village			3.52	3.39	38.5%	38.5%	11.8%	11.4%	41,651,294	12,188,610	29,462,684	149,409	935,729
11	Bushwick Multifamily Portfolio			1.84	1.82	67.5%	67.5%	7.2%	7.2%	4,324,172	567,555	3,756,617	27,752	0
11.01	276 Nostrand Avenue									1,684,618	250,087	1,434,530	10,500	0
11.02	70 Bushwick Avenue									754,504	100,134	654,370	5,000	0
11.03	894 Bushwick Avenue									643,586	61,951	581,635	5,000	0
11.04	679 Grand Street									486,508	59,406	427,101	2,500	0
11.05	735 & 737 Bushwick Avenue									316,866	35,849	281,017	1,750	0
11.06	17 Troutman Street									256,435	41,036	215,399	2,002	0
11.07	934 Lafayette Avenue									181,655	19,092	162,563	1,000	0
12	Liberty Walk at East Gate			2.13	1.87	73.8%	60.6%	10.9%	9.6%	5,164,966	2,352,670	2,812,296	46,913	299,378
13	Parkmerced			4.06	4.00	25.9%	25.9%	11.1%	10.9%	102,983,881	42,514,116	60,469,764	791,250	0
14	650 Madison Avenue			2.82	2.74	48.5%	48.5%	10.0%	9.7%	87,327,989	28,901,495	58,426,495	150,104	1,500,000
15	Lafayette Gardens			2.26	2.19	65.1%	65.1%	9.1%	8.8%	3,240,494	1,234,186	2,006,308	60,000	0
16	HPE Campus			2.75	2.71	64.8%	64.8%	9.9%	9.7%	9,694,440	3,104,706	6,589,734	89,473	0
17	Maxi-Space Portfolio			1.70	1.66	53.6%	53.6%	8.8%	8.6%	2,603,176	885,463	1,717,713	25,735	19,970
17.01	Meridian									438,285	152,768	285,517	4,601	3,443
17.02	Steele Street									392,225	118,053	274,172	3,622	1,491
17.03	Pacific Avenue									392,940	120,950	271,990	3,778	3,730
17.04	Steele Street Plaza Property									400,322	130,535	269,787	3,116	6,532
17.05	Up North									383,095	137,041	246,054	4,599	4,775
17.06	74th Street									365,340	143,815	221,525	3,516	0
17.07	Up South									230,969	82,302	148,667	2,502	0
18	Telegraph Lofts			2.78	2.76	63.5%	63.5%	9.3%	9.3%	2,537,656	783,416	1,754,240	13,500	0
19	Sonterra Townhomes & Apartments			1.85	1.79	56.5%	45.0%	10.5%	10.2%	3,363,691	1,420,629	1,943,062	66,308	0
20	Woodland Estates MHC			1.75	1.72	60.4%	60.4%	7.7%	7.6%	2,011,156	788,174	1,222,982	18,750	0
21	Buffalo Multifamily Portfolio			1.60	1.51	67.8%	54.4%	9.3%	8.8%	2,423,096	1,035,296	1,387,800	70,500	0
21.01	Hertel Avenue									1,342,021	580,046	761,975	39,500	0
21.02	Delsan Court									1,081,075	455,250	625,825	31,000	0
22	La Jolla Apartments			1.82	1.77	69.6%	59.9%	10.1%	9.8%	2,087,496	738,678	1,348,818	44,000	0
23	Plaza Gardens Apartments			2.78	2.73	60.9%	60.9%	9.3%	9.1%	1,634,894	490,819	1,144,075	20,250	0
24	Villas at Harbor Pointe - Bayview			2.44	2.40	56.1%	56.1%	8.6%	8.4%	1,691,784	702,777	989,008	19,000	0
25	Jurupa Springs			2.79	2.59	65.0%	65.0%	10.3%	9.6%	1,562,763	462,661	1,100,101	13,400	64,532
26	Central California Portfolio			1.62	1.50	62.1%	52.8%	9.7%	8.9%	1,435,855	478,744	957,111	41,601	30,830
26.01	Northwood Duplexes									629,850	238,493	391,357	28,270	0
26.02	Carmel Drive Patio Homes									485,184	176,556	308,628	10,879	0
26.03	Tuscan Square									224,094	46,697	177,398	1,978	22,016
26.04	Blackstone Offices									96,727	16,998	79,728	474	8,814
27	Treasure Valley Crossing			3.34	3.09	63.2%	63.2%	11.9%	11.0%	1,650,077	476,498	1,173,578	18,661	66,646
28	Crosstrax and Cherry Road Storage Portfolio			2.07	2.01	54.5%	54.5%	9.8%	9.5%	1,362,543	474,758	887,785	25,591	0
28.01	Crosstrax									890,510	302,457	588,053	15,994	0
28.02	Cherry Road									472,033	172,301	299,732	9,597	0
29	Exchange Studios			2.74	2.71	60.3%	60.3%	9.2%	9.1%	1,102,330	320,898	781,431	9,750	0
30	Gateway Tower			2.67	2.28	68.1%	55.0%	15.9%	13.6%	3,053,847	1,709,408	1,344,439	32,455	165,712
31	Centennial Technology Place			2.15	1.94	59.4%	53.9%	12.2%	11.0%	1,577,952	615,205	962,747	12,292	81,946
32	550 North 11th Avenue			1.57	1.50	69.8%	55.6%	9.0%	8.6%	945,029	258,355	686,674	5,756	22,913
33	Mira Monte Apartments			2.07	2.00	59.5%	53.6%	11.2%	10.8%	1,365,408	556,136	809,272	29,000	0
34	8300 College Boulevard			2.04	1.80	70.3%	55.9%	11.6%	10.2%	1,399,706	567,645	832,061	7,979	90,792
35	3445 Causeway			3.91	3.41	51.7%	51.7%	15.4%	13.4%	2,197,332	1,274,611	922,721	39,895	77,267
36	American Water - Pensacola			1.75	1.74	69.8%	51.0%	11.3%	11.2%	822,480	151,276	671,204	5,765	0
37	Commerce Storage			1.68	1.66	65.9%	56.8%	9.5%	9.3%	794,764	245,342	549,422	9,399	0
38	Gardens Professional Arts Building			1.68	1.54	66.7%	60.4%	9.5%	8.7%	828,477	315,273	513,204	6,356	35,583
39	5555 Biscayne Blvd			2.56	2.36	65.4%	65.4%	10.4%	9.6%	707,799	179,020	528,780	3,762	36,103
40	Villas at Harbor Pointe - Sunnyview			2.34	2.31	61.3%	61.3%	7.9%	7.8%	663,819	274,824	388,995	6,000	0
41	Shoppes at Citiside			2.76	2.64	47.2%	37.6%	15.8%	15.1%	933,355	208,528	724,827	11,322	20,778
42	Walgreens - Greenfield			2.62	2.60	62.7%	62.7%	11.0%	11.0%	371,188	11,136	360,052	2,788	0
43	Thirteen08 Apartments			1.25	1.20	61.1%	50.4%	8.1%	7.8%	453,843	192,074	261,769	10,032	0
44	Walgreens - Bridgeville, DE			2.22	2.21	52.5%	41.0%	12.0%	12.0%	362,525	3,625	358,900	1,482	0
45	Norbrook Arms Apartments			1.66	1.52	64.3%	59.2%	10.5%	9.6%	647,117	349,154	297,963	24,910	0
46	Travelers Retail Center			2.97	2.82	50.5%	50.5%	11.2%	10.7%	375,593	128,223	247,369	1,685	11,235

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

Mortgage Loan Number	Property Name	U/W Net Cash Flow ($)	Occupancy Rate(4)	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)
1	Supor Industrial Portfolio	4,250,000	100.0%	6/1/2020			TTM 3/31/2020	10,133,547	3,256,031	6,877,516			Actual 2019	9,328,594
2	The Grid	5,307,661	98.5%	3/23/2020			TTM 3/31/2020	7,554,331	3,160,170	4,394,161			Actual 2019	6,600,662
3	KPMG Plaza at Hall Arts	11,198,449	95.9%	12/1/2019			TTM 10/31/2019	18,790,303	7,563,120	11,227,183			Actual 2018	18,462,974
4	Panoramic Berkeley	3,690,559	96.9%	4/30/2020
5	Solitude at Centennial	2,789,893	93.0%	5/4/2020			TTM 3/31/2020	3,981,600	1,191,135	2,790,465			Actual 2019	3,889,080
6	All Aboard Storage - Westport Depot & Ormond Depot	2,007,385	93.9%	4/24/2020			TTM 3/31/2020	2,946,578	774,982	2,171,596			Actual 2019	2,930,548
6.01	All Aboard Storage - Westport Depot	1,324,843	92.6%	4/24/2020			TTM 3/31/2020	1,914,115	536,173	1,377,942			Actual 2019	1,903,326
6.02	All Aboard Storage - Ormond Depot	682,542	96.2%	4/24/2020			TTM 3/31/2020	1,032,463	238,809	793,653			Actual 2019	1,027,222
7	All Aboard Storage - Port Orange Depot	824,083	89.4%	4/24/2020			TTM 3/31/2020	1,112,357	326,157	786,200			Actual 2019	1,115,261
8	All Aboard Storage - Holly Hill Depot	297,250	81.1%	4/24/2020			TTM 3/31/2020	527,471	176,707	350,764			Actual 2019	513,872
9	Met Center 15	3,374,493	100.0%	5/5/2020			TTM 3/31/2020	4,932,012	1,647,282	3,284,730			Actual 2019	4,903,627
10	University Village	28,377,547	100.0%	11/18/2019			TTM 9/30/2019	39,079,403	11,326,249	27,753,154			Actual 2018	38,418,309
11	Bushwick Multifamily Portfolio	3,728,865	100.0%	5/5/2020			TTM 4/30/2020	4,380,686	548,968	3,831,718			Actual 2019	4,288,796
11.01	276 Nostrand Avenue	1,424,030	100.0%	5/5/2020			TTM 4/30/2020	1,751,564	223,263	1,528,301			Actual 2019	1,744,107
11.02	70 Bushwick Avenue	649,370	100.0%	5/5/2020			TTM 4/30/2020	733,379	98,045	635,334			Actual 2019	709,280
11.03	894 Bushwick Avenue	576,635	100.0%	5/5/2020			TTM 4/30/2020	669,721	65,696	604,025			Actual 2019	669,179
11.04	679 Grand Street	424,601	100.0%	5/5/2020			TTM 4/30/2020	499,447	62,786	436,660			Actual 2019	494,283
11.05	735 & 737 Bushwick Avenue	279,267	100.0%	5/5/2020			TTM 4/30/2020	275,656	37,161	238,495			Actual 2019	227,479
11.06	17 Troutman Street	213,398	100.0%	5/5/2020			TTM 4/30/2020	264,158	42,215	221,943			Actual 2019	261,257
11.07	934 Lafayette Avenue	161,563	100.0%	5/5/2020			TTM 4/30/2020	186,761	19,802	166,960			Actual 2019	183,211
12	Liberty Walk at East Gate	2,466,005	89.6%	4/14/2020			TTM 3/31/2020	4,815,816	2,246,727	2,569,089			Actual 2019	4,867,567
13	Parkmerced	59,678,514	94.2%	9/10/2019			TTM 8/31/2019	99,501,311	43,742,948	55,758,363			Actual 2018	95,282,237
14	650 Madison Avenue	56,776,391	97.4%	10/1/2019			TTM 9/30/2019	78,288,218	27,326,681	50,961,537			Actual 2018	75,039,495
15	Lafayette Gardens	1,946,308	89.2%	4/27/2020			TTM 3/31/2020	3,078,988	1,223,656	1,855,332			TTM 11/30/19	3,110,796
16	HPE Campus	6,500,261	100.0%	6/1/2020			NAV	NAV	NAV	NAV			NAV	NAV
17	Maxi-Space Portfolio	1,672,007	89.9%	4/17/2020			Actual 2019	2,735,462	746,106	1,989,356			Actual 2018	2,579,713
17.01	Meridian	277,474	88.1%	4/17/2020			Actual 2019	475,840	125,226	350,614			Actual 2018	457,600
17.02	Steele Street	269,060	91.7%	4/17/2020			Actual 2019	407,000	97,281	309,719			Actual 2018	369,218
17.03	Pacific Avenue	264,482	91.0%	4/17/2020			Actual 2019	399,570	100,286	299,284			Actual 2018	375,741
17.04	Steele Street Plaza Property	260,139	81.4%	4/17/2020			Actual 2019	404,209	115,935	288,274			Actual 2018	356,328
17.05	Up North	236,681	97.4%	4/17/2020			Actual 2019	388,606	111,537	277,069			Actual 2018	373,776
17.06	74th Street	218,008	91.2%	4/17/2020			Actual 2019	401,344	129,372	271,972			Actual 2018	405,768
17.07	Up South	146,164	84.2%	4/17/2020			Actual 2019	258,893	66,469	192,424			Actual 2018	241,282
18	Telegraph Lofts	1,740,740	96.3%	3/31/2020			TTM 3/31/2020	2,510,494	829,177	1,681,317			Actual 2019	2,444,876
19	Sonterra Townhomes & Apartments	1,876,754	98.4%	5/1/2020			TTM 3/31/2020	3,386,188	1,259,910	2,126,278			Actual 2019	3,323,173
20	Woodland Estates MHC	1,204,232	87.2%	4/30/2020			TTM 9/30/2019	1,875,192	757,930	1,117,262			Actual 2018	1,768,842
21	Buffalo Multifamily Portfolio	1,317,300	95.4%	4/21/2020			TTM 3/31/2020	2,180,052	1,033,528	1,146,523			Actual 2019	2,091,314
21.01	Hertel Avenue	722,475	94.3%	4/21/2020			TTM 3/31/2020	1,208,192	581,275	626,917			Actual 2019	1,150,310
21.02	Delsan Court	594,825	96.8%	4/21/2020			TTM 3/31/2020	971,859	452,253	519,606			Actual 2019	941,004
22	La Jolla Apartments	1,304,818	100.0%	3/31/2020			TTM 3/31/2020	2,122,271	613,046	1,509,225			Actual 2018	1,785,377
23	Plaza Gardens Apartments	1,123,825	97.5%	5/4/2020			TTM 4/30/2020	1,619,677	565,141	1,054,536			Actual 2019	1,621,494
24	Villas at Harbor Pointe - Bayview	970,008	96.1%	3/31/2020			TTM 3/31/2020	1,727,976	777,865	950,111			Actual 2019	1,693,289
25	Jurupa Springs	1,022,169	92.0%	4/22/2020			TTM 3/31/2020	1,626,651	371,310	1,255,340			Actual 2018	1,500,463
26	Central California Portfolio	884,680	100.0%	Various			TTM 3/31/2020	1,404,103	426,155	977,947			Actual 2018	1,303,807
26.01	Northwood Duplexes	363,087	100.0%	5/1/2020			TTM 3/31/2020	638,033	210,963	427,070			Actual 2018	605,382
26.02	Carmel Drive Patio Homes	297,749	100.0%	4/30/2020			TTM 3/31/2020	496,581	148,055	348,526			Actual 2018	450,814
26.03	Tuscan Square	153,403	100.0%	5/1/2020			TTM 3/31/2020	179,573	42,816	136,757			Actual 2018	156,644
26.04	Blackstone Offices	70,441	100.0%	4/30/2020			TTM 3/31/2020	89,915	24,322	65,594			Actual 2018	90,967
27	Treasure Valley Crossing	1,088,271	100.0%	1/1/2020			Annualized 10 10/31/2019	1,694,322	507,068	1,187,254			Actual 2018	1,633,684
28	Crosstrax and Cherry Road Storage Portfolio	862,194	85.6%	3/31/2020			Actual 2019	1,347,348	386,431	960,917			Actual 2018	1,376,695
28.01	Crosstrax	572,059	84.3%	3/31/2020			Actual 2019	869,605	257,453	612,152			Actual 2018	885,393
28.02	Cherry Road	290,135	87.8%	3/31/2020			Actual 2019	477,743	128,978	348,765			Actual 2018	491,302
29	Exchange Studios	771,681	87.2%	3/31/2020			TTM 3/31/2020	1,082,440	342,595	739,845			Actual 2019	1,074,280
30	Gateway Tower	1,146,272	94.7%	5/1/2020			TTM 3/31/2020	3,016,765	1,794,096	1,222,669			Actual 2019	3,049,134
31	Centennial Technology Place	868,509	95.3%	4/28/2020			TTM 4/30/2020	1,424,689	553,018	871,671			Actual 2018	1,364,524
32	550 North 11th Avenue	658,005	100.0%	1/9/2020			Annualized 6 12/31/2019	399,752	163,922	235,830			Actual 2018	467,200
33	Mira Monte Apartments	780,272	100.0%	3/31/2020			TTM 3/31/2020	1,378,857	473,425	905,432			Actual 2018	1,234,836
34	8300 College Boulevard	733,289	96.6%	5/1/2020			TTM 3/31/2020	1,221,889	482,106	739,783			Actual 2019	1,317,925
35	3445 Causeway	805,559	80.2%	5/1/2020			TTM 3/31/2020	2,061,938	1,301,657	760,281			Actual 2019	2,021,515
36	American Water - Pensacola	665,439	100.0%	6/1/2020			TTM 3/31/2020	641,539	126,601	514,938			Actual 2019	698,247
37	Commerce Storage	540,024	89.7%	4/16/2020			TTM 3/31/2020	794,764	228,210	566,554			Actual 2019	763,565
38	Gardens Professional Arts Building	471,265	82.0%	4/28/2020			Annualized 1 3/31/2020	805,441	311,140	494,301			Actual 2019	774,953
39	5555 Biscayne Blvd	488,915	89.3%	4/30/2020			TTM 3/31/2020	616,434	177,353	439,081			Actual 2019	615,806
40	Villas at Harbor Pointe - Sunnyview	382,995	91.7%	3/31/2020			TTM 3/31/2020	653,998	318,554	335,444			Actual 2019	648,752
41	Shoppes at Citiside	692,726	96.1%	5/1/2020			TTM 3/31/2020	493,900	204,047	289,853			Actual 2019	531,014
42	Walgreens - Greenfield	357,264	100.0%	6/1/2020			NAV	NAV	NAV	NAV			NAV	NAV
43	Thirteen08 Apartments	251,737	87.5%	5/14/2020			Actual 2019	459,988	196,055	263,932			Actual 2018	436,385
44	Walgreens - Bridgeville, DE	357,418	100.0%	4/1/2020			NAV	NAV	NAV	NAV			NAV	NAV
45	Norbrook Arms Apartments	273,053	92.5%	3/31/2020			TTM 3/31/2020	574,854	315,521	259,332			Actual 2019	625,642
46	Travelers Retail Center	234,449	100.0%	4/1/2020			TTM 3/31/2020	330,747	124,591	206,156			Actual 2019	325,179

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

Mortgage Loan Number	Property Name	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)(5)	Largest Tenant Name(6)
1	Supor Industrial Portfolio	3,015,334	6,313,260			Actual 2018	6,557,044	2,844,091	3,712,953			Y	J. Supor Realty LLC & Supor Manor Realty LLC
2	The Grid	3,271,021	3,329,641			Actual 2018	5,563,156	3,595,768	1,967,388			N
3	KPMG Plaza at Hall Arts	7,210,577	11,252,397			Actual 2017	18,117,490	6,416,994	11,700,496			N	KPMG LLP
4	Panoramic Berkeley											Y
5	Solitude at Centennial	1,180,394	2,708,686			Actual 2018	3,460,024	1,144,264	2,315,761			N
6	All Aboard Storage - Westport Depot & Ormond Depot	767,126	2,163,423			Actual 2018	2,855,487	782,656	2,072,831			N
6.01	All Aboard Storage - Westport Depot	527,601	1,375,724			Actual 2018	1,848,082	525,499	1,322,583			N
6.02	All Aboard Storage - Ormond Depot	239,524	787,698			Actual 2018	1,007,404	257,157	750,247			N
7	All Aboard Storage - Port Orange Depot	323,144	792,117			Actual 2018	1,172,670	331,207	841,463			N
8	All Aboard Storage - Holly Hill Depot	170,400	343,471			Actual 2018	447,857	165,478	282,379			N
9	Met Center 15	1,638,620	3,265,007			Actual 2018	4,848,456	1,655,476	3,192,980			N	Progressive Casualty
10	University Village	11,099,447	27,318,862			Actual 2017	36,149,197	10,609,777	25,539,420			N	Restoration Hardware Gallery
11	Bushwick Multifamily Portfolio	550,295	3,738,501			Actual 2018	4,164,811	687,857	3,476,955			N	Various
11.01	276 Nostrand Avenue	208,219	1,535,888			Actual 2018	1,543,466	194,200	1,349,267			N	The Jay Group Inc.
11.02	70 Bushwick Avenue	87,818	621,462			Actual 2018	800,858	184,636	616,223			N
11.03	894 Bushwick Avenue	57,720	611,459			Actual 2018	685,867	102,620	583,247			N
11.04	679 Grand Street	55,632	438,651			Actual 2018	447,665	74,643	373,022			N	BK Jani
11.05	735 & 737 Bushwick Avenue	82,990	144,489			Actual 2018	270,696	54,177	216,520			N
11.06	17 Troutman Street	38,491	222,766			Actual 2018	258,343	45,996	212,347			N
11.07	934 Lafayette Avenue	19,425	163,786			Actual 2018	157,915	31,585	126,330			N
12	Liberty Walk at East Gate	2,320,357	2,547,210			Actual 2018	5,422,726	2,436,471	2,986,255			N	Marlin Capital Solutions
13	Parkmerced	41,596,712	53,685,525			Actual 2017	90,052,338	40,409,981	49,642,357			N
14	650 Madison Avenue	26,481,999	48,557,496			Actual 2017	72,488,704	25,947,358	46,541,346			N	Ralph Lauren Corporation
15	Lafayette Gardens	1,180,308	1,930,488			Actual 2018	3,211,064	1,195,138	2,015,927			N
16	HPE Campus	NAV	NAV			NAV	NAV	NAV	NAV			Y	Hewlett Packard Enterprise
17	Maxi-Space Portfolio	726,697	1,853,016			Actual 2017	2,437,837	678,506	1,759,331			N
17.01	Meridian	115,951	341,649			Actual 2017	441,917	118,787	323,130			N
17.02	Steele Street	85,466	283,752			Actual 2017	334,705	79,905	254,800			N
17.03	Pacific Avenue	100,709	275,032			Actual 2017	342,961	107,632	235,329			N
17.04	Steele Street Plaza Property	119,890	236,438			Actual 2017	371,994	80,405	291,589			N
17.05	Up North	101,325	272,451			Actual 2017	356,810	95,986	260,824			N
17.06	74th Street	143,810	261,958			Actual 2017	362,783	122,884	239,899			N
17.07	Up South	59,546	181,736			Actual 2017	226,667	72,907	153,760			N
18	Telegraph Lofts	824,680	1,620,196			Actual 2018	2,345,772	820,404	1,525,368			N
19	Sonterra Townhomes & Apartments	1,224,596	2,098,577			Actual 2018	3,250,693	1,160,988	2,089,705			N
20	Woodland Estates MHC	755,810	1,013,031			Actual 2017	1,723,412	771,338	952,074			N
21	Buffalo Multifamily Portfolio	972,309	1,119,005			Actual 2018	1,813,301	1,038,573	774,728			N
21.01	Hertel Avenue	536,057	614,253			Actual 2018	1,030,782	579,244	451,538			N
21.02	Delsan Court	436,252	504,752			Actual 2018	782,519	459,329	323,190			N
22	La Jolla Apartments	562,074	1,223,303			NAV	NAV	NAV	NAV			N
23	Plaza Gardens Apartments	533,432	1,088,062			Actual 2018	1,592,042	562,092	1,029,950			N
24	Villas at Harbor Pointe - Bayview	797,935	895,354			Actual 2018	1,609,061	621,564	987,497			N
25	Jurupa Springs	354,721	1,145,742			Actual 2017	1,546,583	342,170	1,204,412			N	Walmart Neighborhood Market
26	Central California Portfolio	395,435	908,372			Actual 2017	1,218,917	397,725	821,192			N	Various
26.01	Northwood Duplexes	194,114	411,268			Actual 2017	528,271	209,905	318,366			N
26.02	Carmel Drive Patio Homes	140,317	310,497			Actual 2017	460,898	138,539	322,359			N
26.03	Tuscan Square	41,245	115,399			Actual 2017	144,367	33,542	110,825			N	Daley Enterprises
26.04	Blackstone Offices	19,759	71,208			Actual 2017	85,381	15,739	69,642			N	Marvizi
27	Treasure Valley Crossing	468,836	1,164,848			Actual 2017	1,655,435	549,374	1,106,061			N	Hobby Lobby
28	Crosstrax and Cherry Road Storage Portfolio	385,171	991,524			Actual 2017	1,365,089	350,334	1,014,755			N
28.01	Crosstrax	250,325	635,068			Actual 2017	862,541	220,051	642,490			N
28.02	Cherry Road	134,846	356,456			Actual 2017	502,548	130,283	372,265			N
29	Exchange Studios	341,036	733,244			Actual 2018	1,023,673	328,811	694,862			N
30	Gateway Tower	1,860,058	1,189,075			Actual 2018	3,012,653	1,983,934	1,028,719			N	Housing and Urban Development (GSA)
31	Centennial Technology Place	473,449	891,074			NAV	NAV	NAV	NAV			N	Laser Technology Inc.
32	550 North 11th Avenue	88,978	378,223			Actual 2017	459,115	100,886	358,228			N	Smart & Final Extra #828
33	Mira Monte Apartments	410,890	823,946			NAV	NAV	NAV	NAV			N
34	8300 College Boulevard	475,216	842,709									N	Durrie Vision
35	3445 Causeway	1,313,050	708,465			Actual 2018	2,140,081	1,289,311	850,770			N	WCS
36	American Water - Pensacola	125,268	572,980			Actual 2018	813,113	122,201	690,912			N	American Water
37	Commerce Storage	225,904	537,662			Actual 2018	573,067	161,188	411,879			N
38	Gardens Professional Arts Building	298,539	476,414			Actual 2018	674,408	290,295	384,113			N	Children’s Physicians (McRoberts and Steiner)
39	5555 Biscayne Blvd	185,187	430,619			Actual 2018	562,478	210,250	352,228			N	Apure Distribution, LLC
40	Villas at Harbor Pointe - Sunnyview	319,715	329,037			Actual 2018	648,976	219,457	429,519			N
41	Shoppes at Citiside	317,733	213,281			Actual 2018	1,112,912	223,636	889,276			N	New Asia Market
42	Walgreens - Greenfield	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreen Eastern Co, Inc., a New York Corporation
43	Thirteen08 Apartments	161,668	274,717			Actual 2017	384,892	180,466	204,426			N
44	Walgreens - Bridgeville, DE	NAV	NAV			NAV	NAV	NAV	NAV			N	Walgreens
45	Norbrook Arms Apartments	334,031	291,611			Actual 2018	600,442	383,276	217,167			N
46	Travelers Retail Center	121,920	203,259			Actual 2018	336,714	112,596	224,118			N	Athletico

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

Mortgage Loan Number	Property Name	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name(6)	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date
1	Supor Industrial Portfolio	626,134	100.0%	1/31/2040
2	The Grid
3	KPMG Plaza at Hall Arts	207,292	44.9%	7/26/2030	Jackson Walker L.L.P.	108,149	23.4%	104,064 SF(12/31/2030); 4,085 SF(6/30/2022)
4	Panoramic Berkeley
5	Solitude at Centennial
6	All Aboard Storage - Westport Depot & Ormond Depot
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot
8	All Aboard Storage - Holly Hill Depot
9	Met Center 15	217,216	84.3%	2/28/2026	Waste Management	40,384	15.7%	12/31/2021
10	University Village	43,846	7.3%	1/31/2032	Crate & Barrel	36,785	6.2%	1/31/2026
11	Bushwick Multifamily Portfolio	Various	Various	Various	Various	Various	Various	Various
11.01	276 Nostrand Avenue	1,500	NAP	12/31/2029	Lofts and Flats, LLC	720	NAP	9/30/2023
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street	1,300	NAP	7/31/2028
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	59,708	25.5%	5/31/2032	Conrail	32,025	13.7%	9/30/2023
13	Parkmerced
14	650 Madison Avenue	277,016	46.1%	12/31/2024	Memorial Sloan Kettering Cancer Center	100,700	16.8%	7/31/2023
15	Lafayette Gardens
16	HPE Campus	447,364	100.0%	4/30/2030
17	Maxi-Space Portfolio
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts
19	Sonterra Townhomes & Apartments
20	Woodland Estates MHC
21	Buffalo Multifamily Portfolio
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments
23	Plaza Gardens Apartments
24	Villas at Harbor Pointe - Bayview
25	Jurupa Springs	36,800	46.7%	4/15/2024	99 Cents Store	14,000	17.8%	1/31/2023
26	Central California Portfolio	Various	Various	Various	Various	Various	Various	Various
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square	2,904	19.2%	12/31/2033	Skip Barwick Realty	2,441	16.2%	1/31/2025
26.04	Blackstone Offices	2,400	50.7%	10/31/2020	Unilab	2,338	49.3%	4/14/2024
27	Treasure Valley Crossing	55,000	41.3%	9/30/2029	Dicks Sporting Goods	45,000	33.8%	1/31/2025
28	Crosstrax and Cherry Road Storage Portfolio
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios
30	Gateway Tower	69,437	40.6%	2/28/2027	Bureau of Prisons (GSA)	51,138	29.9%	7/30/2024
31	Centennial Technology Place	54,201	66.1%	11/13/2022	Amerita, Inc.	12,414	15.1%	4/30/2026
32	550 North 11th Avenue	34,406	59.8%	1/31/2035	99 Cents Only Stores #188	23,154	40.2%	1/31/2029
33	Mira Monte Apartments
34	8300 College Boulevard	18,755	32.9%	3/31/2027	Better Homes & Gardens Real Estate	17,949	31.5%	7/31/2026
35	3445 Causeway	14,326	11.1%	12/31/2020	DealerTrack	9,604	7.5%	7/31/2023
36	American Water - Pensacola	64,053	100.0%	12/31/2025
37	Commerce Storage
38	Gardens Professional Arts Building	8,377	19.8%	7,867 SF in 11/30/2026; 510 SF MTM	Palm Beach Cardiology	6,856	16.2%	12/31/2025
39	5555 Biscayne Blvd	5,700	33.3%	3/31/2022	Douglas Elliman	5,700	33.3%	8/31/2022
40	Villas at Harbor Pointe - Sunnyview
41	Shoppes at Citiside	46,904	62.1%	4/12/2025	Internet Café	3,000	4.0%	5/1/2023
42	Walgreens - Greenfield	13,278	100.0%	7/31/2030
43	Thirteen08 Apartments
44	Walgreens - Bridgeville, DE	14,820	100.0%	1/31/2085
45	Norbrook Arms Apartments
46	Travelers Retail Center	2,393	21.3%	4/30/2024	Lefty’s Cheesesteak	2,339	20.8%	5/31/2029

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

Mortgage Loan Number	Property Name	3rd Largest Tenant Name(6)	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name(6)	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date
1	Supor Industrial Portfolio
2	The Grid
3	KPMG Plaza at Hall Arts	Bell Nunnally & Martin LLP	41,693	9.0%	7/31/2034	Serendipity Labs, Inc.	28,396	6.2%	9/30/2028
4	Panoramic Berkeley
5	Solitude at Centennial
6	All Aboard Storage - Westport Depot & Ormond Depot
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot
8	All Aboard Storage - Holly Hill Depot
9	Met Center 15
10	University Village	Room & Board	28,401	4.8%	9/30/2022	Bartell Drugs	20,633	3.5%	1/31/2024
11	Bushwick Multifamily Portfolio	Various	Various	Various	Various	Various	Various	Various	Various
11.01	276 Nostrand Avenue	Lotus Threading I, Corp.	625	NAP	9/30/2028	Burly Café, Inc.	600	NAP	3/31/2031
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	Morgan Stanley	31,832	13.6%	5/31/2025	Teknion, LLC	29,650	12.6%	7/31/2025
13	Parkmerced
14	650 Madison Avenue	Sotheby’s Int’l Realty Inc	37,772	6.3%	10/31/2035	Willett Advisors LLC	25,732	4.3%	12/31/2024
15	Lafayette Gardens
16	HPE Campus
17	Maxi-Space Portfolio
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts
19	Sonterra Townhomes & Apartments
20	Woodland Estates MHC
21	Buffalo Multifamily Portfolio
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments
23	Plaza Gardens Apartments
24	Villas at Harbor Pointe - Bayview
25	Jurupa Springs	Smile Emporium	2,968	3.8%	2/28/2021	La Michoacana Premium Ice Cream	2,450	3.1%	12/31/2024
26	Central California Portfolio	Various	Various	Various	Various	Various	Various	Various	Various
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square	Systems Mechanic	2,441	16.2%	6/30/2024	True Greenscapes	2,441	16.2%	7/31/2024
26.04	Blackstone Offices
27	Treasure Valley Crossing	TJ Maxx	21,000	15.8%	10/31/2025	PetSmart	12,292	9.2%	10/31/2024
28	Crosstrax and Cherry Road Storage Portfolio
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios
30	Gateway Tower	Equal Employment Opportunites (GSA)	14,046	8.2%	9/4/2027	Kansas Legal Services, Inc.	7,435	4.4%	7/31/2029
31	Centennial Technology Place	Alpha Recovery Corporation	11,520	14.1%	8/19/2022
32	550 North 11th Avenue
33	Mira Monte Apartments
34	8300 College Boulevard	EDCare	9,364	16.4%	11/30/2026	Kansas City Psychology Group	6,886	12.1%	7/31/2025
35	3445 Causeway	Compass Capital Management	8,962	7.0%	11/30/2024	AAA	8,525	6.6%	10/31/2021
36	American Water - Pensacola
37	Commerce Storage
38	Gardens Professional Arts Building	Dr. Etheredge Dental	3,837	9.1%	12/31/2020	Pediatric and Adult Dentistry	2,974	7.0%	5/31/2022
39	5555 Biscayne Blvd	Comcast	2,650	15.5%	12/31/2022	Deforma Studio	1,215	7.1%	4/30/2024
40	Villas at Harbor Pointe - Sunnyview
41	Shoppes at Citiside	Pegram Insurance	2,750	3.6%	12/1/2023	CityBlock Health Inc.	2,100	2.8%	8/31/2020
42	Walgreens - Greenfield
43	Thirteen08 Apartments
44	Walgreens - Bridgeville, DE
45	Norbrook Arms Apartments
46	Travelers Retail Center	Tropical Smoothie Café	1,850	16.5%	4/30/2027	Just Baked	1,663	14.8%	10/31/2024

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

Mortgage Loan Number

Property Name

5th Largest Tenant Name(6)

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

1

Supor Industrial Portfolio

12/4/2019

12/4/2019

N

Y

2

The Grid

11/18/2019

11/18/2019

N

Y

3

KPMG Plaza at Hall Arts

Hall Financial Group, Ltd.

20,114

4.4%

17,203 SF(3/31/2026); 2,911 SF(4/15/2026)

8/13/2019

8/2/2019

N

Y

4

Panoramic Berkeley

2/3/2020

2/3/2020

2/3/2020

11.0%

N

Y

5

Solitude at Centennial

9/23/2019

9/20/2019

N

Y

6

All Aboard Storage - Westport Depot & Ormond Depot

1/14/2020

1/14/2020

N

Y

6.01

All Aboard Storage - Westport Depot

1/14/2020

1/14/2020

N

Y

6.02

All Aboard Storage - Ormond Depot

1/14/2020

1/14/2020

N

Y

7

All Aboard Storage - Port Orange Depot

1/14/2020

1/14/2020

N

Y

8

All Aboard Storage - Holly Hill Depot

1/14/2020

1/14/2020

N

Y

9

Met Center 15

2/3/2020

11/19/2019

N

Y

10

University Village

Virginia Mason

19,909

3.3%

12/1/2028

11/21/2019

11/26/2019

11/21/2019

7.0%

N

Y

11

Bushwick Multifamily Portfolio

Various

Various

Various

Various

1/7/2020

1/7/2020

N

Y

11.01

276 Nostrand Avenue

G-Line Barbers, LLC

400

NAP

5/31/2023

1/7/2020

1/7/2020

N

Y

11.02

70 Bushwick Avenue

1/7/2020

1/7/2020

N

Y

11.03

894 Bushwick Avenue

1/7/2020

1/7/2020

N

Y

11.04

679 Grand Street

1/7/2020

1/7/2020

N

Y

11.05

735 & 737 Bushwick Avenue

1/7/2020

1/7/2020

N

Y

11.06

17 Troutman Street

1/7/2020

1/7/2020

N

Y

11.07

934 Lafayette Avenue

1/7/2020

1/7/2020

N

Y

12

Liberty Walk at East Gate

PMA Companies

26,121

11.1%

12/31/2023

2/11/2020

12/19/2019

N

Y

13

Parkmerced

9/10/2019

9/11/2019

9/11/2019

18.0%

N

Y

14

650 Madison Avenue

BC Partners Inc.

19,380

3.2%

1/31/2027

10/29/2019

10/29/2019

N

Y

15

Lafayette Gardens

11/14/2019

11/14/2019

N

Y

16

HPE Campus

2/3/2020

11/15/2019

1/29/2020

3.0%

N

Y

17

Maxi-Space Portfolio

1/20/2020

Various

Various

1/20/2020

Various

N

Y

17.01

Meridian

1/20/2020

1/20/2020

1/20/2020

7.0%

N

Y

17.02

Steele Street

1/20/2020

1/20/2020

1/20/2020

8.0%

N

Y

17.03

Pacific Avenue

1/20/2020

1/20/2020

1/20/2020

8.0%

N

Y

17.04

Steele Street Plaza Property

1/20/2020

1/20/2020

1/20/2020

7.0%

N

Y

17.05

Up North

1/20/2020

1/20/2020

1/20/2020

8.0%

N

Y

17.06

74th Street

1/20/2020

1/21/2020

1/29/2020

1/20/2020

6.0%

N

Y

17.07

Up South

1/20/2020

1/20/2020

1/20/2020

8.0%

N

Y

18

Telegraph Lofts

12/5/2019

2/5/2020

12/13/2019

16.0%

N

Y

19

Sonterra Townhomes & Apartments

12/5/2019

1/7/2020

N

Y

20

Woodland Estates MHC

12/6/2019

12/6/2019

N

Y

21

Buffalo Multifamily Portfolio

1/21/2020

1/21/2020

N

Y

21.01

Hertel Avenue

1/21/2020

1/21/2020

N

Y

21.02

Delsan Court

1/21/2020

1/21/2020

N

Y

22

La Jolla Apartments

1/23/2020

1/21/2020

N

Y

23

Plaza Gardens Apartments

12/19/2019

12/23/2019

N

Y

24

Villas at Harbor Pointe - Bayview

1/31/2020

2/5/2020

12/13/2019

15.0%

N

Y

25

Jurupa Springs

Mira Loma Laundromat

2,300

2.9%

5/31/2021

10/23/2019

10/23/2019

10/23/2019

14.0%

N

Y

26

Central California Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

N

Y

26.01

Northwood Duplexes

1/9/2020

1/9/2020

1/8/2020

3.0%

N

Y

26.02

Carmel Drive Patio Homes

1/9/2020

1/9/2020

1/8/2020

3.0%

N

Y

26.03

Tuscan Square

Guaranty

1,534

10.2%

3/31/2021

1/9/2020

1/9/2020

1/8/2020

3.0%

N

Y

26.04

Blackstone Offices

1/15/2020

1/16/2020

1/10/2020

2.0%

N

Y

27

Treasure Valley Crossing

12/19/2019

12/4/2019

N

Y

28

Crosstrax and Cherry Road Storage Portfolio

Various

Various

N

Y

28.01

Crosstrax

1/20/2020

1/21/2020

N

Y

28.02

Cherry Road

1/21/2020

1/20/2020

N

Y

29

Exchange Studios

1/21/2020

2/5/2020

12/13/2019

18.0%

N

Y

30

Gateway Tower

Department of Labor  (GSA)

6,459

3.8%

11/30/2023

11/12/2019

11/13/2019

N

Y

31

Centennial Technology Place

10/31/2019

10/31/2019

N

Y

32

550 North 11th Avenue

1/22/2020

1/23/2020

1/23/2020

6.0%

N

Y

33

Mira Monte Apartments

1/22/2020

1/21/2020

N

Y

34

8300 College Boulevard

AG Spanos

2,120

3.7%

9/30/2020

12/26/2019

12/24/2019

N

Y

35

3445 Causeway

Mediterranean Shipping

6,631

5.2%

10/31/2021

11/6/2019

11/6/2019

N

Y

36

American Water - Pensacola

10/21/2019

10/21/2019

N

Y

37

Commerce Storage

1/3/2020

1/3/2020

N

Y

38

Gardens Professional Arts Building

Tenet Florida Physician Services

2,887

6.8%

2/9/2024

12/30/2019

12/31/2019

N

Y

39

5555 Biscayne Blvd

9/10/2019

9/6/2019

N

Y

40

Villas at Harbor Pointe - Sunnyview

1/21/2020

2/5/2020

12/13/2019

12.0%

N

Y

41

Shoppes at Citiside

Top China

1,250

1.7%

3/31/2023

9/26/2019

9/30/2019

N

Y

42

Walgreens - Greenfield

1/15/2020

1/16/2020

N

Y

43

Thirteen08 Apartments

12/11/2019

12/12/2019

N

Y

44

Walgreens - Bridgeville, DE

1/17/2020

1/16/2020

N

N

45

Norbrook Arms Apartments

1/7/2020

1/7/2020

N

Y

46

Travelers Retail Center

Captain Jay’s Fish & Chicken

1,600

14.2%

4/30/2024

12/2/2019

12/2/2019

N

Y

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

Mortgage Loan Number	Property Name	Loan Purpose	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)(7)	Monthly TI/LC Reserve ($)
1	Supor Industrial Portfolio	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	0
2	The Grid	Refinance	0	45,793	45,793	187,521	23,440	0	9,708	0	0	4,863
3	KPMG Plaza at Hall Arts	Acquisition	0	0	Springing	0	Springing	0	Springing	0	0	Springing
4	Panoramic Berkeley	Refinance	0	33,600	21,000	81,199	7,660	0	2,193	0	0	Springing
5	Solitude at Centennial	Acquisition	0	0	Springing	0	Springing	0	Springing	68,000	0	0
6	All Aboard Storage - Westport Depot & Ormond Depot	Refinance	0	44,570	14,855	8,594	4,298	0	2,681	0	0	0
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot	Refinance	0	20,326	5,082	4,622	2,311	0	1,208	0	0	0
8	All Aboard Storage - Holly Hill Depot	Refinance	0	10,329	3,443	7,468	934	0	653	0	0	0
9	Met Center 15	Refinance	137,669	263,321	87,774	0	Springing	0	6,869	0	0	26,833
10	University Village	Refinance	0	0	Springing	0	Springing	0	Springing	298,818	0	Springing
11	Bushwick Multifamily Portfolio	Refinance	0	31,856	9,102	23,137	5,784	0	2,313	0	0	0
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	Acquisition	7,375	232,021	77,340	0	Springing	0	3,909	0	1,173,000	39,094
13	Parkmerced	Refinance	108,207	795,083	795,083	0	Springing	0	65,938	0	0	0
14	650 Madison Avenue	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	Springing
15	Lafayette Gardens	Refinance	0	40,229	25,143	79,694	9,267	0	6,300	226,800	0	0
16	HPE Campus	Acquisition	0	0	Springing	0	Springing	0	7,456	268,419	0	Springing
17	Maxi-Space Portfolio	Acquisition	0	0	22,978	17,706	2,409	0	2,155	0	300,000	1,841
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts	Refinance	1,418	0	Springing	0	Springing	91,000	1,125	0	0	0
19	Sonterra Townhomes & Apartments	Refinance	2,450	123,186	47,379	44,166	6,692	0	5,708	0	0	0
20	Woodland Estates MHC	Acquisition	48,490	25,277	12,639	18,376	4,594	539,010	1,562	0	0	0
21	Buffalo Multifamily Portfolio	Various	20,000	23,609	7,495	91,448	9,677	0	5,875	211,500	0	0
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments	Refinance	102,188	18,435	8,779	18,196	5,777	0	3,667	220,000	0	0
23	Plaza Gardens Apartments	Refinance	81,319	31,554	12,622	50,126	4,177	0	1,667	0	0	0
24	Villas at Harbor Pointe - Bayview	Refinance	57,858	0	Springing	0	Springing	100,351	1,583	0	0	0
25	Jurupa Springs	Acquisition	7,344	26,459	8,400	3,147	1,499	0	1,117	40,201	0	5,567
26	Central California Portfolio	Refinance	7,125	0	11,240	63,843	Springing	0	3,469	0	0	1,650
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing	Acquisition	0	0	Springing	0	Springing	0	2,222	53,317	0	5,554
28	Crosstrax and Cherry Road Storage Portfolio	Acquisition	34,125	22,460	10,695	5,062	689	0	2,058	0	0	0
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios	Refinance	93,660	0	Springing	0	Springing	218,913	813	0	0	0
30	Gateway Tower	Acquisition	0	106,954	31,831	8,097	2,402	0	2,847	0	250,000	11,388
31	Centennial Technology Place	Refinance	0	87,791	27,870	13,289	1,406	0	1,024	0	468,000	1,024
32	550 North 11th Avenue	Recapitalization	0	5,179	5,179	6,741	963	0	Springing	23,016	0	0
33	Mira Monte Apartments	Refinance	43,000	7,411	3,529	14,822	4,513	0	2,417	145,000	0	0
34	8300 College Boulevard	Refinance	0	78,064	15,613	7,064	1,070	0	1,187	0	0	4,750
35	3445 Causeway	Refinance	0	26,561	13,281	1,423	309	0	2,366	0	0	10,725
36	American Water - Pensacola	Refinance	0	11,822	4,547	8,363	3,217	0	1,068	0	0	2,669
37	Commerce Storage	Refinance	4,150	14,747	2,107	0	Springing	0	783	0	0	0
38	Gardens Professional Arts Building	Acquisition	60,000	10,829	10,313	4,024	3,833	0	525	12,591	350,000	3,531
39	5555 Biscayne Blvd	Refinance	0	33,577	5,996	16,388	2,156	0	314	0	0	1,425
40	Villas at Harbor Pointe - Sunnyview	Refinance	13,125	0	Springing	0	Springing	74,429	500	0	0	0
41	Shoppes at Citiside	Refinance	0	0	Springing	0	Springing	189,118	944	0	150,000	Springing
42	Walgreens - Greenfield	Acquisition	2,438	0	Springing	0	Springing	0	Springing	0	0	Springing
43	Thirteen08 Apartments	Acquisition	0	14,976	3,256	3,748	1,041	0	1,000	0	0	0
44	Walgreens - Bridgeville, DE	Refinance	0	0	Springing	0	Springing	0	Springing	0	0	Springing
45	Norbrook Arms Apartments	Acquisition	38,303	6,356	1,892	4,227	1,791	0	2,076	0	0	0
46	Travelers Retail Center	Recapitalization	0	26,943	4,277	0	Springing	0	140	0	50,000	936

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

Mortgage Loan Number	Property Name	TI/LC Reserve Cap ($)	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)(3)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow II Reserve Description
1	Supor Industrial Portfolio	0	0	0		0	0	0
2	The Grid	0	0	0	Outstanding TI/LC	162,500	0	0
3	KPMG Plaza at Hall Arts	0	0	0	Unfunded Obligations Reserve	1,267,335	0	0
4	Panoramic Berkeley	0	0	0	Tenant Obligation Funds	347,076	0	0	UC Regents Non-Renewal Major Tenant Trigger Suspension
5	Solitude at Centennial	0	0	0		0	0	0
6	All Aboard Storage - Westport Depot & Ormond Depot	0	0	0	Springing Building Expansion Reserve	0	Springing	0
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot	0	0	0		0	0	0
8	All Aboard Storage - Holly Hill Depot	0	0	0		0	0	0
9	Met Center 15	1,932,000	0	0	Free Rent Reserve	909,592	0	0	Outstanding TI/LC Reserve
10	University Village	1,792,905	0	0	Alterations Reserve	14,189,947	0	0	Unfunded Obligations Reserve
11	Bushwick Multifamily Portfolio	0	0	0		0	0	0
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate	1,173,000	0	0	Outstanding TI/LC Reserve	1,514,382	0	0	Free Rent Reserve
13	Parkmerced	0	0	0		0	0	0
14	650 Madison Avenue	0	0	0	Free Rent Reserve	6,378,315	0	0	Outstanding TI/LC Reserve
15	Lafayette Gardens	0	0	0		0	0	0
16	HPE Campus	0	0	0	Common Charges Reserve	0	Springing	0
17	Maxi-Space Portfolio	300,000	0	0		0	0	0
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts	0	0	0		0	0	0
19	Sonterra Townhomes & Apartments	0	0	0		0	0	0
20	Woodland Estates MHC	0	0	0	Earnout Reserve	154,136	0	0
21	Buffalo Multifamily Portfolio	0	0	0		0	0	0
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments	0	0	0		0	0	0
23	Plaza Gardens Apartments	0	0	0		0	0	0
24	Villas at Harbor Pointe - Bayview	0	0	0		0	0	0
25	Jurupa Springs	200,407	0	0		0	0	0
26	Central California Portfolio	0	0	0		0	0	0
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing	199,938	0	0		0	0	0
28	Crosstrax and Cherry Road Storage Portfolio	0	0	0		0	0	0
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios	0	0	0		0	0	0
30	Gateway Tower	500,000	0	0		0	0	0
31	Centennial Technology Place	0	0	0		0	0	0
32	550 North 11th Avenue	0	0	0	Upfront Reserve	625,000	0	0	99 Cents Only Reserve (Springing); Smart & Final Reserve (Springing)
33	Mira Monte Apartments	0	0	0		0	0	0
34	8300 College Boulevard	0	0	0	Rent Concession	35,116	0	0	EDC Reserve
35	3445 Causeway	0	0	0		0	0	0
36	American Water - Pensacola	0	0	0	Rent Concession Reserve	0	2,669	179,000
37	Commerce Storage	0	0	0		0	0	0
38	Gardens Professional Arts Building	200,000	0	0	Roof Replacement Reserve	470,000	0	0
39	5555 Biscayne Blvd	0	0	0	TATILC Funds	23,693	0	0
40	Villas at Harbor Pointe - Sunnyview	0	0	0		0	0	0
41	Shoppes at Citiside	0	0	0	Punch List Items Funds	30,000	0	0	Rent Concession Funds
42	Walgreens - Greenfield	0	11,650	0		0	0	0
43	Thirteen08 Apartments	0	0	0		0	0	0
44	Walgreens - Bridgeville, DE	0	0	0		0	0	0
45	Norbrook Arms Apartments	0	0	0		0	0	0
46	Travelers Retail Center	80,000	0	0		0	0	0

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

Mortgage Loan Number	Property Name	Other Escrow II (Initial) ($)(3)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Holdback	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)
1	Supor Industrial Portfolio	0	0	0		Fee				Springing
2	The Grid	0	0	0		Fee				Soft/Springing Cash Management
3	KPMG Plaza at Hall Arts	0	0	0		Fee				Hard/Springing Cash Management
4	Panoramic Berkeley	0	Springing	0		Fee				Hard/Springing Cash Management
5	Solitude at Centennial	0	0	0		Fee				Soft/Springing Cash Management
6	All Aboard Storage - Westport Depot & Ormond Depot	0	0	0		Fee				Springing
6.01	All Aboard Storage - Westport Depot					Fee
6.02	All Aboard Storage - Ormond Depot					Fee
7	All Aboard Storage - Port Orange Depot	0	0	0		Fee				Springing
8	All Aboard Storage - Holly Hill Depot	0	0	0		Fee				Springing
9	Met Center 15	1,629,120	0	0		Fee				Hard/Springing Cash Management
10	University Village	3,299,128	0	0		Fee				Hard/Springing Cash Management	380,000,000	1,059,514
11	Bushwick Multifamily Portfolio	0	0	0		Fee				Springing
11.01	276 Nostrand Avenue					Fee
11.02	70 Bushwick Avenue					Fee
11.03	894 Bushwick Avenue					Fee
11.04	679 Grand Street					Fee
11.05	735 & 737 Bushwick Avenue					Fee
11.06	17 Troutman Street					Fee
11.07	934 Lafayette Avenue					Fee
12	Liberty Walk at East Gate	579,577	0	0		Fee				Springing
13	Parkmerced	0	0	0		Fee				Soft/Springing Cash Management	1,500,000,000	4,062,496
14	650 Madison Avenue	3,197,699	0	0		Fee				Hard/Springing Cash Management	800,000,000	2,356,278
15	Lafayette Gardens	0	0	0		Fee				Springing
16	HPE Campus	0	0	0		Fee				Hard/Springing Cash Management
17	Maxi-Space Portfolio	0	0	0		Fee				Springing
17.01	Meridian					Fee
17.02	Steele Street					Fee
17.03	Pacific Avenue					Fee
17.04	Steele Street Plaza Property					Fee
17.05	Up North					Fee
17.06	74th Street					Fee
17.07	Up South					Fee
18	Telegraph Lofts	0	0	0		Fee				Soft/Springing Cash Management
19	Sonterra Townhomes & Apartments	0	0	0		Fee				Springing
20	Woodland Estates MHC	0	0	0		Fee				Springing
21	Buffalo Multifamily Portfolio	0	0	0		Fee				Springing
21.01	Hertel Avenue					Fee
21.02	Delsan Court					Fee
22	La Jolla Apartments	0	0	0		Fee				Springing
23	Plaza Gardens Apartments	0	0	0		Fee				Springing
24	Villas at Harbor Pointe - Bayview	0	0	0		Fee				Soft/Springing Cash Management
25	Jurupa Springs	0	0	0		Fee				Springing
26	Central California Portfolio	0	0	0		Fee				Springing
26.01	Northwood Duplexes					Fee
26.02	Carmel Drive Patio Homes					Fee
26.03	Tuscan Square					Fee
26.04	Blackstone Offices					Fee
27	Treasure Valley Crossing	0	0	0		Fee				Springing
28	Crosstrax and Cherry Road Storage Portfolio	0	0	0		Fee				Springing
28.01	Crosstrax					Fee
28.02	Cherry Road					Fee
29	Exchange Studios	0	0	0		Fee				Soft/Springing Cash Management
30	Gateway Tower	0	0	0		Fee				Hard/Springing Cash Management
31	Centennial Technology Place	0	0	0		Fee				Springing
32	550 North 11th Avenue	0	Springing	0		Fee				Springing
33	Mira Monte Apartments	0	0	0		Fee				Springing
34	8300 College Boulevard	15,000	0	0		Fee				Hard/Springing Cash Management
35	3445 Causeway	0	0	0		Fee				Springing
36	American Water - Pensacola	0	0	0		Fee				Hard/Springing Cash Management
37	Commerce Storage	0	0	0		Fee				Springing
38	Gardens Professional Arts Building	0	0	0		Fee				Springing
39	5555 Biscayne Blvd	0	0	0		Fee				Springing
40	Villas at Harbor Pointe - Sunnyview	0	0	0		Fee				Soft/Springing Cash Management
41	Shoppes at Citiside	27,566	0	0		Fee				Springing
42	Walgreens - Greenfield	0	0	0		Fee				Hard/Springing Cash Management
43	Thirteen08 Apartments	0	0	0		Fee				Soft/Springing Cash Management
44	Walgreens - Bridgeville, DE	0	0	0		Fee				Hard/Upfront Cash Management
45	Norbrook Arms Apartments	0	0	0		Fee				Springing
46	Travelers Retail Center	0	0	0		Fee				Springing

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

Mortgage Loan Number	Property Name	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield	Whole Loan Cut-off Date U/W NCF Debt Yield
1	Supor Industrial Portfolio
2	The Grid
3	KPMG Plaza at Hall Arts
4	Panoramic Berkeley
5	Solitude at Centennial
6	All Aboard Storage - Westport Depot & Ormond Depot
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot
8	All Aboard Storage - Holly Hill Depot
9	Met Center 15
10	University Village	130,000,000	130,000,000	2.32	2.23	58.5%	7.8%	7.5%
11	Bushwick Multifamily Portfolio
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate
13	Parkmerced	953,000,000	953,000,000	1.24	1.22	71.1%	4.0%	4.0%
14	650 Madison Avenue	213,200,000	213,200,000	2.07	2.01	66.1%	7.3%	7.1%
15	Lafayette Gardens
16	HPE Campus
17	Maxi-Space Portfolio
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts
19	Sonterra Townhomes & Apartments
20	Woodland Estates MHC
21	Buffalo Multifamily Portfolio
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments
23	Plaza Gardens Apartments
24	Villas at Harbor Pointe - Bayview
25	Jurupa Springs
26	Central California Portfolio
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing
28	Crosstrax and Cherry Road Storage Portfolio
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios
30	Gateway Tower
31	Centennial Technology Place
32	550 North 11th Avenue
33	Mira Monte Apartments
34	8300 College Boulevard
35	3445 Causeway
36	American Water - Pensacola
37	Commerce Storage
38	Gardens Professional Arts Building
39	5555 Biscayne Blvd
40	Villas at Harbor Pointe - Sunnyview
41	Shoppes at Citiside
42	Walgreens - Greenfield
43	Thirteen08 Apartments
44	Walgreens - Bridgeville, DE
45	Norbrook Arms Apartments
46	Travelers Retail Center

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

Mortgage Loan Number	Property Name	Mezzanine Debt Cut-off Date Balance($)	Pari Passu (Y/N)	Pari Passu Note Control (Y/N)	Pari Passu Piece In-Trust Cut-Off Balance	Pari Passu Piece Non-Trust Cut-Off Balance	Total Cut-off Date Pari Passu Debt
1	Supor Industrial Portfolio		N
2	The Grid		Y	Y	52,348,530	14,956,723	67,305,253
3	KPMG Plaza at Hall Arts		Y	N	43,700,000	68,000,000	111,700,000
4	Panoramic Berkeley	10,000,000	N
5	Solitude at Centennial		N
6	All Aboard Storage - Westport Depot & Ormond Depot		N
6.01	All Aboard Storage - Westport Depot
6.02	All Aboard Storage - Ormond Depot
7	All Aboard Storage - Port Orange Depot		N
8	All Aboard Storage - Holly Hill Depot		N
9	Met Center 15	10,000,000	N
10	University Village		Y	N	30,000,000	220,000,000	250,000,000
11	Bushwick Multifamily Portfolio		Y	Y	30,000,000	22,075,000	52,075,000
11.01	276 Nostrand Avenue
11.02	70 Bushwick Avenue
11.03	894 Bushwick Avenue
11.04	679 Grand Street
11.05	735 & 737 Bushwick Avenue
11.06	17 Troutman Street
11.07	934 Lafayette Avenue
12	Liberty Walk at East Gate		N
13	Parkmerced	275,000,000	Y	N	25,000,000	522,000,000	547,000,000
14	650 Madison Avenue		Y	N	25,000,000	561,800,000	586,800,000
15	Lafayette Gardens		N
16	HPE Campus		Y	Y	20,000,000	46,770,000	66,770,000
17	Maxi-Space Portfolio		N
17.01	Meridian
17.02	Steele Street
17.03	Pacific Avenue
17.04	Steele Street Plaza Property
17.05	Up North
17.06	74th Street
17.07	Up South
18	Telegraph Lofts		N
19	Sonterra Townhomes & Apartments		N
20	Woodland Estates MHC		N
21	Buffalo Multifamily Portfolio		N
21.01	Hertel Avenue
21.02	Delsan Court
22	La Jolla Apartments		N
23	Plaza Gardens Apartments		N
24	Villas at Harbor Pointe - Bayview		N
25	Jurupa Springs		N
26	Central California Portfolio		N
26.01	Northwood Duplexes
26.02	Carmel Drive Patio Homes
26.03	Tuscan Square
26.04	Blackstone Offices
27	Treasure Valley Crossing		N
28	Crosstrax and Cherry Road Storage Portfolio		N
28.01	Crosstrax
28.02	Cherry Road
29	Exchange Studios		N
30	Gateway Tower		N
31	Centennial Technology Place		N
32	550 North 11th Avenue		N
33	Mira Monte Apartments		N
34	8300 College Boulevard		N
35	3445 Causeway		N
36	American Water - Pensacola		N
37	Commerce Storage		N
38	Gardens Professional Arts Building		N
39	5555 Biscayne Blvd		N
40	Villas at Harbor Pointe - Sunnyview		N
41	Shoppes at Citiside		N
42	Walgreens - Greenfield		N
43	Thirteen08 Apartments		N
44	Walgreens - Bridgeville, DE		N
45	Norbrook Arms Apartments		N
46	Travelers Retail Center		N

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

Mortgage Loan Number	Property Name	Sponsor(8)	Affiliated Sponsors	Mortgage Loan Number
1	Supor Industrial Portfolio	Joseph Supor III; Joseph Supor III as trustee of the Marital Trust under the last will and testament of Joseph Supor, Jr. dated September 13, 2002, as amended by first codicil dated June 14, 2007		1
2	The Grid	John McGrail		2
3	KPMG Plaza at Hall Arts	Masaveu Real Estate US, Delaware LLC		3
4	Panoramic Berkeley	Patrick C. Kennedy; The Patrick and Julie Kennedy Revocable Trust Dated February 18, 2004; Corigin Student Housing LLC		4
5	Solitude at Centennial	Blackstone Real Estate Income Trust; Kennedy Wilson Investment Company		5
6	All Aboard Storage - Westport Depot & Ormond Depot	D. Andrew Clark	Y - Group 2	6
6.01	All Aboard Storage - Westport Depot		Y - Group 2	6.01
6.02	All Aboard Storage - Ormond Depot		Y - Group 2	6.02
7	All Aboard Storage - Port Orange Depot	D. Andrew Clark	Y - Group 2	7
8	All Aboard Storage - Holly Hill Depot	D. Andrew Clark	Y - Group 2	8
9	Met Center 15	Quynh Palomino; Lloyd W. Kendall, Jr.		9
10	University Village	Stuart M. Sloan		10
11	Bushwick Multifamily Portfolio	Jacob Kohn; Abraham Kohn		11
11.01	276 Nostrand Avenue			11.01
11.02	70 Bushwick Avenue			11.02
11.03	894 Bushwick Avenue			11.03
11.04	679 Grand Street			11.04
11.05	735 & 737 Bushwick Avenue			11.05
11.06	17 Troutman Street			11.06
11.07	934 Lafayette Avenue			11.07
12	Liberty Walk at East Gate	Ariel T. Nessel		12
13	Parkmerced	Robert A. Rosania		13
14	650 Madison Avenue	Vornado Realty L.P.; OPG Investment Holdings (US), LLC		14
15	Lafayette Gardens	Glenn R. Stewart		15
16	HPE Campus	John Gaghan; Waleed Mohammed; Abdullah Alwehaib		16
17	Maxi-Space Portfolio	Robert Moser	Y - Group 3	17
17.01	Meridian		Y - Group 3	17.01
17.02	Steele Street		Y - Group 3	17.02
17.03	Pacific Avenue		Y - Group 3	17.03
17.04	Steele Street Plaza Property		Y - Group 3	17.04
17.05	Up North		Y - Group 3	17.05
17.06	74th Street		Y - Group 3	17.06
17.07	Up South		Y - Group 3	17.07
18	Telegraph Lofts	Madison Park Financial Corporation	Y - Group 1	18
19	Sonterra Townhomes & Apartments	Menashe M. Akiva		19
20	Woodland Estates MHC	Ross H. Partrich		20
21	Buffalo Multifamily Portfolio	Jeffrey M. Weinzweig		21
21.01	Hertel Avenue			21.01
21.02	Delsan Court			21.02
22	La Jolla Apartments	Victor David Huhem; Brigham Aaron Huhem	Y - Group 4	22
23	Plaza Gardens Apartments	Stephen Steiner; Christian C. Yegen		23
24	Villas at Harbor Pointe - Bayview	Madison Park Financial Corporation	Y - Group 1	24
25	Jurupa Springs	Deba Shyam		25
26	Central California Portfolio	Paul A. Daley		26
26.01	Northwood Duplexes			26.01
26.02	Carmel Drive Patio Homes			26.02
26.03	Tuscan Square			26.03
26.04	Blackstone Offices			26.04
27	Treasure Valley Crossing	Stephen B. Jaeger		27
28	Crosstrax and Cherry Road Storage Portfolio	Robert Moser	Y - Group 3	28
28.01	Crosstrax		Y - Group 3	28.01
28.02	Cherry Road		Y - Group 3	28.02
29	Exchange Studios	Madison Park Financial Corporation	Y - Group 1	29
30	Gateway Tower	Yeheskel Frankel		30
31	Centennial Technology Place	William H. Boezinger		31
32	550 North 11th Avenue	Linda Barrett; The Linda Barrett 2012 Irrevocable Trust; The Linda Barrett Living Trust		32
33	Mira Monte Apartments	Victor David Huhem; Brigham Aaron Huhem	Y - Group 4	33
34	8300 College Boulevard	Amir Minoofar		34
35	3445 Causeway	Jeffrey J. Feil		35
36	American Water - Pensacola	Ephraim Steinberg; Charles Moskovits		36
37	Commerce Storage	David Manka		37
38	Gardens Professional Arts Building	Richard F. Kurth; Joseph Mitrione		38
39	5555 Biscayne Blvd	Joseph Del Vecchio		39
40	Villas at Harbor Pointe - Sunnyview	Madison Park Financial Corporation	Y - Group 1	40
41	Shoppes at Citiside	Vasile Moldovan; Daniel Moldovan; Ioan Moldovan		41
42	Walgreens - Greenfield	Joseph Eisenberger		42
43	Thirteen08 Apartments	Valda S. Morgan; Allison N. Clark; FVM Trust		43
44	Walgreens - Bridgeville, DE	Hazel Prevete		44
45	Norbrook Arms Apartments	Eli Sunderland; Tim Swierczek; Mark Langdon		45
46	Travelers Retail Center	Francis J. Greenburger		46

FOOTNOTES TO ANNEX A-1

	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
(1)	“Column” denotes Column Financial, Inc., “LMF” denotes LMF Commercial, LLC, “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York, “Barclays” denotes Barclays Capital Real Estate Inc., “LCF” denotes Ladder Capital Finance LLC, “AREF” denotes Argentic Real Estate Finance LLC and “WFB” denotes Wells Fargo Bank, National Association.
(2)	For mortgage loan #2 (The Grid), the Number of Units reflects residential units. The mortgaged property also includes 58,572 square feet of commercial space.
	For mortgage loan #4 (Panoramic Berkeley), the Number of Units includes 44,893 square feet of multifamily (student housing) space (70 units totalling 254 beds) and 4,434 square feet of retail space. In addition, approximately 44 units (representing 72.3% of UW Rent) are master-leased to The Regents of the University of California through August 2024.
	For mortgage loan #6 (All Aboard Storage – Westport Depot & Ormond Depot), 34.5% of UW Revenues at the All Aboard Storage – Westport Depot is from office space.
	For mortgage loan #11 (Bushwick Multifamily Portfolio), two of the mortgaged properties, 679 Grand Street and 276 Nostrand Avenue, are comprised of multifamily and commercial space. 679 Grand Street is comprised of 7,717 square feet (85.6% of net rentable area) of multifamily space (10 units) and 1,300 square feet (14.4% of net rentable area) of commercial space. 276 Nostrand Avenue is comprised of 25,120 square feet (86.7% of net rentable area) of multifamily space (42 units) and 3,845 square feet (13.3% of net rentable area) of commercial space.
	For mortgage loan #14 (650 Madison Avenue), the Number of Units consists of 564,255 square feet of office space and 36,160 square feet of retail space. The retail component accounts for 24.4% of underwritten gross potential income.
	For mortgage loan #17 (Maxi-Space Portfolio), the Meridian mortgaged property’s number of units include 23,032 square feet of self storage space and 7,641 SF of office/retail/bandroom space, the Steele Street mortgaged property’s number of units include 21,164 square feet of self storage space and 2,982 square feet of office/retail space; the Pacific Avenue mortgaged property’s number of units include 17,729 square feet of self storage space and 7,460 square feet of office/retail space; the Steele Street Plaza Property mortgaged property’s number of units include 7,712 square feet of self storage space and 13,064 square feet of office/retail/warehouse space; the Up North mortgaged property’s number of units include 21,110 square feet of self storage space and 9,549 square feet of office/retail space; the 74th Street mortgaged property’s number of units include 18,977 square feet of self storage space and 4,466 square feet of bandroom space.
(3)	For mortgage loan #13 (Parkmerced), the Appraised Value assumes entitlements to develop additional units provided for in the recorded Development Agreement with the city of San Francisco. The As-Is Value Inclusive of Development Rights of $2.110 billion reflects the sum of (i) the “As-Is Value (Excluding all of Phase 1)” of $1.741 billion and (ii) the “As-Is Value of the Development Rights (Excluding all Phase 1)” of $369.0 million. Phase 1 refers to a planned redevelopment phase at the Parkmerced mortgage property. See Annex A-3 for further details.
	For mortgage loan #14 (650 Madison Avenue), the Appraised Value assumes payment of all rent concessions, tenant improvement and leasing commission (“TI/LC”) obligations as well as an escrow for future TI/LC expenditures. The borrower deposited upfront reserves totaling $9,576,014 for such contractual and future TI/LC obligations and free rent.
	For mortgage loan #17 (Maxi-Space Portfolio), the Appraised Value reflects an “as-bulk” appraised value, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio. The Appraised Value assuming no portfolio level diversity premium is $33,110,000.
	For mortgage loan #28 (Crosstrax and Cherry Road Storage Portfolio), the Appraised Value reflects an “as-bulk” appraised value, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio. The Appraised Value assuming no portfolio level diversity premium is $15,370,000.
(4)	Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 mortgage loans and (iii) tenants that, or affiliated tenants that (in the aggregate), occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgage Properties, certain of such tenants have not taken possession or commenced paying rent or

	are not yet fully operational or may have subleased a portion of the leased space. For more information see “Description of the Mortgage Pool—Tenant Issues—Other” and the Annex A-3 in this prospectus for additional information.
(5)	For mortgage loan #17 (HPE Campus), the mortgaged property is operated pursuant to a master lease financing facility agreement between the related borrower, as master lessor, and DC Roseville Operator LLC, an affiliate of the borrower sponsor,  as master lessee, in connection with the Shari’ah compliant loan structure. The master lease financing facility agreement is scheduled to expire in March 2030 and is subordinate to the mortgage loan. See “Risk Factors—Risks Relating to Shari’ah Compliant Loans,” “Description of the Mortgage Pool— Mortgage Pool Characteristics—Shari’ah Compliant Loan” and “—Tenant Issues—Affiliated Leases” in this prospectus.
(6)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 mortgage loans and (iii) tenants that, or affiliated tenants that (in the aggregate), occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of related Mortgaged Properties, certain of such tenants have unilateral termination options or termination options related to lack of appropriations with respect to all or a portion of their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest mortgage loans or groups of cross-collateralized mortgage loans presented on Annex A-3 to this prospectus.
	For mortgage loan #25 (Jurupa Springs), the second largest tenant (14,000 square feet), representing 17.8% of net rentable square feet, has the right to terminate the lease by providing at least 180 day prior written notice, if the tenant, after exercising good faith efforts, is unsuccessful in completing its attempt to sublease or assign its lease to an unaffiliated third party within 90 days after notifying the borrower.
	For mortgage loan #30 (Gateway Tower), the largest tenant (69,437 square feet), representing 40.6% of net rentable square feet, may terminate its lease at any time with 90 days’ written notice and no termination fee. The second largest tenant (51,138 square feet), representing 29.9% of net rentable square feet, may terminate its lease at any time with 90 days’ written notice and no termination fee. The third largest tenant (14,046 square feet), representing 8.2% of net rentable square feet, may terminate its lease at any time after September 4, 2022 with 90 days’ written notice and no termination fee. The fourth largest tenant (7,435 square feet), representing 4.4% of net rentable square feet, may terminate its lease at any time after July 31, 2024 with 12 months’ written notice if such tenant does not receive sufficient funding to operate in Kansas.  A termination fee is due equal to the sum of landlord’s contributions plus $47,956 plus legal fees with interest of 10% per annum. The fifth largest tenant (6,459 square feet), representing 3.8% of net rentable square feet, may terminate its lease at any time with 90 days’ written notice and no termination fee.
	For mortgage loan #34 (8300 College Boulevard), the second largest tenant (17,949 square feet), representing 31.5% of net rentable square feet, has a one-time right to terminate its lease as of August 1, 2023 by providing at least 270 days’ written notice and paying a termination fee equal to three months of rent plus the unamortized portion of all of the following calculated at 6.5% interest amortized over the remainder of the lease term for which the tenant was to have paid rent: (a) all commissions paid by the landlord in the acquisition of the lease, (b) all tenant improvements paid or provided by the landlord and (c) the four months of free rent provided.
(7)	For mortgage loan #12 (Liberty Walk at East Gate), TI/LC underwriting is inclusive of a straight-line credit for the upfront TI/LC reserve equal to $117,300, which is 10.0% of the upfront TI/LC reserve of $1,173,000. At loan closing, $1,173,000 was deposited into a tenant improvement and leasing commission reserve account for future re-tenanting expenses.
(8)	For mortgage loan #26 (Central California Portfolio), the largest tenant at the Tuscan Square mortaged property (2,904 square feet), representing 19.2% of the net rentable area of such mortaged property, is an affiliate of the borrower.