Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

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

BANK 2020-BNK28 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

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

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

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

Operating
Advisor Fee

Certificate
Administrator
Fee Rate

Servicing Fee

CREFC® IP Royalty
License Fee Rate

Asset Representations
Reviewer Fee Rate

9th & Thomas

9/4/2020

10/1/2020

10/1/2030

3.60000%

TBD

0.00050%

TBD

FTERE Bronx Portfolio 6

3/17/2020

5/1/2020

4/1/2030

4.00000%

TBD

0.00050%

TBD

2.01

1473-1475 Sheridan Avenue

2.02

2515 Olinville Avenue

2.03

2305 University Avenue

2.04

2505 Olinville Avenue

2.05

3215 Holland Avenue

2.06

271 East 197th Street

2.07

2315 Walton Avenue

2.08

686 Rosewood Street

711 Fifth Avenue

3/6/2020

4/6/2020

3/6/2030

3.16000%

TBD

0.00050%

TBD

329 Wyckoff Mills Road

8/28/2020

10/1/2020

9/1/2030

3.46400%

TBD

0.00050%

TBD

Waterfront Clematis

7/31/2020

9/1/2020

8/1/2030

3.23000%

TBD

0.00050%

TBD

Heritage Park Apartments

9/4/2020

10/1/2020

11/1/2020

10/1/2030

2.90000%

TBD

0.00050%

TBD

ExchangeRight Net Leased Portfolio #39

9/2/2020

10/1/2020

10/1/2030

4.02500%

TBD

0.00050%

TBD

7.01

Giant Eagle - Mentor (Tyler), OH

7.02

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

7.03

Pick n Save - Appleton (Wisconsin), WI

7.04

Walgreens - Chesapeake (Hanbury), VA

7.05

Walgreens - Stockbridge (Hudson), GA

7.06

Walgreens - Oklahoma City (NW Expressway), OK

7.07

Tractor Supply - Ashtabula (North Ridge), OH

7.08

Tractor Supply - Manhattan (South Port), KS

7.09

Walgreens - Dickinson (Highway 3), TX

7.10

Dollar Tree - St. Louis (Dunn), MO

7.11

Dollar Tree - Indianapolis (10th), IN

7.12

Dollar General - San Angelo (Gordon), TX

7.13

Dollar General - Douglasville (Cedar Mountain), GA

7.14

Dollar General - San Benito (FM732), TX

7.15

Dollar General - Moore (Eastern), OK

7.16

Dollar General - Hubbard (Main), OH

7.17

Dollar General - Steubenville (OH-213), OH

7.18

Dollar General - Rogersville (US-60), MO

19 West 34th Street

6/30/2020

8/1/2020

7/1/2030

2.87700%

TBD

0.00050%

TBD

Monogram Portfolio

2/7/2020

4/1/2020

3/1/2025

4/1/2025

3/1/2030

3.49800%

TBD

0.00050%

TBD

9.01

Monogram Foods - 605 Kesco Drive

9.02

Monogram Foods - 330 Ballardvale Street

9.03

Monogram Foods - Chandler

9.04

Monogram Appetizers - 1434 Post Road

9.05

Monogram Appetizers - 300 Moore Road

Chasewood Technology Park

8/28/2020

10/1/2020

9/1/2021

10/1/2021

9/1/2030

3.91400%

TBD

0.00050%

TBD

305 East 72nd Street

7/31/2020

9/1/2020

8/1/2030

3.60000%

TBD

0.00050%

TBD

754-768 Brady Owners Corp.

3/18/2020

5/1/2020

4/1/2030

3.19000%

TBD

0.00050%

TBD

Austin Storage Portfolio

9/1/2020

10/1/2020

9/1/2030

3.95000%

TBD

0.00050%

TBD

13.01

Mopac Self Storage

13.02

Austin Storage Pond Springs

13.03

Ben White Mini Storage

Harbor Point Multifamily Leased Fee

9/9/2020

10/11/2020

9/11/2030

3.13400%

TBD

0.00050%

TBD

Central Self Storage Corte Madera

7/31/2020

9/1/2020

8/1/2030

3.25000%

TBD

0.00050%

TBD

Cubesmart Portfolio Baton Rouge

8/21/2020

10/1/2020

9/1/2022

10/1/2022

9/1/2030

3.77000%

TBD

0.00050%

TBD

16.01

21085 Old Scenic Highway

16.02

3400 LA-19

Rego Multifamily Portfolio II

8/24/2020

10/1/2020

9/1/2025

10/1/2025

9/1/2030

3.88000%

TBD

0.00050%

TBD

17.01

50 Allen Place

17.02

45 Allen Place

17.03

55 Morris Street

17.04

180 Bond

17.05

34 Wilson Street

17.06

60-66 Main Street

17.07

108-110 Clark Street

17.08

2-4 Douglas Street

4275 & 4283 El Cajon Boulevard

8/25/2020

10/11/2020

9/11/2025

10/11/2025

9/11/2030

3.33000%

TBD

0.00050%

TBD

Sundance Self Storage

7/17/2020

9/11/2020

8/11/2030

3.90300%

TBD

0.00050%

TBD

Villa Victoria Apartments

9/1/2020

10/1/2020

9/1/2030

3.45500%

TBD

0.00050%

TBD

JCG III Industrial Complex

7/29/2020

9/1/2020

8/1/2030

3.52000%

TBD

0.00050%

TBD

Cherry Valley Apartments Inc.

2/28/2020

4/1/2020

3/1/2030

3.14000%

TBD

0.00050%

TBD

33 1 3 @ Thirtyfourth

3/6/2020

5/1/2020

4/1/2030

4.00000%

TBD

0.00050%

TBD

Palm Springs Airport Self Storage

8/21/2020

10/1/2020

9/1/2030

3.34400%

TBD

0.00050%

TBD

Lancaster Towne Center

8/28/2020

10/1/2020

9/1/2030

3.49000%

TBD

0.00050%

TBD

Storage Max Tyler

9/2/2020

10/1/2020

10/1/2023

11/1/2023

10/1/2030

3.68000%

TBD

0.00050%

TBD

Storage Depot Beaumont

9/1/2020

10/1/2020

9/1/2021

10/1/2021

9/1/2030

3.91500%

TBD

0.00050%

TBD

1602 Spruce Street & 238 South 20th Street

3/4/2020

5/1/2020

4/1/2030

4.07000%

TBD

0.00050%

TBD

Hardin Station

8/11/2020

9/11/2020

8/11/2022

9/11/2022

8/11/2030

3.35000%

TBD

0.00050%

TBD

20 Plaza Housing Corp.

2/25/2020

4/1/2020

3/1/2030

3.09000%

TBD

0.00050%

TBD

121 W. 72nd St. Owners Corp.

2/25/2020

4/1/2020

3/1/2030

3.22000%

TBD

0.00050%

TBD

AAA Self Storage - Kernersville NC

8/18/2020

10/1/2020

9/1/2030

3.78000%

TBD

0.00050%

TBD

Walgreens Pembroke Pines

8/10/2020

10/1/2020

9/1/2030

3.36000%

TBD

0.00050%

TBD

Spicewood Self Storage

8/7/2020

10/1/2020

9/1/2023

10/1/2023

9/1/2030

4.05000%

TBD

0.00050%

TBD

Larchmont Hills Owners Corp.

3/18/2020

5/1/2020

4/1/2030

3.14000%

TBD

0.00050%

TBD

15455 Memorial Drive

2/13/2020

4/11/2020

3/11/2030

4.05000%

TBD

0.00050%

TBD

Convenient Self Storage

9/2/2020

10/1/2020

10/1/2023

11/1/2023

10/1/2030

3.68000%

TBD

0.00050%

TBD

Execuplex Mini Storage Center

8/31/2020

10/1/2020

9/1/2022

10/1/2022

9/1/2030

4.26500%

TBD

0.00050%

TBD

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

2/26/2020

4/1/2020

3/1/2030

3.40000%

TBD

0.00050%

TBD

Kirby at Southfork

2/20/2020

4/11/2020

3/11/2030

4.00000%

TBD

0.00050%

TBD

Store More Self Storage

9/3/2020

10/1/2020

10/1/2030

3.86000%

TBD

0.00050%

TBD

Liberty Self Storage

8/5/2020

10/1/2020

9/1/2030

3.51000%

TBD

0.00050%

TBD

657 Owners Corp.

2/27/2020

4/1/2020

3/1/2030

3.07000%

TBD

0.00050%

TBD

F-B Plaza

2/20/2020

4/1/2020

3/1/2021

4/1/2021

3/1/2030

4.51000%

TBD

0.00050%

TBD

41-15 44th Street Owners Corp.

3/18/2020

5/1/2020

4/1/2030

3.04000%

TBD

0.00050%

TBD

35 Eastern Parkway Owners Corp.

2/27/2020

4/1/2020

3/1/2030

3.31000%

TBD

0.00050%

TBD

82 Horatio Owners Ltd.

2/27/2020

4/1/2020

3/1/2030

3.14000%

TBD

0.00050%

TBD

Ten West Eighty-Six Corp.

2/24/2020

4/1/2020

3/1/2030

3.06000%

TBD

0.00050%

TBD

21 Chapel Owners Corp.

2/28/2020

4/1/2020

3/1/2030

3.17000%

TBD

0.00050%

TBD

Carlton Terrace Corp.

3/3/2020

5/1/2020

4/1/2030

3.22000%

TBD

0.00050%

TBD

Annapurna Real Estate Corp.

2/27/2020

4/1/2020

3/1/2030

3.27000%

TBD

0.00050%

TBD

Whitney Realty Corp.

3/17/2020

5/1/2020

4/1/2030

3.22000%

TBD

0.00050%

TBD

175 PPSW Owners Corp.

3/5/2020

5/1/2020

4/1/2030

3.23000%

TBD

0.00050%

TBD

Crossroads Owners Corp.

2/20/2020

4/1/2020

3/1/2030

3.26000%

TBD

0.00050%

TBD

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

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

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 ($)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units
1	9th & Thomas	0	L(24),D(92),O(5)	0	5 days, 2 times any calendar year	159,400,000	7/16/2020
2	FTERE Bronx Portfolio 6	5	L(29),D(84),O(7)	5	5	94,800,000	12/11/2019
2.01	1473-1475 Sheridan Avenue					21,000,000	12/11/2019
2.02	2515 Olinville Avenue					12,200,000	12/11/2019
2.03	2305 University Avenue					11,900,000	12/11/2019
2.04	2505 Olinville Avenue					11,600,000	12/11/2019
2.05	3215 Holland Avenue					11,500,000	12/11/2019
2.06	271 East 197th Street					10,100,000	12/11/2019
2.07	2315 Walton Avenue					9,200,000	12/11/2019
2.08	686 Rosewood Street					7,300,000	12/11/2019
3	711 Fifth Avenue	6	L(30),D(83),O(7)	0	0	1,000,000,000	1/23/2020
4	329 Wyckoff Mills Road	0	L(24),D(92),O(4)	5	0	106,500,000	9/1/2020
5	Waterfront Clematis	1	L(25),D(91),O(4)	5	0	79,100,000	2/4/2020
6	Heritage Park Apartments	0	L(24),GRTR 1% or YM or D(92),O(5)	4	5	203,900,000	8/10/2020
7	ExchangeRight Net Leased Portfolio #39	0	L(24),D(93),O(4)	5	5	85,475,000	Various
7.01	Giant Eagle - Mentor (Tyler), OH					22,000,000	8/15/2020
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA					9,400,000	8/13/2020
7.03	Pick n Save - Appleton (Wisconsin), WI					8,150,000	8/5/2020
7.04	Walgreens - Chesapeake (Hanbury), VA					7,500,000	7/29/2020
7.05	Walgreens - Stockbridge (Hudson), GA					5,550,000	8/8/2020
7.06	Walgreens - Oklahoma City (NW Expressway), OK					5,200,000	8/6/2020
7.07	Tractor Supply - Ashtabula (North Ridge), OH					4,060,000	7/31/2020
7.08	Tractor Supply - Manhattan (South Port), KS					3,800,000	8/9/2020
7.09	Walgreens - Dickinson (Highway 3), TX					5,700,000	8/7/2020
7.10	Dollar Tree - St. Louis (Dunn), MO					1,975,000	8/5/2020
7.11	Dollar Tree - Indianapolis (10th), IN					1,650,000	8/7/2020
7.12	Dollar General - San Angelo (Gordon), TX					1,600,000	8/4/2020
7.13	Dollar General - Douglasville (Cedar Mountain), GA					1,725,000	8/8/2020
7.14	Dollar General - San Benito (FM732), TX					1,575,000	8/8/2020
7.15	Dollar General - Moore (Eastern), OK					1,460,000	8/6/2020
7.16	Dollar General - Hubbard (Main), OH					1,400,000	7/31/2020
7.17	Dollar General - Steubenville (OH-213), OH					1,330,000	8/1/2020
7.18	Dollar General - Rogersville (US-60), MO					1,400,000	8/5/2020
8	19 West 34th Street	2	L(26),D(90),O(4)	0	0	205,000,000	6/12/2020
9	Monogram Portfolio	6	L(30),D(85),O(5)	5	5	53,850,000	Various
9.01	Monogram Foods - 605 Kesco Drive					20,500,000	8/1/2020
9.02	Monogram Foods - 330 Ballardvale Street					10,100,000	8/1/2020
9.03	Monogram Foods - Chandler					8,850,000	1/31/2020
9.04	Monogram Appetizers - 1434 Post Road					7,300,000	2/5/2020
9.05	Monogram Appetizers - 300 Moore Road					7,100,000	2/5/2020
10	Chasewood Technology Park	0	L(23),GRTR 1% or YM(92),O(5)	5	5	70,433,459	7/21/2020
11	305 East 72nd Street	1	L(25),D(90),O(5)	5	5	34,200,000	5/27/2020
12	754-768 Brady Owners Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	57,100,000	12/12/2019	58,300,000	25.7%	9.2%	25	0	0
13	Austin Storage Portfolio	0	L(24),D(92),O(4)	5	5	22,250,000	7/1/2020
13.01	Mopac Self Storage					8,930,000	7/1/2020
13.02	Austin Storage Pond Springs					8,300,000	7/1/2020
13.03	Ben White Mini Storage					5,020,000	7/1/2020
14	Harbor Point Multifamily Leased Fee	0	L(24),D(92),O(4)	0	0	18,500,000	8/10/2020
15	Central Self Storage Corte Madera	1	L(25),D(90),O(5)	4	5	25,500,000	7/17/2020
16	Cubesmart Portfolio Baton Rouge	0	L(24),D(92),O(4)	5	5	22,630,000	2/8/2020
16.01	21085 Old Scenic Highway					13,280,000	2/8/2020
16.02	3400 LA-19					9,350,000	2/8/2020
17	Rego Multifamily Portfolio II	0	L(24),D(92),O(4)	5	0	15,500,000	1/17/2020
17.01	50 Allen Place					NAV	NAV
17.02	45 Allen Place					NAV	NAV
17.03	55 Morris Street					NAV	NAV
17.04	180 Bond					NAV	NAV
17.05	34 Wilson Street					NAV	NAV
17.06	60-66 Main Street					NAV	NAV
17.07	108-110 Clark Street					NAV	NAV
17.08	2-4 Douglas Street					NAV	NAV
18	4275 & 4283 El Cajon Boulevard	0	L(24),D(92),O(4)	0	0	15,200,000	7/28/2020
19	Sundance Self Storage	1	L(25),D(91),O(4)	0	0	15,000,000	7/13/2020
20	Villa Victoria Apartments	0	L(24),D(91),O(5)	5	5	14,300,000	7/14/2020
21	JCG III Industrial Complex	1	L(25),D(90),O(5)	5	5	14,800,000	6/26/2020
22	Cherry Valley Apartments Inc.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	59,800,000	1/15/2020	68,000,000	11.6%	0.0%	0	0	0
23	33 1 3 @ Thirtyfourth	5	L(29),D(86),O(5)	5	5	11,500,000	1/15/2020
24	Palm Springs Airport Self Storage	0	L(24),GRTR 1% or YM(89),O(7)	4	5	11,960,000	8/5/2020
25	Lancaster Towne Center	0	L(23),GRTR 1% or YM(90),O(7)	5	5	20,700,000	2/28/2020
26	Storage Max Tyler	0	L(24),D(93),O(4)	5	5	9,100,000	7/13/2020
27	Storage Depot Beaumont	0	L(24),D(91),O(5)	5	5	8,200,000	7/16/2020
28	1602 Spruce Street & 238 South 20th Street	5	L(29),D(87),O(4)	5	5	9,200,000	12/9/2019
29	Hardin Station	1	L(25),GRTR 1% or YM or D(88),O(7)	0	0	8,950,000	7/13/2020
30	20 Plaza Housing Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	98,750,000	2/5/2020	51,400,000	9.3%	2.0%	2	0	0
31	121 W. 72nd St. Owners Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	71,400,000	1/17/2020	37,200,000	12.9%	10.7%	9	0	0
32	AAA Self Storage - Kernersville NC	0	L(24),D(92),O(4)	5	15	8,000,000	7/10/2020
33	Walgreens Pembroke Pines	0	L(24),D(91),O(5)	5	0	9,310,000	6/22/2020
34	Spicewood Self Storage	0	L(24),D(91),O(5)	5	5	6,050,000	6/23/2020
35	Larchmont Hills Owners Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	23,000,000	2/6/2020	16,500,000	24.6%	7.6%	5	0	0
36	15455 Memorial Drive	6	L(30),D(86),O(4)	0	0	5,270,000	12/20/2019
37	Convenient Self Storage	0	L(24),D(93),O(4)	5	5	5,800,000	7/13/2020
38	Execuplex Mini Storage Center	0	L(24),D(92),O(4)	5	5	5,850,000	7/2/2020
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	12,740,000	9/5/2019	10,000,000	34.8%	31.9%	21	0	2
40	Kirby at Southfork	6	L(30),D(86),O(4)	0	0	4,840,000	1/9/2020
41	Store More Self Storage	0	L(24),D(93),O(4)	5	5	5,450,000	7/27/2020
42	Liberty Self Storage	0	L(24),D(92),O(4)	5	5	6,200,000	6/10/2020
43	657 Owners Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	36,430,000	1/10/2020	28,300,000	10.8%	15.2%	16	0	1
44	F-B Plaza	6	L(30),D(85),O(5)	5	5	3,720,000	1/9/2020
45	41-15 44th Street Owners Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	29,070,000	2/3/2020	20,600,000	12.0%	11.6%	8	0	0
46	35 Eastern Parkway Owners Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	21,330,000	11/15/2019	19,200,000	10.6%	95.7%	66	0	0
47	82 Horatio Owners Ltd.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	34,170,000	12/12/2019	27,740,000	7.1%	11.8%	8	0	0
48	Ten West Eighty-Six Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	68,600,000	1/7/2020	33,200,000	5.6%	0.0%	0	0	0
49	21 Chapel Owners Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	19,970,000	1/29/2020	14,330,000	12.4%	2.4%	1	0	0
50	Carlton Terrace Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	9,800,000	1/15/2020	8,100,000	20.9%	0.0%	0	0	0
51	Annapurna Real Estate Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	25,430,000	1/9/2020	19,950,000	6.6%	0.0%	0	0	0
52	Whitney Realty Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	7,220,000	2/11/2020	4,270,000	25.8%	0.0%	0	0	0
53	175 PPSW Owners Corp.	5	GRTR 1% or YM(113),1%(3),O(4)	10	10	18,200,000	1/7/2020	10,000,000	10.0%	7.1%	0	0	2
54	Crossroads Owners Corp.	6	GRTR 1% or YM(113),1%(3),O(4)	10	10	47,100,000	12/4/2019	50,700,000	2.0%	0.0%	0	0	0

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	LTV Ratio at Maturity or ARD	Cut-off Date U/W NOI Debt Yield	Cut-off Date U/W NCF Debt Yield	U/W Revenues ($)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)	U/W TI/LC ($)
1	9th & Thomas			2.15	2.13	60.2%	60.2%	7.8%	7.8%	10,490,555	2,966,141	7,524,414	42,703	16,920
2	FTERE Bronx Portfolio 6			1.89	1.85	67.3%	67.3%	7.7%	7.5%	6,998,903	2,104,835	4,894,068	104,108	0
2.01	1473-1475 Sheridan Avenue									1,574,710	479,313	1,095,397	24,750	0
2.02	2515 Olinville Avenue									848,960	213,755	635,205	12,000	0
2.03	2305 University Avenue									945,140	363,414	581,726	13,250	0
2.04	2505 Olinville Avenue									866,726	262,927	603,799	12,858	0
2.05	3215 Holland Avenue									797,127	232,749	564,378	12,750	0
2.06	271 East 197th Street									711,391	185,762	525,629	10,250	0
2.07	2315 Walton Avenue									676,104	182,177	493,927	11,000	0
2.08	686 Rosewood Street									578,745	184,738	394,007	7,250	0
3	711 Fifth Avenue			2.94	2.90	54.5%	54.5%	9.4%	9.3%	74,193,553	22,888,769	51,304,783	85,006	544,350
4	329 Wyckoff Mills Road			2.94	2.82	46.5%	46.5%	10.3%	9.9%	5,273,991	158,362	5,115,629	63,450	152,279
5	Waterfront Clematis			3.36	3.06	56.9%	56.9%	11.0%	10.0%	7,790,657	2,844,703	4,945,954	28,346	410,646
6	Heritage Park Apartments			5.43	5.35	19.6%	14.9%	27.1%	26.7%	14,992,803	4,143,454	10,849,349	167,186	0
7	ExchangeRight Net Leased Portfolio #39			2.41	2.35	58.1%	58.1%	9.8%	9.6%	5,031,769	150,953	4,880,816	24,995	93,239
7.01	Giant Eagle - Mentor (Tyler), OH									NAV	NAV	NAV	NAV	NAV
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA									NAV	NAV	NAV	NAV	NAV
7.03	Pick n Save - Appleton (Wisconsin), WI									NAV	NAV	NAV	NAV	NAV
7.04	Walgreens - Chesapeake (Hanbury), VA									NAV	NAV	NAV	NAV	NAV
7.05	Walgreens - Stockbridge (Hudson), GA									NAV	NAV	NAV	NAV	NAV
7.06	Walgreens - Oklahoma City (NW Expressway), OK									NAV	NAV	NAV	NAV	NAV
7.07	Tractor Supply - Ashtabula (North Ridge), OH									NAV	NAV	NAV	NAV	NAV
7.08	Tractor Supply - Manhattan (South Port), KS									NAV	NAV	NAV	NAV	NAV
7.09	Walgreens - Dickinson (Highway 3), TX									NAV	NAV	NAV	NAV	NAV
7.10	Dollar Tree - St. Louis (Dunn), MO									NAV	NAV	NAV	NAV	NAV
7.11	Dollar Tree - Indianapolis (10th), IN									NAV	NAV	NAV	NAV	NAV
7.12	Dollar General - San Angelo (Gordon), TX									NAV	NAV	NAV	NAV	NAV
7.13	Dollar General - Douglasville (Cedar Mountain), GA									NAV	NAV	NAV	NAV	NAV
7.14	Dollar General - San Benito (FM732), TX									NAV	NAV	NAV	NAV	NAV
7.15	Dollar General - Moore (Eastern), OK									NAV	NAV	NAV	NAV	NAV
7.16	Dollar General - Hubbard (Main), OH									NAV	NAV	NAV	NAV	NAV
7.17	Dollar General - Steubenville (OH-213), OH									NAV	NAV	NAV	NAV	NAV
7.18	Dollar General - Rogersville (US-60), MO									NAV	NAV	NAV	NAV	NAV
8	19 West 34th Street			7.96	7.52	17.1%	17.1%	23.2%	21.9%	14,432,772	6,302,126	8,130,646	12,373	445,428
9	Monogram Portfolio			1.73	1.67	64.5%	58.0%	9.3%	9.0%	4,319,532	1,076,644	3,242,888	68,403	45,602
9.01	Monogram Foods - 605 Kesco Drive									1,488,522	331,179	1,157,343	17,931	11,954
9.02	Monogram Foods - 330 Ballardvale Street									823,109	298,352	524,757	9,300	6,200
9.03	Monogram Foods - Chandler									854,871	226,299	628,572	17,505	11,670
9.04	Monogram Appetizers - 1434 Post Road									556,231	83,608	472,623	11,727	7,818
9.05	Monogram Appetizers - 300 Moore Road									596,799	137,206	459,593	11,940	7,960
10	Chasewood Technology Park			2.02	1.73	65.3%	53.3%	11.5%	9.8%	11,143,868	5,876,236	5,267,633	92,794	665,549
11	305 East 72nd Street			2.67	2.55	58.5%	58.5%	9.7%	9.3%	2,760,385	812,749	1,947,636	3,223	84,490
12	754-768 Brady Owners Corp.	73,424	1,000,000	6.67	6.61	26.3%	26.3%	21.6%	21.4%	5,629,845	2,396,019	3,233,826	27,500	0
13	Austin Storage Portfolio			2.11	2.06	63.4%	63.4%	8.5%	8.2%	2,188,342	994,766	1,193,576	32,008	0
13.01	Mopac Self Storage									859,960	390,464	469,496	11,601	0
13.02	Austin Storage Pond Springs									817,936	357,828	460,108	12,578	0
13.03	Ben White Mini Storage									510,447	246,475	263,972	7,829	0
14	Harbor Point Multifamily Leased Fee			2.06	2.06	69.2%	69.2%	6.5%	6.5%	838,329	0	838,329	0	0
15	Central Self Storage Corte Madera			3.85	3.83	45.1%	45.1%	12.7%	12.6%	1,885,245	426,079	1,459,166	7,585	0
16	Cubesmart Portfolio Baton Rouge			1.63	1.60	48.6%	40.7%	9.1%	8.9%	1,488,106	487,553	1,000,552	19,245	0
16.01	21085 Old Scenic Highway									713,128	259,795	453,332	11,285	0
16.02	3400 LA-19									774,978	227,758	547,220	7,960	0
17	Rego Multifamily Portfolio II			1.79	1.71	63.3%	57.3%	10.1%	9.7%	1,659,589	667,392	992,197	42,290	0
17.01	50 Allen Place									NAV	NAV	NAV	NAV	NAV
17.02	45 Allen Place									NAV	NAV	NAV	NAV	NAV
17.03	55 Morris Street									NAV	NAV	NAV	NAV	NAV
17.04	180 Bond									NAV	NAV	NAV	NAV	NAV
17.05	34 Wilson Street									NAV	NAV	NAV	NAV	NAV
17.06	60-66 Main Street									NAV	NAV	NAV	NAV	NAV
17.07	108-110 Clark Street									NAV	NAV	NAV	NAV	NAV
17.08	2-4 Douglas Street									NAV	NAV	NAV	NAV	NAV
18	4275 & 4283 El Cajon Boulevard			2.05	1.84	62.0%	55.6%	10.8%	9.7%	1,674,623	657,676	1,016,947	15,610	88,587
19	Sundance Self Storage			2.43	2.40	57.6%	57.6%	9.6%	9.5%	1,147,370	316,565	830,805	9,671	0
20	Villa Victoria Apartments			3.24	2.98	59.4%	59.4%	11.3%	10.4%	2,314,724	1,350,868	963,856	77,500	0
21	JCG III Industrial Complex			3.48	3.17	56.8%	56.8%	12.4%	11.3%	1,289,834	245,388	1,044,445	15,824	77,536
22	Cherry Valley Apartments Inc.		500,000	9.57	9.49	13.2%	10.3%	49.8%	49.3%	5,861,804	1,917,948	3,943,856	35,000	0
23	33 1 3 @ Thirtyfourth			2.02	1.89	62.6%	62.6%	8.2%	7.7%	850,460	259,385	591,075	2,862	36,256
24	Palm Springs Airport Self Storage			3.02	2.98	58.5%	58.5%	10.3%	10.1%	1,050,984	333,447	717,537	10,310	0
25	Lancaster Towne Center			3.88	3.50	31.9%	24.9%	20.9%	18.9%	1,866,181	489,501	1,376,680	43,513	88,581
26	Storage Max Tyler			1.82	1.79	65.9%	56.6%	10.0%	9.9%	880,109	278,346	601,762	10,747	0
27	Storage Depot Beaumont			1.56	1.54	70.7%	57.8%	8.9%	8.7%	770,992	257,109	513,883	8,868	0
28	1602 Spruce Street & 238 South 20th Street			1.68	1.64	62.5%	62.5%	7.0%	6.8%	489,265	89,599	399,666	3,365	6,500
29	Hardin Station			2.13	2.00	62.0%	51.3%	11.3%	10.6%	774,209	147,785	626,424	7,889	31,722
30	20 Plaza Housing Corp.	(12,929)	1,000,000	14.73	14.53	4.9%	4.9%	46.1%	45.5%	4,320,689	2,105,952	2,214,737	30,300	0
31	121 W. 72nd St. Owners Corp.	(51,458)	500,000	12.16	11.87	6.7%	6.7%	39.7%	38.7%	3,796,453	1,890,463	1,905,990	46,200	0
32	AAA Self Storage - Kernersville NC			2.50	2.45	59.4%	59.4%	9.6%	9.4%	650,080	194,193	455,886	9,541	0
33	Walgreens Pembroke Pines			1.98	1.97	48.3%	37.5%	10.5%	10.5%	477,240	4,772	472,468	2,189	0
34	Spicewood Self Storage			1.60	1.55	70.0%	60.6%	9.2%	8.9%	566,189	175,402	390,786	12,527	0
35	Larchmont Hills Owners Corp.	45,825	500,000	4.59	4.50	17.7%	13.7%	23.8%	23.4%	1,763,314	794,175	969,139	19,000	0
36	15455 Memorial Drive			1.72	1.72	73.8%	59.2%	10.0%	10.0%	564,213	175,431	388,782	1,466	-1,508
37	Convenient Self Storage			1.72	1.67	65.5%	56.2%	9.5%	9.2%	579,918	220,048	359,869	10,046	0
38	Execuplex Mini Storage Center			1.71	1.62	59.8%	50.8%	10.1%	9.6%	712,948	359,260	353,688	19,050	0
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	25,663		3.70	3.58	27.3%	23.8%	17.0%	16.5%	1,330,885	738,715	592,170	18,000	0
40	Kirby at Southfork			1.74	1.73	70.3%	56.3%	10.1%	10.0%	488,948	146,035	342,913	1,575	1,813
41	Store More Self Storage			2.69	2.60	58.7%	58.7%	10.5%	10.2%	506,245	168,971	337,274	12,067	0
42	Liberty Self Storage			3.98	3.83	50.0%	50.0%	14.2%	13.6%	760,742	322,033	438,709	16,010	0
43	657 Owners Corp.	101,936	350,000	8.23	8.05	8.4%	6.5%	42.4%	41.5%	2,134,050	832,278	1,301,772	28,500	0
44	F-B Plaza			1.64	1.51	71.2%	59.3%	10.0%	9.2%	383,321	119,455	263,866	1,779	18,502
45	41-15 44th Street Owners Corp.	20,121	500,000	7.47	7.30	8.5%	6.6%	38.3%	37.4%	1,520,312	570,996	949,316	21,000	0
46	35 Eastern Parkway Owners Corp.	781,602	400,000	11.65	11.43	9.6%	8.3%	52.9%	51.9%	1,659,654	581,605	1,078,049	21,000	0
47	82 Horatio Owners Ltd.	(62,029)	500,000	13.73	13.47	5.8%	4.5%	71.4%	70.0%	2,105,720	691,041	1,414,679	27,600	0
48	Ten West Eighty-Six Corp.		250,000	13.88	13.73	2.7%	1.9%	80.6%	79.7%	2,987,181	1,476,621	1,510,560	16,600	0
49	21 Chapel Owners Corp.	6,813	250,000	8.32	8.09	8.9%	6.9%	43.4%	42.2%	1,303,876	529,939	773,937	21,500	0
50	Carlton Terrace Corp.		500,000	6.23	6.14	17.3%	14.9%	27.9%	27.4%	822,425	351,049	471,376	7,250	0
51	Annapurna Real Estate Corp.			14.58	14.38	5.2%	4.0%	77.1%	76.0%	1,270,700	259,270	1,011,430	14,000	0
52	Whitney Realty Corp.		200,000	6.07	5.94	15.2%	15.2%	19.8%	19.4%	376,846	158,897	217,949	4,500	0
53	175 PPSW Owners Corp.		200,000	10.84	10.71	5.5%	4.7%	48.5%	48.0%	710,652	227,738	482,914	5,700	0
54	Crossroads Owners Corp.		500,000	45.44	45.27	2.1%	1.8%	204.6%	203.9%	2,953,637	919,181	2,034,456	7,500	0

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

Mortgage Loan Number	Property Name	U/W Net Cash Flow ($)	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)
1	9th & Thomas	7,464,791	98.6%	8/28/2020			Actual 2019	9,295,726	2,460,347	6,835,379			NAV	NAV	NAV
2	FTERE Bronx Portfolio 6	4,789,960	98.8%	Various			TTM 6/30/2020	6,505,161	2,037,071	4,468,090			Actual 2019	6,780,940	2,050,690
2.01	1473-1475 Sheridan Avenue	1,070,647	99.0%	7/28/2020			TTM 6/30/2020	1,489,370	452,197	1,037,173			Actual 2019	1,533,329	460,010
2.02	2515 Olinville Avenue	623,205	95.9%	7/23/2020			TTM 6/30/2020	789,959	212,516	577,443			Actual 2019	795,003	212,657
2.03	2305 University Avenue	568,476	96.2%	7/23/2020			TTM 6/30/2020	855,579	323,684	531,895			Actual 2019	914,512	325,586
2.04	2505 Olinville Avenue	590,941	100.0%	7/23/2020			TTM 6/30/2020	792,455	284,105	508,350			Actual 2019	838,198	285,333
2.05	3215 Holland Avenue	551,628	100.0%	7/23/2020			TTM 6/30/2020	768,579	218,827	549,752			Actual 2019	807,895	214,643
2.06	271 East 197th Street	515,379	100.0%	7/23/2020			TTM 6/30/2020	671,691	174,061	497,630			Actual 2019	681,727	175,465
2.07	2315 Walton Avenue	482,927	100.0%	7/23/2020			TTM 6/30/2020	624,960	182,700	442,260			Actual 2019	654,390	187,097
2.08	686 Rosewood Street	386,757	100.0%	7/23/2020			TTM 6/30/2020	512,568	188,981	323,587			Actual 2019	555,886	189,899
3	711 Fifth Avenue	50,675,427	76.5%	1/31/2020			TTM 3/31/2020	69,060,254	21,771,999	47,288,255			Actual 2019	69,563,590	20,967,241
4	329 Wyckoff Mills Road	4,899,900	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
5	Waterfront Clematis	4,506,962	98.7%	5/31/2020			TTM 6/30/2020	7,745,490	2,812,505	4,932,985			Actual 2019	7,526,294	2,784,458
6	Heritage Park Apartments	10,682,163	92.3%	8/6/2020			TTM 7/31/2020	15,435,587	3,593,184	11,842,403			Actual 2019	15,071,903	3,553,981
7	ExchangeRight Net Leased Portfolio #39	4,762,582	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.01	Giant Eagle - Mentor (Tyler), OH	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.03	Pick n Save - Appleton (Wisconsin), WI	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.04	Walgreens - Chesapeake (Hanbury), VA	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.05	Walgreens - Stockbridge (Hudson), GA	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.06	Walgreens - Oklahoma City (NW Expressway), OK	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.07	Tractor Supply - Ashtabula (North Ridge), OH	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.08	Tractor Supply - Manhattan (South Port), KS	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.09	Walgreens - Dickinson (Highway 3), TX	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.10	Dollar Tree - St. Louis (Dunn), MO	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.11	Dollar Tree - Indianapolis (10th), IN	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.12	Dollar General - San Angelo (Gordon), TX	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.13	Dollar General - Douglasville (Cedar Mountain), GA	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.14	Dollar General - San Benito (FM732), TX	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.15	Dollar General - Moore (Eastern), OK	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.16	Dollar General - Hubbard (Main), OH	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.17	Dollar General - Steubenville (OH-213), OH	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
7.18	Dollar General - Rogersville (US-60), MO	NAV	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
8	19 West 34th Street	7,672,845	97.8%	7/1/2020			TTM 6/30/2020	13,958,806	5,778,873	8,179,933			Actual 2019	14,531,593	6,099,748
9	Monogram Portfolio	3,128,883	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
9.01	Monogram Foods - 605 Kesco Drive	1,127,458	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
9.02	Monogram Foods - 330 Ballardvale Street	509,257	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
9.03	Monogram Foods - Chandler	599,397	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
9.04	Monogram Appetizers - 1434 Post Road	453,078	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
9.05	Monogram Appetizers - 300 Moore Road	439,693	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
10	Chasewood Technology Park	4,509,290	75.3%	6/20/2020			Annualized 7/31/2020	11,642,173	4,256,574	7,385,599			Actual 2019	10,920,349	4,955,473
11	305 East 72nd Street	1,859,923	92.8%	5/26/2020			TTM 6/30/2020	2,442,372	741,800	1,700,572			Actual 2019	2,509,601	760,347
12	754-768 Brady Owners Corp.	3,206,326	95.0%	12/12/2019
13	Austin Storage Portfolio	1,161,568	93.2%	7/15/2020			TTM 7/31/2020	2,129,457	993,809	1,135,648			Actual 2019	2,146,200	1,049,734
13.01	Mopac Self Storage	457,895	93.3%	7/15/2020			TTM 7/31/2020	834,404	386,630	447,774			Actual 2019	839,399	411,999
13.02	Austin Storage Pond Springs	447,531	95.0%	7/15/2020			TTM 7/31/2020	792,651	365,040	427,611			Actual 2019	799,174	386,885
13.03	Ben White Mini Storage	256,143	89.8%	7/15/2020			TTM 7/31/2020	502,402	242,139	260,263			Actual 2019	507,628	250,851
14	Harbor Point Multifamily Leased Fee	838,329	100.0%	9/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
15	Central Self Storage Corte Madera	1,451,581	96.3%	7/8/2020			TTM 6/30/2020	1,895,309	444,808	1,450,501			Actual 2019	1,903,983	436,562
16	Cubesmart Portfolio Baton Rouge	981,308	75.8%	7/31/2020			TTM 6/30/2020	1,411,421	428,418	983,003			Actual 2019	1,334,899	427,509
16.01	21085 Old Scenic Highway	442,048	65.2%	7/31/2020			TTM 6/30/2020	624,809	231,450	393,359			Actual 2019	571,931	215,886
16.02	3400 LA-19	539,260	90.8%	7/31/2020			TTM 6/30/2020	786,612	196,968	589,644			Actual 2019	762,968	211,623
17	Rego Multifamily Portfolio II	949,908	100.0%	1/1/2020			TTM 5/31/2020	1,741,151	654,273	1,086,878			Actual 2019	1,735,768	645,903
17.01	50 Allen Place	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.02	45 Allen Place	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.03	55 Morris Street	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.04	180 Bond	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.05	34 Wilson Street	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.06	60-66 Main Street	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.07	108-110 Clark Street	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
17.08	2-4 Douglas Street	NAV	100.0%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
18	4275 & 4283 El Cajon Boulevard	912,750	100.0%	9/1/2020			TTM 6/30/2020	1,355,638	503,461	852,177			Actual 2019	1,380,849	417,597
19	Sundance Self Storage	821,133	94.9%	7/14/2020			TTM 6/30/2020	1,132,780	309,016	823,764			Actual 2019	1,101,496	305,210
20	Villa Victoria Apartments	886,356	99.0%	8/1/2020			TTM 7/31/2020	2,242,364	1,215,758	1,026,606			Actual 2019	2,093,379	1,169,000
21	JCG III Industrial Complex	951,085	100.0%	8/1/2020			TTM 5/31/2020	967,765	175,395	792,370			Actual 2019	1,017,040	174,930
22	Cherry Valley Apartments Inc.	3,908,856	95.0%	1/15/2020
23	33 1 3 @ Thirtyfourth	551,957	84.4%	1/1/2020			NAV	NAV	NAV	NAV			NAV	NAV	NAV
24	Palm Springs Airport Self Storage	707,227	92.4%	8/9/2020			TTM 7/31/2020	1,050,984	376,695	674,289			Actual 2019	1,008,398	384,138
25	Lancaster Towne Center	1,244,586	92.3%	8/1/2020			TTM 6/30/2020	2,105,163	470,607	1,634,556			Actual 2019	2,035,108	442,894
26	Storage Max Tyler	591,016	93.0%	8/20/2020			TTM 7/31/2020	820,427	294,319	526,109			Actual 2019	781,074	284,509
27	Storage Depot Beaumont	505,015	91.1%	8/3/2020			TTM 7/31/2020	770,992	268,177	502,815			Actual 2019	760,623	252,583
28	1602 Spruce Street & 238 South 20th Street	389,802	93.3%	9/1/2020			Annualized 6/30/2020	514,883	95,247	419,636			Actual 2019	555,774	60,604
29	Hardin Station	586,812	93.8%	6/10/2020			TTM 6/30/2020	712,584	157,657	554,926			Actual 2019	770,434	158,790
30	20 Plaza Housing Corp.	2,184,437	96.0%	2/5/2020
31	121 W. 72nd St. Owners Corp.	1,859,790	95.0%	1/17/2020
32	AAA Self Storage - Kernersville NC	446,346	84.2%	8/11/2020			TTM 7/31/2020	572,413	185,367	387,046			NAV	NAV	NAV
33	Walgreens Pembroke Pines	470,278	100.0%	9/1/2020			Annualized 6/30/2020	465,000	0	465,000			NAV	NAV	NAV
34	Spicewood Self Storage	378,260	97.7%	7/17/2020			TTM 5/31/2020	566,189	172,710	393,479			Actual 2019	559,682	165,099
35	Larchmont Hills Owners Corp.	950,139	95.1%	2/6/2020
36	15455 Memorial Drive	388,824	100.0%	6/25/2020			Actual 2019	379,577	179,308	200,269			Actual 2018	293,562	149,939
37	Convenient Self Storage	349,823	86.8%	8/20/2020			TTM 7/31/2020	558,906	238,445	320,461			Actual 2019	529,654	224,743
38	Execuplex Mini Storage Center	334,638	95.4%	8/31/2020			TTM 7/31/2020	713,799	325,736	388,063			Actual 2019	684,977	352,724
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	574,170	94.0%	9/5/2019
40	Kirby at Southfork	339,526	91.4%	6/25/2020			Actual 2019	356,567	124,178	232,390			NAV	NAV	NAV
41	Store More Self Storage	325,207	95.0%	7/30/2020			TTM 6/30/2020	490,327	153,784	336,543			Actual 2019	477,816	147,687
42	Liberty Self Storage	422,699	91.8%	6/30/2020			TTM 5/31/2020	758,287	299,211	459,076			Actual 2019	761,515	304,886
43	657 Owners Corp.	1,273,272	97.2%	1/10/2020
44	F-B Plaza	243,585	100.0%	12/27/2019			Actual 2019	401,195	122,869	278,326			Actual 2018	362,406	104,541
45	41-15 44th Street Owners Corp.	928,316	97.1%	2/3/2020
46	35 Eastern Parkway Owners Corp.	1,057,049	94.0%	11/15/2019
47	82 Horatio Owners Ltd.	1,387,079	95.0%	12/12/2019
48	Ten West Eighty-Six Corp.	1,493,960	94.9%	1/7/2020
49	21 Chapel Owners Corp.	752,437	94.0%	1/29/2020
50	Carlton Terrace Corp.	464,126	95.0%	1/15/2020
51	Annapurna Real Estate Corp.	997,430	93.2%	1/9/2020
52	Whitney Realty Corp.	213,449	95.0%	2/11/2020
53	175 PPSW Owners Corp.	477,214	95.0%	1/7/2020
54	Crossroads Owners Corp.	2,026,956	97.5%	12/4/2019

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

Mortgage
Loan Number

Property Name

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)

9th & Thomas

NAV

FTERE Bronx Portfolio 6

4,730,250

Actual 2018

6,570,033

2,114,746

4,455,287

2.01

1473-1475 Sheridan Avenue

1,073,319

Actual 2018

1,457,561

470,867

986,694

2.02

2515 Olinville Avenue

582,346

Actual 2018

778,397

233,870

544,527

2.03

2305 University Avenue

588,926

Actual 2018

936,669

349,690

586,979

2.04

2505 Olinville Avenue

552,865

Actual 2018

832,596

303,805

528,791

2.05

3215 Holland Avenue

593,252

Actual 2018

733,952

198,645

535,307

2.06

271 East 197th Street

506,262

Actual 2018

662,878

175,578

487,300

2.07

2315 Walton Avenue

467,293

Actual 2018

611,868

216,023

395,845

2.08

686 Rosewood Street

365,987

Actual 2018

556,112

166,268

389,844

711 Fifth Avenue

48,596,349

Actual 2018

63,038,695

18,950,129

44,088,566

329 Wyckoff Mills Road

NAV

Waterfront Clematis

4,741,836

Actual 2018

6,893,418

2,761,586

4,131,832

Heritage Park Apartments

11,517,922

Actual 2018

14,717,834

3,492,159

11,225,675

ExchangeRight Net Leased Portfolio #39

NAV

7.01

Giant Eagle - Mentor (Tyler), OH

NAV

7.02

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

NAV

7.03

Pick n Save - Appleton (Wisconsin), WI

NAV

7.04

Walgreens - Chesapeake (Hanbury), VA

NAV

7.05

Walgreens - Stockbridge (Hudson), GA

NAV

7.06

Walgreens - Oklahoma City (NW Expressway), OK

NAV

7.07

Tractor Supply - Ashtabula (North Ridge), OH

NAV

7.08

Tractor Supply - Manhattan (South Port), KS

NAV

7.09

Walgreens - Dickinson (Highway 3), TX

NAV

7.10

Dollar Tree - St. Louis (Dunn), MO

NAV

7.11

Dollar Tree - Indianapolis (10th), IN

NAV

7.12

Dollar General - San Angelo (Gordon), TX

NAV

7.13

Dollar General - Douglasville (Cedar Mountain), GA

NAV

7.14

Dollar General - San Benito (FM732), TX

NAV

7.15

Dollar General - Moore (Eastern), OK

NAV

7.16

Dollar General - Hubbard (Main), OH

NAV

7.17

Dollar General - Steubenville (OH-213), OH

NAV

7.18

Dollar General - Rogersville (US-60), MO

NAV

19 West 34th Street

8,431,845

Actual 2018

14,064,266

5,475,453

8,588,813

Monogram Portfolio

NAV

9.01

Monogram Foods - 605 Kesco Drive

NAV

9.02

Monogram Foods - 330 Ballardvale Street

NAV

9.03

Monogram Foods - Chandler

NAV

9.04

Monogram Appetizers - 1434 Post Road

NAV

9.05

Monogram Appetizers - 300 Moore Road

NAV

Chasewood Technology Park

5,964,876

Actual 2018

10,879,058

5,376,016

5,503,042

305 East 72nd Street

1,749,254

Actual 2018

2,359,334

745,416

1,613,918

754-768 Brady Owners Corp.

Austin Storage Portfolio

1,096,466

Actual 2018

2,112,401

982,478

1,129,923

13.01

Mopac Self Storage

427,400

Actual 2018

840,860

388,249

452,611

13.02

Austin Storage Pond Springs

412,289

Actual 2018

764,947

369,619

395,329

13.03

Ben White Mini Storage

256,777

Actual 2018

506,593

224,610

281,983

Harbor Point Multifamily Leased Fee

NAV

Central Self Storage Corte Madera

1,467,421

Actual 2018

1,845,868

436,568

1,409,300

Cubesmart Portfolio Baton Rouge

907,390

Annualized T8 12/31/2018

1,138,499

446,193

692,306

16.01

21085 Old Scenic Highway

356,045

Annualized T8 12/31/2018

444,710

222,238

222,472

16.02

3400 LA-19

551,345

Annualized T8 12/31/2018

693,789

223,955

469,835

Rego Multifamily Portfolio II

1,089,865

Actual 2018

1,695,524

688,126

1,007,397

17.01

50 Allen Place

NAV

17.02

45 Allen Place

NAV

17.03

55 Morris Street

NAV

17.04

180 Bond

NAV

17.05

34 Wilson Street

NAV

17.06

60-66 Main Street

NAV

17.07

108-110 Clark Street

NAV

17.08

2-4 Douglas Street

NAV

4275 & 4283 El Cajon Boulevard

963,252

Actual 2018

1,154,569

417,787

736,782

Sundance Self Storage

796,286

Actual 2018

1,066,188

286,010

780,179

Villa Victoria Apartments

924,379

Actual 2018

2,198,927

1,188,433

1,010,494

JCG III Industrial Complex

842,109

Actual 2018

1,015,155

166,088

849,067

Cherry Valley Apartments Inc.

33 1 3 @ Thirtyfourth

NAV

Palm Springs Airport Self Storage

624,260

Actual 2018

1,008,349

359,522

648,827

Lancaster Towne Center

1,592,214

Actual 2018

1,047,900

412,233

635,667

Storage Max Tyler

496,565

Actual 2018

663,153

263,442

399,711

Storage Depot Beaumont

508,040

Actual 2018

700,803

184,122

516,681

1602 Spruce Street & 238 South 20th Street

495,170

Actual 2018

490,863

65,046

425,817

Hardin Station

611,644

Actual 2018

761,659

131,110

630,548

20 Plaza Housing Corp.

121 W. 72nd St. Owners Corp.

AAA Self Storage - Kernersville NC

NAV

Walgreens Pembroke Pines

NAV

Spicewood Self Storage

394,583

Actual 2018

490,740

196,193

294,547

Larchmont Hills Owners Corp.

15455 Memorial Drive

143,622

Actual 2017

336,203

163,280

172,923

Convenient Self Storage

304,911

Actual 2018

559,509

235,307

324,202

Execuplex Mini Storage Center

332,253

Actual 2018

690,456

332,793

357,663

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

Kirby at Southfork

NAV

Store More Self Storage

330,129

Actual 2018

476,123

133,937

342,186

Liberty Self Storage

456,629

Actual 2018

757,966

263,769

494,197

657 Owners Corp.

F-B Plaza

257,865

NAV

41-15 44th Street Owners Corp.

35 Eastern Parkway Owners Corp.

82 Horatio Owners Ltd.

Ten West Eighty-Six Corp.

21 Chapel Owners Corp.

Carlton Terrace Corp.

Annapurna Real Estate Corp.

Whitney Realty Corp.

175 PPSW Owners Corp.

Crossroads Owners Corp.

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

Mortgage Loan Number	Property Name	Largest Tenant Name	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name
1	9th & Thomas	Amazon Fulfillment Services	159,037	93.1%	7/31/2033	Thomas Street Warehouse Restaurant	4,273	2.5%	8/31/2028	Scott Redman - Penthouse
2	FTERE Bronx Portfolio 6
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	SunTrust Banks	84,516	24.9%	4/30/2024	Allen & Company	70,972	20.9%	9/30/2033	Ralph Lauren Retail Inc.
4	329 Wyckoff Mills Road	Modway, Inc.	634,495	100.0%	8/31/2035
5	Waterfront Clematis	American Sugar Refining, Inc.	31,545	22.2%	27,954 (9/30/2031); 3,591 (9/30/2021)	Florida Crystals Corporation	24,995	17.6%	3/31/2033	Nelson Mullins Riley & Scarborough, LLP
6	Heritage Park Apartments
7	ExchangeRight Net Leased Portfolio #39	Various	Various	Various	Various
7.01	Giant Eagle - Mentor (Tyler), OH	Giant Eagle	55,601	100.0%	4/30/2039
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA	BioLife Plasma Services L.P.	14,388	100.0%	5/31/2035
7.03	Pick n Save - Appleton (Wisconsin), WI	Pick n Save	79,711	100.0%	8/31/2032
7.04	Walgreens - Chesapeake (Hanbury), VA	Walgreens	14,736	100.0%	12/31/2033
7.05	Walgreens - Stockbridge (Hudson), GA	Walgreens	14,970	100.0%	2/28/2031
7.06	Walgreens - Oklahoma City (NW Expressway), OK	Walgreens	15,120	100.0%	8/31/2030
7.07	Tractor Supply - Ashtabula (North Ridge), OH	Tractor Supply	19,167	100.0%	6/30/2035
7.08	Tractor Supply - Manhattan (South Port), KS	Tractor Supply	19,078	100.0%	11/30/2035
7.09	Walgreens - Dickinson (Highway 3), TX	Walgreens	13,824	100.0%	7/31/2030
7.10	Dollar Tree - St. Louis (Dunn), MO	Dollar Tree	10,065	100.0%	5/31/2030
7.11	Dollar Tree - Indianapolis (10th), IN	Dollar Tree	10,139	100.0%	1/31/2030
7.12	Dollar General - San Angelo (Gordon), TX	Dollar General	9,099	100.0%	3/31/2035
7.13	Dollar General - Douglasville (Cedar Mountain), GA	Dollar General	9,377	100.0%	12/31/2029
7.14	Dollar General - San Benito (FM732), TX	Dollar General	9,284	100.0%	11/15/2035
7.15	Dollar General - Moore (Eastern), OK	Dollar General	9,100	100.0%	6/30/2033
7.16	Dollar General - Hubbard (Main), OH	Dollar General	9,203	100.0%	7/31/2034
7.17	Dollar General - Steubenville (OH-213), OH	Dollar General	9,145	100.0%	2/28/2034
7.18	Dollar General - Rogersville (US-60), MO	Dollar General	9,106	100.0%	7/31/2035
8	19 West 34th Street	Steve Madden, Ltd.	39,399	15.9%	12/31/2026	Fashion Forward Stores, LLC	37,562	15.2%	5/31/2055	The Sociometric Institute, Inc.
9	Monogram Portfolio	Monogram Food Solutions	463,118	100.0%	2/1/2040
9.01	Monogram Foods - 605 Kesco Drive	Monogram Food Solutions	125,239	100.0%	2/1/2040
9.02	Monogram Foods - 330 Ballardvale Street	Monogram Food Solutions	63,400	100.0%	2/1/2040
9.03	Monogram Foods - Chandler	Monogram Food Solutions	116,699	100.0%	2/1/2040
9.04	Monogram Appetizers - 1434 Post Road	Monogram Food Solutions	78,179	100.0%	2/1/2040
9.05	Monogram Appetizers - 300 Moore Road	Monogram Food Solutions	79,601	100.0%	2/1/2040
10	Chasewood Technology Park	Branch Banking & Trust	44,153	9.5%	10/31/2024	Asset Risk Management	43,142	9.3%	3/31/2030	RPS Group, Inc.
11	305 East 72nd Street	CVS Center, Inc.	14,172	69.8%	1/31/2032	Mission Ceviche	2,798	13.8%	10/31/2028	La Esquina
12	754-768 Brady Owners Corp.
13	Austin Storage Portfolio
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee
15	Central Self Storage Corte Madera
16	Cubesmart Portfolio Baton Rouge
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	SDSURF	78,049	100.0%	5/31/2030
19	Sundance Self Storage
20	Villa Victoria Apartments
21	JCG III Industrial Complex	Munch's Supply O'Connor	58,466	36.9%	8/30/2027	CH Robinson Worldwide	15,000	9.5%	1/12/2023	Batesville Casket Co
22	Cherry Valley Apartments Inc.
23	33 1 3 @ Thirtyfourth	Brush Box Nails	2,879	15.1%	6/30/2028	Dentistry of the Oaks	2,582	13.5%	8/31/2028	Luce Ave Coffee
24	Palm Springs Airport Self Storage
25	Lancaster Towne Center	At Home	93,157	59.9%	12/31/2030	Aldi Inc.	23,615	15.2%	3/31/2029	Dragon Hibachi & Sushi Buffet
26	Storage Max Tyler
27	Storage Depot Beaumont
28	1602 Spruce Street & 238 South 20th Street	Jasmine Rice	1,000	9.0%	6/30/2021	Ultimo Coffee	430	3.9%	9/30/2027
29	Hardin Station	Don Gallo Mexican Grill	3,600	12.8%	11/30/2025	Double Dogs TN, LLC	3,536	12.5%	12/31/2020	Peters Brown Bag Catering
30	20 Plaza Housing Corp.
31	121 W. 72nd St. Owners Corp.
32	AAA Self Storage - Kernersville NC
33	Walgreens Pembroke Pines	Walgreens	14,595	100.0%	4/27/2035
34	Spicewood Self Storage
35	Larchmont Hills Owners Corp.
36	15455 Memorial Drive	3602 Restaurant Group, LLC d/b/a Café Benedicte	4,784	32.6%	10/31/2023	Frost Bank, a Texas State Bank	3,000	20.5%	2/28/2026	JuLai Dental, PLLC
37	Convenient Self Storage
38	Execuplex Mini Storage Center
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.
40	Kirby at Southfork	Greentree Cleaners	2,950	18.7%	1/31/2029	Live to Move	2,375	15.1%	11/30/2028	Dr. Le
41	Store More Self Storage
42	Liberty Self Storage
43	657 Owners Corp.
44	F-B Plaza	L&L Chinese Restaurant	2,434	20.5%	8/31/2027	Marcos Pizza	2,130	18.0%	10/31/2024	Wow 8 Spa & Nails
45	41-15 44th Street Owners Corp.
46	35 Eastern Parkway Owners Corp.
47	82 Horatio Owners Ltd.
48	Ten West Eighty-Six Corp.
49	21 Chapel Owners Corp.
50	Carlton Terrace Corp.
51	Annapurna Real Estate Corp.
52	Whitney Realty Corp.
53	175 PPSW Owners Corp.
54	Crossroads Owners Corp.

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

Mortgage Loan Number	Property Name	3rd Largest Tenant Sq. Ft.	3rd Largest Tenant % of NRA	3rd Largest Tenant Exp. Date	4th Largest Tenant Name	4th Largest Tenant Sq. Ft.	4th Largest Tenant % of NRA	4th Largest Tenant Exp. Date	5th Largest Tenant Name	5th Largest Tenant Sq. Ft.	5th Largest Tenant % of NRA	5th Largest Tenant Exp. Date
1	9th & Thomas	2,757	1.6%	3/31/2030	Jack's BBQ	1,632	1.0%	12/31/2028	Elm Coffee	654	0.4%	10/31/2028
2	FTERE Bronx Portfolio 6
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	38,638	11.4%	6/30/2029	Loro Piana USA	24,388	7.2%	8/31/2025	Sandler Capital	17,200	5.1%	6/30/2027
4	329 Wyckoff Mills Road
5	Waterfront Clematis	14,449	10.2%	5/31/2021	WWJR Enterprises Inc	13,609	9.6%	3/31/2029	Andersen Tax, LLC	9,169	6.5%	12/31/2024
6	Heritage Park Apartments
7	ExchangeRight Net Leased Portfolio #39
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	36,270	14.7%	4/30/2022	Trebbianno, LLC	32,988	13.3%	6/30/2022	Preger & Werthenteil, Inc.	20,350	8.2%	11/30/2021
9	Monogram Portfolio
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	17,765	3.8%	6/30/2023	VLK Architects	14,339	3.1%	10/16/2026	Chasewood State Bank	11,839	2.6%	1/31/2023
11	305 East 72nd Street	1,868	9.2%	12/31/2026
12	754-768 Brady Owners Corp.
13	Austin Storage Portfolio
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee
15	Central Self Storage Corte Madera
16	Cubesmart Portfolio Baton Rouge
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard
19	Sundance Self Storage
20	Villa Victoria Apartments
21	JCG III Industrial Complex	15,000	9.5%	12/31/2022	Cytovance Biologics	12,500	7.9%	9/30/2022	Arch Granite & Cabinetry	12,500	7.9%	8/31/2023
22	Cherry Valley Apartments Inc.
23	33 1 3 @ Thirtyfourth	2,091	11.0%	9/30/2029	Loveland Yoga Studio, LLC	1,786	9.4%	1/1/2024	Look EyeCare	1,486	7.8%	7/31/2029
24	Palm Springs Airport Self Storage
25	Lancaster Towne Center	12,800	8.2%	11/30/2027	Ichiban Japanese Steakhouse	6,000	3.9%	12/31/2022	Clean Eatz	2,720	1.8%	8/31/2028
26	Storage Max Tyler
27	Storage Depot Beaumont
28	1602 Spruce Street & 238 South 20th Street
29	Hardin Station	3,388	12.0%	5/15/2021	Summit Medical Group, PLLC	3,029	10.8%	12/31/2027	Casual Pint	2,800	9.9%	12/1/2022
30	20 Plaza Housing Corp.
31	121 W. 72nd St. Owners Corp.
32	AAA Self Storage - Kernersville NC
33	Walgreens Pembroke Pines
34	Spicewood Self Storage
35	Larchmont Hills Owners Corp.
36	15455 Memorial Drive	2,084	14.2%	2/28/2025	Jacqueline's Day Spa	1,563	10.7%	6/30/2023	MP Strom Enterprises, LLC	1,484	10.1%	4/30/2023
37	Convenient Self Storage
38	Execuplex Mini Storage Center
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.
40	Kirby at Southfork	2,100	13.3%	4/30/2028	HC Tae Kwon Do	2,100	13.3%	12/31/2023	Em's Seafood	1,800	11.4%	12/31/2023
41	Store More Self Storage
42	Liberty Self Storage
43	657 Owners Corp.
44	F-B Plaza	2,128	17.9%	6/30/2025	Clinical Pathology Laboratories	1,520	12.8%	6/30/2023	EL Kourmet	1,216	10.3%	6/30/2021
45	41-15 44th Street Owners Corp.
46	35 Eastern Parkway Owners Corp.
47	82 Horatio Owners Ltd.
48	Ten West Eighty-Six Corp.
49	21 Chapel Owners Corp.
50	Carlton Terrace Corp.
51	Annapurna Real Estate Corp.
52	Whitney Realty Corp.
53	175 PPSW Owners Corp.
54	Crossroads Owners Corp.

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

Mortgage
Loan Number

Property Name

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)

Loan Purpose

Engineering Escrow /
Deferred Maintenance ($)

Tax Escrow
(Initial)

Monthly Tax
Escrow ($)

Insurance
Escrow (Initial)

9th & Thomas

2/25/2020

2/24/2020

9.0%

Refinance

406,459

81,292

140,847

FTERE Bronx Portfolio 6

2/26/2020

Refinance

55,192

32,378

2.01

1473-1475 Sheridan Avenue

2/26/2020

2.02

2515 Olinville Avenue

2/26/2020

2.03

2305 University Avenue

2/26/2020

2.04

2505 Olinville Avenue

2/26/2020

2.05

3215 Holland Avenue

2/26/2020

2.06

271 East 197th Street

2/26/2020

2.07

2315 Walton Avenue

2/26/2020

2.08

686 Rosewood Street

2/26/2020

711 Fifth Avenue

1/30/2020

2/3/2020

Refinance

Springing

329 Wyckoff Mills Road

8/4/2020

6/1/2020

Acquisition

226,384

77,040

Waterfront Clematis

2/10/2020

Recapitalization

19,375

820,807

91,201

829

Heritage Park Apartments

3/2/2020

15.0%

Recapitalization

40,706

242,291

60,573

41,699

ExchangeRight Net Leased Portfolio #39

Various

Acquisition

193,514

661,505

Springing

3,158

7.01

Giant Eagle - Mentor (Tyler), OH

7/10/2020

7.02

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

7/11/2020

7.03

Pick n Save - Appleton (Wisconsin), WI

8/12/2020

8/14/2020

7.04

Walgreens - Chesapeake (Hanbury), VA

8/11/2020

7.05

Walgreens - Stockbridge (Hudson), GA

8/6/2020

7.06

Walgreens - Oklahoma City (NW Expressway), OK

8/7/2020

7.07

Tractor Supply - Ashtabula (North Ridge), OH

4/28/2020

7.08

Tractor Supply - Manhattan (South Port), KS

4/14/2020

7.09

Walgreens - Dickinson (Highway 3), TX

8/10/2020

7.10

Dollar Tree - St. Louis (Dunn), MO

7/20/2020

7/17/2020

7.11

Dollar Tree - Indianapolis (10th), IN

2/21/2020

7.12

Dollar General - San Angelo (Gordon), TX

7/14/2020

7.13

Dollar General - Douglasville (Cedar Mountain), GA

8/12/2020

7.14

Dollar General - San Benito (FM732), TX

8/13/2020

7.15

Dollar General - Moore (Eastern), OK

8/11/2020

7.16

Dollar General - Hubbard (Main), OH

4/29/2020

7.17

Dollar General - Steubenville (OH-213), OH

7/24/2020

7.18

Dollar General - Rogersville (US-60), MO

8/11/2020

19 West 34th Street

2/20/2020

Refinance

Springing

Monogram Portfolio

Various

Acquisition

Springing

9.01

Monogram Foods - 605 Kesco Drive

10/2/2019

9/30/2019

11/5/2019

9.02

Monogram Foods - 330 Ballardvale Street

9/30/2019

5/14/2019

9.03

Monogram Foods - Chandler

9/30/2019

5/6/2019

9.04

Monogram Appetizers - 1434 Post Road

9/30/2019

5/8/2019

9.05

Monogram Appetizers - 300 Moore Road

9/27/2019

5/8/2019

Chasewood Technology Park

2/18/2020

Acquisition

3,813

1,513,116

168,124

33,778

305 East 72nd Street

6/12/2020

6/9/2020

Refinance

4,375

109,018

54,509

525

754-768 Brady Owners Corp.

2/20/2020

2/19/2020

Refinance

Springing

Austin Storage Portfolio

Various

Acquisition

344,125

282,834

31,426

13.01

Mopac Self Storage

3/3/2020

3/2/2020

13.02

Austin Storage Pond Springs

3/3/2020

13.03

Ben White Mini Storage

3/4/2020

Various

Harbor Point Multifamily Leased Fee

8/25/2020

Recapitalization

Springing

Central Self Storage Corte Madera

12/17/2019

14.0%

Refinance

17,240

8,620

1,959

Cubesmart Portfolio Baton Rouge

2/20/2020

Refinance

94,886

8,626

16.01

21085 Old Scenic Highway

2/20/2020

16.02

3400 LA-19

2/20/2020

Rego Multifamily Portfolio II

1/30/2020

Refinance

40,680

125,990

25,198

17.01

50 Allen Place

1/30/2020

17.02

45 Allen Place

1/30/2020

17.03

55 Morris Street

1/30/2020

17.04

180 Bond

1/30/2020

17.05

34 Wilson Street

1/30/2020

17.06

60-66 Main Street

1/30/2020

17.07

108-110 Clark Street

1/30/2020

17.08

2-4 Douglas Street

1/30/2020

4275 & 4283 El Cajon Boulevard

7/30/2020

8/4/2020

12.0%

Acquisition

Springing

848

Sundance Self Storage

3/11/2020

3/18/2020

3/11/2020

4.0%

Refinance

48,480

8,080

2,904

Villa Victoria Apartments

7/17/2020

Refinance

299,625

150,534

16,726

44,170

JCG III Industrial Complex

6/30/2020

Refinance

39,164

9,791

Cherry Valley Apartments Inc.

1/22/2020

Refinance

Springing

33 1 3 @ Thirtyfourth

1/24/2020

Refinance

44,404

11,101

Palm Springs Airport Self Storage

3/10/2020

3/6/2020

12.0%

Refinance

20,819

6,940

3,583

Lancaster Towne Center

3/10/2020

Recapitalization

20,988

10,494

Storage Max Tyler

7/22/2020

Refinance

47,950

4,795

Storage Depot Beaumont

7/22/2020

Refinance

66,033

7,337

1602 Spruce Street & 238 South 20th Street

2/13/2020

Refinance

7,850

3,925

Hardin Station

3/3/2020

Acquisition

33,220

3,322

7,568

20 Plaza Housing Corp.

2/19/2020

2/11/2020

Refinance

Springing

121 W. 72nd St. Owners Corp.

2/4/2020

2/5/2020

Refinance

Springing

AAA Self Storage - Kernersville NC

7/21/2020

Refinance

4,000

Walgreens Pembroke Pines

7/1/2020

3/20/2020

Acquisition

Springing

364

Spicewood Self Storage

6/26/2020

Acquisition

34,560

3,456

Larchmont Hills Owners Corp.

2/24/2020

2/26/2020

Refinance

Springing

15455 Memorial Drive

1/8/2020

Acquisition

17,816

8,908

1,416

Convenient Self Storage

7/22/2020

Refinance

2,484

Execuplex Mini Storage Center

7/14/2020

Refinance

578,253

59,670

4,590

1,120

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

9/12/2019

9/11/2019

Refinance

14,246

Kirby at Southfork

1/15/2020

1/23/2020

Acquisition

18,468

4,617

1,112

Store More Self Storage

8/5/2020

Refinance

43,730

4,373

Liberty Self Storage

6/16/2020

6/17/2020

Refinance

9,404

5,050

657 Owners Corp.

2/11/2020

1/29/2020

Refinance

Springing

F-B Plaza

1/20/2020

Acquisition

12,840

4,280

1,590

41-15 44th Street Owners Corp.

2/20/2020

2/19/2020

Refinance

64,000

16,000

35 Eastern Parkway Owners Corp.

12/3/2019

11/27/2019

Refinance

Springing

82 Horatio Owners Ltd.

12/26/2019

12/24/2019

Refinance

35,375

Ten West Eighty-Six Corp.

1/10/2020

Refinance

Springing

21 Chapel Owners Corp.

2/11/2020

2/10/2020

Refinance

32,500

15,250

Carlton Terrace Corp.

1/29/2020

1/28/2020

Refinance

16,602

4,021

Annapurna Real Estate Corp.

1/13/2020

Refinance

Springing

Whitney Realty Corp.

2/28/2020

2/25/2020

Refinance

Springing

175 PPSW Owners Corp.

1/30/2020

1/21/2020

Refinance

9,662

4,831

Crossroads Owners Corp.

12/17/2019

Recapitalization

Springing

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

Mortgage Loan Number	Property Name	Monthly Insurance Escrow ($)	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description
1	9th & Thomas	Springing	0	712	0	0	0	0	0	0
2	FTERE Bronx Portfolio 6	Springing	0	8,676	0	0	0	0	0	0
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue	Springing	0	Springing	170,012	0	Springing	1,020,027	0	0	Unfunded Obligations
4	329 Wyckoff Mills Road	Springing	0	5,287	190,349	0	18,506	666,220	0	0
5	Waterfront Clematis	202	302,000	2,362	0	0	23,622	850,380	0	0	Rent Concession Fund Reserve
6	Heritage Park Apartments	Springing	0	13,932	0	0	0	0	0	0
7	ExchangeRight Net Leased Portfolio #39	Springing	180,000	2,083	0	500,000	Springing	0	0	0	BioLife Rollover Reserve
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street	Springing	0	Springing	0	0	Springing	0	514,663	0	Retail Letter of Credit
9	Monogram Portfolio	Springing	0	Springing	171,007	0	0	0	0	0	Permitted Expansion Reserve
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park	33,778	0	9,666	0	1,000,000	67,662	4,059,729	0	0	Outstanding TI/LC
11	305 East 72nd Street	525	6,446	269	6,446	150,000	2,082	150,000	0	0	La Esquina Free Rent Reserve
12	754-768 Brady Owners Corp.	Springing	0	0	0	0	0	0	0	0
13	Austin Storage Portfolio	Springing	0	2,667	96,023	0	0	0	0	0
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee	Springing	0	0	0	0	0	0	0	0
15	Central Self Storage Corte Madera	700	0	0	0	0	0	0	0	0
16	Cubesmart Portfolio Baton Rouge	Springing	0	1,605	57,793	0	0	0	44,789	0
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II	Springing	0	3,524	0	0	0	0	385,954	0
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard	848; Springing	0	1,301; Springing	46,830	0	8,130	0	0	0
19	Sundance Self Storage	968	0	806; Springing	29,012	0	0	0	0	0
20	Villa Victoria Apartments	8,834	281,375	6,458	0	0	0	0	74,438	0
21	JCG III Industrial Complex	Springing	0	1,319	0	0	6,593	237,356	0	0	Free Rent Reserve
22	Cherry Valley Apartments Inc.	Springing	0	0	0	0	0	0	0	0
23	33 1 3 @ Thirtyfourth	Springing	0	239	0	0	1,590	150,000	0	0	Outstanding Leasing Obligations
24	Palm Springs Airport Self Storage	896	0	1,100	39,600	0	0	0	0	0
25	Lancaster Towne Center	Springing	0	Springing	217,567	0	Springing	155,405	0	0	At Home Outstanding Leasing Commissions
26	Storage Max Tyler	Springing	0	896	53,734	0	0	0	55,967	0
27	Storage Depot Beaumont	Springing	0	739	44,341	0	0	0	57,556	0
28	1602 Spruce Street & 238 South 20th Street	Springing	0	280	0	0	542	32,500	0	0
29	Hardin Station	946	15,778	657	15,778	150,000	3,522	150,000	188,507	0
30	20 Plaza Housing Corp.	Springing	0	0	0	0	0	0	0	0
31	121 W. 72nd St. Owners Corp.	Springing	0	0	0	0	0	0	0	0
32	AAA Self Storage - Kernersville NC	Springing	0	795	19,081	0	0	0	45,511	0
33	Walgreens Pembroke Pines	364	0	182	0	0	1,216	14,595	0	0
34	Spicewood Self Storage	Springing	0	1,116	0	0	0	0	0	0
35	Larchmont Hills Owners Corp.	Springing	0	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements
36	15455 Memorial Drive	1,416	0	183	0	125,000	1,221; Springing	125,000	0	0	Rent Concession Reserve
37	Convenient Self Storage	Springing	0	837	50,231	0	0	0	35,446	0
38	Execuplex Mini Storage Center	160	0	1,588	0	0	881	21,151	51,746	0
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	Springing	0	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements
40	Kirby at Southfork	1,112	0	132	0	100,000	1,313; Springing	100,000	0	0
41	Store More Self Storage	Springing	0	1,006	36,200	0	0	0	31,309	0
42	Liberty Self Storage	1,010	0	1,334	0	0	0	0	55,161	0
43	657 Owners Corp.	Springing	0	0	0	0	0	0	0	0
44	F-B Plaza	795	0	148	0	0	988	47,440	0	0
45	41-15 44th Street Owners Corp.	Springing	0	0	0	0	0	0	0	0
46	35 Eastern Parkway Owners Corp.	Springing	0	0	0	0	0	0	0	0
47	82 Horatio Owners Ltd.	Springing	0	0	0	0	0	0	0	0	Negative Carry Collateral Security Agreement
48	Ten West Eighty-Six Corp.	Springing	0	0	0	0	0	0	0	0
49	21 Chapel Owners Corp.	Springing	0	0	0	0	0	0	0	0
50	Carlton Terrace Corp.	Springing	0	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements
51	Annapurna Real Estate Corp.	Springing	0	0	0	0	0	0	0	0
52	Whitney Realty Corp.	Springing	0	0	0	0	0	0	0	0
53	175 PPSW Owners Corp.	Springing	0	0	0	0	0	0	0	0
54	Crossroads Owners Corp.	Springing	0	0	0	0	0	0	0	0

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

Mortgage Loan Number	Property Name	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Holdback	Ownership Interest	Ground Lease Initial Expiration Date	Annual Ground Rent Payment
1	9th & Thomas	0	0	0		0	0	0		Fee
2	FTERE Bronx Portfolio 6	0	0	0		0	0	0	900,000	Fee
2.01	1473-1475 Sheridan Avenue								900,000	Fee
2.02	2515 Olinville Avenue								900,000	Fee
2.03	2305 University Avenue								900,000	Fee
2.04	2505 Olinville Avenue								900,000	Fee
2.05	3215 Holland Avenue								900,000	Fee
2.06	271 East 197th Street								900,000	Fee
2.07	2315 Walton Avenue								900,000	Fee
2.08	686 Rosewood Street								900,000	Fee
3	711 Fifth Avenue	1,048,024	0	0		0	0	0		Fee
4	329 Wyckoff Mills Road	0	0	0		0	0	0		Fee
5	Waterfront Clematis	184,304	0	0	Condominium Common Charge Reserve	1,200	Springing	0		Fee
6	Heritage Park Apartments	0	0	0		0	0	0		Fee
7	ExchangeRight Net Leased Portfolio #39	0	Springing	0		0	0	0		Fee
7.01	Giant Eagle - Mentor (Tyler), OH									Fee
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA									Fee
7.03	Pick n Save - Appleton (Wisconsin), WI									Fee
7.04	Walgreens - Chesapeake (Hanbury), VA									Fee
7.05	Walgreens - Stockbridge (Hudson), GA									Fee
7.06	Walgreens - Oklahoma City (NW Expressway), OK									Fee
7.07	Tractor Supply - Ashtabula (North Ridge), OH									Fee
7.08	Tractor Supply - Manhattan (South Port), KS									Fee
7.09	Walgreens - Dickinson (Highway 3), TX									Fee
7.10	Dollar Tree - St. Louis (Dunn), MO									Fee
7.11	Dollar Tree - Indianapolis (10th), IN									Fee
7.12	Dollar General - San Angelo (Gordon), TX									Fee
7.13	Dollar General - Douglasville (Cedar Mountain), GA									Fee
7.14	Dollar General - San Benito (FM732), TX									Fee
7.15	Dollar General - Moore (Eastern), OK									Fee
7.16	Dollar General - Hubbard (Main), OH									Fee
7.17	Dollar General - Steubenville (OH-213), OH									Fee
7.18	Dollar General - Rogersville (US-60), MO									Fee
8	19 West 34th Street	910,000	0	0		0	0	0		Fee
9	Monogram Portfolio	1,781,250	0	0	Expansion Construction Costs Reserve	2,635,000	0	0		Fee
9.01	Monogram Foods - 605 Kesco Drive									Fee
9.02	Monogram Foods - 330 Ballardvale Street									Fee
9.03	Monogram Foods - Chandler									Fee
9.04	Monogram Appetizers - 1434 Post Road									Fee
9.05	Monogram Appetizers - 300 Moore Road									Fee
10	Chasewood Technology Park	455,829	0	0	Rent Concession Fund	92,756	0	0		Fee
11	305 East 72nd Street	18,831	0	0		0	0	0		Fee
12	754-768 Brady Owners Corp.	0	0	0		0	0	0		Fee
13	Austin Storage Portfolio	0	0	0		0	0	0		Fee
13.01	Mopac Self Storage									Fee
13.02	Austin Storage Pond Springs									Fee
13.03	Ben White Mini Storage									Fee
14	Harbor Point Multifamily Leased Fee	0	0	0		0	0	0		Fee
15	Central Self Storage Corte Madera	0	0	0		0	0	0		Fee
16	Cubesmart Portfolio Baton Rouge	0	0	0		0	0	0		Fee
16.01	21085 Old Scenic Highway									Fee
16.02	3400 LA-19									Fee
17	Rego Multifamily Portfolio II		0	0		0	0	0		Fee
17.01	50 Allen Place									Fee
17.02	45 Allen Place									Fee
17.03	55 Morris Street									Fee
17.04	180 Bond									Fee
17.05	34 Wilson Street									Fee
17.06	60-66 Main Street									Fee
17.07	108-110 Clark Street									Fee
17.08	2-4 Douglas Street									Fee
18	4275 & 4283 El Cajon Boulevard	0	0	0		0	0	0		Fee
19	Sundance Self Storage	0	0	0		0	0	0		Fee
20	Villa Victoria Apartments	0	0	0		0	0	0		Fee
21	JCG III Industrial Complex	28,160	0	0		0	0	0		Fee
22	Cherry Valley Apartments Inc.	0	0	0		0	0	0		Fee
23	33 1 3 @ Thirtyfourth	167,398	0	0	Rent Reserve	47,461	0	0		Fee
24	Palm Springs Airport Self Storage	0	0	0		0	0	0		Fee
25	Lancaster Towne Center	93,157	0	0	Kung Fu Tea Outstanding Leasing Commissions	14,500	0	0		Fee
26	Storage Max Tyler	0	0	0		0	0	0		Fee
27	Storage Depot Beaumont	0	0	0		0	0	0		Fee
28	1602 Spruce Street & 238 South 20th Street	0	0	0		0	0	0		Fee
29	Hardin Station	0	0	0		0	0	0		Fee
30	20 Plaza Housing Corp.	0	0	0		0	0	0		Fee
31	121 W. 72nd St. Owners Corp.	0	0	0		0	0	0		Fee
32	AAA Self Storage - Kernersville NC	0	0	0		0	0	0		Fee
33	Walgreens Pembroke Pines	0	0	0		0	0	0		Fee
34	Spicewood Self Storage	0	0	0		0	0	0		Fee
35	Larchmont Hills Owners Corp.	500,000	0	0		0	0	0		Fee
36	15455 Memorial Drive	35,003	0	0		0	0	0		Fee
37	Convenient Self Storage	0	0	0		0	0	0		Fee
38	Execuplex Mini Storage Center	0	0	0		0	0	0		Fee
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.	175,000	0	0	Collateral Security Agreement RE: Maintenance Arrears	150,000	0	0		Fee
40	Kirby at Southfork	0	0	0		0	0	0		Fee
41	Store More Self Storage	0	0	0		0	0	0		Fee
42	Liberty Self Storage	0	0	0		0	0	0		Fee
43	657 Owners Corp.	0	0	0		0	0	0		Fee
44	F-B Plaza	0	0	0		0	0	0		Fee
45	41-15 44th Street Owners Corp.	0	0	0		0	0	0		Fee
46	35 Eastern Parkway Owners Corp.	0	0	0		0	0	0		Fee
47	82 Horatio Owners Ltd.	60,000	0	0		0	0	0		Fee
48	Ten West Eighty-Six Corp.	0	0	0		0	0	0		Fee
49	21 Chapel Owners Corp.	0	0	0		0	0	0		Fee
50	Carlton Terrace Corp.	350,000	0	0		0	0	0		Fee
51	Annapurna Real Estate Corp.	0	0	0		0	0	0		Fee
52	Whitney Realty Corp.	0	0	0		0	0	0		Fee
53	175 PPSW Owners Corp.	0	0	0		0	0	0		Fee
54	Crossroads Owners Corp.	0	0	0		0	0	0		Fee

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

Mortgage Loan Number	Property Name	Annual Ground Rent Increases	Lockbox	Whole Loan Cut-off Date Balance ($)	Whole Loan Debt Service ($)	Subordinate Secured Debt Original Balance ($)	Subordinate Secured Debt Cut-off Date Balance ($)	Whole Loan U/W NOI DSCR (x)	Whole Loan U/W NCF DSCR (x)	Whole Loan Cut-off Date LTV Ratio	Whole Loan Cut-off Date U/W NOI Debt Yield
1	9th & Thomas		Hard/Upfront Cash Management
2	FTERE Bronx Portfolio 6		Springing
2.01	1473-1475 Sheridan Avenue
2.02	2515 Olinville Avenue
2.03	2305 University Avenue
2.04	2505 Olinville Avenue
2.05	3215 Holland Avenue
2.06	271 East 197th Street
2.07	2315 Walton Avenue
2.08	686 Rosewood Street
3	711 Fifth Avenue		Hard/Springing Cash Management
4	329 Wyckoff Mills Road		Springing
5	Waterfront Clematis		Hard/Springing Cash Management
6	Heritage Park Apartments		Springing
7	ExchangeRight Net Leased Portfolio #39		Hard/Springing Cash Management
7.01	Giant Eagle - Mentor (Tyler), OH
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA
7.03	Pick n Save - Appleton (Wisconsin), WI
7.04	Walgreens - Chesapeake (Hanbury), VA
7.05	Walgreens - Stockbridge (Hudson), GA
7.06	Walgreens - Oklahoma City (NW Expressway), OK
7.07	Tractor Supply - Ashtabula (North Ridge), OH
7.08	Tractor Supply - Manhattan (South Port), KS
7.09	Walgreens - Dickinson (Highway 3), TX
7.10	Dollar Tree - St. Louis (Dunn), MO
7.11	Dollar Tree - Indianapolis (10th), IN
7.12	Dollar General - San Angelo (Gordon), TX
7.13	Dollar General - Douglasville (Cedar Mountain), GA
7.14	Dollar General - San Benito (FM732), TX
7.15	Dollar General - Moore (Eastern), OK
7.16	Dollar General - Hubbard (Main), OH
7.17	Dollar General - Steubenville (OH-213), OH
7.18	Dollar General - Rogersville (US-60), MO
8	19 West 34th Street		Springing
9	Monogram Portfolio		Hard/Upfront Cash Management
9.01	Monogram Foods - 605 Kesco Drive
9.02	Monogram Foods - 330 Ballardvale Street
9.03	Monogram Foods - Chandler
9.04	Monogram Appetizers - 1434 Post Road
9.05	Monogram Appetizers - 300 Moore Road
10	Chasewood Technology Park		Springing
11	305 East 72nd Street		Springing
12	754-768 Brady Owners Corp.		None	16,000,000	43,808	1,000,000	1,000,000	6.15	6.10	28.0%	20.2%
13	Austin Storage Portfolio		Springing
13.01	Mopac Self Storage
13.02	Austin Storage Pond Springs
13.03	Ben White Mini Storage
14	Harbor Point Multifamily Leased Fee		Hard/Springing Cash Management
15	Central Self Storage Corte Madera		Springing
16	Cubesmart Portfolio Baton Rouge		Springing
16.01	21085 Old Scenic Highway
16.02	3400 LA-19
17	Rego Multifamily Portfolio II		Springing
17.01	50 Allen Place
17.02	45 Allen Place
17.03	55 Morris Street
17.04	180 Bond
17.05	34 Wilson Street
17.06	60-66 Main Street
17.07	108-110 Clark Street
17.08	2-4 Douglas Street
18	4275 & 4283 El Cajon Boulevard		Hard/Upfront Cash Management
19	Sundance Self Storage		Springing
20	Villa Victoria Apartments		Springing
21	JCG III Industrial Complex		Springing
22	Cherry Valley Apartments Inc.		None	8,421,855	35,983	500,000	500,000	9.13	9.05	14.1%	46.8%
23	33 1 3 @ Thirtyfourth		Springing
24	Palm Springs Airport Self Storage		Springing
25	Lancaster Towne Center		Springing
26	Storage Max Tyler		Springing
27	Storage Depot Beaumont		Springing
28	1602 Spruce Street & 238 South 20th Street		Springing
29	Hardin Station		Springing
30	20 Plaza Housing Corp.		None	5,800,000	15,911	1,000,000	1,000,000	11.60	11.44	5.9%	38.2%
31	121 W. 72nd St. Owners Corp.		None	5,300,000	14,749	500,000	500,000	10.77	10.51	7.4%	36.0%
32	AAA Self Storage - Kernersville NC		Springing
33	Walgreens Pembroke Pines		Springing
34	Spicewood Self Storage		Springing
35	Larchmont Hills Owners Corp.		None	4,566,549	19,287	500,000	500,000	4.19	4.11	19.9%	21.2%
36	15455 Memorial Drive		Springing
37	Convenient Self Storage		Springing
38	Execuplex Mini Storage Center		Springing
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.		None
40	Kirby at Southfork		Springing
41	Store More Self Storage		Springing
42	Liberty Self Storage		Springing
43	657 Owners Corp.		None	3,419,319	14,370	350,000	350,000	7.55	7.38	9.4%	38.1%
44	F-B Plaza		Springing
45	41-15 44th Street Owners Corp.		None	2,979,221	12,242	500,000	500,000	6.46	6.32	10.2%	31.9%
46	35 Eastern Parkway Owners Corp.		None	2,438,341	9,061	400,000	400,000	9.91	9.72	11.4%	44.2%
47	82 Horatio Owners Ltd.		None	2,480,464	10,274	500,000	500,000	11.47	11.25	7.3%	57.0%
48	Ten West Eighty-Six Corp.		None	2,125,137	9,893	250,000	250,000	12.72	12.58	3.1%	71.1%
49	21 Chapel Owners Corp.		None	2,032,516	8,600	250,000	250,000	7.50	7.29	10.2%	38.1%
50	Carlton Terrace Corp.		None	2,191,702	7,993	500,000	500,000	4.91	4.84	22.4%	21.5%
51	Annapurna Real Estate Corp.		None
52	Whitney Realty Corp.		None	1,300,000	3,652	200,000	200,000	4.97	4.87	18.0%	16.8%
53	175 PPSW Owners Corp.		None	1,195,132	4,390	200,000	200,000	9.17	9.06	6.6%	40.4%
54	Crossroads Owners Corp.		None	1,494,234	5,527	500,000	500,000	30.68	30.56	3.2%	136.2%

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

Mortgage Loan Number	Property Name	Whole Loan Cut-off Date U/W NCF Debt Yield	Mezzanine Debt Cut-off Date Balance($)	Pari Passu (Y/N)	Pari Passu Note Control (Y/N)	Pari Passu Piece In-Trust Cut-Off Balance	Pari Passu Piece Non-Trust Cut-Off Balance	Total Cut-off Date Pari Passu Debt	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	9th & Thomas			Y	Y	70,000,000	26,000,000	96,000,000	Scott B. Redman; Richard C. Redman		1
2	FTERE Bronx Portfolio 6			N					Finkelstein Timberger East Real Estate		2
2.01	1473-1475 Sheridan Avenue										2.01
2.02	2515 Olinville Avenue										2.02
2.03	2305 University Avenue										2.03
2.04	2505 Olinville Avenue										2.04
2.05	3215 Holland Avenue										2.05
2.06	271 East 197th Street										2.06
2.07	2315 Walton Avenue										2.07
2.08	686 Rosewood Street										2.08
3	711 Fifth Avenue			Y	N	60,000,000	485,000,000	545,000,000	Bayerische Versorgungskammer; Deutsche Finance America LLC; DF Deutsche Finance Holding AG; Hessen Lawyers Pension Fund		3
4	329 Wyckoff Mills Road			N					Menachem T. Greisman; Schneur Z. Hirsch; Zalman M. Melamed		4
5	Waterfront Clematis			N					Joseph S. Sambuco		5
6	Heritage Park Apartments			N					C. Gemma Hwang		6
7	ExchangeRight Net Leased Portfolio #39			Y	Y	37,660,000	12,000,000	49,660,000	ExchangeRight Real Estate, LLC		7
7.01	Giant Eagle - Mentor (Tyler), OH										7.01
7.02	BioLife Plasma Services L.P. - Baton Rouge (Coursey), LA										7.02
7.03	Pick n Save - Appleton (Wisconsin), WI										7.03
7.04	Walgreens - Chesapeake (Hanbury), VA										7.04
7.05	Walgreens - Stockbridge (Hudson), GA										7.05
7.06	Walgreens - Oklahoma City (NW Expressway), OK										7.06
7.07	Tractor Supply - Ashtabula (North Ridge), OH										7.07
7.08	Tractor Supply - Manhattan (South Port), KS										7.08
7.09	Walgreens - Dickinson (Highway 3), TX										7.09
7.10	Dollar Tree - St. Louis (Dunn), MO										7.10
7.11	Dollar Tree - Indianapolis (10th), IN										7.11
7.12	Dollar General - San Angelo (Gordon), TX										7.12
7.13	Dollar General - Douglasville (Cedar Mountain), GA										7.13
7.14	Dollar General - San Benito (FM732), TX										7.14
7.15	Dollar General - Moore (Eastern), OK										7.15
7.16	Dollar General - Hubbard (Main), OH										7.16
7.17	Dollar General - Steubenville (OH-213), OH										7.17
7.18	Dollar General - Rogersville (US-60), MO										7.18
8	19 West 34th Street			N					Martin C. Domansky; Paula Domansky		8
9	Monogram Portfolio			N					Angelo Gordon & Co., L.P.		9
9.01	Monogram Foods - 605 Kesco Drive										9.01
9.02	Monogram Foods - 330 Ballardvale Street										9.02
9.03	Monogram Foods - Chandler										9.03
9.04	Monogram Appetizers - 1434 Post Road										9.04
9.05	Monogram Appetizers - 300 Moore Road										9.05
10	Chasewood Technology Park			Y	N	30,000,000	16,000,000	46,000,000	Nitya Capital		10
11	305 East 72nd Street			N					Antony Contomichalos		11
12	754-768 Brady Owners Corp.	20.0%		N						NAP	12
13	Austin Storage Portfolio			N					FollettUSA		13
13.01	Mopac Self Storage										13.01
13.02	Austin Storage Pond Springs										13.02
13.03	Ben White Mini Storage										13.03
14	Harbor Point Multifamily Leased Fee			N					Michael S. Beatty		14
15	Central Self Storage Corte Madera			N					William Schmicker; Dwight Davis		15
16	Cubesmart Portfolio Baton Rouge			N					George Stephen Guido; Alfred Vidal Davis; Gary J. Guido		16
16.01	21085 Old Scenic Highway										16.01
16.02	3400 LA-19										16.02
17	Rego Multifamily Portfolio II			N					Jose Reategui; Rosario Reategui		17
17.01	50 Allen Place										17.01
17.02	45 Allen Place										17.02
17.03	55 Morris Street										17.03
17.04	180 Bond										17.04
17.05	34 Wilson Street										17.05
17.06	60-66 Main Street										17.06
17.07	108-110 Clark Street										17.07
17.08	2-4 Douglas Street										17.08
18	4275 & 4283 El Cajon Boulevard			N					Benjamin London		18
19	Sundance Self Storage			N					Dennis Charles Spangler; Michael D. Morishima		19
20	Villa Victoria Apartments			N					Andrew P. Sheehy		20
21	JCG III Industrial Complex			N					Richard Tanenbaum		21
22	Cherry Valley Apartments Inc.	46.4%		N						NAP	22
23	33 1 3 @ Thirtyfourth			N					Crescere Capital, LLP		23
24	Palm Springs Airport Self Storage			N					David J. Gandolfo		24
25	Lancaster Towne Center			N					The Malcolm Glazer Trust dated February 24, 1997		25
26	Storage Max Tyler			N					Bernard Scott Richburg; Michael D. McKinnis	Y - Group 1	26
27	Storage Depot Beaumont			N					Andrew Kangerga; Rade Kangerga		27
28	1602 Spruce Street & 238 South 20th Street			N					Damon Mascieri		28
29	Hardin Station			N					Allen Orwitz; Lea Orwitz; Michael S. Orwitz; Allen Orwitz and Lea Orwitz Revocable Trust; Michael Orwitz Living Trust		29
30	20 Plaza Housing Corp.	37.7%		N						NAP	30
31	121 W. 72nd St. Owners Corp.	35.1%		N						NAP	31
32	AAA Self Storage - Kernersville NC			N					Sean P. Jones; Chad H. Hockaday		32
33	Walgreens Pembroke Pines			N					Enzo Dalmazzo		33
34	Spicewood Self Storage			N					Gregg M. Pratka; Joel Patrick Collier		34
35	Larchmont Hills Owners Corp.	20.8%		N						NAP	35
36	15455 Memorial Drive			N					Nadyrshah (Nick) Dhanani	Y - Group 2	36
37	Convenient Self Storage			N					Bernard Scott Richburg; David Dodge; Michael D. McKinnis	Y - Group 1	37
38	Execuplex Mini Storage Center			N					Sandra A. Williams		38
39	2187 Holland Avenue Apartment Corp. f/k/a Marbreff Syndicate, Inc.			N						NAP	39
40	Kirby at Southfork			N					Nadyrshah (Nick) Dhanani	Y - Group 2	40
41	Store More Self Storage			N					Rita Parker		41
42	Liberty Self Storage			N					Jack Schaffer; Mary Ann Louderback		42
43	657 Owners Corp.	37.2%		N						NAP	43
44	F-B Plaza			N					Chandra M. Reddi		44
45	41-15 44th Street Owners Corp.	31.2%		N						NAP	45
46	35 Eastern Parkway Owners Corp.	43.4%		N						NAP	46
47	82 Horatio Owners Ltd.	55.9%		N						NAP	47
48	Ten West Eighty-Six Corp.	70.3%		N						NAP	48
49	21 Chapel Owners Corp.	37.0%		N						NAP	49
50	Carlton Terrace Corp.	21.2%		N						NAP	50
51	Annapurna Real Estate Corp.			N						NAP	51
52	Whitney Realty Corp.	16.4%		N						NAP	52
53	175 PPSW Owners Corp.	39.9%		N						NAP	53
54	Crossroads Owners Corp.	135.7%		N						NAP	54

Wells Fargo Commercial Mortgage Securities FWPFree writing prospectus