Benchmark 2021-B24 Mortgage Trust FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-11

Free Writing Prospectus dated February [28], 2021

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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 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

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype	Year Built
1	JPMCB	410 Tenth Avenue	410 Tenth Avenue	New York	NY	10001	New York	1	Office	CBD	1927
2	CREFI/GACC	MGM Grand & Mandalay Bay	Various	Las Vegas	NV	Various	Clark	2	Hotel	Full Service	Various
2.01	CREFI/GACC	MGM Grand	3799 South Las Vegas Boulevard	Las Vegas	NV	89109	Clark	1	Hotel	Full Service	1993
2.02	CREFI/GACC	Mandalay Bay	3950 South Las Vegas Boulevard	Las Vegas	NV	89119	Clark	1	Hotel	Full Service	1999
3	GSMC	Phillips Point	777 South Flagler Drive	West Palm Beach	FL	33401	Palm Beach	1	Office	CBD	1985, 1988
4	CREFI	141 Livingston	141 Livingston Street	Brooklyn	NY	11201	Kings	1	Office	CBD	1959
5	JPMCB	Pittock Block	921 Southwest Washington Street	Portland	OR	97205	Multnomah	1	Mixed Use	Office/Retail/Data Center	1913
6	CREFI/JPMCB	The Galleria Office Towers	Various	Houston	TX	77056	Harris	3	Office	CBD	Various
6.01	CREFI/JPMCB	Galleria Tower I	2700 Post Oak Boulevard	Houston	TX	77056	Harris	1	Office	CBD	1974
6.02	CREFI/JPMCB	Galleria Tower II	5051 Westheimer Road	Houston	TX	77056	Harris	1	Office	CBD	1970
6.03	CREFI/JPMCB	Galleria Financial Center	5065-5075 Westheimer Road	Houston	TX	77056	Harris	1	Office	CBD	1977
7	GSMC	U.S. Industrial Portfolio VI	Various	Various	Various	Various	Various	10	Industrial	Various	Various
7.01	GSMC	True Value	308 South Division Street	Harvard	IL	60033	McHenry	1	Industrial	Warehouse/Distribution	1942
7.02	GSMC	Belnick	4350 Ball Ground Highway	Canton	GA	30114	Cherokee	1	Industrial	Warehouse/Distribution	1999
7.03	GSMC	Tufco - 3161 South Ridge Road	3161 South Ridge Road	Ashwaubenon	WI	54304	Brown	1	Industrial	Manufacturing	1978
7.04	GSMC	Pro Con - 109 Maplewood Drive	109 Maplewood Drive	Hazle Township	PA	18202	Luzerne	1	Industrial	Manufacturing	1987, 1997, 2001
7.05	GSMC	Total Logistics	2900 Granada Lane North	Oakdale	MN	55128	Washington	1	Industrial	Warehouse	1994
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	2441 East Glendale Avenue	Appleton	WI	54911	Outagamie	1	Industrial	Manufacturing	1978
7.07	GSMC	Amaray	1300 West Park Road	Elizabethtown	KY	42701	Hardin	1	Industrial	Manufacturing	1975
7.08	GSMC	Pro Con - 2430 East Glendale Avenue	2430 East Glendale Avenue	Appleton	WI	54911	Outagamie	1	Industrial	Manufacturing	1968, 1974, 1995, 1997
7.09	GSMC	Tufco - 1205 Burris Road	1205 Burris Road	Newton	NC	28658	Catawba	1	Industrial	Warehouse	1971
7.10	GSMC	Tufco - 1055 Parkview Road	1055 Parkview Road	Ashwaubenon	WI	54304	Brown	1	Industrial	Manufacturing	1983
8	CREFI	Boca Office Portfolio	Various	Boca Raton	FL	33433	Palm Beach	4	Mixed Use	Office/Retail	Various
8.01	CREFI	Boardwalk @ 18th	6909 Southwest 18th Street	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1986
8.02	CREFI	Fountains Center	7000-7700 West Camino Real	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1983
8.03	CREFI	City National Park	7000 Palmetto Park Road and 22125 Powerline Road	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1986, 1991, 1998
8.04	CREFI	Grove Centre	21301 Powerline Road	Boca Raton	FL	33433	Palm Beach	1	Mixed Use	Office/Retail	1983
9	CREFI	Gestamp Automocion SLB	3063 Hickory Valley Road	Chattanooga	TN	37421	Hamilton	1	Industrial	Manufacturing	2014
10	JPMCB	30 Hudson Yards 67	500 West 33rd Street	New York	NY	10001	New York	1	Office	CBD	2019
11	GSMC	Dawson Marketplace	GA-400 & Dawson Forest Road East	Dawsonville	GA	30534	Dawson	1	Retail	Anchored	2017-2020
12	GACC	8670 Wilshire	8670 Wilshire Boulevard	Beverly Hills	CA	90211	Los Angeles	1	Office	Medical	1986
13	GSMC	JW Marriott Nashville	201 8th Avenue South	Nashville	TN	37203	Davidson	1	Hotel	Full Service	2018
14	CREFI	Morgan Stanley Tower	150 2nd Avenue North	Saint Petersburg	FL	33701	Pinellas	1	Office	CBD	1985
15	JPMCB	The Village at Meridian	1600-2300 North Eagle Road	Meridian	ID	83642	Ada	1	Retail	Anchored	2012
16	GSMC	Millennium Corporate Park	18200-18700 Northeast Union Hill Road	Redmond	WA	98052	King	1	Office	Suburban	1999-2000, 2014
17	GSMC	711 Fifth Avenue	711 5th Avenue	New York	NY	10022	New York	1	Mixed Use	Office/Retail	1927
18	JPMCB	Oakland Commons I&II	20700 & 20750 Civic Center Drive	Southfield	MI	48076	Oakland	1	Office	Suburban	1999
19	GACC	Orlando Technology Park	100, 200, 250, 255 & 525 Technology Parkway	Lake Mary	FL	32746	Seminole	1	Office	Flex	1986, 1998, 1999
20	GACC	Woodbury Crossing Phase II	530 Greenwood Drive Southwest	Olympia	WA	98502	Thurston	1	Multifamily	Garden	2019-2020
21	CREFI	Advanced Energy	2424 Midpoint Drive and 1625 Sharp Point Drive	Fort Collins	CO	80525	Larimer	1	Industrial	R&D/Flex	1987, 2000
22	CREFI	Value Store It Miami	5900 Northwest 102nd Avenue	Doral	FL	33178	Miami-Dade	1	Self Storage	Self Storage	2010
23	GSMC	Willoughby Commons	36363 Euclid Avenue	Willoughby	OH	44094	Lake	1	Retail	Power Center	1997-2000
24	JPMCB	Camellia Trace	100 Trace Drive	Jackson	TN	38305	Madison	1	Multifamily	Garden	2002
25	GACC	Dollar General Portfolio	Various	Various	Various	Various	Various	15	Retail	Freestanding	Various
25.01	GACC	Robinsonville	13060 Highway 61 North	Robinsonville	MS	38664	Tunica	1	Retail	Freestanding	2020
25.02	GACC	Saint Mary’s	5056 South Pleasants Highway	Belmont	WV	26170	Pleasants	1	Retail	Freestanding	2020
25.03	GACC	Alexandria (Carlos)	4480 County Road 13 Northeast	Carlos	MN	56319	Douglas	1	Retail	Freestanding	2020
25.04	GACC	St. Martinville	4009 Catahoula Highway	Saint Martinville	LA	70582	Saint Martin	1	Retail	Freestanding	2020
25.05	GACC	Fife Lake	6950 U.S. 131	Fife Lake	MI	49633	Grand Traverse	1	Retail	Freestanding	2020
25.06	GACC	Waubun	3185 U.S. 59	Waubun	MN	56589	Mahnomen	1	Retail	Freestanding	2020
25.07	GACC	Lake Village	612 U.S. 65	Lake Village	AR	71653	Chicot	1	Retail	Freestanding	2020
25.08	GACC	New Era	4121 South Oceana Drive	New Era	MI	49446	Oceana	1	Retail	Freestanding	2020
25.09	GACC	Mooers	2593 U.S. 11	Mooers	NY	12958	Clinton	1	Retail	Freestanding	2020
25.10	GACC	Hinckley	304 Fire Monument Road	Hinckley	MN	55037	Pine	1	Retail	Freestanding	2020
25.11	GACC	Center	308 Lignite Avenue	Center	ND	58530	Oliver	1	Retail	Freestanding	2020
25.12	GACC	Lepanto	330 West Broad Street	Lepanto	AR	72354	Poinsett	1	Retail	Freestanding	2020
25.13	GACC	Edgemont	11116 U.S. 18	Edgemont	SD	57735	Fall River	1	Retail	Freestanding	2019
25.14	GACC	Louisa	31 Spankem Branch Road	Louisa	KY	41230	Lawrence	1	Retail	Freestanding	2019
25.15	GACC	Prue	11152 New Prue Road	Prue	OK	74054	Osage	1	Retail	Freestanding	2020
26	CREFI	9633 Westheimer Road	9633 Westheimer Road	Houston	TX	77063	Harris	1	Mixed Use	Self Storage/Retail	1973
27	CREFI	46-50 East 167th Street	46-50 East 167th Street	Bronx	NY	10452	Bronx	1	Retail	Anchored	1931
28	CREFI	Bridgeport Distribution Center	5425 Dixie Highway	Bridgeport	MI	48601	Saginaw	1	Industrial	Warehouse/Distribution	1974
29	CREFI	303 3rd Street	303 3rd Street	Huntington Beach	CA	92648	Orange	1	Mixed Use	Office/Retail	1996
30	CREFI	5501 New Utrecht Avenue	5501 New Utrecht Avenue	Brooklyn	NY	11219	Kings	1	Office	CBD	2020
31	CREFI	Hamden Self Storage	1315 Dixwell Avenue	Hamden	CT	06514	New Haven	1	Mixed Use	Self Storage/Retail	2002

A-1-1

ANNEX A-1

								Number of	Property	Property
Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Properties	Type(2)	Subtype	Year Built
32	JPMCB	Bristol Park	1141 Glen Iris Drive	Fayetteville	NC	28314	Cumberland	1	Multifamily	Garden	2009
33	GACC	6450 Industrial	6450 Technology Drive	Salem	VA	24153	Roanoke	1	Industrial	Warehouse/Distribution	1997
34	CREFI	651 Bushwick Avenue	651 Bushwick Avenue	Brooklyn	NY	11221	Kings	1	Mixed Use	Multifamily/Office/Retail	2019
35	GSMC	Grocery Outlet Truckee	11213 Donner Pass Road	Truckee	CA	96161	Nevada	1	Mixed Use	Retail/Multifamily	2020
36	JPMCB	Holiday Inn Philadelphia South	1 Pureland Drive	Swedesboro	NJ	08085	Gloucester	1	Hotel	Full Service	1987
37	CREFI	CVS Valley Stream	44 North Central Avenue	Valley Stream	NY	11580	Nassau	1	Retail	Single Tenant	1990
38	CREFI	Deschutes Business Center	20370 Empire Avenue	Bend	OR	97703	Deschutes	1	Industrial	Flex	1981
39	CREFI	The Cove Storage Portfolio	Various	Various	AL	Various	Madison	3	Self Storage	Self Storage	Various
39.01	CREFI	James Road	485 James Road	Owens Cross Roads	AL	35763	Madison	1	Self Storage	Self Storage	2006
39.02	CREFI	Green Cove Road	1610 Green Cove Road Southeast	Huntsville	AL	35803	Madison	1	Self Storage	Self Storage	1997
39.03	CREFI	Taylor Lane	111 Taylor Lane	Owens Cross Roads	AL	35763	Madison	1	Self Storage	Self Storage	2006
40	CREFI	Scotsman Self Storage	1956 Quality Boulevard	Huntsville	TX	77320	Walker	1	Self Storage	Self Storage	2001, 2003

A-1-2

ANNEX A-1

												Original
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current
Loan #	Seller(1)	Property Name	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)	Balance ($)(6)(7)
1	JPMCB	410 Tenth Avenue	2020	631,944	Square Feet	99.2%	12/16/20	955,000,000	12/01/20	39.8%	80,000,000	601	80,000,000
2	CREFI/GACC	MGM Grand & Mandalay Bay		9,748	Rooms	71.4%	09/30/20	4,600,000,000	01/10/20	35.5%	79,985,667	167,645	79,985,667
2.01	CREFI/GACC	MGM Grand		4,998	Rooms	68.5%	09/30/20	2,505,000,000	01/10/20		43,592,189		43,592,189
2.02	CREFI/GACC	Mandalay Bay		4,750	Rooms	74.8%	09/30/20	2,095,000,000	01/10/20		36,393,478		36,393,478
3	GSMC	Phillips Point	2018-2020	448,885	Square Feet	90.5%	12/01/20	289,000,000	12/15/20	68.7%	75,000,000	442	75,000,000
4	CREFI	141 Livingston	2015	213,745	Square Feet	100.0%	02/01/21	182,300,000	02/01/21	54.9%	75,000,000	468	75,000,000
5	JPMCB	Pittock Block	2001	297,698	Square Feet	71.4%	12/21/20	329,000,000	12/07/20	42.9%	66,000,000	474	66,000,000
6	CREFI/JPMCB	The Galleria Office Towers	Various	1,067,672	Square Feet	68.1%	01/20/21	185,000,000	01/06/21	48.6%	65,000,000	84	65,000,000
6.01	CREFI/JPMCB	Galleria Tower I	2002, 2020	493,695	Square Feet	78.1%	01/20/21	85,544,600	01/06/21		30,056,211		30,056,211
6.02	CREFI/JPMCB	Galleria Tower II	1992, 2005, 2020	320,687	Square Feet	68.1%	01/20/21	55,566,781	01/06/21		19,523,464		19,523,464
6.03	CREFI/JPMCB	Galleria Financial Center	2020	253,290	Square Feet	48.7%	01/20/21	43,888,619	01/06/21		15,420,326		15,420,326
7	GSMC	U.S. Industrial Portfolio VI	Various	2,981,955	Square Feet	95.9%	02/01/21	136,500,000	Various	59.3%	60,000,000	27	60,000,000
7.01	GSMC	True Value	1982	1,331,727	Square Feet	100.0%	02/01/21	36,100,000	01/06/21		16,044,444		16,044,444
7.02	GSMC	Belnick	2011	477,152	Square Feet	100.0%	02/01/21	28,900,000	01/05/21		12,844,444		12,844,444
7.03	GSMC	Tufco - 3161 South Ridge Road		226,900	Square Feet	100.0%	02/01/21	14,900,000	12/28/20		6,622,222		6,622,222
7.04	GSMC	Pro Con - 109 Maplewood Drive		205,320	Square Feet	100.0%	02/01/21	12,920,000	12/29/20		5,742,222		5,742,222
7.05	GSMC	Total Logistics	2008	86,460	Square Feet	100.0%	02/01/21	10,800,000	12/21/20		4,747,407		4,747,407
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	2002	172,261	Square Feet	100.0%	02/01/21	9,440,000	12/28/20		4,149,630		4,149,630
7.07	GSMC	Amaray		194,519	Square Feet	100.0%	02/01/21	9,200,000	12/30/20		4,043,704		4,043,704
7.08	GSMC	Pro Con - 2430 East Glendale Avenue		122,500	Square Feet	100.0%	02/01/21	6,720,000	12/28/20		2,954,074		2,954,074
7.09	GSMC	Tufco - 1205 Burris Road		121,096	Square Feet	0.0%	02/01/21	4,650,000	12/23/20		1,576,296		1,576,296
7.10	GSMC	Tufco - 1055 Parkview Road		44,020	Square Feet	100.0%	02/01/21	2,870,000	12/28/20		1,275,556		1,275,556
8	CREFI	Boca Office Portfolio	Various	514,527	Square Feet	90.4%	01/23/21	155,900,000	11/13/20	63.5%	50,000,000	192	50,000,000
8.01	CREFI	Boardwalk @ 18th	2017	132,132	Square Feet	91.8%	01/23/21	49,500,000	10/22/20		15,151,515		15,151,515
8.02	CREFI	Fountains Center		188,666	Square Feet	84.5%	01/23/21	44,500,000	11/13/20		14,393,939		14,393,939
8.03	CREFI	City National Park		132,207	Square Feet	97.4%	01/23/21	39,200,000	11/13/20		14,393,939		14,393,939
8.04	CREFI	Grove Centre	2017	61,522	Square Feet	90.8%	01/23/21	17,500,000	10/22/20		6,060,606		6,060,606
9	CREFI	Gestamp Automocion SLB		637,750	Square Feet	100.0%	03/06/21	78,900,000	02/01/21	62.7%	49,500,000	78	49,500,000
10	JPMCB	30 Hudson Yards 67		44,954	Square Feet	100.0%	03/07/21	110,000,000	02/01/21	64.5%	45,000,000	1,579	45,000,000
11	GSMC	Dawson Marketplace		352,418	Square Feet	97.3%	12/31/20	68,000,000	11/17/19	55.4%	43,800,000	124	43,800,000
12	GACC	8670 Wilshire	2002	50,520	Square Feet	100.0%	02/21/21	70,400,000	01/04/21	60.4%	42,500,000	841	42,500,000
13	GSMC	JW Marriott Nashville		533	Rooms	44.1%	09/30/20	301,000,000	11/10/20	61.5%	35,000,000	347,092	35,000,000
14	CREFI	Morgan Stanley Tower	2015	187,694	Square Feet	94.7%	12/15/20	54,100,000	12/16/20	62.8%	34,000,000	181	34,000,000
15	JPMCB	The Village at Meridian		841,927	Square Feet	79.3%	10/01/20	197,000,000	10/06/20	33.5%	30,995,000	78	30,995,000
16	GSMC	Millennium Corporate Park		537,046	Square Feet	100.0%	10/01/20	216,700,000	11/18/20	60.9%	27,000,000	246	27,000,000
17	GSMC	711 Fifth Avenue	2013-2019	340,024	Square Feet	76.5%	01/31/20	1,000,000,000	01/23/20	54.5%	26,500,000	1,603	26,500,000
18	JPMCB	Oakland Commons I&II		315,839	Square Feet	77.7%	01/18/21	34,900,000	02/01/21	69.6%	24,300,000	77	24,300,000
19	GACC	Orlando Technology Park	2015-2020	297,386	Square Feet	86.9%	11/30/20	35,000,000	01/19/21	69.0%	24,150,000	81	24,150,000
20	GACC	Woodbury Crossing Phase II		90	Units	95.6%	01/31/21	32,800,000	12/18/20	62.1%	20,380,000	226,444	20,380,000
21	CREFI	Advanced Energy	1994, 2015	115,627	Square Feet	100.0%	03/06/21	30,650,000	12/10/20	60.0%	18,390,000	159	18,390,000
22	CREFI	Value Store It Miami	2017	119,850	Square Feet	93.1%	01/11/21	27,200,000	01/08/21	62.5%	17,000,000	142	17,000,000
23	GSMC	Willoughby Commons		351,581	Square Feet	98.9%	09/30/20	51,700,000	11/22/19	71.5%	16,950,000	105	16,950,000
24	JPMCB	Camellia Trace		212	Units	99.1%	02/02/21	24,700,000	01/06/21	63.4%	15,655,000	73,844	15,655,000
25	GACC	Dollar General Portfolio		139,012	Square Feet	100.0%	03/06/21	21,320,000	01/19/21	65.0%	13,850,000	100	13,850,000
25.01	GACC	Robinsonville		9,100	Square Feet	100.0%	03/06/21	1,720,000	01/12/21		1,126,069		1,126,069
25.02	GACC	Saint Mary’s		9,100	Square Feet	100.0%	03/06/21	1,540,000	01/13/21		1,008,225		1,008,225
25.03	GACC	Alexandria (Carlos)		9,002	Square Feet	100.0%	03/06/21	1,520,000	01/03/21		995,131		995,131
25.04	GACC	St. Martinville		9,100	Square Feet	100.0%	03/06/21	1,440,000	01/13/21		942,756		942,756
25.05	GACC	Fife Lake		9,100	Square Feet	100.0%	03/06/21	1,430,000	01/13/21		936,209		936,209
25.06	GACC	Waubun		9,100	Square Feet	100.0%	03/06/21	1,420,000	01/12/21		929,662		929,662
25.07	GACC	Lake Village		10,566	Square Feet	100.0%	03/06/21	1,410,000	01/13/21		923,115		923,115
25.08	GACC	New Era		9,026	Square Feet	100.0%	03/06/21	1,400,000	01/13/21		916,568		916,568
25.09	GACC	Mooers		9,026	Square Feet	100.0%	03/06/21	1,380,000	01/12/21		903,474		903,474
25.10	GACC	Hinckley		9,100	Square Feet	100.0%	03/06/21	1,370,000	01/12/21		896,927		896,927
25.11	GACC	Center		9,026	Square Feet	100.0%	03/06/21	1,370,000	01/12/21		896,927		896,927
25.12	GACC	Lepanto		10,640	Square Feet	100.0%	03/06/21	1,350,000	01/11/21		883,834		883,834
25.13	GACC	Edgemont		9,000	Square Feet	100.0%	03/06/21	1,320,000	01/13/21		867,466		867,466
25.14	GACC	Louisa		9,100	Square Feet	100.0%	03/06/21	1,290,000	01/12/21		844,552		844,552
25.15	GACC	Prue		9,026	Square Feet	100.0%	03/06/21	1,190,000	01/03/21		779,083		779,083
26	CREFI	9633 Westheimer Road	2021	82,000	Square Feet	100.0%	02/01/21	21,890,000	01/21/21	62.5%	13,681,250	167	13,681,250
27	CREFI	46-50 East 167th Street		26,500	Square Feet	100.0%	11/01/20	20,900,000	12/21/20	65.0%	13,585,000	513	13,585,000
28	CREFI	Bridgeport Distribution Center	1994	610,808	Square Feet	100.0%	09/30/20	16,800,000	01/25/21	69.6%	11,700,000	19	11,700,000
29	CREFI	303 3rd Street	2018-2019	15,095	Square Feet	100.0%	02/01/21	18,050,000	12/31/20	52.6%	9,500,000	629	9,500,000
30	CREFI	5501 New Utrecht Avenue		21,152	Square Feet	100.0%	11/01/20	16,600,000	11/04/20	57.2%	9,500,000	449	9,500,000
31	CREFI	Hamden Self Storage		113,115	Square Feet	95.3%	02/04/21	15,300,000	12/07/20	57.2%	9,500,000	84	9,500,000

A-1-3

ANNEX A-1

												Original
			Year		Unit of		Occupancy	Appraised	Appraisal	Current	Original	Balance	Current
Loan #	Seller(1)	Property Name	Renovated	Units(3)	Measure	Occupancy %(4)	Date	Value ($)(5)	Date	LTV %(5)	Balance ($)(6)(7)	per Unit ($)	Balance ($)(6)(7)
32	JPMCB	Bristol Park		112	Units	94.6%	02/02/21	13,000,000	12/29/20	65.5%	8,515,000	76,027	8,515,000
33	GACC	6450 Industrial	2018	283,000	Square Feet	100.0%	03/06/21	12,850,000	12/21/20	59.5%	7,650,000	27	7,650,000
34	CREFI	651 Bushwick Avenue		20	Rooms	100.0%	02/01/21	12,400,000	01/04/21	56.5%	7,000,000	350,000	7,000,000
35	GSMC	Grocery Outlet Truckee		18,021	Square Feet	100.0%	02/18/21	13,200,000	01/23/21	50.0%	6,600,000	366	6,600,000
36	JPMCB	Holiday Inn Philadelphia South	2019	161	Rooms	44.8%	01/31/21	10,000,000	09/01/18	62.9%	6,500,000	40,373	6,287,797
37	CREFI	CVS Valley Stream		11,352	Square Feet	100.0%	03/06/21	10,200,000	12/29/20	60.6%	6,180,000	544	6,180,000
38	CREFI	Deschutes Business Center		53,874	Square Feet	88.7%	01/25/21	9,500,000	12/08/20	57.9%	5,500,000	102	5,500,000
39	CREFI	The Cove Storage Portfolio		110,850	Square Feet	98.2%	11/30/20	7,800,000	12/09/20	65.3%	5,090,000	46	5,090,000
39.01	CREFI	James Road		50,450	Square Feet	97.5%	11/30/20	2,900,000	12/09/20		2,165,000		2,165,000
39.02	CREFI	Green Cove Road		37,000	Square Feet	98.6%	11/30/20	3,000,000	12/09/20		1,920,000		1,920,000
39.03	CREFI	Taylor Lane		23,400	Square Feet	99.1%	11/30/20	1,900,000	12/09/20		1,005,000		1,005,000
40	CREFI	Scotsman Self Storage		44,500	Square Feet	90.6%	11/30/20	4,400,000	12/03/20	70.1%	3,085,200	69	3,085,200

A-1-4

ANNEX A-1

			Current						Net
			Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First
Loan #	Seller(1)	Property Name	per Unit ($)	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date
1	JPMCB	410 Tenth Avenue	601	6.9%	No	No	2.59159	0.01230	2.57929	Actual/360	175,172.29	2,102,067.48	12/18/20	02/01/21
2	CREFI/GACC	MGM Grand & Mandalay Bay	167,645	6.9%	No	No	3.55800	0.01043	3.54758	Actual/360	240,451.36	2,885,416.32	02/14/20	04/05/20
2.01	CREFI/GACC	MGM Grand		3.8%
2.02	CREFI/GACC	Mandalay Bay		3.1%
3	GSMC	Phillips Point	442	6.5%	No	No	3.34003	0.01105	3.32898	Actual/360	211,650.89	2,539,810.68	01/15/21	03/06/21
4	CREFI	141 Livingston	468	6.5%	No	No	3.21000	0.01105	3.19895	Actual/360	203,411.46	2,440,937.52	02/18/21	04/06/21
5	JPMCB	Pittock Block	474	5.7%	No	No	3.29940	0.02105	3.27835	Actual/360	183,987.60	2,207,851.20	12/30/20	02/01/21
6	CREFI/JPMCB	The Galleria Office Towers	84	5.6%	No	No	4.46000	0.01105	4.44895	Actual/360	327,802.40	3,933,628.75	02/17/21	04/06/21
6.01	CREFI/JPMCB	Galleria Tower I		2.6%
6.02	CREFI/JPMCB	Galleria Tower II		1.7%
6.03	CREFI/JPMCB	Galleria Financial Center		1.3%
7	GSMC	U.S. Industrial Portfolio VI	27	5.2%	No	No	3.71600	0.01105	3.70495	Actual/360	188,380.56	2,260,566.72	02/08/21	04/06/21
7.01	GSMC	True Value		1.4%
7.02	GSMC	Belnick		1.1%
7.03	GSMC	Tufco - 3161 South Ridge Road		0.6%
7.04	GSMC	Pro Con - 109 Maplewood Drive		0.5%
7.05	GSMC	Total Logistics		0.4%
7.06	GSMC	Pro Con - 2441 East Glendale Avenue		0.4%
7.07	GSMC	Amaray		0.3%
7.08	GSMC	Pro Con - 2430 East Glendale Avenue		0.3%
7.09	GSMC	Tufco - 1205 Burris Road		0.1%
7.10	GSMC	Tufco - 1055 Parkview Road		0.1%
8	CREFI	Boca Office Portfolio	192	4.3%	No	No	4.02000	0.01105	4.00895	Actual/360	169,826.39	2,037,916.68	02/17/21	04/06/21
8.01	CREFI	Boardwalk @ 18th		1.3%
8.02	CREFI	Fountains Center		1.2%
8.03	CREFI	City National Park		1.2%
8.04	CREFI	Grove Centre		0.5%
9	CREFI	Gestamp Automocion SLB	78	4.3%	No	No	3.61000	0.01105	3.59895	Actual/360	225,327.69	2,703,932.28	02/19/21	04/06/21
10	JPMCB	30 Hudson Yards 67	1,579	3.9%	No	No	3.37100	0.01105	3.35995	Actual/360	128,168.23	1,538,018.76	02/19/21	04/07/21
11	GSMC	Dawson Marketplace	124	3.8%	No	No	3.55000	0.01105	3.53895	Actual/360	131,374.65	1,576,495.80	02/03/20	03/06/20
12	GACC	8670 Wilshire	841	3.7%	No	No	3.78400	0.01105	3.77295	Actual/360	135,878.01	1,630,536.12	02/19/21	04/06/21
13	GSMC	JW Marriott Nashville	347,092	3.0%	No	No	3.13900	0.01105	3.12795	Actual/360	92,825.75	1,113,909.00	03/06/20	04/06/20
14	CREFI	Morgan Stanley Tower	181	2.9%	No	No	3.50000	0.01105	3.48895	Actual/360	152,675.19	1,832,102.28	02/12/21	04/06/21
15	JPMCB	The Village at Meridian	78	2.7%	No	No	3.49900	0.02105	3.47795	Actual/360	91,631.48	1,099,577.76	01/14/21	03/05/21
16	GSMC	Millennium Corporate Park	246	2.3%	No	No	3.03200	0.01105	3.02095	Actual/360	69,167.50	830,010.00	12/17/20	02/06/21
17	GSMC	711 Fifth Avenue	1,603	2.3%	No	No	3.16000	0.01230	3.14770	Actual/360	70,752.55	849,030.60	03/06/20	04/06/20
18	JPMCB	Oakland Commons I&II	77	2.1%	No	No	4.21500	0.05980	4.15520	Actual/360	119,044.01	1,428,528.12	02/19/21	04/01/21
19	GACC	Orlando Technology Park	81	2.1%	No	No	3.50100	0.01105	3.48995	Actual/360	108,457.77	1,301,493.24	02/24/21	04/06/21
20	GACC	Woodbury Crossing Phase II	226,444	1.8%	No	No	4.26737	0.01105	4.25632	Actual/360	73,480.75	881,769.00	02/11/21	04/06/21
21	CREFI	Advanced Energy	159	1.6%	No	No	3.87000	0.01105	3.85895	Actual/360	86,424.01	1,037,088.12	02/12/21	04/06/21
22	CREFI	Value Store It Miami	142	1.5%	No	No	3.61000	0.04105	3.56895	Actual/360	51,851.97	622,223.64	02/11/21	04/06/21
23	GSMC	Willoughby Commons	105	1.5%	No	No	4.03800	0.02105	4.01695	Actual/360	81,293.66	975,523.92	12/20/19	02/06/20
24	JPMCB	Camellia Trace	73,844	1.4%	No	Yes - Group 1	3.45700	0.04105	3.41595	Actual/360	45,725.83	548,709.96	02/12/21	04/01/21
25	GACC	Dollar General Portfolio	100	1.2%	No	No	3.15100	0.01105	3.13995	Actual/360	36,872.90	442,474.80	02/02/21	03/06/21
25.01	GACC	Robinsonville		0.1%
25.02	GACC	Saint Mary’s		0.1%
25.03	GACC	Alexandria (Carlos)		0.1%
25.04	GACC	St. Martinville		0.1%
25.05	GACC	Fife Lake		0.1%
25.06	GACC	Waubun		0.1%
25.07	GACC	Lake Village		0.1%
25.08	GACC	New Era		0.1%
25.09	GACC	Mooers		0.1%
25.10	GACC	Hinckley		0.1%
25.11	GACC	Center		0.1%
25.12	GACC	Lepanto		0.1%
25.13	GACC	Edgemont		0.1%
25.14	GACC	Louisa		0.1%
25.15	GACC	Prue		0.1%
26	CREFI	9633 Westheimer Road	167	1.2%	No	No	3.89000	0.01105	3.87895	Actual/360	44,966.03	539,592.36	02/17/21	04/06/21
27	CREFI	46-50 East 167th Street	513	1.2%	No	No	3.84000	0.01105	3.82895	Actual/360	44,075.78	528,909.36	02/08/21	04/06/21
28	CREFI	Bridgeport Distribution Center	19	1.0%	No	No	3.82000	0.01105	3.80895	Actual/360	54,650.30	655,803.60	02/17/21	04/06/21
29	CREFI	303 3rd Street	629	0.8%	No	No	3.67000	0.01105	3.65895	Actual/360	29,457.70	353,492.40	02/11/21	04/06/21
30	CREFI	5501 New Utrecht Avenue	449	0.8%	No	No	3.78000	0.01105	3.76895	Actual/360	30,340.63	364,087.56	12/18/20	02/06/21
31	CREFI	Hamden Self Storage	84	0.8%	No	No	3.87000	0.01105	3.85895	Actual/360	44,645.36	535,744.32	02/12/21	04/06/21

A-1-5

ANNEX A-1

			Current						Net
			Balance	% of Initial	Crossed	Related	Interest	Admin.	Mortgage		Monthly Debt	Annual Debt		First
Loan #	Seller(1)	Property Name	per Unit ($)	Pool Balance	Loan	Borrower(8)	Rate %(9)	Fee %(9)	Rate %(9)	Accrual Type	Service ($)(10)(11)	Service ($)(11)	Note Date	Payment Date
32	JPMCB	Bristol Park	76,027	0.7%	No	Yes - Group 1	3.50700	0.05105	3.45595	Actual/360	25,230.71	302,768.52	02/16/21	04/01/21
33	GACC	6450 Industrial	27	0.7%	No	No	4.09400	0.01105	4.08295	Actual/360	36,938.05	443,256.60	02/19/21	04/06/21
34	CREFI	651 Bushwick Avenue	350,000	0.6%	No	No	3.92000	0.01105	3.90895	Actual/360	23,184.26	278,211.12	02/12/21	04/06/21
35	GSMC	Grocery Outlet Truckee	366	0.6%	No	No	3.84100	0.01105	3.82995	Actual/360	21,418.91	257,026.92	02/19/21	04/06/21
36	JPMCB	Holiday Inn Philadelphia South	39,055	0.5%	No	No	5.21200	0.01105	5.20095	Actual/360	35,740.41	428,884.92	10/15/18	12/01/18
37	CREFI	CVS Valley Stream	544	0.5%	No	No	4.00000	0.01105	3.98895	Actual/360	20,886.11	250,633.32	02/16/21	04/06/21
38	CREFI	Deschutes Business Center	102	0.5%	No	No	3.78000	0.01105	3.76895	Actual/360	17,565.63	210,787.56	02/17/21	04/06/21
39	CREFI	The Cove Storage Portfolio	46	0.4%	No	Yes - Group 2	3.83000	0.01105	3.81895	Actual/360	23,804.24	285,650.88	02/12/21	04/06/21
39.01	CREFI	James Road		0.2%
39.02	CREFI	Green Cove Road		0.2%
39.03	CREFI	Taylor Lane		0.1%
40	CREFI	Scotsman Self Storage	69	0.3%	No	Yes - Group 2	3.68000	0.01105	3.66895	Actual/360	14,165.77	169,989.24	01/29/21	03/06/21

A-1-6

ANNEX A-1

ANNEX A-1

			Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period
Loan #	Seller(1)	Property Name	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)(12)
1	JPMCB	410 Tenth Avenue			82	0	84	2	1	0
2	CREFI/GACC	MGM Grand & Mandalay Bay			108	0	120	12	5	0
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point			119	0	120	1	6	5 days grace, once per 12-month period, other than the payment due on the Maturity Date
4	CREFI	141 Livingston			120	0	120	0	6	0
5	JPMCB	Pittock Block			118	0	120	2	1	0
6	CREFI/JPMCB	The Galleria Office Towers			120	360	0	0	6	0
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI			120	0	120	0	6	0
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio			60	0	60	0	6	0
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB	03/06/26	04/06/26	120	360	60	0	6	0
10	JPMCB	30 Hudson Yards 67			120	0	120	0	7	0
11	GSMC	Dawson Marketplace			107	0	120	13	6	0
12	GACC	8670 Wilshire			120	0	120	0	6	0
13	GSMC	JW Marriott Nashville			108	0	120	12	6	0
14	CREFI	Morgan Stanley Tower	03/06/24	04/06/24	120	360	36	0	6	5 (One time only)
15	JPMCB	The Village at Meridian			119	0	120	1	5	0
16	GSMC	Millennium Corporate Park			58	0	60	2	6	5
17	GSMC	711 Fifth Avenue			108	0	120	12	6	0
18	JPMCB	Oakland Commons I&II	03/01/23	04/01/23	120	360	24	0	1	0
19	GACC	Orlando Technology Park	03/06/24	04/06/24	120	360	36	0	6	5 (Once per every 366 day period)
20	GACC	Woodbury Crossing Phase II			120	0	120	0	6	0
21	CREFI	Advanced Energy	03/06/24	04/06/24	120	360	36	0	6	0
22	CREFI	Value Store It Miami			120	0	120	0	6	0
23	GSMC	Willoughby Commons	01/06/24	02/06/24	106	360	48	14	6	0
24	JPMCB	Camellia Trace			120	0	120	0	1	0
25	GACC	Dollar General Portfolio			119	0	120	1	6	0
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road			120	0	120	0	6	0
27	CREFI	46-50 East 167th Street			120	0	120	0	6	0
28	CREFI	Bridgeport Distribution Center	03/06/24	04/06/24	120	360	36	0	6	0
29	CREFI	303 3rd Street			120	0	120	0	6	0
30	CREFI	5501 New Utrecht Avenue			118	0	120	2	6	0
31	CREFI	Hamden Self Storage			120	360	0	0	6	0

A-1-7

ANNEX A-1

			Partial IO	Partial IO Loan	Rem.	Rem.			Payment	Grace Period
Loan #	Seller(1)	Property Name	Last IO Payment	First P&I Payment	Term	Amort	I/O Period	Seasoning	Due Date	(Late Payment)(12)
32	JPMCB	Bristol Park			120	0	120	0	1	0
33	GACC	6450 Industrial	03/06/26	04/06/26	120	360	60	0	6	0
34	CREFI	651 Bushwick Avenue			120	0	120	0	6	0
35	GSMC	Grocery Outlet Truckee			120	0	120	0	6	0
36	JPMCB	Holiday Inn Philadelphia South			92	332	0	28	1	0
37	CREFI	CVS Valley Stream			120	0	120	0	6	0
38	CREFI	Deschutes Business Center			120	0	120	0	6	0
39	CREFI	The Cove Storage Portfolio	03/06/24	04/06/24	120	360	36	0	6	0
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage	02/06/24	03/06/24	119	360	36	1	6	0

A-1-8

ANNEX A-1

			Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	(Default)(12)	Maturity Date	ARD Loan	Mat Date	Balance ($)(6)	LTV %(5)	Provision (Payments)(13)
1	JPMCB	410 Tenth Avenue	0	01/01/28	Yes	03/01/32	80,000,000	39.8%	L(26),Def(54),O(4)
2	CREFI/GACC	MGM Grand & Mandalay Bay	0	03/05/30	Yes	03/05/32	79,985,667	35.5%	Grtr0.5%orYM(35),DeforGrtr0.5%orYM(78),O(7)
2.01	CREFI/GACC	MGM Grand					43,592,189
2.02	CREFI/GACC	Mandalay Bay					36,393,478
3	GSMC	Phillips Point	0	02/06/31	No	02/06/31	75,000,000	68.7%	L(25),Def(90),O(5)
4	CREFI	141 Livingston	0	03/06/31	No	03/06/31	75,000,000	54.9%	L(24),Def(92),O(4)
5	JPMCB	Pittock Block	0	01/01/31	No	01/01/31	66,000,000	42.9%	L(4),Grtr1%orYM(112),O(4)
6	CREFI/JPMCB	The Galleria Office Towers	0	03/06/31	No	03/06/31	52,481,454	39.3%	L(24),Def(91),O(5)
6.01	CREFI/JPMCB	Galleria Tower I					24,267,594
6.02	CREFI/JPMCB	Galleria Tower II					15,763,381
6.03	CREFI/JPMCB	Galleria Financial Center					12,450,478
7	GSMC	U.S. Industrial Portfolio VI	0	03/06/31	No	03/06/31	60,000,000	59.3%	L(24),Def(92),O(4)
7.01	GSMC	True Value					16,044,444
7.02	GSMC	Belnick					12,844,444
7.03	GSMC	Tufco - 3161 South Ridge Road					6,622,222
7.04	GSMC	Pro Con - 109 Maplewood Drive					5,742,222
7.05	GSMC	Total Logistics					4,747,407
7.06	GSMC	Pro Con - 2441 East Glendale Avenue					4,149,630
7.07	GSMC	Amaray					4,043,704
7.08	GSMC	Pro Con - 2430 East Glendale Avenue					2,954,074
7.09	GSMC	Tufco - 1205 Burris Road					1,576,296
7.10	GSMC	Tufco - 1055 Parkview Road					1,275,556
8	CREFI	Boca Office Portfolio	0	03/06/26	No	03/06/26	50,000,000	63.5%	L(24),Def(33),O(3)
8.01	CREFI	Boardwalk @ 18th					15,151,515
8.02	CREFI	Fountains Center					14,393,939
8.03	CREFI	City National Park					14,393,939
8.04	CREFI	Grove Centre					6,060,606
9	CREFI	Gestamp Automocion SLB	0	03/06/31	No	03/06/31	44,619,939	56.6%	Grtr4%orYM(24),DeforGrtr1%orYM(89),O(7)
10	JPMCB	30 Hudson Yards 67	0	03/07/31	No	03/07/31	45,000,000	64.5%	L(24),Def(93),O(3)
11	GSMC	Dawson Marketplace	0	02/06/30	No	02/06/30	43,800,000	64.4%	L(37),Def(79),O(4)
12	GACC	8670 Wilshire	0	03/06/31	No	03/06/31	42,500,000	60.4%	L(24),Def(91),O(5)
13	GSMC	JW Marriott Nashville	0	03/06/30	No	03/06/30	35,000,000	61.5%	L(36),Def(77),O(7)
14	CREFI	Morgan Stanley Tower	0	03/06/31	No	03/06/31	29,042,251	53.7%	L(24),Def(90),O(6)
15	JPMCB	The Village at Meridian	0	02/05/31	No	02/05/31	30,995,000	33.5%	L(24),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(4)
16	GSMC	Millennium Corporate Park	0	01/06/26	No	01/06/26	27,000,000	60.9%	L(26),Def(29),O(5)
17	GSMC	711 Fifth Avenue	0	03/06/30	No	03/06/30	26,500,000	54.5%	L(36),Def(77),O(7)
18	JPMCB	Oakland Commons I&II	5 (Once per year)	03/01/31	No	03/01/31	20,595,926	59.0%	L(24),Def(92),O(4)
19	GACC	Orlando Technology Park	0	03/06/31	No	03/06/31	20,629,072	58.9%	L(24),Def(92),O(4)
20	GACC	Woodbury Crossing Phase II	0	03/06/31	No	03/06/31	20,380,000	62.1%	L(24),Def(92),O(4)
21	CREFI	Advanced Energy	0	03/06/31	No	03/06/31	15,856,059	51.7%	L(24),Def(93),O(3)
22	CREFI	Value Store It Miami	0	03/06/31	No	03/06/31	17,000,000	62.5%	L(24),Def(92),O(4)
23	GSMC	Willoughby Commons	0	01/06/30	No	01/06/30	15,042,338	63.4%	L(38),Def(77),O(5)
24	JPMCB	Camellia Trace	0	03/01/31	No	03/01/31	15,655,000	63.4%	L(25),Grtr1%orYM(91),O(4)
25	GACC	Dollar General Portfolio	0	02/06/31	No	02/06/31	13,850,000	65.0%	L(25),Def(90),O(5)
25.01	GACC	Robinsonville					1,126,069
25.02	GACC	Saint Mary’s					1,008,225
25.03	GACC	Alexandria (Carlos)					995,131
25.04	GACC	St. Martinville					942,756
25.05	GACC	Fife Lake					936,209
25.06	GACC	Waubun					929,662
25.07	GACC	Lake Village					923,115
25.08	GACC	New Era					916,568
25.09	GACC	Mooers					903,474
25.10	GACC	Hinckley					896,927
25.11	GACC	Center					896,927
25.12	GACC	Lepanto					883,834
25.13	GACC	Edgemont					867,466
25.14	GACC	Louisa					844,552
25.15	GACC	Prue					779,083
26	CREFI	9633 Westheimer Road	0	03/06/31	No	03/06/31	13,681,250	62.5%	L(24),Def(92),O(4)
27	CREFI	46-50 East 167th Street	0	03/06/31	No	03/06/31	13,585,000	65.0%	L(2),Grtr1%orYM(115),O(3)
28	CREFI	Bridgeport Distribution Center	0	03/06/31	No	03/06/31	10,075,345	60.0%	L(24),Def(92),O(4)
29	CREFI	303 3rd Street	0	03/06/31	No	03/06/31	9,500,000	52.6%	L(24),Def(91),O(5)
30	CREFI	5501 New Utrecht Avenue	0	01/06/31	No	01/06/31	9,500,000	57.2%	L(26),Def(91),O(3)
31	CREFI	Hamden Self Storage	0	03/06/31	No	03/06/31	7,511,012	49.1%	L(24),Def(92),O(4)

A-1-9

ANNEX A-1

			Grace Period			Final	Maturity/ARD	Maturity	Prepayment
Loan #	Seller(1)	Property Name	(Default)(12)	Maturity Date	ARD Loan	Mat Date	Balance ($)(6)	LTV %(5)	Provision (Payments)(13)
32	JPMCB	Bristol Park	0	03/01/31	No	03/01/31	8,515,000	65.5%	L(25),Grtr1%orYM(91),O(4)
33	GACC	6450 Industrial	0	03/06/31	No	03/06/31	6,954,011	54.1%	L(24),Def(91),O(5)
34	CREFI	651 Bushwick Avenue	0	03/06/31	No	03/06/31	7,000,000	56.5%	L(24),Def(93),O(3)
35	GSMC	Grocery Outlet Truckee	0	03/06/31	No	03/06/31	6,600,000	50.0%	L(24),Def(89),O(7)
36	JPMCB	Holiday Inn Philadelphia South	0	11/01/28	No	11/01/28	5,380,813	53.8%	L(25),Grtr1%orYM(92),O(3)
37	CREFI	CVS Valley Stream	0	03/06/31	No	03/06/31	6,180,000	60.6%	L(24),Def(92),O(4)
38	CREFI	Deschutes Business Center	0	03/06/31	No	03/06/31	5,500,000	57.9%	L(24),Def(92),O(4)
39	CREFI	The Cove Storage Portfolio	0	03/06/31	No	03/06/31	4,384,297	56.2%	L(24),Def(92),O(4)
39.01	CREFI	James Road					1,864,834
39.02	CREFI	Green Cove Road					1,653,802
39.03	CREFI	Taylor Lane					865,662
40	CREFI	Scotsman Self Storage	0	02/06/31	No	02/06/31	2,647,543	60.2%	L(25),Def(91),O(4)

A-1-10

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			2017	2017	2017	2018	2018	2018	2019	2019	2019	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	As of
1	JPMCB	410 Tenth Avenue
2	CREFI/GACC	MGM Grand & Mandalay Bay	2,161,960,165	1,556,922,957	605,037,208	2,191,540,530	1,574,171,264	617,369,266	2,106,295,488	1,586,215,135	520,080,353	1,157,516,861	935,475,514	222,041,347	09/30/20
2.01	CREFI/GACC	MGM Grand	1,179,680,639	834,995,842	344,684,797	1,226,105,346	854,539,115	371,566,231	1,161,850,748	879,242,083	282,608,665	662,869,240	533,910,560	128,958,680	09/30/20
2.02	CREFI/GACC	Mandalay Bay	982,279,526	721,927,115	260,352,411	965,435,184	719,632,149	245,803,035	944,444,740	706,973,052	237,471,688	494,647,621	401,564,954	93,082,667	09/30/20
3	GSMC	Phillips Point	23,410,018	8,783,998	14,626,020	25,191,774	9,017,791	16,173,983	25,024,486	9,421,017	15,603,469	26,444,348	9,026,741	17,417,607	11/30/20
4	CREFI	141 Livingston	11,740,471	3,188,719	8,551,752	11,375,314	3,307,738	8,067,576	11,956,405	3,852,419	8,103,986	12,497,970	4,283,397	8,214,573	09/30/20
5	JPMCB	Pittock Block	13,166,469	3,537,767	9,628,702	14,107,319	5,034,876	9,072,443	15,357,144	5,337,329	10,019,815	16,674,600	5,627,162	11,047,438	11/30/20
6	CREFI/JPMCB	The Galleria Office Towers	26,749,292	13,278,242	13,471,050	28,701,343	13,539,624	15,161,719	26,285,767	13,909,984	12,375,783	25,710,718	13,251,714	12,459,004	12/31/20
6.01	CREFI/JPMCB	Galleria Tower I	11,076,241	6,085,514	4,990,728	13,159,814	6,172,968	6,986,846	13,355,546	6,322,096	7,033,450	14,475,006	6,136,741	8,338,265	12/31/20
6.02	CREFI/JPMCB	Galleria Tower II	8,621,729	3,923,686	4,698,043	8,239,631	4,058,660	4,180,971	7,540,539	4,118,572	3,421,967	7,275,570	3,976,206	3,299,364	12/31/20
6.03	CREFI/JPMCB	Galleria Financial Center	7,051,321	3,269,042	3,782,279	7,301,898	3,307,996	3,993,902	5,389,682	3,469,316	1,920,366	3,960,142	3,138,768	821,374	12/31/20
7	GSMC	U.S. Industrial Portfolio VI
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio	11,976,379	5,035,273	6,941,106	13,568,307	5,056,153	8,512,154	14,625,310	5,697,675	8,927,635	13,895,191	5,846,969	8,048,222	12/31/20
8.01	CREFI	Boardwalk @ 18th	2,129,818	1,303,210	826,608	3,984,565	1,248,816	2,735,749	4,494,033	1,328,656	3,165,377	3,992,387	1,521,784	2,470,603	12/31/20
8.02	CREFI	Fountains Center	4,717,108	1,845,297	2,871,811	4,595,137	1,911,729	2,683,408	4,608,760	2,215,470	2,393,290	4,444,768	2,140,294	2,304,474	12/31/20
8.03	CREFI	City National Park	3,821,635	1,309,085	2,512,550	3,526,454	1,319,363	2,207,091	3,987,812	1,490,022	2,497,790	3,692,576	1,598,181	2,094,395	12/31/20
8.04	CREFI	Grove Centre	1,307,818	577,682	730,136	1,462,151	576,246	885,905	1,534,705	663,527	871,178	1,765,460	586,711	1,178,749	12/31/20
9	CREFI	Gestamp Automocion SLB
10	JPMCB	30 Hudson Yards 67
11	GSMC	Dawson Marketplace				4,313,060	839,535	3,473,525	4,922,998	957,637	3,965,361	4,587,733	916,721	3,671,012	12/31/20
12	GACC	8670 Wilshire	3,530,532	885,907	2,644,625	3,708,299	1,074,298	2,634,001	3,954,464	1,103,805	2,850,658	3,925,244	1,099,581	2,825,663	12/31/20
13	GSMC	JW Marriott Nashville							93,677,197	65,123,527	28,553,670	48,245,221	40,461,820	7,783,401	09/30/20
14	CREFI	Morgan Stanley Tower	4,812,797	1,947,477	2,865,319	5,062,067	2,045,733	3,016,334	5,267,953	2,071,198	3,196,755	5,565,158	2,192,104	3,373,053	12/31/20
15	JPMCB	The Village at Meridian	19,006,696	8,151,813	10,854,883	18,970,139	8,128,280	10,841,859	20,491,196	7,886,173	12,605,023	21,395,616	7,579,294	13,816,322	10/31/20
16	GSMC	Millennium Corporate Park	12,492,137	2,779,147	9,712,990	13,171,355	3,120,392	10,050,963	14,163,501	3,148,266	11,015,235	14,590,482	3,260,799	11,329,683	10/31/20
17	GSMC	711 Fifth Avenue	62,723,555	17,358,037	45,365,518	63,038,695	18,950,129	44,088,566	69,563,590	20,967,241	48,596,349	69,551,475	22,478,883	47,072,592	09/30/20
18	JPMCB	Oakland Commons I&II				4,537,061	2,250,639	2,286,422	4,486,044	1,999,743	2,486,301	4,577,523	1,992,178	2,585,345	12/31/20
19	GACC	Orlando Technology Park	2,407,985	911,099	1,496,887	2,834,283	1,058,179	1,776,104	3,641,046	1,058,108	2,582,938	3,717,608	1,120,111	2,597,497	11/30/20
20	GACC	Woodbury Crossing Phase II										1,104,528	281,915	822,613	12/31/20
21	CREFI	Advanced Energy				1,749,114	524,520	1,224,594	1,795,172	587,304	1,207,867	1,860,489	617,703	1,242,785	11/30/20
22	CREFI	Value Store It Miami							1,789,933	646,250	1,143,683	1,948,939	645,367	1,303,572	01/31/21
23	GSMC	Willoughby Commons	4,700,619	1,259,309	3,441,310	4,806,432	1,218,102	3,588,330				4,230,476	1,041,512	3,188,964	09/30/20
24	JPMCB	Camellia Trace										2,364,409	941,158	1,423,251	12/31/20
25	GACC	Dollar General Portfolio
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road
27	CREFI	46-50 East 167th Street				1,325,543	247,801	1,077,742	1,380,859	301,206	1,079,653	1,408,614	334,184	1,074,430	12/31/20
28	CREFI	Bridgeport Distribution Center										2,227,759	717,351	1,510,408	12/31/20
29	CREFI	303 3rd Street							459,965	120,962	339,003	597,433	137,716	459,717	12/31/20
30	CREFI	5501 New Utrecht Avenue
31	CREFI	Hamden Self Storage	1,312,388	511,011	801,378	1,445,300	614,060	831,240	1,394,820	557,091	837,728	1,430,631	520,463	910,168	12/31/20

A-1-11

ANNEX A-1

			HISTORICAL FINANCIALS(14)
			2017	2017	2017	2018	2018	2018	2019	2019	2019	Most Recent	Most Recent	Most Recent
Loan #	Seller(1)	Property Name	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)	Revenues ($)	Total Expenses ($)	NOI ($)(15)	As of
32	JPMCB	Bristol Park										1,362,204	598,956	763,248	12/31/20
33	GACC	6450 Industrial							807,913		807,913	1,089,692	17,739	1,071,952	12/31/20
34	CREFI	651 Bushwick Avenue
35	GSMC	Grocery Outlet Truckee
36	JPMCB	Holiday Inn Philadelphia South	4,495,273	3,920,032	575,241	4,653,603	3,828,948	824,655	3,958,155	3,634,530	323,625	2,830,115	2,524,561	305,554	01/31/21
37	CREFI	CVS Valley Stream	767,687	196,986	570,701	810,210	196,990	613,220	833,750	187,230	646,520	879,778	186,221	693,557	11/30/20
38	CREFI	Deschutes Business Center							797,054	367,671	429,383	902,955	313,178	589,777	12/31/20
39	CREFI	The Cove Storage Portfolio				677,961	206,874	471,087	681,821	203,312	478,509	688,891	221,936	466,955	10/31/20
39.01	CREFI	James Road				277,563	86,497	191,066	281,089	83,834	197,255	280,954	83,342	197,612	10/31/20
39.02	CREFI	Green Cove Road				249,882	62,010	187,872	250,196	62,190	188,006	253,254	74,486	178,768	10/31/20
39.03	CREFI	Taylor Lane				150,516	58,367	92,149	150,536	57,287	93,249	154,683	64,108	90,575	10/31/20
40	CREFI	Scotsman Self Storage							424,591	113,488	311,102	415,327	118,466	296,861	10/31/20

A-1-12

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(15)(16)	Items ($)	NCF ($)(4)(16)	NOI DSCR(17)	DSCR(17)	Debt Yield %	Debt Yield %	Title Type(3)(18)	Expiration	Extension Terms
1	JPMCB	410 Tenth Avenue	98.0%	63,431,013	14,141,037	49,289,976	284,375	49,005,601	4.94	4.91	13.0%	12.9%	Fee
2	CREFI/GACC	MGM Grand & Mandalay Bay	92.1%	2,106,295,488	1,586,215,135	520,080,353	32,774,592	487,305,761	4.95	4.95	17.9%	17.9%	Fee
2.01	CREFI/GACC	MGM Grand	91.4%	1,161,850,748	879,242,083	282,608,665	16,011,953	266,596,712					Fee
2.02	CREFI/GACC	Mandalay Bay	92.8%	944,444,740	706,973,052	237,471,688	16,762,639	220,709,049					Fee
3	GSMC	Phillips Point	92.5%	28,497,504	9,339,815	19,157,689	491,785	18,665,904	2.85	2.78	9.7%	9.4%	Fee
4	CREFI	141 Livingston	95.0%	14,702,075	5,797,645	8,904,430	701,551	8,202,879	2.74	2.52	8.9%	8.2%	Fee
5	JPMCB	Pittock Block	72.5%	18,158,626	5,574,346	12,584,281	803,788	11,780,493	2.67	2.50	8.9%	8.4%	Fee
6	CREFI/JPMCB	The Galleria Office Towers	68.7%	25,273,331	13,960,632	11,312,699	1,979,410	9,333,289	2.08	1.71	12.6%	10.4%	Fee
6.01	CREFI/JPMCB	Galleria Tower I	78.4%	14,068,746	6,512,290	7,556,456	1,000,125	6,556,331					Fee
6.02	CREFI/JPMCB	Galleria Tower II	65.3%	6,843,731	4,135,679	2,708,052	708,817	1,999,236					Fee
6.03	CREFI/JPMCB	Galleria Financial Center	51.9%	4,360,855	3,312,664	1,048,191	270,468	777,722					Fee
7	GSMC	U.S. Industrial Portfolio VI	91.9%	8,943,989	268,320	8,675,669	857,895	7,817,775	2.84	2.56	10.7%	9.7%	Fee
7.01	GSMC	True Value	92.9%	2,406,946	72,208	2,334,737	396,519	1,938,218					Fee
7.02	GSMC	Belnick	95.6%	1,779,184	53,376	1,725,809	141,428	1,584,381					Fee
7.03	GSMC	Tufco - 3161 South Ridge Road	95.0%	1,130,867	33,926	1,096,941	76,692	1,020,249					Fee
7.04	GSMC	Pro Con - 109 Maplewood Drive	97.0%	824,584	24,738	799,847	60,818	739,029					Fee
7.05	GSMC	Total Logistics	96.3%	754,061	22,622	731,439	25,454	705,985					Fee
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	97.0%	691,816	20,754	671,062	51,072	619,990					Fee
7.07	GSMC	Amaray	95.0%	645,164	19,355	625,809	56,520	569,289					Fee
7.08	GSMC	Pro Con - 2430 East Glendale Avenue	97.0%	491,972	14,759	477,212	36,626	440,586					Fee
7.09	GSMC	Tufco - 1205 Burris Road	0.0%	0	0	0	0	0					Fee
7.10	GSMC	Tufco - 1055 Parkview Road	95.0%	219,395	6,582	212,813	12,766	200,047					Fee
8	CREFI	Boca Office Portfolio	92.6%	16,623,446	6,161,981	10,461,465	538,846	9,922,619	2.59	2.46	10.6%	10.0%	Fee
8.01	CREFI	Boardwalk @ 18th	95.0%	4,793,055	1,573,741	3,219,314	165,667	3,053,647					Fee
8.02	CREFI	Fountains Center	86.9%	5,288,444	2,332,314	2,956,130	167,704	2,788,425					Fee
8.03	CREFI	City National Park	97.6%	4,752,927	1,662,836	3,090,091	149,483	2,940,608					Fee
8.04	CREFI	Grove Centre	91.6%	1,789,020	593,091	1,195,930	55,992	1,139,938					Fee
9	CREFI	Gestamp Automocion SLB	95.0%	5,177,982	823,112	4,354,870	248,182	4,106,687	1.61	1.52	8.8%	8.3%	Fee/Leasehold
10	JPMCB	30 Hudson Yards 67	95.0%	6,405,945	1,700,425	4,705,520	53,945	4,651,575	1.94	1.92	6.6%	6.6%	Fee
11	GSMC	Dawson Marketplace	94.5%	5,493,094	1,083,965	4,409,129	347,632	4,061,498	2.80	2.58	10.1%	9.3%	Fee
12	GACC	8670 Wilshire	95.0%	4,407,286	1,104,428	3,302,858	60,624	3,242,234	2.03	1.99	7.8%	7.6%	Fee
13	GSMC	JW Marriott Nashville	85.8%	94,449,843	66,104,698	28,345,145	3,777,994	24,567,151	4.81	4.17	15.3%	13.3%	Fee/Leasehold	03/06/2030	Four, 10-year options
14	CREFI	Morgan Stanley Tower	93.0%	5,714,307	2,078,501	3,635,806	278,813	3,356,993	1.98	1.83	10.7%	9.9%	Fee/Leasehold	07/30/2059	None
15	JPMCB	The Village at Meridian	81.4%	20,128,093	7,548,855	12,579,238	547,253	12,031,985	5.37	5.14	19.1%	18.2%	Fee
16	GSMC	Millennium Corporate Park	96.0%	16,787,509	3,539,016	13,248,492	528,010	12,720,483	3.26	3.13	10.0%	9.6%	Fee
17	GSMC	711 Fifth Avenue	90.6%	74,193,553	22,888,769	51,304,783	629,356	50,675,427	2.94	2.90	9.4%	9.3%	Fee
18	JPMCB	Oakland Commons I&II	77.2%	4,486,232	2,020,520	2,465,712	132,271	2,333,441	1.73	1.63	10.1%	9.6%	Fee
19	GACC	Orlando Technology Park	90.7%	4,071,833	1,281,177	2,790,656	152,778	2,637,878	2.14	2.03	11.6%	10.9%	Fee
20	GACC	Woodbury Crossing Phase II	95.0%	2,279,577	526,184	1,753,392	22,500	1,730,892	1.99	1.96	8.6%	8.5%	Fee
21	CREFI	Advanced Energy	95.0%	2,312,818	627,151	1,685,667	48,829	1,636,838	1.63	1.58	9.2%	8.9%	Fee
22	CREFI	Value Store It Miami	88.6%	2,105,866	663,548	1,442,318	11,985	1,430,333	2.32	2.30	8.5%	8.4%	Fee
23	GSMC	Willoughby Commons	95.0%	5,143,774	1,681,913	3,461,862	168,202	3,293,659	1.63	1.55	9.4%	8.9%	Fee
24	JPMCB	Camellia Trace	95.0%	2,423,878	949,429	1,474,448	53,000	1,421,448	2.69	2.59	9.4%	9.1%	Fee
25	GACC	Dollar General Portfolio	95.0%	1,302,023	39,061	1,262,962	20,852	1,242,110	2.85	2.81	9.1%	9.0%	Fee
25.01	GACC	Robinsonville											Fee
25.02	GACC	Saint Mary’s											Fee
25.03	GACC	Alexandria (Carlos)											Fee
25.04	GACC	St. Martinville											Fee
25.05	GACC	Fife Lake											Fee
25.06	GACC	Waubun											Fee
25.07	GACC	Lake Village											Fee
25.08	GACC	New Era											Fee
25.09	GACC	Mooers											Fee
25.10	GACC	Hinckley											Fee
25.11	GACC	Center											Fee
25.12	GACC	Lepanto											Fee
25.13	GACC	Edgemont											Fee
25.14	GACC	Louisa											Fee
25.15	GACC	Prue											Fee
26	CREFI	9633 Westheimer Road	95.0%	1,725,297	520,020	1,205,277	65,590	1,139,687	2.23	2.11	8.8%	8.3%	Fee
27	CREFI	46-50 East 167th Street	97.4%	1,475,871	359,400	1,116,471	24,536	1,091,935	2.11	2.06	8.2%	8.0%	Fee
28	CREFI	Bridgeport Distribution Center	95.0%	2,211,721	760,672	1,451,049	148,613	1,302,437	2.21	1.99	12.4%	11.1%	Fee
29	CREFI	303 3rd Street	95.0%	1,134,345	295,003	839,342	46,975	792,367	2.37	2.24	8.8%	8.3%	Fee
30	CREFI	5501 New Utrecht Avenue	95.0%	923,884	126,423	797,461	36,055	761,406	2.19	2.09	8.4%	8.0%	Fee
31	CREFI	Hamden Self Storage	81.7%	1,430,631	566,999	863,632	41,184	822,448	1.61	1.54	9.9%	9.4%	Fee

A-1-13

ANNEX A-1

			UW
			Economic	UW	UW Total	UW	UW Capital	UW	UW	UW NCF	UW NOI	UW NCF		Ground Lease	Ground Lease
Loan #	Seller(1)	Property Name	Occupancy %	Revenues ($)(4)	Expenses ($)	NOI ($)(4)(15)(16)	Items ($)	NCF ($)(4)(16)	NOI DSCR(17)	DSCR(17)	Debt Yield %	Debt Yield %	Title Type(3)(18)	Expiration	Extension Terms
32	JPMCB	Bristol Park	94.5%	1,397,074	587,820	809,254	28,000	781,254	2.67	2.58	9.5%	9.2%	Fee
33	GACC	6450 Industrial	95.0%	1,243,812	215,063	1,028,749	57,049	971,699	2.32	2.19	13.4%	12.7%	Fee
34	CREFI	651 Bushwick Avenue	95.0%	679,531	135,327	544,204	15,567	528,638	1.96	1.90	7.8%	7.6%	Fee
35	GSMC	Grocery Outlet Truckee	95.0%	848,803	192,797	656,006	10,535	645,471	2.55	2.51	9.9%	9.8%	Fee
36	JPMCB	Holiday Inn Philadelphia South	59.8%	4,653,603	3,874,359	779,244	0	779,244	1.82	1.82	12.4%	12.4%	Fee
37	CREFI	CVS Valley Stream	97.5%	675,544	175,710	499,835	7,868	491,966	1.99	1.96	8.1%	8.0%	Fee
38	CREFI	Deschutes Business Center	88.1%	877,062	323,053	554,009	36,702	517,307	2.63	2.45	10.1%	9.4%	Fee
39	CREFI	The Cove Storage Portfolio	81.9%	688,891	238,375	450,516	11,085	439,431	1.58	1.54	8.9%	8.6%	Fee
39.01	CREFI	James Road	82.6%	280,954	90,436	190,518	5,045	185,473					Fee
39.02	CREFI	Green Cove Road	79.9%	253,254	81,214	172,041	3,700	168,341					Fee
39.03	CREFI	Taylor Lane	84.3%	154,683	66,726	87,957	2,340	85,617					Fee
40	CREFI	Scotsman Self Storage	90.0%	404,447	122,888	281,559	4,450	277,109	1.66	1.63	9.1%	9.0%	Fee

A-1-14

ANNEX A-1

			Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Expiration Date(19)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
1	JPMCB	410 Tenth Avenue			10,647	0	0	53,233	379,548	78,467	0	92,879,875
2	CREFI/GACC	MGM Grand & Mandalay Bay			0	0	0	0	0	0	0	0
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point			0	768,881	0	6,650,000	0	0	0	1,556,161
4	CREFI	141 Livingston			0	0	0	0	70,582	0	0	0
5	JPMCB	Pittock Block		16%	0	0	0	0	0	0	1,512,030	7,500,000
6	CREFI/JPMCB	The Galleria Office Towers			0	0	0	6,000,000	1,133,321	0	0	2,290,985
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI			0	0	0	0	0	0	0	701,088
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio			0	18,755	6,750	1,500,000	609,758	1,008,948	1,000,000	211,000
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB			0	0	0	0	0	0	0	0
10	JPMCB	30 Hudson Yards 67			0	0	0	0	143,650	97,653	0	4,868,592
11	GSMC	Dawson Marketplace			0	0	0	0	139,820	0	0	6,475,815
12	GACC	8670 Wilshire		17%	0	0	0	0	0	39,366	0	617,517
13	GSMC	JW Marriott Nashville	07/01/2048		1,875,692	0	0	0	0	0	8,831,707	0
14	CREFI	Morgan Stanley Tower			0	0	0	643,632	185,636	122,133	0	489,553
15	JPMCB	The Village at Meridian			0	0	0	0	0	0	0	3,742,823
16	GSMC	Millennium Corporate Park		9%	0	0	0	0	0	0	0	9,568,123
17	GSMC	711 Fifth Avenue			0	0	0	0	0	0	0	3,048,024
18	JPMCB	Oakland Commons I&II			5,264	30,360	0	1,400,000	331,670	0	0	92,202
19	GACC	Orlando Technology Park			0	0	0	1,000,000	135,902	0	325,373	456,925
20	GACC	Woodbury Crossing Phase II		7%	0	0	0	0	78,669	0	0	0
21	CREFI	Advanced Energy			100,000	0	0	800,000	29,339	0	0	5,203,215
22	CREFI	Value Store It Miami			0	0	0	0	17,539	0	0	0
23	GSMC	Willoughby Commons			0	110,000	0	825,000	152,941	0	0	566,188
24	JPMCB	Camellia Trace			4,417	719	0	0	122,711	52,319	0	0
25	GACC	Dollar General Portfolio		Various	0	11,063	0	0	50,000	945	0	0
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto		6%
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road			0	1,250	0	0	103,036	40,777	0	0
27	CREFI	46-50 East 167th Street			0	0	0	0	73,159	4,754	260,832	172,000
28	CREFI	Bridgeport Distribution Center			0	0	0	650,000	64,898	8,601	0	0
29	CREFI	303 3rd Street		8%	0	0	0	0	19,581	0	174,325	467,562
30	CREFI	5501 New Utrecht Avenue			0	0	0	0	16,939	4,180	179,550	200,259
31	CREFI	Hamden Self Storage			0	168,500	22,500	100,000	45,126	14,706	0	1,275,000

A-1-15

ANNEX A-1

			Franchise		Upfront Capex	Upfront Engin.	Upfront Envir.	Upfront TI/LC	Upfront RE Tax	Upfront Ins.	Upfront Debt Service	Upfront Other
Loan #	Seller(1)	Property Name	Expiration Date(19)	PML %	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)
32	JPMCB	Bristol Park			2,333	0	0	0	76,062	33,944	0	0
33	GACC	6450 Industrial			0	6,617	0	0	0	5,280	0	589,825
34	CREFI	651 Bushwick Avenue			0	6,375	0	0	19,318	11,399	0	409,023
35	GSMC	Grocery Outlet Truckee		8%	0	0	0	0	0	3,953	0	0
36	JPMCB	Holiday Inn Philadelphia South	10/15/2033		0	0	0	0	11,800	0	427,000	2,427,500
37	CREFI	CVS Valley Stream			0	0	0	0	10,030	0	0	0
38	CREFI	Deschutes Business Center		4%	0	26,679	0	300,000	31,829	0	0	0
39	CREFI	The Cove Storage Portfolio			71,346	165,444	0	0	9,756	0	0	0
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage			96,675	10,594	0	0	4,613	0	0	0

A-1-16

ANNEX A-1

			UPFRONT ESCROW(20)
			Other Upfront
Loan #	Seller(1)	Property Name	Description ($)
1	JPMCB	410 Tenth Avenue	Free Rent Reserve: 57,700,000; Outstanding TI/LC Reserve: 35,179,874.66
2	CREFI/GACC	MGM Grand & Mandalay Bay
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	Unfunded Obligations Reserve
4	CREFI	141 Livingston
5	JPMCB	Pittock Block	Holdback Reserve
6	CREFI/JPMCB	The Galleria Office Towers	Unfunded Obligations Reserve: 2,192,842; Condo Reserve: 98,143.16
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI	Unfunded Obligations Reserve
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio	Unfunded Obligations Reserve
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB
10	JPMCB	30 Hudson Yards 67	Outstanding TI/LC Reserve: 4,799,293; Condominium Reserve: 69,299
11	GSMC	Dawson Marketplace	Unfunded Obligations Reserve
12	GACC	8670 Wilshire	Rent Holdback Reserve: 373,770.96; Rent Replication Reserve: 243,746
13	GSMC	JW Marriott Nashville
14	CREFI	Morgan Stanley Tower	Unfunded Obligations Reserve: 356,368; Rent Concessions Reserve: 133,185
15	JPMCB	The Village at Meridian	Gap Rent
16	GSMC	Millennium Corporate Park	Unfunded Obligations Reserve
17	GSMC	711 Fifth Avenue	TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18
18	JPMCB	Oakland Commons I&II	Outstanding TI Reserve: 74,622; Free Rent Reserve: 17,580
19	GACC	Orlando Technology Park	Outstanding TI/LC Reserve: 396,441.50; Free Rent Reserve: 60,483
20	GACC	Woodbury Crossing Phase II
21	CREFI	Advanced Energy	Unfunded Obligations Reserve
22	CREFI	Value Store It Miami
23	GSMC	Willoughby Commons	Critical Tenant Reserve: 496,188; Unfunded Obligations Reserve: 70,000
24	JPMCB	Camellia Trace
25	GACC	Dollar General Portfolio
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road
27	CREFI	46-50 East 167th Street	Designated Tenant Reserve: 100,000; Unfunded Obligations Reserve: 72,000
28	CREFI	Bridgeport Distribution Center
29	CREFI	303 3rd Street	Unfunded Obligations Reserve: 395,580; Gap Rent Reserve: 71,982
30	CREFI	5501 New Utrecht Avenue	ICAP Tax Reserve
31	CREFI	Hamden Self Storage	Economic Holdback Reserve: 750,000; Roof Replacement Reserve: 500,000; Subway HVAC Replacement Reserve: 25,000

A-1-17

ANNEX A-1

			UPFRONT ESCROW(20)
			Other Upfront
Loan #	Seller(1)	Property Name	Description ($)
32	JPMCB	Bristol Park
33	GACC	6450 Industrial	HVAC Work Reserve: 479,820; Roof Work Reserve: 110,005
34	CREFI	651 Bushwick Avenue	Section 421(a) Reserve: 226,823; Rent Concession Reserve: 182,200
35	GSMC	Grocery Outlet Truckee
36	JPMCB	Holiday Inn Philadelphia South	PIP Reserve
37	CREFI	CVS Valley Stream
38	CREFI	Deschutes Business Center
39	CREFI	The Cove Storage Portfolio
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage

A-1-18

ANNEX A-1

			MONTHLY ESCROW(21)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
1	JPMCB	410 Tenth Avenue	10,647	0	Springing	378,496	78,467	Springing	Base Building Capital Expenditure Reserve
2	CREFI/GACC	MGM Grand & Mandalay Bay	Springing	0	0	Springing	Springing	0
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	0	0	Springing	Springing	Springing	0
4	CREFI	141 Livingston	Springing	0	0	17,646	Springing	Springing	Renewal Tenant Reserve
5	JPMCB	Pittock Block	Springing	0	Springing	Springing	Springing	0
6	CREFI/JPMCB	The Galleria Office Towers	21,990	0	88,973	283,330	Springing	Springing	Condo Reserve
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI	Springing	0	Springing	Springing	Springing	0
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio	10,614	0	42,877	152,439	84,079	0
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB	Springing	0	0	Springing	Springing	0
10	JPMCB	30 Hudson Yards 67	Springing	0	0	47,883	7,512	0
11	GSMC	Dawson Marketplace	2,944	0	11,776	34,955	Springing	0
12	GACC	8670 Wilshire	842	0	Springing	17,561	4,374	0
13	GSMC	JW Marriott Nashville	Springing	0	0	Springing	Springing	0
14	CREFI	Morgan Stanley Tower	3,128	0	23,462	37,127	9,395	Springing	Parking Lease Reserve: Springing; Morgan Stanley Rent Concession Reserve: Springing
15	JPMCB	The Village at Meridian	Springing	0	Springing	Springing	Springing	0
16	GSMC	Millennium Corporate Park	Springing	0	Springing	Springing	Springing	Springing	Microsoft Rollover Reserve
17	GSMC	711 Fifth Avenue	Springing	0	Springing	Springing	Springing	Springing	Downgraded Tenant Reserve
18	JPMCB	Oakland Commons I&II	5,264	0	35,532	64,835	Springing	0
19	GACC	Orlando Technology Park	2,974	0	Springing	27,180	Springing	0
20	GACC	Woodbury Crossing Phase II	1,875	0	0	15,734	2,558	0
21	CREFI	Advanced Energy	Springing	0	Springing	29,339	Springing	0
22	CREFI	Value Store It Miami	999	0	0	17,539	Springing	0
23	GSMC	Willoughby Commons	5,274	0	Springing	21,849	Springing	0
24	JPMCB	Camellia Trace	4,417	0	0	20,452	5,813	0
25	GACC	Dollar General Portfolio	Springing	0	Springing	20,000	945	Springing	Lease Sweep Reserve
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road	1,025	0	Springing	20,607	5,825	Springing	Roof Replacement Reserve
27	CREFI	46-50 East 167th Street	331	0	2,760	24,386	2,377	0
28	CREFI	Bridgeport Distribution Center	5,090	0	12,725	21,633	4,301	0
29	CREFI	303 3rd Street	377	0	1,887	6,527	Springing	0
30	CREFI	5501 New Utrecht Avenue	353	0	2,652	8,469	1,393	Springing	Condominium Assessment Reserve
31	CREFI	Hamden Self Storage	1,414	0	2,820	11,281	4,902	0

A-1-19

ANNEX A-1

			MONTHLY ESCROW(21)
			Monthly Capex	Monthly Envir.	Monthly TI/LC	Monthly RE Tax	Monthly Ins.	Monthly Other	Other Monthly
Loan #	Seller(1)	Property Name	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Reserve ($)	Description ($)
32	JPMCB	Bristol Park	2,333	0	0	10,866	3,772	0
33	GACC	6450 Industrial	5,424	0	7,075	11,990	2,640	0
34	CREFI	651 Bushwick Avenue	497	0	801	4,829	1,425	Springing	Section 421(a) Reserve
35	GSMC	Grocery Outlet Truckee	264	0	0	Springing	1,976	0
36	JPMCB	Holiday Inn Philadelphia South	7,492	0	0	12,253	Springing	0
37	CREFI	CVS Valley Stream	Springing	0	Springing	10,030	Springing	0
38	CREFI	Deschutes Business Center	1,347	0	2,776	6,366	Springing	0
39	CREFI	The Cove Storage Portfolio	924	0	0	1,951	Springing	0
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage	371	0	0	2,307	Springing	0

A-1-20

ANNEX A-1

			RESERVE CAPS(22)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other	Single
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Tenant
1	JPMCB	410 Tenth Avenue								No
2	CREFI/GACC	MGM Grand & Mandalay Bay								No
2.01	CREFI/GACC	MGM Grand								No
2.02	CREFI/GACC	Mandalay Bay								No
3	GSMC	Phillips Point			6,650,000					No
4	CREFI	141 Livingston								No
5	JPMCB	Pittock Block								No
6	CREFI/JPMCB	The Galleria Office Towers			8,000,000					No
6.01	CREFI/JPMCB	Galleria Tower I								No
6.02	CREFI/JPMCB	Galleria Tower II								No
6.03	CREFI/JPMCB	Galleria Financial Center								No
7	GSMC	U.S. Industrial Portfolio VI	894,587		1,789,173					Yes
7.01	GSMC	True Value								Yes
7.02	GSMC	Belnick								Yes
7.03	GSMC	Tufco - 3161 South Ridge Road								Yes
7.04	GSMC	Pro Con - 109 Maplewood Drive								Yes
7.05	GSMC	Total Logistics								Yes
7.06	GSMC	Pro Con - 2441 East Glendale Avenue								Yes
7.07	GSMC	Amaray								Yes
7.08	GSMC	Pro Con - 2430 East Glendale Avenue								Yes
7.09	GSMC	Tufco - 1205 Burris Road								Yes
7.10	GSMC	Tufco - 1055 Parkview Road								Yes
8	CREFI	Boca Office Portfolio			3,000,000					No
8.01	CREFI	Boardwalk @ 18th								No
8.02	CREFI	Fountains Center								No
8.03	CREFI	City National Park								No
8.04	CREFI	Grove Centre								No
9	CREFI	Gestamp Automocion SLB								Yes
10	JPMCB	30 Hudson Yards 67								Yes
11	GSMC	Dawson Marketplace			706,540					No
12	GACC	8670 Wilshire	200,000							No
13	GSMC	JW Marriott Nashville								No
14	CREFI	Morgan Stanley Tower			2,000,000					No
15	JPMCB	The Village at Meridian	126,288		1,683,864					No
16	GSMC	Millennium Corporate Park								No
17	GSMC	711 Fifth Avenue	170,012		1,020,072					No
18	JPMCB	Oakland Commons I&II			1,750,000					No
19	GACC	Orlando Technology Park			1,000,000 unless the DSCR falls below 1.50x					No
20	GACC	Woodbury Crossing Phase II	67,500							No
21	CREFI	Advanced Energy	100,000		800,000					Yes
22	CREFI	Value Store It Miami	35,955							No
23	GSMC	Willoughby Commons	350,000		825,000					No
24	JPMCB	Camellia Trace								No
25	GACC	Dollar General Portfolio								Yes
25.01	GACC	Robinsonville								Yes
25.02	GACC	Saint Mary’s								Yes
25.03	GACC	Alexandria (Carlos)								Yes
25.04	GACC	St. Martinville								Yes
25.05	GACC	Fife Lake								Yes
25.06	GACC	Waubun								Yes
25.07	GACC	Lake Village								Yes
25.08	GACC	New Era								Yes
25.09	GACC	Mooers								Yes
25.10	GACC	Hinckley								Yes
25.11	GACC	Center								Yes
25.12	GACC	Lepanto								Yes
25.13	GACC	Edgemont								Yes
25.14	GACC	Louisa								Yes
25.15	GACC	Prue								Yes
26	CREFI	9633 Westheimer Road	24,600							No
27	CREFI	46-50 East 167th Street			165,600					No
28	CREFI	Bridgeport Distribution Center			800,000					No
29	CREFI	303 3rd Street								No
30	CREFI	5501 New Utrecht Avenue			159,120					No
31	CREFI	Hamden Self Storage			338,000					No

A-1-21

ANNEX A-1

			RESERVE CAPS(22)
			CapEx	Envir.	TI/LC	RE Tax	Insur.	Debt Service	Other	Single
Loan #	Seller(1)	Property Name	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Reserve Cap ($)	Tenant
32	JPMCB	Bristol Park								No
33	GACC	6450 Industrial								Yes
34	CREFI	651 Bushwick Avenue								No
35	GSMC	Grocery Outlet Truckee	9,516							No
36	JPMCB	Holiday Inn Philadelphia South								No
37	CREFI	CVS Valley Stream								Yes
38	CREFI	Deschutes Business Center	60,450							No
39	CREFI	The Cove Storage Portfolio								No
39.01	CREFI	James Road								No
39.02	CREFI	Green Cove Road								No
39.03	CREFI	Taylor Lane								No
40	CREFI	Scotsman Self Storage								No

A-1-22

ANNEX A-1

			LARGEST TENANT(4)(23)(24)(25)			2nd LARGEST TENANT(4)(23)(24)(25)
					Lease			Lease
Loan #	Seller(1)	Property Name	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
1	JPMCB	410 Tenth Avenue	Amazon	335,408	05/31/37	First Republic	211,521	08/31/36
2	CREFI/GACC	MGM Grand & Mandalay Bay
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	Gunster, Yoakley, Valdes-Fauli	50,800	08/31/24	Akerman, Senterfitt & Eidson	48,678	09/30/28
4	CREFI	141 Livingston	City of New York Department of Citywide Administrative Services	206,084	12/26/25	Smith & Livingston Parking	7,568	06/30/27
5	JPMCB	Pittock Block	LS Networks	15,238	07/31/21	Hennebery Eddy Architects	13,696	07/31/27
6	CREFI/JPMCB	The Galleria Office Towers
6.01	CREFI/JPMCB	Galleria Tower I	WeWork Companies, Inc.	100,141	11/30/33	Citigroup Technology	49,740	12/31/28
6.02	CREFI/JPMCB	Galleria Tower II	Quanta Services	56,345	03/31/22	Hoover, Slovacek	49,076	03/31/32
6.03	CREFI/JPMCB	Galleria Financial Center	Situs Holdings, LLC	18,240	07/31/22	Southwest Risk, LP	12,169	05/31/26
7	GSMC	U.S. Industrial Portfolio VI
7.01	GSMC	True Value	True Value	1,331,727	02/28/29
7.02	GSMC	Belnick	Belnick	477,152	06/01/29
7.03	GSMC	Tufco - 3161 South Ridge Road	Tufco	226,900	07/21/37
7.04	GSMC	Pro Con - 109 Maplewood Drive	Pro Con	205,320	12/30/30
7.05	GSMC	Total Logistics	Total Logistics	86,460	08/31/32
7.06	GSMC	Pro Con - 2441 East Glendale Avenue	Pro Con	172,261	12/30/30
7.07	GSMC	Amaray	Amaray	194,519	10/31/33
7.08	GSMC	Pro Con - 2430 East Glendale Avenue	Pro Con	122,500	12/30/30
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road	Tufco	44,020	07/21/37
8	CREFI	Boca Office Portfolio
8.01	CREFI	Boardwalk @ 18th	Women’s Health Partners, LLC	16,662	12/31/27	Carraba’s Tropical Coast	5,921	04/30/23
8.02	CREFI	Fountains Center	University of Miami	12,987	10/31/25	Madsen, Kneepers & Associates	6,350	12/31/24
8.03	CREFI	City National Park	Belux LLC (Aka Opus)	17,902	12/31/30	TDL Centers Inc	14,067	07/14/30
8.04	CREFI	Grove Centre	Soberinves Sober Investments, LLC	10,885	06/30/24	Kabbalah Center	4,500	02/28/26
9	CREFI	Gestamp Automocion SLB	Gestamp Automocion	637,750	12/31/40
10	JPMCB	30 Hudson Yards 67	Related Companies L.P.	44,954	02/28/39
11	GSMC	Dawson Marketplace	Hobby Lobby	55,000	02/29/32	Burlington	40,232	02/29/28
12	GACC	8670 Wilshire	Cedars-Sinai Medical Center	28,831	11/30/26	Specialty Surgical Center of Beverly Hills, L.P.	16,879	07/31/30
13	GSMC	JW Marriott Nashville
14	CREFI	Morgan Stanley Tower	Morgan Stanley Smith Barney	21,854	04/30/29	Enstar (US) Inc	21,044	03/31/26
15	JPMCB	The Village at Meridian	Big Al’s	65,913	08/31/27	Village Cinema	55,309	10/31/33
16	GSMC	Millennium Corporate Park	Microsoft Corp.	479,193	04/30/28	Golder Associates, Inc.	36,965	03/31/24
17	GSMC	711 Fifth Avenue	SunTrust Banks	84,516	04/30/24	Allen & Company	70,972	09/30/33
18	JPMCB	Oakland Commons I&II	Livingston International Tech	35,343	03/31/27	State Farm Mutual Automobile Insurance Company	26,193	12/31/22
19	GACC	Orlando Technology Park	Priority Healthcare	54,590	08/01/22	FARO Tech	46,481	03/01/25
20	GACC	Woodbury Crossing Phase II
21	CREFI	Advanced Energy	Advanced Energy Industries, Inc.	115,627	12/31/35
22	CREFI	Value Store It Miami
23	GSMC	Willoughby Commons	BJ’s Wholesale Club	109,751	03/28/30	Giant Eagle	77,500	07/31/28
24	JPMCB	Camellia Trace
25	GACC	Dollar General Portfolio
25.01	GACC	Robinsonville	Dollar General	9,100	05/31/35
25.02	GACC	Saint Mary’s	Dollar General	9,100	12/13/35
25.03	GACC	Alexandria (Carlos)	Dollar General	9,002	10/31/35
25.04	GACC	St. Martinville	Dollar General	9,100	04/30/35
25.05	GACC	Fife Lake	Dollar General	9,100	10/31/35
25.06	GACC	Waubun	Dollar General	9,100	11/30/35
25.07	GACC	Lake Village	Dollar General	10,566	10/31/35
25.08	GACC	New Era	Dollar General	9,026	11/30/35
25.09	GACC	Mooers	Dollar General	9,026	04/30/35
25.10	GACC	Hinckley	Dollar General	9,100	12/31/35
25.11	GACC	Center	Dollar General	9,026	11/30/35
25.12	GACC	Lepanto	Dollar General	10,640	11/30/35
25.13	GACC	Edgemont	Dollar General	9,000	10/31/34
25.14	GACC	Louisa	Dollar General	9,100	11/30/34
25.15	GACC	Prue	Dollar General	9,026	01/31/35
26	CREFI	9633 Westheimer Road	Swiss International	42,000	01/31/31	Tesla Motors TX, Inc.	40,000	01/31/31
27	CREFI	46-50 East 167th Street	CVS Pharmacy	15,770	01/31/34	Rainbow Apparel Companies	8,230	01/31/27
28	CREFI	Bridgeport Distribution Center	L & B Cartage, Inc.	416,038	11/30/30	Central Warehouse Operations, Inc.	194,770	05/31/22
29	CREFI	303 3rd Street	Compass California	8,325	02/28/29	The House Salon	1,968	07/31/26
30	CREFI	5501 New Utrecht Avenue	Joseph Oberlander	3,325	02/28/31	H Friedman & Associates CPA	3,325	12/31/30
31	CREFI	Hamden Self Storage	Creative Kids	25,000	11/30/27	Rent-A-Center	4,800	02/28/22

A-1-23

ANNEX A-1

			LARGEST TENANT(4)(23)(24)(25)			2nd LARGEST TENANT(4)(23)(24)(25)
					Lease			Lease
Loan #	Seller(1)	Property Name	Largest Tenant	Unit Size	Expiration	2nd Largest Tenant	Unit Size	Expiration
32	JPMCB	Bristol Park
33	GACC	6450 Industrial	Mack Trucks	283,000	08/31/24
34	CREFI	651 Bushwick Avenue	Adrian Fanus Grooming, Inc.	3,024	11/30/29	Ferebe Supplies, LLC	1,900	01/31/26
35	GSMC	Grocery Outlet Truckee	Grocery Outlet	16,147	06/30/35	Residential Master Lease	1,874	06/24/25
36	JPMCB	Holiday Inn Philadelphia South
37	CREFI	CVS Valley Stream	CVS Pharmacy	11,352	01/31/31
38	CREFI	Deschutes Business Center	Evoke At Cascades, Inc.	4,995	12/31/22	Bob Chaney Service Physics, Inc.	3,181	06/30/21
39	CREFI	The Cove Storage Portfolio
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage

A-1-24

ANNEX A-1

			3rd LARGEST TENANT(4)(23)(24)(25)			4th LARGEST TENANT(4)(23)(24)(25)			5th LARGEST TENANT(4)(23)(24)(25)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration
1	JPMCB	410 Tenth Avenue	Related	70,852	10/31/45	Rocky’s Bar & Grill	2,834	12/31/26	Café Maman	1,955	12/31/30
2	CREFI/GACC	MGM Grand & Mandalay Bay
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	Affiliated Managers Group (AMG)	38,499	03/31/26	Greenberg Traurig	30,254	11/30/27	Morgan Stanley	26,463	10/31/24
4	CREFI	141 Livingston	AT&T Mobility	0	12/31/23
5	JPMCB	Pittock Block	Sagacity Media Inc.	11,936	03/31/23	Oregon Symphony	10,701	10/31/23	DCI - D’Amato, Conversano, Inc.	7,981	08/31/26
6	CREFI/JPMCB	The Galleria Office Towers
6.01	CREFI/JPMCB	Galleria Tower I	Westlake Management	40,588	08/31/25	BKD, LLP	29,690	06/30/29	Ascende, Inc.	27,511	04/30/22
6.02	CREFI/JPMCB	Galleria Tower II	Kane Russell Coleman & Logan PC	25,390	03/31/22	Capgemini U.S. LLC	21,651	01/31/27	Infrastructure Network	15,879	03/31/22
6.03	CREFI/JPMCB	Galleria Financial Center	GSA	11,544	02/28/31	Banorte -IXE Securities	10,063	02/29/28	Fusion Learning, Inc	9,536	03/31/25
7	GSMC	U.S. Industrial Portfolio VI
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio
8.01	CREFI	Boardwalk @ 18th	Wild Hair Salon	5,889	11/30/21	Boca Pointe Community Assoc.	5,551	11/30/25	Rooms For Prince & Princess	4,920	08/31/24
8.02	CREFI	Fountains Center	Gil Lichtshein	5,987	07/31/26	Salt Academy	5,950	08/31/28	Cohen & Sheinker, MD, PA	5,066	02/28/23
8.03	CREFI	City National Park	Hellenic Petroleum LLC	8,381	02/28/25	Harbinger Capital Group	8,281	06/30/21	Revamp Healthcare Partners	7,622	08/31/27
8.04	CREFI	Grove Centre	Big Boca Smiles	4,495	11/30/26	Sequoia Insurance	4,371	10/31/24	Skin Apeel, Inc.	3,162	01/31/24
9	CREFI	Gestamp Automocion SLB
10	JPMCB	30 Hudson Yards 67
11	GSMC	Dawson Marketplace	One Life Fitness	35,000	12/31/37	Restoration Hardware Outlet	30,000	01/31/28	Marshalls	23,500	03/31/27
12	GACC	8670 Wilshire	Screening Services Group, LLC	3,910	03/31/26	Alexander Café LLC	900	09/30/23
13	GSMC	JW Marriott Nashville
14	CREFI	Morgan Stanley Tower	DCR Loan Servicing, LLC	13,460	07/31/28	UBS Financial Services, Inc	13,310	09/30/23	Manning & Napier Advisors	10,438	12/31/22
15	JPMCB	The Village at Meridian	OpSec Online LLC	40,805	02/28/25	Axiom Fitness	37,699	03/31/24	Boise Co-Op	25,036	11/30/35
16	GSMC	Millennium Corporate Park	Quantrarium, LLC	11,798	07/31/24	People Tech Group	7,992	08/31/24	CBRE Management Office	1,098	12/31/39
17	GSMC	711 Fifth Avenue	Ralph Lauren	38,638	06/30/29	Loro Piana USA	24,388	08/31/25	Sandler Capital	17,200	06/30/27
18	JPMCB	Oakland Commons I&II	Moncur Design, Inc.	13,833	03/31/26	Aerotek, Inc.	13,611	10/31/21	Grede Holdings LLC	13,312	12/31/25
19	GACC	Orlando Technology Park	Metric Engineering	26,096	04/01/26	AOE	21,174	11/01/27	Carestream	19,450	02/01/26
20	GACC	Woodbury Crossing Phase II
21	CREFI	Advanced Energy
22	CREFI	Value Store It Miami
23	GSMC	Willoughby Commons	Regal Cinemas	66,963	10/31/32	PetSmart	26,259	06/30/23	Office Max	23,806	07/31/28
24	JPMCB	Camellia Trace
25	GACC	Dollar General Portfolio
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road
27	CREFI	46-50 East 167th Street	Crab Du Jour	2,500	01/31/33
28	CREFI	Bridgeport Distribution Center
29	CREFI	303 3rd Street	Jay Birds LBX	1,678	07/31/30	Mahkin Thai & Sushi	1,666	12/31/25	Hummus Bean	1,458	06/30/26
30	CREFI	5501 New Utrecht Avenue	Royal Bag	3,325	12/31/30	E&D Childrens Center	3,325	12/31/30	Care Design NY	3,325	11/30/30
31	CREFI	Hamden Self Storage	Subway	3,000	05/31/25	Hull’s Art Supply	1,000	04/22/21

A-1-25

ANNEX A-1

			3rd LARGEST TENANT(4)(23)(24)(25)			4th LARGEST TENANT(4)(23)(24)(25)			5th LARGEST TENANT(4)(23)(24)(25)
					Lease			Lease			Lease
Loan #	Seller(1)	Property Name	3rd Largest Tenant	Unit Size	Expiration	4th Largest Tenant	Unit Size	Expiration	5th Largest Tenant	Unit Size	Expiration
32	JPMCB	Bristol Park
33	GACC	6450 Industrial
34	CREFI	651 Bushwick Avenue	Arline Almonte	760	01/31/23	Charlene New York LLC	470	01/31/22	Briana Rolan	250	01/31/22
35	GSMC	Grocery Outlet Truckee
36	JPMCB	Holiday Inn Philadelphia South
37	CREFI	CVS Valley Stream
38	CREFI	Deschutes Business Center	Matt deMontegre / High Desert	3,140	01/24/24	Jazzercise Bend OR Fitness Center	2,675	02/28/22	Nashelle Jewelry dba Nashelle, LLC	2,252	04/30/24
39	CREFI	The Cove Storage Portfolio
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage

A-1-26

ANNEX A-1

			Loan
Loan #	Seller(1)	Property Name	Purpose	Principal / Carveout Guarantor(26)
1	JPMCB	410 Tenth Avenue	Acquisition	Mark Karasick, Michael Silberberg
2	CREFI/GACC	MGM Grand & Mandalay Bay	Acquisition	BREIT Operating Partnership L.P., MGM Growth Properties Operating Partnership LP
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	Acquisition	The Related Companies, Inc.
4	CREFI	141 Livingston	Refinance	Clipper Realty Inc., Clipper Realty L.P.
5	JPMCB	Pittock Block	Acquisition	1547 Data Center Real Estate Fund II, L.P.
6	CREFI/JPMCB	The Galleria Office Towers	Refinance	Azrieli Group Ltd.
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI	Refinance	BIG STNL II LLC
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio	Recapitalization; Acquisition	Carlos Ulloa, Debra Corchia, Daniel Statlander, James Caprio
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB	Acquisition	AG Net Lease IV Corp., AG Net Lease IV (Q) Corp., AG Net Lease Realty Fund IV Investments (H-1), L.P.
10	JPMCB	30 Hudson Yards 67	Refinance	Massa Nova GmbH
11	GSMC	Dawson Marketplace	Recapitalization	J. Kenneth Dunn
12	GACC	8670 Wilshire	Refinance	Andrew Brooks, Randhir Tuli
13	GSMC	JW Marriott Nashville	Refinance	Jacquelyn Soffer
14	CREFI	Morgan Stanley Tower	Refinance	Lawrence Feldman
15	JPMCB	The Village at Meridian	Recapitalization	None
16	GSMC	Millennium Corporate Park	Acquisition	Vanbarton Group LLC
17	GSMC	711 Fifth Avenue	Refinance	Bayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension Fund
18	JPMCB	Oakland Commons I&II	Refinance	The Farbman Family #3, LLC
19	GACC	Orlando Technology Park	Acquisition	TCM Technology Park LLC, Somerset Real Estate Opportunity Fund II, L.P., Benjamin M. Adams
20	GACC	Woodbury Crossing Phase II	Refinance	Ronald D. Newman, Leonard Brandon Smith
21	CREFI	Advanced Energy	Acquisition	Louis J. Rogers
22	CREFI	Value Store It Miami	Refinance	Todd A. Ruderman
23	GSMC	Willoughby Commons	Refinance	Mitchell C. Schneider
24	JPMCB	Camellia Trace	Refinance	Anthony Kassis, Gary Shahid, Blevins Family Properties, LLC
25	GACC	Dollar General Portfolio	Acquisition	William O. Fuller, Martin A. Pinilla II
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road	Refinance	Aria Mehrabi
27	CREFI	46-50 East 167th Street	Refinance	Shmuel Kairy
28	CREFI	Bridgeport Distribution Center	Acquisition	Bob Yari
29	CREFI	303 3rd Street	Refinance	Jayne M. Flinn, Michael A. Saltman
30	CREFI	5501 New Utrecht Avenue	Refinance	Binyamin Beitel
31	CREFI	Hamden Self Storage	Refinance	Ira Schwartz

A-1-27

ANNEX A-1

			Loan
Loan #	Seller(1)	Property Name	Purpose	Principal / Carveout Guarantor(26)
32	JPMCB	Bristol Park	Refinance	Anthony Kassis, Gary Shahid, Blevins Family Properties, LLC
33	GACC	6450 Industrial	Acquisition	Mariano Weil, Federico Weil, Federico Wilensky
34	CREFI	651 Bushwick Avenue	Refinance	Albert Farhi, David Farhi, Leon Farhi
35	GSMC	Grocery Outlet Truckee	Acquisition	Mordecai (“Max”) Schireson
36	JPMCB	Holiday Inn Philadelphia South	Refinance	William B. McNamara
37	CREFI	CVS Valley Stream	Recapitalization	Geoffrey S. Serota, Eric Oppenheimer Credit Shelter Trust, Karen Serota
38	CREFI	Deschutes Business Center	Refinance	Kenneth Levy, Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, as Amended
39	CREFI	The Cove Storage Portfolio	Acquisition	George Thacker, Lawrence Charles Kaplan, Richard Schontz
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage	Acquisition	George Thacker, Lawrence Charles Kaplan, Richard Schontz

A-1-28

ANNEX A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Lockbox	Lockbox	Cash	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	(Y/N)	Type(27)	Management(27)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
1	JPMCB	410 Tenth Avenue	Yes	Hard	In Place	Yes	No	80,000,000	300,000,000	380,000,000
2	CREFI/GACC	MGM Grand & Mandalay Bay	Yes	Hard	Springing	Yes	No	79,985,667	1,554,214,333	1,634,200,000
2.01	CREFI/GACC	MGM Grand
2.02	CREFI/GACC	Mandalay Bay
3	GSMC	Phillips Point	Yes	Hard	Springing	Yes	No	75,000,000	123,520,000	198,520,000
4	CREFI	141 Livingston	Yes	Springing	Springing	Yes	Yes	75,000,000	25,000,000	100,000,000
5	JPMCB	Pittock Block	Yes	Hard	Springing	Yes	No	66,000,000	75,000,000	141,000,000
6	CREFI/JPMCB	The Galleria Office Towers	Yes	Hard	Springing	Yes	Yes	65,000,000	25,000,000	90,000,000
6.01	CREFI/JPMCB	Galleria Tower I
6.02	CREFI/JPMCB	Galleria Tower II
6.03	CREFI/JPMCB	Galleria Financial Center
7	GSMC	U.S. Industrial Portfolio VI	Yes	Hard	Springing	Yes	Yes	60,000,000	21,000,000	81,000,000
7.01	GSMC	True Value
7.02	GSMC	Belnick
7.03	GSMC	Tufco - 3161 South Ridge Road
7.04	GSMC	Pro Con - 109 Maplewood Drive
7.05	GSMC	Total Logistics
7.06	GSMC	Pro Con - 2441 East Glendale Avenue
7.07	GSMC	Amaray
7.08	GSMC	Pro Con - 2430 East Glendale Avenue
7.09	GSMC	Tufco - 1205 Burris Road
7.10	GSMC	Tufco - 1055 Parkview Road
8	CREFI	Boca Office Portfolio	Yes	Hard	Springing	Yes	Yes	50,000,000	49,000,000	99,000,000
8.01	CREFI	Boardwalk @ 18th
8.02	CREFI	Fountains Center
8.03	CREFI	City National Park
8.04	CREFI	Grove Centre
9	CREFI	Gestamp Automocion SLB	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
10	JPMCB	30 Hudson Yards 67	Yes	Hard	Springing	Yes	Yes	45,000,000	26,000,000	71,000,000
11	GSMC	Dawson Marketplace	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
12	GACC	8670 Wilshire	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
13	GSMC	JW Marriott Nashville	Yes	Hard	Springing	Yes	No	35,000,000	150,000,000	185,000,000
14	CREFI	Morgan Stanley Tower	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
15	JPMCB	The Village at Meridian	Yes	Hard	Springing	Yes	No	30,995,000	35,000,000	65,995,000
16	GSMC	Millennium Corporate Park	Yes	Hard	Springing	Yes	No	27,000,000	105,000,000	132,000,000
17	GSMC	711 Fifth Avenue	Yes	Hard	Springing	Yes	No	26,500,000	518,500,000	545,000,000
18	JPMCB	Oakland Commons I&II	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
19	GACC	Orlando Technology Park	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
20	GACC	Woodbury Crossing Phase II	Yes	Hard	In Place	No	NAP	NAP	NAP	NAP
21	CREFI	Advanced Energy	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
22	CREFI	Value Store It Miami	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
23	GSMC	Willoughby Commons	Yes	Springing	Springing	Yes	No	16,950,000	20,000,000	36,950,000
24	JPMCB	Camellia Trace	Yes	Soft	Springing	No	NAP	NAP	NAP	NAP
25	GACC	Dollar General Portfolio	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
25.01	GACC	Robinsonville
25.02	GACC	Saint Mary’s
25.03	GACC	Alexandria (Carlos)
25.04	GACC	St. Martinville
25.05	GACC	Fife Lake
25.06	GACC	Waubun
25.07	GACC	Lake Village
25.08	GACC	New Era
25.09	GACC	Mooers
25.10	GACC	Hinckley
25.11	GACC	Center
25.12	GACC	Lepanto
25.13	GACC	Edgemont
25.14	GACC	Louisa
25.15	GACC	Prue
26	CREFI	9633 Westheimer Road	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
27	CREFI	46-50 East 167th Street	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
28	CREFI	Bridgeport Distribution Center	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
29	CREFI	303 3rd Street	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
30	CREFI	5501 New Utrecht Avenue	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
31	CREFI	Hamden Self Storage	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP

A-1-29

ANNEX A-1

						Pari Passu Debt
							Pari Passu	Pari Passu	Pari Passu	Total Cut-off
			Lockbox	Lockbox	Cash	Pari Passu	Note Control	Piece  In Trust	Piece Non Trust	Date Pari
Loan #	Seller(1)	Property Name	(Y/N)	Type(27)	Management(27)	(Y/N)	(Y/N)	Cut-Off Balance	Cut-Off Balance	Passu Debt
32	JPMCB	Bristol Park	Yes	Soft	Springing	No	NAP	NAP	NAP	NAP
33	GACC	6450 Industrial	Yes	Hard	Springing	No	NAP	NAP	NAP	NAP
34	CREFI	651 Bushwick Avenue	Yes	Soft	Springing	No	NAP	NAP	NAP	NAP
35	GSMC	Grocery Outlet Truckee	Yes	Hard (Commercial) / Soft (Residential)	Springing	No	NAP	NAP	NAP	NAP
36	JPMCB	Holiday Inn Philadelphia South	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
37	CREFI	CVS Valley Stream	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
38	CREFI	Deschutes Business Center	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
39	CREFI	The Cove Storage Portfolio	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP
39.01	CREFI	James Road
39.02	CREFI	Green Cove Road
39.03	CREFI	Taylor Lane
40	CREFI	Scotsman Self Storage	Yes	Springing	Springing	No	NAP	NAP	NAP	NAP

A-1-30

ANNEX A-1

			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)(28)	Exist (Y/N)(28)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
1	JPMCB	410 Tenth Avenue	No	Yes	B-Note/Mezzanine Loans	325,000,000	3.58598	705,000,000	2.25	73.8%	7.0%
2	CREFI/GACC	MGM Grand & Mandalay Bay	Yes	Yes	B-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine	1,365,800,000	3.55800	3,000,000,000	2.70	65.2%	9.7%
2.01	CREFI/GACC	MGM Grand							2.70	65.2%	9.7%
2.02	CREFI/GACC	Mandalay Bay							2.70	65.2%	9.7%
3	GSMC	Phillips Point	No	Yes	Mezzanine Loan	30,540,000	7.00000	229,060,000	2.10	79.3%	8.4%
4	CREFI	141 Livingston	No	No	NAP	NAP	NAP	100,000,000	2.52	54.9%	8.9%
5	JPMCB	Pittock Block	Yes	Yes	B-Note/Permitted Mezzanine	22,470,000	5.85000	163,470,000	1.95	49.7%	7.7%
6	CREFI/JPMCB	The Galleria Office Towers	No	No	NAP	NAP	NAP	90,000,000	1.71	48.6%	12.6%
6.01	CREFI/JPMCB	Galleria Tower I							1.71	48.6%	12.6%
6.02	CREFI/JPMCB	Galleria Tower II							1.71	48.6%	12.6%
6.03	CREFI/JPMCB	Galleria Financial Center							1.71	48.6%	12.6%
7	GSMC	U.S. Industrial Portfolio VI	Yes	No	Permitted Mezzanine	NAP	NAP	81,000,000	2.56	59.3%	10.7%
7.01	GSMC	True Value							2.56	59.3%	10.7%
7.02	GSMC	Belnick							2.56	59.3%	10.7%
7.03	GSMC	Tufco - 3161 South Ridge Road							2.56	59.3%	10.7%
7.04	GSMC	Pro Con - 109 Maplewood Drive							2.56	59.3%	10.7%
7.05	GSMC	Total Logistics							2.56	59.3%	10.7%
7.06	GSMC	Pro Con - 2441 East Glendale Avenue							2.56	59.3%	10.7%
7.07	GSMC	Amaray							2.56	59.3%	10.7%
7.08	GSMC	Pro Con - 2430 East Glendale Avenue							2.56	59.3%	10.7%
7.09	GSMC	Tufco - 1205 Burris Road							2.56	59.3%	10.7%
7.10	GSMC	Tufco - 1055 Parkview Road							2.56	59.3%	10.7%
8	CREFI	Boca Office Portfolio	No	No	NAP	NAP	NAP	99,000,000	2.46	63.5%	10.6%
8.01	CREFI	Boardwalk @ 18th							2.46	63.5%	10.6%
8.02	CREFI	Fountains Center							2.46	63.5%	10.6%
8.03	CREFI	City National Park							2.46	63.5%	10.6%
8.04	CREFI	Grove Centre							2.46	63.5%	10.6%
9	CREFI	Gestamp Automocion SLB	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
10	JPMCB	30 Hudson Yards 67	No	No	NAP	NAP	NAP	71,000,000	1.92	64.5%	6.6%
11	GSMC	Dawson Marketplace	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12	GACC	8670 Wilshire	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	GSMC	JW Marriott Nashville	No	No	NAP	NAP	NAP	185,000,000	4.17	61.5%	15.3%
14	CREFI	Morgan Stanley Tower	Yes	No	Permitted Mezzanine/Preferred Equity	NAP	NAP	NAP	NAP	NAP	NAP
15	JPMCB	The Village at Meridian	No	No	NAP	NAP	NAP	65,995,000	5.14	33.5%	19.1%
16	GSMC	Millennium Corporate Park	No	No	NAP	NAP	NAP	132,000,000	3.13	60.9%	10.0%
17	GSMC	711 Fifth Avenue	Yes	No	Permitted Mezzanine	NAP	NAP	545,000,000	2.90	54.5%	9.4%
18	JPMCB	Oakland Commons I&II	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	GACC	Orlando Technology Park	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	GACC	Woodbury Crossing Phase II	No	Yes	Mezzanine Loan	3,120,000	12.00000	23,500,000	1.37	71.6%	7.5%
21	CREFI	Advanced Energy	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	CREFI	Value Store It Miami	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	GSMC	Willoughby Commons	No	No	NAP	NAP	NAP	36,950,000	1.55	71.5%	9.4%
24	JPMCB	Camellia Trace	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
25	GACC	Dollar General Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.01	GACC	Robinsonville							NAP	NAP	NAP
25.02	GACC	Saint Mary’s							NAP	NAP	NAP
25.03	GACC	Alexandria (Carlos)							NAP	NAP	NAP
25.04	GACC	St. Martinville							NAP	NAP	NAP
25.05	GACC	Fife Lake							NAP	NAP	NAP
25.06	GACC	Waubun							NAP	NAP	NAP
25.07	GACC	Lake Village							NAP	NAP	NAP
25.08	GACC	New Era							NAP	NAP	NAP
25.09	GACC	Mooers							NAP	NAP	NAP
25.10	GACC	Hinckley							NAP	NAP	NAP
25.11	GACC	Center							NAP	NAP	NAP
25.12	GACC	Lepanto							NAP	NAP	NAP
25.13	GACC	Edgemont							NAP	NAP	NAP
25.14	GACC	Louisa							NAP	NAP	NAP
25.15	GACC	Prue							NAP	NAP	NAP
26	CREFI	9633 Westheimer Road	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	CREFI	46-50 East 167th Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	CREFI	Bridgeport Distribution Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	CREFI	303 3rd Street	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30	CREFI	5501 New Utrecht Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31	CREFI	Hamden Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-31

ANNEX A-1

			Additional Debt					Total Debt
						Additional			Total Debt		Total Debt
			Addit Debt	Addit Debt	Additional	Debt Cut off	Additional Debt	Total Debt	UW NCF	Total Debt	UW NOI
Loan #	Seller(1)	Property Name	Permitted (Y/N)(28)	Exist (Y/N)(28)	Debt Type(s)	Date Balance	Interest Rate	Cut-off Balance	DSCR	Current LTV %	Debt Yield %
32	JPMCB	Bristol Park	Yes	No	Permitted Mezzanine	NAP	NAP	NAP	NAP	NAP	NAP
33	GACC	6450 Industrial	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34	CREFI	651 Bushwick Avenue	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	GSMC	Grocery Outlet Truckee	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	JPMCB	Holiday Inn Philadelphia South	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	CREFI	CVS Valley Stream	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38	CREFI	Deschutes Business Center	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39	CREFI	The Cove Storage Portfolio	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39.01	CREFI	James Road							NAP	NAP	NAP
39.02	CREFI	Green Cove Road							NAP	NAP	NAP
39.03	CREFI	Taylor Lane							NAP	NAP	NAP
40	CREFI	Scotsman Self Storage	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-32

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2017	2017	2017	2018	2018	2018	2019	2019	2019	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
1	JPMCB	410 Tenth Avenue																1
2	CREFI/GACC	MGM Grand & Mandalay Bay	91.0%	193.58	176.24	91.5%	192.62	176.18	92.1%	196.52	180.94	71.4%	187.46	133.76	92.1%	196.52	180.94	2
2.01	CREFI/GACC	MGM Grand	92.1%	181.76	167.36	92.7%	182.10	168.76	91.4%	190.29	173.85	68.5%	184.50	126.33	91.4%	190.29	173.85	2.01
2.02	CREFI/GACC	Mandalay Bay	90.0%	206.28	185.57	90.2%	203.96	183.96	92.8%	202.98	188.40	74.8%	190.71	142.69	92.8%	202.98	188.40	2.02
3	GSMC	Phillips Point																3
4	CREFI	141 Livingston																4
5	JPMCB	Pittock Block																5
6	CREFI/JPMCB	The Galleria Office Towers																6
6.01	CREFI/JPMCB	Galleria Tower I																6.01
6.02	CREFI/JPMCB	Galleria Tower II																6.02
6.03	CREFI/JPMCB	Galleria Financial Center																6.03
7	GSMC	U.S. Industrial Portfolio VI																7
7.01	GSMC	True Value																7.01
7.02	GSMC	Belnick																7.02
7.03	GSMC	Tufco - 3161 South Ridge Road																7.03
7.04	GSMC	Pro Con - 109 Maplewood Drive																7.04
7.05	GSMC	Total Logistics																7.05
7.06	GSMC	Pro Con - 2441 East Glendale Avenue																7.06
7.07	GSMC	Amaray																7.07
7.08	GSMC	Pro Con - 2430 East Glendale Avenue																7.08
7.09	GSMC	Tufco - 1205 Burris Road																7.09
7.10	GSMC	Tufco - 1055 Parkview Road																7.10
8	CREFI	Boca Office Portfolio																8
8.01	CREFI	Boardwalk @ 18th																8.01
8.02	CREFI	Fountains Center																8.02
8.03	CREFI	City National Park																8.03
8.04	CREFI	Grove Centre																8.04
9	CREFI	Gestamp Automocion SLB																9
10	JPMCB	30 Hudson Yards 67																10
11	GSMC	Dawson Marketplace																11
12	GACC	8670 Wilshire																12
13	GSMC	JW Marriott Nashville							85.5%	294.74	251.86	44.1%	277.42	122.29	85.8%	295.53	253.69	13
14	CREFI	Morgan Stanley Tower																14
15	JPMCB	The Village at Meridian																15
16	GSMC	Millennium Corporate Park																16
17	GSMC	711 Fifth Avenue																17
18	JPMCB	Oakland Commons I&II																18
19	GACC	Orlando Technology Park																19
20	GACC	Woodbury Crossing Phase II																20
21	CREFI	Advanced Energy																21
22	CREFI	Value Store It Miami																22
23	GSMC	Willoughby Commons																23
24	JPMCB	Camellia Trace																24
25	GACC	Dollar General Portfolio																25
25.01	GACC	Robinsonville																25.01
25.02	GACC	Saint Mary’s																25.02
25.03	GACC	Alexandria (Carlos)																25.03
25.04	GACC	St. Martinville																25.04
25.05	GACC	Fife Lake																25.05
25.06	GACC	Waubun																25.06
25.07	GACC	Lake Village																25.07
25.08	GACC	New Era																25.08
25.09	GACC	Mooers																25.09
25.10	GACC	Hinckley																25.10
25.11	GACC	Center																25.11
25.12	GACC	Lepanto																25.12
25.13	GACC	Edgemont																25.13
25.14	GACC	Louisa																25.14
25.15	GACC	Prue																25.15
26	CREFI	9633 Westheimer Road																26
27	CREFI	46-50 East 167th Street																27
28	CREFI	Bridgeport Distribution Center																28
29	CREFI	303 3rd Street																29
30	CREFI	5501 New Utrecht Avenue																30
31	CREFI	Hamden Self Storage																31

A-1-33

ANNEX A-1

			HOTEL OPERATING STATISTICS
			2017	2017	2017	2018	2018	2018	2019	2019	2019	Most Recent	Most Recent	Most Recent	UW	UW	UW
Loan #	Seller(1)	Property Name	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Occupancy %	ADR ($)	RevPAR ($)	Loan #
32	JPMCB	Bristol Park																32
33	GACC	6450 Industrial																33
34	CREFI	651 Bushwick Avenue																34
35	GSMC	Grocery Outlet Truckee																35
36	JPMCB	Holiday Inn Philadelphia South	57.6%	108.25	62.35	59.8%	106.47	63.69	57.2%	94.42	54.05	44.8%	89.72	40.21	59.8%	106.47	63.69	36
37	CREFI	CVS Valley Stream																37
38	CREFI	Deschutes Business Center																38
39	CREFI	The Cove Storage Portfolio																39
39.01	CREFI	James Road																39.01
39.02	CREFI	Green Cove Road																39.02
39.03	CREFI	Taylor Lane																39.03
40	CREFI	Scotsman Self Storage																40

A-1-34

Footnotes to Annex A-1
(1)	“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation or one of its affiliates, as Mortgage Loan Seller; “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller; and “GSMC” denotes Goldman Sachs Mortgage Company, or one of its affiliates, as Mortgage Loan Seller. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the mortgage loan is part of a whole loan that was co–originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch and Société Générale Financial Corporation. With respect to Loan No. 6, The Galleria Office Towers, the mortgage loan is part of a whole loan that was co-originated by Citi Real Estate Funding Inc. and JPMorgan Chase Bank, National Association. With respect to Loan No. 8, the Boca Office Portfolio, the mortgage loan is part of a whole loan that was co-originated by Citi Real Estate Funding Inc. and Bank of America, N.A. With respect to Loan No. 17, 711 Fifth Avenue, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
(2)	With respect to Loan No. 1, 410 Tenth Avenue, the mortgaged property includes five retail tenants that together consist of 4.4% of the net rentable area. With respect to Loan No. 2, MGM Grand & Mandalay Bay, each of the related mortgaged properties consist of a resort and casino and, as of the trailing twelve months ending September 30, 2020 (i) with respect to the MGM Grand Mortgaged Property, approximately 27.0% of the revenues were from hotel rooms, approximately 23.1% of the revenues were from food and beverage sales, approximately 26.9% of the revenues were from gaming, and approximately 23.1% of the revenues were from other sources and (ii) with respect to the Mandalay Bay Mortgaged Property, approximately 34.0% of the revenues were from hotel rooms, approximately 26.5% of the revenues were from food and beverage sales, approximately 17.5% of the revenues were from gaming, and approximately 22.0% of the revenues were from other sources. With respect to Loan No. 5, Pittock Block, the mortgaged property consists of 191,284 square feet of office space (approximately 64.3% of net rentable area), 81,906 square feet of colocation, data center and Meet-Me-Room space (27.5% of net rentable area), 19,981 square feet of retail space (6.7% of net rentable area), 3,831 square feet of storage space (1.3% of net rentable area), and 696 square feet of roof space (0.2% of net rentable area). With respect to Loan No. 12, 8670 Wilshire, the mortgaged property consists of 45,710 square feet of medical office space (90.5% of net rentable area), and 4,810 square feet of retail space (9.5% of net rentable area). With respect to Loan No. 17, 711 Fifth Avenue, the mortgaged property includes 286,226 square feet of office space, representing approximately 84.2% of the net rentable area, and 53,798 square feet of retail space, representing approximately 15.8% of the net rentable area. With respect to Loan No. 19, Orlando Technology Park, the mortgaged property consists of 121,974 square feet of flex industrial space (41.0% of net rentable area) and 175,412 square feet of office space (59.0% of net rentable area). With respect to Loan No. 35, Grocery Outlet Truckee, the mortgaged property includes 16,147 square feet of retail space, representing approximately 89.6% of the net rentable area, and three residential units (1,874 total square feet), representing approximately 10.4% of the net rentable area.
(3)	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. With respect to Loan No. 14, Morgan Stanley Tower, the borrower, Second Avenue Tower Limited Partnership, is the ground lessee of 174 of the 370 parking spaces required for zoning compliance at the mortgaged property. The leasehold interest is owned by the City of St. Petersburg. The term of the ground lease expires on July 30, 2059.
(4)	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. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be

A-1-35

based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information.

With respect to Loan No. 1, 410 Tenth Avenue, each of the Largest Tenant and the 2nd Largest Tenant, Amazon and First Republic, has executed its lease but has not yet taken occupancy of its leased premises or commenced paying rent. Amazon is expected to (a) with respect to the floors 9 through 14 and 16 through 20, take possession of such space by March 25, 2021, and commence paying rent in June 2022; and (b) with respect to the 15th floor, upon completion of pre-commencement work with respect to the related space, take possession by May 1, 2021 and commence paying rent in August 2022. First Republic is expected to (a) take possession of the entirety of its space by April 2021, at which point all pre-commencement and turnkey work is projected to have been completed and (b) commence paying rent in (i) August 2021 with respect to floors 4 through 6, (ii) October 2021 with respect to floors 2 and 3, (iii) September 2021 with respect to the ground floor retail space and (iv) May 2022 with respect to the below grade space. At origination, approximately $57.7 million was reserved for outstanding gap rent and free rent, in excess of projected amounts based on the estimated lease commencement dates.

With respect to Loan No. 2, MGM Grand & Mandalay Bay, each of the related mortgaged properties consist of a resort and casino and, as of the trailing twelve months ending September 30, 2020 (i) with respect to the MGM Grand Mortgaged Property, approximately 27.0% of the  revenues were from hotel rooms, approximately 23.1% of the revenues were from food and beverage sales, approximately 26.9% of the revenues were from gaming, and approximately 23.1% of the revenues were from other sources and (ii) with respect to the Mandalay Bay Mortgaged Property, approximately 34.0% of the revenues were from hotel rooms, approximately 26.5% of the revenues were from food and beverage sales, approximately 17.5% of the revenues were from gaming, and approximately 22.0% of the revenues were from other sources.

With respect to Loan No. 3, Phillips Point, the 3rd Largest Tenant, Affiliated Managers Group (AMG), representing approximately 8.6% of the net rentable area, is dark but paying rent with respect to 15,176 square feet of its space. We cannot assure you that Affiliated Managers Group (AMG) will take occupancy as expected or at all.

With respect to Loan No. 7.09, U.S. Industrial Portfolio VI – Tufco - 1205 Burris Road, the sole tenant, Tufco, is currently dark. Tufco is expected to continue paying full rent until the end of its lease term in July 2037. We cannot assure you that Tufco will continue paying rent as expected or at all.

With respect to Loan No. 11, Dawson Marketplace, the 3rd Largest Tenant, One Life Fitness, representing approximately 9.9% of the net rentable area, has executed a lease but has not yet taken occupancy or begun paying rent. One Life Fitness is anticipated to take occupancy of its space by the first quarter of 2022 and to commence paying its pro rata share of operating expenses by July 2021, 50% of its base rent by January 2022 and its entire base rent by August 2022. We cannot assure you that One Life Fitness will take occupancy or begin paying rent as expected or at all.

With respect to Loan No. 12, 8670 Wilshire, the Largest Tenant, Cedars-Sinai Medical Center, representing approximately 57.1% of the net rentable area, has been temporarily closed since March 2020 in order to convert its space into a full-time home of the California Heart Center. As of February 17, 2020, Cedars-Sinai Medical Center has finished the major construction and has started moving equipment into the patient rooms and getting employees onsite. Cedars-Sinai Medical Center is anticipated to open to the public in March 2021. The 2nd Largest Tenant, Specialty Surgical Center of Beverly Hills, L.P, representing approximately 33.4% of the net rentable area, executed a ten-year extension of its lease in April 2020, and received (i) abated rent for August and September 2020, and (ii) two months of free rent exercisable at any time during the term of its lease with 30 days’ prior written notice. At origination, $243,746 was deposited into a rent replication reserve related to Specialty Surgical Center of Beverly Hills, L.P.’s two months’ of free rent according to its lease.

With respect to Loan No. 17, 711 Fifth Avenue, the 3rd Largest Tenant, Ralph Lauren, representing approximately 11.4% of the net rentable area and approximately 41.1% of the underwritten base rent, has the right to go dark at any time. If the borrower believes Ralph Lauren has ceased retail operations in all of the premises under the related lease, the borrower may give notice thereof to Ralph Lauren. Within 30 days after the borrower gives such notice, Ralph Lauren must notify the borrower whether it intends to cease retail operations at the premises. If Ralph Lauren notifies the borrower of its intent to cease such retail operations, the borrower has the right to terminate the lease. Ralph Lauren’s space (excluding the Polo Bar), is currently dark. Ralph Lauren has requested to sublease its entire space to Mango, a Spanish retail chain, for a rent that is expected to be significantly lower than Ralph Lauren’s prime rent. The borrower initially denied the request, asserting that Mango (i) is not a first class retailer, (ii) does not conform to the mix of retail tenants that exists at the mortgaged property, and (iii) has a reputation for unfair labor practices. The dispute went to arbitration, where the arbitrator found that it was unreasonable for the borrower to withhold consent. The sublease has not yet been executed and we cannot assure you it will be executed as expected or at all.

A-1-36

	With respect to Loan No. 23, Willoughby Commons, the 3rd Largest Tenant, Regal Cinemas, representing approximately 19.0% of the net rentable area, is dark with respect to its space but is paying partial rent.
(5)	With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 1, 410 Tenth Avenue, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “Hypothetical Market Value Assuming Reserves” of $955,000,000 effective December 1, 2020, which assumes that the borrowers escrow all contractually obligated free rent, tenant improvements, leasing costs and all of the remaining capital expenditures. At origination, the borrowers reserved $57,700,000 for outstanding gap rent and free rent and approximately $35,179,875 for all outstanding tenant improvements and leasing commissions. Based on the “As-Is” appraised value of $825,000,000 effective December 1, 2020, the Current LTV % and Maturity LTV % are 46.1%. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the Appraised Value ($) 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 % are 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 % are based on the Aggregate Real Property Appraised Value are 35.5% and 35.5%, respectively, based on the MGM Grand & Mandalay Bay Senior Loan. With respect to Loan No. 3, Phillips Point, the Current LTV % and Maturity LTV % are calculated utilizing the “Hypothetical As Is” appraised value of $289,000,000 as of December 15, 2020, which assumes that an additional $6.65 million would be reserved by the borrower sponsor at origination for future tenant improvement allowances and leasing commissions. The Current LTV % and Maturity LTV % calculated based on the “as-is” appraised value of $282,000,000, as of December 15, 2020, are both 70.4%.
	With respect to Loan No. 8, Boca Office Portfolio, the Appraised Value represents the “portfolio appraised value”, which attributes a premium to the aggregate value of the mortgaged properties as a whole. Based on the sum of the individual appraised values of the mortgaged properties, the Appraised Value would be $150,700,000, which results in a Current LTV % of 65.7% and a Maturity LTV% of 65.7%. With respect to Loan No. 10, 30 Hudson Yards 67, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “Hypothetical Value: Escrow Tenant Improvements” of $110,000,000 effective February 1, 2021, which assumes that the outstanding tenant improvement costs of $4,799,293 associated with the existing lease will be placed into an escrow account. At loan origination, the borrower reserved $4,799,293 for outstanding tenant improvements and leasing commissions. Based on the “As-Is” appraised value of $105,000,000 effective February 1, 2021, the Current LTV % and Maturity LTV % are 67.6%. With respect to Loan No. 11, Dawson Marketplace, the Current LTV % is calculated utilizing the “as-is” appraised value of $68,000,000 as of November 17, 2019, and the Current Balance ($) net of the earn-out reserve of approximately $6,095,133. The Current LTV % calculated based on the “as-is” appraised value and Current Balance ($), without netting the earn-out reserve, is 64.4%. With respect to Loan No. 17, 711 Fifth Avenue, the “as-is” appraised value of $1,000,000,000 as of January 23, 2020 includes the extraordinary assumption that the timely and workmanlike completion of certain scheduled renovations and improvements will be commensurate to similar Class A and Class B office buildings in the competitive marketplace.

A-1-37

	With respect to Loan No. 18, Oakland Commons I&II, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “Hypothetical Market Value including Capital Reserve Account” of $34,900,000 effective February 1, 2021, which assumes that a reserve in the amount of $1,400,000 (to be used toward tenant improvements and leasing commissions) is funded as of the as is date of value. At loan origination, the borrower reserved $1,400,000 for tenant improvements and leasing commissions. Based on the “As-Is” appraised value of $33,500,000 effective February 1, 2021, the Current LTV % and Maturity LTV % are 72.5% and 61.5%, respectively. With respect to Loan No. 25, Dollar General Portfolio, the Appraised Value ($), Current LTV % and Maturity LTV % are based on the “As-Portfolio” appraised value of $21,320,000. The “As-Portfolio” is a consolidated roll-up value, which reflects the benefit from divergent locations, long remaining lease terms, and value added from consolidating a portfolio of 15 separate Dollar General stores. The appraisal concluded a combined “As-Is” appraised value of $21,150,000, which results in a Current LTV % and Maturity LTV % of 65.5%.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. With respect to Loan No. 1, 410 Tenth Avenue, the whole loan is structured with an anticipated repayment date (“ARD”) of January 1, 2028 and a final maturity date of March 1, 2032. After the ARD, the interest rate will be revised to the greater of (i) 4.59159%, (ii) the 7-year swap yield as of the ARD plus 3.94159%, subject to a cap of 7.59159% and (iii) the default rate, when applicable pursuant to the 410 Tenth Avenue Whole Loan documents. With respect to Loan No. 2, 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) 3.55800%, and (y)(1) the ARD Treasury Note Rate in effect on the ARD (such new rate, the “Adjusted Interest Rate”) plus (2) 1.77000%, (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.
(7)	With respect to Loan Nos. 1, 2, 3, 4, 5, 6, 7, 8, 10, 13, 15, 16, 17 and 23, 410 Tenth Avenue, MGM Grand & Mandalay Bay, Phillips Point, 141 Livingston, Pittock Block, The Galleria Office Towers, U.S. Industrial Portfolio VI, Boca Office Portfolio, 30 Hudson Yards 67, JW Marriott Nashville, The Village at Meridian, Millennium Corporate Park, 711 Fifth Avenue and Willoughby Commons, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.
(8)	Each number identifies a group of related borrowers. With respect to Loan Nos. 1, 24 and 32, 410 Tenth Avenue, Camellia Trace and Bristol Park, in each case, the borrowers own the mortgaged properties as tenants-in-common. With respect to Loan No. 1, 410 Tenth Avenue, one of the co-borrowers of the whole loan, Tenth Ave 4 Lessee LLC, is not a tenant-in-common and is expected to be a borrower only until completion of the “reverse exchange” under Section 1031 of the Internal Revenue Code required under the related whole loan documents. See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases” for additional information related to the reverse 1031 exchange. With respect to Loan Nos. 24 and 32, Camellia Trace and Bristol Park, the mortgaged properties are owned by related borrowers. With respect to Loan Nos. 39 and 40, The Cove Storage Portfolio and Scotsman Self Storage, the mortgaged properties are owned by separate borrowers, but are related through the sponsors, George Thacker, Lawrence Charles Kaplan, and Richard Schontz.
(9)	For each mortgage loan, the Net Mortgage Rate % is equal to the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee

A-1-38

	Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
(10)	For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(11)	With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
(12)	In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods. With respect to Loan No. 3, Phillips Point, the mortgage loan documents provide the borrower with one five-day grace period in any 12-month period for any payments due on a payment date (other than the maturity date). With respect to Loan No. 19, Orlando Technology Park, the mortgage loan documents provide the borrower with a five day grace period, one time per every 366-day period during the term of the mortgage loan prior to the imposition of the late payment charge for any payments due on a payment date.
(13)	The “L” component of the prepayment provision represents lockout payments. The “Def” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. In the case of certain mortgage loans, the loan documents permit the related borrower to prepay a portion of the mortgage loan in connection with partial releases of collateral, to cure a cash management period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the defeasance lockout period will be 35 payment dates beginning with and including the first payment date of April 5, 2020. The MGM Grand & Mandalay Bay Borrowers have the option to defease the MGM Grand & Mandalay Bay Whole Loan, in whole or in part commencing on February 15, 2023. The MGM Grand & Mandalay Bay Whole Loan may be prepaid in whole or in part at any time, subject to payment of the applicable yield maintenance premium if such prepayment occurs prior to September 5, 2029 (provided no yield maintenance will be due in connection with mandatory prepayments arising out of any casualty, condemnation or in connection with a Special Release or a Default Release (as defined in the Preliminary Prospectus)). With respect to Loan No. 3, Phillips Point, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2021. Defeasance of the Phillips Point Whole Loan in full is permitted on or after the first payment date following the date that is the earlier to occur of (i) January 15, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer. With respect to Loan No. 4, 141 Livingston, the lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2021. Defeasance of the 141 Livingston Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) February 18, 2025. The assumed defeasance lockout period of 24 payment dates is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer. With respect to Loan No. 5, Pittock Block, the whole loan may be voluntarily prepaid in whole (but not in part) at any time during the term of the whole loan, other than within 60 days prior to or after a securitization of any portion of the whole loan, with the payment of a yield maintenance premium.
	With respect to Loan No. 6, The Galleria Office Towers, the defeasance lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2021. The borrower has the right to defease the Galleria Office Towers Whole Loan in whole (and not in part) after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 17, 2025. The assumed defeasance

A-1-39

lockout period of 24 months is based on the expected closing date of the Benchmark 2021-B24 securitization in March 2021. The actual lockout period may be longer. With respect to Loan No. 7, U.S. Industrial Portfolio VI, the lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2021. Defeasance of the U.S. Industrial Portfolio VI Whole Loan in full is permitted on or after the first payment date following the date that is the earlier to occur of (i) February 8, 2024 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer. With respect to Loan No. 8, Boca Office Portfolio, the lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2021. Defeasance of the Boca Office Portfolio Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) February 17, 2025. The assumed defeasance lockout period of 24 payment dates is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer. With respect to Loan No. 10, 30 Hudson Yards 67, the lockout period will be at least 24 payment dates beginning with and including the first payment date of April 7, 2021. The borrower is permitted to (a) defease all, but not part, of the whole loan after two years after the closing date of the securitization that includes the last note to be securitized (the “Permitted Defeasance Date”) or (b) prepay all, but not part, of the whole loan on or after April 7, 2025, with the payment of yield maintenance premium if the Permitted Defeasance Date has not yet occurred. The assumed lockout period of 24 payment dates is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer. With respect to Loan No. 13, JW Marriott Nashville, the lockout period will be at least 36 payment dates beginning with and including the first payment date in April 2020. Defeasance of the JW Marriott Nashville Whole Loan in full is permitted on or after the first payment date following the date that is the earlier to occur of (i) March 6, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 36 payments is based on the expected Benchmark 2021-B24 securitization closing date in March 2021. The actual lockout period may be longer.

(14)

With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired. With respect to Loan No. 1, 410 Tenth Avenue, historical financial information was not available because the mortgaged property was newly redeveloped with approximately 96% of the work complete as of January 2021. With respect to Loan No. 7, U.S. Industrial Portfolio VI, historical cash flow information is not available because each of the related mortgaged properties is subject to a triple-net lease with the related sole tenant. With respect to Loan No. 9, Gestamp Automocion SLB, historical financial information was not available because the mortgage loan is being used to facilitate the acquisition of the mortgaged property. With respect to Loan No. 10, 30 Hudson Yards 67, historical financial information was not available because the mortgaged property is leased to a single tenant under a triple net lease. With respect to Loan No. 20, Woodbury Crossing Phase II, historical cash flow information is not available because the first units were delivered in the summer of 2019 and have been leased as phases of the construction were completed. All units were assumed to be delivered as of the Cut-off Date. With respect to Loan No. 24, Camellia Trace, historical financial information was not available because the borrower sponsors acquired the mortgaged property in 2019. With respect to Loan No. 25, Dollar General Portfolio, historical cash flow information is not available because all 15 mortgage properties were recently built in 2019 and 2020. With respect to Loan No. 26, 9633 Westheimer Road, historical financial information was not available because the mortgaged property was recently renovated.

A-1-40

	With respect to Loan No. 28, Bridgeport Distribution Center, historical financial information was not available because the mortgage loan is being used to facilitate the acquisition of the mortgaged property. With respect to Loan No. 30, 5501 New Utrecht Avenue, historical financial information was not available because the mortgaged property was recently constructed.
	With respect to Loan No. 32, Bristol Park, historical financial information was not available because the borrower sponsors acquired the mortgaged property in 2019. With respect to Loan No. 33, 6450 Industrial, historical cash flow information is not available because the mortgaged property was renovated in 2018 in conjunction with the sole tenant, Mack Trucks, taking occupancy in September 2018 and then expanding from 200,000 square feet into the entire building in 2019. With respect to Loan No. 34, 651 Bushwick Avenue, historical financial information was not available because the mortgaged property was recently constructed. With respect to Loan No. 35, Grocery Outlet Truckee, historical cash flow information is not available because the related mortgaged property is newly constructed.
(15)	In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the increase by 10% or more from Most Recent NOI to UW NOI is a result of the temporary closure of the MGM Grand & Mandalay Bay Properties due to COVID-19. On May 1, 2020, MGM Resorts International reported that, as a result of the temporary closure of its domestic properties (which includes the MGM Grand & Mandalay Bay Properties) following the outbreak of COVID-19, its domestic properties (which includes the MGM Grand & Mandalay Bay Properties) were effectively generating no revenue, there were high levels of room and convention cancellation through the third quarter of 2020, and that, following the re-opening of its domestic properties (which includes the MGM Grand & Mandalay Bay Properties), it expected weakened demand in light of consumer fears and general economic uncertainty, among other things. With respect to Loan No. 6.03, The Galleria Office Towers – Galleria Financial Center, the increase from Most Recent NOI to UW NOI at the mortgaged property is primarily attributable to the inclusion of potential income from vacant space, which was underwritten per the appraiser’s concluded market rent for each vacant space. With respect to Loan No. 8, Boca Office Portfolio, the increase from Most Recent NOI to UW NOI at the mortgage property is primarily attributable to unrealized rent accounting for new tenants occupying space, rent abatement expiration, contractual rent steps, and potential income from vacant space. With respect to Loan No. 11, Dawson Marketplace, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to the inclusion of One Life Fitness ($630,000 in underwritten base rent) along with two recently executed inline leases, AYK Jewelry and Sakura Teriyaki ($83,520 in underwritten base rent). With respect to Loan No. 12, 8670 Wilshire, the increase in Most Recent NOI ($) to UW NOI ($) is primarily attributed to (i) $202,047 of rent steps through January 2022 and straight line rent for investment grade tenants and (ii) the 2nd largest tenant, Specialty Surgical Center of Beverly Hills, L.P., executing a 10-year lease renewal in April 2020 which included two months of free rent in August and September 2020 and increased its rental rate 20.7% from a weighted average $71.78 PSF to $86.64 PSF.
	With respect to Loan No. 13, JW Marriott Nashville, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to underwriting stabilized hotel operations pre-COVID-19 as of the trailing 12-month period ending on January 31, 2020. The latest trailing 12-month period ending on September 30, 2020 reflects the months heavily impacted by COVID-19. Additionally, the borrower sponsor has posted an 18-month debt service reserve equal to $8,831,707, which will be applied to monthly debt service payments through March 2022. With respect to Loan No. 16, Millennium Corporate Park, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to contractual rent steps through March 31, 2022 and the present value of contractual rent step increments over the remainder of the investment-grade tenant’s lease term, with staggered lease expirations running through April 30, 2028. With respect to Loan No. 20, Woodbury Crossing Phase II, the increase in Most Recent NOI ($) to UW NOI ($) is primarily attributed to recent completion and leasing up of the mortgaged property. The first units were delivered in the summer of 2019 and have been leased as phases of the construction are completed. All units were assumed to be delivered as

A-1-41

	of the Cut-off Date. The lender is underwriting to annualized in-place income and expenses that are supported by current occupancy of 95.6%, the appraisal, and the first phase of the project, Woodbury Commons Phase I, which is not part of the collateral and has been 98% leased since 2018. With respect to Loan No. 21, Advanced Energy, the increase from Most Recent NOI to UW NOI at the mortgage property is primarily attributable to a contractual increased in base rent for Advanced Energy Industries, Inc. With respect to Loan No. 22, Value Store It Miami, the increase from Most Recent NOI to UW NOI at the mortgage property is primarily attributable to potential income from vacant space. With respect to Loan No. 29, 303 3rd Street, the increase from Most Recent NOI to UW NOI at the mortgage property is primarily attributable to the mortgaged property being redeveloped from 2018-2019 and being leased up in 2020.
(16)	With respect to all hotel properties, except for the mortgage loan(s) listed below, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same. With respect to Loan No. 1, 410 Tenth Avenue, the seller of the mortgaged property has submitted an application to the New York City Department of Finance for the Industrial & Commercial Abatement Program (the “ICAP”). The ICAP abatement for the mortgaged property is expected to commence in the tax year of 2024/25 and expire in 2033/34. However, the taxes for the mortgaged property were not underwritten based on the abated tax amounts. See “Description of the Mortgage Pool – Real Estate and Other Tax Considerations” in the preliminary prospectus for additional information. With respect to Loan No. 5, Pittock Block, the UW NOI ($) and the UW NCF ($) include underwriting for a new license agreement that was recently signed with a Fortune 10 technology company totaling $837,000 in underwritten rent. With respect to Loan No. 9, Gestamp Automocion SLB, the mortgaged property is subject to two separate ground leases entered into in connection with two payment in lieu of taxes (“PILOT”) agreements, which operate as a tax incentive. Taxes are underwritten at $495,580 per the appraiser’s conclusion of actual required tax payments under the PILOT agreements. With respect to Loan No. 10, 30 Hudson Yards 67, the borrower owns the fee interest in the Mortgaged Property. However, to obtain the New York City real estate tax exemption and the payment-in-lieu of taxes (“PILOT”) benefits, the borrower has leased the Mortgaged Property to the New York City Industrial Development Agency, which has subleased the Mortgaged Property back to the borrower under an agency lease, which obligates borrower to make PILOT payments. The PILOT commenced in the 2019/20 tax year and is scheduled to expire after the tax year 2038/39. The real estate taxes were underwritten based on the abated tax amount. See “Description of the Mortgage Pool – Real Estate and Other Tax Considerations” in the preliminary prospectus for additional information. With respect to Loan No. 30, 5501 New Utrecht Avenue, the related mortgaged property is in the process of qualifying for a 15 year Industrial & Commercial Abatement Program (“ICAP”) tax abatement which would run through the 2035/2036 tax year. The abatement amount would be 100% for the first 11 years, with the abatement percentage declining by 20% every year thereafter.
	With respect to Loan No. 34, 651 Bushwick Avenue, the borrower has applied for 35-year 421-a Affordable Housing NY Program tax abatement that would benefit the residential portion of the mortgaged property, and a 25-year ICAP that would benefit the commercial portion of the property. Six of the residential units at the mortgaged property must be designated for affordable housing and leased at 130% of area median income. The remaining 14 units must remain free market rent stabilized for the duration of the 421-a tax abatement. The mortgaged property will receive a 100% exemption on any assessment increase above the base year assessment for the first 25 years, and a 30% exemption for the final 10 years until fully phased out. Taxes were underwritten to the abated tax amount for the residential portion equal to approximately $7,737, and the unabated tax amount for the commercial portion, excluding any ICAP benefits, equal to approximately $47,457, for a total of $55,194.
(17)	Except for the mortgage loan(s) listed below, the UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the UW NOI DSCR and UW NCF DSCR was calculated based on initial MGM/Mandalay Lease annual rent of $292,000,000. The UW NOI DSCR and UW NCF DSCR based on UW NOI and UW NCF are 8.82x and 8.27x, respectively

A-1-42

(18)	In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest. With respect to Loan No. 6, The Galleria Office Towers, the mortgaged properties are subject to a condominium regime with six total condominium units (for all purposes under the condominium documents), three of which constitute the entirety of the collateral, and three of which are not part of the collateral. There are six board seats, and the borrower is allocated three of the board seats. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information. With respect to Loan No. 9, Gestamp Automocion SLB, the mortgage loan is encumbered by the fee and leasehold interests of the mortgaged property, which includes a long-term ground lease to the Industrial Development Board of the County of Hamilton, Tennessee in the form of a PILOT, which operates as a tax incentive. With respect to Loan No. 10, 30 Hudson Yard 67, the related mortgaged property is subject to a condominium declaration that governs eight condominium units. The borrower is entitled to approximately 1.6% of voting rights, and does not have control of the condominium board or any blocking rights with respect to for certain major decisions, such as unit removals and use of proceeds in connection with casualty or condemnation proceedings. However, the condominium policy prohibits implementation of any policies that would have disproportionately negative impacts any unit owners. In addition, the borrower has provided a non-recourse carveout for any losses associated with, among other things, the withdrawal of the unit comprising the mortgaged property from the condominium regime or termination of the condominium regime. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in this Preliminary Prospectus for additional information. With respect to Loan No. 14, Morgan Stanley Tower, the borrower, Second Avenue Tower Limited Partnership, is the ground lessee of 174 of the 370 parking spaces required for zoning compliance at the mortgaged property. The leasehold interest is owned by the City of St. Petersburg. The term of the ground lease expires on July 30, 2059. With respect to Loan No. 34, 651 Bushwick Avenue, in connection with the borrower’s application for a 421-a Affordable Housing NY Program tax abatement and an ICAP tax abatement, the mortgaged property will be divided into two condominium units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.
(19)	With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties.
(20)	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 loan documents. With respect to Loan No. 5, Pittock Block, at loan origination, the borrower reserved a $7,500,000 holdback (the “Holdback”) to be released upon either of the following events: (a) the borrower enters into a data license agreement with the largest tenant of the Portland NAP, a Fortune 10 technology company, which demises no fewer than 31 cabinets at the Mortgaged Property and provides for annual rent/license fees in an amount not less than $837,000 (the “Data License”), and any payment concessions in favor of the tenant/licensee and/or obligations of the borrower to perform and/or pay for any work in connection with the applicable Data License have either been completed and satisfied in full or the reserve funds have been established with the lender for the purpose of covering the same; or (b) the Mortgaged Property achieves a debt service coverage ratio of 1.95x and a loan to value ratio of 51%. The Fortune 10 technology company recently signed a license agreement for 31 additional cabinets. Accordingly, the Holdback is expected to be released to the borrower. With respect to Loan No. 17, 711 Fifth Avenue, the borrower funded $2,000,000 at origination for estimated costs in connection with obtaining a new temporary or permanent certificate of occupancy to replace the temporary certificate of occupancy that expired in November 2019. The borrower obtained a temporary certificate of occupancy that was effective as of March 24, 2020, and the $2,000,000 has been disbursed to the borrower. With respect to Loan No. 31, Hamden Self Storage, the borrower will have the right to make a release request (as defined in the loan agreement) no more than one time per calendar quarter, and in all cases, no release request can be made after the 24th monthly payment date upon the following conditions: (i) no trigger period has occurred and is continuing; and (ii) lender has determined that the debt yield equals or exceeds 9% (based on the proposed net loan amount after giving effect to the release of the proposed economic holdback reserve release amount).
(21)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances

A-1-43

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 trigger in the respective mortgage loan documents.

With respect to Loan No. 3, Phillips Point, on each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $6,650,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $18,704.

With respect to Loan No. 12, 8670 Wilshire, the borrower was required to deposit approximately $373,771 into a rent holdback reserve at origination, which is equivalent to one year of base rent for the 3rd Largest Tenant, Screening Services Group, LLC, and the 4th Largest Tenant, Alexander Café LLC. At origination, $243,746 was deposited into a rent replication reserve related to Specialty Surgical Center of Beverly Hills, L.P.’s two months’ of free rent according to its lease.

With respect to Loan No. 13, JW Marriott Nashville, beginning on the payment date in April 2021, the Monthly Capex Reserve ($) is an FF&E reserve in an amount equal to (i) for the payment dates through and including July 2023, 3% of the gross revenues of the mortgaged property for the prior calendar month and (ii) thereafter, 4% of the gross revenues of the mortgaged property for the prior calendar month.

With respect to Loan No. 19, Orlando Technology Park, the borrower was required to deposit approximately $396,442 into an approved leasing expense reserve at origination, with $60,340 allocated to Praxis Specialty Pharmacy, approximately $236,102 allocated to D-BAT Lake Mary, and $100,000 allocated to FARO Tech. At origination, $60,483 was deposited into a free rent reserve related to D-BAT Lake Mary’s six months’ of free rent according to its lease. At origination, three months of amortizing debt service payments in an amount of approximately $325,373 was deposited into a Debt Service Reserve and held as additional collateral for the mortgage loan. Moreover, if no trigger event occurs and provided certain additional conditions are satisfied, the Debt Service Reserve will be transferred into the CapEx Reserve and/or the TI/LC Reserve six months after the Closing Date.

With respect to Loan No. 20, Woodbury Crossing Phase II, at origination, the guarantor gave a limited payment guaranty in the amount of up to $1,244,090 under the loan (the “Senior Debt Service Guaranty”), which is the amount of debt service due under the loan and the mezzanine loan for the first 12 months. The Senior Debt Service Guaranty will be released upon the satisfaction of certain conditions set forth in the related loan documents (but in no event earlier than 12 months), including (1) no trigger period exists, (2) the absence of any shutdown, “shelter-in-place” or  “socially distance” requirements and any other limitations on business operations relating to the COVID-19 pandemic for at least 90 days, (3) for the immediately preceding 3 month period, the mortgaged property has: (x) maintained an average occupancy rate of 92.5% and (y) maintained an average non-delinquent collection rate of 92.5% from tenants in occupancy, (4) the DSCR under the loan is no less than 1.88x and (5) the combined DSCR (for both the loan and the mezzanine loan) is no less than 1.31x. Additionally, the guarantor gave a limited payment guaranty in the amount of up to approximately $374,400 under the mezzanine loan for debt service due under the mezzanine loan during the first 12 months.

With respect to Loan No. 23, Willoughby Commons, on each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $825,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve ($) amount equal to approximately $22,917.

With respect to Loan No. 36, Holiday Inn Philadelphia South, the mortgage loan documents were modified in April 2020 to, among other things, defer the requirement to fund the FF&E reserve from April 2020 to and including July 2020. In addition, the mortgage loan documents are expected to be further modified to require the borrower to, from and after the Payment Date occurring in August 2020, in addition to the FF&E monthly deposit, deposit into the Monthly Capex Reserve ($) an amount equal to the excess cash flow remaining after satisfaction of the waterfall items as set forth in the mortgage loan documents (a “FF&E Reserve True Up Deposit”) until such time as the aggregate amount of FF&E Reserve True Up Deposits deposited with the lender equals the aggregate amount of the FF&E monthly deposits deferred pursuant to the mortgage loan documents.

With respect to Loan No. 38, Deschutes Business Center, the borrower is required to make monthly deposits into the Leasing Reserve Account (i) commencing with the first monthly payment date and on each monthly payment date occurring thereafter up to and including the 36th monthly payment date, in an amount equal to $2,775.75, and (ii) commencing with the 37th monthly payment date and on each monthly payment date occurring thereafter up to but not including the stated maturity date, during which a Trigger Period has occurred and is continuing, in an amount equal to $1,997.69 for tenant improvements and leasing commissions.

A-1-44

	With respect to Loan No. 38, Deschutes Business Center, the borrower is required to make monthly deposits into the Replacement Reserve Account (i) commencing with the first monthly payment date and on each monthly payment date occurring thereafter up to and including the 48th monthly payment date, in an amount equal to $1,346.83, and (ii) commencing with the 49th monthly payment date and on each monthly payment date occurring thereafter up to and including the 96th monthly payment date, in an amount equal to $451.08.
(22)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 7, U.S. Industrial Portfolio VI, the CapEx Reserve Cap ($) is equal to the product of (x) $0.10 multiplied by (y) the aggregate number of rentable square feet then contained in the mortgaged properties multiplied by (z) three. The TI/LC Reserve Cap ($) is equal to the product of (x) $0.20 multiplied by (y) the aggregate number of rentable square feet then contained in the mortgaged properties multiplied by (z) three. As of the Cut-off Date, the aggregate number of rentable square feet is 2,981,955. With respect to Loan No. 19, Orlando Technology Park, at origination, $1,000,000 was escrowed into the TI/LC Reserve. The borrower’s obligation to escrow funds into the TI/LC Reserve will be suspended so long as the DSCR is equal to or greater than 1.50x and at least $500,000 is in the TI/LC Reserve. If at any point during the loan term the funds in the TI/LC Reserve fall below $500,000, or the DSCR drops below 1.50x, $16,108 per month ($0.65 per square foot per annum) will be escrowed into the TI/LC Reserve until it reaches $1,000,000. The $1,000,000 cap is only applicable so long as the DSCR is equal to or greater than 1.50x. With respect to Loan No. 23, Willoughby Commons, the TI/LC Reserve Cap ($) will increase to $1,250,000 if any amounts attributable to termination proceeds deposited in the TI/LC reserve account are included in the calculation.
(23)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. 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. With respect to Loan No. 3, Phillips Point, the 4th Largest Tenant, Greenberg Traurig, representing approximately 6.7% of the net rentable area, subleases 2,796 square feet to Frankel Loughran Starr & Vallone on a 24-month term through May 2021 at $34.00 per square foot. With respect to Loan No. 6.02, The Galleria Office Towers – Galleria Tower II, the Largest Tenant, Quanta Services, subleases 56,345 square feet from Panhandle Eastern Pipe Line Company, L.P. With respect to Loan No. 6.02, The Galleria Office Towers – Galleria Tower II, the 3rd Largest Tenant, Kane Russell Coleman & Logan PC, subleases 18,687 square feet from Panhandle Eastern Pipe Line Company, L.P. With respect to Loan No. 6.03, The Galleria Office Towers – Galleria Financial Center, the 2nd Largest Tenant, Southwest Risk, LP, subleases 7,775 square feet to Big Data Energy Services, Inc. With respect to Loan No. 10, 30 Hudson Yards 67, Related Companies L.P., the sole tenant at the mortgaged property with a lease expiration date of February 28, 2039, is subleasing its entire premises to Facebook, Inc. whose sublease expires in June 30, 2024. With respect to Loan No. 15, The Village at Meridian, the Third Largest Tenant, OpSec Online LLC, has subleased 13,500 square feet of its total lease area of 40,805 square feet to Engage Technologies Group, Inc. for 52 months. The term of the sublease commenced on November 1, 2020, and expires on February 27, 2025, one day before the expiration date of the prime lease.
(24)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates. With respect to Loan No. 1, 410 Tenth Avenue, the Largest Tenant, Amazon, leases (i) floors 9-14 and 16-20 totaling 300,206 square feet with an expected lease commencement date in March 2021 and lease expiration in May 2037 and (ii) floor 15 totaling 35,202 square feet with an expected lease commencement date in May 2021 and lease expiration in July 2037.

A-1-45

With respect to Loan No. 1, 410 Tenth Avenue, the 2nd Largest Tenant, First Republic, leases (i) floors 2-6 totaling 189,260 square feet and (ii) ground floor and below grade retail space totaling 22,261 square feet with a lease commencement date in April 2021 and an expiration date in August 2036. With respect to Loan No. 5, Pittock Block, the Largest Tenant, LS Networks, leases 15,238 square feet of which (i) 14,821 square feet is office space leased for $22.73 per square foot and is set to expire in July 2021 and (ii) 417 square feet is storage space leased for approximately $8.49 per square foot on a month to month basis. The Second Largest Tenant, Hennebery Eddy Architects, leases 13,696 square feet of which (i) 13,522 square feet is office space leased for $28.84 per square foot and is set to expire in July 2027 and (ii) 174 square feet is storage space leased for approximately $7.59 per square foot on a month to month basis. The Third Largest Tenant, Sagacity Media Inc., leases 11,936 square feet of which (i) 11,850 square feet is office space leased for $24.13 per square foot and is set to expire in March 2023 and (ii) 86 square feet is storage space leased for approximately $6.28 per square foot on a month to month basis. The Fourth Largest Tenant, Oregon Symphony, leases 10,701 square feet of which (i) 10,229 square feet is office space leased for $25.34 per square foot and is set to expire in October 2023 and (ii) 472 square feet is storage space leased for approximately $6.23 per square foot on a month to month basis. With respect to Loan. 12, 8670 Wilshire, the Largest Tenant, Cedars-Sinai Medical Center, leases 23,329 square feet that expires on November 30, 2026 and 5,502 square feet that expires on January 31, 2023. With respect to Loan No. 16, Millennium Corporate Park, the Largest Tenant, Microsoft Corp., representing approximately 89.2% of the net rentable area, leases 199,843 square feet expiring on April 30, 2028, 148,545 square feet expiring on May 31, 2024 and 130,805 square feet expiring on May 31, 2022.

(25)

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. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases. With respect to Loan No. 1, 410 Tenth Avenue, (a) the Largest Tenant, Amazon, has the right to terminate its lease with respect to all or, if the floors are contiguous, less than all of its premises (the “Terminated Premises”) effective as of May 29, 2032 (based on assumed first tranche commencement date of March 25, 2021 and first tranche rent commencement date of May 29, 2022) with a 600 days’ prior written notice and the payment of a termination fee equal to the an amount equal to the then unamortized portion (determined on a straight-line basis over the 10 year period commencing on the last rent commencement date) of certain costs associated with the Terminated Premises in accordance with the lease; and (b) the 2nd Largest Tenant, Related, has the right to terminate its lease effective October 31, 2030, October 31, 2035 or October 31, 2040, in each case with 18 months’ prior notice. With respect to Loan No. 3, Phillips Point, the 2nd Largest Tenant, Akerman, Senterfitt & Eidson, representing approximately 10.8% of the net rentable area, has two, one-time rights to reduce its premises and/or terminate its lease with respect to the entire premises effective October 31, 2023 or April 30, 2026, with nine months’ prior notice and payment of a reduction or termination fee. With respect to Loan No. 5, Pittock Block, approximately 55.6% of the underwritten rent at the Mortgaged Property is currently leased on month-to-month leases that comprise a large portion of data centers, colocations and “meet-me-rooms” spaces collectively referred to as the Pittock Internet Exchange (“Portland NAP”). The Portland NAP represents approximately 73.0% of the underwritten rent at the Mortgaged Property (excluding rent associated with the new license agreement expected to be signed with a Fortune 10 technology company). The Second Largest Tenant of the Portland NAP by the underwritten colocation and cross connect rent, Facebook, has three separate license agreements for colocation space of which (i) two license agreements collectively representing $1,458,000 in underwritten rent are set to expire in January 2025 and (ii) one license agreement representing $525,600 in underwritten rent is on a month to month basis. The Fourth Largest Tenant of the Portland NAP by the underwritten colocation and cross connect rent, Zayo, has seven separate license agreements for the colocation space of which (i) one license agreement representing $364,152 in underwritten rent is set to expire in December 2022, (ii) two license agreements collectively representing $174,840 in underwritten rent are on a month to month basis, (iii) two license agreements collectively representing $127,296 in underwritten rent are set to expire in March 2021, (iv) one license agreement representing $122,400 in underwritten rent is set to expire in July 2021 and (v) one license agreement representing $112,800 in underwritten rent is set to expire in April 2021. Please see “Annex A-3 – Description of Top Fifteen Mortgage Loans – Pittock Block” for additional information related to the Portland NAP.

A-1-46

	With respect to Loan No. 6.01, The Galleria Office Towers – Galleria Tower I, the 2nd Largest Tenant, Citigroup Technology, provided no event of default, has a one-time right to terminate either 100.0% or up to 50.0% of its space on June 30, 2025 upon 12 months’ written notice to the landlord. Citigroup Technology will pay an early termination fee.
	With respect to Loan No. 6.01, The Galleria Office Towers – Galleria Tower I, the 4th Largest Tenant, BKD, LLP, has a one-time right to contract up to the entirety of the 14th floor (9,440 square feet) effective as of April 30, 2024. With respect to Loan No. 8.01, Boca Office Portfolio – Boardwalk @ 18th, the 2nd Largest Tenant, Carraba’s Tropical Coast, commencing May 1, 2021, if sales from the mortgaged property fall below $2,500,000 for the prior trailing twelve-month period, the tenant will have the option of terminating its lease by written notice to landlord. The lease will terminate 30 days after tenant’s exercise of the early termination option. With respect to Loan No. 8.03, Boca Office Portfolio – City National Park, the 4th Largest Tenant, Harbinger Capital Group, will have the right to terminate its lease on 60 days prior notice to the landlord. With respect to Loan No, 8.04, Boca Office Portfolio – Grove Centre, the 2nd Largest Tenant, Kabbalah Center, landlord agrees that no part of the center and no part of the mortgaged property will be used for a spiritual center, or religious institution or any other similar type of business service and landlord will not execute any lease in the center or within any part of the mortgaged property permitting the same. A violation of this provision will constitute material default of landlord entitling the tenant to all rights and remedies at law and in equity including injunctive relief, and the unilateral right of the tenant to terminate its lease, upon 10 days written notice to landlord. With respect to Loan No, 8.04, Boca Office Portfolio – Grove Centre, the 4th Largest Tenant, Sequoia Insurance, the tenant may return Suite 313 (1,393 square feet) by giving landlord at least 6 months’ prior written notice and by paying the cost of closing the doorway between the adjoining suites. The tenant will also forfeit $3,500 of their security deposit. With respect to Loan No. 14, Morgan Stanley Tower, The Largest Tenant, Morgan Stanley Smith Barney, has the option to terminate its lease on May 1, 2022 upon 12 months’ notice and payment of a termination fee of $1,087,310 or on May 1, 2025 upon 12 months’ notice and payment of a termination fee of $786,024. With respect to Loan No. 14, Morgan Stanley Tower, The 3rd Largest Tenant, DCR Loan Servicing, LLC has the right to terminate its lease on July 31, 2025 on nine months’ notice and payment of a $375,000 termination fee. With respect to Loan No. 19, Orlando Technology Park, the 2nd Largest Tenant, FARO Tech, has a one-time termination option effective on January 1, 2023 with twelve months’ prior notice and a termination payment of approximately $406,408. The 4th Largest Tenant, AOE, has a one-time termination option effective on November 30, 2025 with nine months’ prior written notice and a termination payment that will be amortized based on the straight line method of amortization at an interest rate of 8.0% over a period equal to the length of the term of the lease. With respect to Loan No. 26, 9633 Westheimer Road, the 2nd Largest Tenant, Tesla Motors TX, Inc., if the tenant does not obtain all approvals - improvement approvals, zoning approvals, licensing approvals - within the initial approvals period of 120 days after commencement date as well as two additional periods of 30 days known as extended approval periods, the tenant, within 10 business days after the expiration of the approvals period, has the right to terminate the lease. If the tenant fails to deliver the termination notice to landlord prior to the expiration of such 10 business day period, tenant will be deemed to have waived its right to terminate the lease.
(26)	In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the guarantors’ liability for full recourse events is several and not joint, and is capped at an amount equal to 10% of the aggregate outstanding principal balance of the MGM Grand & Mandalay Bay Loan Combination as of the date of the event. In addition, 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 Loan Combination 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. In addition, recourse for transfers of the MGM Grand & Mandalay Bay Properties or controlling equity interests in the MGM Grand & Mandalay Bay Borrowers is loss recourse, rather than full recourse.

A-1-47

	With respect to Loan No. 5, Pittock Block, the carveout guarantor, pursuant to the related non-recourse carveout guaranty agreement, and HSRE Social Infrastructure REIT Holding I, LLC, a Delaware limited liability company, pursuant to a separate guaranty agreement provided solely in connection with the Oregon Enforcement Moratorium (the “Oregon Moratorium Guaranty Agreement”), have each provided (i) a recourse for losses if the lender is actually unable to exercise any remedies set forth in the Mortgage Loan documents (other than a Foreclosure Remedy, as defined below), and (ii) full recourse in the event that, after the occurrence of an event of default, the lender is actually unable to (including, without limitation, if the lender is forced to forbear from) foreclose, appoint a receiver, accept a deed-in-lieu or take any other similar action to dispossess the borrower of the Mortgaged Property in connection with an exercise of remedies under the Mortgage Loan documents (a “Foreclosure Remedy”) as a direct result of the Oregon Enforcement Moratorium. With respect to Loan No. 15, The Village at Meridian, there is no separate non-recourse carveout guarantor or environmental indemnitor, and the borrower is the sole party responsible for breaches or violations of the nonrecourse carve-out provisions in the related Mortgage Loan documents. At origination of the Mortgage Loan, the borrower obtained an environmental insurance policy issued from Ironshore Specialty Insurance Company in the name of the borrower, with the lender as additional named insured with its successors, assigns and/or affiliates, with per incident and aggregate limits of $10,000,000, a $50,000 per incident self-insured retention and a term expiring on October 5, 2022. The Mortgage Loan documents require that the borrower obtain and maintain a pollution legal liability insurance policy, which, among other conditions, is required to be maintained for a period continuing through 36 months beyond the maturity date of the mortgage loan of February 5, 2031.
	With respect to Loan Nos. 16 and 17, Millennium Corporate Park and 711 Fifth Avenue, in each case, there is no separate non-recourse carveout guarantor and each of the related borrowers is the only indemnitor under the related environmental indemnity agreement. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information.
(27)	The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details. With respect to Loan No. 2, MGM Grand & Mandalay Bay, the borrower sent a notice to the lender on February 8, 2021, which provides the borrower expects that, when the lender determines the EBITDAR-to-debt service coverage ratio as of December 31, 2020, a MGM Grand & Mandalay Bay trigger period will occur under the terms of the MGM Grand & Mandalay Bay whole loan documents. Accordingly, the borrower has provided notice to the lender of its desire to elect to deliver an excess cash flow guaranty for the benefit of the lender in lieu of depositing all excess cash flow into a reserve account in accordance with the terms and conditions of the MGM Grand & Mandalay Bay whole loan documents. The borrower proposed (i) BREIT Prime Lease Holdings LLC and (ii) MGM Growth Properties Operating Partnership LP to be the guarantors under the excess cash flow guaranty. With respect to Loan No. 36, Holiday Inn Philadelphia South, the mortgaged property has experienced reduced revenue in large part from the COVID-19 pandemic, and the debt service coverage ratio has fallen below the threshold below which a cash sweep period is triggered (the “DSCR Trigger”) and the borrower is required to establish a lockbox and a cash management agreement. The lender and the borrower are anticipated to enter into amendments to the mortgage loan documents pursuant to which the lender is expected to temporarily waive the commencement of a cash sweep period triggered by the DSCR Trigger, and the borrower is expected to be required to establish (a) the lockbox account by no later than March 31, 2021, and (b) the cash management account by no later than January 1, 2022.
(28)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 2, MGM Grand & Mandalay Bay, The MGM Grand & Mandalay Bay Borrowers have a one-time right to borrow a mezzanine loan subordinate to the MGM Grand & Mandalay Bay Whole Loan, subject to credit and legal criteria specified in the MGM Grand & Mandalay Bay Whole Loan documents, including, without limitation: (i) a combined maximum loan to value ratio (based on appraisals ordered by the lender in connection with the closing of the mezzanine loan and calculated based on the outstanding principal balance of the MGM Grand & Mandalay Bay Whole Loan and the initial principal amount of the mezzanine loan) of 67.0%, (ii) a debt service coverage ratio at the closing of the mezzanine loan at least equal to 4.81x, in each case, inclusive of the additional mezzanine debt and (iii) an intercreditor agreement reasonably satisfactory to the lender. The lender’s receipt of a rating agency confirmation will not be required in connection with the mezzanine loan.

A-1-48

With respect to Loan No. 20, Woodbury Crossing Phase II, the mortgaged property has subordinate debt in the form of a $3,120,000 interest-only mezzanine loan from Greystone Servicing Company LLC, and the mezzanine loan is coterminous with the senior loan. See “Description of the Mortgage Loans – Additional Debt” in the Prospectus.

A-1-49