		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-227081-06

The Information contained herein (the "Information") is preliminary and subject to change. The information will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series CSAIL 2021-C20 (the "Offering Document"). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation could be illegal.

For investors in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-227081) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or the underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-221-1037.

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

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

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

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

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


Loan No.	Footnotes	Flag	Deal Name	% of Initial Pool Balance	Mortgage Loan Originator	Mortgage Loan Seller(1)	Original Balance(2)	Cut-off Date Balance(2)(3)	Maturity/ARD Balance(2)
1		Loan	The Grace Building	9.2%	Column Financial, Inc.; Bank of America, N.A.; DBR Investments Co. Limited; JPMorgan Chase Bank, National Association	Column; GACC	$60,000,000	$60,000,000	$60,000,000
2		Loan	Miami Design District	9.2%	Bank of America, N.A.	3650 REIT	$60,000,000	$60,000,000	$60,000,000
3		Loan	888 Figueroa	6.2%	MUFG UNION BANK, N.A.	3650 REIT	$40,000,000	$40,000,000	$40,000,000
4	(23)	Loan	MGM Grand & Mandalay Bay	6.0%	Barclays Capital Real Estate Inc.; Citi Real Estate Funding Inc.; Deutsche Bank AG, New York Branch; Societe Generale Financial Corporation	GACC	$39,055,333	$39,055,333	$39,055,333
4.01		Property	MGM Grand				$21,285,156	$21,285,156	$21,285,156
4.02		Property	Mandalay Bay				$17,770,177	$17,770,177	$17,770,177
5		Loan	The Westchester	5.4%	Column Financial, Inc.	Column	$35,000,000	$35,000,000	$35,000,000
6		Loan	Hollywest Promenade	4.9%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$31,600,000	$31,600,000	$31,600,000
7		Loan	Bedford Park	4.8%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$31,500,000	$31,500,000	$31,500,000
8		Loan	USSC Group Headquarters	4.8%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$31,500,000	$31,500,000	$28,276,666
9		Loan	Memphis Self Storage Portfolio	4.8%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$31,000,000	$31,000,000	$26,274,086
9.01		Property	Storage at Highway 70				$5,700,000	$5,700,000	$4,831,042
9.02		Property	Storage at Fontaine Road				$4,370,000	$4,370,000	$3,703,799
9.03		Property	Storage at Hacks Cross Road				$4,300,000	$4,300,000	$3,644,470
9.04		Property	Storage at Country Park				$4,110,000	$4,110,000	$3,483,435
9.05		Property	Storage at Commerce Drive				$4,060,000	$4,060,000	$3,441,058
9.06		Property	Storage at Highway 51				$4,030,000	$4,030,000	$3,415,631
9.07		Property	Storage at Titus Road				$3,250,000	$3,250,000	$2,754,541
9.08		Property	Storage at Winchester Road				$1,180,000	$1,180,000	$1,000,110
10		Loan	Legacy Commons	4.7%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$30,500,000	$30,500,000	$30,500,000
11		Loan	Voyant Industrial Portfolio	3.6%	Bayview Commercial Mortgage Finance, LLC	3650 REIT	$23,700,000	$23,700,000	$21,397,519
11.01		Property	Voyant - Roanoke				$15,450,000	$15,450,000	$13,949,016
11.02		Property	Voyant - New Albany				$8,250,000	$8,250,000	$7,448,504
12		Loan	Cobblestone Commons	3.5%	UBS AG	UBS AG	$22,800,000	$22,800,000	$22,800,000
13		Loan	Stanford Oaks	3.2%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$21,000,000	$21,000,000	$21,000,000
14		Loan	SpringHill Suites Boise	2.9%	DBR Investments Co. Limited	GACC	$18,800,000	$18,800,000	$16,163,430
15		Loan	Sunset Hills	2.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$17,100,000	$17,100,000	$15,016,215
16		Loan	Highline Apartments	2.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$17,000,000	$17,000,000	$14,573,140
17		Loan	Indian Rock	2.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$17,000,000	$17,000,000	$14,895,777
18		Loan	Arts Building	2.3%	Column Financial, Inc.	Column	$15,000,000	$15,000,000	$15,000,000
19		Loan	Royal Pines	2.3%	UBS AG	UBS AG	$15,000,000	$15,000,000	$13,726,120
20		Loan	TBC Corporate Office	2.2%	UBS AG	UBS AG	$14,000,000	$14,000,000	$14,000,000
21		Loan	880 Technology Drive	2.0%	UBS AG	UBS AG	$12,700,000	$12,700,000	$12,700,000
22		Loan	The Gables at Lakeside	1.9%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$12,250,000	$12,250,000	$10,765,288
23		Loan	Fox Hills Apartments	1.8%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$11,550,000	$11,550,000	$11,550,000
24		Loan	Sun Belt Office Portfolio	1.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$10,150,000	$10,096,253	$8,121,721
24.01		Property	Rainbow Park Office				$6,700,000	$6,664,522	$5,361,136
24.02		Property	Chandler Medical Office				$3,450,000	$3,431,731	$2,760,585
25		Loan	Iron Gate Mega Storage	1.5%	UBS AG	UBS AG	$10,000,000	$10,000,000	$10,000,000
26		Loan	280 Commerce Street	1.3%	UBS AG	UBS AG	$9,000,000	$8,758,608	$6,507,280
27		Loan	The Bristol	1.0%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$6,187,000	$6,187,000	$5,202,143
28	(24)	Loan	Rachel Drive Apartments	0.6%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$3,690,000	$3,690,000	$3,250,847
29	(24)	Loan	Chambersburg Portfolio	0.5%	Grass River Real Estate Credit Partners Loan Funding, LLC	3650 REIT	$3,307,500	$3,307,500	$2,913,869
29.01		Property	Kelhigh Drive Apartments				$1,822,500	$1,822,500	$1,605,601
29.02		Property	Cheree Drive Apartments				$1,485,000	$1,485,000	$1,308,268

A-1-1

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


Loan No.	Footnotes	Flag	Deal Name	Cut-off Date Balance per SF/Units/Rooms	Loan Purpose	Sponsor	Non-Recourse Carveout Guarantor
1		Loan	The Grace Building	$567.13	Refinance	Brookfield Office Properties, Inc.	BOP NYC OP LLC; Swig Investment Company, LLC
2		Loan	Miami Design District	$804.68	Refinance	Miami Design District Associates, LLC	Miami Design District Associates, LLC
3		Loan	888 Figueroa	$277.62	Refinance	David Taban	David Taban
4	(23)	Loan	MGM Grand & Mandalay Bay	$167,644.65	Acquisition	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP	BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP
4.01		Property	MGM Grand	$167,644.65
4.02		Property	Mandalay Bay	$167,644.65
5		Loan	The Westchester	$421.39	Refinance	Simon Property Group, L.P.; Institutional Mall Investors LLC	Simon Property Group, L.P.
6		Loan	Hollywest Promenade	$260.87	Refinance	Farzad Shooshani; Farshad T. Shooshani	Farshad T. Shooshani and Farzad Shooshani, as Co-Trustees of the Said Shooshani Irrevocable Grantor Trust U/D/T dated November 9, 2012; Farshad T. Shooshani and Farzad Shooshani, as Co-Trustees of the Homa Shooshani Irrevocable Grantor Trust U/D/T dated November 9, 2012
7		Loan	Bedford Park	$115,808.82	Refinance	Gideon D. Levy	Gideon D. Levy
8		Loan	USSC Group Headquarters	$74.43	Recapitalization	AG Net Lease IV Corp.; AG Net Lease IV (Q) Corp.; AG Net Lease Realty Fund IV Investments (H-1), L.P.	AG Net Lease IV Corp.; AG Net Lease IV (Q) Corp.; AG Net Lease Realty Fund IV Investments (H-1), L.P.
9		Loan	Memphis Self Storage Portfolio	$7,840.16	Acquisition	Damian Langere; Keith Wasserman, Steve Wasserman; Wasserman Family Trust	Damian Langere; Keith Wasserman, Steve Wasserman; Wasserman Family Trust
9.01		Property	Storage at Highway 70	$7,840.16
9.02		Property	Storage at Fontaine Road	$7,840.16
9.03		Property	Storage at Hacks Cross Road	$7,840.16
9.04		Property	Storage at Country Park	$7,840.16
9.05		Property	Storage at Commerce Drive	$7,840.16
9.06		Property	Storage at Highway 51	$7,840.16
9.07		Property	Storage at Titus Road	$7,840.16
9.08		Property	Storage at Winchester Road	$7,840.16
10		Loan	Legacy Commons	$105,902.78	Refinance	Gideon D. Levy	Gideon D. Levy
11		Loan	Voyant Industrial Portfolio	$43.63	Acquisition	LCN North American Fund III REIT	LCN North American Fund III REIT
11.01		Property	Voyant - Roanoke	$43.63
11.02		Property	Voyant - New Albany	$43.63
12		Loan	Cobblestone Commons	$256.85	Acquisition	Jose Chacalo Hilu; Isidoro Attie Laniado	Jose Chacalo Hilu; Isidoro Attie Laniado
13		Loan	Stanford Oaks	$103,960.40	Refinance	Gideon D. Levy	Gideon D. Levy
14		Loan	SpringHill Suites Boise	$81,739.13	Acquisition	Bakulesh G. Patel	Bakulesh G. Patel; Jatin N. Patel; Maulin P. Patel; Manmohan N. Patel; Depan B. Patel; Karshanbhai Patel
15		Loan	Sunset Hills	$142,500.00	Acquisition	Investment Concepts, Inc.	Investment Concepts, Inc.
16		Loan	Highline Apartments	$94,444.44	Refinance	David A. Trottier; Dustin Dale Emmert	David A. Trottier; Dustin Dale Emmert
17		Loan	Indian Rock	$315.63	Refinance	Abraham Guttman	Abraham Guttman
18		Loan	Arts Building	$89.10	Refinance	IGS Realty Company	Philippe Ifrah
19		Loan	Royal Pines	$168,539.33	Refinance	Graham O. Jones, Jr.; Gregory P. Jones; John Burke Salib; Paul A. Salib	Graham O. Jones, Jr.; Gregory P. Jones; John Burke Salib; Paul A. Salib
20		Loan	TBC Corporate Office	$229.51	Acquisition	Jose Chacalo Hilu; Isidoro Attie Laniado	Jose Chacalo Hilu; Isidoro Attie Laniado
21		Loan	880 Technology Drive	$147.96	Refinance	Samuel Surnow; Max Surnow	Samuel Surnow; Max Surnow
22		Loan	The Gables at Lakeside	$92,105.26	Refinance	Michael J. Uccellini	Michael J. Uccellini
23		Loan	Fox Hills Apartments	$481,250.00	Refinance	Youram Nassir	Youram Nassir
24		Loan	Sun Belt Office Portfolio	$151.95	Recapitalization	Tolis	Tolis Investment Strategies Master Fund Ltd.
24.01		Property	Rainbow Park Office	$151.95
24.02		Property	Chandler Medical Office	$151.95
25		Loan	Iron Gate Mega Storage	$12,642.23	Refinance	Glen Aronson; Patrick O. Lennon	Glen Aronson; Patrick O. Lennon
26		Loan	280 Commerce Street	$93.42	Refinance	Christie Abercrombie	Christie Abercrombie
27		Loan	The Bristol	$73,654.76	Refinance	Eric Weber; Andrew Millard	Eric Weber; Andrew Millard
28	(24)	Loan	Rachel Drive Apartments	$120,646.55	Refinance	Ben Shaool	Ben Shaool
29	(24)	Loan	Chambersburg Portfolio	$120,646.55	Refinance	Ben Shaool	Ben Shaool
29.01		Property	Kelhigh Drive Apartments	$120,646.55
29.02		Property	Cheree Drive Apartments	$120,646.55

A-1-2

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGED PROPERTY CHARACTERISTICS

Loan No.

Footnotes

Flag

Deal Name

No. of Properties

General Property Type

Detailed Property Type

Title Type(4)

Ground Lease Initial Lease Expiration Date

Address

City

County

State

Zip Code

Year Built

Loan

The Grace Building

Office

CBD

Fee

NAP

1114 Avenue of the Americas

New York

10036

1974

Loan

Miami Design District

Retail

Luxury Retail

Fee

NAP

151 Northeast 40th Street

Miami

Miami-Dade

33137

2014-2019

Loan

888 Figueroa

Office

CBD

Fee

NAP

888 South Figueroa Street

Los Angeles

90017

1985

(23)

Loan

MGM Grand & Mandalay Bay

Hotel

Full Service

Fee

NAP

Various

Las Vegas

Clark

Various

4.01

Property

MGM Grand

Hotel

Full Service

Fee

NAP

3799 South Las Vegas Boulevard

Las Vegas

Clark

89109

1993

4.02

Property

Mandalay Bay

Hotel

Full Service

Fee

NAP

3950 South Las Vegas Boulevard

Las Vegas

Clark

89119

1999

Loan

The Westchester

Retail

Super-Regional Mall

Fee & Leasehold

12/30/2091

125 Westchester Avenue

White Plains

Westchester

10601

1995

Loan

Hollywest Promenade

Retail

Anchored

Fee

NAP

5455 Hollywood Boulevard

Los Angeles

90027

2002

Loan

Bedford Park

Multifamily

Garden

Fee

NAP

2739 Shallowford Road

Atlanta

Dekalb

30341

1965

Loan

USSC Group Headquarters

Industrial

Warehouse/Distribution

Fee

NAP

101 Gordon Drive

Exton

Chester

19341

1978, 2020

Loan

Memphis Self Storage Portfolio

Self Storage

Fee

NAP

Various

9.01

Property

Storage at Highway 70

Self Storage

Fee

NAP

8036 US Highway 70

Bartlett

Shelby

38133

1985

9.02

Property

Storage at Fontaine Road

Self Storage

Fee

NAP

3417 Fontaine Road

Memphis

Shelby

38116

1972

9.03

Property

Storage at Hacks Cross Road

Self Storage

Fee

NAP

7911 Hacks Cross Road

Olive Branch

Desoto

38654

1995

9.04

Property

Storage at Country Park

Self Storage

Fee

NAP

6780 Country Park Drive

Memphis

Shelby

38133

1980

9.05

Property

Storage at Commerce Drive

Self Storage

Fee

NAP

7097 Commerce Drive

Olive Branch

Desoto

38654

2003

9.06

Property

Storage at Highway 51

Self Storage

Fee

NAP

2274 US Highway 51

Nesbit

Desoto

38651

2003

9.07

Property

Storage at Titus Road

Self Storage

Fee

NAP

1880 Titus Road

Memphis

Shelby

38111

1975

9.08

Property

Storage at Winchester Road

Self Storage

Fee

NAP

4175 Winchester Road

Memphis

Shelby

38116

1984

Loan

Legacy Commons

Multifamily

Garden

Fee

NAP

6259 South Norcross Tucker Road

Tucker

Gwinnett

30084

1974

Loan

Voyant Industrial Portfolio

Industrial

Warehouse/Distribution

Fee

NAP

Various

11.01

Property

Voyant - Roanoke

Industrial

Warehouse/Distribution

Fee

NAP

4411 Plantation Road Northeast

Roanoke

City of Roanoke

24012

1959, 1963, 1975

11.02

Property

Voyant - New Albany

Industrial

Warehouse/Distribution

Fee

NAP

9040 Smith's Mill Road

New Albany

Licking

43054

2011

Loan

Cobblestone Commons

Retail

Anchored

Fee

NAP

8855 West Boynton Beach Boulevard

Boynton Beach

Palm Beach

33472

2019

Loan

Stanford Oaks

Multifamily

Garden

Fee

NAP

2035 Idlewood Drive

Tucker

DeKalb

30084

1968

Loan

SpringHill Suites Boise

Hotel

Limited Service

Fee

NAP

424 East Parkcenter Boulevard

Boise

Ada

83705

1991

Loan

Sunset Hills

Multifamily

Garden

Fee

NAP

2825 Bluegrass Lane

Henderson

Clark

89074

1988

Loan

Highline Apartments

Multifamily

Garden

Fee

NAP

405 Bills Lane

Columbia Falls

Flathead

59912

2020

Loan

Indian Rock

Mixed Use

Office/Retail

Fee

NAP

1 Route 59

Suffern

Rockland

10901

1996

Loan

Arts Building

Office

CBD

Fee

NAP

336 West 37th Street

New York

10018

1928

Loan

Royal Pines

Multifamily

Garden

Fee

NAP

362 U.S. Route 9

Marlboro Township

Monmouth

07726

2009

Loan

TBC Corporate Office

Office

Suburban

Fee

NAP

4260 Design Center Drive

Palm Beach Gardens

Palm Beach

33410

2020

Loan

880 Technology Drive

Office

Suburban

Fee

NAP

880 Technology Drive

Ann Arbor

Washtenaw

48108

1997

Loan

The Gables at Lakeside

Multifamily

Garden

Fee

NAP

1209 Bermuda Lakes Lane

Kissimmee

Osceola

34741

1993

Loan

Fox Hills Apartments

Multifamily

Low Rise

Fee

NAP

2300 Fox Hills Drive & 2306 Fox Hills Drive

Los Angeles

90064

1968; 2005

Loan

Sun Belt Office Portfolio

Office

Various

Fee

NAP

Various

24.01

Property

Rainbow Park Office

Office

Suburban

Fee

NAP

5920 and 5940 South Rainbow Boulevard

Las Vegas

Clark

89118

2005

24.02

Property

Chandler Medical Office

Office

Medical

Fee

NAP

655 South Dobson Road, Building A

Chandler

Maricopa

85224

2000

Loan

Iron Gate Mega Storage

Self Storage

Fee

NAP

7920 Northeast 117th Avenue

Vancouver

Clark

98662

1999

Loan

280 Commerce Street

Retail

Unanchored

Fee

NAP

280 Commerce Street

Southlake

Tarrant

76092

1986

Loan

The Bristol

Multifamily

Garden

Fee

NAP

250 East Bristol Street

Elkhart

46514

1967

(24)

Loan

Rachel Drive Apartments

Multifamily

Garden

Fee

NAP

1-84 Rachel Drive

Chambersburg

Franklin

17201

2018

(24)

Loan

Chambersburg Portfolio

Multifamily

Garden

Fee

NAP

Various

Chambersburg

Franklin

17201

2018

29.01

Property

Kelhigh Drive Apartments

Multifamily

Garden

Fee

NAP

18-48 Kelhigh Drive

Chambersburg

Franklin

17201

2018

29.02

Property

Cheree Drive Apartments

Multifamily

Garden

Fee

NAP

100-111 Cheree Drive

Chambersburg

Franklin

17201

2018

A-1-3

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGED PROPERTY CHARACTERISTICS							MORTGAGE LOAN CHARACTERISTICS
Loan No.	Footnotes	Flag	Deal Name	Year Renovated	Net Rentable Area SF/Units/ Rooms(5)(6)	Units of Measure	Occupancy Rate(5)(6)(7)	Occupancy Rate As-of Date	Appraised Value(7)	Appraisal As-of Date(8)	Interest Rate %	Admin Fee Rate %(9)	Net Mortgage 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.)
1		Loan	The Grace Building	2018	1,556,972	Square Feet	94.8%	10/19/2020	$2,150,000,000	9/8/2020	2.6921%	0.01845%	2.67365%	Actual/360	3	No	120	117	120	117
2		Loan	Miami Design District	NAP	497,094	Square Feet	88.5%	9/1/2020	$856,000,000	3/1/2020	4.1325%	0.04845%	4.08405%	Actual/360	12	No	120	108	120	108
3		Loan	888 Figueroa	NAP	414,232	Square Feet	81.9%	12/31/2020	$194,000,000	11/17/2020	3.7250%	0.05595%	3.66905%	Actual/360	20	No	120	100	120	100
4	(23)	Loan	MGM Grand & Mandalay Bay	NAP	9,748	Rooms	71.4%	9/30/2020	$4,600,000,000	1/10/2020	3.5580%	0.01658%	3.54143%	Actual/360	12	Yes	120	108	120	108
4.01		Property	MGM Grand	NAP	4,998	Rooms	68.5%	9/30/2020	$2,505,000,000	1/10/2020
4.02		Property	Mandalay Bay	NAP	4,750	Rooms	74.8%	9/30/2020	$2,095,000,000	1/10/2020
5		Loan	The Westchester	2015-2017	813,979	Square Feet	89.0%	10/9/2020	$647,000,000	1/12/2021	3.2500%	0.01720%	3.23280%	Actual/360	13	No	120	107	120	107
6		Loan	Hollywest Promenade	NAP	121,135	Square Feet	96.1%	12/20/2020	$60,000,000	11/22/2020	3.0350%	0.04720%	2.98780%	Actual/360	2	No	122	120	122	120
7		Loan	Bedford Park	2020	272	Units	97.4%	1/31/2021	$50,000,000	9/25/2020	3.9730%	0.04720%	3.92580%	Actual/360	4	No	124	120	124	120
8		Loan	USSC Group Headquarters	2018	423,217	Square Feet	100.0%	12/1/2020	$48,800,000	9/11/2020	3.8300%	0.04720%	3.78280%	Actual/360	4	No	124	120	60	56
9		Loan	Memphis Self Storage Portfolio	2017	3,954	Units	82.8%	12/31/2020	$42,625,000	5/20/2020	4.5250%	0.04720%	4.47780%	Actual/360	8	No	124	116	24	16
9.01		Property	Storage at Highway 70	2017	627	Units	83.3%	12/31/2020	$7,850,000	5/20/2020
9.02		Property	Storage at Fontaine Road	2017	750	Units	80.8%	12/31/2020	$6,050,000	5/20/2020
9.03		Property	Storage at Hacks Cross Road	2017	397	Units	90.9%	12/31/2020	$5,850,000	5/20/2020
9.04		Property	Storage at Country Park	2017	512	Units	81.8%	12/31/2020	$5,675,000	5/20/2020
9.05		Property	Storage at Commerce Drive	2017	389	Units	85.3%	12/31/2020	$5,575,000	5/20/2020
9.06		Property	Storage at Highway 51	2017	467	Units	88.7%	12/31/2020	$5,550,000	5/20/2020
9.07		Property	Storage at Titus Road	2017	477	Units	75.5%	12/31/2020	$4,450,000	5/20/2020
9.08		Property	Storage at Winchester Road	2017	335	Units	77.3%	12/31/2020	$1,625,000	5/20/2020
10		Loan	Legacy Commons	2019	288	Units	97.6%	1/31/2021	$49,550,000	11/16/2020	3.8800%	0.04720%	3.83280%	Actual/360	3	No	123	120	123	120
11		Loan	Voyant Industrial Portfolio	Various	543,161	Square Feet	100.0%	12/1/2020	$37,300,000	Various	3.7000%	0.04720%	3.65280%	Actual/360	12	No	120	108	60	48
11.01		Property	Voyant - Roanoke	NAP	376,000	Square Feet	100.0%	12/1/2020	$24,100,000	1/23/2020
11.02		Property	Voyant - New Albany	2015	167,161	Square Feet	100.0%	12/1/2020	$13,200,000	2/3/2020
12		Loan	Cobblestone Commons	NAP	88,768	Square Feet	95.5%	1/5/2021	$38,300,000	12/11/2020	4.1040%	0.01720%	4.08680%	Actual/360	0	No	120	120	120	120
13		Loan	Stanford Oaks	2019	202	Units	97.0%	1/31/2021	$34,000,000	2/27/2020	4.2500%	0.04720%	4.20280%	Actual/360	8	No	124	116	124	116
14		Loan	SpringHill Suites Boise	2019	230	Rooms	48.9%	12/31/2020	$26,200,000	3/1/2021	3.7500%	0.01720%	3.73280%	Actual/360	12	No	120	108	36	24
15		Loan	Sunset Hills	2019	120	Units	96.7%	11/9/2020	$22,800,000	10/27/2020	3.7500%	0.04720%	3.70280%	Actual/360	2	No	122	120	48	46
16		Loan	Highline Apartments	NAP	180	Units	98.3%	1/8/2021	$24,000,000	1/19/2021	4.6350%	0.04720%	4.58780%	Actual/360	0	No	120	120	24	24
17		Loan	Indian Rock	2020	53,861	Square Feet	96.4%	11/1/2020	$21,000,000	9/17/2020	3.8400%	0.04720%	3.79280%	Actual/360	4	No	124	120	48	44
18		Loan	Arts Building	2000	168,350	Square Feet	63.1%	12/31/2020	$64,000,000	10/20/2020	2.5610%	0.01720%	2.54380%	Actual/360	2	No	120	118	120	118
19		Loan	Royal Pines	NAP	89	Units	94.4%	10/5/2020	$23,300,000	8/3/2020	4.5000%	0.01720%	4.48280%	Actual/360	5	No	120	115	60	55
20		Loan	TBC Corporate Office	NAP	61,000	Square Feet	100.0%	2/16/2021	$23,700,000	1/11/2021	4.0140%	0.01720%	3.99680%	Actual/360	0	No	120	120	120	120
21		Loan	880 Technology Drive	2019	85,833	Square Feet	91.8%	11/1/2020	$21,800,000	9/29/2020	4.2450%	0.01720%	4.22780%	Actual/360	3	No	120	117	120	117
22		Loan	The Gables at Lakeside	2015-2019	133	Units	97.0%	7/13/2020	$16,400,000	6/1/2020	5.0000%	0.04720%	4.95280%	Actual/360	7	No	124	117	36	29
23		Loan	Fox Hills Apartments	NAP	24	Units	100.0%	10/27/2020	$17,880,000	10/23/2020	3.8600%	0.04720%	3.81280%	Actual/360	3	No	123	120	123	120
24		Loan	Sun Belt Office Portfolio	NAP	66,444	Square Feet	95.6%	1/31/2021	$15,030,000	Various	4.5000%	0.04720%	4.45280%	Actual/360	4	No	124	120	0	0
24.01		Property	Rainbow Park Office	NAP	43,944	Square Feet	93.3%	1/31/2021	$8,930,000	7/7/2020
24.02		Property	Chandler Medical Office	NAP	22,500	Square Feet	100.0%	1/31/2021	$6,100,000	8/3/2020
25		Loan	Iron Gate Mega Storage	NAP	791	Units	95.6%	12/4/2020	$17,370,000	11/27/2020	3.0380%	0.07595%	2.96205%	Actual/360	2	No	120	118	120	118
26		Loan	280 Commerce Street	2007	93,754	Square Feet	94.0%	1/20/2021	$14,870,000	10/23/2019	4.1105%	0.01720%	4.09330%	Actual/360	14	No	120	106	0	0
27		Loan	The Bristol	2018-2019	84	Units	95.2%	2/19/2021	$8,300,000	2/26/2020	4.2500%	0.04720%	4.20280%	Actual/360	7	No	124	117	24	17
28	(24)	Loan	Rachel Drive Apartments	NAP	30	Units	100.0%	10/31/2020	$4,920,000	3/10/2020	4.0750%	0.04720%	4.02780%	Actual/360	7	No	124	117	48	41
29	(24)	Loan	Chambersburg Portfolio	NAP	28	Units	100.0%	10/31/2020	$4,410,000	3/10/2020	4.0750%	0.04720%	4.02780%	Actual/360	7	No	124	117	48	41
29.01		Property	Kelhigh Drive Apartments	NAP	16	Units	100.0%	10/31/2020	$2,430,000	3/10/2020
29.02		Property	Cheree Drive Apartments	NAP	12	Units	100.0%	10/31/2020	$1,980,000	3/10/2020

A-1-4

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN CHARACTERISTICS

Loan No.

Footnotes

Flag

Deal Name

Original Amortization Term (mos.)

Remaining Amortization Term (mos.)

Note Date(10)

First Payment Date

First P&I Payment Date (Partial IO Loans)

Maturity Date

ARD Loan Stated Maturity Date

Monthly Debt Service (P&I)

Monthly Debt Service (IO)

Annual Debt Service (P&I)

Annual Debt Service (IO)

Lockbox Type(11)

Cash Management Status

Loan

The Grace Building

11/17/2020

1/6/2021

NAP

12/6/2030

NAP

$136,474.51

NAP

$1,637,694.12

Hard

Springing

Loan

Miami Design District

2/28/2020

4/1/2020

NAP

3/1/2030

NAP

$209,494.79

NAP

$2,513,937.48

Hard

Springing

Loan

888 Figueroa

6/18/2019

8/1/2019

NAP

7/1/2029

NAP

$125,891.20

NAP

$1,510,694.40

Springing

(23)

Loan

MGM Grand & Mandalay Bay

2/14/2020

4/5/2020

NAP

3/5/2032

3/5/2030

NAP

$117,407.38

NAP

$1,408,888.56

Hard

Springing

4.01

Property

MGM Grand

4.02

Property

Mandalay Bay

Loan

The Westchester

1/21/2020

3/1/2020

NAP

2/1/2030

NAP

$96,108.22

NAP

$1,153,298.64

Hard

Springing

Loan

Hollywest Promenade

12/31/2020

2/5/2021

NAP

3/5/2031

NAP

$81,031.69

NAP

$972,380.28

Hard

Springing

Loan

Bedford Park

10/9/2020

12/5/2020

NAP

3/5/2031

NAP

$105,739.74

NAP

$1,268,876.88

Springing

Loan

USSC Group Headquarters

360

10/30/2020

12/5/2020

12/5/2025

3/5/2031

$147,315.04

$101,933.85

$1,767,780.48

$1,223,206.20

Hard

Springing

Loan

Memphis Self Storage Portfolio

360

6/18/2020

8/5/2020

8/5/2022

11/5/2030

$157,533.27

$118,519.39

$1,890,399.24

$1,422,232.68

Soft

Springing

9.01

Property

Storage at Highway 70

9.02

Property

Storage at Fontaine Road

9.03

Property

Storage at Hacks Cross Road

9.04

Property

Storage at Country Park

9.05

Property

Storage at Commerce Drive

9.06

Property

Storage at Highway 51

9.07

Property

Storage at Titus Road

9.08

Property

Storage at Winchester Road

Loan

Legacy Commons

11/25/2020

1/5/2021

NAP

3/5/2031

NAP

$99,986.34

NAP

$1,199,836.08

Springing

Loan

Voyant Industrial Portfolio

360

3/6/2020

4/6/2020

4/6/2025

3/6/2030

$109,087.07

$74,089.93

$1,309,044.84

$889,079.16

Hard

In-place

11.01

Property

Voyant - Roanoke

11.02

Property

Voyant - New Albany

Loan

Cobblestone Commons

2/26/2021

4/6/2021

NAP

3/6/2031

NAP

$79,059.00

NAP

$948,708.00

Hard

Springing

Loan

Stanford Oaks

6/30/2020

8/5/2020

NAP

11/5/2030

NAP

$75,407.99

NAP

$904,895.88

Springing

Loan

SpringHill Suites Boise

360

2/27/2020

4/6/2020

4/6/2023

3/6/2030

$87,065.73

$59,565.97

$1,044,788.76

$714,791.64

Hard

Springing

Loan

Sunset Hills

360

12/9/2020

2/5/2021

2/5/2025

3/5/2031

$79,192.77

$54,179.69

$950,313.24

$650,156.28

Springing

Loan

Highline Apartments

360

3/2/2021

4/5/2021

4/5/2023

3/5/2031

$87,505.49

$66,574.48

$1,050,065.88

$798,893.76

Springing

Loan

Indian Rock

360

11/5/2020

12/5/2020

12/5/2024

3/5/2031

$79,600.35

$55,155.56

$955,204.20

$661,866.72

Hard

Springing

Loan

Arts Building

12/23/2020

2/6/2021

NAP

1/6/2031

NAP

$32,457.12

NAP

$389,485.44

Springing

Loan

Royal Pines

360

10/8/2020

11/6/2020

11/6/2025

10/6/2030

$76,002.80

$57,031.25

$912,033.60

$684,375.00

Springing

Loan

TBC Corporate Office

2/26/2021

4/6/2021

NAP

3/6/2031

NAP

$47,480.42

NAP

$569,765.04

Hard

Springing

Loan

880 Technology Drive

11/30/2020

1/6/2021

NAP

12/6/2030

NAP

$45,550.23

NAP

$546,602.76

Hard

Springing

Loan

The Gables at Lakeside

360

7/24/2020

9/5/2020

9/5/2023

12/5/2030

$65,760.65

$51,750.58

$789,127.80

$621,006.96

Soft

Springing

Loan

Fox Hills Apartments

11/12/2020

1/5/2021

NAP

3/5/2031

NAP

$37,668.51

NAP

$452,022.12

Soft

Springing

Loan

Sun Belt Office Portfolio

360

356

10/23/2020

12/5/2020

NAP

3/5/2031

$51,428.56

NAP

$617,142.72

NAP

Hard

In-place

24.01

Property

Rainbow Park Office

24.02

Property

Chandler Medical Office

Loan

Iron Gate Mega Storage

12/30/2020

2/6/2021

NAP

1/6/2031

NAP

$25,668.29

NAP

$308,019.48

Springing

Loan

280 Commerce Street

300

286

12/30/2019

2/6/2020

NAP

1/6/2030

$48,056.15

NAP

$576,673.80

NAP

Springing

Loan

The Bristol

360

7/17/2020

9/5/2020

9/5/2022

12/5/2030

$30,436.32

$22,216.63

$365,235.84

$266,599.56

Soft

Springing

(24)

Loan

Rachel Drive Apartments

360

8/3/2020

9/5/2020

9/5/2024

12/5/2030

$17,776.55

$12,704.66

$213,318.60

$152,455.92

Soft

Springing

(24)

Loan

Chambersburg Portfolio

360

8/3/2020

9/5/2020

9/5/2024

12/5/2030

$15,933.86

$11,387.71

$191,206.32

$136,652.52

Soft

Springing

29.01

Property

Kelhigh Drive Apartments

29.02

Property

Cheree Drive Apartments

A-1-5

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

MORTGAGE LOAN CHARACTERISTICS

Loan No.

Footnotes

Flag

Deal Name

Crossed With Other Loans

Related-Borrower Loans

UW NOI DSCR (P&I)(12)

UW NOI DSCR (I2)

UW NCF DSCR (P&I)(12)

UW NCF DSCR (IO)

Cut-Off Date LTV Ratio(8)

Maturity Date LTV Ratio(8)

Grace Period to Late Charge (Days)

Grace Period to Default (Days)

Due Date

Prepayment Provisions (No. of Payments)(13)(14)

Loan

The Grace Building

NAP

4.33x

NAP

4.25x

41.1%

L(27), Def or YM1(86), O(7)

Loan

Miami Design District

NAP

2.21x

NAP

2.14x

46.7%

2 (Once per year)

L(36), Def(77), O(7)

Loan

888 Figueroa

NAP

2.43x

NAP

2.15x

59.3%

L(44), Def or YM1(69), O(7)

(23)

Loan

MGM Grand & Mandalay Bay

NAP

4.95x

NAP

4.95x

35.5%

YM0.5(35), Def or YM0.5(78), O(7)

4.01

Property

MGM Grand

NAP

4.95x

NAP

4.95x

35.5%

4.02

Property

Mandalay Bay

NAP

4.95x

NAP

4.95x

35.5%

Loan

The Westchester

NAP

3.75x

NAP

3.61x

53.0%

L(35), YM1(1), Def or YM1(1), Def(76), O(7)

Loan

Hollywest Promenade

NAP

3.42x

NAP

3.27x

52.7%

L(26), Def(91), O(5)

Loan

Bedford Park

Group A

NAP

2.06x

NAP

2.00x

63.0%

5 (1 time during loan term)

L(28), Def(93), O(3)

Loan

USSC Group Headquarters

1.62x

2.35x

1.60x

2.31x

64.5%

57.9%

L(28), Def or YM1(85), O(11)

Loan

Memphis Self Storage Portfolio

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

L(35), Def(82), O(7)

9.01

Property

Storage at Highway 70

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.02

Property

Storage at Fontaine Road

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.03

Property

Storage at Hacks Cross Road

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.04

Property

Storage at Country Park

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.05

Property

Storage at Commerce Drive

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.06

Property

Storage at Highway 51

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.07

Property

Storage at Titus Road

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

9.08

Property

Storage at Winchester Road

1.48x

1.97x

1.44x

1.91x

72.7%

61.6%

Loan

Legacy Commons

Group A

NAP

2.08x

NAP

2.02x

61.6%

5 (1 time during loan term)

L(27), Def(92), O(4)

Loan

Voyant Industrial Portfolio

1.70x

2.50x

1.58x

2.33x

63.5%

57.4%

L(36), Def(79), O(5)

11.01

Property

Voyant - Roanoke

1.70x

2.50x

1.58x

2.33x

63.5%

57.4%

11.02

Property

Voyant - New Albany

1.70x

2.50x

1.58x

2.33x

63.5%

57.4%

Loan

Cobblestone Commons

Group B

NAP

2.66x

NAP

2.53x

59.5%

L(24), def(91), O(5)

Loan

Stanford Oaks

Group A

NAP

2.10x

NAP

2.04x

61.8%

5 (1 time during loan term)

L(32), Def(89), O(3)

Loan

SpringHill Suites Boise

3.10x

4.53x

2.82x

4.12x

71.8%

61.7%

L(36), Def(79), O(5)

Loan

Sunset Hills

1.24x

1.82x

1.22x

1.78x

75.0%

65.9%

L(26), Def(91), O(5)

Loan

Highline Apartments

1.30x

1.71x

1.28x

1.68x

70.8%

60.7%

L(24), Def(93), O(3)

Loan

Indian Rock

1.61x

2.32x

1.55x

2.24x

81.0%

70.9%

L(36), Def(84), O(4)

Loan

Arts Building

NAP

4.76x

NAP

4.18x

23.4%

5 (1 time during loan term)

L(35), Def(81), O(4)

Loan

Royal Pines

1.35x

1.79x

1.32x

1.76x

64.4%

58.9%

L(24), YM2(92), O(4)

Loan

TBC Corporate Office

Group B

NAP

2.26x

NAP

2.19x

59.1%

L(24), Def(91), O(5)

Loan

880 Technology Drive

NAP

2.48x

NAP

2.46x

58.3%

L(27), Def(89), O(4)

Loan

The Gables at Lakeside

1.19x

1.52x

1.14x

1.45x

74.7%

65.6%

L(31), Def(86), O(7)

Loan

Fox Hills Apartments

NAP

1.73x

NAP

1.72x

64.6%

L(27), Def(92), O(4)

Loan

Sun Belt Office Portfolio

1.71x

NAP

1.46x

NAP

67.2%

54.0%

L(35), Def(86), O(3)

24.01

Property

Rainbow Park Office

1.71x

NAP

1.46x

NAP

67.2%

54.0%

24.02

Property

Chandler Medical Office

1.71x

NAP

1.46x

NAP

67.2%

54.0%

Loan

Iron Gate Mega Storage

NAP

3.24x

NAP

3.21x

57.6%

L(24), YM1(92), O(4)

Loan

280 Commerce Street

2.12x

NAP

1.97x

NAP

58.9%

43.8%

L(38), Def(78), O(4)

Loan

The Bristol

1.51x

2.07x

1.45x

1.99x

74.5%

62.7%

L(31), Def(90), O(3)

(24)

Loan

Rachel Drive Apartments

Yes - Group 1

Group C

1.42x

1.99x

1.39x

1.95x

75.0%

66.1%

L(43), Def(78), O(3)

(24)

Loan

Chambersburg Portfolio

Yes - Group 1

Group C

1.42x

1.99x

1.39x

1.95x

75.0%

66.1%

L(43), Def(78), O(3)

29.01

Property

Kelhigh Drive Apartments

1.42x

1.99x

1.39x

1.95x

75.0%

66.1%

29.02

Property

Cheree Drive Apartments

1.42x

1.99x

1.39x

1.95x

75.0%

66.1%

A-1-6

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(15)
Loan No.	Footnotes	Flag	Deal Name	Third Most Recent Revenues	Third Most Recent Expenses	Third Most Recent NOI	Third Most Recent NOI Date	Third Most Recent NOI Debt Yield	Second Most Recent Revenues	Second Most Recent Expenses	Second Most Recent NOI	Second Most Recent NOI Date	Second Most Recent NOI Debt Yield	Most Recent Revenues	Most Recent Expenses
1		Loan	The Grace Building	$122,739,552	$49,532,888	$73,206,664	12/31/2018	8.3%	$102,917,243	$50,379,050	$52,538,193	12/31/2019	5.9%	$97,004,029	$50,731,490
2		Loan	Miami Design District	$48,127,178	$15,993,554	$32,133,624	12/31/2018	8.0%	$50,574,148	$16,756,756	$33,817,392	12/31/2019	8.5%	$46,835,731	$14,024,835
3		Loan	888 Figueroa	$14,908,169	$5,265,468	$9,642,701	12/31/2018	8.4%	$15,583,027	$5,404,616	$10,178,411	12/31/2019	8.9%	$14,769,001	$4,854,407
4	(23)	Loan	MGM Grand & Mandalay Bay	$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%	$1,157,516,861	$1,017,852,945
4.01		Property	MGM Grand	$1,226,105,346	$854,539,115	$371,566,231	12/31/2018	17.9%	$1,161,850,748	$879,242,083	$282,608,665	12/31/2019	17.9%	$662,869,240	$578,848,778
4.02		Property	Mandalay Bay	$965,435,184	$719,632,149	$245,803,035	12/31/2018	17.9%	$944,444,740	$706,973,052	$237,471,688	12/31/2019	17.9%	$494,647,621	$439,004,166
5		Loan	The Westchester	$63,904,028	$22,030,551	$41,873,477	12/31/2018	12.2%	$63,982,892	$22,487,940	$41,494,952	12/31/2019	12.1%	$53,590,580	$20,000,247
6		Loan	Hollywest Promenade	$4,792,411	$1,650,685	$3,141,726	12/31/2018	9.9%	$4,785,840	$1,637,500	$3,148,340	12/31/2019	10.0%	$4,700,034	$1,688,688
7		Loan	Bedford Park	N/A	N/A	N/A	N/A	NAP	$3,096,836	$1,248,135	$1,848,701	12/31/2018	5.9%	$3,790,156	$1,102,747
8		Loan	USSC Group Headquarters	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A
9		Loan	Memphis Self Storage Portfolio	$3,914,921	$1,747,074	$2,167,847	12/31/2018	7.0%	$4,498,933	$1,743,699	$2,755,234	12/31/2019	8.9%	$4,588,417	$1,723,044
9.01		Property	Storage at Highway 70	$746,358	$279,793	$466,565	12/31/2018	7.0%	$798,927	$258,746	$540,182	12/31/2019	8.9%	$755,835	$257,715
9.02		Property	Storage at Fontaine Road	$532,923	$243,238	$289,685	12/31/2018	7.0%	$671,231	$270,585	$400,645	12/31/2019	8.9%	$718,896	$254,963
9.03		Property	Storage at Hacks Cross Road	$519,262	$194,149	$325,113	12/31/2018	7.0%	$581,921	$209,827	$372,095	12/31/2019	8.9%	$602,327	$200,288
9.04		Property	Storage at Country Park	$560,450	$245,128	$315,322	12/31/2018	7.0%	$629,663	$227,144	$402,519	12/31/2019	8.9%	$611,130	$224,387
9.05		Property	Storage at Commerce Drive	$472,699	$194,657	$278,042	12/31/2018	7.0%	$536,795	$191,480	$345,315	12/31/2019	8.9%	$555,022	$191,122
9.06		Property	Storage at Highway 51	$430,616	$186,868	$243,748	12/31/2018	7.0%	$524,662	$175,658	$349,004	12/31/2019	8.9%	$565,723	$185,387
9.07		Property	Storage at Titus Road	$411,081	$228,728	$182,353	12/31/2018	7.0%	$483,893	$222,549	$261,344	12/31/2019	8.9%	$492,480	$223,114
9.08		Property	Storage at Winchester Road	$241,532	$174,514	$67,018	12/31/2018	7.0%	$271,841	$187,711	$84,130	12/31/2019	8.9%	$287,004	$186,068
10		Loan	Legacy Commons	$3,371,373	$1,251,369	$2,120,004	12/31/2018	7.0%	$3,575,041	$1,391,451	$2,183,590	12/31/2019	7.2%	$3,942,665	$1,466,407
11		Loan	Voyant Industrial Portfolio	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A
11.01		Property	Voyant - Roanoke	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A
11.02		Property	Voyant - New Albany	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	N/A	N/A
12		Loan	Cobblestone Commons	N/A	N/A	N/A	N/A	NAP	$980,128	$413,122	$567,006	12/31/2019	2.5%	$2,146,339	$784,720
13		Loan	Stanford Oaks	N/A	N/A	N/A	N/A	NAP	$2,684,258	$914,722	$1,769,536	12/31/2019	8.4%	$2,871,078	$979,798
14		Loan	SpringHill Suites Boise	$6,975,443	$3,815,731	$3,159,712	12/31/2018	16.8%	$7,309,354	$4,044,902	$3,264,452	12/31/2019	17.4%	$3,784,975	$2,685,094
15		Loan	Sunset Hills	$1,375,510	$472,090	$903,420	12/31/2018	5.3%	$1,540,743	$554,517	$986,226	12/31/2019	5.8%	$1,532,607	$559,384
16		Loan	Highline Apartments	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$1,304,866	$453,008
17		Loan	Indian Rock	$1,377,726	$542,068	$835,658	12/31/2018	4.9%	$1,490,139	$567,542	$922,597	12/31/2019	5.4%	$1,507,903	$592,147
18		Loan	Arts Building	$5,974,451	$3,386,032	$2,588,419	12/31/2018	17.3%	$5,841,442	$3,491,624	$2,349,818	12/31/2019	15.7%	$6,235,225	$3,004,906
19		Loan	Royal Pines	$1,873,526	$871,321	$1,002,205	12/31/2018	6.7%	$1,843,737	$691,545	$1,152,192	12/31/2019	7.7%	$1,766,704	$766,578
20		Loan	TBC Corporate Office	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$1,358,255	$135,762
21		Loan	880 Technology Drive	$1,327,623	$679,430	$648,193	12/31/2018	5.1%	$1,426,398	$699,353	$727,045	12/31/2019	5.7%	$1,838,450	$784,467
22		Loan	The Gables at Lakeside	$1,862,821	$1,010,077	$852,745	12/31/2018	7.0%	$1,948,360	$987,685	$960,676	12/31/2019	7.8%	$2,055,643	$1,062,300
23		Loan	Fox Hills Apartments	$995,984	$251,328	$744,656	12/31/2018	6.4%	$1,036,788	$255,591	$781,197	12/31/2019	6.8%	$1,056,038	$257,227
24		Loan	Sun Belt Office Portfolio	$1,215,773	$358,389	$857,383	12/31/2018	8.5%	$1,306,146	$410,842	$895,304	12/31/2019	8.9%	$1,248,822	$308,735
24.01		Property	Rainbow Park Office	$789,163	$165,262	$623,900	12/31/2018	8.5%	$896,371	$211,991	$684,380	12/31/2019	8.9%	$680,278	$126,282
24.02		Property	Chandler Medical Office	$426,610	$193,127	$233,483	12/31/2018	8.5%	$409,775	$198,851	$210,924	12/31/2019	8.9%	$568,544	$182,453
25		Loan	Iron Gate Mega Storage	$1,363,095	$413,870	$949,225	12/31/2018	9.5%	$1,415,257	$423,403	$991,854	12/31/2019	9.9%	$1,343,004	$425,758
26		Loan	280 Commerce Street	$1,446,991	$441,423	$1,005,568	12/31/2018	11.5%	$1,522,977	$381,153	$1,141,824	T12 10/31/2019	13.0%	$1,154,507	$431,493
27		Loan	The Bristol	N/A	N/A	N/A	N/A	NAP	N/A	N/A	N/A	N/A	NAP	$789,624	$215,279
28	(24)	Loan	Rachel Drive Apartments	$260,627	$98,541	$162,086	12/31/2018	4.8%	$421,652	$130,325	$291,327	12/31/2019	7.9%	$429,641	$161,031
29	(24)	Loan	Chambersburg Portfolio	$235,856	$60,549	$175,307	12/31/2018	4.8%	$380,384	$119,677	$260,707	12/31/2019	7.9%	$384,002	$146,758
29.01		Property	Kelhigh Drive Apartments	$166,868	$49,697	$117,171	12/31/2018	4.8%	$201,721	$66,939	$134,782	12/31/2019	7.9%	$207,284	$72,873
29.02		Property	Cheree Drive Apartments	$68,988	$10,852	$58,136	12/31/2018	4.8%	$178,663	$52,739	$125,924	12/31/2019	7.9%	$176,718	$73,885

A-1-7

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGED PROPERTY UNDERWRITTEN CASH FLOWS(15)
Loan No.	Footnotes	Flag	Deal Name	Most Recent NOI	Most Recent NOI Date	Most Recent NOI Debt Yield	UW Occupancy	UW Revenues	UW Expenses	UW NOI	UW NOI Debt Yield	UW Capital Items	UW NCF	UW NCF Debt Yield
1		Loan	The Grace Building	$46,272,539	T12 9/30/2020	5.2%	95.4%	$157,612,989	$53,319,272	$104,293,717	11.8%	$1,946,215	$102,347,502	11.6%
2		Loan	Miami Design District	$32,810,895	12/31/2020	8.2%	88.6%	$53,041,550	$16,007,449	$37,034,101	9.3%	$1,093,607	$35,940,495	9.0%
3		Loan	888 Figueroa	$9,914,593	12/31/2020	8.6%	85.5%	$15,961,561	$5,407,238	$10,554,323	9.2%	$1,213,700	$9,340,623	8.1%
4	(23)	Loan	MGM Grand & Mandalay Bay	$222,041,347	T12 9/30/2020	17.9%	92.1%	$2,106,295,488	$1,586,215,135	$520,080,353	17.9%	$32,774,592	$487,305,761	17.9%
4.01		Property	MGM Grand	$128,958,680	T12 9/30/2020	17.9%	91.4%	$1,161,850,748	$879,242,083	$282,608,665	17.9%	$16,011,953	$266,596,712	17.9%
4.02		Property	Mandalay Bay	$93,082,667	T12 9/30/2020	17.9%	92.8%	$944,444,740	$706,973,052	$237,471,688	17.9%	$16,762,639	$220,709,049	17.9%
5		Loan	The Westchester	$33,590,333	T12 9/30/2020	9.8%	95.1%	$64,364,071	$22,017,611	$42,346,460	12.3%	$1,504,196	$40,842,264	11.9%
6		Loan	Hollywest Promenade	$3,011,346	T12 11/30/2020	9.5%	94.4%	$5,010,877	$1,681,619	$3,329,258	10.5%	$145,362	$3,183,896	10.1%
7		Loan	Bedford Park	$2,687,409	12/31/2020	8.5%	95.0%	$3,967,665	$1,355,794	$2,611,871	8.3%	$68,000	$2,543,871	8.1%
8		Loan	USSC Group Headquarters	N/A	N/A	NAP	95.0%	$3,667,182	$794,819	$2,872,363	9.1%	$50,786	$2,821,577	9.0%
9		Loan	Memphis Self Storage Portfolio	$2,865,373	12/31/2020	9.2%	83.3%	$4,482,886	$1,686,871	$2,796,016	9.0%	$73,486	$2,722,529	8.8%
9.01		Property	Storage at Highway 70	$498,120	12/31/2020	9.2%	87.8%	$724,365	$252,906	$471,459	9.0%	$10,024	$461,435	8.8%
9.02		Property	Storage at Fontaine Road	$463,934	12/31/2020	9.2%	78.2%	$724,254	$251,715	$472,539	9.0%	$12,968	$459,571	8.8%
9.03		Property	Storage at Hacks Cross Road	$402,039	12/31/2020	9.2%	83.6%	$580,813	$198,147	$382,665	9.0%	$10,189	$372,477	8.8%
9.04		Property	Storage at Country Park	$386,742	12/31/2020	9.2%	83.7%	$593,122	$222,976	$370,147	9.0%	$8,521	$361,626	8.8%
9.05		Property	Storage at Commerce Drive	$363,900	12/31/2020	9.2%	84.3%	$541,070	$185,610	$355,460	9.0%	$8,488	$346,972	8.8%
9.06		Property	Storage at Highway 51	$380,336	12/31/2020	9.2%	86.5%	$546,007	$179,630	$366,377	9.0%	$8,078	$358,300	8.8%
9.07		Property	Storage at Titus Road	$269,366	12/31/2020	9.2%	79.3%	$471,872	$209,912	$261,960	9.0%	$10,044	$251,916	8.8%
9.08		Property	Storage at Winchester Road	$100,936	12/31/2020	9.2%	83.0%	$301,384	$185,975	$115,409	9.0%	$5,176	$110,233	8.8%
10		Loan	Legacy Commons	$2,476,258	12/31/2020	8.1%	90.0%	$3,940,583	$1,440,181	$2,500,402	8.2%	$72,000	$2,428,402	8.0%
11		Loan	Voyant Industrial Portfolio	N/A	N/A	NAP	95.2%	$2,412,693	$193,498	$2,219,196	9.4%	$146,653	$2,072,542	8.7%
11.01		Property	Voyant - Roanoke	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.4%	N/A	N/A	8.7%
11.02		Property	Voyant - New Albany	N/A	N/A	NAP	N/A	N/A	N/A	N/A	9.4%	N/A	N/A	8.7%
12		Loan	Cobblestone Commons	$1,361,620	Annualized T11 11/30/2020	6.0%	93.9%	$3,474,514	$948,063	$2,526,451	11.1%	$127,254	$2,399,197	10.5%
13		Loan	Stanford Oaks	$1,891,280	12/31/2020	9.0%	95.0%	$2,853,909	$956,561	$1,897,348	9.0%	$50,298	$1,847,050	8.8%
14		Loan	SpringHill Suites Boise	$1,099,881	12/31/2020	5.9%	73.5%	$7,309,354	$4,072,828	$3,236,525	17.2%	$292,374	$2,944,151	15.7%
15		Loan	Sunset Hills	$973,223	T12 10/31/2020	5.7%	95.3%	$1,744,221	$562,711	$1,181,510	6.9%	$24,000	$1,157,510	6.8%
16		Loan	Highline Apartments	$851,857	12/31/2020	5.0%	95.0%	$2,066,315	$697,984	$1,368,330	8.0%	$22,500	$1,345,830	7.9%
17		Loan	Indian Rock	$915,756	T12 6/30/2020	5.4%	95.0%	$2,137,248	$602,343	$1,534,905	9.0%	$51,124	$1,483,781	8.7%
18		Loan	Arts Building	$3,230,319	T12 8/31/2020	21.5%	66.7%	$5,248,811	$3,396,287	$1,852,524	12.4%	$225,488	$1,627,036	10.8%
19		Loan	Royal Pines	$1,000,126	12/31/2020	6.7%	94.0%	$2,033,750	$805,670	$1,228,079	8.2%	$23,875	$1,204,204	8.0%
20		Loan	TBC Corporate Office	$1,222,493	Annualized T5 10/31/2020	8.7%	95.0%	$1,952,900	$665,071	$1,287,828	9.2%	$42,700	$1,245,128	8.9%
21		Loan	880 Technology Drive	$1,053,983	12/31/2020	8.3%	90.3%	$2,170,065	$814,840	$1,355,224	10.7%	$12,875	$1,342,349	10.6%
22		Loan	The Gables at Lakeside	$993,343	12/31/2020	8.1%	90.0%	$1,998,495	$1,056,645	$941,851	7.7%	$39,900	$901,951	7.4%
23		Loan	Fox Hills Apartments	$798,811	T12 9/30/2020	6.9%	96.0%	$1,048,399	$265,274	$783,125	6.8%	$6,144	$776,981	6.7%
24		Loan	Sun Belt Office Portfolio	$940,087	T12 1/31/2021	9.3%	92.0%	$1,445,856	$389,155	$1,056,701	10.5%	$153,139	$903,562	8.9%
24.01		Property	Rainbow Park Office	$553,996	T12 1/31/2021	9.3%	90.0%	$852,673	$189,458	$663,215	10.5%	$114,254	$548,961	8.9%
24.02		Property	Chandler Medical Office	$386,091	T12 1/31/2021	9.3%	95.0%	$593,183	$199,698	$393,486	10.5%	$38,885	$354,601	8.9%
25		Loan	Iron Gate Mega Storage	$917,246	12/31/2020	9.2%	91.3%	$1,410,509	$411,737	$998,772	10.0%	$10,176	$988,596	9.9%
26		Loan	280 Commerce Street	$723,014	12/31/2020	8.3%	93.3%	$1,653,197	$432,454	$1,220,742	13.9%	$86,900	$1,133,842	12.9%
27		Loan	The Bristol	$574,345	12/31/2020	9.3%	88.0%	$787,576	$235,269	$552,307	8.9%	$21,000	$531,307	8.6%
28	(24)	Loan	Rachel Drive Apartments	$268,610	T12 10/31/2020	7.2%	95.0%	$441,046	$135,488	$305,558	8.2%	$6,000	$299,558	8.0%
29	(24)	Loan	Chambersburg Portfolio	$237,244	T12 10/31/2020	7.2%	95.0%	$399,614	$131,045	$268,568	8.2%	$5,600	$262,968	8.0%
29.01		Property	Kelhigh Drive Apartments	$134,411	T12 10/31/2020	7.2%	95.0%	$222,985	$73,809	$149,176	8.2%	$3,200	$145,976	8.0%
29.02		Property	Cheree Drive Apartments	$102,833	T12 10/31/2020	7.2%	95.0%	$176,629	$57,236	$119,392	8.2%	$2,400	$116,992	8.0%

A-1-8

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

LARGEST TENANT INFORMATION(16)(17)(18)

2ND LARGEST TENANT INFORMATION(16)(17)(18)

Loan No.

Footnotes

Flag

Deal Name

Largest Tenant

Largest Tenant Lease Expiration

Largest Tenant NRA

Largest Tenant % of NRA

2nd Largest Tenant

2nd Largest Tenant Lease Expiration

2nd Largest Tenant NRA

2nd Largest Tenant % of NRA

Loan

The Grace Building

Bank of America, N.A.

5/31/2042

155,270

10.0%

The Trade Desk

8/31/2030

154,558

9.9%

Loan

Miami Design District

Holly Hunt

4/30/2025

24,897

5.0%

Fendi Casa/Luxury Living

4/16/2027

22,439

4.5%

Loan

888 Figueroa

NBC Operating, LP

12/31/2031

98,467

23.8%

State of CA

6,697 SF (11/30/2023); 18,514 SF (11/30/2024); 5,039 SF (11/30/2026); 7,205 SF (9/30/2027); 19,364 SF (1/31/2028)

56,819

13.7%

(23)

Loan

MGM Grand & Mandalay Bay

NAP

4.01

Property

MGM Grand

NAP

4.02

Property

Mandalay Bay

NAP

Loan

The Westchester

Nordstrom

3/17/2035

206,197

25.3%

Neiman Marcus

1/21/2027

143,196

17.6%

Loan

Hollywest Promenade

Ralphs Grocery Company

6/30/2027

46,780

38.6%

Ross Stores, Incorporated

1/31/2023

29,210

24.1%

Loan

Bedford Park

NAP

Loan

USSC Group Headquarters

USSC Acquisition Corp.

7/7/2035

423,217

100.0%

NAP

Loan

Memphis Self Storage Portfolio

NAP

9.01

Property

Storage at Highway 70

NAP

9.02

Property

Storage at Fontaine Road

NAP

9.03

Property

Storage at Hacks Cross Road

NAP

9.04

Property

Storage at Country Park

NAP

9.05

Property

Storage at Commerce Drive

NAP

9.06

Property

Storage at Highway 51

NAP

9.07

Property

Storage at Titus Road

NAP

9.08

Property

Storage at Winchester Road

NAP

Loan

Legacy Commons

NAP

Loan

Voyant Industrial Portfolio

Voyant Beauty Holdings, LLC

3/31/2040

543,161

100.0%

NAP

11.01

Property

Voyant - Roanoke

Voyant Beauty Holdings, LLC

3/31/2040

376,000

100.0%

NAP

11.02

Property

Voyant - New Albany

Voyant Beauty Holdings, LLC

3/31/2040

167,161

100.0%

NAP

Loan

Cobblestone Commons

Winn Dixie

3/31/2034

28,020

31.6%

PetSmart

3/31/2029

22,040

24.8%

Loan

Stanford Oaks

NAP

Loan

SpringHill Suites Boise

NAP

Loan

Sunset Hills

NAP

Loan

Highline Apartments

NAP

Loan

Indian Rock

Hudson Heart

MTM; 2/28/2036

20,501

38.1%

CVS

1/31/2039

12,708

23.6%

Loan

Arts Building

Roller Rabbit

9/30/2023

9,000

5.3%

ABC Imaging

2/28/2031

7,000

4.2%

Loan

Royal Pines

NAP

Loan

TBC Corporate Office

TBC Corporation

4/30/2030

61,000

100.0%

NAP

Loan

880 Technology Drive

Audatex North America, Inc

12/31/2021

36,075

42.0%

Merit Network, Inc.

5/31/2035

33,745

39.3%

Loan

The Gables at Lakeside

NAP

Loan

Fox Hills Apartments

NAP

Loan

Sun Belt Office Portfolio

Various

24.01

Property

Rainbow Park Office

Premier Business Centers, Inc.

12/31/2025

22,000

50.1%

Remington Commercial

1/31/2023

4,311

9.8%

24.02

Property

Chandler Medical Office

Sun Life Family Health Center

1/31/2028

6,553

29.1%

Arizona Pain

2/28/2022

4,314

19.2%

Loan

Iron Gate Mega Storage

NAP

Loan

280 Commerce Street

Southlake Gymnastics

1/4/2025

15,378

16.4%

Southlake Baseball

7/31/2029

13,800

14.7%

Loan

The Bristol

NAP

(24)

Loan

Rachel Drive Apartments

NAP

(24)

Loan

Chambersburg Portfolio

NAP

29.01

Property

Kelhigh Drive Apartments

NAP

29.02

Property

Cheree Drive Apartments

NAP

A-1-9

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

3RD LARGEST TENANT INFORMATION(16)(17)(18)

4TH LARGEST TENANT INFORMATION(16)(17)(18)

5TH LARGEST TENANT INFORMATION(16)(17)(18)

Loan No.

Footnotes

Flag

Deal Name

3rd Largest Tenant

3rd Largest Tenant Lease Expiration

3rd Largest Tenant NRA

3rd Largest Tenant % of NRA

4th Largest Tenant

4th Largest Tenant Lease Expiration

4th Largest Tenant NRA

4th Largest Tenant % of NRA

5th Largest Tenant

5th Largest Tenant Lease Expiration

5th Largest Tenant NRA

5th Largest Tenant % of NRA

Loan

The Grace Building

Israel Discount Bank

12/31/2040

142,533

9.2%

Bain & Company, Inc.

2/28/2030

121,262

7.8%

Insight Venture Management LLC

2/28/2030

93,998

6.0%

Loan

Miami Design District

Dacra

1/31/2023

18,828

3.8%

Luxury Brand Partners

8/17/2022

18,077

3.6%

Luminaire

1/31/2024

15,000

3.0%

Loan

888 Figueroa

GSA

8,638 SF (3/17/2024); 2,079 SF (8/13/2025); 4,624 SF (11/7/2026); 6,555 SF (6/4/2027); 4,366 SF (8/12/2027); 1,902 SF (9/30/2028); 14,446 SF (8/31/2029)

42,610

10.3%

Engineering Employees Services

3/31/2029

19,516

4.7%

First Republic Bank

9/30/2027

15,093

3.6%

(23)

Loan

MGM Grand & Mandalay Bay

NAP

4.01

Property

MGM Grand

NAP

4.02

Property

Mandalay Bay

NAP

Loan

The Westchester

Crate & Barrel

1/31/2021

33,500

4.1%

Urban Outfitters

1/31/2023

10,424

1.3%

Victoria’s Secret

1/31/2025

10,000

1.2%

Loan

Hollywest Promenade

Daiso California, Inc.

4/30/2028

7,014

5.8%

Norms Restaurants, LLC

12/31/2031

6,598

5.4%

JPMorgan Chase Bank, N.A.

12/31/2021

4,150

3.4%

Loan

Bedford Park

NAP

Loan

USSC Group Headquarters

NAP

Loan

Memphis Self Storage Portfolio

NAP

9.01

Property

Storage at Highway 70

NAP

9.02

Property

Storage at Fontaine Road

NAP

9.03

Property

Storage at Hacks Cross Road

NAP

9.04

Property

Storage at Country Park

NAP

9.05

Property

Storage at Commerce Drive

NAP

9.06

Property

Storage at Highway 51

NAP

9.07

Property

Storage at Titus Road

NAP

9.08

Property

Storage at Winchester Road

NAP

Loan

Legacy Commons

NAP

Loan

Voyant Industrial Portfolio

NAP

11.01

Property

Voyant - Roanoke

NAP

11.02

Property

Voyant - New Albany

NAP

Loan

Cobblestone Commons

Toi Spa

8/1/2031

3,520

4.0%

Cucina Moderna

8/31/2029

3,013

3.4%

First Watch

4/30/2030

3,004

3.4%

Loan

Stanford Oaks

NAP

Loan

SpringHill Suites Boise

NAP

Loan

Sunset Hills

NAP

Loan

Highline Apartments

NAP

Loan

Indian Rock

Irm PTPC

11/30/2035

3,471

6.4%

McDonalds

8/29/2032

2,737

5.1%

Airmont Animal Clinic PC

1/31/2028

1,660

3.1%

Loan

Arts Building

Mixlab

8/31/2022

5,900

3.5%

Security USA

10/30/2023

5,500

3.3%

Kimberly McDonald

5/31/2021

4,700

2.8%

Loan

Royal Pines

NAP

Loan

TBC Corporate Office

NAP

Loan

880 Technology Drive

Center for Automotive Research

6/30/2033

8,958

10.4%

NAP

Loan

The Gables at Lakeside

NAP

Loan

Fox Hills Apartments

NAP

Loan

Sun Belt Office Portfolio

Various

24.01

Property

Rainbow Park Office

Bell Design, LLC

4/30/2021

3,689

8.4%

THR Property Management

4/30/2024

3,127

7.1%

XPAND, LLC

9/30/2025

2,913

6.6%

24.02

Property

Chandler Medical Office

Lilac Healthcare

1/31/2025

3,418

15.2%

Lifetime Cardiovascular

1/31/2022

3,171

14.1%

Pinnacle Pain & Spine Consultants

6/30/2025

2,847

12.7%

Loan

Iron Gate Mega Storage

NAP

Loan

280 Commerce Street

Tempest Academy

8/1/2028

11,552

12.3%

Escape Entertainment

9/30/2021

8,080

8.6%

280 Fitness

2/29/2024

6,900

7.4%

Loan

The Bristol

NAP

(24)

Loan

Rachel Drive Apartments

NAP

(24)

Loan

Chambersburg Portfolio

NAP

29.01

Property

Kelhigh Drive Apartments

NAP

29.02

Property

Cheree Drive Apartments

NAP

A-1-10

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Upfront Replacement Reserves(19)	Monthly Replacement Reserves(20)	Replacement Reserve Cap(21)	Upfront TI/LC Reserves(19)	Monthly TI/LC Reserves(20)	TI/LC Reserve Cap(21)	Upfront Tax Reserves (19)	Monthly Tax Reserves(20)	Upfront Insurance Reserves (19)	Monthly Insurance Reserves(20)
1		Loan	The Grace Building	$0	Springing	NAP	$56,172,399	Springing	NAP	$0	Springing	$0	Springing
2		Loan	Miami Design District	$0	$8,285	NAP	$4,907,050	$82,849	NAP	$2,100,000	$525,000	$0	Springing
3		Loan	888 Figueroa	$0	$5,050	$60,600	$0	$17,055	$204,660	$314,024	$77,201	$0	Springing
4	(23)	Loan	MGM Grand & Mandalay Bay	$0	Springing	NAP	$0	$0	NAP	$0	Springing	$0	Springing
4.01		Property	MGM Grand
4.02		Property	Mandalay Bay
5		Loan	The Westchester	$0	Springing	$543,990	$8,006,075	Springing	$2,322,930	$0	Springing	$0	Springing
6		Loan	Hollywest Promenade	$0	$2,019	$170,000	$150,000	$10,095	$550,000	$126,546	$42,182	$0	Springing
7		Loan	Bedford Park	$0	$5,667	NAP	$0	$0	NAP	$44,510	$44,510	$0	Springing
8		Loan	USSC Group Headquarters	$0	$0	NAP	$0	$0	NAP	$0	Springing	$0	Springing
9		Loan	Memphis Self Storage Portfolio	$0	$6,126	NAP	$0	$0	NAP	$215,222	$28,085	$0	$5,367
9.01		Property	Storage at Highway 70
9.02		Property	Storage at Fontaine Road
9.03		Property	Storage at Hacks Cross Road
9.04		Property	Storage at Country Park
9.05		Property	Storage at Commerce Drive
9.06		Property	Storage at Highway 51
9.07		Property	Storage at Titus Road
9.08		Property	Storage at Winchester Road
10		Loan	Legacy Commons	$0	$6,000	NAP	$0	$0	NAP	$29,696	$29,696	$0	Springing
11		Loan	Voyant Industrial Portfolio	$0	Springing	NAP	$0	Springing	NAP	$0	Springing	$0	Springing
11.01		Property	Voyant - Roanoke
11.02		Property	Voyant - New Albany
12		Loan	Cobblestone Commons	$0	$1,110	NAP	$399,087	$4,809	$346,273	$146,087	$32,107	$17,906	$6,887
13		Loan	Stanford Oaks	$0	$4,191	NAP	$0	$0	NAP	$85,924	$17,185	$0	$6,599
14		Loan	SpringHill Suites Boise	$0	The greater of (i) 4.0% of the prior month's gross revenues, (ii) the current amount required under the Management Agreement or (iii) the current amount required under the Franchise Agreement for FF&E Work	NAP	$0	0	NAP	$73,369	$22,576	$0	Springing
15		Loan	Sunset Hills	$0	$2,000	NAP	$0	$0	NAP	$34,745	$6,949	$0	Springing
16		Loan	Highline Apartments	$0	$1,875	$67,500	$0	$0	NAP	$95,899	$15,983	$16,638	$3,711
17		Loan	Indian Rock	$0	$1,065	NAP	$3,500,000	$3,195	$107,000	$155,047	$26,433	$18,269	$3,654
18		Loan	Arts Building	$0	Springing	NAP	$0	Springing	NAP	$0	Springing	$0	Springing
19		Loan	Royal Pines	$0	$1,990	$66,750	$0	$0	NAP	$0	$23,405	$151,135	Springing
20		Loan	TBC Corporate Office	$0	$1,017	$61,000	$0	$2,542	NAP	$0	Springing	$11,881	$4,570
21		Loan	880 Technology Drive	$0	$1,073	NAP	$975,000	Springing	$550,000	$95,036	$20,660	$4,478	$1,244
22		Loan	The Gables at Lakeside	$0	$3,879	NAP	$0	$0	NAP	$103,025	$10,303	$23,093	$2,099
23		Loan	Fox Hills Apartments	$0	$512	NAP	$0	$0	NAP	$50,223	$10,044	$16,949	$1,685
24		Loan	Sun Belt Office Portfolio	$0	$1,107	NAP	$196,153	$13,289	NAP	$23,580	$9,761	$17,908	$1,628
24.01		Property	Rainbow Park Office
24.02		Property	Chandler Medical Office
25		Loan	Iron Gate Mega Storage	$0	$848	$30,528	$0	$0	NAP	$28,492	$6,194	$5,839	$885
26		Loan	280 Commerce Street	$0	$1,554	$55,934	$0	$7,769	$279,669	$14,286	$8,929	$27,693	$2,613
27		Loan	The Bristol	$0	$1,750	NAP	$0	$0	NAP	$17,570	$2,928	$0	Springing
28	(24)	Loan	Rachel Drive Apartments	$0	$500	NAP	$0	$0	NAP	$8,058	$8,058	$1,717	$143
29	(24)	Loan	Chambersburg Portfolio	$0	$467	NAP	$0	$0	NAP	$7,864	$7,864	$8,583	$715
29.01		Property	Kelhigh Drive Apartments
29.02		Property	Cheree Drive Apartments

A-1-11

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Upfront Deferred Maint. Reserve (19)	Upfront Debt Service Reserves(19)	Monthly Debt Service Reserves(20)	Upfront Environmental Reserves(19)	Initial Other Reserves(19)	Initial Other Reserves Description(19)	Ongoing Other Reserves(20)
1		Loan	The Grace Building	$0	$0	$0	$0	$33,543,750	Free Rent Reserve ($25,964,570); Parking Rent Shortfall Reserve ($1,608,940); Lobby/Elevator Work Reserve ($5,970,240)	$0
2		Loan	Miami Design District	$0	$10,474,740	$0	$0	$1,724,567	Free Rent Reserve ($1,263,811); Gap Rent Reserve ($460,756)	$0
3		Loan	888 Figueroa	$0	$0	$0	$0	$8,558,141	Free Rent Reserve ($312,549); Outstanding TI/LC ($1,645,592); Earn Out Reserve ($6,600,000)	$0
4	(23)	Loan	MGM Grand & Mandalay Bay	$0	$0	$0	$0	$0	$0	$0
4.01		Property	MGM Grand
4.02		Property	Mandalay Bay
5		Loan	The Westchester	$0	$0	$0	$0	$0	NAP	NM Reserve Fund (Springing)
6		Loan	Hollywest Promenade	$125,000	$265,771	$0	$0	$1,882,467	Elevator/Escalator Work Reserve ($1,000,000); Rent Replication Reserve ($774,838.74); Free Rent Reserve ($107,628.68)	Rent Replication Reserve (Springing); Low Debt Yield Cure Reserve (Springing)
7		Loan	Bedford Park	$19,563	$1,268,877	$0	$0	$0	NAP	$0
8		Loan	USSC Group Headquarters	$0	$0	$0	$0	$0	NAP	Lease Sweep Reserve (Springing); Immediate Repair Reserve (Springing)
9		Loan	Memphis Self Storage Portfolio	$63,594	$1,422,233	$0	$0	$1,623,832	Special Repair Reserve ($1,375,000); Tenant Insurance Reserve ($205,087); Management Fee Reserve ($43,745)	$0
9.01		Property	Storage at Highway 70
9.02		Property	Storage at Fontaine Road
9.03		Property	Storage at Hacks Cross Road
9.04		Property	Storage at Country Park
9.05		Property	Storage at Commerce Drive
9.06		Property	Storage at Highway 51
9.07		Property	Storage at Titus Road
9.08		Property	Storage at Winchester Road
10		Loan	Legacy Commons	$126,064	$1,199,836	$0	$0	$264,375	Radon Remediation Reserve	$0
11		Loan	Voyant Industrial Portfolio	$0	$0	$0	$0	$0	NAP	$0
11.01		Property	Voyant - Roanoke
11.02		Property	Voyant - New Albany
12		Loan	Cobblestone Commons	$0	$316,453	$0	$0	$187,154	Rent Replication Funds	Lease Sweep Reserve (Springing)
13		Loan	Stanford Oaks	$0	$904,896	$0	$0	$750,000	Unit Vacancy Reserve	DSCR Trigger Reserve (Springing)
14		Loan	SpringHill Suites Boise	$21,540	$0	$0	$0	$2,150,775	PIP Reserve	Seasonal Working Capital Reserve
15		Loan	Sunset Hills	$2,000	$237,578	$0	$0	$0	NAP	$0
16		Loan	Highline Apartments	$0	$0	$0	$0	$0	NAP	$0
17		Loan	Indian Rock	$161,578	$0	$0	$0	$1,133,638	Free Rent Reserve	Lease Sweep Reserve (Springing)
18		Loan	Arts Building	$0	$0	$0	$0	$0	NAP	$0
19		Loan	Royal Pines	$5,000	$0	$0	$0	$0	NAP	$0
20		Loan	TBC Corporate Office	$0	$0	$0	$0	$1,228,388	Rent Replication Funds	Lease Sweep Reserve (Springing)
21		Loan	880 Technology Drive	$202,500	$0	$0	$0	$42,296	TATILC Funds ($12,081); Condo Assessments Reserve ($15,000); Rent Concession Funds ($15,215)	Material Tenant Rollover Reserve (Springing); Audatex Rollover Reserve (Springing)
22		Loan	The Gables at Lakeside	$17,023	$313,056	$25,875	$0	$166,459	Common Charges Static Deposit	$0
23		Loan	Fox Hills Apartments	$0	$111,458	$0	$0	$0	NAP	$0
24		Loan	Sun Belt Office Portfolio	$0	$462,857	$0	$0	$406,815	Outstanding Tenant Improvements ($330,000); Free Rent Reserve ($73,022.56); Common Charge Reserve ($3,792.37)	Lease Sweep Reserve (Springing); Excess Sweep Reserve; Free Rent Reserve (Springing); Common Charges Reserve ($3,792.37)
24.01		Property	Rainbow Park Office
24.02		Property	Chandler Medical Office
25		Loan	Iron Gate Mega Storage	$0	$0	$0	$0	$0	NAP	$0
26		Loan	280 Commerce Street	$0	$0	$0	$0	$30,000	TATILC Funds	$0
27		Loan	The Bristol	$0	$266,600	$0	$0	$0	NAP	$0
28	(24)	Loan	Rachel Drive Apartments	$0	$152,456	$0	$0	$8,000	Radon Mitigation Reseve	$0
29	(24)	Loan	Chambersburg Portfolio	$0	$136,654	$0	$0	$17,000	Radon Mitigation Reseve	$0
29.01		Property	Kelhigh Drive Apartments
29.02		Property	Cheree Drive Apartments

A-1-12

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Ongoing Other Reserves Description(20)
1		Loan	The Grace Building	NAP
2		Loan	Miami Design District	NAP
3		Loan	888 Figueroa	NAP
4	(23)	Loan	MGM Grand & Mandalay Bay	0
4.01		Property	MGM Grand
4.02		Property	Mandalay Bay
5		Loan	The Westchester	Borrower is required to make Monthly payments (a) if a Reserve Trigger Period wherein the DSCR < 2.50x (or 2 consecutive calendar quarters based on the trailing 4 calendar quarter immediately preceding the date of such determination) does not exist and a Simon Control Event wherein a Simon Key Principal not owning at least 40.0% of the direct or indirect interests in borrower or does not control borrower, has occurred, the period commencing on the occurrence of a Major Tenant Trigger Event and ending on a Major Tenant Trigger Event Cure or (b) if a Reserve Trigger Period wherein the DSCR < 2.50x (or 2 consecutive calendar quarters based on the trailing 4 calendar quarter immediately preceding the date of such determination) exists, the period commencing on the occurrence of a Major Tenant Trigger Event and ending on the earlier to occur of (x) a Major Tenant Trigger Event Cure and (y) so long as a Simon Control Event wherein a Simon Key Principal not owning at least 40.0% of the direct or indirect interests in borrower or does not control borrower has not occurred, a Reserve Trigger Event Cure. A “Major Tenant Trigger Event” means the earlier to occur of (i) bankruptcy of Neiman Marcus, (ii) the date on which Neiman Marcus goes dark or vacates its space at the Property or (iii) the earlier of the date on which Neiman Marcus gives notice that it will not be renewing its lease or the date that is six months prior to the date of expiration of the Neiman Marcus lease.
6		Loan	Hollywest Promenade	Rent Replication Reserve: During the initial cash management period, all excess cash will be deposited into the rent replication reserve up to the rent replication transfer amount. Low Debt Yield Cure Reserve: To avoid a cash trap period caused by a low debt yield trigger event, the borrower may deposit an amount that, if applied to reduce the outstanding principal balance of the mortgage loan, would be sufficient to increase the debt yield to amount equal to or greater than 8.25%.
7		Loan	Bedford Park	NAP
8		Loan	USSC Group Headquarters	Lease Sweep Reserve: Upon the first monthly payment date following the occurrence of a bankruptcy or insolvency of USSC Group or the applicable lease guarantor or an event of default under the USSC lease, all available cash shall be deposited into the lease sweep reserve subaccount. Immediate Repair Reserve: On a monthly basis occurring during the continuance of an Immediate Repairs Sweep Period (as defined below and provided no other Cash Trap Event Period is then continuing), all excess cash will be deposited into replacement reserve.
9		Loan	Memphis Self Storage Portfolio	NAP
9.01		Property	Storage at Highway 70
9.02		Property	Storage at Fontaine Road
9.03		Property	Storage at Hacks Cross Road
9.04		Property	Storage at Country Park
9.05		Property	Storage at Commerce Drive
9.06		Property	Storage at Highway 51
9.07		Property	Storage at Titus Road
9.08		Property	Storage at Winchester Road
10		Loan	Legacy Commons	NAP
11		Loan	Voyant Industrial Portfolio	NAP
11.01		Property	Voyant - Roanoke
11.02		Property	Voyant - New Albany
12		Loan	Cobblestone Commons	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
13		Loan	Stanford Oaks	DSCR Trigger Reserve: Upon commencement of a DSCR Trigger Event Period, the borrower will deposit $267,750 into the DSCR Trigger Reserve. If the DSCR Trigger Event Period has not been cured, on each yearly anniversary of the occurrence of such DSCR Trigger Event Period, the borrower will be required to deposit additional funds into the DSCR Trigger Reserve pursuant to the loan agreement.
14		Loan	SpringHill Suites Boise	Seasonal Working Capital Reserve: Commencing October 2020 and November 2020, and every July through August thereafter, borrower shall deposit an amount equal to $25,000
15		Loan	Sunset Hills	NAP
16		Loan	Highline Apartments	NAP
17		Loan	Indian Rock	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
18		Loan	Arts Building	NAP
19		Loan	Royal Pines	NAP
20		Loan	TBC Corporate Office	Lease Sweep Reserve: During a lease sweep period, all excess cash flow is required to be deposited.
21		Loan	880 Technology Drive	Material Tenant Rollover Reserve: On each monthly payment date during a Material Tenant Trigger Event Period or a Material Tenant Trigger Event Period and a Audatex Trigger Event Period, the borrower shall deposit all Material Tenant Event Excess Cash. Audatex Rollover Reserve: On each monthly payment date during a Audatex Trigger Event Period (provided that no Material Tenant Trigger Event Period is continuing) the borrower shall deposit all Audatex Trigger Event Excess Cash.
22		Loan	The Gables at Lakeside	NAP
23		Loan	Fox Hills Apartments	NAP
24		Loan	Sun Belt Office Portfolio	Lease Sweep Reserve: On each monthly payment date occuring during the continuance of a lease sweep period, all excess cash will be deposited into a lease sweep reserve for qualified leasing expenses with respect to lease sweep space demised pursuant to a qualified lease that may be incurred following the date hereof. Excess Sweep Reserve: On each monthly payment date through the payment date in November 2023, provided no lease sweep period is continuing, all excess cash will be depoisted ito the excess sweep reserve. Free Rent Reserve: Prior to the monthly payment date of the final disbursement of free rent reserve as set forth in the loan agreement with respect to any tenant under a free rent lease, to the extent such tenant has not yet taken occupancy of the its premises under the applicable free rent lease and has not yet commenced the payment of unabated rent in accordance with such free rent lease, the lender may, in its sole discretion, require the borrower to deposit with the lender an amount equal to 3 months of unabated rent from such tenant under the applicable free rent lease
24.01		Property	Rainbow Park Office
24.02		Property	Chandler Medical Office
25		Loan	Iron Gate Mega Storage	NAP
26		Loan	280 Commerce Street	NAP
27		Loan	The Bristol	NAP
28	(24)	Loan	Rachel Drive Apartments	NAP
29	(24)	Loan	Chambersburg Portfolio	NAP
29.01		Property	Kelhigh Drive Apartments
29.02		Property	Cheree Drive Apartments

A-1-13

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				MORTGAGE LOAN RESERVE INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Other Reserves Cap(21)	Holdback(19)	Holdback Amount(19)	Holdback Description(19)	Letter of Credit	Letter of Credit Description
1		Loan	The Grace Building	NAP	No	NAP	NAP	No	NAP
2		Loan	Miami Design District	NAP	No	NAP	NAP	No	NAP
3		Loan	888 Figueroa	NAP	Yes	$6,000,000	To be released upon subject to, amongst other things: (i) no event of default, (ii) no cash sweep trigger event has occurred, (iii) DY>= 9.55%.	No	NAP
4	(23)	Loan	MGM Grand & Mandalay Bay	NAP	No	NAP	NAP	No	NAP
4.01		Property	MGM Grand
4.02		Property	Mandalay Bay
5		Loan	The Westchester	$7,159,800	No	NAP	NAP	No	NAP
6		Loan	Hollywest Promenade	NAP	No	NAP	NAP	No	NAP
7		Loan	Bedford Park	NAP	No	NAP	NAP	No	NAP
8		Loan	USSC Group Headquarters	Immediate Repair ($133,500)	No	NAP	NAP	No	NAP
9		Loan	Memphis Self Storage Portfolio	NAP	No	NAP	NAP	No	NAP
9.01		Property	Storage at Highway 70
9.02		Property	Storage at Fontaine Road
9.03		Property	Storage at Hacks Cross Road
9.04		Property	Storage at Country Park
9.05		Property	Storage at Commerce Drive
9.06		Property	Storage at Highway 51
9.07		Property	Storage at Titus Road
9.08		Property	Storage at Winchester Road
10		Loan	Legacy Commons	NAP	No	NAP	NAP	No	NAP
11		Loan	Voyant Industrial Portfolio	NAP	No	NAP	NAP	No	NAP
11.01		Property	Voyant - Roanoke
11.02		Property	Voyant - New Albany
12		Loan	Cobblestone Commons	NAP	No	NAP	NAP	No	NAP
13		Loan	Stanford Oaks	NAP	No	NAP	NAP	No	NAP
14		Loan	SpringHill Suites Boise	NAP	No	NAP	NAP	No	NAP
15		Loan	Sunset Hills	NAP	No	NAP	NAP	No	NAP
16		Loan	Highline Apartments	NAP	No	NAP	NAP	No	NAP
17		Loan	Indian Rock	NAP	No	NAP	NAP	No	NAP
18		Loan	Arts Building	NAP	No	NAP	NAP	No	NAP
19		Loan	Royal Pines	NAP	No	NAP	NAP	No	NAP
20		Loan	TBC Corporate Office	NAP	No	NAP	NAP	No	NAP
21		Loan	880 Technology Drive	Material Tenant Rollover Reserve: $3,491,000; Audatex Rollover Reserve: $1,803,750	No	NAP	NAP	No	NAP
22		Loan	The Gables at Lakeside	NAP	No	NAP	NAP	No	NAP
23		Loan	Fox Hills Apartments	NAP	No	NAP	NAP	No	NAP
24		Loan	Sun Belt Office Portfolio	NAP	No	NAP	NAP	No	NAP
24.01		Property	Rainbow Park Office
24.02		Property	Chandler Medical Office
25		Loan	Iron Gate Mega Storage	NAP	No	NAP	NAP	No	NAP
26		Loan	280 Commerce Street	NAP	No	NAP	NAP	No	NAP
27		Loan	The Bristol	NAP	No	NAP	NAP	No	NAP
28	(24)	Loan	Rachel Drive Apartments	NAP	No	NAP	NAP	No	NAP
29	(24)	Loan	Chambersburg Portfolio	NAP	No	NAP	NAP	No	NAP
29.01		Property	Kelhigh Drive Apartments
29.02		Property	Cheree Drive Apartments

A-1-14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

THIRD PARTY REPORTS

ADDITIONAL PERMITTED DEBT

Loan No.

Footnotes

Flag

Deal Name

Appraisal Value Date

Environmental Phase I Report Date(22)

Phase II Performed(22)

Engineering Report Date

Seismic Zone (Y/N)

Seismic Report Date

PML %

Additional Future Debt Permitted

Additional Future Debt Permitted Description

Loan

The Grace Building

9/8/2020

9/22/2020

NAP

Yes

Mezzanine debt is permitted provided that, among other things, (i) the principal balance when added to the outstanding principal balance of the loan, will result in (x) a combined LTV less than 58.14% and (z) a combined Debt Yield greater than 8.35%, (ii) an intercreditor agreement is required, and (iii) Rating Agency Confirmation is required

Loan

Miami Design District

3/1/2020

2/20/2020

NAP

Loan

888 Figueroa

11/17/2020

4/23/2019

14.0%

NAP

(23)

Loan

MGM Grand & Mandalay Bay

1/10/2020

2/11/2020

NAP

Yes

Mezzanine Debt subject to, amongst other things: (i) No event of default, (ii) the principal amount of the Mezzanine Loan shall in no event be greater than the amount equal to the amount which shall yield an aggregate LTV ratio of 67% and a DSCR equal to the 4.81x and (iii) enter into intercreditor agreement

4.01

Property

MGM Grand

1/10/2020

2/11/2020

NAP

4.02

Property

Mandalay Bay

1/10/2020

2/11/2020

NAP

Loan

The Westchester

1/12/2021

1/6/2020

NAP

Loan

Hollywest Promenade

11/22/2020

12/4/2020

14.0%

NAP

Loan

Bedford Park

9/25/2020

9/30/2020

10/1/2020

NAP

Loan

USSC Group Headquarters

9/11/2020

5/22/2020

Yes

9/23/2020

NAP

Yes

Mezzanine Debt subject to, among other things: (i) Combined NCF DSCR >= 2.50x (IO); (ii) Combined NCF DY >= 9.5%, (iii) Combined LTV <= 65.0%, (iv) Intercreditor Agreement, (v) Rating Agency Confirmation

Loan

Memphis Self Storage Portfolio

5/20/2020

Various

3/9/2020

Various

NAP

9.01

Property

Storage at Highway 70

5/20/2020

3/9/2020

NAP

9.02

Property

Storage at Fontaine Road

5/20/2020

3/9/2020

3/11/2020

9.0%

9.03

Property

Storage at Hacks Cross Road

5/20/2020

3/10/2020

3/9/2020

NAP

9.04

Property

Storage at Country Park

5/20/2020

3/9/2020

3/11/2020

6.0%

9.05

Property

Storage at Commerce Drive

5/20/2020

3/9/2020

NAP

9.06

Property

Storage at Highway 51

5/20/2020

3/9/2020

NAP

9.07

Property

Storage at Titus Road

5/20/2020

3/9/2020

3/11/2020

14.0%

9.08

Property

Storage at Winchester Road

5/20/2020

3/9/2020

3/11/2020

9.0%

Loan

Legacy Commons

11/16/2020

11/25/2020

11/19/2020

NAP

Loan

Voyant Industrial Portfolio

Various

NAP

11.01

Property

Voyant - Roanoke

1/23/2020

1/29/2020

10/9/2019

NAP

11.02

Property

Voyant - New Albany

2/3/2020

1/28/2020

NAP

Loan

Cobblestone Commons

12/11/2020

12/18/2020

12/17/2020

NAP

Loan

Stanford Oaks

2/27/2020

3/18/2020

3/17/2020

NAP

Loan

SpringHill Suites Boise

3/1/2021

1/15/2020

1/16/2020

NAP

Loan

Sunset Hills

10/27/2020

11/11/2020

11/2/2020

NAP

Loan

Highline Apartments

1/19/2021

1/25/2021

NAP

Loan

Indian Rock

9/17/2020

9/30/2020

NAP

Loan

Arts Building

10/20/2020

12/18/2020

NAP

Loan

Royal Pines

8/3/2020

3/5/2020

3/6/2020

NAP

Yes

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

Loan

TBC Corporate Office

1/11/2021

1/15/2021

10/26/2020

NAP

Loan

880 Technology Drive

9/29/2020

9/28/2020

10/1/2020

NAP

Loan

The Gables at Lakeside

6/1/2020

6/9/2020

NAP

Loan

Fox Hills Apartments

10/23/2020

12.0%

NAP

Loan

Sun Belt Office Portfolio

Various

NAP

24.01

Property

Rainbow Park Office

7/7/2020

7/24/2020

NAP

24.02

Property

Chandler Medical Office

8/3/2020

8/14/2020

NAP

Loan

Iron Gate Mega Storage

11/27/2020

12/4/2020

6.0%

NAP

Loan

280 Commerce Street

10/23/2019

10/24/2019

NAP

Loan

The Bristol

2/26/2020

3/9/2020

3/6/2020

NAP

(24)

Loan

Rachel Drive Apartments

3/10/2020

10/2/2020

3/11/2020

NAP

(24)

Loan

Chambersburg Portfolio

3/10/2020

10/2/2020

3/11/2020

NAP

29.01

Property

Kelhigh Drive Apartments

3/10/2020

10/2/2020

3/11/2020

NAP

29.02

Property

Cheree Drive Apartments

3/10/2020

10/2/2020

3/11/2020

NAP

A-1-15

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

				TOTAL MORTGAGE DEBT INFORMATION					TOTAL DEBT INFORMATION
Loan No.	Footnotes	Flag	Deal Name	Cut-off Date Pari Passu Mortgage Debt Balance(3)	Cut-off Date Subord. Mortgage Debt Balance	Total Mortgage Debt Cut-off Date LTV Ratio	Total Mortgage Debt UW NCF DSCR	Total Mortgage Debt UW NOI Debt Yield	Cut-off Date Mezzanine Debt Balance	Total Debt Cut-off Date LTV Ratio	Total Debt UW NCF DSCR	Total Debt UW NOI Debt Yield
1		Loan	The Grace Building	$883,000,000	$367,000,000	58.1%	3.00x	8.3%	NAP	58.1%	3.00x	8.3%
2		Loan	Miami Design District	$400,000,000	$100,000,000	58.4%	1.72x	7.4%	NAP	58.4%	1.72x	7.4%
3		Loan	888 Figueroa	$115,000,000	NAP	59.3%	2.15x	9.2%	NAP	59.3%	2.15x	9.2%
4	(23)	Loan	MGM Grand & Mandalay Bay	$1,634,200,000	$1,365,800,000	65.2%	2.70x	9.7%	NAP	65.2%	2.70x	9.7%
4.01		Property	MGM Grand			65.2%	2.70x	9.7%		65.2%	2.70x	9.7%
4.02		Property	Mandalay Bay			65.2%	2.70x	9.7%		65.2%	2.70x	9.7%
5		Loan	The Westchester	$343,000,000	$57,000,000	61.8%	3.10x	10.6%	NAP	61.8%	3.10x	10.6%
6		Loan	Hollywest Promenade	NAP	NAP	52.7%	3.27x	10.5%	NAP	52.7%	3.27x	10.5%
7		Loan	Bedford Park	NAP	NAP	63.0%	2.00x	8.3%	NAP	63.0%	2.00x	8.3%
8		Loan	USSC Group Headquarters	NAP	NAP	64.5%	1.60x	9.1%	NAP	64.5%	1.60x	9.1%
9		Loan	Memphis Self Storage Portfolio	NAP	NAP	72.7%	1.44x	9.0%	NAP	72.7%	1.44x	9.0%
9.01		Property	Storage at Highway 70			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.02		Property	Storage at Fontaine Road			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.03		Property	Storage at Hacks Cross Road			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.04		Property	Storage at Country Park			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.05		Property	Storage at Commerce Drive			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.06		Property	Storage at Highway 51			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.07		Property	Storage at Titus Road			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
9.08		Property	Storage at Winchester Road			72.7%	1.44x	9.0%		72.7%	1.44x	9.0%
10		Loan	Legacy Commons	NAP	NAP	61.6%	2.02x	8.2%	NAP	61.6%	2.02x	8.2%
11		Loan	Voyant Industrial Portfolio	NAP	NAP	63.5%	1.58x	9.4%	NAP	63.5%	1.58x	9.4%
11.01		Property	Voyant - Roanoke			63.5%	1.58x	9.4%		63.5%	1.58x	9.4%
11.02		Property	Voyant - New Albany			63.5%	1.58x	9.4%		63.5%	1.58x	9.4%
12		Loan	Cobblestone Commons	NAP	NAP	59.5%	2.53x	11.1%	NAP	59.5%	2.53x	11.1%
13		Loan	Stanford Oaks	NAP	NAP	61.8%	2.04x	9.0%	NAP	61.8%	2.04x	9.0%
14		Loan	SpringHill Suites Boise	NAP	NAP	71.8%	2.82x	17.2%	NAP	71.8%	2.82x	17.2%
15		Loan	Sunset Hills	NAP	NAP	75.0%	1.22x	6.9%	NAP	75.0%	1.22x	6.9%
16		Loan	Highline Apartments	NAP	NAP	70.8%	1.28x	8.0%	NAP	70.8%	1.28x	8.0%
17		Loan	Indian Rock	NAP	NAP	81.0%	1.55x	9.0%	NAP	81.0%	1.55x	9.0%
18		Loan	Arts Building	NAP	NAP	23.4%	4.18x	12.4%	NAP	23.4%	4.18x	12.4%
19		Loan	Royal Pines	NAP	NAP	64.4%	1.32x	8.2%	NAP	64.4%	1.32x	8.2%
20		Loan	TBC Corporate Office	NAP	NAP	59.1%	2.19x	9.2%	NAP	59.1%	2.19x	9.2%
21		Loan	880 Technology Drive	NAP	NAP	58.3%	2.46x	10.7%	NAP	58.3%	2.46x	10.7%
22		Loan	The Gables at Lakeside	NAP	NAP	74.7%	1.14x	7.7%	NAP	74.7%	1.14x	7.7%
23		Loan	Fox Hills Apartments	NAP	NAP	64.6%	1.72x	6.8%	NAP	64.6%	1.72x	6.8%
24		Loan	Sun Belt Office Portfolio	NAP	NAP	67.2%	1.46x	10.5%	NAP	67.2%	1.46x	10.5%
24.01		Property	Rainbow Park Office			67.2%	1.46x	10.5%		67.2%	1.46x	10.5%
24.02		Property	Chandler Medical Office			67.2%	1.46x	10.5%		67.2%	1.46x	10.5%
25		Loan	Iron Gate Mega Storage	NAP	NAP	57.6%	3.21x	10.0%	NAP	57.6%	3.21x	10.0%
26		Loan	280 Commerce Street	NAP	NAP	58.9%	1.97x	13.9%	NAP	58.9%	1.97x	13.9%
27		Loan	The Bristol	NAP	NAP	74.5%	1.45x	8.9%	NAP	74.5%	1.45x	8.9%
28	(24)	Loan	Rachel Drive Apartments	NAP	NAP	75.0%	1.39x	8.2%	NAP	75.0%	1.39x	8.2%
29	(24)	Loan	Chambersburg Portfolio	NAP	NAP	75.0%	1.39x	8.2%	NAP	75.0%	1.39x	8.2%
29.01		Property	Kelhigh Drive Apartments			75.0%	1.39x	8.2%		75.0%	1.39x	8.2%
29.02		Property	Cheree Drive Apartments			75.0%	1.39x	8.2%		75.0%	1.39x	8.2%

A-1-16

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

	CSAIL 2021-C20
	FOOTNOTES TO ANNEX A-1

(1)	"Column" denotes Column Financial, Inc., "3650 REIT" denotes Grass River Real Estate Credit Partners Loan Funding, LLC, “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York and “GACC” denotes German American Capital Corporation.

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

(3)	Each of Loan Nos. 1, 2, 3, 4 and 5 is part of a whole loan related to the issuing entity. For further information, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loans”, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in the prospectus.

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

(5)	Loan No. 12, Cobblestone Commons – The mortgaged property is a shopping center that, along with three outparcels, is part of a retail development subject to a Declaration of Reciprocal Easements and Restrictive Covenants (the “Cobblestone Declaration”), pursuant to which property owners that are part of the development covenant to comply with, among other things (i) maintenance obligations, (ii) insurance and parking requirements, (iii) outparcel building restrictions, (iv) prohibited uses for the outparcels and all the parcels within the mortgaged property, (v) exclusive uses in favor of Winn Dixie and PetSmart tenants and certain outparcel occupants and (vi) an obligation on the outparcel owners to pay the related borrower for operating costs of the common areas of, and providing sanitation, surface water detention, retention and drainage, sewage and other similar services for, the common areas of the mortgaged property. Loan No. 14, SpringHill Suites Boise – The mortgaged property, along with parcels of property, owned by three other property owners, is part of a larger development known as Regent Center, (the “Regent Center Development”), which is subject to a Master Declaration of Covenants, Conditions, Restrictions and Easements (the “Regent Declaration”) with the related owner’s association (the “Regent Owner’s Association”) that subjects lots on the Regent Center Development to certain deed restrictions and covenants, including (i) maintenance requirements, including a requirement for the owner of a lot damaged by casualty or taken by eminent domain to restore such lot in accordance with plans approved by the Design Review Committee (“DRC”) established by the Regent Owner’s Association, and (ii) use restrictions, such that lots subject to the Regent Declaration may only be used for offices, financial institutions, specialty retail and commercial shops, residential and certain other permitted uses. The lender obtained an estoppel from the three other property owners that own the other parcels included in the Regent Center Development expressly approving the use of the mortgaged property as a hospitality property, and agreeing that no additional approvals are required in connection with the rebuilding of the mortgaged property in the event of a casualty. Because the Regent Owner’s Association was dissolved in 1998 and the DRC is now believed to be defunct, the lender was unable to obtain an estoppel from such parties.

	Loan No. 19, Royal Pines – The mortgaged property was developed as an age restricted multifamily apartment complex pursuant to a certain zoning board resolution, requiring that at least 80% of residents are age 55 or older. Loan No. 20, TBC Corporate Office – The mortgaged property is part of a commercial development subject to a Declaration of Covenants for Parcel 5B (the “5B Declaration”), that, among other things, (i) provides for common areas including parking areas, sidewalks and landscaping and (ii) creates an association to which property owners that are part of the development pay assessments. Pursuant to the 5B Declaration, such property owners also covenant to comply with prohibited uses including, without limitation, use of the mortgaged property as a hotel for so long as the “Brock Parcel” (as defined in the 5B Declaration) is operating as a hotel.

A-1-17

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES


(6)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. For example: Loan No. 5, The Westchester - NRA and PSF reflect tenant improvements, which are owned by Nordstrom (206,197 SF), which ground leases the related parcel from the borrower. Loan No. 17, Indian Rock, contains one tenant, McDonalds, on a ground leased outparcel totaling 2,737 SF (5.1% of the total SF of the property).

(7)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. For example, with respect to the 5 largest tenants at each mortgaged property: Loan No. 1, The Grace Building - The following tenants, among others, are each in a free rent period: (a) the Largest Tenant, Bank of America, N.A. (representing approximately 10.0% of the net rentable square footage at the Mortgaged Property) was in a free rent period through January 2021 (provided, however, the tenant began paying rent with respect to a portion of its premises in February 2021 and with respect to the remaining portion of its premises, is expected to commence paying rent in April 2021); (b) the Second Largest Tenant, The Trade Desk (representing approximately 9.9% of the net rentable square footage at the Mortgaged Property), is in a free rent period through September 2021; and (c) the Fifth Largest Tenant, Insight Venture Management LLC (representing approximately 6.0% of the net rentable square footage at the Mortgaged Property), is in a free rent period through May 2022. In addition, the Third Largest Tenant, Israel Discount Bank (representing approximately 9.2% of the net rentable square footage at the Mortgaged Property), is in a gap rent period. With respect to Israel Discount Bank, the landlord has completed its required work and delivered the space to the tenant, and, therefore, the tenant took possession of the space and commenced paying rent in January 2021 and is expected to commence paying operating expenses and real estate taxes in January 2022. Further, with regard to The Trade Desk, the lease commencement date for the 26th and 27th floors will occur upon the earlier of (i) substantial completion of the work to be performed by the landlord and (ii) the date that The Trade Desk first takes possession of the space for any purpose other than taking measurements, performing layouts and surveys or preparing plans and specifications. To cover the foregoing, along with free rent periods for other smaller tenants, the borrower reserved approximately $25,964,570 at origination. Loan No. 6, Hollywest Promenade - The fourth largest tenant, Norms Restaurants, LLC, is in the process of either expanding or relocating its space within the mortgaged property and are not yet in occupancy of such space. The respective tenants do not have the ability to terminate their expanded/relocated space and at origination the borrower deposited $1,133,638 into a free rent reserve and $3,500,000 into a tenant improvement and leasing commission reserve.

	Loan No. 12, Cobblestone Commons – The largest tenant, Winn Dixie, has 4,000 SF designated as liquor store space that had a lease commencement date of February 21, 2021, with an initial 12-month free rent period. The build-out is in progress, and the liquor store is expected to open on March 17, 2021. At origination, $349,996 was reserved related to outstanding tenant improvements and the initial 12-month free rent period for such space. The third largest tenant, Toi Spa, has taken possession of its space and is in the process of completing its build-out. The rent commencement date is August 1, 2021. At origination, $114,402 was reserved related to the free rent period and outstanding tenant improvements for Toi Spa. Based on the underwritten rent roll dated January 5, 2021, the mortgaged property is 95.5% leased. Excluding space in build-out, the mortgaged property has a physical occupancy of 85.4%. Loan No. 17, Indian Rock - The largest tenant, Hudson Heart, and the third largest tenant, Irm PTPC, are each in the process of either expanding or relocating its space within the mortgaged property and are not yet in occupancy of such space. The respective tenants do not have the ability to terminate their expanded/relocated space and at origination the borrower deposited $1,133,638 into a free rent reserve and $2,956,649 into a tenant improvement and leasing commission reserve for such tenants. Loan No. 20, TBC Corporate Office – The sole tenant, TBC Corporation, was given a rent credit for the first 48 months of its lease term through April 30, 2024. At origination, approximately $1,228,388 was reserved in connection with the outstanding free rent credit remaining to the tenant. Loan No. 26, 280 Commerce Street – The fifth largest tenant, 280 Fitness, an affiliate of the borrower, has not taken occupancy of its space. The tenant had a rent commencement date of March 1, 2021.

A-1-18

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

(8)	With respect to all mortgage loans, except as described below, the Cut-Off Date LTV Ratio and the Maturity Date/ARD LTV Ratio are based on the “as-is” appraised value even though, for certain mortgage loans, the appraiser provided a portfolio appraised value or an “as-stabilized” appraised value based on certain criteria being met. Loan No. 3, 888 Figueroa - At origination, MUFG UNION BANK, N.A. obtained an appraisal dated June 13, 2019 with an as-is value of $205,000,000 as of April 18, 2019. 3650 REIT obtained a new appraisal dated December 1, 2020 with an as-is value of $194,000,000 as of November 17, 2020 and a prospective as-stabilized value of $215,000,000 as of August 1, 2023. Based on the prospective as-stabilized value, the Cut-off Date LTV and Maturity Date LTV would be 53.5% and 53.5%, respectively.

	Loan No. 4, MGM Grand & Mandalay Bay - the Appraised Value ($) of $4,600,000,000 as of January 10, 2020, set forth above is the appraised value solely with respect to real property at the MGM Grand & Mandalay Bay Mortgaged Properties, excluding personal property and intangible property attributable to the MGM Grand & Mandalay Bay Properties (the “Aggregate Real Property Appraised Value”). The appraisal also includes an “As Leased–Sale–Leaseback Appraised Value,” which is equal to the Aggregate Real Property Appraised Value. The Appraised Value of $7,352,600,000 (“Aggregate As Is Appraised Value”) as of January 10, 2020, includes personal property and intangible property attributable to the MGM Grand & Mandalay Bay Mortgaged Properties. The personal property and intangible property relating to the MGM Grand & Mandalay Bay Mortgaged Properties is owned by the MGM tenant or certain sublessees at the MGM Grand & Mandalay Bay Mortgaged Properties that are wholly owned subsidiaries of MGM (the “MGM/Mandalay Operating Subtenants”) (as more particularly provided in the master lease), which granted a security interest in certain property of the MGM tenant and the MGM/Mandalay Operating Subtenants (with certain exclusions, including an exclusion for the intellectual property of MGM tenant (as more particularly described in the master lease); and provided that the FF&E is only transferred to the MGM Grand & Mandalay Bay Borrowers at no cost in the event of a termination of the master lease due to an event of default by the MGM tenant thereunder, in favor of the MGM Grand & Mandalay Bay Borrowers, and such security interest was collaterally assigned by the MGM Grand & Mandalay Bay Borrowers to the lender. The Current LTV % and the Maturity % based on the "Aggregate As Is Appraised Value" are 22.2% and 22.2%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. The Current LTV % and the Maturity % based on the Aggregate Real Property Appraised Value are 40.8% and 40.8%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. Loan No. 5, The Westchester - At origination, Column obtained an appraisal dated January 15, 2020 with an as-is value of $810,000,000 as of November 26, 2019. Column obtained a new appraisal dated February 3, 2021 with an as-is value of $647,000,000 as of January 12, 2021 and a prospective as-stabilized value of $699,000,000 as of February 1, 2024. Based on the prospective as-stabilized value, the Cut-off Date LTV is 49.1%. Loan No. 14, SpringHill Suites Boise - At origination, GACC obtained an appraisal dated February 12, 2020 with an as-is value of $33,500,000 as of January 10, 2020. GACC obtained a new appraisal dated March 4, 2021 with an as-is value of $26,200,000 as of March 1, 2021 and a prospective as-stabilized value of $33,600,000 as of March 1, 2023. Based on the prospective as-stabilized value, the Cut-off Date LTV and Maturity Date LTV would be 56.0% and 48.1%, respectively.

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

(10)	Certain of the Mortgage Loans were originated prior to the emergence of the novel coronavirus and the economic disruption resulting from measures to combat the coronavirus. As such, for these loans, all DSCR, LTV and Debt Yield metrics were calculated, and the related Mortgaged Properties were underwritten, based on such prior information. The cumulative effects of the COVID-19 on the global economy may cause tenants to be unable to pay their rent and borrowers to be unable to pay debt service under the Mortgage Loans. See “Risk Factors – Special Risks – Current Coronavirus Pandemic Has Adversely Affected the Global Economy and Will Likely Adversely Affect the Performance of the Mortgage Loans” in the Prospectus.

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

A-1-19

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

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

(13)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payment. The “YM0.5” component of the prepayment provision represents the greater of 0.5% of the principal balance or yield maintenance payments (where the 0.5 represents the specific YM percentage). The “YM1” component of the prepayment provision represents the greater of 1.0% of the principal balance or yield maintenance payments. The “YM2” component of the prepayment provision represents the greater of 2.0% of the principal balance or yield maintenance payments.

(14)	With respect to Loan Nos. 4, 5, 16, and 24, the related mortgage loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance; Collateral Substitution” and “—Partial Releases” in the prospectus.

(15)	With respect to Loan Nos. 7, 8, 11, 12, 13, 16, 20 and 27, certain mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has no or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property and/or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property.

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

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

(18)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. For example, with respect to the 5 largest tenants at mortgaged properties securing mortgage loans not included in the top 15 mortgage loans: Loan No. 17, Indian Rock – The largest tenant, Hudson Heart, and the third largest tenant, Irm PTPC, are each in the process of either expanding or relocating its space within the mortgaged property and are not yet in occupancy of such space. The respective tenants do not have the ability to terminate their expanded/relocated space and at origination the borrower deposited $1,133,638 into a free rent reserve and $2,956,649 into a tenant improvement and leasing commission reserve for such tenants. Loan No. 21, 880 Technology Drive – The third largest tenant, Center for Automotive Research, has an option to terminate its lease effective any time after June 30, 2028 with 12 months' notice. The termination fee includes the unamortized balance of the tenant improvement allowance, free rent and leasing commissions, amortized over 14 years. In addition, the tenant must pay three months of minimum monthly rent in effect at the time such early termination option is exercised. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in the preliminary prospectus for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest mortgage loans.

A-1-20

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

AND MORTGAGED PROPERTIES

(19)	Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents. Loan No. 14, SpringHill Suites Boise – As part of a loan modification entered into on June 4, 2020, approximately $216,007 of the PIP reserve funds were released to the borrower to help pay debt service due on the monthly payment dates that occurred in each of June, July and August 2020. The borrower replenished the $216,007 into the PIP reserve account as well as $9,697 into the FF&E reserve account as part of a second loan modification on February 22, 2021. Loan No. 3, 888 Figueroa – The borrower deposited $6,600,000 into an earn out reserve, consisting of $6,000,000 in holdback funds and $600,000 in estimated prepayment premium funds. As of the cut-off date, all amounts in the earn out reserve have been fully funded to the borrower.

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

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

(22)	Loan No. 4, MGM Grand & Mandalay Bay – Only the MGM Grand & Mandalay Bay Borrowers are liable for breaches of environmental covenants; provided, however, that if the MGM Grand & Mandalay Bay Borrowers fail to maintain an environmental insurance policy required under the MGM Grand & Mandalay Bay Whole Loan documents, the guarantors are liable for losses other than (x) for any amounts in excess of the applicable coverage amounts under the environmental policy had the same been renewed, replaced or extended as required under the loan agreement and (y) for any amounts recovered under the environmental policy.

(23)	Loan No. 4, MGM Grand & Mandalay Bay – The MGM Grand & Mandalay Bay Whole Loan is structured with an Anticipated Repayment Date (“ARD”) of March 5, 2030 and a final maturity date of March 5, 2032. After the ARD, the following structure would apply: (i) the interest rate will increase by 200 basis points over the greater of (x) 3.5580%, and (y)(1) the ARD Treasury Note Rate in effect on the ARD (such new rate, the “Adjusted Interest Rate”) plus (2) 1.7700%, (ii) amounts in the Excess Cash Flow Reserve (as defined in the related loan agreement) will be applied first to pay monthly additional interest amounts which, to the extent not paid, will be deferred (together with interest accrued thereon at the Adjusted Interest Rate) and added to the principal balance of the applicable note(s) comprising a portion of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents, and (iii) a full cash flow sweep to the extent of remaining amounts in the Excess Cash Flow Reserve will be applied to principal of the MGM Grand & Mandalay Bay Whole Loan in the manner set forth in the MGM Grand & Mandalay Bay Whole Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—ARD Loans” in this Preliminary Prospectus.

(24)	Loan No. 28, Rachel Drive Apartments and Loan No 29, Chambersburg Portfolio – The loans are cross collateralized and cross defaulted. The loan metrics for loan-to-value, debt service coverage ratio and debt yields are based on the aggregate of both loans.

A-1-21