FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-227446-14

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: 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”), KeyBanc Capital Markets Inc. (together with its affiliates, “KeyBanc”), Barclays Capital Inc. (together with its affiliates, “Barclays Capital”), Siebert Williams Shank & Co., LLC (together with its affiliates, “Siebert Williams”) and AmeriVet Securities, Inc. (together with its affiliates, “AmeriVet” and, collectively with Morgan Stanley, KeyBanc, Barclays Capital and Siebert Williams, 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 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 preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus.  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.

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 an Underwriter 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 (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 (AS AMENDED, 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, OR (IV) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED; 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 OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF 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 SECTION 4.12 OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL"), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO. LLC, KEYBANC CAPITAL MARKETS INC., BARCLAYS CAPITAL INC., SIEBERT WILLIAMS SHANK & CO., LLC AND AMERIVET SECURITIES, INC. HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

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.

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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/Beds	Loan Purpose	Sponsor
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio	8.0%	AREF	AREF	$65,000,000	$65,000,000	$65,000,000	$130.25	Recapitalization	NexPoint Storage Partners, Inc.; NexPoint Storage Partners Operating Company, LLC
Property		1.01	Extra Space Brickell	1.6%	AREF	AREF	$12,930,000	$12,930,000	$12,930,000
Property		1.02	Extra Space Ocoee	1.3%	AREF	AREF	$10,391,000	$10,391,000	$10,391,000
Property		1.03	Extra Space West Doral	1.3%	AREF	AREF	$10,383,000	$10,383,000	$10,383,000
Property		1.04	Extra Space Coconut Grove	1.1%	AREF	AREF	$8,665,000	$8,665,000	$8,665,000
Property		1.05	Extra Space Alpharetta	1.0%	AREF	AREF	$8,312,000	$8,312,000	$8,312,000
Property		1.06	Extra Space Fleming Island	0.9%	AREF	AREF	$7,637,000	$7,637,000	$7,637,000
Property		1.07	Extra Space Marietta	0.8%	AREF	AREF	$6,682,000	$6,682,000	$6,682,000
Loan	11, 12	2	215 Coles Street	7.3%	SMC	SMC	$60,000,000	$60,000,000	$60,000,000	$78.95	Refinance	Moishe Mana
Loan	6, 7, 9	3	Ahold Portfolio	5.3%	KeyBank	KeyBank	$42,930,000	$42,930,000	$42,930,000	$168.77	Acquisition	Inland Private Capital Corporation
Property		3.01	Stop & Shop - South Yarmouth	1.8%	KeyBank	KeyBank	$14,995,000	$14,995,000	$14,995,000
Property		3.02	Stop & Shop - Peabody	1.2%	KeyBank	KeyBank	$9,711,635	$9,711,635	$9,711,635
Property		3.03	Stop & Shop - Arlington	1.2%	KeyBank	KeyBank	$9,711,635	$9,711,635	$9,711,635
Property		3.04	Stop & Shop - Lexington	1.0%	KeyBank	KeyBank	$8,511,730	$8,511,730	$8,511,730
Loan	6, 9	4	NOLA Logistics Portfolio	4.7%	SMC	SMC	$38,000,000	$38,000,000	$38,000,000	$63.92	Refinance	Sidhartha Singh
Property		4.01	115 Canvasback Drive	0.5%	SMC	SMC	$4,139,085	$4,139,085	$4,139,085
Property		4.02	150 Teal Street	0.4%	SMC	SMC	$3,422,752	$3,422,752	$3,422,752
Property		4.03	120 Mallard Street	0.4%	SMC	SMC	$3,421,218	$3,421,218	$3,421,218
Property		4.04	110 Widgeon Drive	0.4%	SMC	SMC	$3,183,420	$3,183,420	$3,183,420
Property		4.05	150 James Drive East	0.4%	SMC	SMC	$3,149,860	$3,149,860	$3,149,860
Property		4.06	161 James Drive West	0.4%	SMC	SMC	$3,034,733	$3,034,733	$3,034,733
Property		4.07	100 James Drive	0.3%	SMC	SMC	$2,752,252	$2,752,252	$2,752,252
Property		4.08	150 Canvasback Drive	0.3%	SMC	SMC	$2,588,926	$2,588,926	$2,588,926
Property		4.09	125 James Drive West	0.3%	SMC	SMC	$2,473,351	$2,473,351	$2,473,351
Property		4.10	190 James Drive East	0.3%	SMC	SMC	$2,324,088	$2,324,088	$2,324,088
Property		4.11	160 James Drive East	0.2%	SMC	SMC	$1,647,452	$1,647,452	$1,647,452
Property		4.12	107 Mallard Street	0.2%	SMC	SMC	$1,498,125	$1,498,125	$1,498,125
Property		4.13	125 Mallard Street	0.2%	SMC	SMC	$1,498,125	$1,498,125	$1,498,125
Property		4.14	143 Mallard Street	0.2%	SMC	SMC	$1,498,125	$1,498,125	$1,498,125
Property		4.15	115 James Drive West	0.2%	SMC	SMC	$1,368,487	$1,368,487	$1,368,487
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	4.4%	Barclays	Barclays	$36,347,000	$36,347,000	$36,347,000	$167,644.65	Acquisition	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP
Property		5.01	MGM Grand	2.4%	Barclays	Barclays	$19,809,115	$19,809,115	$19,809,115
Property		5.02	Mandalay Bay	2.0%	Barclays	Barclays	$16,537,885	$16,537,885	$16,537,885
Loan	17	6	Lullwater at Blair Stone	3.8%	Barclays	Barclays	$31,360,000	$31,360,000	$31,360,000	$128,524.59	Acquisition	John E. Carter; Robert Dallas Whitaker, Jr.; Gael Ragone; Ray Hutchinson; Carter Exchange Fund Management Company, LLC
Loan		7	Woods on LaMonte	3.7%	MSBNA	MSMCH	$29,835,000	$29,835,000	$29,835,000	$56,186.44	Refinance	American Realty Investors
Loan		8	Olympus Corporate Center	3.1%	KeyBank	KeyBank	$25,500,000	$25,500,000	$23,022,007	$129.79	Acquisition	Jeff Pori
Loan		9	The District - Airpark	3.1%	MSBNA	MSMCH	$25,400,000	$25,400,000	$25,400,000	$177.95	Refinance	K2H Ltd.
Loan		10	Allied Plaza	2.5%	SMC	SMC	$20,500,000	$20,500,000	$20,500,000	$142.31	Refinance	Andrew Getz; John Hahn; William Allen; Christopher H. Locke
Loan	6	11	Central Canal Company Industrial Portfolio	2.4%	SMC	SMC	$20,000,000	$20,000,000	$20,000,000	$50.87	Refinance	Gerald Askowitz
Property		11.01	Venture & Forsyth	1.1%	SMC	SMC	$8,816,936	$8,816,936	$8,816,936
Property		11.02	Carter I & II	0.4%	SMC	SMC	$3,536,737	$3,536,737	$3,536,737
Property		11.03	Northstar Business Park	0.4%	SMC	SMC	$3,212,951	$3,212,951	$3,212,951
Property		11.04	Michigan I & II	0.2%	SMC	SMC	$1,942,715	$1,942,715	$1,942,715
Property		11.05	Taft Vineland	0.2%	SMC	SMC	$1,843,088	$1,843,088	$1,843,088
Property		11.06	Lyman Road	0.1%	SMC	SMC	$647,572	$647,572	$647,572
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	2.4%	SMC	SMC	$19,769,000	$19,769,000	$17,069,472	$191.04	Refinance	Abraham Brach
Property		12.01	Hauppauge Office Park	1.8%	SMC	SMC	$14,754,573	$14,754,573	$12,739,783
Property		12.02	20 Commerce	0.6%	SMC	SMC	$5,014,427	$5,014,427	$4,329,689
Loan	20	13	12510 & 12600 Cardinal Meadow	2.0%	MSBNA	MSMCH	$16,560,000	$16,537,914	$13,388,066	$60.53	Refinance	Jugalkishore K. Malani; Malani FLP, Ltd.
Loan	8	14	Sunrise Corporate Plaza I	2.0%	KeyBank	KeyBank	$16,250,000	$16,250,000	$16,250,000	$151.44	Acquisition	Andrew L. Hananel; Richard A. Hadar; Jason A. Isaacson; Josh J. Procacci
Loan		15	Colonnades West	1.9%	KeyBank	KeyBank	$15,509,000	$15,509,000	$15,509,000	$113.97	Acquisition	Robert Berger; Richard Glickman; NUUSCO Inc.
Loan		16	LA Creative Industrial Portfolio	1.9%	SMC	SMC	$15,250,000	$15,250,000	$15,250,000	$105.65	Refinance	Tal Hassid
Loan		17	Frankfort Crossing	1.8%	MSBNA	MSMCH	$14,600,000	$14,600,000	$13,148,602	$127.47	Acquisition	Mahesh Amin; Meeta Amin; Mark Cunningham
Loan	6, 9	18	East Boston Multifamily Portfolio 1	1.8%	SMC	SMC	$14,400,000	$14,400,000	$14,400,000	$261,818.18	Refinance	John McGrail
Property		18.01	298-300 Meridian Street	0.4%	SMC	SMC	$3,378,631	$3,378,631	$3,378,631
Property		18.02	151-153 Meridian Street	0.2%	SMC	SMC	$1,400,436	$1,400,436	$1,400,436
Property		18.03	108-110 Meridian Street	0.2%	SMC	SMC	$1,375,316	$1,375,316	$1,375,316
Property		18.04	144-146 Chester Avenue	0.1%	SMC	SMC	$1,042,477	$1,042,477	$1,042,477
Property		18.05	236 Princeton Street	0.1%	SMC	SMC	$854,078	$854,078	$854,078
Property		18.06	346 Chelsea Street	0.1%	SMC	SMC	$766,158	$766,158	$766,158
Property		18.07	151 Saratoga Street	0.1%	SMC	SMC	$766,158	$766,158	$766,158
Property		18.08	17 Morris Street	0.1%	SMC	SMC	$741,038	$741,038	$741,038
Property		18.09	8 Curtis Street	0.1%	SMC	SMC	$728,478	$728,478	$728,478
Property		18.10	329 Paris Street	0.1%	SMC	SMC	$709,638	$709,638	$709,638
Property		18.11	187 Maverick Street	0.1%	SMC	SMC	$684,518	$684,518	$684,518
Property		18.12	62 Chelsea Street	0.1%	SMC	SMC	$653,118	$653,118	$653,118
Property		18.13	26 Decatur Street	0.1%	SMC	SMC	$653,118	$653,118	$653,118
Property		18.14	133 Eutaw Street	0.1%	SMC	SMC	$646,838	$646,838	$646,838
Loan	6	19	Jones Estates Portfolio	1.6%	KeyBank	KeyBank	$12,950,000	$12,950,000	$11,252,667	$35,286.10	Refinance	Jonathan Gindes; Peyton Anderson
Property		19.01	Massengills MHC	0.4%	KeyBank	KeyBank	$3,427,221	$3,427,221	$2,978,021
Property		19.02	Brookhaven MHC	0.4%	KeyBank	KeyBank	$2,902,647	$2,902,647	$2,522,202

A-1-1 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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/Beds	Loan Purpose	Sponsor
Property		19.03	Leisure Park MHC	0.2%	KeyBank	KeyBank	$1,958,412	$1,958,412	$1,701,727
Property		19.04	Twin Branch MHC	0.2%	KeyBank	KeyBank	$1,766,068	$1,766,068	$1,534,593
Property		19.05	Hannibal MHC	0.1%	KeyBank	KeyBank	$1,217,013	$1,217,013	$1,057,501
Property		19.06	Whispering Pines	0.1%	KeyBank	KeyBank	$1,042,155	$1,042,155	$905,562
Property		19.07	Avalon MHC	0.1%	KeyBank	KeyBank	$636,484	$636,484	$553,061
Loan	6, 7	20	Archer Portfolio	1.6%	MSBNA	MSMCH	$12,837,000	$12,837,000	$11,759,145	$256.82	Acquisition	Richard S. A. Tindall
Property		20.01	Crown Point Center	0.7%	MSBNA	MSMCH	$5,544,000	$5,544,000	$5,078,500
Property		20.02	Spanish Village	0.5%	MSBNA	MSMCH	$4,030,000	$4,030,000	$3,691,622
Property		20.03	Bouquet Canyon	0.4%	MSBNA	MSMCH	$3,263,000	$3,263,000	$2,989,023
Loan	21	21	6851 River Road	1.5%	SMC	SMC	$12,500,000	$12,466,573	$7,660,687	$61.81	Refinance	Brenda Birnbaum; Jacob Birnbaum
Loan	5	22	Appletree Business Park	1.5%	SMC	SMC	$12,300,000	$12,300,000	$10,280,020	$117.72	Refinance	AmCap, Incorporated; Jay Kaiser
Loan		23	179 East 116th Street	1.5%	SMC	SMC	$12,000,000	$12,000,000	$12,000,000	$524.70	Refinance	Raymond Chakkalo
Loan	9, 22, 23	24	25-22 30th Drive	1.5%	SMC	SMC	$12,000,000	$12,000,000	$12,000,000	$387,096.77	Refinance	Philip Loria; Salvatore Lucchese
Loan		25	The Villas at Willow Run	1.4%	MSBNA	MSMCH	$11,050,000	$11,050,000	$11,050,000	$153,472.22	Acquisition	Michael E. Laub
Loan		26	Pillars at HBU	1.1%	AREF	AREF	$9,300,000	$9,300,000	$9,300,000	$233.18	Acquisition	Stanley Jay Williams, Jr.
Loan	6, 7	27	Indy Multifamily	1.1%	KeyBank	KeyBank	$9,165,000	$9,165,000	$9,165,000	$119,025.97	Acquisition	Yoav Merary
Property		27.01	The Delaware	0.8%	KeyBank	KeyBank	$6,136,000	$6,136,000	$6,136,000
Property		27.02	632 MLK Apartments	0.4%	KeyBank	KeyBank	$3,029,000	$3,029,000	$3,029,000
Loan		28	4500 Alexander Boulevard Northeast	1.1%	AREF	AREF	$9,000,000	$9,000,000	$8,321,112	$87.79	Acquisition	Malkiel Akhamzadeh; David M. Akhamzadeh; Monica Akhamzadeh
Loan	6, 7	29	MC Office Portfolio	1.1%	SMC	SMC	$9,000,000	$8,986,762	$7,137,462	$92.30	Refinance	Edward A. Mancini
Property		29.01	43630 Hayes Road	0.5%	SMC	SMC	$3,700,000	$3,694,558	$2,934,291
Property		29.02	15950 East 12 Mile Road	0.2%	SMC	SMC	$1,647,887	$1,645,463	$1,306,859
Property		29.03	43740 North Groesbeck Highway	0.2%	SMC	SMC	$1,320,000	$1,318,058	$1,046,827
Property		29.04	30117 Schoenherr Road	0.1%	SMC	SMC	$1,190,000	$1,188,250	$943,731
Property		29.05	30300 Hoover Road	0.1%	SMC	SMC	$1,142,113	$1,140,433	$905,754
Loan		30	Durango Commons	1.1%	MSBNA	MSMCH	$8,625,000	$8,625,000	$8,625,000	$219.94	Acquisition	Christopher L. Emanuel
Loan		31	Savannah Industrial	1.0%	MSBNA	MSMCH	$8,530,000	$8,530,000	$8,530,000	$59.99	Acquisition	Kenneth Levy; Glen Una Management
Loan		32	Route 1 Self Storage	1.0%	MSBNA	MSMCH	$8,300,000	$8,300,000	$8,300,000	$98.57	Refinance	William H. Munn
Loan	24	33	486 East 28th Street	1.0%	SMC	SMC	$8,200,000	$8,200,000	$8,200,000	$372,727.27	Refinance	Solomon Feder
Loan		34	Riverwood Research Center	1.0%	KeyBank	KeyBank	$7,879,500	$7,879,500	$6,449,161	$115.63	Acquisition	Brian C. Adams; Abhishek Mathur
Loan		35	Menifee Range Self Storage and RV	0.9%	KeyBank	KeyBank	$7,500,000	$7,500,000	$7,500,000	$45.00	Refinance	Kyle Buxton; Karin Buxton
Loan		36	Dollar Self Storage #10 - Apache Junction	0.9%	KeyBank	KeyBank	$7,250,000	$7,250,000	$6,250,199	$79.51	Refinance	Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated; John C. Thomson
Loan	6	37	StorWise SS Portfolio - Tahoe	0.8%	SMC	SMC	$6,950,000	$6,930,710	$5,536,718	$142.42	Refinance	Chad Haggar; Anna Volkoff
Property		37.01	StorWise Kingsbury	0.5%	SMC	SMC	$4,489,292	$4,476,832	$3,576,395
Property		37.02	StorWise Tahoe	0.3%	SMC	SMC	$2,460,708	$2,453,878	$1,960,323
Loan		38	Marshall Avenue Industrial Park	0.8%	Barclays	Barclays	$6,800,000	$6,800,000	$6,800,000	$103.45	Refinance	Jeremy Dentt; Ryan Dentt; Thomas Ragland
Loan	25	39	Montgomery Self Storage	0.8%	SMC	SMC	$6,700,000	$6,700,000	$6,069,957	$72.18	Refinance	Andrew Pena Jr.
Loan		40	Store Safe Baton Rouge	0.8%	MSBNA	MSMCH	$6,616,000	$6,616,000	$6,616,000	$59.97	Refinance	Ronald G. Kyle
Loan	26	41	Desert’s Edge RV Park	0.7%	MSBNA	MSMCH	$6,000,000	$6,000,000	$6,000,000	$26,905.83	Refinance	James Watson; Joseph Watson, Jr.
Loan		42	Friar’s Branch Crossing	0.7%	KeyBank	KeyBank	$5,935,000	$5,935,000	$5,104,501	$59.42	Acquisition	Brian C. Adams; Abhishek Mathur
Loan		43	Lantern Building	0.7%	SMC	SMC	$5,500,000	$5,500,000	$4,820,985	$43.85	Acquisition	Mordechai Chopp
Loan		44	A&S Apartments	0.7%	KeyBank	KeyBank	$5,400,000	$5,400,000	$5,400,000	$112,500.00	Refinance	Richard A. Barsky
Loan	6	45	CVS Portfolio	0.6%	SMC	SMC	$5,300,000	$5,300,000	$4,878,460	$252.32	Refinance	Peter Vonn
Property		45.01	CVS Fort Wayne	0.3%	SMC	SMC	$2,735,484	$2,735,484	$2,517,915
Property		45.02	CVS Garden City	0.3%	SMC	SMC	$2,564,516	$2,564,516	$2,360,545
Loan		46	Hollywood 95 Office Center	0.6%	SMC	SMC	$5,000,000	$5,000,000	$5,000,000	$129.71	Refinance	Steven B. Berman
Loan	5	47	McCarthy Ranch	0.6%	SMC	SMC	$5,000,000	$5,000,000	$5,000,000	$169.18	Refinance	MPI Realty Corp.; Bonseph Holdings Limited; Eliahu Swirsky; Shlomo Cohen
Loan		48	Whitehall Apartments	0.6%	KeyBank	KeyBank	$4,975,000	$4,975,000	$4,975,000	$75,378.79	Refinance	Richard A. Barsky
Loan		49	Baychester Shopping Center	0.6%	AREF	AREF	$4,750,000	$4,750,000	$4,750,000	$145.50	Refinance	Amir Cohen
Loan		50	Inverness Dental and Medical Plaza	0.6%	KeyBank	KeyBank	$4,664,630	$4,664,630	$4,240,984	$233.01	Acquisition	Robert P. Selkin
Loan		51	CubeSmart Winston-Salem	0.5%	KeyBank	KeyBank	$4,125,000	$4,125,000	$4,125,000	$65.65	Refinance	Kenneth W. Schwenke
Loan		52	2015-2021 West Race Avenue	0.5%	KeyBank	KeyBank	$4,125,000	$4,125,000	$3,513,560	$515,625.00	Refinance	Hunter Huth; Lilia Zaparaniuk; John Kirpanos; Sean Lee; Jeffrey Baker
Loan		53	Comfort Inn & Suites Southport	0.5%	KeyBank	KeyBank	$4,100,000	$3,984,653	$3,310,635	$56,923.61	Refinance	Keith D. Stephens
Loan	27	54	1101 California Avenue	0.5%	SMC	SMC	$4,000,000	$4,000,000	$4,000,000	$101.80	Acquisition	John Davenport; Jeffrey K. Nickell; Mark Valentine; Doreen C. Leeds; The Doreen C. Leeds Family Trust
Loan		55	E&B Apartments	0.5%	KeyBank	KeyBank	$3,975,000	$3,975,000	$3,975,000	$101,923.08	Refinance	Richard A. Barsky
Loan		56	Cedar Lofts Apartments	0.5%	AREF	AREF	$3,850,000	$3,850,000	$3,850,000	$66,379.31	Refinance	David L. Nevins; Theodore C. First
Loan	6	57	Keepsake Storage Portfolio	0.5%	Barclays	Barclays	$3,850,000	$3,850,000	$3,294,262	$48.51	Acquisition	Hugh D. Cohen; Brian Boehmcke; Joel T. Flax; Cohen Investment Group Capital LLC; HIC Haxall Fund I LP
Property		57.01	Commonwealth Storage	0.3%	Barclays	Barclays	$2,481,517	$2,481,517	$2,123,316
Property		57.02	Keepsake Storage	0.2%	Barclays	Barclays	$1,368,483	$1,368,483	$1,170,946
Loan		58	Anchor Baker Storage	0.4%	SMC	SMC	$3,650,000	$3,650,000	$3,196,894	$42.92	Refinance	Jeffery Petry
Loan	8, 28	59	571 Hudson Coop	0.4%	MSBNA	MSMCH	$3,500,000	$3,500,000	$3,500,000	$233,333.33	Refinance	N/A
Loan		60	1425 Bruckner Fee	0.4%	SMC	SMC	$3,500,000	$3,500,000	$3,500,000	$82.94	Refinance	Benjamin Berger; Bruce Berger; Miles Berger
Loan		61	Grand Avenue Storage	0.4%	KeyBank	KeyBank	$3,100,000	$3,100,000	$3,100,000	$100.06	Refinance	Michael Anthony Clark; Michael Anthony Clark as Trustee of The Michael Anthony Clark Revocable Trust Dated July 29, 2014, as Amended
Loan		62	Anchor Mini Storage	0.4%	SMC	SMC	$3,000,000	$3,000,000	$2,563,961	$39.81	Refinance	Jerame Petry
Loan		63	Netana Apartments	0.3%	KeyBank	KeyBank	$2,650,000	$2,650,000	$2,650,000	$85,483.87	Refinance	Richard A. Barsky
Loan		64	Windy Acres MHC	0.3%	KeyBank	KeyBank	$2,500,000	$2,500,000	$2,500,000	$49,019.61	Acquisition	Jason S. Weissman; Tana Weissman
Loan	6	65	Maple Hills & Walnut Valley MHP	0.3%	SMC	SMC	$2,150,000	$2,150,000	$1,842,958	$15,925.93	Refinance	Eric Tsaur; Nicholas Tsaur
Property		65.01	Maple Hills MHP	0.2%	SMC	SMC	$1,244,429	$1,244,429	$1,066,712
Property		65.02	Walnut Valley MHP	0.1%	SMC	SMC	$905,571	$905,571	$776,246

A-1-2 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio	NexPoint Storage Partners, Inc.; NexPoint Storage Partners Operating Company, LLC	7
Property		1.01	Extra Space Brickell			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.02	Extra Space Ocoee			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.03	Extra Space West Doral			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.04	Extra Space Coconut Grove			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.05	Extra Space Alpharetta			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.06	Extra Space Fleming Island			Self Storage	Self Storage	Fee	N/A	N/A
Property		1.07	Extra Space Marietta			Self Storage	Self Storage	Fee	N/A	N/A
Loan	11, 12	2	215 Coles Street	Moishe Mana	1	Industrial	Flex	Fee	N/A	N/A
Loan	6, 7, 9	3	Ahold Portfolio	Inland Private Capital Corporation	4
Property		3.01	Stop & Shop - South Yarmouth			Retail	Single Tenant	Fee	N/A	N/A
Property		3.02	Stop & Shop - Peabody			Retail	Single Tenant	Fee	N/A	N/A
Property		3.03	Stop & Shop - Arlington			Retail	Single Tenant	Fee	N/A	N/A
Property		3.04	Stop & Shop - Lexington			Retail	Single Tenant	Fee	N/A	N/A
Loan	6, 9	4	NOLA Logistics Portfolio	Sidhartha Singh	15
Property		4.01	115 Canvasback Drive			Industrial	Flex	Fee	N/A	N/A
Property		4.02	150 Teal Street			Industrial	Flex	Fee	N/A	N/A
Property		4.03	120 Mallard Street			Office	Suburban	Fee	N/A	N/A
Property		4.04	110 Widgeon Drive			Industrial	Flex	Fee	N/A	N/A
Property		4.05	150 James Drive East			Industrial	Flex	Fee	N/A	N/A
Property		4.06	161 James Drive West			Industrial	Flex	Fee	N/A	N/A
Property		4.07	100 James Drive			Office	Suburban	Fee	N/A	N/A
Property		4.08	150 Canvasback Drive			Industrial	Flex	Fee	N/A	N/A
Property		4.09	125 James Drive West			Industrial	Flex	Fee	N/A	N/A
Property		4.10	190 James Drive East			Industrial	Flex	Fee	N/A	N/A
Property		4.11	160 James Drive East			Industrial	Flex	Fee	N/A	N/A
Property		4.12	107 Mallard Street			Industrial	Flex	Fee	N/A	N/A
Property		4.13	125 Mallard Street			Industrial	Flex	Fee	N/A	N/A
Property		4.14	143 Mallard Street			Industrial	Flex	Fee	N/A	N/A
Property		4.15	115 James Drive West			Industrial	Flex	Fee	N/A	N/A
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP	2
Property		5.01	MGM Grand			Hospitality	Full Service	Fee	N/A	N/A
Property		5.02	Mandalay Bay			Hospitality	Full Service	Fee	N/A	N/A
Loan	17	6	Lullwater at Blair Stone	John E. Carter; Robert Dallas Whitaker, Jr.; Gael Ragone; Ray Hutchinson	1	Multifamily	Garden	Fee	N/A	N/A
Loan		7	Woods on LaMonte	Kenneth L. Hatfield; Michael G. Tombari; Stanley Beraznik	1	Multifamily	Garden	Fee	N/A	N/A
Loan		8	Olympus Corporate Center	Jeff Pori	1	Office	Suburban	Fee	N/A	N/A
Loan		9	The District - Airpark	Amber Shannon Eckford; William Strathearn Leggat; K2H Ltd.	1	Mixed Use	Retail, Industrial & Office	Fee	N/A	N/A
Loan		10	Allied Plaza	Andrew Getz; John Hahn; William Allen; Christopher H. Locke	1	Office	Suburban	Fee	N/A	N/A
Loan	6	11	Central Canal Company Industrial Portfolio	Gerald Askowitz	6
Property		11.01	Venture & Forsyth			Industrial	Flex	Fee	N/A	N/A
Property		11.02	Carter I & II			Industrial	Flex	Fee	N/A	N/A
Property		11.03	Northstar Business Park			Industrial	Flex	Fee	N/A	N/A
Property		11.04	Michigan I & II			Industrial	Flex	Fee	N/A	N/A
Property		11.05	Taft Vineland			Industrial	Flex	Fee	N/A	N/A
Property		11.06	Lyman Road			Industrial	Flex	Fee	N/A	N/A
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	Abraham Brach	2
Property		12.01	Hauppauge Office Park			Office	Suburban	Fee	N/A	N/A
Property		12.02	20 Commerce			Office	Suburban	Fee	N/A	N/A
Loan	20	13	12510 & 12600 Cardinal Meadow	Jugalkishore K. Malani; Malani FLP, Ltd.	1	Industrial	Warehouse Distribution	Fee	N/A	N/A
Loan	8	14	Sunrise Corporate Plaza I	Andrew L. Hananel; Richard A. Hadar; Jason A. Isaacson; Josh J. Procacci	1	Office	Suburban	Fee	N/A	N/A
Loan		15	Colonnades West	Robert Berger; Richard Glickman; NUUSCO Inc.	1	Retail	Anchored	Fee	N/A	N/A
Loan		16	LA Creative Industrial Portfolio	Tal Hassid	1	Industrial	Flex	Fee	N/A	N/A
Loan		17	Frankfort Crossing	Mahesh D. Amin; Meeta M. Amin; Mahesh D. Amin and Meeta M. Amin, each as Trustee of the M. Amin Family Trust Dated September 12, 2007; Mark Cunningham	1	Retail	Anchored	Fee	N/A	N/A
Loan	6, 9	18	East Boston Multifamily Portfolio 1	John McGrail	14
Property		18.01	298-300 Meridian Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.02	151-153 Meridian Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.03	108-110 Meridian Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.04	144-146 Chester Avenue			Multifamily	Garden	Fee	N/A	N/A
Property		18.05	236 Princeton Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.06	346 Chelsea Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.07	151 Saratoga Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.08	17 Morris Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.09	8 Curtis Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.10	329 Paris Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.11	187 Maverick Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.12	62 Chelsea Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.13	26 Decatur Street			Multifamily	Garden	Fee	N/A	N/A
Property		18.14	133 Eutaw Street			Multifamily	Garden	Fee	N/A	N/A
Loan	6	19	Jones Estates Portfolio	Jonathan Gindes; Peyton Anderson	7
Property		19.01	Massengills MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		19.02	Brookhaven MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A

A-1-3 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Non-Recourse Carveout Guarantor	No. of Properties	General Property Type	Detailed Property Type	Title Type	Ground Lease Initial Lease Expiration Date	Hotel Franchise Agreement Expiration Date
Property		19.03	Leisure Park MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		19.04	Twin Branch MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		19.05	Hannibal MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		19.06	Whispering Pines			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		19.07	Avalon MHC			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Loan	6, 7	20	Archer Portfolio	Richard S. A. Tindall	3
Property		20.01	Crown Point Center			Retail	Shadow Anchored	Fee	N/A	N/A
Property		20.02	Spanish Village			Retail	Unanchored	Fee	N/A	N/A
Property		20.03	Bouquet Canyon			Retail	Shadow Anchored	Fee	N/A	N/A
Loan	21	21	6851 River Road	Brenda Birnbaum; Jacob Birnbaum	1	Industrial	Warehouse Distribution	Fee	N/A	N/A
Loan	5	22	Appletree Business Park	AmCap, Incorporated; Jay Kaiser	1	Office	Suburban	Fee	N/A	N/A
Loan		23	179 East 116th Street	Raymond Chakkalo	1	Mixed Use	Retail/Office	Fee	N/A	N/A
Loan	9, 22, 23	24	25-22 30th Drive	Philip Loria; Salvatore Lucchese	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		25	The Villas at Willow Run	Michael E. Laub	1	Multifamily	Garden	Fee	N/A	N/A
Loan		26	Pillars at HBU	Stanley Jay Williams, Jr.	1	Retail	Unanchored	Leasehold	3/12/2081	N/A
Loan	6, 7	27	Indy Multifamily	Yoav Merary	2
Property		27.01	The Delaware			Multifamily	Mid Rise	Fee	N/A	N/A
Property		27.02	632 MLK Apartments			Multifamily	Mid Rise	Fee	N/A	N/A
Loan		28	4500 Alexander Boulevard Northeast	Malkiel Akhamzadeh; David M. Akhamzadeh; Monica Akhamzadeh	1	Office	Suburban	Fee	N/A	N/A
Loan	6, 7	29	MC Office Portfolio	Edward A. Mancini	5
Property		29.01	43630 Hayes Road			Office	Suburban	Fee	N/A	N/A
Property		29.02	15950 East 12 Mile Road			Office	Suburban	Fee	N/A	N/A
Property		29.03	43740 North Groesbeck Highway			Office	Suburban	Fee	N/A	N/A
Property		29.04	30117 Schoenherr Road			Office	Suburban	Fee	N/A	N/A
Property		29.05	30300 Hoover Road			Office	Suburban	Fee	N/A	N/A
Loan		30	Durango Commons	Christopher L. Emanuel	1	Retail	Anchored	Fee	N/A	N/A
Loan		31	Savannah Industrial	Kenneth Levy; Kenneth Levy, As Trustee of The Levy Family Trust Dated February 18, 1983, As Amended	1	Industrial	Warehouse Distribution	Fee	N/A	N/A
Loan		32	Route 1 Self Storage	William H. Munn	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan	24	33	486 East 28th Street	Solomon Feder	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		34	Riverwood Research Center	Brian C. Adams; Abhishek Mathur	1	Office	Suburban	Fee	N/A	N/A
Loan		35	Menifee Range Self Storage and RV	Kyle Buxton; Karin Buxton	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		36	Dollar Self Storage #10 - Apache Junction	Thomson Family Trust, Dated June 18, 1997, as may have been amended and restated; John C. Thomson	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan	6	37	StorWise SS Portfolio - Tahoe	Chad Haggar; Anna Volkoff	2
Property		37.01	StorWise Kingsbury			Self Storage	Self Storage	Fee	N/A	N/A
Property		37.02	StorWise Tahoe			Self Storage	Self Storage	Fee	N/A	N/A
Loan		38	Marshall Avenue Industrial Park	Jeremy Dentt; Ryan Dentt; Thomas Ragland	1	Industrial	Flex	Leasehold	5/31/2072	N/A
Loan	25	39	Montgomery Self Storage	Andrew Pena Jr.	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		40	Store Safe Baton Rouge	Ronald G. Kyle	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan	26	41	Desert’s Edge RV Park	James Watson; Joseph Watson, Jr.	1	Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Loan		42	Friar’s Branch Crossing	Brian C. Adams; Abhishek Mathur	1	Industrial	Flex	Fee	N/A	N/A
Loan		43	Lantern Building	Mordechai Chopp	1	Office	Suburban	Fee	N/A	N/A
Loan		44	A&S Apartments	Richard A. Barsky	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan	6	45	CVS Portfolio	Peter Vonn	2
Property		45.01	CVS Fort Wayne			Retail	Single Tenant	Fee	N/A	N/A
Property		45.02	CVS Garden City			Retail	Single Tenant	Fee	N/A	N/A
Loan		46	Hollywood 95 Office Center	Steven B. Berman	1	Office	Suburban	Fee	N/A	N/A
Loan	5	47	McCarthy Ranch	MPI Realty Corp.; Bonseph Holdings Limited; Eliahu Swirsky; Shlomo Cohen	1	Retail	Anchored	Fee	N/A	N/A
Loan		48	Whitehall Apartments	Richard A. Barsky	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		49	Baychester Shopping Center	Amir Cohen	1	Retail	Anchored	Fee	N/A	N/A
Loan		50	Inverness Dental and Medical Plaza	Robert P. Selkin	1	Office	Medical	Fee	N/A	N/A
Loan		51	CubeSmart Winston-Salem	Kenneth W. Schwenke	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		52	2015-2021 West Race Avenue	Hunter Huth; Lilia Zaparaniuk; John Kirpanos; Sean Lee; Jeffrey Baker	1	Multifamily	Garden	Fee	N/A	N/A
Loan		53	Comfort Inn & Suites Southport	Keith D. Stephens	1	Hospitality	Limited Service	Fee	N/A	12/3/2030
Loan	27	54	1101 California Avenue	John Davenport; Jeffrey K. Nickell; Mark Valentine; Doreen C. Leeds; The Doreen C. Leeds Family Trust	1	Office	Suburban	Fee	N/A	N/A
Loan		55	E&B Apartments	Richard A. Barsky	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		56	Cedar Lofts Apartments	David L. Nevins; Theodore C. First	1	Multifamily	Student Housing	Fee	N/A	N/A
Loan	6	57	Keepsake Storage Portfolio	Hugh D. Cohen; Brian E. Boehmcke; Joel T. Flax	2
Property		57.01	Commonwealth Storage			Self Storage	Self Storage	Fee	N/A	N/A
Property		57.02	Keepsake Storage			Self Storage	Self Storage	Fee	N/A	N/A
Loan		58	Anchor Baker Storage	Jeffery Petry	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan	8, 28	59	571 Hudson Coop	N/A	1	Multifamily	Cooperative	Fee	N/A	N/A
Loan		60	1425 Bruckner Fee	Benjamin Berger; Bruce Berger; Miles Berger	1	Other	Leased Fee	Fee	N/A	N/A
Loan		61	Grand Avenue Storage	Michael Anthony Clark; Michael Anthony Clark as Trustee of The Michael Anthony Clark Revocable Trust Dated July 29, 2014, as Amended	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		62	Anchor Mini Storage	Jerame Petry	1	Self Storage	Self Storage	Fee	N/A	N/A
Loan		63	Netana Apartments	Richard A. Barsky	1	Multifamily	Mid Rise	Fee	N/A	N/A
Loan		64	Windy Acres MHC	Jason S. Weissman; Tana Weissman	1	Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Loan	6	65	Maple Hills & Walnut Valley MHP	Eric Tsaur; Nicholas Tsaur	2
Property		65.01	Maple Hills MHP			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A
Property		65.02	Walnut Valley MHP			Manufactured Housing	Manufactured Housing	Fee	N/A	N/A

A-1-4 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio								499,046	SF	90.8%
Property		1.01	Extra Space Brickell	1103 Southwest 3rd Avenue	Miami	Miami-Dade	FL	33130	2016	N/A	74,780	SF	91.9%
Property		1.02	Extra Space Ocoee	19920 West Colonial Drive and 1234 Westrun Road	Ocoee	Orange	FL	34761	2016	N/A	98,165	SF	93.6%
Property		1.03	Extra Space West Doral	590 Northwest 137th Avenue	Miami	Miami-Dade	FL	33178	2017	N/A	76,595	SF	92.0%
Property		1.04	Extra Space Coconut Grove	2434 Southwest 28th Lane	Miami	Miami-Dade	FL	33133	2016	N/A	51,848	SF	93.4%
Property		1.05	Extra Space Alpharetta	5110 McGinnis Ferry Road	Alpharetta	Forsyth	GA	30005	1994	2016	71,631	SF	90.0%
Property		1.06	Extra Space Fleming Island	1939 Eastwest Parkway	Fleming Island	Clay	FL	32003	2016	N/A	59,565	SF	84.9%
Property		1.07	Extra Space Marietta	340 Franklin Gateway Southeast	Marietta	Cobb	GA	30067	1999	2016	66,462	SF	88.4%
Loan	11, 12	2	215 Coles Street	215 Coles Street	Jersey City	Hudson	NJ	07310	1927	N/A	760,000	SF	100.0%
Loan	6, 7, 9	3	Ahold Portfolio								254,368	SF	100.0%
Property		3.01	Stop & Shop - South Yarmouth	7-55 Long Pond Drive	South Yarmouth	Barnstable	MA	02664	1974, 1992	N/A	113,186	SF	100.0%
Property		3.02	Stop & Shop - Peabody	19 Howley Street	Peabody	Essex	MA	01960	1998	N/A	66,783	SF	100.0%
Property		3.03	Stop & Shop - Arlington	905 Massachusetts Avenue	Arlington	Middlesex	MA	02476	1995	N/A	29,277	SF	100.0%
Property		3.04	Stop & Shop - Lexington	36 Bedford Street	Lexington	Middlesex	MA	02420	1999	N/A	45,122	SF	100.0%
Loan	6, 9	4	NOLA Logistics Portfolio								594,455	SF	84.7%
Property		4.01	115 Canvasback Drive	115 Canvasback Drive	Saint Rose	Saint Charles	LA	70087	2004	N/A	64,750	SF	100.0%
Property		4.02	150 Teal Street	150 Teal Street	Saint Rose	Saint Charles	LA	70087	2000	N/A	53,544	SF	23.0%
Property		4.03	120 Mallard Street	120 Mallard Street	Saint Rose	Saint Charles	LA	70087	1981	N/A	53,520	SF	84.9%
Property		4.04	110 Widgeon Drive	110 Widgeon Drive	Saint Rose	Saint Charles	LA	70087	2004	N/A	49,800	SF	100.0%
Property		4.05	150 James Drive East	150 James Drive East	Saint Rose	Saint Charles	LA	70087	1985	N/A	49,275	SF	91.9%
Property		4.06	161 James Drive West	161 James Drive West	Saint Rose	Saint Charles	LA	70087	1986	N/A	47,474	SF	93.3%
Property		4.07	100 James Drive	100 James Drive	Saint Rose	Saint Charles	LA	70087	1980	N/A	43,055	SF	100.0%
Property		4.08	150 Canvasback Drive	150 Canvasback Drive	Saint Rose	Saint Charles	LA	70087	1986	N/A	40,500	SF	100.0%
Property		4.09	125 James Drive West	125 James Drive West	Saint Rose	Saint Charles	LA	70087	1990	N/A	38,692	SF	69.0%
Property		4.10	190 James Drive East	190 James Drive East	Saint Rose	Saint Charles	LA	70087	1987	N/A	36,357	SF	100.0%
Property		4.11	160 James Drive East	160 James Drive East	Saint Rose	Saint Charles	LA	70087	1981	N/A	25,772	SF	100.0%
Property		4.12	107 Mallard Street	107 Mallard Street	Saint Rose	Saint Charles	LA	70087	1985	N/A	23,436	SF	100.0%
Property		4.13	125 Mallard Street	125 Mallard Street	Saint Rose	Saint Charles	LA	70087	1984	N/A	23,436	SF	33.1%
Property		4.14	143 Mallard Street	143 Mallard Street	Saint Rose	Saint Charles	LA	70087	1982	N/A	23,436	SF	70.4%
Property		4.15	115 James Drive West	115 James Drive West	Saint Rose	Saint Charles	LA	70087	1986	N/A	21,408	SF	100.0%
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay								9,748	Rooms	54.1%
Property		5.01	MGM Grand	3799 South Las Vegas Boulevard	Las Vegas	Clark	NV	89109	1993	N/A	4,998	Rooms	52.7%
Property		5.02	Mandalay Bay	3950 South Las Vegas Boulevard	Las Vegas	Clark	NV	89119	1999	N/A	4,750	Rooms	55.8%
Loan	17	6	Lullwater at Blair Stone	3501 South Blair Stone Road	Tallahassee	Leon	FL	32301	2019	N/A	244	Units	98.3%
Loan		7	Woods on LaMonte	4800 LaMonte Lane	Houston	Harris	TX	77092	1978	2021	531	Units	91.7%
Loan		8	Olympus Corporate Center	3001, 3005, 3009 and 3013 Douglas Boulevard	Roseville	Placer	CA	95661	1992, 1995, 1996, 1997	2018	196,467	SF	89.1%
Loan		9	The District - Airpark	15551 North Greenway-Hayden Loop, 15444 North 76th Street, 7550 East Greenway Road	Scottsdale	Maricopa	AZ	85260	2006	2020	142,733	SF	94.4%
Loan		10	Allied Plaza	7777 and 7787 Alvarado Road	La Mesa	San Diego	CA	91942	1983, 1999	N/A	144,053	SF	95.6%
Loan	6	11	Central Canal Company Industrial Portfolio								393,187	SF	95.7%
Property		11.01	Venture & Forsyth	6930, 6944, 6948 & 6950 Venture Circle and 2721, 2221 & 2213 North Forsyth Road	Orlando	Orange	FL	32807	1975-1985	N/A	155,515	SF	100.0%
Property		11.02	Carter I & II	930 Carter Road	Winter Garden	Orange	FL	34787	1991	N/A	67,775	SF	95.4%
Property		11.03	Northstar Business Park	401 & 500 Central Park Drive and 300 Northstar Court	Sanford	Seminole	FL	32771	1990	N/A	89,497	SF	87.0%
Property		11.04	Michigan I & II	2828 & 2832 Michigan Avenue	Kissimmee	Osceola	FL	34744	1993, 1995	N/A	33,850	SF	100.0%
Property		11.05	Taft Vineland	943 & 955 Taft Vineland Road	Orlando	Orange	FL	32824	1988	N/A	29,550	SF	100.0%
Property		11.06	Lyman Road	190 Lyman Road	Casselberry	Seminole	FL	32707	1987	N/A	17,000	SF	87.5%
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio								469,901	SF	86.8%
Property		12.01	Hauppauge Office Park	878, 888 and 898 Veterans Memorial Highway	Hauppauge	Suffolk	NY	11788	1990, 2014	N/A	281,954	SF	91.1%
Property		12.02	20 Commerce	20 Commerce Drive	Cranford	Union	NJ	07016	1991	2020	187,947	SF	80.4%
Loan	20	13	12510 & 12600 Cardinal Meadow	12510 and 12600 Cardinal Meadow Drive	Sugar Land	Fort Bend	TX	77478	2005, 2013	2008	273,240	SF	100.0%
Loan	8	14	Sunrise Corporate Plaza I	1300 Sawgrass Corporate Parkway	Sunrise	Broward	FL	33323	1999	N/A	107,304	SF	94.6%
Loan		15	Colonnades West	10941 West Broad Street	Glen Allen	Henrico	VA	23060	1998	N/A	136,082	SF	94.7%
Loan		16	LA Creative Industrial Portfolio	2079 East 15th Street and 2190 East 14th Street	Los Angeles	Los Angeles	CA	90021	1923	2014-2019	144,339	SF	70.9%
Loan		17	Frankfort Crossing	21110, 21112, 21114, 21116, 21118, 21120, 21122, 21124, 21126, 21130, 21150, 21164, 21212, 21218, 21224 and 21230 South La Grange Road	Frankfort	Will	IL	60423	1992	N/A	114,534	SF	98.5%
Loan	6, 9	18	East Boston Multifamily Portfolio 1								55	Units	100.0%
Property		18.01	298-300 Meridian Street	298-300 Meridian Street	Boston	Suffolk	MA	02128	1920	2015-2020	14	Units	100.0%
Property		18.02	151-153 Meridian Street	151-153 Meridian Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.03	108-110 Meridian Street	108-110 Meridian Street	Boston	Suffolk	MA	02128	1900	2015-2020	4	Units	100.0%
Property		18.04	144-146 Chester Avenue	144-146 Chester Avenue	Chelsea	Suffolk	MA	02150	1900	2015-2020	4	Units	100.0%
Property		18.05	236 Princeton Street	236 Princeton Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.06	346 Chelsea Street	346 Chelsea Street	Boston	Suffolk	MA	02128	1915	2015-2020	3	Units	100.0%
Property		18.07	151 Saratoga Street	151 Saratoga Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.08	17 Morris Street	17 Morris Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.09	8 Curtis Street	8 Curtis Street	Boston	Suffolk	MA	02128	1890	2015-2020	3	Units	100.0%
Property		18.10	329 Paris Street	329 Paris Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.11	187 Maverick Street	187 Maverick Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Property		18.12	62 Chelsea Street	62 Chelsea Street	Boston	Suffolk	MA	02128	1920	2015-2020	3	Units	100.0%
Property		18.13	26 Decatur Street	26 Decatur Street	Boston	Suffolk	MA	02128	1899	2015-2020	3	Units	100.0%
Property		18.14	133 Eutaw Street	133 Eutaw Street	Boston	Suffolk	MA	02128	1900	2015-2020	3	Units	100.0%
Loan	6	19	Jones Estates Portfolio								367	Pads	96.2%
Property		19.01	Massengills MHC	4414 US 70 Business Highway West	Clayton	Johnston	NC	27520	1960	N/A	79	Pads	93.7%
Property		19.02	Brookhaven MHC	3 Brookhaven Avenue	Washington	Washington	PA	15301	1960	N/A	86	Pads	97.7%

A-1-5 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Address	City	County	State	Zip Code	Year Built	Year Renovated	Size	Units of Measure	Occupancy Rate(2)
Property		19.03	Leisure Park MHC	620 Northwest Rainbow Drive	Kannapolis	Cabarrus	NC	28081	1983	N/A	54	Pads	94.4%
Property		19.04	Twin Branch MHC	1752 Dixon Swimming Pool Road	Burlington	Alamance	NC	27217	1970	N/A	54	Pads	100.0%
Property		19.05	Hannibal MHC	19 Landis Avenue	Cranberry Township	Butler	PA	16066	1970	N/A	25	Pads	96.0%
Property		19.06	Whispering Pines	7913 National Road Southwest	Etna	Licking	OH	43062	1965	N/A	38	Pads	97.4%
Property		19.07	Avalon MHC	1111 Geneva Avenue	Columbus	Franklin	OH	43223	1962	N/A	31	Pads	93.5%
Loan	6, 7	20	Archer Portfolio								49,985	SF	99.2%
Property		20.01	Crown Point Center	18300 and 18400 Cottonwood Drive	Parker	Douglas	CO	80138	2018	N/A	16,390	SF	100.0%
Property		20.02	Spanish Village	7208, 7211, 7212, 7252 East Ho Road and 37550 North Hum Road	Carefree	Maricopa	AZ	85377	1969	2016-2019	24,566	SF	98.4%
Property		20.03	Bouquet Canyon	26453, 26455, 26457 and 26459 Bouquet Canyon Road	Santa Clarita	Los Angeles	CA	91350	2004	N/A	9,029	SF	100.0%
Loan	21	21	6851 River Road	6851 River Road	Pennsauken	Camden	NJ	08110	1997	N/A	201,700	SF	100.0%
Loan	5	22	Appletree Business Park	2875 Union Road	Cheektowaga	Erie	NY	14227	1972	2000	423,047	SF	94.9%
Loan		23	179 East 116th Street	179 East 116th Street	New York	New York	NY	10029	1910	2005	22,870	SF	100.0%
Loan	9, 22, 23	24	25-22 30th Drive	25-22 30th Drive	Astoria	Queens	NY	11102	2020	N/A	31	Units	100.0%
Loan		25	The Villas at Willow Run	26 Utley Place	Willow Street	Lancaster	PA	17584	2019	N/A	72	Units	100.0%
Loan		26	Pillars at HBU	7259 Southwest Freeway	Houston	Harris	TX	77074	2016, 2018, 2021	N/A	39,884	SF	88.5%
Loan	6, 7	27	Indy Multifamily								77	Units	97.4%
Property		27.01	The Delaware	2205 North Delaware Street	Indianapolis	Marion	IN	46205	2016	N/A	47	Units	95.7%
Property		27.02	632 MLK Apartments	632 Doctor M.L.K. Jr Street	Indianapolis	Marion	IN	46202	2017	N/A	30	Units	100.0%
Loan		28	4500 Alexander Boulevard Northeast	4500 Alexander Boulevard Northeast	Albuquerque	Bernalillo	NM	87107	1986	2020	102,523	SF	79.2%
Loan	6, 7	29	MC Office Portfolio								97,366	SF	100.0%
Property		29.01	43630 Hayes Road	43630 Hayes Road	Clinton Township	Macomb	MI	48038	1998-2000	N/A	39,537	SF	100.0%
Property		29.02	15950 East 12 Mile Road	15950 East 12 Mile Road	Roseville	Macomb	MI	48066	1999	2017	17,512	SF	100.0%
Property		29.03	43740 North Groesbeck Highway	43740 North Groesbeck Highway	Clinton Township	Macomb	MI	48036	1993	N/A	20,960	SF	100.0%
Property		29.04	30117 Schoenherr Road	30117 Schoenherr Road	Warren	Macomb	MI	48088	2006	N/A	9,483	SF	100.0%
Property		29.05	30300 Hoover Road	30300 Hoover Road	Warren	Macomb	MI	48093	1999	N/A	9,874	SF	100.0%
Loan		30	Durango Commons	8550, 8570 and 8580 West Charleston Boulevard	Las Vegas	Clark	NV	89117	1991	N/A	39,216	SF	95.6%
Loan		31	Savannah Industrial	225 and 231 Bourne Boulevard	Savannah	Chatham	GA	31408	2001, 2008	2011	142,200	SF	100.0%
Loan		32	Route 1 Self Storage	8115 Perry Hills Road	Nottingham	Baltimore	MD	21236	2001	N/A	84,200	SF	89.1%
Loan	24	33	486 East 28th Street	486 East 28th Street	Brooklyn	Kings	NY	11226	2020	N/A	22	Units	95.5%
Loan		34	Riverwood Research Center	24461-24491 West 10 Mile Road	Southfield	Oakland	MI	48033	1987	N/A	68,142	SF	100.0%
Loan		35	Menifee Range Self Storage and RV	30125 State Highway 74	Menifee	Riverside	CA	92585	2005	N/A	166,666	SF	92.9%
Loan		36	Dollar Self Storage #10 - Apache Junction	2901 South Winchester Road	Apache Junction	Pinal	AZ	85119	2008	N/A	91,180	SF	92.3%
Loan	6	37	StorWise SS Portfolio - Tahoe								48,665	SF	90.7%
Property		37.01	StorWise Kingsbury	272 Kingsbury Grade	Stateline	Douglas	NV	89449	1977	2020	26,660	SF	85.3%
Property		37.02	StorWise Tahoe	2000 Jewell Road	South Lake Tahoe	El Dorado	CA	96150	1967	2019	22,005	SF	97.3%
Loan		38	Marshall Avenue Industrial Park	1830-1934 Marshall Avenue	El Cajon	San Diego	CA	92020	2019	N/A	65,731	SF	98.6%
Loan	25	39	Montgomery Self Storage	19678 Highway 105 West	Montgomery	Montgomery	TX	77356	1994	2000, 2014, 2019	92,826	SF	87.1%
Loan		40	Store Safe Baton Rouge	9242 Baringer Foreman Road	Baton Rouge	East Baton Rouge	LA	70817	2007	N/A	110,325	SF	93.3%
Loan	26	41	Desert’s Edge RV Park	2398 West Williams Drive	Phoenix	Maricopa	AZ	85027	1969	N/A	223	Pads	95.5%
Loan		42	Friar’s Branch Crossing	2204-2226 Encompass Drive	Chattanooga	Hamilton	TN	37421	1988	2006	99,878	SF	92.5%
Loan		43	Lantern Building	4245 Kemp Boulevard	Wichita Falls	Wichita	TX	76308	1981	N/A	125,418	SF	86.0%
Loan		44	A&S Apartments	70 Prospect Park Southwest	Brooklyn	Kings	NY	11215	1935	N/A	48	Units	93.8%
Loan	6	45	CVS Portfolio								21,005	SF	100.0%
Property		45.01	CVS Fort Wayne	3918 South Calhoun Street	Fort Wayne	Allen	IN	46807	1999	2019	10,125	SF	100.0%
Property		45.02	CVS Garden City	27435 Ford Road	Garden City	Wayne	MI	48135	2001	2016	10,880	SF	100.0%
Loan		46	Hollywood 95 Office Center	2700-2750 North 29th Avenue	Hollywood	Broward	FL	33020	1978	N/A	38,548	SF	96.8%
Loan	5	47	McCarthy Ranch	15-251 Ranch Drive	Milpitas	Santa Clara	CA	95035	1994	N/A	265,994	SF	83.6%
Loan		48	Whitehall Apartments	80-50 Baxter Avenue	Elmhurst	Queens	NY	11373	1955	N/A	66	Units	95.5%
Loan		49	Baychester Shopping Center	1197 East 233rd Street	Bronx	Bronx	NY	10466	1958	N/A	32,647	SF	89.2%
Loan		50	Inverness Dental and Medical Plaza	202 Inverness Center Drive	Hoover	Shelby	AL	35242	2001	N/A	20,019	SF	100.0%
Loan		51	CubeSmart Winston-Salem	345 Witt Street	Winston-Salem	Forsyth	NC	27103	1955	2017, 2020	62,837	SF	91.7%
Loan		52	2015-2021 West Race Avenue	2015-2021 West Race Avenue	Chicago	Cook	IL	60612	1897	2019-2020	8	Units	100.0%
Loan		53	Comfort Inn & Suites Southport	4963 Southport Supply Road Southeast	Southport	Brunswick	NC	28461	2002	2017	70	Rooms	63.4%
Loan	27	54	1101 California Avenue	1101 California Avenue	Corona	Riverside	CA	92881	1990	N/A	39,293	SF	87.9%
Loan		55	E&B Apartments	361 95th Street	Brooklyn	Kings	NY	11209	1926	N/A	39	Units	89.7%
Loan		56	Cedar Lofts Apartments	121 West Fairmount Avenue	State College	Centre	PA	16801	1989	N/A	58	Beds	100.0%
Loan	6	57	Keepsake Storage Portfolio								79,366	SF	84.9%
Property		57.01	Commonwealth Storage	2010 West 3rd Street, 1716 West 3rd Street, and 407 East 3rd Street	Farmville	Prince Edward	VA	23901	1953, 1990, 1996	2000, 2004, 2011	46,180	SF	86.3%
Property		57.02	Keepsake Storage	21528 Prince Edward Highway	Rice	Prince Edward	VA	23966	2007	2018	33,186	SF	83.1%
Loan		58	Anchor Baker Storage	21312 14th Street	Baker City	Baker	OR	97814	1999, 2016	N/A	85,040	SF	98.1%
Loan	8, 28	59	571 Hudson Coop	571 Hudson Street	New York	New York	NY	10014	1892	1978	15	Units	100.0%
Loan		60	1425 Bruckner Fee	1425 Bruckner Boulevard	Bronx	Bronx	NY	10472	2010	N/A	42,200	SF	N/A
Loan		61	Grand Avenue Storage	33033 Riverside Drive	Lake Elsinore	Riverside	CA	92530	1999	N/A	30,980	SF	97.6%
Loan		62	Anchor Mini Storage	920 Southeast 5th Avenue	Ontario	Malheur	OR	97914	2011	N/A	75,350	SF	97.7%
Loan		63	Netana Apartments	864 60th Street	Brooklyn	Kings	NY	11220	1928	N/A	31	Units	100.0%
Loan		64	Windy Acres MHC	195 West Main Street	Chester	Morris	NJ	07930	1970	N/A	51	Pads	98.0%
Loan	6	65	Maple Hills & Walnut Valley MHP								135	Pads	88.9%
Property		65.01	Maple Hills MHP	1000 Maple Hills Park	Cross Lanes	Kanawha	WV	25313	1985	N/A	86	Pads	84.9%
Property		65.02	Walnut Valley MHP	5232 Walnut Valley Drive	Cross Lanes	Kanawha	WV	25313	1985	N/A	49	Pads	95.9%

A-1-6 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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.)	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.)
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio		$135,100,000	Various	3.9900%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Property		1.01	Extra Space Brickell	3/9/2021	$26,700,000	2/27/2021
Property		1.02	Extra Space Ocoee	3/9/2021	$16,150,000	3/2/2021
Property		1.03	Extra Space West Doral	3/9/2021	$21,850,000	2/27/2021
Property		1.04	Extra Space Coconut Grove	3/9/2021	$16,800,000	2/27/2021
Property		1.05	Extra Space Alpharetta	3/9/2021	$13,650,000	2/26/2021
Property		1.06	Extra Space Fleming Island	3/9/2021	$14,550,000	3/2/2021
Property		1.07	Extra Space Marietta	3/9/2021	$12,050,000	2/26/2021
Loan	11, 12	2	215 Coles Street	5/6/2021	$124,500,000	3/9/2021	3.3100%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	60	59	60	59	0
Loan	6, 7, 9	3	Ahold Portfolio		$101,700,000	2/10/2021	2.7420%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Property		3.01	Stop & Shop - South Yarmouth	5/1/2021	$34,500,000	2/10/2021
Property		3.02	Stop & Shop - Peabody	5/1/2021	$21,600,000	2/10/2021
Property		3.03	Stop & Shop - Arlington	5/1/2021	$21,600,000	2/10/2021
Property		3.04	Stop & Shop - Lexington	5/1/2021	$18,900,000	2/10/2021
Loan	6, 9	4	NOLA Logistics Portfolio		$60,300,000	3/11/2021	3.7550%	0.04658%	0.00250%	0.03250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Property		4.01	115 Canvasback Drive	3/25/2021	N/A	N/A
Property		4.02	150 Teal Street	3/25/2021	N/A	N/A
Property		4.03	120 Mallard Street	3/25/2021	N/A	N/A
Property		4.04	110 Widgeon Drive	3/25/2021	N/A	N/A
Property		4.05	150 James Drive East	3/25/2021	N/A	N/A
Property		4.06	161 James Drive West	3/25/2021	N/A	N/A
Property		4.07	100 James Drive	3/25/2021	N/A	N/A
Property		4.08	150 Canvasback Drive	3/25/2021	N/A	N/A
Property		4.09	125 James Drive West	3/25/2021	N/A	N/A
Property		4.10	190 James Drive East	3/25/2021	N/A	N/A
Property		4.11	160 James Drive East	3/25/2021	N/A	N/A
Property		4.12	107 Mallard Street	3/25/2021	N/A	N/A
Property		4.13	125 Mallard Street	3/25/2021	N/A	N/A
Property		4.14	143 Mallard Street	3/25/2021	N/A	N/A
Property		4.15	115 James Drive West	3/25/2021	N/A	N/A
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay		$4,600,000,000		3.5580%	0.01471%	0.00250%	0.00000%	0.00063%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	14	Yes	120	106	120	106	0
Property		5.01	MGM Grand	12/31/2020	$2,505,000,000	1/10/2020
Property		5.02	Mandalay Bay	12/31/2020	$2,095,000,000	1/10/2020
Loan	17	6	Lullwater at Blair Stone	3/1/2021	$51,000,000	2/25/2021	3.8100%	0.04408%	0.00250%	0.03000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	2	No	120	118	120	118	0
Loan		7	Woods on LaMonte	2/25/2021	$46,500,000	1/22/2021	3.6900%	0.03408%	0.00250%	0.02000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	2	No	120	118	120	118	0
Loan		8	Olympus Corporate Center	3/16/2021	$45,500,000	2/16/2021	3.5900%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Loan		9	The District - Airpark	2/1/2021	$41,400,000	1/19/2021	3.5800%	0.03408%	0.00250%	0.02000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		10	Allied Plaza	3/22/2021	$42,000,000	3/8/2021	2.9800%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan	6	11	Central Canal Company Industrial Portfolio		$40,150,000		3.9130%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Property		11.01	Venture & Forsyth	3/23/2021	$17,700,000	3/11/2021
Property		11.02	Carter I & II	3/23/2021	$7,100,000	3/11/2021
Property		11.03	Northstar Business Park	3/23/2021	$6,450,000	3/11/2021
Property		11.04	Michigan I & II	3/23/2021	$3,900,000	3/11/2021
Property		11.05	Taft Vineland	3/23/2021	$3,700,000	3/11/2021
Property		11.06	Lyman Road	3/23/2021	$1,300,000	3/11/2021
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio		$130,100,000		3.8400%	0.01533%	0.00250%	0.00000%	0.00125%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	4	No	120	116	36	32	360
Property		12.01	Hauppauge Office Park	12/1/2020	$97,100,000	6/10/2020
Property		12.02	20 Commerce	12/1/2020	$33,000,000	6/11/2020
Loan	20	13	12510 & 12600 Cardinal Meadow	12/31/2020	$25,100,000	12/8/2020	4.4300%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	0	0	360
Loan	8	14	Sunrise Corporate Plaza I	2/28/2021	$24,900,000	3/1/2021	3.6300%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		15	Colonnades West	12/31/2020	$23,100,000	10/31/2019	3.8100%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	16	No	120	104	120	104	0
Loan		16	LA Creative Industrial Portfolio	4/5/2021	$30,800,000	11/20/2020	4.0950%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		17	Frankfort Crossing	12/7/2020	$22,600,000	2/6/2021	3.4500%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Loan	6, 9	18	East Boston Multifamily Portfolio 1		$24,100,000	2/3/2021	4.7620%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Property		18.01	298-300 Meridian Street	3/16/2021	$5,380,000	2/3/2021
Property		18.02	151-153 Meridian Street	3/16/2021	$2,230,000	2/3/2021
Property		18.03	108-110 Meridian Street	3/16/2021	$2,190,000	2/3/2021
Property		18.04	144-146 Chester Avenue	3/16/2021	$1,660,000	2/3/2021
Property		18.05	236 Princeton Street	3/16/2021	$1,360,000	2/3/2021
Property		18.06	346 Chelsea Street	3/16/2021	$1,220,000	2/3/2021
Property		18.07	151 Saratoga Street	3/16/2021	$1,220,000	2/3/2021
Property		18.08	17 Morris Street	3/16/2021	$1,180,000	2/3/2021
Property		18.09	8 Curtis Street	3/16/2021	$1,160,000	2/3/2021
Property		18.10	329 Paris Street	3/16/2021	$1,130,000	2/3/2021
Property		18.11	187 Maverick Street	3/16/2021	$1,090,000	2/3/2021
Property		18.12	62 Chelsea Street	3/16/2021	$1,040,000	2/3/2021
Property		18.13	26 Decatur Street	3/16/2021	$1,040,000	2/3/2021
Property		18.14	133 Eutaw Street	3/16/2021	$1,030,000	2/3/2021
Loan	6	19	Jones Estates Portfolio		$18,515,000		4.1000%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	36	36	360
Property		19.01	Massengills MHC	3/1/2021	$4,900,000	2/18/2021
Property		19.02	Brookhaven MHC	3/1/2021	$4,150,000	2/19/2021

A-1-7 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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.)	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.)
Property		19.03	Leisure Park MHC	3/1/2021	$2,800,000	2/15/2021
Property		19.04	Twin Branch MHC	3/1/2021	$2,525,000	2/15/2021
Property		19.05	Hannibal MHC	3/1/2021	$1,740,000	2/19/2021
Property		19.06	Whispering Pines	3/1/2021	$1,490,000	2/15/2021
Property		19.07	Avalon MHC	3/1/2021	$910,000	2/15/2021
Loan	6, 7	20	Archer Portfolio		$22,600,000		4.4600%	0.04658%	0.00250%	0.03250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Property		20.01	Crown Point Center	1/1/2021	$10,200,000	2/4/2021
Property		20.02	Spanish Village	3/1/2021	$6,800,000	2/3/2021
Property		20.03	Bouquet Canyon	1/1/2021	$5,600,000	1/27/2021
Loan	21	21	6851 River Road	5/6/2021	$23,650,000	2/26/2021	4.1720%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	0	0	240
Loan	5	22	Appletree Business Park	11/18/2020	$87,500,000	11/10/2020	3.8420%	0.01533%	0.00250%	0.00000%	0.00125%	0.00912%	0.00164%	0.00032%	0.00050%	30/360	5	No	120	115	24	19	360
Loan		23	179 East 116th Street	3/15/2021	$20,650,000	3/2/2021	4.0670%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan	9, 22, 23	24	25-22 30th Drive	3/30/2021	$19,100,000	5/1/2021	4.3360%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		25	The Villas at Willow Run	3/18/2021	$17,000,000	2/11/2021	3.7450%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		26	Pillars at HBU	3/8/2021	$19,200,000	1/14/2021	3.8600%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan	6, 7	27	Indy Multifamily		$14,700,000		3.8500%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	2	No	120	118	120	118	0
Property		27.01	The Delaware	2/1/2021	$9,600,000	1/22/2021
Property		27.02	632 MLK Apartments	2/1/2021	$5,100,000	1/22/2021
Loan		28	4500 Alexander Boulevard Northeast	2/28/2021	$13,200,000	1/5/2021	4.4000%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	60	60	6	6	360
Loan	6, 7	29	MC Office Portfolio		$14,200,000		3.8840%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	0	0	360
Property		29.01	43630 Hayes Road	3/3/2021	$5,600,000	1/19/2021
Property		29.02	15950 East 12 Mile Road	3/3/2021	$2,600,000	1/19/2021
Property		29.03	43740 North Groesbeck Highway	5/6/2021	$2,400,000	1/19/2021
Property		29.04	30117 Schoenherr Road	3/3/2021	$1,800,000	1/19/2021
Property		29.05	30300 Hoover Road	5/6/2021	$1,800,000	1/19/2021
Loan		30	Durango Commons	11/1/2020	$13,275,000	2/17/2021	3.9950%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		31	Savannah Industrial	2/1/2021	$13,125,000	2/25/2021	4.2900%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		32	Route 1 Self Storage	2/23/2021	$14,925,000	1/6/2021	3.3250%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan	24	33	486 East 28th Street	3/16/2021	$12,700,000	3/1/2021	4.0250%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		34	Riverwood Research Center	2/1/2021	$10,600,000	2/5/2021	3.9100%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	12	11	360
Loan		35	Menifee Range Self Storage and RV	1/10/2021	$16,400,000	1/10/2021	3.2700%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		36	Dollar Self Storage #10 - Apache Junction	1/21/2021	$12,700,000	1/25/2021	3.7800%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	36	35	360
Loan	6	37	StorWise SS Portfolio - Tahoe		$11,580,000		3.9990%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	2	No	120	118	0	0	360
Property		37.01	StorWise Kingsbury	2/17/2021	$7,480,000	1/19/2021
Property		37.02	StorWise Tahoe	2/17/2021	$4,100,000	1/19/2021
Loan		38	Marshall Avenue Industrial Park	3/1/2021	$11,450,000	3/10/2021	3.9900%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan	25	39	Montgomery Self Storage	2/18/2021	$10,350,000	2/22/2021	3.7900%	0.05658%	0.00250%	0.04250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Loan		40	Store Safe Baton Rouge	1/22/2021	$10,000,000	1/25/2021	4.0000%	0.06658%	0.00250%	0.05250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan	26	41	Desert’s Edge RV Park	2/9/2021	$15,600,000	2/17/2021	3.7150%	0.07408%	0.00250%	0.06000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		42	Friar’s Branch Crossing	3/1/2021	$8,900,000	3/2/2021	3.6800%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	36	36	360
Loan		43	Lantern Building	3/5/2021	$8,250,000	12/3/2020	4.4800%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	36	35	360
Loan		44	A&S Apartments	2/2/2021	$8,600,000	11/19/2020	3.8600%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan	6	45	CVS Portfolio		$7,750,000		4.7700%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Property		45.01	CVS Fort Wayne	5/6/2021	$4,000,000	12/3/2020
Property		45.02	CVS Garden City	5/6/2021	$3,750,000	11/25/2020
Loan		46	Hollywood 95 Office Center	3/22/2021	$11,000,000	2/19/2021	3.6870%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan	5	47	McCarthy Ranch	12/31/2020	$74,400,000	12/4/2019	3.6940%	0.01658%	0.00250%	0.00000%	0.00250%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	15	No	120	105	120	105	0
Loan		48	Whitehall Apartments	2/2/2021	$8,500,000	11/16/2020	3.8600%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan		49	Baychester Shopping Center	3/18/2021	$18,200,000	2/9/2021	3.6950%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		50	Inverness Dental and Medical Plaza	3/1/2021	$7,250,000	2/4/2021	3.9990%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	60	59	360
Loan		51	CubeSmart Winston-Salem	2/11/2021	$10,200,000	12/17/2020	4.0800%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		52	2015-2021 West Race Avenue	2/20/2021	$5,700,000	2/26/2021	4.3200%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	24	23	360
Loan		53	Comfort Inn & Suites Southport	11/30/2020	$7,600,000	5/30/2019	4.3900%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	21	No	120	99	0	0	360
Loan	27	54	1101 California Avenue	3/31/2021	$7,200,000	3/1/2021	3.9660%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		55	E&B Apartments	2/2/2021	$7,100,000	11/19/2020	3.8600%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan		56	Cedar Lofts Apartments	3/1/2021	$7,500,000	1/20/2021	4.4850%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	2	No	120	118	120	118	0
Loan	6	57	Keepsake Storage Portfolio		$5,275,000		4.4900%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	24	23	360
Property		57.01	Commonwealth Storage	3/18/2021	$3,400,000	2/24/2021
Property		57.02	Keepsake Storage	3/18/2021	$1,875,000	2/24/2021
Loan		58	Anchor Baker Storage	3/24/2021	$4,960,000	3/4/2021	4.4460%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	36	35	360
Loan	8, 28	59	571 Hudson Coop	2/1/2021	$36,332,500	2/5/2021	3.4200%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		60	1425 Bruckner Fee	N/A	$6,100,000	3/1/2021	4.1400%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		61	Grand Avenue Storage	2/28/2021	$5,300,000	2/25/2021	3.8100%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	120	119	0
Loan		62	Anchor Mini Storage	3/24/2021	$4,230,000	3/4/2021	4.4460%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	24	23	360
Loan		63	Netana Apartments	2/2/2021	$4,200,000	11/19/2020	3.8600%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan		64	Windy Acres MHC	3/3/2021	$5,090,000	3/11/2021	3.5900%	0.02408%	0.00250%	0.01000%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	0	No	120	120	120	120	0
Loan	6	65	Maple Hills & Walnut Valley MHP		$3,680,000		4.5580%	0.01658%	0.00250%	0.00250%	0.00000%	0.00912%	0.00164%	0.00032%	0.00050%	Actual/360	1	No	120	119	24	23	360
Property		65.01	Maple Hills MHP	3/25/2021	$2,130,000	3/15/2021
Property		65.02	Walnut Valley MHP	3/25/2021	$1,550,000	3/15/2021

A-1-8 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

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)

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

Loan

6, 9, 10

1

Extra Space Self Storage Portfolio

0

4/16/2021

6/6/2021

N/A

5/6/2031

5/6/2031

$0.00

$219,126.74

$0.00

$2,629,520.88

Soft

In Place

No

N/A

N/A

1.92x

N/A

1.89x

46.3%

Property

1.01

Extra Space Brickell

Property

1.02

Extra Space Ocoee

Property

1.03

Extra Space West Doral

Property

1.04

Extra Space Coconut Grove

Property

1.05

Extra Space Alpharetta

Property

1.06

Extra Space Fleming Island

Property

1.07

Extra Space Marietta

Loan

11, 12

2

215 Coles Street

0

4/6/2021

5/6/2021

N/A

4/6/2026

4/6/2026

$0.00

$167,798.61

$0.00

$2,013,583.33

Hard

Springing

No

N/A

N/A

3.23x

N/A

3.03x

48.2%

Loan

6, 7, 9

3

Ahold Portfolio

0

3/10/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$99,457.48

$0.00

$1,193,489.76

None

Springing

No

N/A

N/A

3.43x

N/A

3.37x

42.2%

Property

3.01

Stop & Shop - South Yarmouth

Property

3.02

Stop & Shop - Peabody

Property

3.03

Stop & Shop - Arlington

Property

3.04

Stop & Shop - Lexington

Loan

6, 9

4

NOLA Logistics Portfolio

0

3/30/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$120,559.84

$0.00

$1,446,718.06

Springing

Springing

No

N/A

N/A

2.63x

N/A

2.40x

63.0%

Property

4.01

115 Canvasback Drive

Property

4.02

150 Teal Street

Property

4.03

120 Mallard Street

Property

4.04

110 Widgeon Drive

Property

4.05

150 James Drive East

Property

4.06

161 James Drive West

Property

4.07

100 James Drive

Property

4.08

150 Canvasback Drive

Property

4.09

125 James Drive West

Property

4.10

190 James Drive East

Property

4.11

160 James Drive East

Property

4.12

107 Mallard Street

Property

4.13

125 Mallard Street

Property

4.14

143 Mallard Street

Property

4.15

115 James Drive West

Loan

5, 6, 7, 8, 13, 14, 15, 16

5

MGM Grand & Mandalay Bay

0

2/14/2020

4/5/2020

N/A

3/5/2030

3/5/2032

$0.00

$109,265.64

$0.00

$1,311,187.68

Hard

Springing

No

N/A

N/A

4.95x

N/A

4.95x

35.5%

Property

5.01

MGM Grand

Property

5.02

Mandalay Bay

Loan

17

6

Lullwater at Blair Stone

0

3/4/2021

4/6/2021

N/A

3/6/2031

3/6/2031

$0.00

$100,950.89

$0.00

$1,211,410.68

Springing

Springing

No

N/A

N/A

2.06x

N/A

2.01x

61.5%

Loan

7

Woods on LaMonte

0

3/1/2021

4/1/2021

N/A

3/1/2031

3/1/2031

$0.00

$93,016.83

$0.00

$1,116,201.96

Springing

Springing

No

N/A

N/A

2.19x

N/A

2.05x

64.2%

Loan

8

Olympus Corporate Center

360

3/25/2021

5/1/2021

5/1/2026

4/1/2031

4/1/2031

$115,791.32

$77,347.05

$1,389,495.84

$928,164.60

None

In Place

No

N/A

2.26x

3.38x

2.07x

3.10x

56.0%

Loan

9

The District - Airpark

0

3/4/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$76,829.12

$0.00

$921,949.44

Springing

Springing

No

N/A

N/A

2.92x

N/A

2.70x

61.4%

Loan

10

Allied Plaza

0

4/1/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$51,615.39

$0.00

$619,384.72

Springing

Springing

No

N/A

N/A

4.55x

N/A

4.27x

48.8%

Loan

6

11

Central Canal Company Industrial Portfolio

0

4/2/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$66,122.45

$0.00

$793,469.44

Springing

Springing

No

N/A

N/A

3.39x

N/A

3.22x

49.8%

Property

11.01

Venture & Forsyth

Property

11.02

Carter I & II

Property

11.03

Northstar Business Park

Property

11.04

Michigan I & II

Property

11.05

Taft Vineland

Property

11.06

Lyman Road

Loan

5, 6, 8, 12, 18, 19

12

Signature Office Portfolio

360

12/7/2020

2/6/2021

2/6/2024

1/6/2031

1/6/2031

$92,565.84

$64,139.42

$1,110,790.08

$769,673.07

Hard

Springing

No

N/A

1.64x

2.36x

1.50x

2.16x

69.0%

Property

12.01

Hauppauge Office Park

Property

12.02

20 Commerce

Loan

20

13

12510 & 12600 Cardinal Meadow

359

3/26/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$83,219.73

$0.00

$998,636.76

$0.00

Springing

Springing

No

N/A

1.64x

N/A

1.51x

N/A

65.9%

Loan

8

14

Sunrise Corporate Plaza I

0

3/24/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$49,838.98

$0.00

$598,067.76

Springing

Springing

No

N/A

N/A

2.85x

N/A

2.45x

65.3%

Loan

15

Colonnades West

0

12/30/2019

2/1/2020

N/A

1/1/2030

1/1/2030

$0.00

$49,924.98

$0.00

$599,099.76

Springing

Springing

No

N/A

N/A

2.78x

N/A

2.70x

67.1%

Loan

16

LA Creative Industrial Portfolio

0

4/6/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$52,763.41

$0.00

$633,160.94

Springing

Springing

No

N/A

N/A

2.81x

N/A

2.70x

49.5%

Loan

17

Frankfort Crossing

360

3/19/2021

5/1/2021

5/1/2026

4/1/2031

4/1/2031

$65,153.71

$42,557.99

$781,844.52

$510,695.88

Springing

Springing

No

N/A

1.98x

3.03x

1.82x

2.79x

64.6%

Loan

6, 9

18

East Boston Multifamily Portfolio 1

0

3/22/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$57,937.67

$0.00

$695,252.00

Hard

Springing

No

N/A

N/A

1.56x

N/A

1.54x

59.8%

Property

18.01

298-300 Meridian Street

Property

18.02

151-153 Meridian Street

Property

18.03

108-110 Meridian Street

Property

18.04

144-146 Chester Avenue

Property

18.05

236 Princeton Street

Property

18.06

346 Chelsea Street

Property

18.07

151 Saratoga Street

Property

18.08

17 Morris Street

Property

18.09

8 Curtis Street

Property

18.10

329 Paris Street

Property

18.11

187 Maverick Street

Property

18.12

62 Chelsea Street

Property

18.13

26 Decatur Street

Property

18.14

133 Eutaw Street

Loan

6

19

Jones Estates Portfolio

360

4/19/2021

6/1/2021

6/1/2024

5/1/2031

5/1/2031

$62,574.19

$44,860.36

$750,890.28

$538,324.32

Springing

Springing

No

N/A

1.52x

2.12x

1.49x

2.08x

69.9%

Property

19.01

Massengills MHC

Property

19.02

Brookhaven MHC

A-1-9 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

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)

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

Property

19.03

Leisure Park MHC

Property

19.04

Twin Branch MHC

Property

19.05

Hannibal MHC

Property

19.06

Whispering Pines

Property

19.07

Avalon MHC

Loan

6, 7

20

Archer Portfolio

360

3/10/2021

5/1/2021

5/1/2026

4/1/2031

4/1/2031

$64,738.45

$48,373.50

$776,861.40

$580,482.00

Soft

Springing

No

N/A

1.80x

2.41x

1.66x

2.22x

56.8%

Property

20.01

Crown Point Center

Property

20.02

Spanish Village

Property

20.03

Bouquet Canyon

Loan

21

21

6851 River Road

239

4/1/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$76,885.23

$0.00

$922,622.76

$0.00

Hard

Springing

No

N/A

1.59x

N/A

1.57x

N/A

52.7%

Loan

5

22

Appletree Business Park

360

11/25/2020

1/6/2021

1/6/2023

12/6/2030

12/6/2030

$57,607.23

$39,380.50

$691,286.76

$472,566.00

Hard

In Place

No

N/A

2.03x

2.97x

1.92x

2.81x

56.9%

Loan

23

179 East 116th Street

0

3/31/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$41,234.86

$0.00

$494,818.33

Springing

Springing

No

N/A

N/A

2.02x

N/A

1.94x

58.1%

Loan

9, 22, 23

24

25-22 30th Drive

0

4/1/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$43,962.22

$0.00

$527,546.67

Springing

Springing

No

N/A

N/A

1.49x

N/A

1.49x

58.1%

Loan

25

The Villas at Willow Run

0

4/1/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$34,964.17

$0.00

$419,570.04

Springing

Springing

No

N/A

N/A

2.14x

N/A

2.09x

65.0%

Loan

26

Pillars at HBU

0

3/12/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$30,330.49

$0.00

$363,965.88

Hard

Springing

No

N/A

N/A

3.08x

N/A

3.01x

48.4%

Loan

6, 7

27

Indy Multifamily

0

2/25/2021

4/1/2021

N/A

3/1/2031

3/1/2031

$0.00

$29,812.77

$0.00

$357,753.24

Springing

Springing

No

N/A

N/A

2.33x

N/A

2.24x

62.3%

Property

27.01

The Delaware

Property

27.02

632 MLK Apartments

Loan

28

4500 Alexander Boulevard Northeast

360

4/9/2021

6/6/2021

12/6/2021

5/6/2026

5/6/2026

$45,068.48

$33,458.33

$540,821.76

$401,499.96

Hard

Springing

No

N/A

1.76x

2.38x

1.67x

2.25x

68.2%

Loan

6, 7

29

MC Office Portfolio

359

3/9/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$42,367.68

$0.00

$508,412.16

$0.00

Springing

Springing

No

N/A

2.49x

N/A

2.29x

N/A

63.3%

Property

29.01

43630 Hayes Road

Property

29.02

15950 East 12 Mile Road

Property

29.03

43740 North Groesbeck Highway

Property

29.04

30117 Schoenherr Road

Property

29.05

30300 Hoover Road

Loan

30

Durango Commons

0

4/1/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$29,112.87

$0.00

$349,354.44

Hard

Springing

No

N/A

N/A

2.47x

N/A

2.20x

65.0%

Loan

31

Savannah Industrial

0

3/31/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$30,918.29

$0.00

$371,019.48

Springing

Springing

No

N/A

N/A

2.08x

N/A

1.94x

65.0%

Loan

32

Route 1 Self Storage

0

3/9/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$23,317.33

$0.00

$279,807.96

Springing

Springing

No

N/A

N/A

2.79x

N/A

2.74x

55.6%

Loan

24

33

486 East 28th Street

0

3/19/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$27,886.17

$0.00

$334,634.03

Springing

Springing

No

N/A

N/A

1.75x

N/A

1.74x

64.6%

Loan

34

Riverwood Research Center

360

3/4/2021

5/1/2021

5/1/2022

4/1/2031

4/1/2031

$37,210.25

$26,030.62

$446,523.00

$312,367.44

Springing

Springing

No

Group B

1.79x

2.55x

1.60x

2.29x

74.3%

Loan

35

Menifee Range Self Storage and RV

0

3/2/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$20,721.35

$0.00

$248,656.20

Springing

Springing

No

N/A

N/A

3.20x

N/A

3.14x

45.7%

Loan

36

Dollar Self Storage #10 - Apache Junction

360

3/2/2021

5/1/2021

5/1/2024

4/1/2031

4/1/2031

$33,699.42

$23,154.69

$404,393.04

$277,856.28

Springing

Springing

No

N/A

1.77x

2.58x

1.75x

2.54x

57.1%

Loan

6

37

StorWise SS Portfolio - Tahoe

358

2/25/2021

4/6/2021

N/A

3/6/2031

3/6/2031

$33,176.36

$0.00

$398,116.32

$0.00

Springing

Springing

No

N/A

1.48x

N/A

1.46x

N/A

59.9%

Property

37.01

StorWise Kingsbury

Property

37.02

StorWise Tahoe

Loan

38

Marshall Avenue Industrial Park

0

4/14/2021

6/6/2021

N/A

5/6/2031

5/6/2031

$0.00

$22,924.03

$0.00

$275,088.36

Hard

Springing

No

N/A

N/A

2.50x

N/A

2.21x

59.4%

Loan

25

39

Montgomery Self Storage

360

3/11/2021

5/6/2021

5/6/2026

4/6/2031

4/6/2031

$31,181.01

$21,454.73

$374,172.12

$257,456.81

Springing

Springing

No

N/A

1.48x

2.15x

1.46x

2.12x

60.9%

Loan

40

Store Safe Baton Rouge

0

4/2/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$22,359.63

$0.00

$268,315.56

Springing

Springing

No

N/A

N/A

2.56x

N/A

2.49x

66.2%

Loan

26

41

Desert’s Edge RV Park

0

3/30/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$18,832.99

$0.00

$225,995.88

Springing

Springing

No

N/A

N/A

4.23x

N/A

4.18x

38.5%

Loan

42

Friar’s Branch Crossing

360

4/8/2021

6/1/2021

6/1/2024

5/1/2031

5/1/2031

$27,250.70

$18,453.45

$327,008.40

$221,441.40

Springing

Springing

No

Group B

2.46x

3.63x

2.18x

3.22x

66.7%

Loan

43

Lantern Building

360

3/12/2021

5/6/2021

5/6/2024

4/6/2031

4/6/2031

$27,802.37

$20,818.52

$333,628.44

$249,822.22

Springing

Springing

No

N/A

1.99x

2.66x

1.67x

2.23x

66.7%

Loan

44

A&S Apartments

0

4/6/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$17,611.25

$0.00

$211,335.00

Springing

Springing

No

Group A

N/A

2.10x

N/A

2.02x

62.8%

Loan

6

45

CVS Portfolio

360

3/19/2021

5/6/2021

5/6/2026

4/6/2031

4/6/2031

$27,711.24

$21,360.10

$332,534.88

$256,321.25

Hard

Springing

No

N/A

1.30x

1.68x

1.30x

1.68x

68.4%

Property

45.01

CVS Fort Wayne

Property

45.02

CVS Garden City

Loan

46

Hollywood 95 Office Center

0

3/25/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$15,575.87

$0.00

$186,910.42

Springing

Springing

No

N/A

N/A

3.62x

N/A

3.35x

45.5%

Loan

5

47

McCarthy Ranch

0

1/24/2020

3/6/2020

N/A

2/6/2030

2/6/2030

$0.00

$15,605.44

$0.00

$187,265.28

Hard

Springing

No

N/A

N/A

2.22x

N/A

2.07x

60.5%

Loan

48

Whitehall Apartments

0

4/6/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$16,225.18

$0.00

$194,702.16

Springing

Springing

No

Group A

N/A

2.05x

N/A

1.88x

58.5%

Loan

49

Baychester Shopping Center

0

3/30/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$14,829.18

$0.00

$177,950.16

None

None

No

N/A

N/A

4.54x

N/A

4.41x

26.1%

Loan

50

Inverness Dental and Medical Plaza

360

3/16/2021

5/1/2021

5/1/2026

4/1/2031

4/1/2031

$22,266.97

$15,760.78

$267,203.64

$189,129.36

Springing

Springing

No

N/A

1.72x

2.43x

1.55x

2.19x

64.3%

Loan

51

CubeSmart Winston-Salem

0

4/1/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$14,219.79

$0.00

$170,637.48

Springing

Springing

No

N/A

N/A

2.46x

N/A

2.41x

40.4%

Loan

52

2015-2021 West Race Avenue

360

3/31/2021

5/1/2021

5/1/2023

4/1/2031

4/1/2031

$20,461.92

$15,056.25

$245,543.04

$180,675.00

Springing

Springing

No

N/A

1.31x

1.77x

1.30x

1.76x

72.4%

Loan

53

Comfort Inn & Suites Southport

339

7/17/2019

9/1/2019

N/A

8/1/2029

8/1/2029

$20,506.99

$0.00

$246,083.88

$0.00

Springing

Springing

No

N/A

2.47x

N/A

2.19x

N/A

52.4%

Loan

27

54

1101 California Avenue

0

4/5/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$13,403.61

$0.00

$160,843.33

Springing

Springing

No

N/A

N/A

2.55x

N/A

2.25x

54.2%

Loan

55

E&B Apartments

0

4/6/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$12,963.84

$0.00

$155,566.08

Springing

Springing

No

Group A

N/A

2.03x

N/A

1.95x

56.0%

Loan

56

Cedar Lofts Apartments

0

3/3/2021

4/6/2021

N/A

3/6/2031

3/6/2031

$0.00

$14,589.23

$0.00

$175,070.76

Springing

Springing

No

N/A

N/A

2.57x

N/A

2.50x

51.3%

Loan

6

57

Keepsake Storage Portfolio

360

3/26/2021

5/6/2021

5/6/2023

4/6/2031

4/6/2031

$19,484.52

$14,605.49

$233,814.24

$175,265.88

Springing

Springing

No

N/A

1.46x

1.95x

1.41x

1.88x

73.0%

Property

57.01

Commonwealth Storage

Property

57.02

Keepsake Storage

Loan

58

Anchor Baker Storage

360

3/29/2021

5/6/2021

5/6/2024

4/6/2031

4/6/2031

$18,377.09

$13,711.07

$220,525.08

$164,532.88

Springing

Springing

No

N/A

1.48x

1.98x

1.44x

1.93x

73.6%

Loan

8, 28

59

571 Hudson Coop

0

3/31/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$10,113.54

$0.00

$121,362.48

None

None

No

N/A

N/A

4.69x

N/A

4.66x

9.6%

Loan

60

1425 Bruckner Fee

0

3/23/2021

5/6/2021

N/A

4/6/2031

4/6/2031

$0.00

$12,242.71

$0.00

$146,912.50

Hard

Springing

No

N/A

N/A

1.55x

N/A

1.55x

57.4%

Loan

61

Grand Avenue Storage

0

3/30/2021

5/1/2021

N/A

4/1/2031

4/1/2031

$0.00

$9,979.20

$0.00

$119,750.40

None

None

No

N/A

N/A

2.44x

N/A

2.42x

58.5%

Loan

62

Anchor Mini Storage

360

3/29/2021

5/6/2021

5/6/2023

4/6/2031

4/6/2031

$15,104.45

$11,269.38

$181,253.40

$135,232.50

Springing

Springing

No

N/A

1.50x

2.01x

1.46x

1.95x

70.9%

Loan

63

Netana Apartments

0

4/6/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$8,642.56

$0.00

$103,710.72

Springing

Springing

No

Group A

N/A

2.07x

N/A

1.97x

63.1%

Loan

64

Windy Acres MHC

0

4/8/2021

6/1/2021

N/A

5/1/2031

5/1/2031

$0.00

$7,583.04

$0.00

$90,996.48

Springing

Springing

No

N/A

N/A

2.43x

N/A

2.41x

49.1%

Loan

6

65

Maple Hills & Walnut Valley MHP

360

3/26/2021

5/6/2021

5/6/2023

4/6/2031

4/6/2031

$10,967.95

$8,279.84

$131,615.40

$99,358.07

Springing

Springing

No

N/A

1.56x

2.07x

1.51x

2.00x

58.4%

Property

65.01

Maple Hills MHP

Property

65.02

Walnut Valley MHP

A-1-10 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	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
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio	46.3%	0	0	Sixth	LO(24);DEF(92);O(4)		$5,927,669	$2,559,056	$3,368,613	12/31/2018	5.2%	$7,310,403	$2,973,176	$4,337,227	12/31/2019	6.7%	$7,844,660
Property		1.01	Extra Space Brickell							$1,133,969	$401,066	$732,903	12/31/2018		$1,449,109	$573,609	$875,500	12/31/2019		$1,605,027
Property		1.02	Extra Space Ocoee							$948,301	$469,329	$478,972	12/31/2018		$1,150,576	$485,166	$665,410	12/31/2019		$1,227,670
Property		1.03	Extra Space West Doral							$932,046	$367,552	$564,494	12/31/2018		$1,063,456	$462,647	$600,809	12/31/2019		$1,165,520
Property		1.04	Extra Space Coconut Grove							$826,159	$401,293	$424,866	12/31/2018		$1,031,794	$437,310	$594,484	12/31/2019		$1,098,760
Property		1.05	Extra Space Alpharetta							$718,050	$346,921	$371,129	12/31/2018		$910,337	$366,315	$544,022	12/31/2019		$968,874
Property		1.06	Extra Space Fleming Island							$704,315	$264,106	$440,209	12/31/2018		$926,967	$337,901	$589,066	12/31/2019		$953,913
Property		1.07	Extra Space Marietta							$664,829	$308,789	$356,040	12/31/2018		$778,164	$310,228	$467,936	12/31/2019		$824,896
Loan	11, 12	2	215 Coles Street	48.2%	0	0	Sixth	LO(25);DEF(30);O(5)		$6,089,871	$2,024,935	$4,064,936	12/31/2019	6.8%	$6,226,049	$1,946,289	$4,279,759	12/31/2020	7.1%	$6,176,380
Loan	6, 7, 9	3	Ahold Portfolio	42.2%	0	0	First	LO(25);YM1(92);O(3)	A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Property		3.01	Stop & Shop - South Yarmouth							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		3.02	Stop & Shop - Peabody							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		3.03	Stop & Shop - Arlington							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		3.04	Stop & Shop - Lexington							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Loan	6, 9	4	NOLA Logistics Portfolio	63.0%	0	0	Sixth	LO(25);DEF(90);O(5)		$4,279,790	$2,097,868	$2,181,922	12/31/2019 T-11 Ann.	5.7%	$5,435,667	$2,054,759	$3,380,908	12/31/2020	8.9%	$5,474,287
Property		4.01	115 Canvasback Drive							$482,945	$155,015	$327,931	12/31/2019 T-11 Ann.		$583,661	$162,661	$421,000	12/31/2020		$584,536
Property		4.02	150 Teal Street							$410,252	$153,530	$256,722	12/31/2019 T-11 Ann.		$343,578	$155,550	$188,028	12/31/2020		$332,939
Property		4.03	120 Mallard Street							$732,649	$334,977	$397,672	12/31/2019 T-11 Ann.		$670,690	$304,483	$366,207	12/31/2020		$660,639
Property		4.04	110 Widgeon Drive							$310,933	$152,405	$158,528	12/31/2019 T-11 Ann.		$497,184	$172,741	$324,443	12/31/2020		$508,572
Property		4.05	150 James Drive East							$226,426	$149,544	$76,881	12/31/2019 T-11 Ann.		$433,262	$163,538	$269,724	12/31/2020		$465,049
Property		4.06	161 James Drive West							$328,046	$128,095	$199,952	12/31/2019 T-11 Ann.		$408,561	$124,124	$284,437	12/31/2020		$408,488
Property		4.07	100 James Drive							$97,075	$253,085	-$156,010	12/31/2019 T-11 Ann.		$455,610	$247,222	$208,388	12/31/2020		$494,560
Property		4.08	150 Canvasback Drive							$307,250	$99,992	$207,259	12/31/2019 T-11 Ann.		$250,404	$92,112	$158,292	12/31/2020		$227,412
Property		4.09	125 James Drive West							$205,738	$92,761	$112,977	12/31/2019 T-11 Ann.		$240,551	$110,436	$130,115	12/31/2020		$244,343
Property		4.10	190 James Drive East							$325,363	$125,328	$200,035	12/31/2019 T-11 Ann.		$462,918	$108,578	$354,340	12/31/2020		$462,917
Property		4.11	160 James Drive East							$260,086	$199,461	$60,625	12/31/2019 T-11 Ann.		$286,791	$162,378	$124,413	12/31/2020		$285,913
Property		4.12	107 Mallard Street							$61,399	$67,712	-$6,313	12/31/2019 T-11 Ann.		$219,112	$63,245	$155,867	12/31/2020		$230,624
Property		4.13	125 Mallard Street							$245,845	$59,640	$186,205	12/31/2019 T-11 Ann.		$207,675	$60,621	$147,054	12/31/2020		$191,187
Property		4.14	143 Mallard Street							$124,870	$60,566	$64,304	12/31/2019 T-11 Ann.		$132,128	$59,135	$72,993	12/31/2020		$136,039
Property		4.15	115 James Drive West							$160,915	$65,758	$95,157	12/31/2019 T-11 Ann.		$243,542	$67,935	$175,607	12/31/2020		$241,069
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	35.5%	0	0	Fifth	YM0.5(35);DEF/YM0.5(78);O(7)	B	$2,191,540,530	$1,574,171,264	$617,369,266	12/31/2018	17.9%	$2,106,295,488	$1,586,215,135	$520,080,353	12/31/2019	17.9%	$815,610,101
Property		5.01	MGM Grand							$1,226,105,346	$854,539,115	$371,566,231	12/31/2018		$1,161,850,748	$879,242,083	$282,608,665	12/31/2019		$488,436,932
Property		5.02	Mandalay Bay							$965,435,184	$719,632,149	$245,803,035	12/31/2018		$944,444,740	$706,973,052	$237,471,688	12/31/2019		$327,173,169
Loan	17	6	Lullwater at Blair Stone	61.5%	0	0	Sixth	LO(26);DEF(90);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$2,900,764
Loan		7	Woods on LaMonte	64.2%	0	5	First	LO(26);DEF(89);O(5)		$5,050,418	$2,596,647	$2,453,771	12/31/2019	8.2%	$5,235,400	$2,704,382	$2,531,018	12/31/2020	8.5%	$5,274,782
Loan		8	Olympus Corporate Center	50.6%	0	0	First	LO(25);DEF(92);O(3)		$4,256,004	$1,619,710	$2,636,295	12/31/2018	10.3%	$4,346,468	$1,645,814	$2,700,654	12/31/2019	10.6%	$4,858,310
Loan		9	The District - Airpark	61.4%	5	5	First	LO(25);DEF(91);O(4)		$2,245,912	$529,570	$1,716,341	12/31/2018	6.8%	$2,352,519	$535,544	$1,816,975	12/31/2019	7.2%	$2,329,203
Loan		10	Allied Plaza	48.8%	0	0	Sixth	LO(25);DEF(91);O(4)		$4,163,141	$1,665,358	$2,497,783	12/31/2019	12.2%	$4,861,408	$1,838,313	$3,023,095	12/31/2020	14.7%	$4,842,254
Loan	6	11	Central Canal Company Industrial Portfolio	49.8%	0	0	Sixth	LO(25);DEF(91);O(4)		$3,722,797	$1,442,078	$2,280,719	12/31/2019	11.4%	$3,952,760	$1,500,349	$2,452,411	12/31/2020	12.3%	$3,985,992
Property		11.01	Venture & Forsyth							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		11.02	Carter I & II							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		11.03	Northstar Business Park							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		11.04	Michigan I & II							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		11.05	Taft Vineland							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		11.06	Lyman Road							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	59.6%	0	0	Sixth	LO(28);DEF(88);O(4)		$12,459,775	$4,598,959	$7,860,816	12/31/2018	8.8%	$12,399,240	$4,534,916	$7,864,324	12/31/2019	8.8%	$12,255,769
Property		12.01	Hauppauge Office Park							$8,249,472	$2,710,995	$5,538,477	12/31/2018		$8,309,478	$2,617,345	$5,692,134	12/31/2019		$8,485,101
Property		12.02	20 Commerce							$4,210,303	$1,887,964	$2,322,339	12/31/2018		$4,089,762	$1,917,571	$2,172,190	12/31/2019		$3,770,669
Loan	20	13	12510 & 12600 Cardinal Meadow	53.3%	5	5	First	LO(25);DEF(91);O(4)		$1,410,000	$401,686	$1,008,314	12/31/2018	6.1%	$2,189,691	$387,474	$1,802,217	12/31/2019	10.9%	$1,777,859
Loan	8	14	Sunrise Corporate Plaza I	65.3%	5	5	First	LO(25);DEF(89);O(6)		$2,783,977	$1,333,045	$1,450,932	12/31/2018	8.9%	$2,405,516	$1,249,917	$1,155,599	12/31/2019	7.1%	$3,119,691
Loan		15	Colonnades West	67.1%	0	5	First	LO(40);DEF(77);O(3)		$2,146,481	$471,999	$1,674,482	12/31/2018	10.8%	$2,277,315	$477,263	$1,800,052	10/31/2019 TTM	11.6%	$2,248,982
Loan		16	LA Creative Industrial Portfolio	49.5%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,514,584	$472,534	$1,042,050	12/31/2019	6.8%	$1,975,727	$451,780	$1,523,947	12/31/2020	10.0%	$2,008,979
Loan		17	Frankfort Crossing	58.2%	5	5	First	LO(25);DEF(91);O(4)		$1,995,917	$562,498	$1,433,419	12/31/2018	9.8%	$2,152,628	$524,754	$1,627,874	12/31/2019	11.1%	$1,882,662
Loan	6, 9	18	East Boston Multifamily Portfolio 1	59.8%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,147,995	$298,502	$849,492	12/31/2019	5.9%	$1,330,285	$271,766	$1,058,519	12/31/2020	7.4%	$1,395,555
Property		18.01	298-300 Meridian Street							$234,823	$68,185	$166,638	12/31/2019		$303,358	$46,992	$256,366	12/31/2020		$303,863
Property		18.02	151-153 Meridian Street							$136,556	$46,978	$89,577	12/31/2019		$150,709	$38,489	$112,220	12/31/2020		$166,697
Property		18.03	108-110 Meridian Street							N/A	N/A	N/A	N/A		$0	$9,733	-$9,733	12/31/2020		$36,177
Property		18.04	144-146 Chester Avenue							$110,120	$30,602	$79,518	12/31/2019		$108,500	$25,771	$82,729	12/31/2020		$108,950
Property		18.05	236 Princeton Street							$70,892	$15,722	$55,170	12/31/2019		$92,880	$16,208	$76,672	12/31/2020		$95,350
Property		18.06	346 Chelsea Street							$77,050	$15,301	$61,749	12/31/2019		$83,853	$14,488	$69,366	12/31/2020		$83,083
Property		18.07	151 Saratoga Street							$73,901	$15,430	$58,471	12/31/2019		$82,800	$16,817	$65,983	12/31/2020		$82,800
Property		18.08	17 Morris Street							$69,425	$18,568	$50,857	12/31/2019		$72,000	$14,404	$57,596	12/31/2020		$72,000
Property		18.09	8 Curtis Street							$73,550	$13,157	$60,393	12/31/2019		$79,200	$14,059	$65,141	12/31/2020		$79,700
Property		18.10	329 Paris Street							$56,424	$15,309	$41,115	12/31/2019		$73,600	$14,076	$59,524	12/31/2020		$82,800
Property		18.11	187 Maverick Street							$66,800	$14,755	$52,045	12/31/2019		$73,235	$14,016	$59,219	12/31/2020		$73,235
Property		18.12	62 Chelsea Street							$61,055	$12,857	$48,198	12/31/2019		$66,850	$13,995	$52,855	12/31/2020		$67,600
Property		18.13	26 Decatur Street							$46,000	$16,316	$29,684	12/31/2019		$67,700	$17,428	$50,272	12/31/2020		$67,700
Property		18.14	133 Eutaw Street							$71,400	$15,322	$56,078	12/31/2019		$75,600	$15,289	$60,311	12/31/2020		$75,600
Loan	6	19	Jones Estates Portfolio	60.8%	0	0	First	LO(24);DEF(93);O(3)		$1,278,150	$508,927	$769,223	12/31/2019	5.9%	$1,591,132	$579,481	$1,011,651	12/31/2020	7.8%	$1,611,099
Property		19.01	Massengills MHC							$302,573	$98,366	$204,207	12/31/2019		$389,847	$93,505	$296,342	12/31/2020		$391,372
Property		19.02	Brookhaven MHC							$284,040	$119,676	$164,364	12/31/2019		$346,377	$158,825	$187,552	12/31/2020		$353,362

A-1-11 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Maturity Date LTV Ratio	Grace Period to Late Charge (Days)	Grace Period to Default (Days)	Due Date	Prepayment Provisions (No. of Payments)	YM Formula	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
Property		19.03	Leisure Park MHC							$181,289	$75,908	$105,381	12/31/2019		$237,289	$81,911	$155,378	12/31/2020		$240,843
Property		19.04	Twin Branch MHC							$182,023	$71,142	$110,881	12/31/2019		$236,547	$86,512	$150,035	12/31/2020		$238,358
Property		19.05	Hannibal MHC							$86,857	$31,400	$55,457	12/31/2019		$109,816	$45,984	$63,832	12/31/2020		$112,378
Property		19.06	Whispering Pines							$128,100	$58,339	$69,761	12/31/2019		$149,882	$54,741	$95,141	12/31/2020		$153,003
Property		19.07	Avalon MHC							$113,268	$54,096	$59,172	12/31/2019		$121,374	$58,003	$63,371	12/31/2020		$121,783
Loan	6, 7	20	Archer Portfolio	52.0%	0	0	First	LO(25);DEF(88);O(7)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,744,984
Property		20.01	Crown Point Center							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$667,913
Property		20.02	Spanish Village							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$606,017
Property		20.03	Bouquet Canyon							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		$471,054
Loan	21	21	6851 River Road	32.4%	0	0	Sixth	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan	5	22	Appletree Business Park	47.6%	0	0	Sixth	LO(29);DEF(85);O(6)		$7,069,157	$2,873,552	$4,195,605	12/31/2018	8.4%	$8,577,237	$3,090,517	$5,486,720	12/31/2019	11.0%	$9,032,798
Loan		23	179 East 116th Street	58.1%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,138,777	$276,500	$862,277	11/30/2019 TTM	7.2%	$1,308,765	$292,046	$1,016,719	11/30/2020 TTM	8.5%	$1,353,658
Loan	9, 22, 23	24	25-22 30th Drive	58.1%	0	0	Sixth	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		25	The Villas at Willow Run	65.0%	5	5	First	LO(24);YM1(1);DEF/YM1(88);O(7)	C	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	$1,185,766
Loan		26	Pillars at HBU	48.4%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,148,378	$383,727	$764,651	12/31/2018	8.2%	$1,200,955	$412,427	$788,528	12/31/2019	8.5%	$1,347,335
Loan	6, 7	27	Indy Multifamily	62.3%	3	3	First	LO(26);DEF(88);O(6)		$1,309,038	$281,991	$1,027,047	12/31/2018	11.2%	$1,447,000	$632,811	$814,189	12/31/2019	8.9%	$1,452,385
Property		27.01	The Delaware							$836,251	$158,734	$677,517	12/31/2018		$939,315	$372,359	$566,956	12/31/2019		$971,122
Property		27.02	632 MLK Apartments							$472,787	$123,257	$349,530	12/31/2018		$507,685	$260,452	$247,233	12/31/2019		$481,263
Loan		28	4500 Alexander Boulevard Northeast	63.0%	0	0	Sixth	LO(24);DEF(32);O(4)		$667,130	$377,900	$289,230	12/31/2019	3.2%	$1,153,041	$452,280	$700,761	12/31/2020	7.8%	$1,222,734
Loan	6, 7	29	MC Office Portfolio	50.3%	0	0	Sixth	LO(25);DEF(90);O(5)		$1,752,630	$361,638	$1,390,992	12/31/2018	15.5%	$1,773,327	$418,734	$1,354,593	12/31/2019	15.1%	$1,665,590
Property		29.01	43630 Hayes Road							$749,700	$214,481	$535,219	12/31/2018		$731,314	$214,107	$517,207	12/31/2019		$627,524
Property		29.02	15950 East 12 Mile Road							$378,817	$88,794	$290,023	12/31/2018		$304,295	$87,560	$216,735	12/31/2019		$291,738
Property		29.03	43740 North Groesbeck Highway							$293,440	$30,496	$262,944	12/31/2018		$301,732	$48,283	$253,449	12/31/2019		$293,440
Property		29.04	30117 Schoenherr Road							$192,312	$16,960	$175,352	12/31/2018		$235,630	$36,910	$198,720	12/31/2019		$258,146
Property		29.05	30300 Hoover Road							$138,361	$10,907	$127,454	12/31/2018		$200,356	$31,874	$168,482	12/31/2019		$194,742
Loan		30	Durango Commons	65.0%	0	5	First	LO(24);YM1(89);O(7)	D	$946,586	$233,470	$713,116	12/31/2018	8.3%	$1,014,114	$227,866	$786,249	12/31/2019	9.1%	$943,716
Loan		31	Savannah Industrial	65.0%	5	5	First	LO(25);DEF(91);O(4)		$799,500	$14,889	$784,611	12/31/2018	9.2%	$844,000	$11,320	$832,680	12/31/2019	9.8%	$831,750
Loan		32	Route 1 Self Storage	55.6%	0	5	First	LO(25);DEF(90);O(5)		$1,313,941	$508,079	$805,863	12/31/2019	9.7%	$1,258,376	$505,284	$753,092	12/31/2020	9.1%	$1,263,236
Loan	24	33	486 East 28th Street	64.6%	0	0	Sixth	LO(25);DEF(89);O(6)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		34	Riverwood Research Center	60.8%	0	0	First	LO(25);YM1(92);O(3)	E	$1,185,218	$367,266	$817,952	12/31/2019	10.4%	$1,089,899	$354,713	$735,186	12/31/2020	9.3%	$1,058,370
Loan		35	Menifee Range Self Storage and RV	45.7%	5	5	First	LO(25);DEF(92);O(3)		$1,088,906	$260,112	$828,795	12/31/2018	11.1%	$1,149,772	$251,755	$898,017	12/31/2019	12.0%	$1,119,003
Loan		36	Dollar Self Storage #10 - Apache Junction	49.2%	5	5	First	LO(25);DEF(92);O(3)		$1,052,616	$378,091	$674,525	12/31/2018	9.3%	$1,073,576	$397,220	$676,356	12/31/2019	9.3%	$1,127,800
Loan	6	37	StorWise SS Portfolio - Tahoe	47.8%	0	0	Sixth	LO(26);DEF(90);O(4)		$727,786	$274,014	$453,772	12/31/2018	6.5%	$769,317	$315,210	$454,107	12/31/2019	6.6%	$830,937
Property		37.01	StorWise Kingsbury							$428,237	$155,431	$272,806	12/31/2018		$449,026	$175,941	$273,085	12/31/2019		$465,102
Property		37.02	StorWise Tahoe							$299,549	$118,583	$180,966	12/31/2018		$320,291	$139,269	$181,022	12/31/2019		$365,835
Loan		38	Marshall Avenue Industrial Park	59.4%	0	0	Sixth	LO(25);YM1(91);O(4)	F	$121,511	$168,973	-$47,462	12/31/2019	-0.7%	$922,890	$276,139	$646,751	12/31/2020	9.5%	$1,037,451
Loan	25	39	Montgomery Self Storage	54.8%	0	0	Sixth	LO(25);DEF(91);O(4)		$762,503	$362,986	$399,517	12/31/2019	6.3%	$807,501	$280,580	$526,922	12/31/2020	8.4%	$825,542
Loan		40	Store Safe Baton Rouge	66.2%	5	5	First	LO(24);DEF(92);O(4)		$934,740	$231,377	$703,363	12/31/2018	10.6%	$890,759	$268,021	$622,738	12/31/2019	9.4%	$913,336
Loan	26	41	Desert’s Edge RV Park	38.5%	5	5	First	LO(25);DEF(91);O(4)		$1,771,785	$757,619	$1,014,166	12/31/2019	16.9%	$1,844,730	$818,006	$1,026,724	12/31/2020	17.1%	$1,824,149
Loan		42	Friar’s Branch Crossing	57.4%	0	0	First	LO(25);YM1(92);O(3)	E	$829,157	$310,528	$518,629	12/31/2019	8.7%	$1,079,839	$244,831	$835,009	12/31/2020	14.1%	$1,074,796
Loan		43	Lantern Building	58.4%	0	0	Sixth	LO(25);DEF(91);O(4)		$1,540,553	$950,889	$589,664	12/31/2018	10.7%	$1,511,920	$892,934	$618,986	12/31/2019	11.3%	$1,505,646
Loan		44	A&S Apartments	62.8%	0	0	First	LO(24);DEF(93);O(3)		$1,000,700	$621,727	$378,973	12/31/2019	7.0%	$1,026,917	$544,194	$482,722	12/31/2020	8.9%	$1,011,742
Loan	6	45	CVS Portfolio	62.9%	0	0	Sixth	LO(25);DEF(91);O(4)		$733,663	$2,000	$731,663	12/31/2018	13.8%	$688,587	$2,000	$686,587	12/31/2019	13.0%	$711,124
Property		45.01	CVS Fort Wayne							$292,994	$1,000	$291,994	12/31/2018		$247,918	$1,000	$246,918	12/31/2019		$270,455
Property		45.02	CVS Garden City							$440,669	$1,000	$439,669	12/31/2018		$440,669	$1,000	$439,669	12/31/2019		$440,669
Loan		46	Hollywood 95 Office Center	45.5%	0	0	Sixth	LO(25);DEF(90);O(5)		$854,404	$355,596	$498,809	12/31/2019	10.0%	$858,853	$337,641	$521,211	12/31/2020	10.4%	$874,036
Loan	5	47	McCarthy Ranch	60.5%	0	0	Sixth	LO(35);DEF(81);O(4)		$3,806,476	$1,303,754	$2,502,722	12/31/2018	5.6%	$5,076,248	$1,368,290	$3,707,958	12/31/2019	8.2%	$4,750,741
Loan		48	Whitehall Apartments	58.5%	0	0	First	LO(24);DEF(93);O(3)		$1,092,273	$852,226	$240,047	12/31/2019	4.8%	$1,052,533	$796,509	$256,023	12/31/2020	5.1%	$1,032,340
Loan		49	Baychester Shopping Center	26.1%	0	0	Sixth	LO(25);YM1(90);O(5)	G	$1,167,906	$453,886	$714,020	12/31/2018	15.0%	$1,186,120	$472,118	$714,002	12/31/2019	15.0%	$1,307,714
Loan		50	Inverness Dental and Medical Plaza	58.5%	3	3	First	LO(25);DEF(92);O(3)		$655,235	$171,930	$483,305	12/31/2019 T-10	10.4%	$674,146	$205,266	$468,880	12/31/2020	10.1%	$674,059
Loan		51	CubeSmart Winston-Salem	40.4%	15	0	First	LO(25);DEF(92);O(3)		$654,265	$264,016	$390,249	12/31/2019	9.5%	$745,978	$295,956	$450,023	12/31/2020	10.9%	$755,307
Loan		52	2015-2021 West Race Avenue	61.6%	0	5	First	LO(25);DEF(92);O(3)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		53	Comfort Inn & Suites Southport	43.6%	15	3	First	LO(45);DEF(71);O(4)		$1,921,801	$1,253,933	$667,867	12/31/2018	16.8%	$1,997,279	$1,255,940	$741,339	12/31/2019	18.6%	$1,678,945
Loan	27	54	1101 California Avenue	54.2%	0	0	Sixth	LO(25);DEF(90);O(5)		$682,502	$336,315	$346,188	12/31/2018	8.9%	$769,703	$336,227	$433,476	12/31/2019	11.1%	$790,987
Loan		55	E&B Apartments	56.0%	0	0	First	LO(24);DEF(93);O(3)		$649,168	$325,996	$323,172	12/31/2019	8.1%	$672,144	$348,320	$323,823	12/31/2020	8.1%	$646,536
Loan		56	Cedar Lofts Apartments	51.3%	0	0	Sixth	LO(26);YM2(90);O(4)	H	$673,187	$254,033	$419,154	12/31/2018	10.9%	$696,843	$266,203	$430,640	12/31/2019	11.2%	$695,291
Loan	6	57	Keepsake Storage Portfolio	62.5%	0	0	Sixth	LO(25);DEF(91);O(4)		$605,734	$215,241	$390,492	12/31/2019	10.1%	$571,940	$227,697	$344,243	12/31/2020	8.9%	$591,419
Property		57.01	Commonwealth Storage							$406,873	$129,674	$277,199	12/31/2019		$386,023	$144,671	$241,352	12/31/2020		$395,859
Property		57.02	Keepsake Storage							$198,861	$85,567	$113,293	12/31/2019		$185,917	$83,026	$102,891	12/31/2020		$195,560
Loan		58	Anchor Baker Storage	64.5%	0	0	Sixth	LO(25);DEF(91);O(4)		$447,751	$106,774	$340,977	12/31/2019	9.3%	$468,980	$81,793	$387,187	12/31/2020	10.6%	$471,295
Loan	8, 28	59	571 Hudson Coop	9.6%	0	5	First	LO(25);DEF(91);O(4)		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Loan		60	1425 Bruckner Fee	57.4%	0	0	Sixth	LO(25);DEF(89);O(6)		$198,000	$0	$198,000	12/31/2018	5.7%	$198,000	$0	$198,000	12/31/2019	5.7%	$204,600
Loan		61	Grand Avenue Storage	58.5%	3	3	First	LO(25);YM1(92);O(3)	I	$403,085	$192,260	$210,825	12/31/2019	6.8%	$454,034	$142,266	$311,769	12/31/2020	10.1%	$463,977
Loan		62	Anchor Mini Storage	60.6%	0	0	Sixth	LO(25);DEF(91);O(4)		$364,933	$85,238	$279,695	12/31/2019	9.3%	$378,529	$89,533	$288,996	12/31/2020	9.6%	$377,607
Loan		63	Netana Apartments	63.1%	0	0	First	LO(24);DEF(93);O(3)		$488,634	$343,887	$144,748	12/31/2019	5.5%	$512,630	$310,829	$201,801	12/31/2020	7.6%	$515,444
Loan		64	Windy Acres MHC	49.1%	3	3	First	LO(24);DEF(93);O(3)		$359,415	$154,644	$204,771	12/31/2018	8.2%	$356,867	$154,655	$202,212	12/31/2019	8.1%	$364,860
Loan	6	65	Maple Hills & Walnut Valley MHP	50.1%	0	0	Sixth	LO(25);DEF(91);O(4)		$266,307	$89,576	$176,731	12/31/2019	8.2%	$306,220	$95,922	$210,298	12/31/2020	9.8%	$304,556
Property		65.01	Maple Hills MHP							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A
Property		65.02	Walnut Valley MHP							N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A

A-1-12 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most  Recent Expenses	Most Recent NOI	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	Largest Tenant Lease Expiration(4)
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio	$3,087,265	$4,757,395	12/31/2020	7.3%	86.4%	$8,141,703	$3,103,092	$5,038,611	8.1%	$74,857	$0	$4,963,754	7.9%
Property		1.01	Extra Space Brickell	$660,652	$944,375	12/31/2020		86.8%	$1,668,544	$681,409	$987,135		$11,217	$0	$975,918		N/A	N/A
Property		1.02	Extra Space Ocoee	$503,214	$724,456	12/31/2020		90.7%	$1,329,227	$509,025	$820,201		$14,725	$0	$805,476		N/A	N/A
Property		1.03	Extra Space West Doral	$462,554	$702,966	12/31/2020		88.7%	$1,265,560	$455,283	$810,277		$11,489	$0	$798,787		N/A	N/A
Property		1.04	Extra Space Coconut Grove	$431,045	$667,715	12/31/2020		89.7%	$1,090,396	$428,079	$662,317		$7,777	$0	$654,540		N/A	N/A
Property		1.05	Extra Space Alpharetta	$366,861	$602,013	12/31/2020		87.2%	$1,030,284	$371,110	$659,174		$10,745	$0	$648,429		N/A	N/A
Property		1.06	Extra Space Fleming Island	$339,482	$614,431	12/31/2020		77.4%	$917,960	$331,277	$586,683		$8,935	$0	$577,748		N/A	N/A
Property		1.07	Extra Space Marietta	$323,457	$501,439	12/31/2020		82.2%	$839,732	$326,908	$512,824		$9,969	$0	$502,855		N/A	N/A
Loan	11, 12	2	215 Coles Street	$1,987,118	$4,189,262	2/28/2021 TTM	7.0%	94.9%	$8,595,153	$2,100,288	$6,494,865	10.8%	$98,800	$304,000	$6,092,065	10.2%	Mana Holding Company (215 Coles ML LLC)	3/31/2036
Loan	6, 7, 9	3	Ahold Portfolio	N/A	N/A	N/A	N/A	97.0%	$4,222,855	$126,686	$4,096,169	9.5%	$70,367	$0	$4,025,803	9.4%
Property		3.01	Stop & Shop - South Yarmouth	N/A	N/A	N/A		97.0%	$1,509,151	$45,275	$1,463,876		$21,505	$0	$1,442,371		Stop & Shop	12/31/2040
Property		3.02	Stop & Shop - Peabody	N/A	N/A	N/A		97.0%	$943,038	$28,291	$914,747		$13,357	$0	$901,390		Stop & Shop	12/31/2040
Property		3.03	Stop & Shop - Arlington	N/A	N/A	N/A		97.0%	$945,252	$28,358	$916,895		$16,102	$0	$900,792		Stop & Shop	12/31/2040
Property		3.04	Stop & Shop - Lexington	N/A	N/A	N/A		97.0%	$825,414	$24,762	$800,651		$19,402	$0	$781,249		Stop & Shop	12/31/2040
Loan	6, 9	4	NOLA Logistics Portfolio	$2,048,365	$3,425,922	1/31/2021 TTM	9.0%	86.3%	$5,918,047	$2,119,465	$3,798,581	10.0%	$118,891	$208,059	$3,471,631	9.1%
Property		4.01	115 Canvasback Drive	$162,713	$421,823	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		CertiFit, Inc	8/31/2022
Property		4.02	150 Teal Street	$155,613	$177,326	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		The Men’s Wearhouse, Inc.	12/31/2023
Property		4.03	120 Mallard Street	$303,484	$357,155	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		BRIS Engineering	7/31/2026
Property		4.04	110 Widgeon Drive	$172,459	$336,113	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Ryder Integrated Logistics, Inc.	3/31/2023
Property		4.05	150 James Drive East	$161,638	$303,411	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		ADT Commercial LLC	5/31/2027
Property		4.06	161 James Drive West	$122,630	$285,858	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Mattress Firm	12/31/2024
Property		4.07	100 James Drive	$240,129	$254,431	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Ochsner Clinic Foundation	5/31/2027
Property		4.08	150 Canvasback Drive	$91,834	$135,578	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Green Shutter Teas, LLC	1/31/2031
Property		4.09	125 James Drive West	$112,927	$131,416	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		BW Offshore USA Management	9/30/2030
Property		4.10	190 James Drive East	$111,771	$351,146	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Saybolt LP	10/31/2026
Property		4.11	160 James Drive East	$161,732	$124,181	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		ADT Security Services	2/28/2025
Property		4.12	107 Mallard Street	$63,868	$166,756	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Marquette Transportation Company Gulf-Inland, LLC	5/31/2030
Property		4.13	125 Mallard Street	$60,364	$130,823	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Control Union (U.S.A.), Inc.	4/30/2022
Property		4.14	143 Mallard Street	$58,549	$77,490	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Northrop Grumman Systems	11/30/2023
Property		4.15	115 James Drive West	$68,654	$172,415	1/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Coram Alternate Site Services	4/30/2022
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	##########	$108,822,815	12/31/2020	17.9%	92.1%	$2,106,295,488	$1,586,215,135	$520,080,353	17.9%	$32,774,592	$0	$487,305,761	17.9%
Property		5.01	MGM Grand	##########	$75,350,182	12/31/2020		91.4%	$1,161,850,748	$879,242,083	$282,608,665		$16,011,953	$0	$266,596,712		N/A	N/A
Property		5.02	Mandalay Bay	##########	$33,472,632	12/31/2020		92.8%	$944,444,740	$706,973,052	$237,471,688		$16,762,639	$0	$220,709,049		N/A	N/A
Loan	17	6	Lullwater at Blair Stone	$1,434,830	$1,465,934	1/31/2021 TTM	4.7%	93.5%	$4,181,413	$1,683,024	$2,498,389	8.0%	$61,000	$0	$2,437,389	7.8%	N/A	N/A
Loan		7	Woods on LaMonte	$2,711,753	$2,563,029	1/31/2021 TTM	8.6%	90.7%	$5,274,782	$2,830,486	$2,444,296	8.2%	$159,300	$0	$2,284,996	7.7%	N/A	N/A
Loan		8	Olympus Corporate Center	$1,634,921	$3,223,388	12/31/2020	12.6%	88.2%	$4,988,380	$1,846,719	$3,141,661	12.3%	$39,293	$221,064	$2,881,303	11.3%	Private National Mortgage Acceptance Company	1/31/2024
Loan		9	The District - Airpark	$613,578	$1,715,624	12/31/2020	6.8%	94.4%	$3,429,840	$742,287	$2,687,553	10.6%	$28,547	$168,425	$2,490,581	9.8%	Surgenex	5/31/2027
Loan		10	Allied Plaza	$1,844,498	$2,997,755	2/28/2021 TTM	14.6%	95.0%	$4,757,817	$1,942,088	$2,815,728	13.7%	$28,811	$144,053	$2,642,865	12.9%	National University	9/30/2023
Loan	6	11	Central Canal Company Industrial Portfolio	$1,486,100	$2,499,892	2/28/2021 TTM	12.5%	92.8%	$4,179,203	$1,486,630	$2,692,573	13.5%	$58,978	$75,000	$2,558,595	12.8%
Property		11.01	Venture & Forsyth	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Nestor Ramirez Hernandez	MTM
Property		11.02	Carter I & II	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		SYL Roofing Supply	MTM
Property		11.03	Northstar Business Park	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Caligiuri Corp.	MTM
Property		11.04	Michigan I & II	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Custom Design Company	MTM
Property		11.05	Taft Vineland	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		The Love Boutique Inc	MTM
Property		11.06	Lyman Road	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		Orlando’s Forklift Service	MTM
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	$4,394,022	$7,861,747	10/31/2020 TTM	8.8%	87.1%	$13,066,360	$4,800,723	$8,265,637	9.2%	$119,914	$587,376	$7,558,347	8.4%
Property		12.01	Hauppauge Office Park	$2,471,476	$6,013,625	10/31/2020 TTM		91.7%	$8,834,672	$2,867,188	$5,967,484		$60,535	$352,443	$5,554,506		Allstate Insurance	10/31/2026
Property		12.02	20 Commerce	$1,922,546	$1,848,123	10/31/2020 TTM		78.8%	$4,231,688	$1,933,535	$2,298,154		$59,379	$234,934	$2,003,841		Lerner David Littenberg Krumholz & Mentlik, LLP	6/30/2030
Loan	20	13	12510 & 12600 Cardinal Meadow	$424,895	$1,352,964	12/31/2020	8.2%	95.9%	$2,267,640	$634,211	$1,633,429	9.9%	$31,008	$99,289	$1,503,132	9.1%	Sigma Piping Products LLC	6/19/2029
Loan	8	14	Sunrise Corporate Plaza I	$1,254,626	$1,865,065	12/31/2020	11.5%	87.6%	$2,978,672	$1,275,303	$1,703,368	10.5%	$21,461	$214,300	$1,467,608	9.0%	MacNeill Group, Inc	5/31/2030
Loan		15	Colonnades West	$474,292	$1,774,691	12/31/2020	11.4%	92.5%	$2,173,215	$507,053	$1,666,162	10.7%	$27,216	$18,694	$1,620,252	10.4%	Marshalls	1/31/2024
Loan		16	LA Creative Industrial Portfolio	$439,319	$1,569,660	1/31/2021 TTM	10.3%	70.2%	$2,251,722	$470,906	$1,780,816	11.7%	$21,651	$50,519	$1,708,646	11.2%	Landon E. Brittain	11/30/2021
Loan		17	Frankfort Crossing	$471,013	$1,411,649	12/31/2020	9.7%	95.5%	$2,047,055	$498,478	$1,548,578	10.6%	$18,305	$106,444	$1,423,829	9.8%	Jewel Osco	11/30/2027
Loan	6, 9	18	East Boston Multifamily Portfolio 1	$289,959	$1,105,596	3/31/2021 TTM	7.7%	95.0%	$1,423,606	$339,471	$1,084,135	7.5%	$14,090	$0	$1,070,045	7.4%
Property		18.01	298-300 Meridian Street	$49,216	$254,648	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.02	151-153 Meridian Street	$38,770	$127,927	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.03	108-110 Meridian Street	$19,176	$17,000	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.04	144-146 Chester Avenue	$25,653	$83,297	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.05	236 Princeton Street	$16,066	$79,284	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.06	346 Chelsea Street	$16,425	$66,658	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.07	151 Saratoga Street	$16,872	$65,928	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.08	17 Morris Street	$14,987	$57,013	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.09	8 Curtis Street	$15,689	$64,011	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.10	329 Paris Street	$14,581	$68,219	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.11	187 Maverick Street	$14,159	$59,076	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.12	62 Chelsea Street	$14,229	$53,371	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.13	26 Decatur Street	$18,435	$49,265	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		18.14	133 Eutaw Street	$15,702	$59,898	3/31/2021 TTM		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Loan	6	19	Jones Estates Portfolio	$575,789	$1,035,310	1/31/2021 TTM	8.0%	94.5%	$1,722,960	$582,386	$1,140,574	8.8%	$18,350	$0	$1,122,224	8.7%
Property		19.01	Massengills MHC	$94,149	$297,223	1/31/2021 TTM		93.7%	$392,620	$88,934	$303,686		$3,950	$0	$299,736		N/A	N/A
Property		19.02	Brookhaven MHC	$156,995	$196,367	1/31/2021 TTM		95.0%	$394,434	$146,671	$247,763		$4,300	$0	$243,463		N/A	N/A

A-1-13 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	Most  Recent Expenses	Most Recent NOI	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	Largest Tenant Lease Expiration(4)
Property		19.03	Leisure Park MHC	$79,867	$160,976	1/31/2021 TTM		94.4%	$248,793	$80,360	$168,433		$2,700	$0	$165,733		N/A	N/A
Property		19.04	Twin Branch MHC	$86,924	$151,434	1/31/2021 TTM		95.0%	$244,506	$88,612	$155,894		$2,700	$0	$153,194		N/A	N/A
Property		19.05	Hannibal MHC	$46,911	$65,467	1/31/2021 TTM		95.0%	$143,338	$47,851	$95,487		$1,250	$0	$94,237		N/A	N/A
Property		19.06	Whispering Pines	$53,251	$99,752	1/31/2021 TTM		95.0%	$166,419	$62,151	$104,268		$1,900	$0	$102,368		N/A	N/A
Property		19.07	Avalon MHC	$57,692	$64,091	1/31/2021 TTM		93.6%	$132,850	$67,807	$65,043		$1,550	$0	$63,493		N/A	N/A
Loan	6, 7	20	Archer Portfolio	$441,416	$1,303,568	12/31/2020	10.2%	95.0%	$2,024,166	$628,046	$1,396,120	10.9%	$11,128	$95,643	$1,289,349	10.0%
Property		20.01	Crown Point Center	$157,615	$510,298	12/31/2020		95.0%	$897,309	$335,918	$561,391		$2,459	$27,371	$531,561		Xfinity	11/1/2029
Property		20.02	Spanish Village	$140,604	$465,413	12/31/2020		95.0%	$637,295	$149,439	$487,855		$6,142	$42,991	$438,723		Keeler’s Neighborhood Steakhouse	11/30/2028
Property		20.03	Bouquet Canyon	$143,197	$327,857	12/31/2020		95.0%	$489,562	$142,689	$346,874		$2,528	$25,281	$319,064		AT&T	2/28/2025
Loan	21	21	6851 River Road	N/A	N/A	N/A	N/A	95.0%	$1,803,965	$338,910	$1,465,054	11.8%	$20,170	$0	$1,444,884	11.6%	Tristate Apartment Furnishers LLC	12/31/2040
Loan	5	22	Appletree Business Park	$3,239,290	$5,793,508	10/31/2020 TTM	11.6%	95.1%	$8,934,352	$3,259,336	$5,675,015	11.4%	$116,956	$190,371	$5,367,688	10.8%	Internal Revenue Service	12/26/2035
Loan		23	179 East 116th Street	$292,046	$1,061,612	2/28/2021 TTM	8.8%	94.3%	$1,446,142	$448,500	$997,642	8.3%	$4,574	$34,305	$958,763	8.0%	Project Renewal Inc	10/15/2028
Loan	9, 22, 23	24	25-22 30th Drive	N/A	N/A	N/A	N/A	82.4%	$895,797	$107,736	$788,061	7.1%	$0	$0	$788,061	7.1%	N/A	N/A
Loan		25	The Villas at Willow Run	$158,127	$1,027,639	12/31/2020	9.3%	94.9%	$1,253,384	$356,941	$896,443	8.1%	$18,000	$0	$878,443	7.9%	N/A	N/A
Loan		26	Pillars at HBU	$403,353	$943,982	12/31/2020	10.2%	88.5%	$1,521,506	$399,013	$1,122,493	12.1%	$4,754	$23,634	$1,094,106	11.8%	FedEx	8/31/2026
Loan	6, 7	27	Indy Multifamily	$591,303	$861,082	1/31/2021 TTM	9.4%	89.4%	$1,454,889	$619,966	$834,922	9.1%	$23,100	$8,920	$802,902	8.8%
Property		27.01	The Delaware	$366,902	$604,220	1/31/2021 TTM		90.6%	$973,625	$391,641	$581,985		$14,100	$8,920	$558,965		N/A	N/A
Property		27.02	632 MLK Apartments	$224,401	$256,862	1/31/2021 TTM		88.2%	$481,263	$228,326	$252,937		$9,000	$0	$243,937		N/A	N/A
Loan		28	4500 Alexander Boulevard Northeast	$451,623	$771,112	1/31/2021 TTM	8.6%	80.4%	$1,453,195	$498,804	$954,391	10.6%	$25,631	$25,631	$903,130	10.0%	Express Scripts	3/31/2025
Loan	6, 7	29	MC Office Portfolio	$376,655	$1,288,935	12/31/2020	14.3%	95.0%	$1,770,542	$506,968	$1,263,574	14.1%	$20,699	$77,893	$1,164,982	13.0%
Property		29.01	43630 Hayes Road	$187,747	$439,777	12/31/2020		95.0%	$755,451	$245,576	$509,875		$7,907	$31,630	$470,338		Macomb / St. Clair County Workforce Development	6/30/2026
Property		29.02	15950 East 12 Mile Road	$73,570	$218,168	12/31/2020		95.0%	$294,331	$99,794	$194,537		$4,728	$14,010	$175,799		Macomb / St. Clair County Workforce Development	6/30/2025
Property		29.03	43740 North Groesbeck Highway	$30,376	$263,064	12/31/2020		95.0%	$278,768	$60,336	$218,432		$4,192	$16,768	$197,472		Macomb County Community Mental Health	9/30/2022
Property		29.04	30117 Schoenherr Road	$47,184	$210,962	12/31/2020		95.0%	$251,969	$55,633	$196,335		$1,897	$7,586	$186,852		Macomb Physicians Group, PLLC	MTM
Property		29.05	30300 Hoover Road	$37,778	$156,964	12/31/2020		95.0%	$190,024	$45,629	$144,395		$1,975	$7,899	$134,521		Bio-Medical Applications	5/31/2027
Loan		30	Durango Commons	$212,051	$731,665	12/31/2020	8.5%	95.7%	$1,079,430	$217,452	$861,978	10.0%	$5,882	$87,109	$768,987	8.9%	CVS Pharmacy Inc.	6/30/2030
Loan		31	Savannah Industrial	$28,782	$802,968	12/31/2020	9.4%	96.1%	$1,060,716	$288,402	$772,314	9.1%	$14,220	$37,983	$720,110	8.4%	Lummus Corporation	12/31/2028
Loan		32	Route 1 Self Storage	$535,973	$727,263	2/28/2021 TTM	8.8%	89.0%	$1,263,368	$483,507	$779,861	9.4%	$12,649	$0	$767,212	9.2%	N/A	N/A
Loan	24	33	486 East 28th Street	N/A	N/A	N/A	N/A	95.5%	$665,958	$79,396	$586,562	7.2%	$5,500	$0	$581,062	7.1%	N/A	N/A
Loan		34	Riverwood Research Center	$334,763	$723,607	1/31/2021 TTM	9.2%	92.5%	$1,204,031	$406,589	$797,442	10.1%	$13,628	$68,066	$715,747	9.1%	PACE Southeast Michigan	8/31/2031
Loan		35	Menifee Range Self Storage and RV	$273,438	$845,565	12/31/2020	11.3%	96.9%	$1,119,003	$322,289	$796,715	10.6%	$16,667	$0	$780,048	10.4%	N/A	N/A
Loan		36	Dollar Self Storage #10 - Apache Junction	$403,871	$723,929	12/31/2020	10.0%	85.4%	$1,127,800	$411,839	$715,961	9.9%	$9,118	$0	$706,843	9.7%	N/A	N/A
Loan	6	37	StorWise SS Portfolio - Tahoe	$317,202	$513,735	12/31/2020	7.4%	83.8%	$912,503	$324,696	$587,807	8.5%	$4,867	$0	$582,940	8.4%
Property		37.01	StorWise Kingsbury	$178,276	$286,826	12/31/2020		82.4%	$546,668	$184,814	$361,854		$2,666	$0	$359,188		N/A	N/A
Property		37.02	StorWise Tahoe	$138,926	$226,909	12/31/2020		86.1%	$365,835	$139,882	$225,953		$2,201	$0	$223,752		N/A	N/A
Loan		38	Marshall Avenue Industrial Park	$297,350	$740,100	3/31/2021 TTM	10.9%	95.0%	$1,136,854	$449,652	$687,202	10.1%	$6,573	$72,663	$607,966	8.9%	Goodman Manufacturing	7/31/2027
Loan	25	39	Montgomery Self Storage	$279,679	$545,862	2/28/2021 TTM	8.7%	77.3%	$834,736	$280,055	$554,682	8.8%	$9,283	$0	$545,399	8.7%	N/A	N/A
Loan		40	Store Safe Baton Rouge	$222,079	$691,257	12/31/2020	10.4%	89.0%	$948,473	$262,554	$685,920	10.4%	$16,549	$0	$669,371	10.1%	N/A	N/A
Loan	26	41	Desert’s Edge RV Park	$795,938	$1,028,211	2/28/2021 TTM	17.1%	68.4%	$1,824,149	$868,904	$955,245	15.9%	$11,150	$0	$944,095	15.7%	N/A	N/A
Loan		42	Friar’s Branch Crossing	$246,626	$828,171	1/31/2021 TTM	14.0%	90.0%	$1,163,387	$358,786	$804,601	13.6%	$21,973	$68,793	$713,835	12.0%	Avenger Logistics	6/30/2024
Loan		43	Lantern Building	$808,179	$697,467	12/31/2020	12.7%	86.3%	$1,523,327	$859,024	$664,303	12.1%	$25,510	$81,522	$557,271	10.1%	Burk Royalty	11/1/2021
Loan		44	A&S Apartments	$431,474	$580,267	1/31/2021 TTM	10.7%	93.8%	$993,792	$549,821	$443,971	8.2%	$16,704	$0	$427,267	7.9%	N/A	N/A
Loan	6	45	CVS Portfolio	$2,000	$709,124	2/28/2021 TTM	13.4%	98.0%	$436,100	$4,361	$431,739	8.1%	$0	$0	$431,739	8.1%
Property		45.01	CVS Fort Wayne	$1,000	$269,455	2/28/2021 TTM		98.0%	$215,600	$2,156	$213,444		$0	$0	$213,444		CVS	2/28/2041
Property		45.02	CVS Garden City	$1,000	$439,669	2/28/2021 TTM		98.0%	$220,500	$2,205	$218,295		$0	$0	$218,295		CVS	2/28/2041
Loan		46	Hollywood 95 Office Center	$325,275	$548,761	1/31/2021 TTM	11.0%	90.0%	$1,007,295	$330,605	$676,690	13.5%	$9,637	$40,000	$627,053	12.5%	Jay Dees	3/31/2023
Loan	5	47	McCarthy Ranch	$1,545,180	$3,205,561	12/31/2020	7.1%	84.6%	$5,318,525	$1,578,468	$3,740,056	8.3%	$53,199	$199,496	$3,487,362	7.7%	Best Buy	1/31/2025
Loan		48	Whitehall Apartments	$664,722	$367,617	1/31/2021 TTM	7.4%	88.7%	$1,027,457	$629,206	$398,251	8.0%	$33,066	$0	$365,185	7.3%	N/A	N/A
Loan		49	Baychester Shopping Center	$470,823	$836,891	12/31/2020	17.6%	89.0%	$1,282,313	$473,693	$808,620	17.0%	$15,018	$8,162	$785,441	16.5%	Fine Fare Supermarket	12/31/2031
Loan		50	Inverness Dental and Medical Plaza	$205,728	$468,331	1/31/2021 TTM	10.0%	95.0%	$661,002	$202,224	$458,778	9.8%	$4,004	$41,185	$413,589	8.9%	Inverness Family Dentistry, P.C.	2/28/2031
Loan		51	CubeSmart Winston-Salem	$287,703	$467,604	1/31/2021 TTM	11.3%	91.6%	$785,342	$366,358	$418,984	10.2%	$6,912	$0	$412,072	10.0%	N/A	N/A
Loan		52	2015-2021 West Race Avenue	N/A	N/A	N/A	N/A	93.8%	$415,325	$94,812	$320,513	7.8%	$2,000	$0	$318,513	7.7%	N/A	N/A
Loan		53	Comfort Inn & Suites Southport	$1,066,931	$612,013	11/30/2020 TTM	15.4%	63.4%	$1,678,945	$1,071,743	$607,202	15.2%	$67,158	$0	$540,044	13.6%	N/A	N/A
Loan	27	54	1101 California Avenue	$328,177	$462,810	12/31/2020	11.9%	85.9%	$741,934	$331,782	$410,151	10.5%	$9,529	$39,376	$361,247	9.3%	OnSite Computing	12/31/2021
Loan		55	E&B Apartments	$284,255	$362,282	1/31/2021 TTM	9.1%	89.5%	$649,322	$333,420	$315,902	7.9%	$12,597	$0	$303,305	7.6%	N/A	N/A
Loan		56	Cedar Lofts Apartments	$249,844	$445,448	12/31/2020	11.6%	95.0%	$685,427	$235,600	$449,827	11.7%	$11,600	$0	$438,227	11.4%	N/A	N/A
Loan	6	57	Keepsake Storage Portfolio	$227,847	$363,573	2/28/2021 TTM	9.4%	82.8%	$581,264	$239,277	$341,988	8.9%	$9,215	$3,540	$329,233	8.6%
Property		57.01	Commonwealth Storage	$146,317	$249,541	2/28/2021 TTM		82.7%	$376,089	$160,315	$215,775		$5,896	$3,540	$206,339		N/A	N/A
Property		57.02	Keepsake Storage	$81,529	$114,031	2/28/2021 TTM		83.0%	$205,175	$78,962	$126,213		$3,319	$0	$122,894		N/A	N/A
Loan		58	Anchor Baker Storage	$85,304	$385,991	2/28/2021 TTM	10.6%	95.0%	$459,559	$133,465	$326,094	8.9%	$8,504	$0	$317,590	8.7%	N/A	N/A
Loan	8, 28	59	571 Hudson Coop	N/A	N/A	N/A	N/A	95.1%	$1,094,898	$525,711	$569,187	16.3%	$3,750	$0	$565,437	16.2%	N/A	N/A
Loan		60	1425 Bruckner Fee	$0	$204,600	12/31/2020	5.8%	100.0%	$231,358	$3,000	$228,358	6.5%	$0	$0	$228,358	6.5%	N/A	N/A
Loan		61	Grand Avenue Storage	$138,486	$325,491	2/28/2021 TTM	10.5%	87.3%	$463,977	$171,390	$292,587	9.4%	$3,098	$0	$289,489	9.3%	N/A	N/A
Loan		62	Anchor Mini Storage	$88,391	$289,216	2/28/2021 TTM	9.6%	93.7%	$377,607	$106,152	$271,455	9.0%	$7,535	$0	$263,920	8.8%	N/A	N/A
Loan		63	Netana Apartments	$252,120	$263,324	1/31/2021 TTM	9.9%	94.9%	$515,443	$301,220	$214,224	8.1%	$10,013	$0	$204,211	7.7%	N/A	N/A
Loan		64	Windy Acres MHC	$133,984	$230,876	9/30/2020 T-9 Ann.	9.2%	95.0%	$394,733	$173,270	$221,463	8.9%	$2,550	$0	$218,913	8.8%	N/A	N/A
Loan	6	65	Maple Hills & Walnut Valley MHP	$97,678	$206,878	2/28/2021 TTM	9.6%	83.6%	$304,556	$98,805	$205,751	9.6%	$6,750	$0	$199,001	9.3%
Property		65.01	Maple Hills MHP	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A
Property		65.02	Walnut Valley MHP	N/A	N/A	N/A		N/A	N/A	N/A	N/A		N/A	N/A	N/A		N/A	N/A

A-1-14 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

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

6, 9, 10

1

Extra Space Self Storage Portfolio

Property

1.01

Extra Space Brickell

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.02

Extra Space Ocoee

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.03

Extra Space West Doral

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.04

Extra Space Coconut Grove

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.05

Extra Space Alpharetta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.06

Extra Space Fleming Island

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.07

Extra Space Marietta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 12

2

215 Coles Street

760,000

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7, 9

3

Ahold Portfolio

Property

3.01

Stop & Shop - South Yarmouth

113,186

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.02

Stop & Shop - Peabody

66,783

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.03

Stop & Shop - Arlington

29,277

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.04

Stop & Shop - Lexington

45,122

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 9

4

NOLA Logistics Portfolio

Property

4.01

115 Canvasback Drive

39,310

60.7%

Agility Project Logistics, Inc

1/31/2022

25,440

39.3%

N/A

N/A

N/A

N/A

Property

4.02

150 Teal Street

5,099

9.5%

Siemens

3/31/2024

4,424

8.3%

Carrier Rental Systems, Inc.

5/31/2026

2,766

5.2%

Property

4.03

120 Mallard Street

18,534

34.6%

General Services Administration

11/18/2023

10,084

18.8%

Siemens Real Estate

7/31/2028

9,769

18.3%

Property

4.04

110 Widgeon Drive

13,086

26.3%

Shred-It USA, LLC

4/30/2025

12,416

24.9%

Arbon Equipment Corporation

3/31/2026

10,671

21.4%

Property

4.05

150 James Drive East

14,318

29.1%

Convergint Technologies

10/31/2023

13,318

27.0%

Deckhouse Ship Supply NOLA, Inc.

5/31/2024

7,552

15.3%

Property

4.06

161 James Drive West

23,718

50.0%

Amarr Garage Doors

11/30/2022

11,360

23.9%

California Closets

11/30/2024

6,004

12.6%

Property

4.07

100 James Drive

30,142

70.0%

Hexion, Inc.

10/31/2022

3,229

7.5%

Enterprise Products Operating

11/30/2023

3,228

7.5%

Property

4.08

150 Canvasback Drive

40,500

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.09

125 James Drive West

12,870

33.3%

Sears

5/31/2023

7,943

20.5%

BI Inc.

9/30/2026

5,882

15.2%

Property

4.10

190 James Drive East

10,076

27.7%

Pharmacy Alternatives

1/31/2022

9,523

26.2%

Interek Caleb Brett

9/30/2021

9,138

25.1%

Property

4.11

160 James Drive East

10,546

40.9%

Cormeum Lab Services, LLC

4/30/2025

9,340

36.2%

Interek Caleb Brett

12/31/2022

5,886

22.8%

Property

4.12

107 Mallard Street

13,754

58.7%

Patterson Dental Supply, Inc.

1/31/2023

9,682

41.3%

N/A

N/A

N/A

N/A

Property

4.13

125 Mallard Street

4,434

18.9%

Southern Power Systems

10/14/2021

3,318

14.2%

N/A

N/A

N/A

N/A

Property

4.14

143 Mallard Street

7,784

33.2%

Highland Commercial Construction

MTM

5,378

22.9%

Enjoy Technology, Inc.

8/31/2021

3,348

14.3%

Property

4.15

115 James Drive West

9,387

43.8%

BRIS Engineering

8/31/2026

4,466

20.9%

Rhino Shield Gulf South, LLC

7/31/2024

3,456

16.1%

Loan

5, 6, 7, 8, 13, 14, 15, 16

5

MGM Grand & Mandalay Bay

Property

5.01

MGM Grand

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

5.02

Mandalay Bay

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

6

Lullwater at Blair Stone

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

7

Woods on LaMonte

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8

Olympus Corporate Center

24,542

12.5%

Direct Technology

6/30/2022

19,626

10.0%

Nyman Turkish PC

6/30/2028

13,061

6.6%

Loan

9

The District - Airpark

15,008

10.5%

Imagine Backyard

4/30/2024

14,564

10.2%

Solidifi Title & Closing

1/31/2026

12,664

8.9%

Loan

10

Allied Plaza

22,833

15.9%

Reilly Financial Advisors, LLC

9/30/2029

14,988

10.4%

Umpqua Bank

6/30/2023

14,736

10.2%

Loan

6

11

Central Canal Company Industrial Portfolio

Property

11.01

Venture & Forsyth

12,625

8.1%

Pryco Movers. Inc.

MTM

11,250

7.2%

Shining Green Landscaping

MTM

10,500

6.8%

Property

11.02

Carter I & II

7,500

11.1%

Balforn Services, LLC

MTM

4,650

6.9%

Pro Tech Paint and Body, Inc

MTM

3,750

5.5%

Property

11.03

Northstar Business Park

11,600

13.0%

Salt.XO & Jhalesa V Lewis

MTM

8,500

9.5%

DSW Homes

MTM

7,500

8.4%

Property

11.04

Michigan I & II

8,000

23.6%

Honda & Acura Solutions

MTM

4,950

14.6%

Hendrick Enrique Valle Sal

MTM

3,300

9.7%

Property

11.05

Taft Vineland

5,400

18.3%

Fastenal Company

MTM

5,400

18.3%

Xplay Baseball Academy

MTM

3,750

12.7%

Property

11.06

Lyman Road

6,375

37.5%

Cabinet Coating King LLC

MTM

2,125

12.5%

Perfection Cleaners LLC

MTM

2,125

12.5%

Loan

5, 6, 8, 12, 18, 19

12

Signature Office Portfolio

Property

12.01

Hauppauge Office Park

87,945

31.2%

The Bridgehampton National Bank

3/31/2028

83,426

29.6%

Morgan Stanley

8/31/2031

10,630

3.8%

Property

12.02

20 Commerce

34,373

18.3%

Herbert L. Jamison & Co., L.L.C.

5/31/2025

24,838

13.2%

O’Connor Davies, LLP

11/30/2022

19,503

10.4%

Loan

20

13

12510 & 12600 Cardinal Meadow

175,235

64.1%

Unique Industrial Products Company, Inc.

1/1/2034

85,000

31.1%

Unique Fasteners

1/1/2034

13,005

4.8%

Loan

8

14

Sunrise Corporate Plaza I

37,818

35.2%

Benefytt

12/31/2026

19,683

18.3%

AlphaStaff

7/31/2027

15,731

14.7%

Loan

15

Colonnades West

30,582

22.5%

OfficeMax

5/31/2022

30,000

22.0%

Ross Dress for Less

1/31/2025

25,600

18.8%

Loan

16

LA Creative Industrial Portfolio

4,175

2.9%

Chloe Star Nakhjavanpourtalebi

2/28/2022

3,130

2.2%

Peter M. Sheldon

6/30/2021

2,360

1.6%

Loan

17

Frankfort Crossing

64,937

56.7%

ACE Hardware

8/31/2027

10,251

9.0%

Anytime Fitness

6/30/2024

6,956

6.1%

Loan

6, 9

18

East Boston Multifamily Portfolio 1

Property

18.01

298-300 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.02

151-153 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.03

108-110 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.04

144-146 Chester Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.05

236 Princeton Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.06

346 Chelsea Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.07

151 Saratoga Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.08

17 Morris Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.09

8 Curtis Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.10

329 Paris Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.11

187 Maverick Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.12

62 Chelsea Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.13

26 Decatur Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.14

133 Eutaw Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

19

Jones Estates Portfolio

Property

19.01

Massengills MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.02

Brookhaven MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-15 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

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

Property

19.03

Leisure Park MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.04

Twin Branch MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.05

Hannibal MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.06

Whispering Pines

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.07

Avalon MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7

20

Archer Portfolio

Property

20.01

Crown Point Center

4,281

26.1%

MOD Pizza

1/1/2029

2,800

17.1%

Blue Sky Nail & Spa

1/1/2028

2,797

17.1%

Property

20.02

Spanish Village

4,999

20.3%

Grace Renee Gallery

10/31/2027

2,113

8.6%

Pizzicata Ristorante Pizzeria

4/30/2024

1,664

6.8%

Property

20.03

Bouquet Canyon

3,008

33.3%

Logix Federal Credit Union

7/25/2024

2,986

33.1%

Pure Dental Solutions

5/10/2026

1,900

21.0%

Loan

21

21

6851 River Road

201,700

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

5

22

Appletree Business Park

96,150

22.7%

County of Erie

3/31/2024

78,229

18.5%

Time Warner NY Cable LLC

51,943 SF (11/30/2023); 2,400 SF (6/30/2025)

54,343

12.8%

Loan

23

179 East 116th Street

8,790

38.4%

JP Morgan Chase

12/31/2024

4,400

19.2%

Thomas Makkos/The Senegal Consulate of NY

2/28/2025

3,880

17.0%

Loan

9, 22, 23

24

25-22 30th Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

25

The Villas at Willow Run

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

Pillars at HBU

4,932

12.4%

Chick-fil-A

9/30/2035

4,609

11.6%

Whataburger

9/30/2033

3,583

9.0%

Loan

6, 7

27

Indy Multifamily

Property

27.01

The Delaware

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

27.02

632 MLK Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

4500 Alexander Boulevard Northeast

36,282

35.4%

Paychex

5/31/2028

31,245

30.5%

Leidos

9/1/2025

13,657

13.3%

Loan

6, 7

29

MC Office Portfolio

Property

29.01

43630 Hayes Road

21,302

53.9%

Henry Ford Health System

9/30/2026

7,456

18.9%

State of Michigan

6/30/2021

6,918

17.5%

Property

29.02

15950 East 12 Mile Road

11,724

66.9%

State of Michigan

1/31/2025

5,788

33.1%

N/A

N/A

N/A

N/A

Property

29.03

43740 North Groesbeck Highway

20,960

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

29.04

30117 Schoenherr Road

6,465

68.2%

Medical Resources Group

2/28/2026

3,018

31.8%

N/A

N/A

N/A

N/A

Property

29.05

30300 Hoover Road

9,874

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

Durango Commons

17,275

44.1%

Best Mattress

9/30/2028

4,917

12.5%

Kumon Math and Reading Center

5/31/2022

2,267

5.8%

Loan

31

Savannah Industrial

96,000

67.5%

Ruby Industrial Technologies LLC (f/k/a Kaman Industrial Technologies Corporation)

2/28/2025

46,200

32.5%

N/A

N/A

N/A

N/A

Loan

32

Route 1 Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

24

33

486 East 28th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

34

Riverwood Research Center

32,297

47.4%

DRiV Automotive, Inc.

3/31/2024

17,495

25.7%

Midway Dental Supply, LLC

6/30/2025

7,510

11.0%

Loan

35

Menifee Range Self Storage and RV

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

36

Dollar Self Storage #10 - Apache Junction

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

37

StorWise SS Portfolio - Tahoe

Property

37.01

StorWise Kingsbury

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.02

StorWise Tahoe

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Marshall Avenue Industrial Park

25,531

38.8%

Turfworx

5/31/2026

8,226

12.5%

TA Appliance Parts

10/31/2025

4,147

6.3%

Loan

25

39

Montgomery Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

40

Store Safe Baton Rouge

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

26

41

Desert’s Edge RV Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

42

Friar’s Branch Crossing

23,195

23.2%

SecurAmerica ERMC

5/31/2026

20,500

20.5%

Astec Industries

5/31/2022

12,006

12.0%

Loan

43

Lantern Building

12,111

9.7%

Merrill Lynch

6/30/2024

8,157

6.5%

Wichita HHS

11/30/2022

7,874

6.3%

Loan

44

A&S Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

45

CVS Portfolio

Property

45.01

CVS Fort Wayne

10,125

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

45.02

CVS Garden City

10,880

100.0%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Hollywood 95 Office Center

2,902

7.5%

Professional Co-Op Services

12/31/2023

2,290

5.9%

We Fund Funerals

9/30/2021

2,270

5.9%

Loan

5

47

McCarthy Ranch

51,250

19.3%

Big Al’s

4/30/2034

46,000

17.3%

Ross Stores

1/31/2025

27,000

10.2%

Loan

48

Whitehall Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

49

Baychester Shopping Center

15,271

46.8%

BSW Hair & Wig

12/31/2022

5,000

15.3%

Jackie’s West Indian Bakery

9/30/2029

1,264

3.9%

Loan

50

Inverness Dental and Medical Plaza

8,918

44.5%

Sherri Weissman, DMD, P.C.

2/28/2031

7,220

36.1%

Birmingham Endodontics, LLC

2/28/2031

3,881

19.4%

Loan

51

CubeSmart Winston-Salem

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

52

2015-2021 West Race Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

53

Comfort Inn & Suites Southport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

27

54

1101 California Avenue

2,945

7.5%

Michael La Cilento (Law Office)

10/31/2022

2,791

7.1%

Center for New Directions

4/30/2022

2,148

5.5%

Loan

55

E&B Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

56

Cedar Lofts Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

57

Keepsake Storage Portfolio

Property

57.01

Commonwealth Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

57.02

Keepsake Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Anchor Baker Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

8, 28

59

571 Hudson Coop

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

60

1425 Bruckner Fee

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

61

Grand Avenue Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

62

Anchor Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

63

Netana Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

64

Windy Acres MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

65

Maple Hills & Walnut Valley MHP

Property

65.01

Maple Hills MHP

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

65.02

Walnut Valley MHP

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-16 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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

Monthly Replacement Reserves

Replacement Reserve Cap

Upfront TI/LC  Reserves

Loan

6, 9, 10

1

Extra Space Self Storage Portfolio

$0

$6,238

$0

$0

Property

1.01

Extra Space Brickell

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.02

Extra Space Ocoee

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.03

Extra Space West Doral

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.04

Extra Space Coconut Grove

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.05

Extra Space Alpharetta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.06

Extra Space Fleming Island

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

1.07

Extra Space Marietta

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

11, 12

2

215 Coles Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$8,233

$0

$0

Loan

6, 7, 9

3

Ahold Portfolio

$0

$0

$0

$0

Property

3.01

Stop & Shop - South Yarmouth

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.02

Stop & Shop - Peabody

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.03

Stop & Shop - Arlington

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

3.04

Stop & Shop - Lexington

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 9

4

NOLA Logistics Portfolio

$0

$9,908

$450,000

$0

Property

4.01

115 Canvasback Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.02

150 Teal Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.03

120 Mallard Street

Norton Lilly International, Inc.

10/31/2021

4,149

7.8%

Champion Technology Service

10/31/2021

1,748

3.3%

Property

4.04

110 Widgeon Drive

Deckhouse Ship Supply NOLA, Inc.

5/31/2024

8,927

17.9%

Agiliti Health, Inc.

4/30/2022

4,700

9.4%

Property

4.05

150 James Drive East

Fresenius Medical Care

8/31/2021

6,236

12.7%

All My Sons Moving & Storage

2/28/2024

3,871

7.9%

Property

4.06

161 James Drive West

Extinval USA

9/30/2022

3,196

6.7%

N/A

N/A

N/A

N/A

Property

4.07

100 James Drive

Conrad Shipyard, LLC

10/31/2022

3,228

7.5%

Healthcare Billing Services

2/28/2025

3,228

7.5%

Property

4.08

150 Canvasback Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.09

125 James Drive West

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.10

190 James Drive East

Paradise Lagardere

2/29/2024

7,620

21.0%

N/A

N/A

N/A

N/A

Property

4.11

160 James Drive East

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.12

107 Mallard Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.13

125 Mallard Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.14

143 Mallard Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

4.15

115 James Drive West

IDEXX Distribution, Inc.

1/31/2026

2,371

11.1%

Warren Paving, Inc. dba Slats

7/31/2022

1,728

8.1%

Loan

5, 6, 7, 8, 13, 14, 15, 16

5

MGM Grand & Mandalay Bay

$0

$0

$0

$0

Property

5.01

MGM Grand

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

5.02

Mandalay Bay

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

17

6

Lullwater at Blair Stone

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$5,083

$0

$0

Loan

7

Woods on LaMonte

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$233,938

$13,098

$0

$0

Loan

8

Olympus Corporate Center

KB Home Sacramento, Inc.

11/30/2022

12,644

6.4%

Granite Bay Development dba Anthem United Homes, Inc.

11/30/2023

11,677

5.9%

$1,300,000

$0

$0

$3,450,000

Loan

9

The District - Airpark

Studio41 Home Design Showroom

6/30/2024

12,531

8.8%

Fig & Birch Interiors

2/28/2026

10,046

7.0%

$0

$2,379

$85,640

$0

Loan

10

Allied Plaza

LoanDepot.com, LLC

1/31/2022

10,496

7.3%

Law & Mediation Firm of Klueck & Hoppes

12/31/2022

7,017

4.9%

$0

$2,401

$100,000

$0

Loan

6

11

Central Canal Company Industrial Portfolio

$0

$4,915

$0

$200,000

Property

11.01

Venture & Forsyth

Tomas A Cardona

MTM

5,000

3.2%

Final Touch Towing and Coli

MTM

4,548

2.9%

Property

11.02

Carter I & II

Royal European Motors NOI

MTM

3,675

5.4%

Blitz Tech, LLC

MTM

3,100

4.6%

Property

11.03

Northstar Business Park

Indian River Organics, LLC

MTM

6,294

7.0%

Roche Filtration Technologies

MTM

6,000

6.7%

Property

11.04

Michigan I & II

Leo Car Services, Inc

MTM

3,300

9.7%

Elizabeth Diaz Nunez

MTM

2,500

7.4%

Property

11.05

Taft Vineland

Luso Distribution Inc

MTM

3,750

12.7%

Alfa Vitamins Labratories

MTM

1,875

6.3%

Property

11.06

Lyman Road

Marvin Rodriguez

MTM

2,125

12.5%

Ryko Solutions

MTM

2,125

12.5%

Loan

5, 6, 8, 12, 18, 19

12

Signature Office Portfolio

$0

$9,993

$0

$0

Property

12.01

Hauppauge Office Park

Viner Finance Inc.

6/30/2023

8,870

3.1%

TheraCare Preschool Services, Inc.

7/31/2027

8,778

3.1%

Property

12.02

20 Commerce

Allstate Insurance Company

6/30/2024

12,800

6.8%

RGN-Cranford I, LLC

10/31/2024

9,797

5.2%

Loan

20

13

12510 & 12600 Cardinal Meadow

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$2,584

$0

$0

Loan

8

14

Sunrise Corporate Plaza I

Smith Transportation Services

7/31/2022

8,122

7.6%

Omron Healthcare, Inc.

12/31/2022

4,022

3.7%

$1,788

$1,788

$64,400

$300,000

Loan

15

Colonnades West

Shoe Carnival

1/31/2024

12,000

8.8%

CVS

1/31/2024

10,125

7.4%

$2,268

$2,268

$0

$1,173,884

Loan

16

LA Creative Industrial Portfolio

Michael L. White

1,345 SF (4/30/2021); 870 SF (6/30/2031)

2,215

1.5%

Ahmed B. Ouedraogo

1,315 SF (5/14/2021); 870 SF (8/31/2031)

2,185

1.5%

$0

$1,804

$0

$0

Loan

17

Frankfort Crossing

Baird & Warner

5/31/2022

3,646

3.2%

Vein Clinics of America

6/30/2025

3,522

3.1%

$0

$1,525

$73,200

$306,000

Loan

6, 9

18

East Boston Multifamily Portfolio 1

$0

$1,174

$0

$0

Property

18.01

298-300 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.02

151-153 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.03

108-110 Meridian Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.04

144-146 Chester Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.05

236 Princeton Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.06

346 Chelsea Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.07

151 Saratoga Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.08

17 Morris Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.09

8 Curtis Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.10

329 Paris Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.11

187 Maverick Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.12

62 Chelsea Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.13

26 Decatur Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

18.14

133 Eutaw Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6

19

Jones Estates Portfolio

$1,529

$1,529

$0

$0

Property

19.01

Massengills MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.02

Brookhaven MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-17 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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

Monthly Replacement Reserves

Replacement Reserve Cap

Upfront TI/LC  Reserves

Property

19.03

Leisure Park MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.04

Twin Branch MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.05

Hannibal MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.06

Whispering Pines

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

19.07

Avalon MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

6, 7

20

Archer Portfolio

$0

$927

$0

$0

Property

20.01

Crown Point Center

Chipotle

6/30/2030

2,483

15.1%

Lotus Family Dental

2/28/2031

1,381

8.4%

Property

20.02

Spanish Village

Althea West

3/14/2024

1,607

6.5%

L Skincare

3/31/2025

1,516

6.2%

Property

20.03

Bouquet Canyon

The Nail Fix

6/30/2024

1,135

12.6%

N/A

N/A

N/A

N/A

Loan

21

21

6851 River Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,681

$0

$0

Loan

5

22

Appletree Business Park

First Choice Evaluations

8/31/2027

26,345

6.2%

M&T Bank

11/30/2021

25,324

6.0%

$150,000

$9,746

$585,000

$800,000

Loan

23

179 East 116th Street

Avna Global Inc

6/30/2025

2,000

8.7%

Numero Uno Photo

12/31/2025

1,500

6.6%

$0

$381

$0

$0

Loan

9, 22, 23

24

25-22 30th Drive

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$77,500

$0

$20,000

$0

Loan

25

The Villas at Willow Run

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,500

$0

$0

Loan

26

Pillars at HBU

Sprint Spectrum

8/31/2023

3,019

7.6%

Blaze Pizza

10/4/2027

2,999

7.5%

$0

$396

$14,261

$159,812

Loan

6, 7

27

Indy Multifamily

$1,925

$1,925

$70,000

$743

Property

27.01

The Delaware

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

27.02

632 MLK Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

28

4500 Alexander Boulevard Northeast

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$50,000

$2,136

$0

$250,000

Loan

6, 7

29

MC Office Portfolio

$0

$1,725

$65,000

$200,000

Property

29.01

43630 Hayes Road

Michael Aiello, DDS

7/31/2022

2,542

6.4%

New Horizons Rehabilitation

2/28/2023

1,319

3.3%

Property

29.02

15950 East 12 Mile Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

29.03

43740 North Groesbeck Highway

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

29.04

30117 Schoenherr Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

29.05

30300 Hoover Road

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

30

Durango Commons

Featherblade, LLC (Butcher)

5/15/2031

1,458

3.7%

Pearl Wok to Go (Xiao Ming Chen & Ying He)

8/31/2027

1,350

3.4%

$0

$490

$0

$125,000

Loan

31

Savannah Industrial

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,185

$0

$0

Loan

32

Route 1 Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,054

$0

$0

Loan

24

33

486 East 28th Street

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$458

$0

$0

Loan

34

Riverwood Research Center

Tree City Dialysis, LLC d/b/a DaVita

3/31/2026

6,688

9.8%

True Scan, LLC

8/31/2021

4,152

6.1%

$1,135

$1,135

$40,885

$5,417

Loan

35

Menifee Range Self Storage and RV

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$1,000

$1,000

$36,000

$0

Loan

36

Dollar Self Storage #10 - Apache Junction

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$760

$760

$18,236

$0

Loan

6

37

StorWise SS Portfolio - Tahoe

$0

$406

$0

$0

Property

37.01

StorWise Kingsbury

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

37.02

StorWise Tahoe

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

38

Marshall Avenue Industrial Park

ICC

10/31/2024

2,900

4.4%

Ray Neder Construction

12/31/2023

2,064

3.1%

$0

$548

$0

$0

Loan

25

39

Montgomery Self Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$774

$46,413

$0

Loan

40

Store Safe Baton Rouge

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$1,379

$0

$0

Loan

26

41

Desert’s Edge RV Park

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$919

$22,300

$0

Loan

42

Friar’s Branch Crossing

CarExpress, LLC

3/31/2023

8,814

8.8%

PA Group Cloud Solutions

12/31/2021

5,365

5.4%

$1,831

$1,831

$65,919

$175,000

Loan

43

Lantern Building

Telispire

6/30/2022

7,681

6.1%

Chase Bank

4/30/2025

6,896

5.5%

$100,000

$2,126

$0

$150,000

Loan

44

A&S Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$100,000

$0

$100,000

$0

Loan

6

45

CVS Portfolio

$0

$0

$0

$0

Property

45.01

CVS Fort Wayne

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

45.02

CVS Garden City

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

46

Hollywood 95 Office Center

CMBE Developers

6/30/2023

1,714

4.4%

Consultants in Diagnostic Imaging

3/31/2022

1,569

4.1%

$0

$803

$0

$0

Loan

5

47

McCarthy Ranch

PetSmart

4/30/2025

25,416

9.6%

Michael’s

6/30/2028

23,781

8.9%

$0

$4,433

$300,000

$500,000

Loan

48

Whitehall Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$100,000

$0

$100,000

$0

Loan

49

Baychester Shopping Center

Bronx Wine & Liquor

1/31/2025

1,264

3.9%

MK Great Stuff

6/30/2026

1,264

3.9%

$16,000

$0

$0

$0

Loan

50

Inverness Dental and Medical Plaza

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$334

$334

$12,011

$1,668

Loan

51

CubeSmart Winston-Salem

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$576

$576

$12,600

$0

Loan

52

2015-2021 West Race Avenue

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$167

$167

$0

$0

Loan

53

Comfort Inn & Suites Southport

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$6,331

$6,331

$0

$0

Loan

27

54

1101 California Avenue

First United Capital

8/31/2022

1,571

4.0%

Mercuri Asset Management, LLC

8/31/2021

1,444

3.7%

$0

$794

$0

$120,000

Loan

55

E&B Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$100,000

$0

$100,000

$0

Loan

56

Cedar Lofts Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

$0

$0

Loan

6

57

Keepsake Storage Portfolio

$0

$788

$0

$0

Property

57.01

Commonwealth Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

57.02

Keepsake Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Loan

58

Anchor Baker Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$709

$0

$0

Loan

8, 28

59

571 Hudson Coop

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$313

$0

$0

Loan

60

1425 Bruckner Fee

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$0

$0

$0

Loan

61

Grand Avenue Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$258

$258

$9,288

$0

Loan

62

Anchor Mini Storage

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$0

$628

$0

$0

Loan

63

Netana Apartments

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$100,000

$0

$100,000

$0

Loan

64

Windy Acres MHC

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$213

$213

$0

$0

Loan

6

65

Maple Hills & Walnut Valley MHP

$0

$563

$0

$0

Property

65.01

Maple Hills MHP

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Property

65.02

Walnut Valley MHP

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

A-1-18 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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	6, 9, 10	1	Extra Space Self Storage Portfolio	$0	$0	$309,271	$77,318	$122,155	$9,397	$0	$2,500,000	$0
Property		1.01	Extra Space Brickell
Property		1.02	Extra Space Ocoee
Property		1.03	Extra Space West Doral
Property		1.04	Extra Space Coconut Grove
Property		1.05	Extra Space Alpharetta
Property		1.06	Extra Space Fleming Island
Property		1.07	Extra Space Marietta
Loan	11, 12	2	215 Coles Street	$0	$0	$47,561	$47,561	$663	$55	$53,250	$0	$0
Loan	6, 7, 9	3	Ahold Portfolio	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		3.01	Stop & Shop - South Yarmouth
Property		3.02	Stop & Shop - Peabody
Property		3.03	Stop & Shop - Arlington
Property		3.04	Stop & Shop - Lexington
Loan	6, 9	4	NOLA Logistics Portfolio	$17,338	$832,237	$183,412	$36,682	$0	$0	$51,600	$355,198	$0
Property		4.01	115 Canvasback Drive
Property		4.02	150 Teal Street
Property		4.03	120 Mallard Street
Property		4.04	110 Widgeon Drive
Property		4.05	150 James Drive East
Property		4.06	161 James Drive West
Property		4.07	100 James Drive
Property		4.08	150 Canvasback Drive
Property		4.09	125 James Drive West
Property		4.10	190 James Drive East
Property		4.11	160 James Drive East
Property		4.12	107 Mallard Street
Property		4.13	125 Mallard Street
Property		4.14	143 Mallard Street
Property		4.15	115 James Drive West
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	$0	$0	$0	$0	$0	$0	$0	$0	$0
Property		5.01	MGM Grand
Property		5.02	Mandalay Bay
Loan	17	6	Lullwater at Blair Stone	$0	$0	$197,863	$39,573	$0	$0	$0	$302,853	$0
Loan		7	Woods on LaMonte	$0	$0	$188,334	$62,778	$0	$0	$266,063	$0	$0
Loan		8	Olympus Corporate Center	$0	$3,450,000	$32,968	$32,968	$0	$0	$0	$108,131	$0
Loan		9	The District - Airpark	$18,436	$442,472	$23,609	$23,609	$0	$0	$0	$326,460	$0
Loan		10	Allied Plaza	$12,004	$435,000	$15,298	$15,298	$47,938	$5,992	$0	$0	$0
Loan	6	11	Central Canal Company Industrial Portfolio	$0	$200,000	$154,279	$25,713	$5,333	$1,152	$0	$0	$0
Property		11.01	Venture & Forsyth
Property		11.02	Carter I & II
Property		11.03	Northstar Business Park
Property		11.04	Michigan I & II
Property		11.05	Taft Vineland
Property		11.06	Lyman Road
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	$48,948	$0	$411,382	$102,846	$65,149	$13,030	$95,675	$673,330	$0
Property		12.01	Hauppauge Office Park
Property		12.02	20 Commerce
Loan	20	13	12510 & 12600 Cardinal Meadow	$4,554	$0	$105,421	$35,140	$68,936	$13,788	$0	$0	$0
Loan	8	14	Sunrise Corporate Plaza I	$8,942	$323,241	$213,321	$35,553	$0	$0	$0	$0	$0
Loan		15	Colonnades West	$11,340	$1,180,410	$33,705	$16,853	$0	$0	$50,938	$875,178	$0
Loan		16	LA Creative Industrial Portfolio	$4,210	$250,000	$15,998	$15,998	$9,126	$4,563	$89,645	$500,000	$0
Loan		17	Frankfort Crossing	$0	$306,000	$247,347	$27,483	$1,538	$1,538	$316,584	$23,649	$0
Loan	6, 9	18	East Boston Multifamily Portfolio 1	$0	$0	$12,891	$12,891	$36,883	$4,976	$26,250	$250,000	$0
Property		18.01	298-300 Meridian Street
Property		18.02	151-153 Meridian Street
Property		18.03	108-110 Meridian Street
Property		18.04	144-146 Chester Avenue
Property		18.05	236 Princeton Street
Property		18.06	346 Chelsea Street
Property		18.07	151 Saratoga Street
Property		18.08	17 Morris Street
Property		18.09	8 Curtis Street
Property		18.10	329 Paris Street
Property		18.11	187 Maverick Street
Property		18.12	62 Chelsea Street
Property		18.13	26 Decatur Street
Property		18.14	133 Eutaw Street
Loan	6	19	Jones Estates Portfolio	$0	$0	$24,430	$5,954	$2,721	$907	$90,250	$385,848	$0
Property		19.01	Massengills MHC
Property		19.02	Brookhaven MHC

A-1-19 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag	Footnotes	Loan ID	Property Name	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
Property		19.03	Leisure Park MHC
Property		19.04	Twin Branch MHC
Property		19.05	Hannibal MHC
Property		19.06	Whispering Pines
Property		19.07	Avalon MHC
Loan	6, 7	20	Archer Portfolio	$6,248	$224,933	$14,674	$14,674	$5,520	$2,760	$1,625	$230,135	$0
Property		20.01	Crown Point Center
Property		20.02	Spanish Village
Property		20.03	Bouquet Canyon
Loan	21	21	6851 River Road	$0	$0	$19,292	$19,292	$34,108	$4,264	$43,219	$1,311,187	$0
Loan	5	22	Appletree Business Park	$15,864	$1,000,000	$689,371	$82,789	$0	$0	$0	$3,369,673	$0
Loan		23	179 East 116th Street	$2,859	$0	$109,296	$27,324	$15,826	$1,217	$0	$0	$0
Loan	9, 22, 23	24	25-22 30th Drive	$0	$0	$30,895	$7,724	$15,270	$1,862	$0	$1,531,887	$0
Loan		25	The Villas at Willow Run	$0	$0	$113,854	$12,202	$2,136	$2,136	$0	$0	$0
Loan		26	Pillars at HBU	$3,301	$118,845	$67,375	$16,844	$11,692	$2,338	$0	$436,000	$0
Loan	6, 7	27	Indy Multifamily	$743	$27,000	$151,816	$30,363	$7,446	$3,723	$0	$150,000	$0
Property		27.01	The Delaware
Property		27.02	632 MLK Apartments
Loan		28	4500 Alexander Boulevard Northeast	$2,136	$0	$31,183	$10,394	$5,986	$1,497	$17,750	$0	$0
Loan	6, 7	29	MC Office Portfolio	$0	$150,000	$107,246	$19,578	$0	$0	$65,688	$403,742	$2,553
Property		29.01	43630 Hayes Road
Property		29.02	15950 East 12 Mile Road
Property		29.03	43740 North Groesbeck Highway
Property		29.04	30117 Schoenherr Road
Property		29.05	30300 Hoover Road
Loan		30	Durango Commons	$4,085	$245,100	$4,669	$4,981	$3,337	$1,668	$0	$179,988	$0
Loan		31	Savannah Industrial	$3,555	$142,200	$72,683	$12,523	$0	$0	$5,625	$0	$0
Loan		32	Route 1 Self Storage	$0	$0	$78,582	$8,731	$0	$0	$0	$0	$0
Loan	24	33	486 East 28th Street	$0	$0	$28,577	$14,289	$4,392	$1,098	$0	$165,654	$0
Loan		34	Riverwood Research Center	$5,417	$215,000	$68,241	$11,978	$3,004	$1,001	$28,800	$0	$0
Loan		35	Menifee Range Self Storage and RV	$0	$0	$3,042	$3,042	$2,788	$929	$0	$0	$0
Loan		36	Dollar Self Storage #10 - Apache Junction	$0	$0	$0	$6,660	$6,134	$511	$0	$0	$0
Loan	6	37	StorWise SS Portfolio - Tahoe	$0	$0	$707	$2,374	$12,596	$1,532	$50,375	$0	$0
Property		37.01	StorWise Kingsbury
Property		37.02	StorWise Tahoe
Loan		38	Marshall Avenue Industrial Park	$4,108	$147,888	$26,500	$8,833	$0	$0	$0	$37,502	$18,751
Loan	25	39	Montgomery Self Storage	$0	$0	$25,808	$6,452	$20,491	$1,863	$0	$400,000	$0
Loan		40	Store Safe Baton Rouge	$0	$0	$14,918	$2,486	$6,867	$2,289	$0	$0	$0
Loan	26	41	Desert’s Edge RV Park	$0	$0	$5,360	$2,680	$88	$88	$0	$0	$0
Loan		42	Friar’s Branch Crossing	$5,000	$250,000	$42,310	$10,578	$0	$0	$37,938	$7,620	$0
Loan		43	Lantern Building	$8,333	From and after the Monthly Payment Date in May, 2023, so long as no Event of Default has occurred and is continuing, Borrower shall only be required to make such deposits into the Rollover Account on any Monthly Payment Date to the extent the amount of Rollover Funds then on deposit is less than $350,000	$33,826	$8,457	$11,431	$3,810	$0	$184,572	$0
Loan		44	A&S Apartments	$0	$0	$117,938	$23,588	$0	$0	$37,500	$0	$0
Loan	6	45	CVS Portfolio	$0	$0	$0	$0	$622	$207	$0	$0	$0
Property		45.01	CVS Fort Wayne
Property		45.02	CVS Garden City
Loan		46	Hollywood 95 Office Center	$3,333	$120,000	$51,819	$8,637	$0	$0	$27,386	$0	$0
Loan	5	47	McCarthy Ranch	$16,625	$1,000,000	$47,794	$47,794	$69,027	$5,310	$0	$4,083,976	$0
Loan		48	Whitehall Apartments	$0	$0	$123,067	$24,613	$0	$0	$0	$0	$0
Loan		49	Baychester Shopping Center	$0	$0	$149,506	$24,918	$8,603	$0	$25,530	$0	$0
Loan		50	Inverness Dental and Medical Plaza	$1,668	$60,057	$23,834	$3,405	$0	$0	$0	$0	$0
Loan		51	CubeSmart Winston-Salem	$0	$0	$16,572	$4,143	$6,923	$989	$0	$0	$0
Loan		52	2015-2021 West Race Avenue	$0	$0	$6,535	$2,178	$2,491	$830	$0	$122,772	$0
Loan		53	Comfort Inn & Suites Southport	$0	$0	$21,906	$1,825	$0	$0	$0	$50,000	$6,250
Loan	27	54	1101 California Avenue	$0	$120,000 (upon debt yield achieving 9.5%, $100,000)	$13,723	$6,862	$6,226	$623	$0	$100,000	$0
Loan		55	E&B Apartments	$0	$0	$63,062	$12,612	$0	$0	$0	$0	$0
Loan		56	Cedar Lofts Apartments	$0	$0	$12,162	$4,054	$0	$0	$0	$87,535	$0
Loan	6	57	Keepsake Storage Portfolio	$0	$0	$7,287	$1,457	$4,334	$2,167	$23,020	$0	$0
Property		57.01	Commonwealth Storage
Property		57.02	Keepsake Storage
Loan		58	Anchor Baker Storage	$0	$0	$15,628	$2,605	$13,354	$1,484	$0	$0	$0
Loan	8, 28	59	571 Hudson Coop	$0	$0	$22,927	$22,927	$30,557	$1,389	$0	$0	$0
Loan		60	1425 Bruckner Fee	$0	$0	$0	$0	$1,500	$250	$0	$0	$0
Loan		61	Grand Avenue Storage	$0	$0	$1,914	$1,914	$0	$0	$0	$0	$0
Loan		62	Anchor Mini Storage	$0	$0	$13,402	$2,234	$4,447	$635	$0	$0	$0
Loan		63	Netana Apartments	$0	$0	$51,383	$10,277	$0	$0	$0	$0	$0
Loan		64	Windy Acres MHC	$0	$0	$8,751	$5,041	$2,539	$1,269	$0	$29,454	$0
Loan	6	65	Maple Hills & Walnut Valley MHP	$0	$0	$2,031	$1,016	$8,442	$649	$53,750	$0	$0
Property		65.01	Maple Hills MHP
Property		65.02	Walnut Valley MHP

A-1-20 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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
Loan	6, 9, 10	1	Extra Space Self Storage Portfolio	Earnout Reserve	4/7/2021
Property		1.01	Extra Space Brickell		4/7/2021	3/11/2021	N/A	10/30/2020	N/A
Property		1.02	Extra Space Ocoee		3/31/2021	3/11/2021	N/A	3/11/2021	N/A
Property		1.03	Extra Space West Doral		4/7/2021	3/11/2021	N/A	10/30/2020	N/A
Property		1.04	Extra Space Coconut Grove		4/7/2021	3/11/2021	N/A	10/30/2020	N/A
Property		1.05	Extra Space Alpharetta		4/7/2021	3/11/2021	N/A	3/11/2021	N/A
Property		1.06	Extra Space Fleming Island		3/31/2021	3/11/2021	N/A	10/30/2020	N/A
Property		1.07	Extra Space Marietta		4/7/2021	3/11/2021	N/A	3/11/2021	N/A
Loan	11, 12	2	215 Coles Street	N/A	4/12/2021	3/15/2021	N/A	3/17/2021	N/A
Loan	6, 7, 9	3	Ahold Portfolio	N/A	2/11/2021
Property		3.01	Stop & Shop - South Yarmouth		2/24/2021	12/16/2020	N/A	12/14/2020	N/A
Property		3.02	Stop & Shop - Peabody		2/24/2021	12/16/2020	N/A	12/14/2020	N/A
Property		3.03	Stop & Shop - Arlington		2/23/2021	12/18/2020	N/A	12/14/2020	N/A
Property		3.04	Stop & Shop - Lexington		2/24/2021	12/18/2020	N/A	12/14/2020	N/A
Loan	6, 9	4	NOLA Logistics Portfolio	Existing TI/LC Reserve ($277,215); Rent Concessions Reserve ($77,983)	3/17/2021
Property		4.01	115 Canvasback Drive		N/A	3/11/2021	N/A	3/22/2021	N/A
Property		4.02	150 Teal Street		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.03	120 Mallard Street		N/A	3/9/2021	N/A	3/22/2021	N/A
Property		4.04	110 Widgeon Drive		N/A	3/11/2021	N/A	3/22/2021	N/A
Property		4.05	150 James Drive East		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.06	161 James Drive West		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.07	100 James Drive		N/A	3/9/2021	N/A	3/22/2021	N/A
Property		4.08	150 Canvasback Drive		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.09	125 James Drive West		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.10	190 James Drive East		N/A	3/11/2021	N/A	3/22/2021	N/A
Property		4.11	160 James Drive East		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.12	107 Mallard Street		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.13	125 Mallard Street		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.14	143 Mallard Street		N/A	3/10/2021	N/A	3/22/2021	N/A
Property		4.15	115 James Drive West		N/A	3/10/2021	N/A	3/22/2021	N/A
Loan	5, 6, 7, 8, 13, 14, 15, 16	5	MGM Grand & Mandalay Bay	N/A
Property		5.01	MGM Grand		2/11/2020	2/11/2020	N/A	2/11/2020	N/A
Property		5.02	Mandalay Bay		2/12/2020	2/11/2020	N/A	2/11/2020	N/A
Loan	17	6	Lullwater at Blair Stone	Debt Service Reserve	3/2/2021	11/23/2020	N/A	11/19/2020	N/A
Loan		7	Woods on LaMonte	N/A	2/12/2021	1/29/2021	N/A	1/29/2021	N/A
Loan		8	Olympus Corporate Center	Unfunded Obligations Reserve	3/15/2021	2/25/2021	N/A	3/22/2021	2/25/2021
Loan		9	The District - Airpark	AmeriFirst Financial Lease Reserve ($142,768); AmeriFirst Financial Existing TI Reserve ($82,675); Fig & Birch Interiors Existing TI Reserve ($70,332); AmeriFirst Financial Existing LC Reserve ($30,685)	2/4/2021	1/29/2021	N/A	1/29/2021	N/A
Loan		10	Allied Plaza	N/A	3/24/2021	3/16/2021	N/A	3/16/2021	3/16/2021
Loan	6	11	Central Canal Company Industrial Portfolio	N/A
Property		11.01	Venture & Forsyth		4/13/2021	3/9/2021	N/A	3/9/2021	N/A
Property		11.02	Carter I & II		4/13/2021	3/9/2021	N/A	3/8/2021	N/A
Property		11.03	Northstar Business Park		4/13/2021	3/9/2021	N/A	3/8/2021	N/A
Property		11.04	Michigan I & II		4/13/2021	3/5/2021	N/A	3/9/2021	N/A
Property		11.05	Taft Vineland		4/13/2021	3/9/2021	N/A	3/8/2021	N/A
Property		11.06	Lyman Road		4/13/2021	3/5/2021	N/A	3/8/2021	N/A
Loan	5, 6, 8, 12, 18, 19	12	Signature Office Portfolio	Unfunded Obligations Reserve (Upfront: $619,885); COVID Reserve (Upfront: $53,445)
Property		12.01	Hauppauge Office Park		7/20/2020	7/17/2020	N/A	7/17/2020	N/A
Property		12.02	20 Commerce		7/28/2020	7/17/2020	N/A	7/17/2020	N/A
Loan	20	13	12510 & 12600 Cardinal Meadow	N/A	1/4/2021	12/16/2020	N/A	12/15/2020	N/A
Loan	8	14	Sunrise Corporate Plaza I	N/A	3/23/2021	3/9/2021	N/A	3/9/2021	N/A
Loan		15	Colonnades West	Capital Improvements Reserve	12/20/2019	11/7/2019	N/A	11/7/2019	N/A
Loan		16	LA Creative Industrial Portfolio	COVID Reserve	2/16/2021	12/1/2020	N/A	12/8/2020	12/7/2020
Loan		17	Frankfort Crossing	Taqueria Mammy Chayo Free Rent Reserve ($13,312); Buford’s Barbecue and Bourbon Free Rent Reserve ($7,592); Salina’s Pizza Free Rent Reserve ($2,745)	2/25/2021	12/23/2020	N/A	12/23/2020	N/A
Loan	6, 9	18	East Boston Multifamily Portfolio 1	Debt Service Reserve	3/3/2021
Property		18.01	298-300 Meridian Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.02	151-153 Meridian Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.03	108-110 Meridian Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.04	144-146 Chester Avenue		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.05	236 Princeton Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.06	346 Chelsea Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.07	151 Saratoga Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.08	17 Morris Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.09	8 Curtis Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.10	329 Paris Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.11	187 Maverick Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.12	62 Chelsea Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.13	26 Decatur Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Property		18.14	133 Eutaw Street		3/3/2021	2/16/2021	N/A	2/16/2021	N/A
Loan	6	19	Jones Estates Portfolio	Debt Service Reserve
Property		19.01	Massengills MHC		3/10/2021	2/24/2021	N/A	2/24/2021	N/A
Property		19.02	Brookhaven MHC		3/9/2021	2/24/2021	N/A	2/24/2021	N/A

A-1-21 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE 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
Property		19.03	Leisure Park MHC		3/17/2021	2/24/2021	N/A	2/24/2021	N/A
Property		19.04	Twin Branch MHC		3/18/2021	2/24/2021	N/A	2/24/2021	N/A
Property		19.05	Hannibal MHC		3/9/2021	2/24/2021	N/A	2/24/2021	N/A
Property		19.06	Whispering Pines		3/5/2021	2/24/2021	N/A	2/24/2021	N/A
Property		19.07	Avalon MHC		3/5/2021	2/24/2021	N/A	2/24/2021	N/A
Loan	6, 7	20	Archer Portfolio	Debt Service Reserve ($145,120.50); Unfunded Leasing Obligations Reserve ($78,022.64); Gap Rent Reserve ($6,992.17)
Property		20.01	Crown Point Center		2/19/2021	2/3/2021	N/A	2/3/2021	N/A
Property		20.02	Spanish Village		2/16/2021	2/2/2021	N/A	2/3/2021	N/A
Property		20.03	Bouquet Canyon		2/23/2021	2/3/2021	N/A	2/3/2021	2/3/2021
Loan	21	21	6851 River Road	Tristate Funds	3/19/2021	3/12/2021	N/A	3/15/2021	N/A
Loan	5	22	Appletree Business Park	Debt Service Reserve ($1,753,873); Planned Renovations Reserve ($1,615,800)	11/18/2020	11/16/2020	N/A	11/13/2020	N/A
Loan		23	179 East 116th Street	N/A	3/23/2021	3/10/2021	N/A	3/10/2021	N/A
Loan	9, 22, 23	24	25-22 30th Drive	COVID Concession Reserve ($900,000); 421A Reserve ($500,000); Debt Service Reserve ($131,887)	4/1/2021	2/10/2021	N/A	2/11/2021	N/A
Loan		25	The Villas at Willow Run	N/A	3/3/2021	2/25/2021	N/A	2/25/2021	N/A
Loan		26	Pillars at HBU	Today’s Vision Reserve	3/11/2021	1/25/2021	N/A	1/25/2021	N/A
Loan	6, 7	27	Indy Multifamily	Debt Service Reserve
Property		27.01	The Delaware		2/10/2021	1/29/2021	N/A	1/29/2021	N/A
Property		27.02	632 MLK Apartments		2/10/2021	1/29/2021	N/A	1/29/2021	N/A
Loan		28	4500 Alexander Boulevard Northeast	N/A	3/8/2021	3/8/2021	N/A	1/4/2021	N/A
Loan	6, 7	29	MC Office Portfolio	Outstanding TI/LC Reserve (Upfront: $303,742); Roof Reserve (Upfront: $100,000, Monthly: $2,553)
Property		29.01	43630 Hayes Road		3/1/2021	2/2/2021	N/A	2/2/2021	N/A
Property		29.02	15950 East 12 Mile Road		3/1/2021	2/2/2021	N/A	2/2/2021	N/A
Property		29.03	43740 North Groesbeck Highway		3/1/2021	2/2/2021	N/A	2/2/2021	N/A
Property		29.04	30117 Schoenherr Road		3/1/2021	2/2/2021	N/A	2/2/2021	N/A
Property		29.05	30300 Hoover Road		3/1/2021	2/2/2021	N/A	2/2/2021	N/A
Loan		30	Durango Commons	State Farm and Featherblade Initial TI/LC Reserve ($161,734); Rent Concession Reserve ($18,254)	3/1/2021	2/23/2021	N/A	2/23/2021	N/A
Loan		31	Savannah Industrial	N/A	3/17/2021	1/12/2021	N/A	1/12/2021	N/A
Loan		32	Route 1 Self Storage	N/A	2/25/2021	1/22/2021	N/A	1/20/2021	N/A
Loan	24	33	486 East 28th Street	Debt Service Reserve	3/18/2021	3/9/2021	N/A	3/9/2021	N/A
Loan		34	Riverwood Research Center	N/A	2/23/2021	2/12/2021	N/A	2/11/2021	N/A
Loan		35	Menifee Range Self Storage and RV	N/A	2/23/2021	1/25/2021	N/A	1/25/2021	1/25/2021
Loan		36	Dollar Self Storage #10 - Apache Junction	N/A	2/3/2021	4/2/2020	N/A	4/2/2020	N/A
Loan	6	37	StorWise SS Portfolio - Tahoe	N/A
Property		37.01	StorWise Kingsbury		1/29/2021	1/19/2021	N/A	1/20/2021	1/19/2021
Property		37.02	StorWise Tahoe		1/29/2021	1/19/2021	N/A	1/20/2021	1/19/2021
Loan		38	Marshall Avenue Industrial Park	Ground Lease Escrow	3/18/2021	3/10/2021	N/A	3/16/2021	3/9/2021
Loan	25	39	Montgomery Self Storage	Performance Reserve	2/26/2021	2/26/2021	N/A	2/25/2021	N/A
Loan		40	Store Safe Baton Rouge	N/A	1/25/2021	1/27/2021	N/A	1/26/2021	N/A
Loan	26	41	Desert’s Edge RV Park	N/A	3/22/2021	2/22/2021	N/A	2/22/2021	N/A
Loan		42	Friar’s Branch Crossing	Rent Concession Reserve	3/26/2021	2/26/2021	N/A	4/2/2021	N/A
Loan		43	Lantern Building	Burk Royalty Reserve	12/21/2020	12/18/2020	N/A	12/18/2020	N/A
Loan		44	A&S Apartments	N/A	3/24/2021	10/27/2020	N/A	10/27/2020	N/A
Loan	6	45	CVS Portfolio	N/A
Property		45.01	CVS Fort Wayne		12/15/2020	3/8/2021	N/A	12/16/2020	N/A
Property		45.02	CVS Garden City		12/15/2020	3/8/2021	N/A	12/16/2020	N/A
Loan		46	Hollywood 95 Office Center	N/A	3/16/2021	3/2/2021	N/A	3/2/2021	N/A
Loan	5	47	McCarthy Ranch	PetSmart Reserve ($4,000,000); Bao Bao Reserve ($83,976)	12/19/2019	12/17/2019	N/A	12/16/2019	12/16/2019
Loan		48	Whitehall Apartments	N/A	3/24/2021	3/18/2021	N/A	10/28/2020	N/A
Loan		49	Baychester Shopping Center	N/A	3/5/2021	2/16/2021	N/A	2/16/2021	N/A
Loan		50	Inverness Dental and Medical Plaza	N/A	3/7/2021	2/12/2021	N/A	2/12/2021	N/A
Loan		51	CubeSmart Winston-Salem	N/A	2/5/2021	1/5/2021	N/A	1/5/2021	N/A
Loan		52	2015-2021 West Race Avenue	P&I Reserve	3/10/2021	3/25/2021	N/A	3/5/2021	N/A
Loan		53	Comfort Inn & Suites Southport	Seasonality Reserve (Upfront: $50,000, Monthly: $6,250); Required Future PIP Renovation Reserve (Monthly: Springing)	6/17/2019	6/12/2019	N/A	6/14/2019	N/A
Loan	27	54	1101 California Avenue	Economic Holdback Reserve	3/10/2021	3/10/2021	N/A	3/10/2021	3/10/2021
Loan		55	E&B Apartments	N/A	3/24/2021	10/27/2020	N/A	10/28/2020	N/A
Loan		56	Cedar Lofts Apartments	Shortfall Reserve	2/22/2021	2/3/2021	N/A	2/4/2021	N/A
Loan	6	57	Keepsake Storage Portfolio	N/A
Property		57.01	Commonwealth Storage		3/17/2021	3/4/2021 and 3/8/2021	N/A	3/4/2021	N/A
Property		57.02	Keepsake Storage		3/17/2021	3/4/2021	N/A	3/4/2021	N/A
Loan		58	Anchor Baker Storage	N/A	3/19/2021	3/5/2021	N/A	3/5/2021	N/A
Loan	8, 28	59	571 Hudson Coop	N/A	2/24/2021	2/11/2021	N/A	2/11/2021	N/A
Loan		60	1425 Bruckner Fee	N/A	4/13/2021	3/9/2021	N/A	3/9/2021	N/A
Loan		61	Grand Avenue Storage	N/A	3/8/2021	3/9/2021	N/A	3/9/2021	3/9/2021
Loan		62	Anchor Mini Storage	N/A	3/19/2021	3/5/2021	N/A	3/5/2021	N/A
Loan		63	Netana Apartments	N/A	3/24/2021	10/27/2020	N/A	10/28/2020	N/A
Loan		64	Windy Acres MHC	Environmental Reserve	3/26/2021	1/19/2021	3/25/2021	3/22/2021	N/A
Loan	6	65	Maple Hills & Walnut Valley MHP	N/A
Property		65.01	Maple Hills MHP		3/25/2021	3/17/2021	N/A	3/17/2021	N/A
Property		65.02	Walnut Valley MHP		3/25/2021	3/18/2021	N/A	3/18/2021	N/A

A-1-22 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Seismic Zone (Y/N)

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

6, 9, 10

1

Extra Space Self Storage Portfolio

Property

1.01

Extra Space Brickell

No

N/A

Property

1.02

Extra Space Ocoee

No

N/A

Property

1.03

Extra Space West Doral

No

N/A

Property

1.04

Extra Space Coconut Grove

No

N/A

Property

1.05

Extra Space Alpharetta

No

N/A

Property

1.06

Extra Space Fleming Island

No

N/A

Property

1.07

Extra Space Marietta

No

N/A

Loan

11, 12

2

215 Coles Street

No

N/A

Loan

6, 7, 9

3

Ahold Portfolio

Property

3.01

Stop & Shop - South Yarmouth

No

N/A

Property

3.02

Stop & Shop - Peabody

No

N/A

Property

3.03

Stop & Shop - Arlington

No

N/A

Property

3.04

Stop & Shop - Lexington

No

N/A

Loan

6, 9

4

NOLA Logistics Portfolio

Property

4.01

115 Canvasback Drive

No

N/A

Property

4.02

150 Teal Street

No

N/A

Property

4.03

120 Mallard Street

No

N/A

Property

4.04

110 Widgeon Drive

No

N/A

Property

4.05

150 James Drive East

No

N/A

Property

4.06

161 James Drive West

No

N/A

Property

4.07

100 James Drive

No

N/A

Property

4.08

150 Canvasback Drive

No

N/A

Property

4.09

125 James Drive West

No

N/A

Property

4.10

190 James Drive East

No

N/A

Property

4.11

160 James Drive East

No

N/A

Property

4.12

107 Mallard Street

No

N/A

Property

4.13

125 Mallard Street

No

N/A

Property

4.14

143 Mallard Street

No

N/A

Property

4.15

115 James Drive West

No

N/A

Loan

5, 6, 7, 8, 13, 14, 15, 16

5

MGM Grand & Mandalay Bay

$1,597,853,000

$1,365,800,000

65.2%

2.70x

9.7%

Property

5.01

MGM Grand

No

N/A

Property

5.02

Mandalay Bay

No

N/A

Loan

17

6

Lullwater at Blair Stone

No

N/A

Loan

7

Woods on LaMonte

No

N/A

Loan

8

Olympus Corporate Center

Yes - 3

6.0%

Loan

9

The District - Airpark

No

N/A

Loan

10

Allied Plaza

Yes - 4

9.0%

Loan

6

11

Central Canal Company Industrial Portfolio

Property

11.01

Venture & Forsyth

No

N/A

Property

11.02

Carter I & II

No

N/A

Property

11.03

Northstar Business Park

No

N/A

Property

11.04

Michigan I & II

No

N/A

Property

11.05

Taft Vineland

No

N/A

Property

11.06

Lyman Road

No

N/A

Loan

5, 6, 8, 12, 18, 19

12

Signature Office Portfolio

$70,000,000

69.0%

1.50x

9.2%

Property

12.01

Hauppauge Office Park

No

N/A

Property

12.02

20 Commerce

No

N/A

Loan

20

13

12510 & 12600 Cardinal Meadow

No

N/A

Loan

8

14

Sunrise Corporate Plaza I

No

N/A

Loan

15

Colonnades West

No

N/A

Loan

16

LA Creative Industrial Portfolio

Yes - 4

18.0%

Loan

17

Frankfort Crossing

No

N/A

Loan

6, 9

18

East Boston Multifamily Portfolio 1

Property

18.01

298-300 Meridian Street

No

N/A

Property

18.02

151-153 Meridian Street

No

N/A

Property

18.03

108-110 Meridian Street

No

N/A

Property

18.04

144-146 Chester Avenue

No

N/A

Property

18.05

236 Princeton Street

No

N/A

Property

18.06

346 Chelsea Street

No

N/A

Property

18.07

151 Saratoga Street

No

N/A

Property

18.08

17 Morris Street

No

N/A

Property

18.09

8 Curtis Street

No

N/A

Property

18.10

329 Paris Street

No

N/A

Property

18.11

187 Maverick Street

No

N/A

Property

18.12

62 Chelsea Street

No

N/A

Property

18.13

26 Decatur Street

No

N/A

Property

18.14

133 Eutaw Street

No

N/A

Loan

6

19

Jones Estates Portfolio

Property

19.01

Massengills MHC

No

N/A

Property

19.02

Brookhaven MHC

No

N/A

A-1-23 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORGAGE LOANS

Property Flag

Footnotes

Loan ID

Property Name

Seismic Zone (Y/N)

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

Property

19.03

Leisure Park MHC

No

N/A

Property

19.04

Twin Branch MHC

No

N/A

Property

19.05

Hannibal MHC

No

N/A

Property

19.06

Whispering Pines

No

N/A

Property

19.07

Avalon MHC

No

N/A

Loan

6, 7

20

Archer Portfolio

Property

20.01

Crown Point Center

No

N/A

Property

20.02

Spanish Village

No

N/A

Property

20.03

Bouquet Canyon

Yes - 4

9.0%

Loan

21

21

6851 River Road

No

N/A

Loan

5

22

Appletree Business Park

No

N/A

$37,500,000

56.9%

1.92x

11.4%

Loan

23

179 East 116th Street

No

N/A

Loan

9, 22, 23

24

25-22 30th Drive

No

N/A

Loan

25

The Villas at Willow Run

No

N/A

Loan

26

Pillars at HBU

No

N/A

Loan

6, 7

27

Indy Multifamily

Property

27.01

The Delaware

No

N/A

Property

27.02

632 MLK Apartments

No

N/A

Loan

28

4500 Alexander Boulevard Northeast

No

N/A

Loan

6, 7

29

MC Office Portfolio

Property

29.01

43630 Hayes Road

No

N/A

Property

29.02

15950 East 12 Mile Road

No

N/A

Property

29.03

43740 North Groesbeck Highway

No

N/A

Property

29.04

30117 Schoenherr Road

No

N/A

Property

29.05

30300 Hoover Road

No

N/A

Loan

30

Durango Commons

No

N/A

Loan

31

Savannah Industrial

No

N/A

Loan

32

Route 1 Self Storage

No

N/A

Loan

24

33

486 East 28th Street

No

N/A

Loan

34

Riverwood Research Center

No

N/A

Loan

35

Menifee Range Self Storage and RV

Yes - 4

9.0%

Loan

36

Dollar Self Storage #10 - Apache Junction

No

N/A

Loan

6

37

StorWise SS Portfolio - Tahoe

Property

37.01

StorWise Kingsbury

Yes - 4

15.0%

Property

37.02

StorWise Tahoe

Yes - 3

9.0%

Loan

38

Marshall Avenue Industrial Park

Yes - 4

8.0%

Loan

25

39

Montgomery Self Storage

No

N/A

Loan

40

Store Safe Baton Rouge

No

N/A

Loan

26

41

Desert’s Edge RV Park

No

N/A

Loan

42

Friar’s Branch Crossing

No

N/A

Loan

43

Lantern Building

No

N/A

Loan

44

A&S Apartments

No

N/A

Loan

6

45

CVS Portfolio

Property

45.01

CVS Fort Wayne

No

N/A

Property

45.02

CVS Garden City

No

N/A

Loan

46

Hollywood 95 Office Center

No

N/A

Loan

5

47

McCarthy Ranch

Yes - 4

15.0%

$40,000,000

60.5%

2.07x

8.3%

Loan

48

Whitehall Apartments

No

N/A

Loan

49

Baychester Shopping Center

No

N/A

Loan

50

Inverness Dental and Medical Plaza

No

N/A

Loan

51

CubeSmart Winston-Salem

No

N/A

Loan

52

2015-2021 West Race Avenue

No

N/A

Loan

53

Comfort Inn & Suites Southport

No

N/A

Loan

27

54

1101 California Avenue

Yes - 4

16.0%

Loan

55

E&B Apartments

No

N/A

Loan

56

Cedar Lofts Apartments

No

N/A

Loan

6

57

Keepsake Storage Portfolio

Property

57.01

Commonwealth Storage

No

N/A

Property

57.02

Keepsake Storage

No

N/A

Loan

58

Anchor Baker Storage

No

N/A

Loan

8, 28

59

571 Hudson Coop

No

N/A

N/A

$13,200,000

26.5%

0.0%

0

0

0

N/A

Loan

60

1425 Bruckner Fee

No

N/A

Loan

61

Grand Avenue Storage

Yes - 4

10.0%

Loan

62

Anchor Mini Storage

No

N/A

Loan

63

Netana Apartments

No

N/A

Loan

64

Windy Acres MHC

No

N/A

Loan

6

65

Maple Hills & Walnut Valley MHP

Property

65.01

Maple Hills MHP

No

N/A

Property

65.02

Walnut Valley MHP

No

N/A

A-1-24 

	MSC 2021-L5
	Footnotes to Annex A-1
(1)	MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; Barclays—Barclays Capital Real Estate Inc.; AREF—Argentic Real Estate Finance LLC; SMC—Starwood Mortgage Capital LLC;  KeyBank—KeyBank National Association
(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 the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties that are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced mortgage loan, pari passu loan primary servicing 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 the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties.
(5)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, Mortgage Loan No. 12, Signature Office Portfolio, Mortgage Loan No. 22, Appletree Business Park and Mortgage Loan No. 47, McCarthy Ranch, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. 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/Beds calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “The Non-Serviced Pari Passu-A/B Whole Loans” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this Preliminary Prospectus.
(6)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, Mortgage Loan No. 3, Ahold Portfolio, Mortgage Loan No. 4, NOLA Logistics Portfolio, Mortgage Loan No. 5, MGM Grand & Mandalay Bay, Mortgage Loan No. 11, Central Canal Company Industrial Portfolio, Mortgage Loan No. 12, Signature Office Portfolio, Mortgage Loan No. 18, East Boston Multifamily Portfolio 1, Mortgage Loan No. 19, Jones Estates Portfolio, Mortgage Loan No. 20, Archer Portfolio, Mortgage Loan No. 27, Indy Multifamily, Mortgage Loan No. 29, MC Office Portfolio, Mortgage Loan No. 37, StorWise SS Portfolio - Tahoe, Mortgage Loan No. 45, CVS Portfolio, Mortgage Loan No. 57, Keepsake Storage Portfolio and Mortgage Loan No. 65, Maple Hills & Walnut Valley MHP, each such Mortgage Loan is secured by multiple 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/Beds 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 Underwritten NCF, among other methods.
(7)	With respect to Mortgage Loan No. 3, Ahold Portfolio, Mortgage Loan No. 5, MGM Grand & Mandalay Bay, Mortgage Loan No. 20, Archer Portfolio, Mortgage Loan No. 27, Indy Multifamily and Mortgage Loan No. 29, MC Office Portfolio 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, partial prepayment or partial assumption of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Partial Releases, Substitutions and Additions” in this Preliminary Prospectus.
(8)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, Mortgage Loan No. 12, Signature Office Portfolio, Mortgage Loan No. 14, Sunrise Corporate Plaza I and Mortgage Loan No. 59, 571 Hudson Coop, the related mortgage loan documents permit future subordinate secured or unsecured 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” and “—Additional Indebtedness—Other Secured Indebtedness” in this Preliminary Prospectus.
(9)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, the Appraised Value reflects an “as-portfolio” appraised value, which includes an approximately 11.0% premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Extra Space Self Storage Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value of the Mortgaged Properties without regard to the portfolio premium is $121,750,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio assuming the $121,750,000 value and without netting out the $2,500,000 earnout reserve (as described in footnote 10 below) are 53.4% and 53.4%, respectively.

A-1-25 

	With respect to Mortgage Loan No. 3, Ahold Portfolio, the Appraised Value represents an approximately 5.3% portfolio premium to the aggregate “as-is” appraised value of the individual Mortgaged Properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Ahold Portfolio Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Mortgaged Properties, without regard to the portfolio premium, was $96,600,000 as of February 10, 2021. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the aggregate “as-is” appraised values, without regard to the premium, are 44.4% and 44.4%, respectively. With respect to Mortgage Loan No. 4, NOLA Logistics Portfolio, only a portfolio Appraised Value was provided. With respect to Mortgage Loan No. 18, East Boston Multifamily Portfolio I, the Appraised Value represents an approximately 5.1% portfolio premium to the aggregate “as-is” appraised value of the individual mortgaged properties. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the East Boston Multifamily Portfolio I Mortgage Loan are calculated using the “as-is” appraised value based on such portfolio premium. The “as-is” appraised value for the Mortgaged Properties without regard to the portfolio premium was $22,930,000 as of February 3, 2021. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated using the aggregate “as-is” appraised values are both 62.8%. With respect to Mortgage Loan No. 24, 25-22 30th Drive, the Appraised Value of $19,100,000 represents the “As Stabilized” value of the Mortgaged Property based on the leasing of five vacant units by May 1, 2021. As of March 30, 2021, the Mortgaged Property was fully occupied. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “as-is” appraised value of $18,900,000 as of January 27, 2021 and adjusted for the $900,000 COVID Concession Reserve is 58.7%.
(10)	With respect to Mortgage Loan No. 1, Extra Space Self Storage Portfolio, the Underwritten NOI Debt Yield, Underwritten NCF Debt Yield, Cut-off Date LTV Ratio and Maturity Date LTV Ratio are calculated net of a $2,500,000 earnout reserve. Provided that no default has occurred and is continuing, the lender will disburse funds held in the earnout reserve to the borrowers at such time as the net cash flow (based on the 12 months preceding the date of calculation) debt yield is equal to or greater than 7.5%.  In the event that the Mortgaged Properties have not achieved a debt yield of at least 7.5% by April 16, 2024, the lender will apply all funds on deposit in the earnout reserve to a partial prepayment or partial defeasance of the Extra Space Self Storage Portfolio Mortgage Loan on the next payment date.  Any partial prepayment of the Extra Space Self Storage Portfolio Mortgage Loan in connection with this event will be subject to the payment of a yield maintenance premium, and the Extra Space Self Storage Portfolio borrowers are required to pay to the lender such yield maintenance premium and all costs incurred by the lender with respect to such prepayment.  Underwritten NOI Debt Yield, Underwritten NCF Debt Yield, Cut-off Date LTV Ratio and Maturity Date LTV Ratio without excluding the Earnout Reserve are 7.8%, 7.6%, 48.1% and 48.1%, respectively.
(11)	With respect to Mortgage Loan No. 2, 215 Coles Street, the Mortgaged Property is master leased to an affiliate of the related borrower, which in turn is expected to sublease all of the space to subtenants affiliated with the related borrower.
(12)	With respect to Mortgage Loan No. 2, 215 Coles Street and Mortgage Loan No. 12, Signature Office Portfolio, the Title Type is characterized as “Fee” because (i) the borrower has a fee interest in all or substantially all of the mortgaged property (provided that if the borrower has a leasehold interest in any portion of the mortgaged property, such portion is not material to the use or operation of the mortgaged property), or (ii) the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related mortgaged property.
(13)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, each of the related Mortgaged Properties consist of a resort and casino and, as of the trailing twelve months ending December 31, 2020 (i) with respect to the Mandalay Bay Mortgaged Property, approximately 35.0% of the revenues were from hotel rooms, approximately 22.0% of the revenues were from gaming, approximately 22.5% of the revenues were from food and beverage, and approximately 20.6% of the revenues were from other sources and (ii) with respect to the MGM Grand Mortgaged Property, approximately 26.2% of the revenues were from hotel rooms, approximately 30.6% of the revenues were from gaming, approximately 20.0% of the revenues were from food and beverage, and approximately 23.2% of the revenues were from other sources.
(14)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, the Mortgage Loan is structured with an Anticipated Repayment Date (“ARD”) and will be interest-only prior to the ARD. After the ARD, the following structure will apply: (i) the interest rate will increase by 200 basis points over the greater of (x) 3.55800%, and (y) (1) the ARD treasury note rate in effect on the ARD plus (2) 1.77000%; (ii) amounts in the excess cash flow reserve will be applied first to pay monthly additional interest amounts which, to the extent not paid, will be deferred and added to the principal balance of the MGM Grand & Mandalay Bay Whole Loan; and (iii) a full cash flow sweep to the extent of remaining amounts in the excess cash flow reserve will be applied to the principal of the MGM Grand & Mandalay Bay Whole Loan.
(15)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, the DSCR and Debt Yield calculations are based on the initial MGM/Mandalay lease annual rent of $292,000,000. The UW NCF DSCR (P&I) and the Underwritten NCF Debt Yield for the MGM Grand & Mandalay Bay Senior Notes (based on the Underwritten NCF of approximately $487.3 million) are 8.27x and 29.8%, respectively. Underwritten NCF was determined prior to the COVID-19 pandemic.  Based on the YE 2020 adjusted EBITDAR of approximately $108.8 million, the MGM Grand & Mandalay Bay Senior Loan results in a DSCR of 1.85x and on the MGM Grand & Mandalay Bay Whole Loan results in a DSCR of 1.01x.
(16)	With respect to Mortgage Loan No. 5, MGM Grand & Mandalay Bay, a cash management trigger period and cash sweep trigger period has occurred under the MGM Grand & Mandalay Bay Whole Loan due to the debt service coverage ratio on the Whole

A-1-26 

	Loan falling below 2.50x for two consecutive calendar quarters. In lieu of all excess cash amounts being held in a reserve account, BREIT Prime Lease Holdings LLC and MGM Growth Properties Operating Partnership LP have delivered a guaranty to the lender guaranteeing all amounts required to be deposited in the excess cash flow reserve in accordance with the terms and conditions in the MGM Grand & Mandalay Bay Whole Loan documents.
(17)	With respect to Mortgage Loan No. 6, Lullwater at Blair Stone, the Occupancy Rate excludes the two management units which were included in the unit total for the Mortgaged Property.
(18)	With respect to Mortgage Loan No. 12, Signature Office Portfolio, Crossmark, Inc. (13,171 SF), previously the fourth largest tenant at the 20 Commerce property representing $335,861 in underwritten annual base rent and $9,090 in underwritten reimbursements, vacated its leased space on or about March 31, 2021 in connection with the expiration of its lease, and such space is currently vacant.  The underwriting of the Signature Office Portfolio Mortgage Loan was conducted prior to Crossmark, Inc. vacating its leased space.  Excluding the vacant space previously occupied by Crossmark, Inc., the Occupancy Rate at the 20 Commerce property and the Signature Office Portfolio Mortgaged Properties is 73.4% and 84.0%, respectively. Excluding income from Crossmark, Inc., the Underwritten NOI Debt Yield, Underwritten NCF Debt Yield, UW NCF DSCR (IO) and UW NCF DSCR (P&I) would be 8.8%, 8.0%, 2.07x and 1.43x, respectively.
(19)	With respect to Mortgage Loan No. 12, Signature Office Portfolio, the Appraised Value for the Hauppauge Office Park Mortgaged Property includes tax savings attributable to two PILOT tax abatements, one of which is scheduled to expire in the 2021/2022 tax year. The Appraised Value assumes that such expiring PILOT tax abatement will be renewed prior to its expiration. The borrower sponsor reported that they intend to apply for the renewal of the PILOT tax abatement prior to its expiration. We cannot assure you that the PILOT tax abatement will be renewed, which may cause property taxes at the Mortgaged Property to increase.
(20)	With respect to Mortgage Loan No. 13, 12510 & 12600 Cardinal Meadow, all of the tenants are affiliated with the related borrower. In addition, the related appraisal for the related Mortgaged Property states that it appraises the fee simple estate and has not considered the leases with internal, related party entities of the owner, which are not considered arm’s length documents.
(21)	With respect to Mortgage Loan No. 21, 6851 River Road, the Mortgaged Property is 100% leased to Tristate Apartment Furnishers, LLC, a borrower affiliate.
(22)	With respect to Mortgage Loan No. 24, 25-22 30th Drive, the Appraised Value for the Mortgaged Property of $19,100,000 includes $2,780,000 attributable to a 421-a tax abatement, which has been applied for but has not been received as of the origination date. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the 25-22 30th Drive Mortgage Loan Cut-off Date Balance net of the $900,000 COVID Concession Reserve and a $16,320,000 appraised value, excluding the net present value of the tax abatement, are 68.0%. Assuming full year one taxes as estimated in the appraisal of $137,452, Underwritten NCF DSCR and Underwritten NOI Debt Yield, with Underwritten NOI Debt Yield being calculated on the 25-22 30th Drive Mortgage Loan Cut-off Date Balance net of the $900,000 COVID Concession Reserve, would be 1.24x and 5.9%, respectively.
(23)	With respect to Mortgage Loan No. 24, 25-22 30th Drive, at origination the borrowers deposited $900,000 into a COVID Concession Reserve (as defined in the Mortgage Loan documents), to be released to the borrowers upon (i) the lender’s receipt of a written request for disbursement, which request must be made prior to April 1, 2025, (ii) the borrowers providing a current rent roll with a minimum occupancy of 87.0% and (iii) the net operating income debt yield at the Mortgaged Property (calculated based on a loan principal balance that is net of the remaining funds on deposit in the COVID Concession Reserve following the requested disbursement) being at least 7.5% based on a trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted (i) prior to the payment date in April 2022, (ii) if a Sweep Event Period (as defined in the Mortgage Loan documents) exists or (iii) if the 421-a requirements (as defined in the Mortgage Loan documents) have not been satisfied. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are based on the 25-22 30th Drive Mortgage Loan Cut-off Date Balance net of the $900,000 COVID Concession Reserve. Assuming the gross 25-22 30th Drive Mortgage Loan Cut-off Date Balance of $12,000,000, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are 62.8%, 62.8%, 6.6% and 6.6%, respectively.
(24)	With respect to Mortgage Loan No. 33, 486 East 28th Street, the Appraised Value for the Mortgaged Property includes $3,490,000 attributable to a 421-a tax abatement, which has been applied for but has not been received as of the origination date. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the $9,210,000 appraised value, excluding the net present value of the tax abatement is 89.0%. Assuming full year one taxes as estimated in the appraisal of $171,464, Underwritten NCF DSCR and Underwritten NOI Debt Yield would be 1.23x and 5.1%, respectively.
(25)	With respect to Mortgage Loan No. 39, Montgomery Self Storage, at origination the borrower deposited $400,000 into a Performance Reserve (as defined in the Mortgage Loan documents), to be released to the borrower upon the net operating income debt yield at the Mortgaged Property (calculated based on a loan principal balance that is net of the remaining funds on deposit in the Performance Reserve, following the requested disbursement) being at least 8.75% based on a trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted prior to September 11, 2021 or if an event of default exists. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are based on the Montgomery Self Storage Mortgage Loan Cut-off Date Balance net of the $400,000 Performance Reserve. Assuming the gross

A-1-27 

	Montgomery Self Storage Mortgage Loan Cut-off Date Balance of $6,700,000, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are 64.7%, 58.6%, 6.0%, 7.9%, 8.1%, 8.3% and 8.1%, respectively.
(26)	With respect to Mortgage Loan No. 41, Desert’s Edge RV Park, the Upfront Insurance Reserves and Ongoing Monthly Insurance Reserves are for the borrower’s flood insurance coverage policy for the Desert’s Edge RV Park Mortgaged Property. Additional monthly deposits for insurance are suspended for the Desert’s Edge RV Park Mortgaged Property as long as certain conditions set forth in the Mortgage Loan documents are satisfied.
(27)	With respect to Mortgage Loan No. 54, 1101 California Avenue, at origination the borrower deposited $100,000 into an Economic Holdback Reserve (as defined in the Mortgage Loan documents), to be released to the borrowers upon the net operating income debt yield at the Mortgaged Property (calculated based on a loan principal balance that is net of the remaining funds on deposit in the Economic Holdback Reserve following the requested disbursement) being at least 9.5% based on a trailing 12-month period. Notwithstanding the foregoing, no disbursement is permitted prior to the payment date in January 2022 or if an event of default exists. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are based on the 1101 California Avenue Mortgage Loan Cut-off Date Balance net of the $100,000 Economic Holdback Reserve. Assuming the gross 1101 California Avenue Mortgage Loan Cut-off Date Balance of $4,000,000, Cut-off Date LTV Ratio, Maturity Date LTV Ratio, Third Most Recent NOI Debt Yield, Second Most Recent NOI Debt Yield, Most Recent NOI Debt Yield, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield calculations are 55.6%, 55.6%, 8.7%, 10.8%, 11.6%, 10.3% and 9.0%, respectively.
(28)	With respect to Mortgage Loan No. 59, 571 Hudson Coop, the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the 571 Hudson Coop Mortgage Loan, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the 571 Hudson Coop Mortgage Loan and is, instead, reflected as not applicable (N/A). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the 571 Hudson Coop Mortgage Loan. In addition, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten NOI and Underwritten NCF.
A.	The “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date (as defined in the Mortgage Loan documents), of the remaining scheduled payments of principal and interest (which, in the case of a partial prepayment pursuant to Section 2.6.2 of the Loan Agreement, shall mean the payments of principal and interest allocated to the amount being prepaid) from the Prepayment Date through the Permitted Par Prepayment Date (as defined in the Mortgage Loan documents)  (including any balloon payment, assuming the Mortgage Loan is repaid in full on the Permitted Par Prepayment Date) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that is equivalent to the Treasury Rate (hereinafter defined). The term “Treasury Rate” shall mean the yield 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 week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Permitted Par Prepayment Date. (If Release H.15 is no longer published, the lender shall select a comparable publication to determine the Treasury Rate, giving due consideration to any then prevailing market convention in the United States for determining a rate of interest for similar U.S. Dollar denominated commercial real estate loans to borrowers domiciled in the United States, applied in a manner reasonably determined by the lender to be consistent with such then prevailing market convention.)
B	“Yield Maintenance Premium” shall mean with respect to each note, an amount equal to the greater of (i) one-half of one percent (0.5%) of the outstanding principal amount of such note to be prepaid or satisfied and (b) 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 such note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on such note is paid on the Permitted Par Prepayment Date (as defined below) (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  (as defined below) when compounded semi-annually 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 (as defined below) in the event such payment is not made on the Payment Date), over (ii) the principal amount being prepaid provided, with respect to any prepayment of any portion of the Mortgage Loan that is subject to a rated Securitization and which is made after the Payment Date in August 2029 but prior to the Permitted Par Prepayment Date, the Yield Maintenance Premium shall be zero. “Permitted Par Prepayment Date” shall mean the Payment Date occurring in September 2029.

A-1-28 

	“Payment Date” shall mean with respect to any note, the fifth (5th) day of each calendar month during the term of the Mortgage Loan. “Prepayment Rate” shall mean the bond equivalent yield (in the secondary market) of the United States Treasury Security, that as of the Prepayment Rate Determination Date (as defined below) has a remaining term to maturity closest to, but not later than, the Permitted Par Prepayment 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 grade as the lender may reasonably select. If there is no United States Treasury Security with a yield equal to the remaining term to the Permitted Par Prepayment 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 Permitted Par Prepayment Date. “Prepayment Rate Determination Date” shall mean the date which is 5 business days prior to the date that such prepayment shall be applied in accordance with the terms and provisions in the loan agreement.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of the note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the maturity date determined by discounting such payments at the Discount Rate (defined below). 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 note 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 (1) the Applicable Interest Rate (as defined in the Mortgage Loan documents) and (2) the Yield Maintenance Treasury Rate (defined below). As used in this 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 the 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 Maturity Date. In the event Release H.15 is no longer published, the lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall the lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of the note being prepaid or (y) the present value as of the Prepayment Date (as defined below) of the Calculated Payments (defined below) from the Prepayment Date through the date of the commencement of the Open Period, which shall mean any Business Day during the six months prior to the Maturity Date, determined by discounting such payments at the Discount Rate (defined below). 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 note 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 (1) the Applicable Interest Rate (as defined in the Mortgage Loan documents) and (2) the Yield Maintenance Treasury Rate (defined below). As used in this 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 or 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 Maturity Date. In the event Release H.15 is no longer published. The lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall the lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
E.	The “Yield Maintenance Amount” shall mean the present value, as of the Prepayment Date (as defined in the Mortgage Loan documents), of the remaining scheduled payments of principal and interest from the Prepayment Date (as defined in the Mortgage Loan documents) through the Permitted Par Prepayment Date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The term “Treasury Rate” shall mean the yield 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 week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Maturity Date. (If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)
F.	“Yield Maintenance Default Premium” shall mean an amount equal to the greater of (i) four percent (4%) of the outstanding principal balance of the Loan to be prepaid or satisfied, and (ii) the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the outstanding principal balance of the Loan to be prepaid or satisfied and (ii) the present value, as of the Prepayment Date, of the remaining scheduled payments of principal and interest from the Prepayment Date through the Open Date (including any balloon payment) determined by discounting such payments at the Discount Rate, less the amount of principal being prepaid. Borrower shall provide prior

A-1-29 

	written notice to Lender specifying the date on or after the Permitted Prepayment Date upon which the prepayment is to be made (the “Prepayment Date”), which notice shall be delivered to Lender not less than thirty (30) days prior to such prepayment. “Permitted Prepayment Date” shall mean the Business Day following the second (2nd) anniversary of the first Payment Date. “Open Date” shall be that Payment Date three (3) months prior to the Maturity Date. “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (as defined below)  when compounded semiannually. “Treasury Rate” shall mean the yield 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 week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Open Date. If Release H.15 is no longer published, Lender shall select in its reasonable discretion a comparable publication to determine the Treasury Rate.
G.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of any applicable prepayment, or (b) the present value as of the Prepayment Date (as defined below) of the Calculated Payments (as defined below)  determined by discounting such payments at the Discount Rate (as defined below). As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the Principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate (as defined below); (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. “Yield Maintenance Treasury Rate” means 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 and one shorter) most nearly approximating the Permitted Prepayment 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.
H.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) two percent (2%) of any applicable prepayment, or (b) the present value as of the Prepayment Date (as defined below)  of the Calculated Payments (as defined below) determined by discounting such payments at the Discount Rate. As used in this definition, (i) the term “Prepayment Date” means the date on which the applicable prepayment is made; (ii) the term “Calculated Payments” means the monthly payments of interest only which would be due from the Prepayment Date through the Permitted Prepayment Date based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum in the amount, if any, by which the Interest Rate exceeds the Yield Maintenance Treasury Rate; (iii) the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate (as defined below), when compounded semiannually. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon the parties. “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 and one shorter) most nearly approximating the Permitted Prepayment 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.
I.	The “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 Maturity Date (including any balloon payment) determined by discounting such payments at the Discount Rate (hereinafter defined), less the amount of principal being prepaid. The term “Discount Rate” shall mean the rate that, when compounded monthly, is equivalent to the Treasury Rate (hereinafter defined) when compounded semi-annually. The term “Treasury Rate” shall mean the yield 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 week ending prior to the Prepayment Date, of U.S. Treasury constant maturities with maturity dates (one longer and one shorter) most nearly approximating the Maturity Date. (If Release H.15 is no longer published, Lender shall select a comparable publication to determine the Treasury Rate.)

A-1-30