FWP 1 n2374-x3_annexa1.htm FREE WRITING PROSPECTUS

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-228375-05


	The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-228375) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@baml.com.

	This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): BofA Securities, Inc. (together with its affiliates, “BofA Securities, “), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo”), Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), Academy Securities, Inc. (together with its affiliates, “Academy”) or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Securities, Wells Fargo , Morgan Stanley and Academy the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

	This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

	This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

	The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

	The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.
	The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

	The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.

	Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

	THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE FINANCIAL PROMOTION ORDER; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH CHAPTER 4.12 OF THE UK FINANCIAL CONDUCT AUTHORITY’S CONDUCT OF BUSINESS SOURCEBOOK.

	THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS EXCHANGE ACT OF JAPAN (LAW NO. 25 OF 1948, AS AMENDED (THE “FIEL”)), AND EACH UNDERWRITER HAS AGREED THAT IT WILL NOT OFFER OR SELL ANY OFFERED CERTIFICATES, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY JAPANESE PERSON, OR TO OTHERS FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO ANY JAPANESE PERSON, EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND ANY OTHER APPLICABLE LAWS AND REGULATIONS. FOR THE PURPOSES OF THIS PARAGRAPH, “JAPANESE PERSON” SHALL MEAN ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS AND REGULATIONS OF JAPAN.

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

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	% of Initial Pool Balance	Mortgage Loan Originator⁽¹⁾	Mortgage Loan Seller⁽¹⁾	Original Balance	Cut-off Date Balance	Maturity/ARD Balance	Cut-off Date Balance per SF/ Units/Rooms/ Pads	Loan Purpose	Sponsor
Loan	5,9	1	605 Third Avenue	9.8%	MSBNA	MSMCH	$80,000,000	$80,000,000	$80,000,000	$224.77	Refinance	RP 605 Acquisition; FB 605 Equity LLC, FB 605 Corp.; Hadwin LLC
Loan	5,7,8,11	2	McClellan Park	9.2%	WFB	WFB	$75,000,000	$75,000,000	$75,000,000	$51.69	Refinance	McClellan Business Park, LLC
Loan	5	3	Miami Design District	9.2%	BANA	BANA	$75,000,000	$75,000,000	$75,000,000	$804.68	Refinance	Miami Design District Associates, LLC
Loan	5,12	4	McDonald’s Global HQ	8.6%	BANA	BANA	$70,000,000	$69,698,070	$28,817,845	$294.37	Acquisition	Normandy Properties
Loan	5,7,10,13	5	Coleman Highline	7.5%	WFB	WFB	$60,700,000	$60,700,000	$60,700,000	$469.61	Acquisition	BREIT Operating Partnership, L.P.
Loan	5,9	6	Grace Building	7.4%	BANA	BANA	$60,000,000	$60,000,000	$60,000,000	$567.13	Refinance	Brookfield Office Properties Inc.
Loan	5,10	7	250 West 57th Street	6.8%	MSBNA	MSMCH	$55,000,000	$55,000,000	$55,000,000	$331.04	Recapitalization	Empire State Realty OP, L.P.
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	4.9%	MSBNA	MSMCH	$40,000,000	$40,000,000	$40,000,000	$199.70	Acquisition	ExchangeRight Real Estate, LLC
Property		8.01	Dignity Health - Glendale, AZ	0.7%	MSBNA	MSMCH	$5,640,836	$5,640,836	$5,640,836
Property		8.02	Walmart Neighborhood Market - Mobile, AL	0.6%	MSBNA	MSMCH	$4,808,581	$4,808,581	$4,808,581
Property		8.03	Walmart Neighborhood Market - Forest, VA	0.6%	MSBNA	MSMCH	$4,697,614	$4,697,614	$4,697,614
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ	0.5%	MSBNA	MSMCH	$3,865,360	$3,865,360	$3,865,360
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA	0.4%	MSBNA	MSMCH	$3,255,040	$3,255,040	$3,255,040
Property		8.06	Natural Grocers - Little Rock, AR	0.3%	MSBNA	MSMCH	$2,361,753	$2,361,753	$2,361,753
Property		8.07	Walgreens - Columbus, OH	0.3%	MSBNA	MSMCH	$2,089,883	$2,089,883	$2,089,883
Property		8.08	CVS Pharmacy - Schaumburg, IL	0.2%	MSBNA	MSMCH	$1,923,433	$1,923,433	$1,923,433
Property		8.09	Hobby Lobby - Odessa, TX	0.2%	MSBNA	MSMCH	$1,886,443	$1,886,443	$1,886,443
Property		8.10	Tractor Supply - Toughkenamon, PA	0.2%	MSBNA	MSMCH	$1,849,455	$1,849,455	$1,849,455
Property		8.11	Walgreens - Harker Heights, TX	0.2%	MSBNA	MSMCH	$1,849,455	$1,849,455	$1,849,455
Property		8.12	Fresenius Medical Care - Hephzibah, GA	0.2%	MSBNA	MSMCH	$1,327,908	$1,327,908	$1,327,908
Property		8.13	Tractor Supply - Alexandria, LA	0.2%	MSBNA	MSMCH	$1,272,425	$1,272,425	$1,272,425
Property		8.14	Dollar Tree - Brown Deer, WI	0.1%	MSBNA	MSMCH	$739,782	$739,782	$739,782
Property		8.15	Dollar General - Odessa, TX	0.1%	MSBNA	MSMCH	$693,545	$693,545	$693,545
Property		8.16	Dollar General - New Castle, PA	0.1%	MSBNA	MSMCH	$591,826	$591,826	$591,826
Property		8.17	Dollar General - Evansville, IN	0.1%	MSBNA	MSMCH	$573,331	$573,331	$573,331
Property		8.18	Dollar General - Harlingen, TX	0.1%	MSBNA	MSMCH	$573,331	$573,331	$573,331
Loan	5,8	9	Fresh Pond Cambridge	3.7%	MSBNA	MSMCH	$30,000,000	$30,000,000	$30,000,000	$220.53	Refinance	Nishan Atinizian; Kevork D. Atinizian
Loan	15	10	York Marketplace	3.6%	WFB	WFB	$29,500,000	$29,500,000	$29,500,000	$96.17	Acquisition	Robert V. Gothier, Jr.; Mark X. DiSanto
Loan	5,7,9,16,17	11	The Arboretum	3.1%	WFB	WFB	$25,000,000	$24,921,564	$19,443,414	$179.32	Refinance	AAC Consolidated Properties, LLC; Riprand Count Arco
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	2.8%	WFB	WFB	$23,175,000	$23,175,000	$19,944,032	$134,738.37	Acquisition	Hok Kit Lou; Ching Sau Cheung
Loan	6,7	13	Walgreens Portfolio	2.6%	MSBNA	MSMCH	$21,500,000	$21,500,000	$16,849,189	$304.11	Acquisition	Upstream Holdings, Inc.
Property		13.01	Walgreens - Metairie, LA	0.7%	MSBNA	MSMCH	$5,331,453	$5,331,453	$4,178,170
Property		13.02	Walgreens - Gretna, LA	0.6%	MSBNA	MSMCH	$4,839,988	$4,839,988	$3,793,017
Property		13.03	Walgreens - Denham Springs, LA	0.5%	MSBNA	MSMCH	$4,043,693	$4,043,693	$3,168,974
Property		13.04	Walgreens - Lansing, MI	0.5%	MSBNA	MSMCH	$3,881,944	$3,881,944	$3,042,214
Property		13.05	Walgreens - Ruston, LA	0.4%	MSBNA	MSMCH	$3,402,922	$3,402,922	$2,666,813
Loan	5,7,19	14	1890 Ranch	2.5%	MSBNA	MSMCH	$20,610,000	$20,610,000	$17,504,812	$114.61	Acquisition	Endeavor Real Estate Group
Loan		15	Town Center Jeffersonville	2.4%	WFB	WFB	$19,600,000	$19,600,000	$15,209,709	$106.39	Refinance	John E. Young
Loan	8	16	80 Grand - CA	2.4%	WFB	WFB	$19,500,000	$19,500,000	$17,591,191	$441.63	Refinance	Willis K. Polite, Jr. Dennis P. Fisco; Mark Bauman Polite; Trent R. Isgrig; Brian Johnson
Loan	5,9,10,20	17	711 Fifth Avenue	1.8%	BANA	BANA	$15,000,000	$15,000,000	$15,000,000	$1,602.83	Refinance	Bayerische Versorgungskammer; Deutsche Finance America LLC; DF Deutsche Finance Holding AG; Hessen Lawyers Pension Fund
Loan		18	ClimaStor 5	1.2%	WFB	WFB	$9,600,000	$9,600,000	$7,563,686	$64.94	Refinance	James H. Jenkins III; Michael S. Bond
Loan		19	Comfort Suites – Moab, UT	1.2%	BANA	BANA	$9,700,000	$9,554,195	$7,774,757	$101,640.38	Acquisition	Horne Management Group
Loan	9	20	Oakwood Village	0.9%	WFB	WFB	$7,600,000	$7,600,000	$5,993,652	$62.98	Refinance	Peter W. Doerken
Loan		21	Bay Terrace Cooperative Section XII, Inc.	0.9%	NCCB	NCB	$7,500,000	$7,492,280	$6,457,789	$60,912.84	Refinance	N/A
Loan		22	Barocrest Apartments Owners Corp.	0.7%	NCB	NCB	$6,000,000	$6,000,000	$6,000,000	$92,307.69	Refinance	N/A
Loan	6	23	CVS Montgomery & Douglas Portfolio	0.7%	WFB	WFB	$5,320,000	$5,305,338	$4,382,516	$232.18	Refinance	Desiree Sipin-Silo
Property		23.01	CVS Montgomery	0.3%	WFB	WFB	$2,812,874	$2,805,122	$2,317,193
Property		23.02	CVS Douglas	0.3%	WFB	WFB	$2,507,126	$2,500,216	$2,065,323
Loan		24	Kroger Distribution Center	0.6%	WFB	WFB	$5,244,000	$5,244,000	$5,244,000	$23.31	Acquisition	John A. Garraty; Trombone LLC
Loan		25	Cardiff Reef	0.6%	BANA	BANA	$4,725,000	$4,725,000	$4,725,000	$308.82	Refinance	Lawrence Douglas Cohen
Loan		26	541 Bronx River Road	0.6%	MSBNA	MSMCH	$4,500,000	$4,500,000	$4,500,000	$64,285.71	Refinance	Michael E. Laub
Loan		27	645 Owners Corp.	0.6%	NCB	NCB	$4,500,000	$4,492,513	$3,475,489	$69,115.59	Refinance	N/A
Loan		28	Glen Manor Apartments Corp.	0.4%	NCCB	NCB	$3,500,000	$3,500,000	$2,707,668	$51,470.59	Refinance	N/A
Loan		29	Extra Space Storage-San Jacinto	0.4%	WFB	WFB	$3,200,000	$3,194,834	$2,488,040	$26.72	Refinance	Daryl K. McLaughlin; Evelyn Louise McLaughlin
Loan		30	277 Bronx River Road Owners, Inc.	0.4%	NCCB	NCB	$3,000,000	$2,996,956	$2,588,329	$35,258.31	Refinance	N/A
Loan		31	P.M.A. Corporation	0.4%	NCCB	NCB	$3,000,000	$2,991,207	$1,774,567	$39,357.98	Refinance	N/A
Loan		32	14 Soundview Owners Corp.	0.3%	NCCB	NCB	$2,700,000	$2,700,000	$1,889,552	$45,762.71	Refinance	N/A
Loan		33	Roseville North Highlands Self Storage	0.3%	BANA	BANA	$2,650,000	$2,650,000	$2,650,000	$47.20	Refinance	Philip Ramser Sr.; Philip Ramser Jr.
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	0.3%	NCCB	NCB	$2,500,000	$2,500,000	$2,500,000	$166,666.67	Refinance	N/A
Loan		35	11 Bronx River Road Owners, Inc.	0.3%	NCCB	NCB	$2,300,000	$2,300,000	$1,784,128	$31,081.08	Refinance	N/A
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	0.3%	NCB	NCB	$2,100,000	$2,100,000	$1,620,198	$41,176.47	Refinance	N/A
Loan		37	Elizabeth Gardens Corp.	0.2%	NCCB	NCB	$1,750,000	$1,750,000	$1,360,609	$22,435.90	Refinance	N/A
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	0.2%	NCCB	NCB	$1,575,000	$1,572,486	$1,227,656	$174,720.72	Refinance	N/A
Loan		39	Roblinn Corp.	0.2%	NCCB	NCB	$1,400,000	$1,400,000	$1,090,147	$29,787.23	Refinance	N/A
Loan		40	7520 Ridge Owners Corp.	0.1%	NCB	NCB	$1,100,000	$1,100,000	$856,870	$25,581.40	Refinance	N/A

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type
Loan	5,9	1	605 Third Avenue	N/A	1	Office
Loan	5,7,8,11	2	McClellan Park	McClellan Business Park, LLC	1	Industrial
Loan	5	3	Miami Design District	Miami Design District Associates, LLC	1	Retail
Loan	5,12	4	McDonald’s Global HQ	William I. Snyder	1	Office
Loan	5,7,10,13	5	Coleman Highline	BREIT Operating Partnership, L.P.	1	Office
Loan	5,9	6	Grace Building	BOP NYC OP LLC; Swig Investment Company, LLC	1	Office
Loan	5,10	7	250 West 57th Street	Empire State Realty OP, L.P.	1	Office
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	ExchangeRight Real Estate, LLC; Warren Thomas; David Fisher; Joshua Ungerecht	18
Property		8.01	Dignity Health - Glendale, AZ			Office
Property		8.02	Walmart Neighborhood Market - Mobile, AL			Retail
Property		8.03	Walmart Neighborhood Market - Forest, VA			Retail
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ			Office
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA			Office
Property		8.06	Natural Grocers - Little Rock, AR			Retail
Property		8.07	Walgreens - Columbus, OH			Retail
Property		8.08	CVS Pharmacy - Schaumburg, IL			Retail
Property		8.09	Hobby Lobby - Odessa, TX			Retail
Property		8.10	Tractor Supply - Toughkenamon, PA			Retail
Property		8.11	Walgreens - Harker Heights, TX			Retail
Property		8.12	Fresenius Medical Care - Hephzibah, GA			Office
Property		8.13	Tractor Supply - Alexandria, LA			Retail
Property		8.14	Dollar Tree - Brown Deer, WI			Retail
Property		8.15	Dollar General - Odessa, TX			Retail
Property		8.16	Dollar General - New Castle, PA			Retail
Property		8.17	Dollar General - Evansville, IN			Retail
Property		8.18	Dollar General - Harlingen, TX			Retail
Loan	5,8	9	Fresh Pond Cambridge	Nishan Atinizian; Kevork D. Atinizian	1	Retail
Loan	15	10	York Marketplace	Robert V. Gothier, Jr.; Mark X. Disanto	1	Retail
Loan	5,7,9,16,17	11	The Arboretum	AAC Consolidated Properties, LLC	1	Retail
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	Hok Kit Lou; Ching Sau Cheung	1	Hospitality
Loan	6,7	13	Walgreens Portfolio	Upstream Holdings, Inc.	5
Property		13.01	Walgreens - Metairie, LA			Retail
Property		13.02	Walgreens - Gretna, LA			Retail
Property		13.03	Walgreens - Denham Springs, LA			Retail
Property		13.04	Walgreens - Lansing, MI			Retail
Property		13.05	Walgreens - Ruston, LA			Retail
Loan	5,7,19	14	1890 Ranch	CTE Holdings, LP	1	Retail
Loan		15	Town Center Jeffersonville	John E. Young	1	Retail
Loan	8	16	80 Grand - CA	The Willis K. Polite Jr. Trust; The Fisco Family Living Trust (1994); The Polite Family Living Trust (1996); The Trent R. Isgrig Revocable Trust; Willis K. Polite, Jr.; Dennis P. Fisco; Mark Bauman Polite; Trent R. Isgrig; Brian Johnson	1	Office
Loan	5,9,10,20	17	711 Fifth Avenue	711 Fifth Ave Principal Owner LLC	1	Mixed Use
Loan		18	ClimaStor 5	James H. Jenkins III; Michael S. Bond	1	Self Storage
Loan		19	Comfort Suites – Moab, UT	William Douglas Horne; The WM. Douglas Horne Family Revocable Trust U/A/D October 16, 1992	1	Hospitality
Loan	9	20	Oakwood Village	Doerken Properties, Inc.	1	Retail
Loan		21	Bay Terrace Cooperative Section XII, Inc.	N/A	1	Multifamily
Loan		22	Barocrest Apartments Owners Corp.	N/A	1	Multifamily
Loan	6	23	CVS Montgomery & Douglas Portfolio	Rene Merlander Family Trust; Merlander Family Irrevocable Trust	2
Property		23.01	CVS Montgomery			Retail
Property		23.02	CVS Douglas			Retail
Loan		24	Kroger Distribution Center	John A. Garraty; Trombone LLC	1	Industrial
Loan		25	Cardiff Reef	Lawrence Douglas Cohen	1	Mixed Use
Loan		26	541 Bronx River Road	Michael E. Laub	1	Multifamily
Loan		27	645 Owners Corp.	N/A	1	Multifamily
Loan		28	Glen Manor Apartments Corp.	N/A	1	Multifamily
Loan		29	Extra Space Storage-San Jacinto	Daryl Kirk McLaughlin; Evelyn Louise McLaughlin	1	Self Storage
Loan		30	277 Bronx River Road Owners, Inc.	N/A	1	Multifamily
Loan		31	P.M.A. Corporation	N/A	1	Multifamily
Loan		32	14 Soundview Owners Corp.	N/A	1	Multifamily
Loan		33	Roseville North Highlands Self Storage	Philip Ramser Sr.; Philip Ramser Jr.	1	Self Storage
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	N/A	1	Multifamily
Loan		35	11 Bronx River Road Owners, Inc.	N/A	1	Multifamily
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	N/A	1	Multifamily
Loan		37	Elizabeth Gardens Corp.	N/A	1	Multifamily
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	N/A	1	Multifamily
Loan		39	Roblinn Corp.	N/A	1	Multifamily
Loan		40	7520 Ridge Owners Corp.	N/A	1	Multifamily

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Detailed
Property Type

Title Type

Ground Lease
Initial Lease
Expiration Date

Hotel Franchise Agreement Expiration Date

Address

City

County

State

Zip Code

Year Built

Year
Renovated

Size

Loan

5,9

605 Third Avenue

CBD

Fee

N/A

605 Third Avenue

New York

10158

1965

2018

1,027,736

Loan

5,7,8,11

McClellan Park

Warehouse

Fee

N/A

Various

McClellan

Sacramento

95652

1938

2019

6,925,484

Loan

Miami Design District

Luxury Retail

Fee

N/A

151 NE 40th Street

Miami

Miami-Dade

33137

2014 – 2019

N/A

497,094

Loan

5,12

McDonald’s Global HQ

CBD

Fee

N/A

110 North Carpenter Street

Chicago

Cook

60607

2018

N/A

575,018

Loan

5,7,10,13

Coleman Highline

Suburban

Fee

N/A

1143 & 1155 Coleman Avenue

San Jose

Santa Clara

95110

2017

N/A

357,106

Loan

5,9

Grace Building

CBD

Fee

N/A

1114 Avenue of the Americas

New York

10036

1974

2018

1,556,972

Loan

5,10

250 West 57th Street

CBD

Fee

N/A

250 West 57th Street

New York

10107

1921

2017-2020

543,743

Loan

5,6,14

ExchangeRight Net Leased Portfolio #41

332,181

Property

8.01

Dignity Health - Glendale, AZ

Medical

Fee

N/A

17040 North 51st Avenue

Glendale

Maricopa

85308

2019

N/A

11,060

Property

8.02

Walmart Neighborhood Market - Mobile, AL

Single Tenant

Fee

N/A

2570 Government Boulevard

Mobile

36606

2015

N/A

41,920

Property

8.03

Walmart Neighborhood Market - Forest, VA

Single Tenant

Fee

N/A

16807 Forest Road

Forest

Bedford

24551

2015

N/A

41,117

Property

8.04

BioLife Plasma Services L.P. - Avondale, AZ

Medical

Fee

N/A

1655 North 107th Avenue

Avondale

Maricopa

85392

2020

N/A

14,410

Property

8.05

BioLife Plasma Services L.P. - Richmond, VA

Medical

Fee

N/A

8702 Staples Mill Road

Richmond

Henrico

23228

1998

2020

11,269

Property

8.06

Natural Grocers - Little Rock, AR

Single Tenant

Fee

N/A

9210 Rodney Parham Road

Little Rock

Pulaski

72227

2015

N/A

15,000

Property

8.07

Walgreens - Columbus, OH

Single Tenant

Fee

N/A

3015 East Livingston Avenue

Columbus

Franklin

43209

2000

2018

15,120

Property

8.08

CVS Pharmacy - Schaumburg, IL

Single Tenant

Fee

N/A

1855 West Irving Park Road

Schaumburg

Cook

60193

2005

N/A

13,013

Property

8.09

Hobby Lobby - Odessa, TX

Single Tenant

Fee

N/A

4618 and 4642 East University Boulevard

Odessa

Ector

79762

1982

N/A

62,812

Property

8.10

Tractor Supply - Toughkenamon, PA

Single Tenant

Fee

N/A

821 Newark Road

Toughkenamon

Chester

19374

2018

N/A

19,097

Property

8.11

Walgreens - Harker Heights, TX

Single Tenant

Fee

N/A

400 East FM 2410 Road

Harker Heights

Bell

76548

2006

N/A

14,820

Property

8.12

Fresenius Medical Care - Hephzibah, GA

Medical

Fee

N/A

3801 Woodlake Drive

Hephzibah

Richmond

30815

2015

N/A

6,192

Property

8.13

Tractor Supply - Alexandria, LA

Single Tenant

Fee

N/A

3162 North MacArthur Drive

Alexandria

Rapides Parish

71303

2008

N/A

19,097

Property

8.14

Dollar Tree - Brown Deer, WI

Single Tenant

Fee

N/A

9325 North Green Bay Road

Brown Deer

Milwaukee

53209

2020

N/A

9,560

Property

8.15

Dollar General - Odessa, TX

Single Tenant

Fee

N/A

1200 East 87th Street

Odessa

Ector

79765

2019

N/A

10,566

Property

8.16

Dollar General - New Castle, PA

Single Tenant

Fee

N/A

813 North Croton Avenue

New Castle

Lawrence

16101

2019

N/A

9,100

Property

8.17

Dollar General - Evansville, IN

Single Tenant

Fee

N/A

1015 East Mount Pleasant Road

Evansville

Vanderburgh

47725

2020

N/A

9,026

Property

8.18

Dollar General - Harlingen, TX

Single Tenant

Fee

N/A

2001 and 2417 Rio Hondo Road a/k/a 2501 Rio Hondo Road

Harlingen

Cameron

78550

2020

N/A

9,002

Loan

5,8

Fresh Pond Cambridge

Anchored

Fee

N/A

168-210 Alewife Brook Parkway

Cambridge

Middlesex

02138

1950-1978

N/A

226,730

Loan

York Marketplace

Anchored

Fee

N/A

2501 East Market Street

Springettsbury Township

York

17402

1955

1999

306,749

Loan

5,7,9,16,17

The Arboretum

Anchored

Fee

N/A

3333 Pineville Matthews Road

Charlotte

Mecklenburg

28226

1985

2012

555,912

Loan

10,18

Hilton Garden Inn Salt Lake City Airport

Select Service

Fee

N/A

2/29/2040

4975 Wiley Post Way

Salt Lake City

Salt Lake

84116

2012

N/A

172

Loan

6,7

Walgreens Portfolio

70,698

Property

13.01

Walgreens - Metairie, LA

Single Tenant

Fee

N/A

4545 West Esplanade Avenue

Metairie

Jefferson Parish

70006

2005

N/A

13,650

Property

13.02

Walgreens - Gretna, LA

Single Tenant

Fee

N/A

89 Westbank Expressway

Gretna

Jefferson Parish

70053

2001

N/A

14,490

Property

13.03

Walgreens - Denham Springs, LA

Single Tenant

Fee

N/A

3081 South Range Avenue

Denham Springs

Livingston Parish

70726

2010

N/A

14,490

Property

13.04

Walgreens - Lansing, MI

Single Tenant

Fee

N/A

410 East Jolly Road

Lansing

Ingham

48910

2002

N/A

14,418

Property

13.05

Walgreens - Ruston, LA

Single Tenant

Fee

N/A

1401 North Trenton Street

Ruston

Lincoln Parish

71270

2010

N/A

13,650

Loan

5,7,19

1890 Ranch

Anchored

Fee

N/A

1335, 1401, 1501 & 1505 East Whitestone Boulevard and 1104 & 1005 C-Bar Ranch Trail

Cedar Park

Williamson

78613

2008-2011

N/A

441,583

Loan

Town Center Jeffersonville

Anchored

Fee

N/A

4251 Town Center Boulevard

Jeffersonville

Clark

47130

2018-2020

N/A

184,228

Loan

80 Grand - CA

Medical

Fee

N/A

80 Grand Avenue

Oakland

Alameda

94612

1968

2018

44,155

Loan

5,9,10,20

711 Fifth Avenue

Office/Retail

Fee

N/A

711 Fifth Avenue

New York

10022

1927

2013-2019

340,024

Loan

ClimaStor 5

Self Storage

Fee

N/A

9810 Bluebonnet Boulevard

Baton Rouge

East Baton Rouge

70810

2007

2018

147,824

Loan

Comfort Suites – Moab, UT

Limited Service

Fee

N/A

12/13/2039

400 North Main Street

Moab

Grand

84532

2013

N/A

Loan

Oakwood Village

Anchored

Fee

N/A

5410 to 5516 South 900 East

Murray

Salt Lake

84117

1979

2012

120,674

Loan

Bay Terrace Cooperative Section XII, Inc.

Cooperative

Fee

N/A

23-20 Bell Boulevard and 212-30 23rd Avenue

Bayside

Queens

11360

1964

1999

123

Loan

Barocrest Apartments Owners Corp.

Cooperative

Fee

N/A

121-16 Ocean Promenade

Rockaway

Queens

11694

1954

2016

Loan

CVS Montgomery & Douglas Portfolio

22,850

Property

23.01

CVS Montgomery

Single Tenant

Fee

N/A

3190 Zelda Road

Montgomery

36106

2005

N/A

11,970

Property

23.02

CVS Douglas

Single Tenant

Fee

N/A

912 West Ward Street

Douglas

Coffee

31533

2004

N/A

10,880

Loan

Kroger Distribution Center

Warehouse

Fee

N/A

400 Walter Road

Mazomanie

Dane

53560

1979

2020

225,000

Loan

Cardiff Reef

Multifamily/Retail

Fee

N/A

2121 Newcastle Avenue

Cardiff by the Sea

San Diego

92007

1976

2019

15,300

Loan

541 Bronx River Road

Mid Rise

Fee

N/A

541 Bronx River Road

Yonkers

Westchester

10704

1937

N/A

Loan

645 Owners Corp.

Cooperative

Fee

N/A

645 East 26th Street

Brooklyn

Kings

11210

1939

2000

Loan

Glen Manor Apartments Corp.

Cooperative

Fee

N/A

600 Pelham Road

New Rochelle

Westchester

10805

1954

2013

Loan

Extra Space Storage-San Jacinto

Self Storage

Fee

N/A

851 West Esplanade Avenue

San Jacinto

Riverside

92582

1985

N/A

119,560

Loan

277 Bronx River Road Owners, Inc.

Cooperative

Fee

N/A

263 Bronx River Road a/k/a 277 Bronx River Road

Yonkers

Westchester

10704

1957

2005

Loan

P.M.A. Corporation

Cooperative

Fee

N/A

4784 Boston Post Road

Pelham Manor

Westchester

10803

1927

2000

Loan

14 Soundview Owners Corp.

Cooperative

Fee

N/A

14 Soundview Avenue

White Plains

Westchester

10606

1954

2010

Loan

Roseville North Highlands Self Storage

Self Storage

Fee

N/A

4250 Roseville Road

North Highlands

Sacramento

95660

1973

N/A

56,143

Loan

40 W. 22nd St. Tenants Cooperative Corp.

Cooperative

Fee

N/A

40-42 West 22nd Street

New York

10010

1909

2017

Loan

11 Bronx River Road Owners, Inc.

Cooperative

Fee

N/A

11 Bronx River Road

Yonkers

Westchester

10704

1956

2003

Loan

225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.

Cooperative

Fee

N/A

225 Lincoln Place

Brooklyn

Kings

11217

1920

2000

Loan

Elizabeth Gardens Corp.

Cooperative

Fee

N/A

25 Elizabeth Street

Farmingdale

Nassau

11735

1961

2003

Loan

Via Magna Corp. f/k/a CLXXXII Via Magna Corp.

Cooperative

Fee

N/A

182 Grand Street

New York

10013

1891

2015

Loan

Roblinn Corp.

Cooperative

Fee

N/A

118 West 72nd Street

New York

10023

1914

1999

Loan

7520 Ridge Owners Corp.

Cooperative

Fee

N/A

7520 Ridge Boulevard

Brooklyn

Kings

11209

1956

2000

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Units of Measure	Occupancy Rate⁽²⁾	Occupancy Rate As-of Date	Appraised Value	Appraised Value As-of Date	Mortgage Rate	Administrative Fee Rate⁽³⁾	Master Servicing Fee Rate	Primary Servicing Fee Rate	Pari Passu Loan Primary Servicing Fee Rate	Trustee Fee Rate	Trust Advisor Fee Rate	Asset Representations Reviewer Fee Rate	CREFC Fee Rate	Interest Accrual Basis	Seasoning (mos.)
Loan	5,9	1	605 Third Avenue	SF	97.2%	10/1/2020	$685,000,000	11/1/2020	1.9375%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	5,7,8,11	2	McClellan Park	SF	86.8%	9/15/2020	$595,000,000	9/15/2020	3.3090%	0.01552%	0.00250%	0.00125%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	5	3	Miami Design District	SF	88.5%	9/1/2020	$856,000,000	3/1/2020	4.1325%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	9
Loan	5,12	4	McDonald’s Global HQ	SF	97.3%	11/4/2020	$409,000,000	9/28/2020	2.9350%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan	5,7,10,13	5	Coleman Highline	SF	100.0%	12/1/2020	$296,800,000	1/1/2022	2.8675%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan	5,9	6	Grace Building	SF	94.8%	10/19/2020	$2,150,000,000	9/8/2020	2.6921%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	5,10	7	250 West 57th Street	SF	79.8%	10/29/2020	$330,000,000	11/1/2020	2.8290%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	SF	100.0%		$108,140,000		3.2050%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Property		8.01	Dignity Health - Glendale, AZ	SF	100.0%	12/1/2020	$15,250,000	10/23/2020
Property		8.02	Walmart Neighborhood Market - Mobile, AL	SF	100.0%	12/1/2020	$13,000,000	10/21/2020
Property		8.03	Walmart Neighborhood Market - Forest, VA	SF	100.0%	12/1/2020	$12,700,000	10/23/2020
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ	SF	100.0%	12/1/2020	$10,450,000	10/23/2020
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA	SF	100.0%	12/1/2020	$8,800,000	10/21/2020
Property		8.06	Natural Grocers - Little Rock, AR	SF	100.0%	12/1/2020	$6,385,000	10/24/2020
Property		8.07	Walgreens - Columbus, OH	SF	100.0%	12/1/2020	$5,650,000	10/26/2020
Property		8.08	CVS Pharmacy - Schaumburg, IL	SF	100.0%	12/1/2020	$5,200,000	10/17/2020
Property		8.09	Hobby Lobby - Odessa, TX	SF	100.0%	12/1/2020	$5,100,000	10/26/2020
Property		8.10	Tractor Supply - Toughkenamon, PA	SF	100.0%	12/1/2020	$5,000,000	10/23/2020
Property		8.11	Walgreens - Harker Heights, TX	SF	100.0%	12/1/2020	$5,000,000	10/25/2020
Property		8.12	Fresenius Medical Care - Hephzibah, GA	SF	100.0%	12/1/2020	$3,590,000	10/26/2020
Property		8.13	Tractor Supply - Alexandria, LA	SF	100.0%	12/1/2020	$3,440,000	10/24/2020
Property		8.14	Dollar Tree - Brown Deer, WI	SF	100.0%	12/1/2020	$2,000,000	10/17/2020
Property		8.15	Dollar General - Odessa, TX	SF	100.0%	12/1/2020	$1,875,000	10/26/2020
Property		8.16	Dollar General - New Castle, PA	SF	100.0%	12/1/2020	$1,600,000	10/23/2020
Property		8.17	Dollar General - Evansville, IN	SF	100.0%	12/1/2020	$1,550,000	10/18/2020
Property		8.18	Dollar General - Harlingen, TX	SF	100.0%	12/1/2020	$1,550,000	10/23/2020
Loan	5,8	9	Fresh Pond Cambridge	SF	82.8%	8/28/2020	$113,000,000	8/20/2020	3.1500%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan	15	10	York Marketplace	SF	93.9%	10/1/2020	$44,600,000	10/2/2020	3.2480%	0.02677%	0.00250%	0.01250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan	5,7,9,16,17	11	The Arboretum	SF	91.9%	9/11/2020	$170,000,000	8/8/2020	3.3580%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	2
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	Rooms	78.4%	12/31/2019	$36,800,000	1/14/2021	3.6900%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	9
Loan	6,7	13	Walgreens Portfolio	SF	100.0%		$34,560,000		3.5600%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Property		13.01	Walgreens - Metairie, LA	SF	100.0%	12/1/2020	$8,570,000	10/6/2020
Property		13.02	Walgreens - Gretna, LA	SF	100.0%	12/1/2020	$7,780,000	10/6/2020
Property		13.03	Walgreens - Denham Springs, LA	SF	100.0%	12/1/2020	$6,500,000	10/6/2020
Property		13.04	Walgreens - Lansing, MI	SF	100.0%	12/1/2020	$6,240,000	10/6/2020
Property		13.05	Walgreens - Ruston, LA	SF	100.0%	12/1/2020	$5,470,000	10/2/2020
Loan	5,7,19	14	1890 Ranch	SF	92.4%	9/30/2020	$76,400,000	12/23/2019	3.1900%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	8
Loan		15	Town Center Jeffersonville	SF	100.0%	11/16/2020	$28,000,000	10/16/2020	3.3000%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	8	16	80 Grand - CA	SF	92.4%	11/24/2020	$28,500,000	10/9/2020	3.5410%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	5,9,10,20	17	711 Fifth Avenue	SF	76.5%	1/31/2020	$1,000,000,000	1/23/2020	3.1600%	0.01677%	0.00250%	0.00000%	0.00250%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	9
Loan		18	ClimaStor 5	SF	67.8%	10/31/2020	$15,100,000	10/4/2020	3.7040%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		19	Comfort Suites – Moab, UT	Rooms	53.5%	7/31/2020	$15,300,000	11/25/2019	4.1800%	0.07427%	0.00250%	0.06000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	11
Loan	9	20	Oakwood Village	SF	88.1%	8/31/2020	$14,800,000	2/5/2020	3.7300%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		21	Bay Terrace Cooperative Section XII, Inc.	Units	96.0%	8/25/2020	$50,700,000	8/25/2020	3.2000%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		22	Barocrest Apartments Owners Corp.	Units	94.0%	9/9/2020	$21,100,000	9/9/2020	3.1900%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	6	23	CVS Montgomery & Douglas Portfolio	SF	100.0%		$8,700,000		3.9040%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Property		23.01	CVS Montgomery	SF	100.0%	12/1/2020	$4,600,000	6/22/2020
Property		23.02	CVS Douglas	SF	100.0%	12/1/2020	$4,100,000	6/25/2020
Loan		24	Kroger Distribution Center	SF	100.0%	12/1/2020	$8,740,000	10/21/2020	3.3800%	0.04677%	0.00250%	0.03250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		25	Cardiff Reef	SF	100.0%	11/10/2020	$12,000,000	10/9/2020	3.0540%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		26	541 Bronx River Road	Units	92.9%	11/17/2020	$9,950,000	9/24/2020	2.8600%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		27	645 Owners Corp.	Units	97.1%	6/24/2020	$25,550,000	6/24/2020	3.1800%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		28	Glen Manor Apartments Corp.	Units	96.0%	9/29/2020	$12,160,000	9/29/2020	3.2200%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		29	Extra Space Storage-San Jacinto	SF	93.4%	3/1/2020	$15,000,000	3/13/2020	3.3540%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		30	277 Bronx River Road Owners, Inc.	Units	95.1%	8/12/2020	$16,565,000	8/12/2020	3.2600%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		31	P.M.A. Corporation	Units	95.0%	5/18/2020	$14,300,000	5/18/2020	3.3500%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		32	14 Soundview Owners Corp.	Units	93.9%	10/20/2020	$16,500,000	10/20/2020	3.2000%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		33	Roseville North Highlands Self Storage	SF	96.2%	10/21/2020	$4,850,000	10/9/2020	3.4290%	0.01677%	0.00250%	0.00250%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	Units	93.0%	8/5/2020	$60,300,000	8/5/2020	3.3000%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		35	11 Bronx River Road Owners, Inc.	Units	95.1%	9/24/2020	$13,600,000	9/24/2020	3.2900%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	Units	96.0%	9/15/2020	$40,400,000	9/15/2020	3.1500%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		37	Elizabeth Gardens Corp.	Units	93.0%	9/23/2020	$14,330,000	9/23/2020	3.3500%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	Units	93.5%	10/1/2020	$20,610,000	10/1/2020	3.4200%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	1
Loan		39	Roblinn Corp.	Units	93.0%	9/24/2020	$18,270,000	9/24/2020	3.3900%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0
Loan		40	7520 Ridge Owners Corp.	Units	95.4%	9/17/2020	$10,100,000	9/17/2020	3.4000%	0.09177%	0.08000%	0.00000%	0.00000%	0.00945%	0.00151%	0.00031%	0.00050%	Actual/360	0

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	ARD (Yes/No)	Original Term to Maturity (mos.)	Remaining Term to Maturity (mos.)	Original Interest-Only Period (mos.)	Remaining Interest-Only Period (mos.)	Original Amortization Term (mos.)	Remaining Amortization Term (mos.)	Note Date	First Payment Date	First P&I Payment Date (Partial IO Loans)	Maturity Date	ARD Loan Final Maturity Date	Monthly Debt Service (P&I)	Monthly Debt Service (IO)	Annual Debt Service (P&I)	Annual Debt Service (IO)
Loan	5,9	1	605 Third Avenue	No	120	120	120	120	0	0	11/20/2020	1/5/2021	N/A	12/5/2030	N/A	$0.00	$130,962.00	$0.00	$1,571,544.00
Loan	5,7,8,11	2	McClellan Park	No	120	120	120	120	0	0	11/13/2020	1/11/2021	N/A	12/11/2030	N/A	$0.00	$209,684.90	$0.00	$2,516,218.80
Loan	5	3	Miami Design District	No	120	111	120	111	0	0	2/28/2020	4/1/2020	N/A	3/1/2030	N/A	$0.00	$261,868.49	$0.00	$3,142,421.88
Loan	5,12	4	McDonald’s Global HQ	No	120	119	0	0	270	269	10/29/2020	12/1/2020	N/A	11/1/2030	N/A	$471,599.94	$0.00	$5,659,199.28	$0.00
Loan	5,7,10,13	5	Coleman Highline	Yes	120	119	120	119	0	0	10/30/2020	12/6/2020	N/A	11/6/2030	11/6/2032	$0.00	$147,062.26	$0.00	$1,764,747.12
Loan	5,9	6	Grace Building	No	120	120	120	120	0	0	11/17/2020	1/6/2021	N/A	12/6/2030	N/A	$0.00	$136,474.51	$0.00	$1,637,694.12
Loan	5,10	7	250 West 57th Street	No	120	120	120	120	0	0	11/12/2020	1/1/2021	N/A	12/1/2030	N/A	$0.00	$131,463.37	$0.00	$1,577,560.44
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	No	120	120	120	120	0	0	11/24/2020	1/1/2021	N/A	12/1/2030	N/A	$0.00	$108,317.13	$0.00	$1,299,805.56
Property		8.01	Dignity Health - Glendale, AZ
Property		8.02	Walmart Neighborhood Market - Mobile, AL
Property		8.03	Walmart Neighborhood Market - Forest, VA
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA
Property		8.06	Natural Grocers - Little Rock, AR
Property		8.07	Walgreens - Columbus, OH
Property		8.08	CVS Pharmacy - Schaumburg, IL
Property		8.09	Hobby Lobby - Odessa, TX
Property		8.10	Tractor Supply - Toughkenamon, PA
Property		8.11	Walgreens - Harker Heights, TX
Property		8.12	Fresenius Medical Care - Hephzibah, GA
Property		8.13	Tractor Supply - Alexandria, LA
Property		8.14	Dollar Tree - Brown Deer, WI
Property		8.15	Dollar General - Odessa, TX
Property		8.16	Dollar General - New Castle, PA
Property		8.17	Dollar General - Evansville, IN
Property		8.18	Dollar General - Harlingen, TX
Loan	5,8	9	Fresh Pond Cambridge	No	120	119	120	119	0	0	10/27/2020	12/1/2020	N/A	11/1/2030	N/A	$0.00	$79,843.75	$0.00	$958,125.00
Loan	15	10	York Marketplace	No	120	119	120	119	0	0	11/3/2020	12/11/2020	N/A	11/11/2030	N/A	$0.00	$80,955.65	$0.00	$971,467.80
Loan	5,7,9,16,17	11	The Arboretum	No	120	118	0	0	360	358	10/1/2020	11/11/2020	N/A	10/11/2030	N/A	$110,288.93	$0.00	$1,323,467.16	$0.00
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	No	120	111	36	27	360	360	2/19/2020	4/11/2020	4/11/2023	3/11/2030	N/A	$106,539.55	$72,252.89	$1,278,474.60	$867,034.68
Loan	6,7	13	Walgreens Portfolio	No	120	120	0	0	360	360	11/20/2020	1/1/2021	N/A	12/1/2030	N/A	$97,266.14	$0.00	$1,167,193.68	$0.00
Property		13.01	Walgreens - Metairie, LA
Property		13.02	Walgreens - Gretna, LA
Property		13.03	Walgreens - Denham Springs, LA
Property		13.04	Walgreens - Lansing, MI
Property		13.05	Walgreens - Ruston, LA
Loan	5,7,19	14	1890 Ranch	No	120	112	36	28	360	360	3/6/2020	5/1/2020	5/1/2023	4/1/2030	N/A	$89,018.74	$55,549.20	$1,068,224.88	$666,590.40
Loan		15	Town Center Jeffersonville	No	120	120	0	0	360	360	11/20/2020	1/11/2021	N/A	12/11/2030	N/A	$85,839.22	$0.00	$1,030,070.64	$0.00
Loan	8	16	80 Grand - CA	No	120	120	60	60	360	360	12/2/2020	1/11/2021	1/11/2026	12/11/2030	N/A	$88,010.61	$58,340.43	$1,056,127.32	$700,085.16
Loan	5,9,10,20	17	711 Fifth Avenue	No	120	111	120	111	0	0	3/6/2020	4/6/2020	N/A	3/6/2030	N/A	$0.00	$40,048.61	$0.00	$480,583.32
Loan		18	ClimaStor 5	No	120	120	0	0	360	360	11/23/2020	1/11/2021	N/A	12/11/2030	N/A	$44,208.89	$0.00	$530,506.68	$0.00
Loan		19	Comfort Suites – Moab, UT	No	120	109	0	0	360	349	12/16/2019	2/1/2020	N/A	1/1/2030	N/A	$47,321.51	$0.00	$567,858.12	$0.00
Loan	9	20	Oakwood Village	No	120	120	0	0	360	360	11/17/2020	1/11/2021	N/A	12/11/2030	N/A	$35,110.59	$0.00	$421,327.08	$0.00
Loan		21	Bay Terrace Cooperative Section XII, Inc.	No	120	119	0	0	480	479	10/30/2020	12/1/2020	N/A	11/1/2030	N/A	$27,720.46	0	$332,645.52	$0.00
Loan		22	Barocrest Apartments Owners Corp.	No	120	120	120	120	0	0	11/18/2020	1/1/2021	N/A	12/1/2030	N/A	0	$16,171.53	$0.00	$194,058.36
Loan	6	23	CVS Montgomery & Douglas Portfolio	No	60	59	0	0	240	239	11/10/2020	12/11/2020	N/A	11/11/2025	N/A	$31,969.68	$0.00	$383,636.16	$0.00
Property		23.01	CVS Montgomery
Property		23.02	CVS Douglas
Loan		24	Kroger Distribution Center	No	120	120	120	120	0	0	11/17/2020	1/11/2021	N/A	12/11/2030	N/A	$0.00	$14,975.75	$0.00	$179,709.00
Loan		25	Cardiff Reef	No	120	120	120	120	0	0	11/16/2020	1/1/2021	N/A	12/1/2030	N/A	$0.00	$12,192.14	$0.00	$146,305.68
Loan		26	541 Bronx River Road	No	120	120	120	120	0	0	11/19/2020	1/1/2021	N/A	12/1/2030	N/A	$0.00	$10,873.96	$0.00	$130,487.52
Loan		27	645 Owners Corp.	No	120	119	0	0	360	359	10/30/2020	12/1/2020	N/A	11/1/2030	N/A	$19,411.82	0	$232,941.84	$0.00
Loan		28	Glen Manor Apartments Corp.	No	120	120	0	0	360	360	11/19/2020	1/1/2021	N/A	12/1/2030	N/A	$15,174.65	0	$182,095.80	$0.00
Loan		29	Extra Space Storage-San Jacinto	No	120	119	0	0	360	359	10/30/2020	12/11/2020	N/A	11/11/2030	N/A	$14,109.91	$0.00	$169,318.92	$0.00
Loan		30	277 Bronx River Road Owners, Inc.	No	120	119	0	0	480	479	10/30/2020	12/1/2020	N/A	11/1/2030	N/A	$11,193.89	0	$134,326.68	$0.00
Loan		31	P.M.A. Corporation	No	120	119	0	0	240	239	10/29/2020	12/1/2020	N/A	11/1/2030	N/A	$17,168.45	0	$206,021.40	$0.00
Loan		32	14 Soundview Owners Corp.	No	120	120	0	0	300	300	11/20/2020	1/1/2021	N/A	12/1/2030	N/A	$13,086.33	0	$157,035.96	$0.00
Loan		33	Roseville North Highlands Self Storage	No	120	120	120	120	0	0	11/12/2020	1/1/2021	N/A	12/1/2030	N/A	$0.00	$7,677.55	$0.00	$92,130.60
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	No	120	119	120	119	0	0	10/29/2020	12/1/2020	N/A	11/1/2030	N/A	0	$6,970.49	$0.00	$83,645.88
Loan		35	11 Bronx River Road Owners, Inc.	No	120	120	0	0	360	360	11/20/2020	1/1/2021	N/A	12/1/2030	N/A	$10,060.31	0	$120,723.72	$0.00
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	No	120	120	0	0	360	360	11/20/2020	1/1/2021	N/A	12/1/2030	N/A	$9,024.47	0	$108,293.64	$0.00
Loan		37	Elizabeth Gardens Corp.	No	120	120	0	0	360	360	11/30/2020	1/1/2021	N/A	12/1/2030	N/A	$7,712.49	0	$92,549.88	$0.00
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	No	120	119	0	0	360	359	10/30/2020	12/1/2020	N/A	11/1/2030	N/A	$7,002.31	0	$84,027.72	$0.00
Loan		39	Roblinn Corp.	No	120	120	0	0	360	360	11/30/2020	1/1/2021	N/A	12/1/2030	N/A	$6,200.98	0	$74,411.76	$0.00
Loan		40	7520 Ridge Owners Corp.	No	120	120	0	0	360	360	11/30/2020	1/1/2021	N/A	12/1/2030	N/A	$4,878.29	0	$58,539.48	$0.00

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Lockbox Type

Cash Management Status

Crossed With
Other Loans

Related-Borrower Loans

UW NOI
DSCR (P&I)

UW NOI
DSCR (IO)

UW NCF
DSCR (P&I)

UW NCF
DSCR (IO)

Cut-Off Date
LTV Ratio

Maturity Date LTV Ratio

Grace Period to
Late Charge
(Days)

Grace Period to Default
(Days)

Due Date

Prepayment Provisions
(No. of Payments)

YM
Formula

Loan

5,9

605 Third Avenue

Hard

Springing

N/A

7.08x

N/A

6.61x

33.7%

10 days once per calendar year

Fifth

YM1(24);DEF/YM1(89);O(7)

Loan

5,7,8,11

McClellan Park

Hard

Springing

N/A

3.13x

N/A

2.90x

60.2%

Eleventh

YM(24);DEF/YM(89);O(7)

Loan

Miami Design District

Hard

Springing

N/A

2.21x

N/A

2.14x

46.7%

2 (Once per year)

First

LO(33);DEF(80);O(7)

Loan

5,12

McDonald’s Global HQ

Hard

In Place

N/A

1.46x

N/A

1.45x

N/A

41.4%

17.1%

First

LO(25);DEF(91);O(4)

Loan

5,7,10,13

Coleman Highline

Hard

Springing

N/A

3.18x

N/A

3.18x

56.5%

Sixth

YM0.5(25);DEF/YM0.5(88);O(7)

Loan

5,9

Grace Building

Hard

Springing

N/A

4.33x

N/A

4.25x

41.1%

Sixth

LO(24);DEF/YM1(89);O(7)

Loan

5,10

250 West 57th Street

Hard

In Place

N/A

3.85x

N/A

3.49x

54.5%

First

LO(24);DEF(89);O(7)

Loan

5,6,14

ExchangeRight Net Leased Portfolio #41

Hard

Springing

N/A

2.70x

N/A

2.60x

61.3%

First

LO(24);DEF(92);O(4)

Property

8.01

Dignity Health - Glendale, AZ

Property

8.02

Walmart Neighborhood Market - Mobile, AL

Property

8.03

Walmart Neighborhood Market - Forest, VA

Property

8.04

BioLife Plasma Services L.P. - Avondale, AZ

Property

8.05

BioLife Plasma Services L.P. - Richmond, VA

Property

8.06

Natural Grocers - Little Rock, AR

Property

8.07

Walgreens - Columbus, OH

Property

8.08

CVS Pharmacy - Schaumburg, IL

Property

8.09

Hobby Lobby - Odessa, TX

Property

8.10

Tractor Supply - Toughkenamon, PA

Property

8.11

Walgreens - Harker Heights, TX

Property

8.12

Fresenius Medical Care - Hephzibah, GA

Property

8.13

Tractor Supply - Alexandria, LA

Property

8.14

Dollar Tree - Brown Deer, WI

Property

8.15

Dollar General - Odessa, TX

Property

8.16

Dollar General - New Castle, PA

Property

8.17

Dollar General - Evansville, IN

Property

8.18

Dollar General - Harlingen, TX

Loan

5,8

Fresh Pond Cambridge

Hard

Springing

N/A

3.58x

N/A

3.34x

44.2%

First

LO(25);DEF(88);O(7)

Loan

York Marketplace

Soft

Springing

N/A

2.93x

N/A

2.74x

66.1%

Eleventh

LO(25);DEF(91);O(4)

Loan

5,7,9,16,17

The Arboretum

Hard

In Place

N/A

1.81x

N/A

1.70x

N/A

58.6%

45.7%

Eleventh

LO(26);DEF(90);O(4)

Loan

10,18

Hilton Garden Inn Salt Lake City Airport

Springing

N/A

2.35x

3.46x

2.11x

3.11x

63.0%

54.2%

Eleventh

LO(33);DEF(83);O(4)

Loan

6,7

Walgreens Portfolio

Springing

N/A

1.69x

N/A

1.66x

N/A

62.2%

48.8%

First

LO(24);DEF(92);O(4)

Property

13.01

Walgreens - Metairie, LA

Property

13.02

Walgreens - Gretna, LA

Property

13.03

Walgreens - Denham Springs, LA

Property

13.04

Walgreens - Lansing, MI

Property

13.05

Walgreens - Ruston, LA

Loan

5,7,19

1890 Ranch

Hard

Springing

N/A

2.32x

3.71x

2.17x

3.48x

66.2%

56.3%

First

LO(24);YM1(89);O(7)

Loan

Town Center Jeffersonville

Hard

In Place

N/A

1.92x

N/A

1.75x

N/A

70.0%

54.3%

Eleventh

LO(24);DEF(89);O(7)

Loan

80 Grand - CA

Springing

N/A

1.55x

2.33x

1.48x

2.24x

68.4%

61.7%

Eleventh

LO(24);DEF(89);O(7)

Loan

5,9,10,20

711 Fifth Avenue

Hard

Springing

N/A

2.94x

N/A

2.90x

54.5%

Sixth

LO(33);DEF(80);O(7)

Loan

ClimaStor 5

Springing

N/A

1.60x

N/A

1.57x

N/A

63.6%

50.1%

Eleventh

LO(24);DEF(92);O(4)

Loan

Comfort Suites – Moab, UT

Springing

N/A

2.28x

N/A

2.03x

N/A

62.4%

50.8%

First

LO(35);DEF(81);O(4)

Loan

Oakwood Village

Springing

N/A

2.26x

N/A

2.13x

N/A

51.4%

40.5%

Eleventh

LO(24);DEF(92);O(4)

Loan

Bay Terrace Cooperative Section XII, Inc.

N/A

4.39x

N/A

4.30x

N/A

14.8%

12.7%

First

YM1(113);1%(3);O(4)

Loan

Barocrest Apartments Owners Corp.

N/A

4.56x

N/A

4.47x

28.4%

First

YM1(113);1%(3);O(4)

Loan

CVS Montgomery & Douglas Portfolio

Soft

Springing

N/A

1.39x

N/A

1.38x

N/A

61.0%

50.4%

Eleventh

LO(25);DEF(31);O(4)

Property

23.01

CVS Montgomery

Property

23.02

CVS Douglas

Loan

Kroger Distribution Center

Hard

Springing

N/A

2.97x

N/A

2.79x

60.0%

Eleventh

LO(24);DEF(92);O(4)

Loan

Cardiff Reef

Springing

N/A

3.31x

N/A

3.28x

39.4%

First

LO(24);YM1(92);O(4)

Loan

541 Bronx River Road

Springing

N/A

4.03x

N/A

3.84x

45.2%

First

LO(24);DEF(92);O(4)

Loan

645 Owners Corp.

N/A

4.06x

N/A

3.97x

N/A

17.6%

13.6%

First

YM1(113);1%(3);O(4)

Loan

Glen Manor Apartments Corp.

N/A

5.24x

N/A

5.13x

N/A

28.8%

22.3%

First

YM1(113);1%(3);O(4)

Loan

Extra Space Storage-San Jacinto

Springing

N/A

5.21x

N/A

4.92x

N/A

21.3%

16.6%

Eleventh

LO(25);DEF(91);O(4)

Loan

277 Bronx River Road Owners, Inc.

N/A

8.47x

N/A

8.28x

N/A

18.1%

15.6%

First

YM1(113);1%(3);O(4)

Loan

P.M.A. Corporation

N/A

4.46x

N/A

4.38x

N/A

20.9%

12.4%

First

YM1(113);1%(3);O(4)

Loan

14 Soundview Owners Corp.

N/A

5.43x

N/A

5.33x

N/A

16.4%

11.5%

First

YM1(113);1%(3);O(4)

Loan

Roseville North Highlands Self Storage

Springing

N/A

3.23x

N/A

3.14x

54.6%

First

LO(24);DEF(92);O(4)

Loan

40 W. 22nd St. Tenants Cooperative Corp.

N/A

24.21x

N/A

23.82x

4.1%

First

YM1(113);1%(3);O(4)

Loan

11 Bronx River Road Owners, Inc.

N/A

6.94x

N/A

6.79x

N/A

16.9%

13.1%

First

YM1(113);1%(3);O(4)

Loan

225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.

N/A

11.02x

N/A

10.90x

N/A

5.2%

4.0%

First

YM1(113);1%(3);O(4)

Loan

Elizabeth Gardens Corp.

N/A

9.16x

N/A

8.99x

N/A

12.2%

9.5%

First

YM1(113);1%(3);O(4)

Loan

Via Magna Corp. f/k/a CLXXXII Via Magna Corp.

N/A

7.00x

N/A

6.84x

N/A

7.6%

6.0%

First

YM1(113);1%(3);O(4)

Loan

Roblinn Corp.

N/A

6.39x

N/A

6.07x

N/A

7.7%

6.0%

First

YM1(113);1%(3);O(4)

Loan

7520 Ridge Owners Corp.

N/A

7.42x

N/A

7.25x

N/A

10.9%

8.5%

First

YM1(113);1%(3);O(4)

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Third Most
Recent Revenues

Third Most
Recent Expenses

Third Most
Recent NOI

Third
Most Recent
NOI Date

Third Most
Recent NOI
Debt Yield

Second Most
Recent Revenues

Second Most
Recent Expenses

Second Most
Recent NOI

Second
Most Recent
NOI Date

Second Most
Recent NOI
Debt Yield

Most
Recent Revenues

Most
Recent Expenses

Most
Recent NOI

Loan

5,9

605 Third Avenue

$45,432,848

$34,634,376

$10,798,472

12/31/2018

4.7%

$43,952,489

$35,939,209

$8,013,280

12/31/2019

3.5%

$58,781,777

$34,911,832

$23,869,945

Loan

5,7,8,11

McClellan Park

$39,655,018

$14,730,525

$24,924,493

12/31/2018

7.0%

$42,772,659

$15,192,749

$27,579,910

12/31/2019

7.7%

$46,135,523

$16,541,707

$29,593,816

Loan

Miami Design District

$41,415,267

$15,801,105

$25,614,162

12/31/2017

6.4%

$48,127,178

$15,993,554

$32,133,624

12/31/2018

8.0%

$50,574,148

$16,756,756

$33,817,392

Loan

5,12

McDonald’s Global HQ

N/A

$20,415,976

$12,520,615

$7,895,362

12/31/2019

4.7%

$24,482,435

$13,669,779

$10,812,656

Loan

5,7,10,13

Coleman Highline

N/A

Loan

5,9

Grace Building

$122,739,552

$49,532,888

$73,206,665

12/31/2018

8.3%

$102,917,243

$50,379,050

$52,538,193

12/31/2019

5.9%

$97,004,029

$50,731,490

$46,272,539

Loan

5,10

250 West 57th Street

$32,704,841

$13,558,692

$19,146,149

12/31/2018

10.6%

$34,542,482

$15,564,019

$18,978,463

12/31/2019

10.5%

$34,781,901

$15,516,592

$19,265,309

Loan

5,6,14

ExchangeRight Net Leased Portfolio #41

N/A

Property

8.01

Dignity Health - Glendale, AZ

N/A

Property

8.02

Walmart Neighborhood Market - Mobile, AL

N/A

Property

8.03

Walmart Neighborhood Market - Forest, VA

N/A

Property

8.04

BioLife Plasma Services L.P. - Avondale, AZ

N/A

Property

8.05

BioLife Plasma Services L.P. - Richmond, VA

N/A

Property

8.06

Natural Grocers - Little Rock, AR

N/A

Property

8.07

Walgreens - Columbus, OH

N/A

Property

8.08

CVS Pharmacy - Schaumburg, IL

N/A

Property

8.09

Hobby Lobby - Odessa, TX

N/A

Property

8.10

Tractor Supply - Toughkenamon, PA

N/A

Property

8.11

Walgreens - Harker Heights, TX

N/A

Property

8.12

Fresenius Medical Care - Hephzibah, GA

N/A

Property

8.13

Tractor Supply - Alexandria, LA

N/A

Property

8.14

Dollar Tree - Brown Deer, WI

N/A

Property

8.15

Dollar General - Odessa, TX

N/A

Property

8.16

Dollar General - New Castle, PA

N/A

Property

8.17

Dollar General - Evansville, IN

N/A

Property

8.18

Dollar General - Harlingen, TX

N/A

Loan

5,8

Fresh Pond Cambridge

$8,403,569

$2,382,552

$6,021,017

12/31/2018

12.0%

$8,429,826

$2,472,908

$5,956,917

12/31/2019

11.9%

$8,166,026

$2,335,510

$5,830,516

Loan

York Marketplace

$4,313,062

$1,307,663

$3,005,399

12/31/2018

10.2%

$4,279,251

$1,366,419

$2,912,832

12/31/2019

9.9%

$3,953,261

$1,337,250

$2,616,011

Loan

5,7,9,16,17

The Arboretum

$14,303,223

$3,580,319

$10,722,904

12/31/2018

10.8%

$14,261,611

$3,734,656

$10,526,955

12/31/2019

10.6%

$13,402,026

$3,593,488

$9,808,538

Loan

10,18

Hilton Garden Inn Salt Lake City Airport

$7,447,376

$4,605,409

$2,841,967

12/31/2017

12.3%

$7,799,321

$4,706,102

$3,093,219

12/31/2018

13.3%

$7,654,989

$4,707,989

$2,947,000

Loan

6,7

Walgreens Portfolio

N/A

Property

13.01

Walgreens - Metairie, LA

N/A

Property

13.02

Walgreens - Gretna, LA

N/A

Property

13.03

Walgreens - Denham Springs, LA

N/A

Property

13.04

Walgreens - Lansing, MI

N/A

Property

13.05

Walgreens - Ruston, LA

N/A

Loan

5,7,19

1890 Ranch

N/A

Loan

Town Center Jeffersonville

N/A

$2,093,473

$331,787

$1,761,686

Loan

80 Grand - CA

$1,941,108

$773,837

$1,167,270

12/31/2018

6.0%

$2,390,770

$922,242

$1,468,528

12/31/2019

7.5%

$2,217,997

$977,041

$1,240,956

Loan

5,9,10,20

711 Fifth Avenue

$63,038,695

$18,950,129

$44,088,566

12/31/2018

8.1%

$69,563,590

$20,967,241

$48,596,349

12/31/2019

8.9%

$69,060,254

$21,771,999

$47,288,255

Loan

ClimaStor 5

$974,516

$320,892

$653,624

12/31/2018

6.8%

$1,164,191

$363,565

$800,626

12/31/2019

8.3%

$1,245,006

$366,275

$878,730

Loan

Comfort Suites – Moab, UT

$4,083,581

$2,055,913

$2,027,668

12/31/2017

21.2%

$3,785,889

$2,148,340

$1,637,549

12/31/2018

17.1%

$2,656,121

$1,875,797

$780,324

Loan

Oakwood Village

$1,185,402

$452,900

$732,502

12/31/2018

9.6%

$1,221,475

$494,445

$727,030

12/31/2019

9.6%

$1,242,662

$467,992

$774,670

Loan

Bay Terrace Cooperative Section XII, Inc.

N/A

Loan

Barocrest Apartments Owners Corp.

N/A

Loan

CVS Montgomery & Douglas Portfolio

$546,988

12/31/2017

10.3%

$546,988

12/31/2018

10.3%

$550,528

Property

23.01

CVS Montgomery

$287,280

12/31/2017

$287,280

12/31/2018

$287,280

Property

23.02

CVS Douglas

$259,708

12/31/2017

$259,708

12/31/2018

$263,248

Loan

Kroger Distribution Center

N/A

Loan

Cardiff Reef

N/A

$644,803

$204,986

$439,817

Loan

541 Bronx River Road

$974,107

$417,249

$556,858

12/31/2018

12.4%

$1,005,805

$425,634

$580,171

12/31/2019

12.9%

$1,037,197

$519,774

$517,423

Loan

645 Owners Corp.

N/A

Loan

Glen Manor Apartments Corp.

N/A

Loan

Extra Space Storage-San Jacinto

$1,293,252

$354,316

$938,936

12/31/2018

29.4%

$1,373,095

$404,985

$968,110

12/31/2019

30.3%

$1,348,420

$431,857

$916,563

Loan

277 Bronx River Road Owners, Inc.

N/A

Loan

P.M.A. Corporation

N/A

Loan

14 Soundview Owners Corp.

N/A

Loan

Roseville North Highlands Self Storage

$526,464

$309,437

$217,027

12/31/2018

8.2%

$558,687

$285,684

$273,003

12/31/2019

10.3%

$534,884

$251,273

$283,611

Loan

40 W. 22nd St. Tenants Cooperative Corp.

N/A

Loan

11 Bronx River Road Owners, Inc.

N/A

Loan

225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.

N/A

Loan

Elizabeth Gardens Corp.

N/A

Loan

Via Magna Corp. f/k/a CLXXXII Via Magna Corp.

N/A

Loan

Roblinn Corp.

N/A

Loan

7520 Ridge Owners Corp.

N/A

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most Recent NOI Date	Most Recent NOI Debt Yield	Underwritten Occupancy Rate	Underwritten Effective Gross Income	Underwritten Total Expenses	Underwritten NOI	Underwritten NOI Debt Yield	Underwritten Replacement Reserves	Underwritten TI/LC	Underwritten NCF	Underwritten NCF Debt Yield	Largest Tenant
Loan	5,9	1	605 Third Avenue	9/30/2020 TTM	10.3%	97.2%	$68,159,995	$36,029,430	$32,130,565	13.9%	$205,547	$1,950,230	$29,974,788	13.0%	Univision Communications, Inc.
Loan	5,7,8,11	2	McClellan Park	9/30/2020 TTM	8.3%	81.0%	$52,666,380	$15,037,967	$37,628,413	10.5%	$1,038,823	$1,731,371	$34,858,219	9.7%	Amazon
Loan	5	3	Miami Design District	12/31/2019	8.5%	88.6%	$53,041,550	$16,007,449	$37,034,101	9.3%	$99,419	$994,188	$35,940,495	9.0%	Holly Hunt
Loan	5,12	4	McDonald’s Global HQ	8/31/2020 TTM	6.4%	95.0%	$35,092,657	$15,037,235	$20,055,422	11.8%	$57,502	$50,254	$19,947,666	11.8%	McDonald’s
Loan	5,7,10,13	5	Coleman Highline	N/A	N/A	95.0%	$21,742,740	$6,234,846	$15,507,894	9.2%	$0	$0	$15,507,894	9.2%	Roku
Loan	5,9	6	Grace Building	9/30/2020 TTM	5.2%	95.4%	$157,612,989	$53,319,272	$104,293,717	11.8%	$389,243	$1,556,972	$102,347,502	11.6%	Bank of America, N.A.
Loan	5,10	7	250 West 57th Street	6/30/2020 TTM	10.7%	79.8%	$36,164,898	$16,274,317	$19,890,581	11.1%	$114,186	$1,764,050	$18,012,345	10.0%	American Society of Composers, Authors and Publishers
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	N/A	N/A	95.0%	$5,998,997	$179,970	$5,819,027	8.8%	$49,865	$172,749	$5,596,413	8.4%
Property		8.01	Dignity Health - Glendale, AZ	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dignity Health - Glendale, AZ
Property		8.02	Walmart Neighborhood Market - Mobile, AL	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Walmart Neighborhood Market - Mobile, AL
Property		8.03	Walmart Neighborhood Market - Forest, VA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Walmart Neighborhood Market - Forest, VA
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		BioLife Plasma Services L.P. - Avondale, AZ
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		BioLife Plasma Services L.P. - Richmond, VA
Property		8.06	Natural Grocers - Little Rock, AR	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Natural Grocers - Little Rock, AR
Property		8.07	Walgreens - Columbus, OH	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Walgreens - Columbus, OH
Property		8.08	CVS Pharmacy - Schaumburg, IL	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		CVS Pharmacy - Schaumburg, IL
Property		8.09	Hobby Lobby - Odessa, TX	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Hobby Lobby - Odessa, TX
Property		8.10	Tractor Supply - Toughkenamon, PA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Tractor Supply - Toughkenamon, PA
Property		8.11	Walgreens - Harker Heights, TX	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Walgreens - Harker Heights, TX
Property		8.12	Fresenius Medical Care - Hephzibah, GA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Fresenius Medical Care - Hephzibah, GA
Property		8.13	Tractor Supply - Alexandria, LA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Tractor Supply - Alexandria, LA
Property		8.14	Dollar Tree - Brown Deer, WI	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dollar Tree - Brown Deer, WI
Property		8.15	Dollar General - Odessa, TX	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dollar General - Odessa, TX
Property		8.16	Dollar General - New Castle, PA	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dollar General - New Castle, PA
Property		8.17	Dollar General - Evansville, IN	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dollar General - Evansville, IN
Property		8.18	Dollar General - Harlingen, TX	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Dollar General - Harlingen, TX
Loan	5,8	9	Fresh Pond Cambridge	7/31/2020 TTM	11.7%	87.3%	$7,749,504	$2,040,040	$5,709,464	11.4%	$34,010	$344,630	$5,330,825	10.7%	Whole Foods Market
Loan	15	10	York Marketplace	9/30/2020 TTM	8.9%	89.1%	$4,317,675	$1,469,324	$2,848,350	9.7%	$30,675	$153,375	$2,664,301	9.0%	Lowe’s
Loan	5,7,9,16,17	11	The Arboretum	8/31/2020 TTM	9.8%	93.4%	$13,348,804	$3,759,022	$9,589,782	9.6%	$211,247	$355,912	$9,022,624	9.1%	Walmart
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	12/31/2019	12.7%	78.4%	$7,647,638	$4,647,302	$3,000,336	12.9%	$305,906	$0	$2,694,430	11.6%	N/A
Loan	6,7	13	Walgreens Portfolio	N/A	N/A	96.5%	$1,986,880	$19,565	$1,967,315	9.2%	$10,605	$24,024	$1,932,686	9.0%
Property		13.01	Walgreens - Metairie, LA	N/A		95.0%	$513,000	$5,130	$507,870		$2,048	$24,024	$481,799		Walgreens - Metairie, LA
Property		13.02	Walgreens - Gretna, LA	N/A		97.0%	$430,510	$4,216	$426,294		$2,174	$0	$424,120		Walgreens - Gretna, LA
Property		13.03	Walgreens - Denham Springs, LA	N/A		97.0%	$378,300	$3,705	$374,595		$2,174	$0	$372,422		Walgreens - Denham Springs, LA
Property		13.04	Walgreens - Lansing, MI	N/A		97.0%	$354,185	$3,469	$350,716		$2,163	$0	$348,553		Walgreens - Lansing, MI
Property		13.05	Walgreens - Ruston, LA	N/A		97.0%	$310,885	$3,045	$307,840		$2,048	$0	$305,793		Walgreens - Ruston, LA
Loan	5,7,19	14	1890 Ranch	N/A	N/A	88.1%	$10,321,892	$4,245,649	$6,076,243	12.0%	$69,591	$313,524	$5,693,128	11.2%	Academy Sports + Outdoors
Loan		15	Town Center Jeffersonville	10/31/2020 TTM	9.0%	95.0%	$2,595,184	$616,286	$1,978,898	10.1%	$36,846	$142,413	$1,799,640	9.2%	Hobby Lobby
Loan	8	16	80 Grand - CA	8/31/2020 TTM	6.4%	84.8%	$2,750,850	$1,117,530	$1,633,320	8.4%	$8,831	$58,612	$1,565,878	8.0%	Spring Fertility Management Oakland LLC
Loan	5,9,10,20	17	711 Fifth Avenue	3/31/2020 TTM	8.7%	90.6%	$74,193,553	$22,888,769	$51,304,783	9.4%	$85,006	$544,350	$50,675,427	9.3%	SunTrust Banks
Loan		18	ClimaStor 5	10/31/2020 TTM	9.2%	65.7%	$1,268,137	$419,681	$848,456	8.8%	$14,782	$0	$833,673	8.7%	N/A
Loan		19	Comfort Suites – Moab, UT	7/31/2020 TTM	8.2%	65.2%	$3,530,713	$2,238,818	$1,291,895	13.5%	$141,229	$0	$1,150,666	12.0%	N/A
Loan	9	20	Oakwood Village	9/30/2020 TTM	10.2%	76.5%	$1,355,840	$404,068	$951,772	12.5%	$26,885	$29,281	$895,606	11.8%	Big Lots
Loan		21	Bay Terrace Cooperative Section XII, Inc.	N/A	N/A	96.0%	$3,512,840	$2,051,697	$1,461,143	19.5%	$31,000	$0	$1,430,143	19.1%	N/A
Loan		22	Barocrest Apartments Owners Corp.	N/A	N/A	94.0%	$1,426,694	$542,533	$884,161	14.7%	$16,500	$0	$867,661	14.5%	N/A
Loan	6	23	CVS Montgomery & Douglas Portfolio	12/31/2019	10.4%	97.0%	$538,136	$5,381	$532,755	10.0%	$2,285	$0	$530,470	10.0%
Property		23.01	CVS Montgomery	12/31/2019		97.0%	$278,662	$2,787	$275,875		$1,197	$0	$274,678		CVS Pharmacy, Inc
Property		23.02	CVS Douglas	12/31/2019		97.0%	$259,475	$2,595	$256,880		$1,088	$0	$255,792		CVS Pharmacy, Inc
Loan		24	Kroger Distribution Center	N/A	N/A	97.0%	$538,350	$5,384	$532,967	10.2%	$31,500	$0	$501,467	9.6%	Roundy’s Supermarkets
Loan		25	Cardiff Reef	10/31/2020 T9	9.3%	91.2%	$696,331	$212,646	$483,685	10.2%	$4,250	$0	$479,435	10.1%	The Familie V2
Loan		26	541 Bronx River Road	9/30/2020 TTM	11.5%	94.8%	$1,007,143	$480,735	$526,408	11.7%	$24,989	$0	$501,419	11.1%	N/A
Loan		27	645 Owners Corp.	N/A	N/A	97.1%	$1,520,884	$575,755	$945,129	21.0%	$19,800	$0	$925,329	20.6%	N/A
Loan		28	Glen Manor Apartments Corp.	N/A	N/A	96.0%	$1,635,955	$681,751	$954,204	27.3%	$20,700	$0	$933,504	26.7%	N/A
Loan		29	Extra Space Storage-San Jacinto	8/31/2020 TTM	28.7%	85.6%	$1,297,407	$415,672	$881,735	27.6%	$48,833	$0	$832,902	26.1%	N/A
Loan		30	277 Bronx River Road Owners, Inc.	N/A	N/A	95.1%	$1,724,060	$586,121	$1,137,939	38.0%	$25,500	$0	$1,112,439	37.1%	N/A
Loan		31	P.M.A. Corporation	N/A	N/A	95.0%	$1,621,644	$702,849	$918,795	30.7%	$16,500	$0	$902,295	30.2%	N/A
Loan		32	14 Soundview Owners Corp.	N/A	N/A	93.9%	$1,597,043	$743,823	$853,220	31.6%	$17,000	$0	$836,220	31.0%	N/A
Loan		33	Roseville North Highlands Self Storage	9/30/2020 TTM	10.7%	88.2%	$534,884	$236,977	$297,907	11.2%	$8,421	$0	$289,486	10.9%	N/A
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	N/A	N/A	93.0%	$3,029,475	$1,004,351	$2,025,124	81.0%	$33,000	$0	$1,992,124	79.7%	N/A
Loan		35	11 Bronx River Road Owners, Inc.	N/A	N/A	95.1%	$1,367,636	$529,524	$838,112	36.4%	$19,000	$0	$819,112	35.6%	N/A
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	N/A	N/A	96.0%	$1,942,033	$749,149	$1,192,884	56.8%	$13,000	$0	$1,179,884	56.2%	N/A
Loan		37	Elizabeth Gardens Corp.	N/A	N/A	93.0%	$1,449,628	$601,936	$847,692	48.4%	$15,800	$0	$831,892	47.5%	N/A
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	N/A	N/A	93.5%	$988,080	$399,725	$588,355	37.4%	$13,500	$0	$574,855	36.6%	N/A
Loan		39	Roblinn Corp.	N/A	N/A	93.0%	$1,056,639	$580,813	$475,826	34.0%	$24,000	$0	$451,826	32.3%	N/A
Loan		40	7520 Ridge Owners Corp.	N/A	N/A	95.4%	$813,672	$379,084	$434,588	39.5%	$10,400	$0	$424,188	38.6%	N/A

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

Largest
Tenant Lease
Expiration⁽⁴⁾

Largest
Tenant NSF

Largest
Tenant
% of NSF

2nd Largest Tenant

2nd Largest
Tenant Lease
Expiration⁽⁴⁾

2nd Largest
Tenant NSF

2nd Largest
Tenant
% of NSF

3rd Largest Tenant

3rd Largest
Tenant Lease
Expiration⁽⁴⁾

3rd Largest
Tenant NSF

3rd Largest
Tenant
% of NSF

Loan

5,9

605 Third Avenue

12/31/2028

194,701

18.9%

United Nations Population Fund

12/31/2025

130,740

12.7%

Broadridge Financial Solutions, Inc.

1/31/2035

87,165

8.5%

Loan

5,7,8,11

McClellan Park

6/30/2030

417,637

6.0%

Hydra Distribution

4/16/2025

388,784

5.6%

Dome Printing

11/17/2033

320,000

4.6%

Loan

Miami Design District

4/30/2025

24,897

5.0%

Fendi Casa/Luxury Living

4/16/2027

22,439

4.5%

Dacra

1/31/2023

18,828

3.8%

Loan

5,12

McDonald’s Global HQ

7/31/2033

532,526

92.6%

Politan Row

5/31/2029

10,453

1.8%

Walgreens

9/30/2048

9,369

1.6%

Loan

5,7,10,13

Coleman Highline

162,557 SF (12/31/2029); 194,549 SF (9/30/2030)

357,106

100.0%

N/A

Loan

5,9

Grace Building

5/31/2042

155,270

10.0%

The Trade Desk

8/31/2030

154,558

9.9%

Israel Discount Bank

12/31/2040

142,533

9.2%

Loan

5,10

250 West 57th Street

8/31/2034

87,943

16.2%

The TJX Companies, Inc.

11/30/2030

46,644

8.6%

Concord Music

12/10/2035

46,329

8.5%

Loan

5,6,14

ExchangeRight Net Leased Portfolio #41

Property

8.01

Dignity Health - Glendale, AZ

8/22/2034

11,060

100.0%

N/A

Property

8.02

Walmart Neighborhood Market - Mobile, AL

11/10/2030

41,920

100.0%

N/A

Property

8.03

Walmart Neighborhood Market - Forest, VA

6/9/2030

41,117

100.0%

N/A

Property

8.04

BioLife Plasma Services L.P. - Avondale, AZ

10/1/2035

14,410

100.0%

N/A

Property

8.05

BioLife Plasma Services L.P. - Richmond, VA

10/31/2035

11,269

100.0%

N/A

Property

8.06

Natural Grocers - Little Rock, AR

4/30/2031

15,000

100.0%

N/A

Property

8.07

Walgreens - Columbus, OH

1/31/2031

15,120

100.0%

N/A

Property

8.08

CVS Pharmacy - Schaumburg, IL

1/31/2031

13,013

100.0%

N/A

Property

8.09

Hobby Lobby - Odessa, TX

4/30/2031

62,812

100.0%

N/A

Property

8.10

Tractor Supply - Toughkenamon, PA

4/30/2033

19,097

100.0%

N/A

Property

8.11

Walgreens - Harker Heights, TX

10/31/2031

14,820

100.0%

N/A

Property

8.12

Fresenius Medical Care - Hephzibah, GA

6/30/2030

6,192

100.0%

N/A

Property

8.13

Tractor Supply - Alexandria, LA

10/31/2030

19,097

100.0%

N/A

Property

8.14

Dollar Tree - Brown Deer, WI

1/31/2031

9,560

100.0%

N/A

Property

8.15

Dollar General - Odessa, TX

10/31/2034

10,566

100.0%

N/A

Property

8.16

Dollar General - New Castle, PA

10/31/2034

9,100

100.0%

N/A

Property

8.17

Dollar General - Evansville, IN

9/30/2035

9,026

100.0%

N/A

Property

8.18

Dollar General - Harlingen, TX

9/30/2035

9,002

100.0%

N/A

Loan

5,8

Fresh Pond Cambridge

1/31/2028

45,150

19.9%

T J Maxx / Homegoods

1/31/2031

35,432

15.6%

PetSmart

1/1/2023

27,731

12.2%

Loan

York Marketplace

1/30/2024

125,353

40.9%

Giant Food (Ground Lease)

5/31/2029

74,600

24.3%

Crunch Fitness

6/30/2030

23,500

7.7%

Loan

5,7,9,16,17

The Arboretum

1/26/2025

120,405

21.7%

Harris Teeter

6/17/2022

68,119

12.3%

Regal Entertainment Group/Cinebarre

8/31/2022

36,000

6.5%

Loan

10,18

Hilton Garden Inn Salt Lake City Airport

N/A

Loan

6,7

Walgreens Portfolio

Property

13.01

Walgreens - Metairie, LA

4/30/2030

13,650

100.0%

N/A

Property

13.02

Walgreens - Gretna, LA

5/31/2035

14,490

100.0%

N/A

Property

13.03

Walgreens - Denham Springs, LA

6/30/2035

14,490

100.0%

N/A

Property

13.04

Walgreens - Lansing, MI

7/31/2035

14,418

100.0%

N/A

Property

13.05

Walgreens - Ruston, LA

7/31/2035

13,650

100.0%

N/A

Loan

5,7,19

1890 Ranch

8/31/2023

80,352

18.2%

Gold’s Gym

9/30/2023

40,000

9.1%

Cinemark

10/31/2022

39,144

8.9%

Loan

Town Center Jeffersonville

9/30/2033

54,995

29.9%

Burlington

2/28/2031

36,073

19.6%

TJ Maxx

10/31/2029

22,499

12.2%

Loan

80 Grand - CA

9/30/2030

9,920

22.5%

MedBridge Development Company, L.P.

12/31/2030

6,368

14.4%

Beekeeper USA Inc

12/31/2022

4,960

11.2%

Loan

5,9,10,20

711 Fifth Avenue

4/30/2024

84,516

24.9%

Allen & Company

9/30/2033

70,972

20.9%

Ralph Lauren Retail Inc.

6/30/2029

38,638

11.4%

Loan

ClimaStor 5

N/A

Loan

Comfort Suites – Moab, UT

N/A

Loan

Oakwood Village

1/31/2024

32,563

27.0%

Nuttall’s Sewing Center

9/30/2029

18,012

14.9%

Octapharma

9/30/2023

11,700

9.7%

Loan

Bay Terrace Cooperative Section XII, Inc.

N/A

Loan

Barocrest Apartments Owners Corp.

N/A

Loan

CVS Montgomery & Douglas Portfolio

Property

23.01

CVS Montgomery

1/31/2031

11,970

100.0%

N/A

Property

23.02

CVS Douglas

1/31/2030

10,880

100.0%

N/A

Loan

Kroger Distribution Center

7/31/2031

225,000

100.0%

N/A

Loan

Cardiff Reef

10/31/2023

1,700

11.1%

Brown & Winters

12/31/2024

850

5.6%

KAT Beauty, LLC

10/31/2024

850

5.6%

Loan

541 Bronx River Road

N/A

Loan

645 Owners Corp.

N/A

Loan

Glen Manor Apartments Corp.

N/A

Loan

Extra Space Storage-San Jacinto

N/A

Loan

277 Bronx River Road Owners, Inc.

N/A

Loan

P.M.A. Corporation

N/A

Loan

14 Soundview Owners Corp.

N/A

Loan

Roseville North Highlands Self Storage

N/A

Loan

40 W. 22nd St. Tenants Cooperative Corp.

N/A

Loan

11 Bronx River Road Owners, Inc.

N/A

Loan

225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.

N/A

Loan

Elizabeth Gardens Corp.

N/A

Loan

Via Magna Corp. f/k/a CLXXXII Via Magna Corp.

N/A

Loan

Roblinn Corp.

N/A

Loan

7520 Ridge Owners Corp.

N/A

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property
Flag

Footnotes

Loan ID

Property Name

4th Largest Tenant

4th Largest
Tenant Lease
Expiration⁽⁴⁾

4th Largest
Tenant NSF

4th Largest
Tenant
% of NSF

5th Largest Tenant

5th Largest
Tenant Lease
Expiration⁽⁴⁾

5th Largest
Tenant NSF

5th Largest
Tenant
% of NSF

Upfront
Replacement
Reserves

Loan

5,9

605 Third Avenue

AECOM Technology Corporation

3/31/2033

78,484

7.6%

Anti-Defamation League of B’Nai B’Rith, Inc.

3/31/2027

73,333

7.1%

Loan

5,7,8,11

McClellan Park

McClellan Jet Services

9/12/2022

280,839

4.1%

Northrop Grumman Systems

254,511 (12/31/2021); 4,857 (7/31/2022); 8,250 (11/30/2022)

267,618

3.9%

Loan

Miami Design District

Luxury Brand Partners

8/17/2022

18,077

3.6%

Luminaire

1/31/2024

15,000

3.0%

Loan

5,12

McDonald’s Global HQ

One Medical

12/31/2030

4,889

0.9%

FedEx Retail

12/31/2028

2,124

0.4%

Loan

5,7,10,13

Coleman Highline

N/A

Loan

5,9

Grace Building

Bain & Company, Inc.

2/28/2030

121,262

7.8%

Insight Venture Management LLC

2/28/2030

93,998

6.0%

Loan

5,10

250 West 57th Street

Lighthouse Guild International Inc.

5/31/2027

37,680

6.9%

UMG Recordings, Inc.

12/31/2028

26,152

4.8%

Loan

5,6,14

ExchangeRight Net Leased Portfolio #41

Property

8.01

Dignity Health - Glendale, AZ

N/A

Property

8.02

Walmart Neighborhood Market - Mobile, AL

N/A

Property

8.03

Walmart Neighborhood Market - Forest, VA

N/A

Property

8.04

BioLife Plasma Services L.P. - Avondale, AZ

N/A

Property

8.05

BioLife Plasma Services L.P. - Richmond, VA

N/A

Property

8.06

Natural Grocers - Little Rock, AR

N/A

Property

8.07

Walgreens - Columbus, OH

N/A

Property

8.08

CVS Pharmacy - Schaumburg, IL

N/A

Property

8.09

Hobby Lobby - Odessa, TX

N/A

Property

8.10

Tractor Supply - Toughkenamon, PA

N/A

Property

8.11

Walgreens - Harker Heights, TX

N/A

Property

8.12

Fresenius Medical Care - Hephzibah, GA

N/A

Property

8.13

Tractor Supply - Alexandria, LA

N/A

Property

8.14

Dollar Tree - Brown Deer, WI

N/A

Property

8.15

Dollar General - Odessa, TX

N/A

Property

8.16

Dollar General - New Castle, PA

N/A

Property

8.17

Dollar General - Evansville, IN

N/A

Property

8.18

Dollar General - Harlingen, TX

N/A

Loan

5,8

Fresh Pond Cambridge

Staples

9/30/2027

18,000

7.9%

Action For Boston Comm. Devlpmt

6/30/2025

10,700

4.7%

Loan

York Marketplace

Super Shoes

3/31/2024

20,000

6.5%

Fine Wine & Good Spirits

8/31/2025

12,500

4.1%

Loan

5,7,9,16,17

The Arboretum

Bed Bath & Beyond

1/31/2023

35,000

6.3%

Barnes & Noble

6/30/2025

24,994

4.5%

Loan

10,18

Hilton Garden Inn Salt Lake City Airport

N/A

Loan

6,7

Walgreens Portfolio

Property

13.01

Walgreens - Metairie, LA

N/A

Property

13.02

Walgreens - Gretna, LA

N/A

Property

13.03

Walgreens - Denham Springs, LA

N/A

Property

13.04

Walgreens - Lansing, MI

N/A

Property

13.05

Walgreens - Ruston, LA

N/A

Loan

5,7,19

1890 Ranch

Burlington

2/28/2031

36,736

8.3%

PetSmart

1/31/2023

27,880

6.3%

Loan

Town Center Jeffersonville

Homegoods

10/31/2029

22,000

11.9%

Petco

7/31/2030

13,352

7.2%

Loan

80 Grand - CA

Eye Physicians of the East Bay Medical Corp

8/31/2027

4,960

11.2%

Columbia Asthma and Allergy Clinic

9/30/2028

4,960

11.2%

Loan

5,9,10,20

711 Fifth Avenue

Loro Piana USA

8/31/2025

24,388

7.2%

Sandler Capital

6/30/2027

17,200

5.1%

Loan

ClimaStor 5

N/A

Loan

Comfort Suites – Moab, UT

N/A

Loan

Oakwood Village

Dollar Tree

1/31/2025

10,000

8.3%

The Warehouse

4/30/2023

8,456

7.0%

Loan

Bay Terrace Cooperative Section XII, Inc.

N/A

Loan

Barocrest Apartments Owners Corp.

N/A

Loan

CVS Montgomery & Douglas Portfolio

Property

23.01

CVS Montgomery

N/A

Property

23.02

CVS Douglas

N/A

Loan

Kroger Distribution Center

N/A

Loan

Cardiff Reef

Experience Life Chiropractic

1/31/2021

850

5.6%

Proper Band

10/31/2022

850

5.6%

Loan

541 Bronx River Road

N/A

Loan

645 Owners Corp.

N/A

Loan

Glen Manor Apartments Corp.

N/A

Loan

Extra Space Storage-San Jacinto

N/A

Loan

277 Bronx River Road Owners, Inc.

N/A

Loan

P.M.A. Corporation

N/A

Loan

14 Soundview Owners Corp.

N/A

Loan

Roseville North Highlands Self Storage

N/A

Loan

40 W. 22nd St. Tenants Cooperative Corp.

N/A

Loan

11 Bronx River Road Owners, Inc.

N/A

Loan

225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.

N/A

Loan

Elizabeth Gardens Corp.

N/A

Loan

Via Magna Corp. f/k/a CLXXXII Via Magna Corp.

N/A

Loan

Roblinn Corp.

N/A

Loan

7520 Ridge Owners Corp.

N/A

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Monthly Replacement Reserves	Replacement Reserve Cap	Upfront TI/LC Reserves	Monthly TI/LC Reserves	TI/LC Reserve Cap	Upfront Tax Reserves	Monthly Tax Reserves	Upfront Insurance Reserves	Monthly Insurance Reserves	Upfront Deferred Maint. Reserve	Initial Other Reserves	Ongoing Other Reserves
Loan	5,9	1	605 Third Avenue	$0	$411,096	$1,092,905	$0	$4,000,000	$0	$0	$0	$0	$0	$934,456	$0
Loan	5,7,8,11	2	McClellan Park	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,190,922	$0
Loan	5	3	Miami Design District	$8,285	$0	$4,907,050	$82,849	$0	$2,100,000	$525,000	$0	$0	$0	$12,199,307	$0
Loan	5,12	4	McDonald’s Global HQ	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,161,307	$0
Loan	5,7,10,13	5	Coleman Highline	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$19,690,191	$0
Loan	5,9	6	Grace Building	$0	$0	$56,172,399	$0	$0	$0	$0	$0	$0	$0	$33,543,750	$0
Loan	5,10	7	250 West 57th Street	$0	$0	$859,958	$0	$0	$3,841,605	$768,321	$0	$0	$0	$4,194,083	$0
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	$2,860	$0	$500,000	$0	$0	$190,224	$0	$440	$220	$34,460	$28,836	$0
Property		8.01	Dignity Health - Glendale, AZ
Property		8.02	Walmart Neighborhood Market - Mobile, AL
Property		8.03	Walmart Neighborhood Market - Forest, VA
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA
Property		8.06	Natural Grocers - Little Rock, AR
Property		8.07	Walgreens - Columbus, OH
Property		8.08	CVS Pharmacy - Schaumburg, IL
Property		8.09	Hobby Lobby - Odessa, TX
Property		8.10	Tractor Supply - Toughkenamon, PA
Property		8.11	Walgreens - Harker Heights, TX
Property		8.12	Fresenius Medical Care - Hephzibah, GA
Property		8.13	Tractor Supply - Alexandria, LA
Property		8.14	Dollar Tree - Brown Deer, WI
Property		8.15	Dollar General - Odessa, TX
Property		8.16	Dollar General - New Castle, PA
Property		8.17	Dollar General - Evansville, IN
Property		8.18	Dollar General - Harlingen, TX
Loan	5,8	9	Fresh Pond Cambridge	$2,834	$0	$0	$28,341	$680,190	$93,522	$93,522	$0	$0	$79,376	$339,891	$0
Loan	15	10	York Marketplace	$2,556	$122,688	$500,000	$10,481	$920,247	$132,706	$66,352	$0	$0	$0	$200,620; LOC: $1,468,297	$0
Loan	5,7,9,16,17	11	The Arboretum	$17,604	$0	$2,000,000	$69,489	$5,000,000	$124,209	$124,207	$0	$0	$112,500	$3,970,402	$0
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	$15,933	$0	$0	$0	$0	$82,534	$20,634	$0	$0	$0	$3,461,730	$0
Loan	6,7	13	Walgreens Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		13.01	Walgreens - Metairie, LA
Property		13.02	Walgreens - Gretna, LA
Property		13.03	Walgreens - Denham Springs, LA
Property		13.04	Walgreens - Lansing, MI
Property		13.05	Walgreens - Ruston, LA
Loan	5,7,19	14	1890 Ranch	$5,799	$0	$0	$47,838	$1,435,145	$902,664	$225,666	$29,364	$13,682	$0	$3,061,075	$0
Loan		15	Town Center Jeffersonville	$2,304	$82,958	$0	$11,522	$414,788	$48,340	$24,170	$0	$0	$0	$0	$0
Loan	8	16	80 Grand - CA	$736	$17,662	$0	$4,889	$175,977	$39,472	$9,868	$0	$0	$0	$1,116,848	$0
Loan	5,9,10,20	17	711 Fifth Avenue	$0	$170,012	$0	$0	$1,020,027	$0	$0	$0	$0	$0	$1,048,024	$0
Loan		18	ClimaStor 5	$1,232	$30,000	$0	$0	$0	$6,083	$6,083	$8,157	$2,179	$0	$0	$0
Loan		19	Comfort Suites – Moab, UT	$11,892	$0	$0	$0	$0	$26,528	$8,023	$8,518	$2,130	$0	$638,174	$48,800
Loan	9	20	Oakwood Village	$2,010	$72,335	$250,000	$6,028	$400,000	$14,394	$14,394	$0	$0	$0	$215,000	$0
Loan		21	Bay Terrace Cooperative Section XII, Inc.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$20,000	$0
Loan		22	Barocrest Apartments Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$10,000	$0
Loan	6	23	CVS Montgomery & Douglas Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		23.01	CVS Montgomery
Property		23.02	CVS Douglas
Loan		24	Kroger Distribution Center	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$55,500	$0
Loan		25	Cardiff Reef	$0	$0	$0	$0	$0	$0	$12,723.98 starting in May 2021	$9,875	$898	$0	$0	$0
Loan		26	541 Bronx River Road	$2,082	$0	$0	$0	$0	$20,905	$20,905	$0	$0	$25,783	$0	$0
Loan		27	645 Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$66,250	$0
Loan		28	Glen Manor Apartments Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$11,250	$0
Loan		29	Extra Space Storage-San Jacinto	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		30	277 Bronx River Road Owners, Inc.	$0	$0	$0	$0	$0	$35,510	$12,982	$0	$0	$0	$350,000	$0
Loan		31	P.M.A. Corporation	$0	$0	$0	$0	$0	$105,137	$16,570	$0	$0	$0	$0	$0
Loan		32	14 Soundview Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		33	Roseville North Highlands Self Storage	$702	$0	$0	$0	$0	$8,835	$2,945	$0	$0	$23,438	$0	$0
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		35	11 Bronx River Road Owners, Inc.	$0	$0	$0	$0	$0	$24,151	$8,081	$0	$0	$0	$157,500	$0
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$30,900	$0
Loan		37	Elizabeth Gardens Corp.	$0	$0	$0	$0	$0	$46,750	$17,583	$0	$0	$0	$0	$0
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	$0	$0	$0	$0	$0	$52,500	$17,500	$0	$0	$0	$0	$0
Loan		39	Roblinn Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Loan		40	7520 Ridge Owners Corp.	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$18,750	$0

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Other Reserves Description	Appraisal Report Date	Environmental Phase I Report Date	Environmental Phase II Report Date	Engineering Report Date	Seismic Report Date	Seismic Zone (Y/N)
Loan	5,9	1	605 Third Avenue	Free Rent; Univision Reserve	11/5/2020	10/27/2020	N/A	10/27/2020	N/A	No
Loan	5,7,8,11	2	McClellan Park	Development Agency Loan Reserve; Rent Concession Reserve; Tenant Specific TILC Reserve	10/15/2020	Various	N/A	9/30/2020	9/30/2020	Yes - 3
Loan	5	3	Miami Design District	Debt Service Reserve; Free Rent Reserve; Gap Rent Reserve	2/28/2020	2/20/2020	N/A	2/20/2020	N/A	No
Loan	5,12	4	McDonald’s Global HQ	Free Rent Reserve	10/15/2020	8/28/2020	N/A	8/28/2020	N/A	No
Loan	5,7,10,13	5	Coleman Highline	Roku TI Reserve; Debt Service Reserve	10/27/2020	10/6/2020	N/A	10/26/2020	10/5/2020	Yes - 4
Loan	5,9	6	Grace Building	Free Rent Reserve; Lobby/Elevator Work; Parking Rent Shortfall Reserve	10/22/2020	9/22/2020	N/A	9/22/2020	N/A	No
Loan	5,10	7	250 West 57th Street	Free Rent reserve	11/4/2020	10/20/2020	N/A	10/20/2020	N/A	No
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41	Environmental Insurance Escrow; BioLife Rollover Reserve
Property		8.01	Dignity Health - Glendale, AZ		10/28/2020	10/30/2020	N/A	10/30/2020	N/A	No
Property		8.02	Walmart Neighborhood Market - Mobile, AL		11/2/2020	11/10/2020	N/A	11/10/2020	N/A	No
Property		8.03	Walmart Neighborhood Market - Forest, VA		11/2/2020	11/10/2020	N/A	11/9/2020	N/A	No
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ		10/28/2020	10/7/2020	N/A	10/27/2020	N/A	No
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA		11/10/2020	9/28/2020	N/A	10/27/2020	N/A	No
Property		8.06	Natural Grocers - Little Rock, AR		10/31/2020	10/26/2020	N/A	10/26/2020	N/A	No
Property		8.07	Walgreens - Columbus, OH		11/4/2020	11/9/2020	N/A	11/9/2020	N/A	No
Property		8.08	CVS Pharmacy - Schaumburg, IL		10/30/2020	10/28/2020	N/A	10/28/2020	N/A	No
Property		8.09	Hobby Lobby - Odessa, TX		10/31/2020	11/4/2020	N/A	11/4/2020	N/A	No
Property		8.10	Tractor Supply - Toughkenamon, PA		11/2/2020	11/3/2020	N/A	10/26/2020	N/A	No
Property		8.11	Walgreens - Harker Heights, TX		11/3/2020	10/26/2020	N/A	10/26/2020	N/A	No
Property		8.12	Fresenius Medical Care - Hephzibah, GA		11/3/2020	10/29/2020	N/A	10/29/2020	N/A	No
Property		8.13	Tractor Supply - Alexandria, LA		10/31/2020	10/27/2020	N/A	10/27/2020	N/A	No
Property		8.14	Dollar Tree - Brown Deer, WI		10/28/2020	8/28/2020	N/A	8/26/2020	N/A	No
Property		8.15	Dollar General - Odessa, TX		10/31/2020	4/27/2020	N/A	4/27/2020	N/A	No
Property		8.16	Dollar General - New Castle, PA		10/30/2020	5/4/2020	N/A	5/4/2020	N/A	No
Property		8.17	Dollar General - Evansville, IN		10/30/2020	10/6/2020	N/A	10/6/2020	N/A	No
Property		8.18	Dollar General - Harlingen, TX		10/29/2020	10/8/2020	N/A	10/8/2020	N/A	No
Loan	5,8	9	Fresh Pond Cambridge	Whole Foods Escrow	9/21/2020	9/3/2020	N/A	9/3/2020	N/A	No
Loan	15	10	York Marketplace	Rent Concession Reserve; Tenant Specific TILC Reserve; Fee Acquisition LoC Reserve	10/19/2020	10/13/2020	N/A	10/13/2020	N/A	No
Loan	5,7,9,16,17	11	The Arboretum	Debt Service Reserve	9/10/2020	8/11/2020	N/A	8/11/2020	N/A	No
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	PIP Reserve; Debt Service Reserve	2/12/2020	1/10/2020	N/A	1/14/2020	1/28/2020	Yes - 3
Loan	6,7	13	Walgreens Portfolio	N/A
Property		13.01	Walgreens - Metairie, LA		10/15/2020	10/26/2020	N/A	10/16/2020	N/A	No
Property		13.02	Walgreens - Gretna, LA		10/15/2020	10/23/2020	N/A	10/16/2020	N/A	No
Property		13.03	Walgreens - Denham Springs, LA		10/15/2020	10/23/2020	N/A	10/16/2020	N/A	No
Property		13.04	Walgreens - Lansing, MI		10/15/2020	10/27/2020	N/A	10/16/2020	N/A	No
Property		13.05	Walgreens - Ruston, LA		10/15/2020	10/23/2020	N/A	10/16/2020	N/A	No
Loan	5,7,19	14	1890 Ranch	Gap Rent; Outstanding Leasing Obligations; Debt Service Reserve	2/11/2020	2/18/2020	N/A	2/11/2020	N/A	No
Loan		15	Town Center Jeffersonville	N/A	11/5/2020	11/4/2020	N/A	11/4/2020	N/A	No
Loan	8	16	80 Grand - CA	Suite 500 Reserve; Rent Concession Reserve; Existing TILC; Capital Improvement Reserve; Groundwater and Mold Remediation Reserve; Springing Owner-Occupant Reserve	11/2/2020	10/23/2020	N/A	10/23/2020	10/23/2020	Yes - 4
Loan	5,9,10,20	17	711 Fifth Avenue	Unfunded Obligations Reserve; Downgraded Tenant Reserve	2/19/2020	2/3/2020	N/A	1/30/2020	N/A	No
Loan		18	ClimaStor 5	N/A	10/21/2020	10/12/2020	N/A	10/9/2020	N/A	No
Loan		19	Comfort Suites – Moab, UT	Seasonality Reserve; PIP Reserve; Debt Service Reserve	11/29/2019	11/25/2019	N/A	11/25/2019	N/A	No
Loan	9	20	Oakwood Village	Debt Service Reserve; Tenant Specific TILC Reserve	3/3/2020	2/21/2020	N/A	10/4/2020	2/25/2020	Yes - 3
Loan		21	Bay Terrace Cooperative Section XII, Inc.	Collateral Security Agreement for Capital Improvements	10/5/2020	9/3/2020	N/A	9/2/2020	N/A	No
Loan		22	Barocrest Apartments Owners Corp.	Collateral Security Agreement for Sponsor Maintenance	10/21/2020	9/22/2020	N/A	9/22/2020	N/A	No
Loan	6	23	CVS Montgomery & Douglas Portfolio	N/A
Property		23.01	CVS Montgomery		7/13/2020	10/22/2020	N/A	10/22/2020	N/A	No
Property		23.02	CVS Douglas		7/10/2020	7/14/2020	N/A	10/27/2020	N/A	No
Loan		24	Kroger Distribution Center	Tenant Specific TILC Reserve	11/9/2020	6/25/2020	N/A	9/2/2020	N/A	No
Loan		25	Cardiff Reef	N/A	11/10/2020	11/3/2020	N/A	11/3/2020	11/3/2020	Yes - 4
Loan		26	541 Bronx River Road	N/A	10/07/2020	9/30/2020	N/A	9/30/2020	N/A	No
Loan		27	645 Owners Corp.	Collateral Security Agreement for Property Conditions	8/10/2020	7/2/2020	N/A	7/6/2020	N/A	No
Loan		28	Glen Manor Apartments Corp.	Collateral Security Agreement for Capital Improvements	11/2/2020	10/8/2020	N/A	10/9/2020	N/A	No
Loan		29	Extra Space Storage-San Jacinto	N/A	3/17/2020	N/A	N/A	3/16/2020	3/16/2020	Yes - 4
Loan		30	277 Bronx River Road Owners, Inc.	Collateral Security Agreement for Capital Improvements	9/14/2020	8/21/2020	N/A	8/17/2020	N/A	No
Loan		31	P.M.A. Corporation	N/A	6/5/2020	5/20/2020	N/A	5/27/2020	N/A	No
Loan		32	14 Soundview Owners Corp.	N/A	11/10/2020	10/27/2020	N/A	11/6/2020	N/A	No
Loan		33	Roseville North Highlands Self Storage	N/A	10/21/2020	10/8/2020	N/A	10/8/2020	10/8/2020	Yes - 3
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	N/A	9/16/2020	8/17/2020	N/A	8/17/2020	N/A	No
Loan		35	11 Bronx River Road Owners, Inc.	Collateral Security Agreement for Capital Improvements	10/21/2020	10/6/2020	N/A	10/7/2020	N/A	No
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	Collateral Security Agreement for Capital Improvements; Collateral Security Agreement for Property Conditions	11/9/2020	9/30/2020	N/A	9/29/2020	N/A	No
Loan		37	Elizabeth Gardens Corp.	N/A	10/28/2020	9/25/2020	N/A	9/29/2020	N/A	No
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	N/A	10/20/2020	10/15/2020	N/A	10/15/2020	N/A	No
Loan		39	Roblinn Corp.	N/A	10/27/2020	10/6/2020	N/A	10/6/2020	N/A	No
Loan		40	7520 Ridge Owners Corp.	Collateral Security Agreement for Property Conditions	11/6/2020	9/22/2020	N/A	9/21/2020	N/A	No

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	PML %	Cut-off Date Pari Passu Mortgage Debt Balance	Coop - Committed Secondary Debt	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
Loan	5,9	1	605 Third Avenue	N/A	$151,000,000		$78,000,000	45.1%	4.30x	10.4%	$91,000,000	58.4%	2.58x	8.0%
Loan	5,7,8,11	2	McClellan Park	9.0%	$283,000,000			60.2%	2.90x	10.5%
Loan	5	3	Miami Design District	N/A	$325,000,000		$100,000,000	58.4%	1.72x	7.4%
Loan	5,12	4	McDonald’s Global HQ	N/A	$99,568,671		$110,000,000	68.3%	1.17x	7.2%
Loan	5,7,10,13	5	Coleman Highline	9.0%	$107,000,000			56.5%	3.18x	9.2%
Loan	5,9	6	Grace Building	N/A	$823,000,000		$367,000,000	58.1%	3.00x	8.3%
Loan	5,10	7	250 West 57th Street	N/A	$125,000,000			54.5%	3.49x	11.1%
Loan	5,6,14	8	ExchangeRight Net Leased Portfolio #41		$26,338,000			61.3%	2.60x	8.8%
Property		8.01	Dignity Health - Glendale, AZ	N/A
Property		8.02	Walmart Neighborhood Market - Mobile, AL	N/A
Property		8.03	Walmart Neighborhood Market - Forest, VA	N/A
Property		8.04	BioLife Plasma Services L.P. - Avondale, AZ	N/A
Property		8.05	BioLife Plasma Services L.P. - Richmond, VA	N/A
Property		8.06	Natural Grocers - Little Rock, AR	N/A
Property		8.07	Walgreens - Columbus, OH	N/A
Property		8.08	CVS Pharmacy - Schaumburg, IL	N/A
Property		8.09	Hobby Lobby - Odessa, TX	N/A
Property		8.10	Tractor Supply - Toughkenamon, PA	N/A
Property		8.11	Walgreens - Harker Heights, TX	N/A
Property		8.12	Fresenius Medical Care - Hephzibah, GA	N/A
Property		8.13	Tractor Supply - Alexandria, LA	N/A
Property		8.14	Dollar Tree - Brown Deer, WI	N/A
Property		8.15	Dollar General - Odessa, TX	N/A
Property		8.16	Dollar General - New Castle, PA	N/A
Property		8.17	Dollar General - Evansville, IN	N/A
Property		8.18	Dollar General - Harlingen, TX	N/A
Loan	5,8	9	Fresh Pond Cambridge	N/A	$20,000,000			44.2%	3.34x	11.4%
Loan	15	10	York Marketplace	N/A
Loan	5,7,9,16,17	11	The Arboretum	N/A	$74,764,693			58.6%	1.70x	9.6%
Loan	10,18	12	Hilton Garden Inn Salt Lake City Airport	7.0%
Loan	6,7	13	Walgreens Portfolio
Property		13.01	Walgreens - Metairie, LA	N/A
Property		13.02	Walgreens - Gretna, LA	N/A
Property		13.03	Walgreens - Denham Springs, LA	N/A
Property		13.04	Walgreens - Lansing, MI	N/A
Property		13.05	Walgreens - Ruston, LA	N/A
Loan	5,7,19	14	1890 Ranch	N/A	$30,000,000			66.2%	2.17x	12.0%
Loan		15	Town Center Jeffersonville	N/A
Loan	8	16	80 Grand - CA	19.0%
Loan	5,9,10,20	17	711 Fifth Avenue	N/A	$530,000,000			54.5%	2.90x	9.4%
Loan		18	ClimaStor 5	N/A
Loan		19	Comfort Suites – Moab, UT	N/A
Loan	9	20	Oakwood Village	12.0%
Loan		21	Bay Terrace Cooperative Section XII, Inc.	N/A		$500,000		15.8%	4.07x	18.3%					$27,000,000	27.7%	0.0%	0	0	0	N/A
Loan		22	Barocrest Apartments Owners Corp.	N/A		$250,000		29.6%	4.26x	14.1%					$17,300,000	34.7%	1.5%	1	0	0	$310
Loan	6	23	CVS Montgomery & Douglas Portfolio
Property		23.01	CVS Montgomery	N/A
Property		23.02	CVS Douglas	N/A
Loan		24	Kroger Distribution Center	N/A
Loan		25	Cardiff Reef	7.0%
Loan		26	541 Bronx River Road	N/A
Loan		27	645 Owners Corp.	N/A		$200,000		18.4%	3.85x	20.1%					$20,500,000	21.9%	7.7%	5	0	0	-$9,830
Loan		28	Glen Manor Apartments Corp.	N/A		$500,000		32.9%	4.65x	23.9%					$14,700,000	23.8%	0.0%	0	0	0	N/A
Loan		29	Extra Space Storage-San Jacinto	4.0%
Loan		30	277 Bronx River Road Owners, Inc.	N/A		$250,000		19.6%	7.72x	35.0%					$20,100,000	14.9%	12.9%	11	0	0	$24,302
Loan		31	P.M.A. Corporation	N/A		$200,000		22.3%	4.22x	28.8%					$15,700,000	19.1%	1.3%	1	0	0	$7,053
Loan		32	14 Soundview Owners Corp.	N/A		$500,000		19.4%	4.78x	26.7%					$15,900,000	17.0%	0.0%	0	0	0	N/A
Loan		33	Roseville North Highlands Self Storage	5.0%
Loan		34	40 W. 22nd St. Tenants Cooperative Corp.	N/A		$250,000		4.6%	21.30x	73.6%					$39,700,000	6.3%	0.0%	0	0	0	N/A
Loan		35	11 Bronx River Road Owners, Inc.	N/A		$250,000		18.8%	6.28x	32.9%					$15,500,000	14.8%	8.1%	6	0	0	$10,229
Loan	9	36	225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp.	N/A		$500,000		6.4%	9.36x	45.9%					$22,100,000	9.5%	5.9%	3	0	0	-$14,046
Loan		37	Elizabeth Gardens Corp.	N/A		N/A	N/A								$13,900,000	12.6%	0.0%	0	0	0	N/A
Loan		38	Via Magna Corp. f/k/a CLXXXII Via Magna Corp.	N/A		$200,000		8.6%	6.28x	33.2%					$11,450,000	13.7%	0.0%	0	0	0	N/A
Loan		39	Roblinn Corp.	N/A		$500,000		10.4%	4.80x	25.0%					$9,000,000	15.6%	2.1%	1	0	0	NAV
Loan		40	7520 Ridge Owners Corp.	N/A		$500,000		15.8%	5.56x	27.2%					$8,000,000	13.8%	23.3%	10	0	0	$85,440

A-1-13

	BANK 2020-BNK30
	Footnotes to Annex A-1

(1)	MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; NCB—National Cooperative Bank, N.A.; NCCB—National Consumer Cooperative Bank.

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding single tenant properties or properties with tenants that (i) with respect to the largest 15 Mortgage Loans, are one of the largest 5 tenants at each related mortgaged property or portfolio of mortgaged properties or (ii) occupy 50% or more of the NRA, which, in each case, are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate includes the Master Servicing Fee Rate, the Primary Servicing Fee Rate or, with respect to any non-serviced mortgage loan, the Pari Passu Loan Primary Servicing Fee Rate, the Trustee Fee Rate (which includes the fees payable to both the trustee and certificate administrator), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate, and the CREFC Fee Rate, in each case applicable to the related mortgage loan.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and the largest 5 tenants at each related mortgaged property or portfolio of mortgaged properties and (ii) mortgaged properties where any tenant occupies 50% or more of the NRA.

(5)	With respect to Mortgage Loan No. 1, 605 Third Avenue, Mortgage Loan No. 2, McClellan Park, Mortgage Loan No. 3, Miami Design District, Mortgage Loan No. 4, McDonald’s Global HQ, Mortgage Loan No. 5, Coleman Highline, Mortgage Loan No. 6, Grace Building, Mortgage Loan No. 7, 250 West 57th Street, Mortgage Loan No. 8, ExchangeRight Net Leased Portfolio #41, Mortgage Loan No. 9, Fresh Pond Cambridge, Mortgage Loan No. 11, The Arboretum, Mortgage Loan No. 14, 1890 Ranch and Mortgage Loan No. 17, 711 Fifth Avenue, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans,” “—The 605 Third Avenue Pari Passu-A/B Whole Loan”, “—The McDonald’s Global HQ Pari Passu-A/B Whole Loan”, and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—Miami Design District Pari Passu-A/B Whole Loan” and “—Grace Building Pari Passu-A/B Whole Loan”, as applicable, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in this preliminary prospectus.

(6)	With respect to Mortgage Loan No. 8, ExchangeRight Net Leased Portfolio #41, Mortgage Loan No. 13, Walgreens Portfolio and Mortgage Loan No. 23, CVS Montgomery & Douglas Portfolio, each such Mortgage Loan is secured by multiple mortgaged properties. For purposes of the statistical information set forth in this preliminary prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(7)	With respect to Mortgage Loan No. 2, McClellan Park, Mortgage Loan No. 5, Coleman Highline, Mortgage Loan No. 11, The Arboretum, Mortgage Loan No. 13, Walgreens Portfolio and Mortgage Loan No. 14, 1890 Ranch, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this preliminary prospectus.

(8)	With respect to Mortgage Loan No. 2, McClellan Park, Mortgage Loan No. 9, Fresh Pond Cambridge and Mortgage Loan No. 16, 80 Grand - CA, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases; Substitutions; Additions” in this preliminary prospectus.

(9)	With respect to Mortgage Loan No. 1, 605 Third Avenue, Mortgage Loan No. 6, Grace Building, Mortgage Loan No. 11, The Arboretum, Mortgage Loan No. 17, 711 Fifth Avenue, Loan No. 20, Oakwood Village and Mortgage Loan No. 36, 225 Lincoln Apts Corp. a/k/a 225 Lincoln Apts. Corp., the related mortgage loan documents permit future subordinate secured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in this preliminary prospectus.

(10)	With respect to Mortgage Loan No. 5, Coleman Highline, the Appraised Value assumes the sole tenant (357,106 square feet), representing 100.0% of net rentable square feet, is in occupancy of its entire space and paying full, unabated rent. The sole tenant has taken possession of Building 1 (162,557 square feet), will commence paying full, unabated rent in January 2021 and is completing its buildout throughout 2021. The sole tenant is in occupancy and paying full, unabated rent of in Building 2 (194,549 square feet). A reserve was taken for all outstanding tenant improvement allowances, which must be used by December 2021. The appraised value assuming buildout of Building 1 is not completed is $275,700,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $275,700,000 appraised value is 60.8%.

	With respect to Mortgage Loan No. 7, 250 West 57th Street, the borrowers have informed the lender that they have applied for an Industrial and Commercial Abatement Program (“ICAP”) tax abatement, which has not yet been received. The borrower has

A-1-14

	represented that it has complied with all of the statutory requirements of the ICAP program, other than providing proof to the Department of Finance of the City of New York that all of the outstanding violations against the Mortgaged Property set forth in the final loan documents have been cleared and removed of record. The borrower anticipates submitting the evidence of clearing and removing of record the outstanding violations to the Department of Finance on or about November 1, 2021. In the event that the borrower fails to clear each of the existing violations from the public record, the borrower is required under the loan documents to deposit $18,200,000, which is required to be held as additional collateral for the Mortgage Loan for the remaining term. The Appraised Value assumes that the ICAP is in place and has a net present value of $11,000,000. If such net present value of $11,000,000 was excluded from the Appraised Value of $330,000,000, the Cut-off Date LTV Ratio and LTV Ratio at Maturity would be 56.4%. There can be no assurance of what the actual Appraised Value would be if the ICAP abatement is not obtained. Approximately $2,178,570 of ICAP benefits was underwritten. Excluding such ICAP benefits, the UW NCF DSCR would be 3.16x, and the UW NOI Debt Yield would be 10.1% and the UW NOI Debt Yield at Maturity would be 10.1%.

	With respect to Mortgage Loan No. 12, Hilton Garden Inn Salt Lake City Airport, the Appraised Value includes the assumption that the property improvement plan (“PIP”) is completed in January 2021. A reserve for the outstanding PIP work was taken at closing. The appraised value assuming the PIP is not completed is $32,300,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $32,300,000 appraised value are 71.7% and 61.6%, respectively.

	With respect to Mortgage Loan No. 17, 711 Fifth Avenue, the Appraised Value assumes that the Whole Loan sponsors have invested approximately $13.5 million in renovation costs for upgrades to the office lobby entrance, building mechanical systems, elevator cabs and general base building work for the vacant office space within the Mortgaged Property.

(11)	With respect to Mortgage Loan No. 2, McClellan Park, the # of Units includes 4,193,496 square feet of warehouse and manufacturing, 1,728,393 square feet of office, research and commercial, 843,221 square feet of airfield, 157,254 square feet of multifamily and 3,120 square feet of yard space.

(12)	With respect to Mortgage Loan No. 4, McDonald’s Global HQ, the Original Amortization Term (mos.) and Remaining Amortization Term (mos.) is shown for the McDonald’s Global HQ Whole Loan. The McDonald’s Global HQ Senior Loan amortizes in 186 months.

(13)	With respect to Mortgage Loan No. 5, Coleman Highline, the mortgage loan is structured with an Anticipated Repayment Date (“ARD”) and will be interest-only prior to the ARD. From and after the ARD, the Coleman Highline Whole Loan will accrue additional interest at an interest rate equal to the initial interest rate plus 2.000% per annum (“Rate Increase”). From and after the ARD, interest payments will continue to be made as provided prior to the ARD, with amounts accrued with respect to the Rate Increase being deferred and paid on the maturity date, if not paid sooner by the Coleman Highline borrower. The ARD automatically triggers a cash sweep period, as defined in the loan docuemnts, whereby all excess cash flow, after payments of debt service on the Coleman Highline Whole Loan, required deposits to escrows and reserves, and budgeted operating expenses, is required to be used to first pay down the principal balance of the Coleman Highline Whole Loan and thereafter, repay the accrued interest.

(14)	With respect to Mortgage Loan No. 8, ExchangeRight Net Leased Portfolio #41, the ongoing monthly insurance payments of $220 for NFIP premiums are in place for Walmart Neighborhood Market - Mobile, AL and Dollar Tree - Brown Deer, WI. Additional monthly deposits for insurance are suspended for all properties in the ExchangeRight Net Leased Portfolio #41 as long as (i) no event of default has occurred and is continuing and (ii) either (x) the ExchangeRight Net Leased Portfolio #41 is covered under a blanket policy acceptable to the lender or (y) (1) the ExchangeRight Net Leased Portfolio #41 borrower delivers evidence to the lender of payment by the borrower or tenant, (2) the lease(s) with the applicable tenant(s) shall be and continue in full force and effect and (3) there is no material adverse change with respect to the tenant’s ability to make timely payment.

(15)	With respect to Mortgage Loan No. 10, York Marketplace, a portion of the second largest tenant’s space is subject to a ground lease with a purchase option. A letter of credit equal to the purchase option amount was obtained at closing and the mortgage loan documents obligate the borrower to exercise such purchase option.

(16)	With respect to Mortgage Loan No. 11, The Arboretum, the monthly TI/LC reserve escrow adjusts to $57,907.50 in November 2021 and $46,326.00 in November 2022.

(17)	With respect to Mortgage Loan No. 11, The Arboretum, the third largest tenant, Regal Entertainment Group/Cinebarre (36,000 square feet), representing 6.5% of net rentable square feet, is now dark and as of November 10, 2020, has not made its November rent payment. Income from the third largest tenant was excluded from UW Revenues.

(18)	With respect to the, Mortgage Loan No. 12, Hilton Garden Inn Salt Lake City Airport Mortgage Loan, occupancy as of October 2020 is 45.4%, which is less than underwritten occupancy of 78.4%. A Debt Service Reserve of $455,000 was funded post-loan closing.

(19)	With respect to Mortgage Loan No. 14, 1890 Ranch, the Outstanding TI/LC Reserve of $2,133,845.00 and the Gap Rent Reserve of $510,161.91 were funded at origination and are included in the initial other escrow amount. The Gap Rent reserve has been completely released and the Outstanding TI/LC Reserve has a balance of approximately $278,447.66. The Debt Service Reserve of $417,068.25 was funded at the end of the forbearance period (as described in “Description of the Mortgage Pool—COVID 19 Considerations”), and is included in the initial other escrow amount. Current other escrow balance includes the Debt Service Reserve and Outstanding TI/LC Reserve.

(20)	With respect to Mortgage Loan No. 17, 711 Fifth Avenue, the third largest tenant, Ralph Lauren, Retail Inc., representing approximately 11.4% of the net rentable area, has been dark since April 2017 for the majority of its space. Ralph Lauren, Retail Inc. continues to operate the Polo Bar restaurant (7,436 SF of the total Ralph Lauren 38,638 SF) at this location and continues to be obligated to pay rent for its entire leased space.

A-1-15

A.	Yield Maintenance Amount shall mean the present value, as of the Repayment Date, of the remaining scheduled payments of interest from the Repayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. “Open Prepayment Date” shall mean June 5, 2030. “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the lesser of (i) the Treasury Rate and (ii) the Swap Rate, each when compounded semi-annually. “Treasury Rate” shall mean the yield the date that is five (5) Business Days prior to the date calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the period ending prior to the Repayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Prepayment Date. (In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.) “Swap Rate” shall mean the yield calculated by the linear interpolation of mid-market swap yields, as reported on Reuters Capital Markets screen 19901 (SEMI-BOND column), with maturities (one longer and one shorter) most nearly approximating the Stated Maturity Date (in the event Reuters Capital Markets screen 19901 is no longer available, Lender shall select a comparable publication to determine such yield).

B.	“Yield Maintenance Premium” shall mean an amount equal to (a) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (b) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (i) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth (5th) Business Day preceding the prepayment date, divided by (ii) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (a) one-half of one percent (0.50%) of the outstanding principal of the Note to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest in respect of the principal amount being prepaid under the applicable Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the applicable Note is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semiannually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid, provided, with respect to any prepayment of any portion of the Loan that is subject to a rated Securitization and which is made after the Payment Date in April, 2030, but prior to the Permitted Par Prepayment Date, the Yield Maintenance Premium shall be zero. “Permitted Par Prepayment Date” shall mean the Payment Date which is six (6) months prior to the Anticipated Repayment Date. “Anticipated Repayment Date” shall mean November 6, 2030. “Prepayment Rate” shall mean the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Determination Date has a remaining term to maturity equal to the remaining term to the Anticipated Repayment Date as most recently published in “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select. If there is no United States Treasury Security with a yield equal to the remaining term to the Anticipated Repayment Date, the Prepayment Rate will be calculated by taking the linear interpolation of the yields with maturity dates (one longer and one shorter) most nearly approximating the remaining term to the Anticipated Repayment Date. “Prepayment Rate Determination Date” shall mean the date which is five (5) Business Days prior to the date that such prepayment shall be applied in accordance with the terms and provisions of Section 2.4.1 hereof.

D.	“Prepayment Premium” shall mean, with respect to any prepayment of the Loan made prior to the Open Prepayment Date, an amount equal to the greater of (i) the Yield Maintenance Amount, or (ii) one percent (1%) of the unpaid principal balance of the Note as of the Prepayment Date. “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Prepayment Date (and including the balloon payment due on the Maturity Date as if such balloon payment was due on the Open Prepayment Date) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid on the Prepayment Date.

E.	Yield Maintenance Premium shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this

A-1-16

	definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

F.	“Yield Maintenance Premium” is equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium will be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula: (1 - (1 + r)^(-n/12)) / r r = Yield Rate n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date. As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places): (((a-b) / (x-y)) x (z-y)) + b a = the yield for the longer U.S. Treasury constant maturity b = the yield for the shorter U.S. Treasury constant maturity x = the term of the longer U.S. Treasury constant maturity y = the term of the shorter U.S. Treasury constant maturity z = “n” (as defined in the present value factor calculation above) divided by 12. Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term will be used, and interpolation will not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee will determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.

G.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

A-1-17