Banc of America Merrill Lynch Commercial Mortgage FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-261279-02



	The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-261279) for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC web site at www.sec.gov. Alternatively, the depositor or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@bofa.com.

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

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

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

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

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

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

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

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

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

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

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator (1)	Mortgage Loan Seller (1)	Related Group	Crossed Group	Address
1	Loan	5, 9, A	1	Constitution Center	9.99%	100.0%	MSMCH/MSBNA	MSMCH	NAP	NAP	400 7th Street Southwest
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	9.99%	100.0%	WFB	WFB	NAP	NAP	4000 South Sandestin Boulevard
3	Loan	5	1	79 Fifth Avenue	9.3%	100.0%	WFB	WFB	NAP	NAP	79 Fifth Avenue
4	Loan	5, 8	1	2355 and 2383 Utah Ave	9.3%	100.0%	MSBNA	MSMCH	NAP	NAP	2355 and 2383 Utah Avenue
5	Loan	7, 11	1	Bay View Seaside MHC	7.1%	100.0%	BANA	BANA	NAP	NAP	5100 Coe Avenue
6	Loan	5, 6, 7, B	4	Dallas Design District	6.0%	100.0%	WFB	WFB	NAP	NAP	Various
7	Loan		1	625 North Flagler Drive	5.1%	100.0%	BANA	BANA	NAP	NAP	625 North Flagler Drive
8	Loan	5, 7	1	Nut Tree Plaza	5.0%	100.0%	WFB	WFB	NAP	NAP	1621-1679 East Monte Vista Avenue
9	Loan	5, 8, C	1	Pacific View	3.9%	100.0%	MSBNA/CFI	MSMCH	NAP	NAP	3301 East Main Street
10	Loan	7	1	Midtown Shopping Center	3.3%	100.0%	BANA	BANA	NAP	NAP	2920 Seward Highway
11	Loan		1	Yuba City Marketplace	2.6%	100.0%	MSBNA	MSMCH	NAP	NAP	1110 Harter Parkway at Highway 20
12	Loan	6	3	Rivercrest Retail Portfolio	2.3%		WFB	WFB	NAP	NAP	Various
12.01	Property		1	Garrett Crossing	0.9%	37.8%					1323 Mebane Oaks Road
12.02	Property		1	Parkway Pointe	0.8%	33.8%					3335-3443 Freedom Drive
12.03	Property		1	Billings Crossing Plaza	0.7%	28.5%					631 Talokas Lane
13	Loan		1	Secure Self Storage - Norwalk	2.2%	100.0%	BANA	BANA	NAP	NAP	587 Connecticut Avenue
14	Loan	D	1	Central Plaza	2.1%	100.0%	MSBNA	MSMCH	NAP	NAP	6429 Slide Road
15	Loan	E	1	Backlick Center	2.1%	100.0%	MSBNA	MSMCH	NAP	NAP	6651-6691 Backlick Road
16	Loan		1	New Bern Marketplace	1.9%	100.0%	WFB	WFB	NAP	NAP	3553-3561 Dr. MLK Jr. Boulevard
17	Loan	6, 7, 12	3	AmeriLux Portfolio	1.8%		MSBNA	MSMCH	NAP	NAP	Various
17.01	Property		1	1212 and 1200 Enterprise Drive	0.9%	49.4%					1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive	0.6%	31.4%					5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive	0.3%	19.1%					1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	1.7%	100.0%	WFB	WFB	NAP	NAP	32401, 32421, 32601 and 33771 Calle Perfecto
19	Loan	6, 7	18	Mohave Self Storage Portfolio	1.3%		MSBNA	MSMCH	NAP	NAP	Various
19.01	Property		1	1591 Industrial Road	0.2%	17.5%					1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza	0.2%	17.0%					1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road	0.1%	9.5%					1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive	0.1%	9.3%					3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue	0.1%	6.7%					4514 North Powell Avenue
19.06	Property		1	2881 Rhoades Avenue	0.1%	6.4%					2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway	0.1%	5.7%					12975 South Oatman Highway
19.08	Property		1	3096 Highway 95	0.1%	5.1%					3096 Highway 95
19.09	Property		1	423 Marina Boulevard	0.0%	3.3%					423 East Marina Boulevard
19.10	Property		1	3890 Sunshine Drive	0.0%	3.1%					3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road	0.0%	3.1%					10411 & 10407 South Barrackman Road
19.12	Property		1	2715 Highway 95	0.0%	2.7%					2715 Highway 95
19.13	Property		1	2065 South Plaza Drive	0.0%	2.6%					2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive	0.0%	1.8%					2064 South Plaza Drive
19.15	Property		1	2937 Easy Street	0.0%	1.8%					2937 Easy Street
19.16	Property		1	1735 South Trane Road	0.0%	1.6%					1735 South Trane Road
19.17	Property		1	454 Marina Boulevard	0.0%	1.4%					454 East Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive	0.0%	1.2%					5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	1.3%		BANA	BANA	NAP	NAP	Various
20.01	Property		1	A Sentry Mini Storage	0.7%	55.9%					225 Boniface Parkway
20.02	Property		1	Top Shelf Storage	0.6%	44.1%					11711 Old Seward Highway
21	Loan	14	1	Oakmead Village Office	0.9%	100.0%	WFB	WFB	NAP	NAP	3040-3050 Oakmead Village Drive
22	Loan		1	Orange Self Storage	0.9%	100.0%	WFB	WFB	NAP	NAP	265 Orange Point Drive & 8321 Green Meadows Drive North
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	0.9%	100.0%	NCCB	NCB	NAP	NAP	60 Knolls Crescent and 80 Knolls Crescent
24	Loan		1	100 Marketplace	0.8%	100.0%	MSBNA	MSMCH	Group 1	NAP	25 Mountainview Boulevard
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	0.8%	100.0%	NCCB	NCB	NAP	NAP	3850 Sedgwick Avenue

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator (1)	Mortgage Loan Seller (1)	Related Group	Crossed Group	Address
26	Loan		1	Big Oaks Mini Storage	0.7%	100.0%	WFB	WFB	NAP	NAP	3932 Tate Street
27	Loan		1	Corner Village at Warren	0.7%	100.0%	MSBNA	MSMCH	Group 1	NAP	9 Mount Bethel Road
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	0.7%	100.0%	NCCB	NCB	NAP	NAP	4601 Henry Hudson Parkway
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	0.7%	100.0%	NCB	NCB	NAP	NAP	1964-1966 Newbold Avenue
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	0.5%	100.0%	NCCB	NCB	NAP	NAP	315 West 232nd Street
31	Loan		1	Mercury Self-Storage	0.5%	100.0%	MSBNA	MSMCH	NAP	NAP	185 East Mercury Boulevard
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	0.5%	100.0%	NCCB	NCB	NAP	NAP	3030 Johnson Avenue a/k/a 3020/3030 Johnson Avenue
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	0.4%	100.0%	NCB	NCB	NAP	NAP	311 East 71st Street
34	Loan		1	Right Move Storage- Fort Worth Northwest	0.4%	100.0%	WFB	WFB	NAP	NAP	1850 Ephriham Avenue
35	Loan		1	Spring Self Storage	0.3%	100.0%	WFB	WFB	NAP	NAP	24507 West Hardy Road
36	Loan		1	Don-Mar MHC	0.3%	100.0%	BANA	BANA	NAP	NAP	300 Nixon Street
37	Loan	16, 17, 18, F	1	Florence Court Corporation	0.3%	100.0%	NCCB	NCB	NAP	NAP	187 Hicks Street a/k/a 177/189 Hicks Street a/k/a 63/65 Love Lane a/k/a 47 Pierrepont Street
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	0.2%	100.0%	NCB	NCB	NAP	NAP	44-10 Ketcham Street
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	0.2%	100.0%	NCCB	NCB	NAP	NAP	3200 Netherland Avenue
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP	339 East 58th Street a/k/a 337/343 East 58th Street
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	0.2%	100.0%	NCCB	NCB	NAP	NAP	35-37 Summit Avenue
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP	235 West 108th Street
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	0.1%	100.0%	NCCB	NCB	NAP	NAP	61 Horatio Street a/k/a 832 Greenwich Street a/k/a 832-836 Greenwich Street
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	0.1%	100.0%	NCCB	NCB	NAP	NAP	105 East 38th Street a/k/a 103/105 East 38th Street

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

City

County

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Number of Units

Unit of Measure

Loan Per Unit ($)

Loan

5, 9, A

Constitution Center

Washington

District of Columbia

20024

Office

CBD

1968

2010

1,410,049

282.26

Loan

5, 10

Hilton Sandestin Beach Resort

Miramar Beach

Walton

32550

Hospitality

Full Service

1984

2021

590

Rooms

203,389.83

Loan

79 Fifth Avenue

New York

10003

Office

CBD

1906

2016

345,751

694.14

Loan

5, 8

2355 and 2383 Utah Ave

El Segundo

Los Angeles

90245

Office

Suburban

1968

2014

202,813

419.11

Loan

7, 11

Bay View Seaside MHC

Seaside

Monterey

93955

Manufactured Housing

1985

NAP

223

Units

242,152.47

Loan

5, 6, 7, B

Dallas Design District

Dallas

75207

Various

524,030

248.75

Loan

625 North Flagler Drive

West Palm Beach

Palm Beach

33401

Office

CBD

1984

2019

108,482

359.51

Loan

5, 7

Nut Tree Plaza

Vacaville

Solano

95688

Retail

Anchored

2006

2008

369,932

227.07

Loan

5, 8, C

Pacific View

Ventura

93003

Retail

Regional Mall

1964

2000

577,762

124.62

Loan

Midtown Shopping Center

Anchorage

99503

Retail

Anchored

1966

2019

150,872

165.70

Loan

Yuba City Marketplace

Yuba City

Sutter

95993

Retail

Anchored

2004

2010

142,808

140.05

Loan

Rivercrest Retail Portfolio

Various

Retail

Shadow Anchored

Various

123,385

141.83

12.01

Property

Garrett Crossing

Mebane

Alamance

27302

Retail

Shadow Anchored

2005

NAP

45,315

12.02

Property

Parkway Pointe

Springfield

Sangamon

62704

Retail

Shadow Anchored

1993

2013

38,512

12.03

Property

Billings Crossing Plaza

Columbus

Muscogee

31909

Retail

Shadow Anchored

2009

NAP

39,558

Loan

Secure Self Storage - Norwalk

Norwalk

Fairfield

06854

Self Storage

2016

NAP

71,100

235.23

Loan

Central Plaza

Lubbock

79414

Retail

Anchored

1979

NAP

155,209

103.73

Loan

Backlick Center

Springfield

Fairfax

22150

Retail

Unanchored

1980

2019

48,267

331.49

Loan

New Bern Marketplace

New Bern

Craven

28562

Retail

Anchored

2018

NAP

166,834

88.29

Loan

6, 7, 12

AmeriLux Portfolio

Various

Industrial

Warehouse

Various

257,692

52.39

17.01

Property

1212 and 1200 Enterprise Drive

De Pere

Brown

54115

Industrial

Warehouse

1999; 2017

2009; 2012; 2019

119,080

17.02

Property

5205 Freitag Drive

Menomonie

Dunn

54751

Industrial

Warehouse

2013

2018

86,346

17.03

Property

1821 Indianhead Drive

Menomonie

Dunn

54751

Industrial

Warehouse

1992

2008

52,266

Loan

Calle Perfecto Business Park-San Juan Capistrano

San Juan Capistrano

Orange

92675

Industrial

Flex

2000

NAP

80,023

162.45

Loan

6, 7

Mohave Self Storage Portfolio

Various

Mohave

Various

Self Storage

Various

NAP

287,637

35.64

19.01

Property

1591 Industrial Road

Bullhead City

Mohave

86442

Self Storage

1984, 2019

NAP

35,150

19.02

Property

1129 East Interstate Plaza

Bullhead City

Mohave

86442

Self Storage

1984, 2021

NAP

34,510

19.03

Property

1515 East El Rodeo Road

Fort Mohave

Mohave

86426

Self Storage

1988

NAP

25,788

19.04

Property

3582 East Gordon Drive

Kingman

Mohave

86409

Self Storage

1961, 1982, 1984, 1989, 1991, 1995, 2003

NAP

31,294

19.05

Property

4514 Powell Avenue

Kingman

Mohave

86409

Self Storage

1980

NAP

19,254

19.06

Property

2881 Rhoades Avenue

Kingman

Mohave

86409

Self Storage

1987, 1991

NAP

13,472

19.07

Property

12975 South Oatman Highway

Topock

Mohave

86436

Self Storage

1983, 1984, 2004

NAP

20,648

19.08

Property

3096 Highway 95

Bullhead City

Mohave

86442

Self Storage

1981, 1982

NAP

15,487

19.09

Property

423 Marina Boulevard

Bullhead City

Mohave

86442

Self Storage

1984

NAP

6,614

19.10

Property

3890 Sunshine Drive

Kingman

Mohave

86409

Self Storage

1970, 1984, 1987

NAP

20,177

19.11

Property

10407 Barrackman Road

Mohave Valley

Mohave

86440

Self Storage

1979

NAP

10,857

19.12

Property

2715 Highway 95

Bullhead City

Mohave

86442

Self Storage

1978

NAP

8,752

19.13

Property

2065 South Plaza Drive

Bullhead City

Mohave

86442

Self Storage

1975, 1987

NAP

5,880

19.14

Property

2064 South Plaza Drive

Bullhead City

Mohave

86442

Self Storage

1984

NAP

8,380

19.15

Property

2937 Easy Street

Bullhead City

Mohave

86442

Self Storage

2019

NAP

17,808

19.16

Property

1735 South Trane Road

Bullhead City

Mohave

86442

Self Storage

1983

NAP

6,422

19.17

Property

454 Marina Boulevard

Bullhead City

Mohave

86442

Self Storage

1986

NAP

2,844

19.18

Property

5062 East Chiricahua Drive

Topock

Mohave

86436

Self Storage

1980, 2000

NAP

4,300

Loan

6, 7, 13

Anchorage Self Storage Portfolio

Anchorage

Various

Self Storage

Various

NAP

127,238

77.91

20.01

Property

A Sentry Mini Storage

Anchorage

99504

Self Storage

1985

NAP

89,838

20.02

Property

Top Shelf Storage

Anchorage

99515

Self Storage

2014

NAP

37,445

Loan

Oakmead Village Office

Santa Clara

95051

Office

R&D

1977

2021

24,070

290.82

Loan

Orange Self Storage

Lewis Center

Delaware

43035

Self Storage

1995

2018

89,300

75.59

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

Bronx

10463

Multifamily

Cooperative

1952

2001

240

Units

27,083.33

Loan

100 Marketplace

Basking Ridge

Somerset

07920

Mixed Use

Retail/Office

2008

NAP

55,890

109.14

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

Bronx

10463

Multifamily

Cooperative

1955

2012

122

Units

49,908.99

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)
26	Loan		1	Big Oaks Mini Storage	Sacramento	Sacramento	CA	95838	Self Storage	Self Storage	1986	NAP	84,350	SF	65.20
27	Loan		1	Corner Village at Warren	Warren	Somerset	NJ	07059	Mixed Use	Retail/Office	2009	NAP	33,446	SF	164.22
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	Riverdale	Bronx	NY	10471	Multifamily	Cooperative	1949	2012	48	Units	106,695.39
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	Bronx	Bronx	NY	10472	Multifamily	Cooperative	1967	2010	138	Units	36,231.88
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	Bronx	Bronx	NY	10463	Multifamily	Cooperative	1972	2012	72	Units	52,777.78
31	Loan		1	Mercury Self-Storage	Hampton	Hampton	VA	23669	Self Storage	Self Storage	1980	1985	44,395	SF	85.60
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	Bronx	Bronx	NY	10463	Multifamily	Cooperative	1964	2007	59	Units	59,147.56
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	New York	New York	NY	10021	Multifamily	Cooperative	1962	2012	90	Units	35,535.24
34	Loan		1	Right Move Storage- Fort Worth Northwest	Fort Worth	Tarrant	TX	76164	Self Storage	Self Storage	1985	2020	62,475	SF	48.02
35	Loan		1	Spring Self Storage	Spring	Harris	TX	77373	Self Storage	Self Storage	1978	NAP	44,000	SF	51.14
36	Loan		1	Don-Mar MHC	Noblesville	Hamilton	IN	46060	Manufactured Housing	Manufactured Housing	1950	NAP	71	Pads	30,070.42
37	Loan	16, 17, 18, F	1	Florence Court Corporation	Brooklyn	Kings	NY	11201	Multifamily	Cooperative	1904	2019	29	Units	68,918.23
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	Elmhurst	Queens	NY	11373	Multifamily	Cooperative	1940	1992	64	Units	29,687.50
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	Bronx	Bronx	NY	10463	Multifamily	Cooperative	1955	2019	78	Units	24,344.38
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	New York	New York	NY	10022	Multifamily	Cooperative	1929	2006	93	Units	20,414.95
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	Port Chester	Westchester	NY	10573	Multifamily	Cooperative	1927	2001	56	Units	31,117.02
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	New York	New York	NY	10025	Multifamily	Cooperative	1900	2019	34	Units	43,990.12
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	New York	New York	NY	10014	Multifamily	Cooperative	1958	1999	34	Units	32,312.90
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	New York	New York	NY	10016	Multifamily	Cooperative	1924	2015	25	Units	39,728.77

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate % (3)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)
1	Loan	5, 9, A	1	Constitution Center	76,000,000	76,000,000	76,000,000	3.04940%	0.01777%	3.03163%	NAP	195,811.01	NAP	2,349,732.12
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	76,000,000	76,000,000	76,000,000	4.62000%	0.01777%	4.60223%	NAP	296,663.89	NAP	3,559,966.68
3	Loan	5	1	79 Fifth Avenue	71,000,000	71,000,000	71,000,000	4.92000%	0.01652%	4.90348%	NAP	295,143.06	NAP	3,541,716.72
4	Loan	5, 8	1	2355 and 2383 Utah Ave	71,000,000	71,000,000	71,000,000	5.64000%	0.01777%	5.62223%	NAP	338,334.72	NAP	4,060,016.64
5	Loan	7, 11	1	Bay View Seaside MHC	54,000,000	54,000,000	54,000,000	5.85000%	0.01777%	5.83223%	NAP	266,906.25	NAP	3,202,875.00
6	Loan	5, 6, 7, B	4	Dallas Design District	45,350,000	45,350,000	45,350,000	4.57700%	0.01777%	4.55923%	NAP	175,374.85	NAP	2,104,498.20
7	Loan		1	625 North Flagler Drive	39,000,000	39,000,000	33,764,504	4.94000%	0.01777%	4.92223%	207,932.66	162,779.86	2,495,191.92	1,953,358.32
8	Loan	5, 7	1	Nut Tree Plaza	37,800,000	37,800,000	37,800,000	4.74000%	0.01652%	4.72348%	NAP	151,383.75	NAP	1,816,605.00
9	Loan	5, 8, C	1	Pacific View	30,000,000	30,000,000	26,198,625	5.29000%	0.01777%	5.27223%	166,405.15	134,086.81	1,996,861.80	1,609,041.72
10	Loan	7	1	Midtown Shopping Center	25,000,000	25,000,000	25,000,000	4.44500%	0.01777%	4.42723%	NAP	93,890.34	NAP	1,126,684.08
11	Loan		1	Yuba City Marketplace	20,000,000	20,000,000	18,413,365	4.76500%	0.01777%	4.74723%	104,510.37	80,519.68	1,254,124.44	966,236.16
12	Loan	6	3	Rivercrest Retail Portfolio	17,500,000	17,500,000	15,586,085	5.19200%	0.01777%	5.17423%	96,007.94	76,768.29	1,152,095.28	921,219.48
12.01	Property		1	Garrett Crossing	6,613,588	6,613,588	5,890,283
12.02	Property		1	Parkway Pointe	5,907,643	5,907,643	5,261,545
12.03	Property		1	Billings Crossing Plaza	4,978,769	4,978,769	4,434,258
13	Loan		1	Secure Self Storage - Norwalk	16,725,000	16,725,000	16,725,000	4.84500%	0.01777%	4.82723%	NAP	68,465.07	NAP	821,580.84
14	Loan	D	1	Central Plaza	16,100,000	16,100,000	13,423,831	4.50000%	0.01777%	4.48223%	81,576.33	61,213.54	978,915.96	734,562.48
15	Loan	E	1	Backlick Center	16,000,000	16,000,000	14,191,939	5.36000%	0.01777%	5.34223%	89,445.84	72,459.26	1,073,350.08	869,511.12
16	Loan		1	New Bern Marketplace	14,730,000	14,730,000	14,730,000	4.99200%	0.04777%	4.94423%	NAP	62,127.87	NAP	745,534.44
17	Loan	6, 7, 12	3	AmeriLux Portfolio	13,500,000	13,500,000	13,500,000	4.85000%	0.01777%	4.83223%	NAP	55,320.31	NAP	663,843.72
17.01	Property		1	1212 and 1200 Enterprise Drive	6,673,771	6,673,771	6,673,771
17.02	Property		1	5205 Freitag Drive	4,244,262	4,244,262	4,244,262
17.03	Property		1	1821 Indianhead Drive	2,581,967	2,581,967	2,581,967
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	13,000,000	13,000,000	13,000,000	5.13500%	0.01777%	5.11723%	NAP	56,401.79	NAP	676,821.48
19	Loan	6, 7	18	Mohave Self Storage Portfolio	10,250,000	10,250,000	10,250,000	4.91000%	0.05527%	4.85473%	NAP	42,522.08	NAP	510,264.96
19.01	Property		1	1591 Industrial Road	1,791,000	1,791,000	1,791,000
19.02	Property		1	1129 East Interstate Plaza	1,745,000	1,745,000	1,745,000
19.03	Property		1	1515 East El Rodeo Road	970,000	970,000	970,000
19.04	Property		1	3582 East Gordon Drive	955,000	955,000	955,000
19.05	Property		1	4514 Powell Avenue	690,000	690,000	690,000
19.06	Property		1	2881 Rhoades Avenue	661,000	661,000	661,000
19.07	Property		1	12975 South Oatman Highway	589,000	589,000	589,000
19.08	Property		1	3096 Highway 95	521,000	521,000	521,000
19.09	Property		1	423 Marina Boulevard	342,000	342,000	342,000
19.10	Property		1	3890 Sunshine Drive	322,000	322,000	322,000
19.11	Property		1	10407 Barrackman Road	319,000	319,000	319,000
19.12	Property		1	2715 Highway 95	281,000	281,000	281,000
19.13	Property		1	2065 South Plaza Drive	266,000	266,000	266,000
19.14	Property		1	2064 South Plaza Drive	186,000	186,000	186,000
19.15	Property		1	2937 Easy Street	185,000	185,000	185,000
19.16	Property		1	1735 South Trane Road	165,000	165,000	165,000
19.17	Property		1	454 Marina Boulevard	144,000	144,000	144,000
19.18	Property		1	5062 East Chiricahua Drive	118,000	118,000	118,000
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	9,912,500	9,912,500	9,912,500	4.45000%	0.01777%	4.43223%	NAP	37,269.39	NAP	447,232.68
20.01	Property		1	A Sentry Mini Storage	5,537,500	5,537,500	5,537,500
20.02	Property		1	Top Shelf Storage	4,375,000	4,375,000	4,375,000
21	Loan	14	1	Oakmead Village Office	7,000,000	7,000,000	7,000,000	5.85200%	0.01777%	5.83423%	NAP	34,610.79	NAP	415,329.48
22	Loan		1	Orange Self Storage	6,750,000	6,750,000	6,058,871	4.51500%	0.07527%	4.43973%	34,261.45	25,749.61	411,137.40	308,995.32
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	6,500,000	6,500,000	6,500,000	3.99000%	0.09277%	3.89723%	NAP	21,912.67	NAP	262,952.04
24	Loan		1	100 Marketplace	6,100,000	6,100,000	6,100,000	3.75000%	0.01777%	3.73223%	NAP	19,327.26	NAP	231,927.12
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	6,100,000	6,088,897	5,305,587	3.50000%	0.09277%	3.40723%	23,630.85	NAP	283,570.20	NAP

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate % (3)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)
26	Loan		1	Big Oaks Mini Storage	5,500,000	5,500,000	4,642,087	4.90600%	0.01777%	4.88823%	29,210.03	22,798.14	350,520.36	273,577.68
27	Loan		1	Corner Village at Warren	5,500,000	5,492,592	4,371,838	3.94000%	0.01777%	3.92223%	26,067.95	NAP	312,815.40	NAP
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	5,125,000	5,121,379	4,544,447	4.12000%	0.09277%	4.02723%	21,803.42	NAP	261,641.04	NAP
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	5,000,000	5,000,000	5,000,000	4.51000%	0.09277%	4.41723%	NAP	19,052.66	NAP	228,631.92
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	3,800,000	3,800,000	3,800,000	3.66000%	0.09277%	3.56723%	NAP	11,750.97	NAP	141,011.64
31	Loan		1	Mercury Self-Storage	3,800,000	3,800,000	3,800,000	5.69000%	0.01777%	5.67223%	NAP	18,268.59	NAP	219,223.08
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	3,500,000	3,489,706	2,757,413	3.70000%	0.09277%	3.60723%	16,109.90	NAP	193,318.80	NAP
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	3,200,000	3,198,171	2,886,669	4.73000%	0.09277%	4.63723%	14,862.50	NAP	178,350.00	NAP
34	Loan		1	Right Move Storage- Fort Worth Northwest	3,000,000	3,000,000	3,000,000	4.39900%	0.01777%	4.38123%	NAP	11,150.24	NAP	133,802.88
35	Loan		1	Spring Self Storage	2,250,000	2,250,000	2,250,000	5.50600%	0.06777%	5.43823%	NAP	10,467.14	NAP	125,605.68
36	Loan		1	Don-Mar MHC	2,135,000	2,135,000	2,135,000	5.22700%	0.01777%	5.20923%	NAP	9,428.87	NAP	113,146.44
37	Loan	16, 17, 18, F	1	Florence Court Corporation	2,000,000	1,998,629	1,778,125	4.21000%	0.09277%	4.11723%	8,621.87	NAP	103,462.44	NAP
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	1,900,000	1,900,000	1,900,000	4.04000%	0.09277%	3.94723%	NAP	6,485.51	NAP	77,826.12
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	1,900,000	1,898,862	1,707,928	4.60000%	0.09277%	4.50723%	8,664.21	NAP	103,970.52	NAP
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	1,900,000	1,898,590	1,677,245	3.97000%	0.09277%	3.87723%	7,905.42	NAP	94,865.04	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	1,745,000	1,742,553	1,560,518	4.42000%	0.09277%	4.32723%	7,755.36	NAP	93,064.32	NAP
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	1,500,000	1,495,664	1,185,664	3.79000%	0.09277%	3.69723%	6,980.82	NAP	83,769.84	NAP
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	1,100,000	1,098,638	886,522	4.33000%	0.09277%	4.23723%	5,462.98	NAP	65,555.76	NAP
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	1,000,000	993,219	13,843	3.74000%	0.09277%	3.64723%	10,001.41	NAP	120,016.92	NAP

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)
1	Loan	5, 9, A	1	Constitution Center	Interest Only	No	Actual/360	120	117	120	117	0	0	2/16/2022	3
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	Interest Only	No	Actual/360	120	119	120	119	0	0	4/22/2022	1
3	Loan	5	1	79 Fifth Avenue	Interest Only	No	Actual/360	120	119	120	119	0	0	4/29/2022	1
4	Loan	5, 8	1	2355 and 2383 Utah Ave	Interest Only	No	Actual/360	60	59	60	59	0	0	4/18/2022	1
5	Loan	7, 11	1	Bay View Seaside MHC	Interest Only	No	Actual/360	120	120	120	120	0	0	5/6/2022	0
6	Loan	5, 6, 7, B	4	Dallas Design District	Interest Only	No	Actual/360	120	117	120	117	0	0	2/14/2022	3
7	Loan		1	625 North Flagler Drive	Interest Only, Amortizing Balloon	No	Actual/360	24	23	120	119	360	360	4/8/2022	1
8	Loan	5, 7	1	Nut Tree Plaza	Interest Only	No	Actual/360	120	119	120	119	0	0	4/12/2022	1
9	Loan	5, 8, C	1	Pacific View	Interest Only, Amortizing Balloon	No	Actual/360	24	23	120	119	360	360	4/29/2022	1
10	Loan	7	1	Midtown Shopping Center	Interest Only	No	Actual/360	120	119	120	119	0	0	4/5/2022	1
11	Loan		1	Yuba City Marketplace	Interest Only, Amortizing Balloon	No	Actual/360	60	59	120	119	360	360	4/26/2022	1
12	Loan	6	3	Rivercrest Retail Portfolio	Interest Only, Amortizing Balloon	No	Actual/360	36	35	120	119	360	360	4/14/2022	1
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	Interest Only	No	Actual/360	120	119	120	119	0	0	4/22/2022	1
14	Loan	D	1	Central Plaza	Interest Only, Amortizing Balloon	No	Actual/360	12	10	120	118	360	360	3/24/2022	2
15	Loan	E	1	Backlick Center	Interest Only, Amortizing Balloon	No	Actual/360	32	32	120	120	360	360	5/5/2022	0
16	Loan		1	New Bern Marketplace	Interest Only	No	Actual/360	120	119	120	119	0	0	4/18/2022	1
17	Loan	6, 7, 12	3	AmeriLux Portfolio	Interest Only	No	Actual/360	120	119	120	119	0	0	4/18/2022	1
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	Interest Only	No	Actual/360	120	119	120	119	0	0	5/4/2022	1
19	Loan	6, 7	18	Mohave Self Storage Portfolio	Interest Only	No	Actual/360	120	120	120	120	0	0	5/9/2022	0
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	Interest Only	No	Actual/360	120	119	120	119	0	0	4/14/2022	1
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	Interest Only	No	Actual/360	60	59	60	59	0	0	4/22/2022	1
22	Loan		1	Orange Self Storage	Interest Only, Amortizing Balloon	No	Actual/360	48	46	120	118	360	360	4/11/2022	2
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	Interest Only	No	Actual/360	120	118	120	118	0	0	3/31/2022	2
24	Loan		1	100 Marketplace	Interest Only	No	Actual/360	120	118	120	118	0	0	4/1/2022	2
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	118	480	478	3/31/2022	2

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)
26	Loan		1	Big Oaks Mini Storage	Interest Only, Amortizing Balloon	No	Actual/360	12	11	120	119	360	360	5/3/2022	1
27	Loan		1	Corner Village at Warren	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	4/22/2022	1
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	4/27/2022	1
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	Interest Only	No	Actual/360	120	119	120	119	0	0	4/28/2022	1
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	Interest Only	No	Actual/360	120	118	120	118	0	0	3/31/2022	2
31	Loan		1	Mercury Self-Storage	Interest Only	No	Actual/360	120	119	120	119	0	0	4/21/2022	1
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	3/31/2022	2
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	4/27/2022	1
34	Loan		1	Right Move Storage- Fort Worth Northwest	Interest Only	No	Actual/360	120	118	120	118	0	0	4/1/2022	2
35	Loan		1	Spring Self Storage	Interest Only	No	Actual/360	120	119	120	119	0	0	4/20/2022	1
36	Loan		1	Don-Mar MHC	Interest Only	No	Actual/360	120	119	120	119	0	0	4/25/2022	1
37	Loan	16, 17, 18, F	1	Florence Court Corporation	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	4/29/2022	1
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	Interest Only	No	Actual/360	120	119	120	119	0	0	4/27/2022	1
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	4/29/2022	1
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	4/27/2022	1
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	Amortizing Balloon	No	Actual/360	0	0	120	118	480	478	3/31/2022	2
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	3/31/2022	2
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	4/25/2022	1
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	Fully Amortizing	No	Actual/360	0	0	120	119	120	119	4/6/2022	1

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)
1	Loan	5, 9, A	1	Constitution Center	9	4/9/2022	NAP	3/9/2032	NAP	0	0	L(24),YM1(3),DorYM1(86),O(7)	79,972,453	27,076,464	52,895,989
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	11	6/11/2022	NAP	5/11/2032	NAP	5	0	L(25),D(91),O(4)	75,104,336	52,820,529	22,283,807
3	Loan	5	1	79 Fifth Avenue	6	6/6/2022	NAP	5/6/2032	NAP	0	0	L(25),D(90),O(5)	26,934,139	8,571,958	18,362,181
4	Loan	5, 8	1	2355 and 2383 Utah Ave	1	6/1/2022	NAP	5/1/2027	NAP	0	5	L(25),D(31),O(4)	8,593,454	1,517,495	7,075,958
5	Loan	7, 11	1	Bay View Seaside MHC	1	7/1/2022	NAP	6/1/2032	NAP	0	0	L(24),D(91),O(5)	5,407,201	824,762	4,582,439
6	Loan	5, 6, 7, B	4	Dallas Design District	11	4/11/2022	NAP	3/11/2032	NAP	0	0	L(27),DorYM1(86),O(7)	12,187,833	3,006,945	9,180,888
7	Loan		1	625 North Flagler Drive	1	6/1/2022	6/1/2024	5/1/2032	NAP	0	4	L(25),D(90),O(5)	4,080,405	1,862,472	2,217,933
8	Loan	5, 7	1	Nut Tree Plaza	6	6/6/2022	NAP	5/6/2032	NAP	0	0	L(25),D(92),O(3)	13,007,462	4,169,411	8,838,051
9	Loan	5, 8, C	1	Pacific View	6	6/6/2022	6/6/2024	5/6/2032	NAP	5	0	L(25),DorYM1(90),O(5)	15,482,915	5,206,553	10,276,362
10	Loan	7	1	Midtown Shopping Center	1	6/1/2022	NAP	5/1/2032	NAP	0	0	L(25),D(91),O(4)	3,665,003	968,655	2,696,348
11	Loan		1	Yuba City Marketplace	1	6/1/2022	6/1/2027	5/1/2032	NAP	5	5	L(25),D(91),O(4)	2,433,240	836,100	1,597,140
12	Loan	6	3	Rivercrest Retail Portfolio	11	6/11/2022	6/11/2025	5/11/2032	NAP	5	0	L(25),D(90),O(5)	2,205,319	581,976	1,623,342
12.01	Property		1	Garrett Crossing									827,456	198,862	628,595
12.02	Property		1	Parkway Pointe									717,423	217,988	499,435
12.03	Property		1	Billings Crossing Plaza									660,440	165,127	495,313
13	Loan		1	Secure Self Storage - Norwalk	1	6/1/2022	NAP	5/1/2032	NAP	5	4	L(25),D(90),O(5)	2,113,679	659,570	1,454,109
14	Loan	D	1	Central Plaza	1	5/1/2022	5/1/2023	4/1/2032	NAP	5	5	L(23),YM1(92),O(5)	2,371,235	559,379	1,811,856
15	Loan	E	1	Backlick Center	1	7/1/2022	3/1/2025	6/1/2032	NAP	5	5	L(24),YM1(89),O(7)	2,070,006	547,412	1,522,594
16	Loan		1	New Bern Marketplace	11	6/11/2022	NAP	5/11/2032	NAP	0	0	L(25),D(91),O(4)	NAV	NAV	NAV
17	Loan	6, 7, 12	3	AmeriLux Portfolio	1	6/1/2022	NAP	5/1/2032	NAP	5	5	L(25),D(91),O(4)	NAV	NAV	NAV
17.01	Property		1	1212 and 1200 Enterprise Drive									NAV	NAV	NAV
17.02	Property		1	5205 Freitag Drive									NAV	NAV	NAV
17.03	Property		1	1821 Indianhead Drive									NAV	NAV	NAV
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	11	6/11/2022	NAP	5/11/2032	NAP	0	0	L(25),D(91),O(4)	1,286,552	201,732	1,084,820
19	Loan	6, 7	18	Mohave Self Storage Portfolio	1	7/1/2022	NAP	6/1/2032	NAP	5	0	L(24),D(91),O(5)	2,159,849	915,959	1,243,890
19.01	Property		1	1591 Industrial Road									339,535	118,145	221,390
19.02	Property		1	1129 East Interstate Plaza									285,184	84,542	200,642
19.03	Property		1	1515 East El Rodeo Road									190,044	75,764	114,280
19.04	Property		1	3582 East Gordon Drive									220,745	105,254	115,491
19.05	Property		1	4514 Powell Avenue									186,111	103,705	82,406
19.06	Property		1	2881 Rhoades Avenue									136,064	54,622	81,441
19.07	Property		1	12975 South Oatman Highway									111,439	37,381	74,059
19.08	Property		1	3096 Highway 95									126,044	61,515	64,529
19.09	Property		1	423 Marina Boulevard									66,053	24,935	41,119
19.10	Property		1	3890 Sunshine Drive									109,434	73,009	36,425
19.11	Property		1	10407 Barrackman Road									79,827	35,253	44,573
19.12	Property		1	2715 Highway 95									70,146	33,928	36,218
19.13	Property		1	2065 South Plaza Drive									56,137	22,680	33,457
19.14	Property		1	2064 South Plaza Drive									47,438	26,221	21,217
19.15	Property		1	2937 Easy Street									38,979	15,583	23,397
19.16	Property		1	1735 South Trane Road									43,834	23,522	20,312
19.17	Property		1	454 Marina Boulevard									26,534	9,190	17,344
19.18	Property		1	5062 East Chiricahua Drive									26,302	10,710	15,591
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	1	6/1/2022	NAP	5/1/2032	NAP	5	4	L(25),D(91),O(4)	1,847,638	797,976	1,049,662
20.01	Property		1	A Sentry Mini Storage									1,076,788	496,749	580,039
20.02	Property		1	Top Shelf Storage									770,850	301,227	469,623
21	Loan	14	1	Oakmead Village Office	11	6/11/2022	NAP	5/11/2027	NAP	0	0	L(25),D(28),O(7)	590,072	361,600	228,472
22	Loan		1	Orange Self Storage	11	5/11/2022	5/11/2026	4/11/2032	NAP	0	0	L(26),D(90),O(4)	862,882	371,747	491,134
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	1	5/1/2022	NAP	4/1/2032	NAP	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP
24	Loan		1	100 Marketplace	1	5/1/2022	NAP	4/1/2032	NAP	0	5	L(26),D(90),O(4)	2,003,358	643,970	1,359,388
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	1	5/1/2022	5/1/2022	4/1/2032	NAP	10	10	YM1(113),1%(3),O(4)	NAP	NAP	NAP

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Payment Due Date

First Payment Date

First P&I Payment Date

Maturity Date or Anticipated Repayment Date

Final Maturity Date

Grace Period - Late Fee (Days)

Grace Period - Default (Days)

Prepayment Provision

Most Recent EGI ($)

Most Recent Expenses ($)

Most Recent NOI ($)

Loan

Big Oaks Mini Storage

6/11/2022

6/11/2023

5/11/2032

NAP

L(25),D(91),O(4)

1,059,669

382,716

676,953

Loan

Corner Village at Warren

6/1/2022

5/1/2032

NAP

L(25),D(90),O(5)

1,342,886

410,575

932,311

Loan

16, 17, 18, F

4601 Owners Corp.

6/1/2022

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

6/1/2022

NAP

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

5/1/2022

NAP

4/1/2032

NAP

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

NAP

Loan

Mercury Self-Storage

6/1/2022

NAP

5/1/2032

NAP

L(25),D(91),O(4)

486,012

209,327

276,685

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

5/1/2022

4/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

6/1/2022

5/1/2032

NAP

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

NAP

Loan

Right Move Storage- Fort Worth Northwest

5/11/2022

NAP

4/11/2032

NAP

L(26),D(90),O(4)

849,608

315,431

534,178

Loan

Spring Self Storage

6/11/2022

NAP

5/11/2032

NAP

L(25),D(91),O(4)

383,260

174,727

208,533

Loan

Don-Mar MHC

6/1/2022

NAP

5/1/2032

NAP

L(25),D(91),O(4)

305,811

119,503

186,308

Loan

16, 17, 18, F

Florence Court Corporation

6/1/2022

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

6/1/2022

NAP

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

6/1/2022

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

6/1/2022

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

5/1/2022

4/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

5/1/2022

4/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

6/1/2022

5/1/2032

NAP

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

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

6/1/2022

5/1/2032

NAP

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

NAP

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)
1	Loan	5, 9, A	1	Constitution Center	12/31/2021	T-12	77,660,677	26,226,920	51,433,757	12/31/2020	T-12	77,044,515	27,395,623	49,648,892
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	3/31/2022	T-12	71,752,888	50,311,223	21,441,665	12/31/2021	T-12	39,220,621	36,998,218	2,222,403
3	Loan	5	1	79 Fifth Avenue	12/31/2021	T-12	25,677,751	8,516,941	17,160,810	12/31/2020	T-12	25,370,674	8,285,155	17,085,519
4	Loan	5, 8	1	2355 and 2383 Utah Ave	12/31/2021	T-12	6,878,414	1,495,168	5,383,246	12/31/2020	T-12	6,647,195	1,467,209	5,179,986
5	Loan	7, 11	1	Bay View Seaside MHC	3/31/2022	T-12	5,308,580	800,514	4,508,066	12/31/2021	T-12	5,051,175	681,179	4,369,996
6	Loan	5, 6, 7, B	4	Dallas Design District	12/31/2021	T-12	11,599,695	3,261,097	8,338,599	12/31/2020	T-12	10,667,863	3,331,023	7,336,840
7	Loan		1	625 North Flagler Drive	12/31/2021	T-12	3,435,078	1,797,977	1,637,101	12/31/2020	T-12	3,242,282	1,829,247	1,413,035
8	Loan	5, 7	1	Nut Tree Plaza	2/28/2022	T-12	12,515,987	4,017,737	8,498,250	12/31/2021	T-12	10,761,762	3,705,640	7,056,122
9	Loan	5, 8, C	1	Pacific View	3/31/2022	T-12	14,649,128	4,939,150	9,709,978	12/31/2021	T-12	12,983,443	4,361,028	8,622,415
10	Loan	7	1	Midtown Shopping Center	12/31/2021	T-12	3,713,638	929,194	2,784,444	12/31/2020	T-12	1,842,311	730,542	1,111,769
11	Loan		1	Yuba City Marketplace	2/28/2022	T-12	2,621,652	834,710	1,786,942	12/31/2021	T-12	2,919,799	835,963	2,083,836
12	Loan	6	3	Rivercrest Retail Portfolio	2/28/2022	T-12	1,994,660	555,753	1,438,907	12/31/2020	T-12	2,017,527	565,359	1,452,168
12.01	Property		1	Garrett Crossing	2/28/2022	T-12	763,378	175,704	587,674	12/31/2020	T-12	742,001	187,186	554,815
12.02	Property		1	Parkway Pointe	2/28/2022	T-12	635,185	233,696	401,489	12/31/2020	T-12	614,014	226,240	387,774
12.03	Property		1	Billings Crossing Plaza	2/28/2022	T-12	596,097	146,353	449,744	12/31/2020	T-12	661,512	151,933	509,579
13	Loan		1	Secure Self Storage - Norwalk	2/28/2022	T-12	2,063,104	657,996	1,405,108	12/31/2021	T-12	1,559,828	623,047	936,781
14	Loan	D	1	Central Plaza	12/31/2021	T-12	2,013,690	585,572	1,428,118	12/31/2020	T-12	2,171,236	605,456	1,565,780
15	Loan	E	1	Backlick Center	12/31/2021	T-12	2,036,245	520,562	1,515,682	12/31/2020	T-12	2,028,478	496,054	1,532,424
16	Loan		1	New Bern Marketplace	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17	Loan	6, 7, 12	3	AmeriLux Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17.01	Property		1	1212 and 1200 Enterprise Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17.02	Property		1	5205 Freitag Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17.03	Property		1	1821 Indianhead Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	2/28/2022	T-12	1,298,700	214,812	1,083,888	9/30/2020	T-12	1,212,690	198,780	1,013,910
19	Loan	6, 7	18	Mohave Self Storage Portfolio	1/31/2022	Various	1,824,561	791,303	1,033,258	12/31/2021	T-12	1,085,737	650,220	435,518
19.01	Property		1	1591 Industrial Road	1/31/2022	T-12	335,483	114,587	220,895	12/31/2021	T-12	229,510	102,282	127,229
19.02	Property		1	1129 East Interstate Plaza	1/31/2022	T-4 Annualized	123,694	52,138	71,557	12/31/2021	T-12	39,363	23,694	15,668
19.03	Property		1	1515 East El Rodeo Road	1/31/2022	T-12	185,066	71,083	113,983	12/31/2021	T-12	155,332	83,252	72,080
19.04	Property		1	3582 East Gordon Drive	1/31/2022	T-12	219,885	103,175	116,710	12/31/2021	T-12	163,678	92,630	71,048
19.05	Property		1	4514 Powell Avenue	1/31/2022	T-12	178,407	105,567	72,840	12/31/2021	T-12	3,533	4,336	(803)
19.06	Property		1	2881 Rhoades Avenue	1/31/2022	T-12	134,257	53,371	80,886	12/31/2021	T-12	45,684	24,500	21,185
19.07	Property		1	12975 South Oatman Highway	1/31/2022	T-12	107,236	35,270	71,966	12/31/2021	T-12	79,158	44,281	34,877
19.08	Property		1	3096 Highway 95	1/31/2022	T-12	0	0	0	12/31/2021	T-12	0	0	0
19.09	Property		1	423 Marina Boulevard	1/31/2022	T-12	64,859	23,755	41,104	12/31/2021	T-12	48,882	22,234	26,649
19.10	Property		1	3890 Sunshine Drive	1/31/2022	T-12	106,866	69,920	36,946	12/31/2021	T-12	28,557	37,095	(8,538)
19.11	Property		1	10407 Barrackman Road	1/31/2022	T-12	76,869	32,610	44,258	12/31/2021	T-12	61,888	38,913	22,975
19.12	Property		1	2715 Highway 95	1/31/2022	T-12	65,212	31,646	33,566	12/31/2021	T-12	27,855	21,059	6,796
19.13	Property		1	2065 South Plaza Drive	1/31/2022	T-12	89,086	39,837	49,249	12/31/2021	T-12	62,758	36,478	26,280
19.14	Property		1	2064 South Plaza Drive	1/31/2022	T-12	0	0	0	12/31/2021	T-12	24,313	30,918	(6,605)
19.15	Property		1	2937 Easy Street	1/31/2022	T-12	39,961	15,993	23,967	12/31/2021	T-12	33,296	26,605	6,691
19.16	Property		1	1735 South Trane Road	1/31/2022	T-12	46,108	23,131	22,976	12/31/2021	T-12	40,750	24,302	16,448
19.17	Property		1	454 Marina Boulevard	1/31/2022	T-12	25,579	8,818	16,761	12/31/2021	T-12	20,219	10,514	9,705
19.18	Property		1	5062 East Chiricahua Drive	1/31/2022	T-12	25,994	10,401	15,592	12/31/2021	T-12	20,961	27,128	(6,167)
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	2/28/2022	T-12	1,847,154	781,695	1,065,459	12/31/2021	T-12	1,718,646	808,357	910,289
20.01	Property		1	A Sentry Mini Storage	2/28/2022	T-12	1,069,564	480,595	588,969	12/31/2021	T-12	944,794	497,530	447,264
20.02	Property		1	Top Shelf Storage	2/28/2022	T-12	777,590	301,100	476,490	12/31/2021	T-12	773,852	310,827	463,025
21	Loan	14	1	Oakmead Village Office	2/28/2022	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
22	Loan		1	Orange Self Storage	3/31/2022	T-12	445,165	333,736	111,429	12/31/2020	T-12	NAV	NAV	NAV
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan		1	100 Marketplace	12/31/2021	T-12	1,914,219	716,727	1,197,492	12/31/2020	T-12	1,881,750	669,775	1,211,975
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Loan

Big Oaks Mini Storage

2/28/2022

T-12

984,155

338,493

645,662

12/31/2020

T-12

982,349

324,268

658,081

Loan

Corner Village at Warren

3/31/2022

T-12

1,348,367

428,989

919,378

12/31/2021

T-12

1,228,028

403,875

824,154

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

Loan

Mercury Self-Storage

1/31/2022

T-12

474,099

217,358

256,741

12/31/2021

T-12

372,875

195,451

177,424

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

Loan

Right Move Storage- Fort Worth Northwest

2/28/2022

T-12

698,493

269,372

429,121

12/31/2020

T-12

745,801

298,851

446,951

Loan

Spring Self Storage

2/28/2022

T-12

379,252

173,107

206,145

12/31/2021

T-12

317,911

155,390

162,521

Loan

Don-Mar MHC

3/31/2022

T-12

295,361

122,078

173,283

12/31/2021

T-12

NAV

Loan

16, 17, 18, F

Florence Court Corporation

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)
1	Loan	5, 9, A	1	Constitution Center	12/31/2019	T-12	97.1%	85,939,687	29,664,589	56,275,098	352,512	3,006,585	52,916,001	4.57
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	12/31/2020	T-12	67.8%	75,104,831	51,506,519	23,598,313	3,004,193	0	20,594,119	4.20
3	Loan	5	1	79 Fifth Avenue	12/31/2019	T-12	95.0%	29,320,118	9,216,627	20,103,491	78,388	693,116	19,331,988	1.68
4	Loan	5, 8	1	2355 and 2383 Utah Ave	12/31/2019	T-12	95.0%	9,858,654	1,838,283	8,020,370	40,563	661,170	7,318,637	1.65
5	Loan	7, 11	1	Bay View Seaside MHC	12/31/2020	T-12	95.0%	5,839,077	1,358,308	4,480,769	44,600	0	4,436,169	1.40
6	Loan	5, 6, 7, B	4	Dallas Design District	12/31/2019	T-12	97.1%	13,216,597	3,244,797	9,971,800	104,806	503,841	9,727,154	1.65
7	Loan		1	625 North Flagler Drive	12/31/2019	T-12	87.5%	5,460,248	2,027,774	3,432,474	35,799	163,249	3,233,426	1.38
8	Loan	5, 7	1	Nut Tree Plaza	12/31/2020	T-12	93.9%	12,494,146	4,259,008	8,235,138	92,483	623,464	7,519,190	2.04
9	Loan	5, 8, C	1	Pacific View	12/31/2020	T-12	80.8%	16,622,448	5,017,542	11,604,906	115,552	577,762	10,911,592	2.42
10	Loan	7	1	Midtown Shopping Center	12/31/2019	T-12	91.0%	4,009,269	1,097,723	2,911,546	30,174	151,370	2,730,002	2.58
11	Loan		1	Yuba City Marketplace	12/31/2020	T-12	95.0%	2,779,803	876,188	1,903,615	26,819	152,805	1,723,992	1.52
12	Loan	6	3	Rivercrest Retail Portfolio	12/31/2019	T-12	91.8%	2,323,460	593,970	1,729,490	31,474	81,187	1,616,829	1.50
12.01	Property		1	Garrett Crossing	12/31/2019	T-12	95.0%	821,377	176,388	644,989	15,860	24,342	604,787
12.02	Property		1	Parkway Pointe	12/31/2019	T-12	85.9%	748,054	216,365	531,688	7,702	37,360	486,626
12.03	Property		1	Billings Crossing Plaza	12/31/2019	T-12	94.8%	754,029	201,216	552,813	7,912	19,485	525,417
13	Loan		1	Secure Self Storage - Norwalk	12/31/2020	T-12	91.6%	2,161,450	599,352	1,562,098	10,496	0	1,551,602	1.90
14	Loan	D	1	Central Plaza	12/31/2019	T-12	95.0%	2,402,284	541,109	1,861,175	29,490	117,105	1,714,581	1.90
15	Loan	E	1	Backlick Center	12/31/2019	T-12	79.3%	1,747,653	552,426	1,195,228	7,240	70,962	1,117,026	1.11
16	Loan		1	New Bern Marketplace	NAV	NAV	95.0%	2,077,259	572,435	1,504,824	16,683	83,090	1,405,051	2.02
17	Loan	6, 7, 12	3	AmeriLux Portfolio	NAV	NAV	90.0%	1,429,688	57,188	1,372,500	25,769	71,751	1,274,980	2.07
17.01	Property		1	1212 and 1200 Enterprise Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17.02	Property		1	5205 Freitag Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17.03	Property		1	1821 Indianhead Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	12/31/2019	T-12	95.0%	1,436,685	289,666	1,147,019	16,805	42,467	1,087,746	1.69
19	Loan	6, 7	18	Mohave Self Storage Portfolio	12/31/2020	T-12	87.0%	2,155,222	901,388	1,253,834	62,377	0	1,191,458	2.46
19.01	Property		1	1591 Industrial Road	12/31/2020	T-12	80.2%	339,535	126,551	212,984	4,792	0	208,192
19.02	Property		1	1129 East Interstate Plaza	12/31/2020	T-12	82.8%	285,184	78,269	206,915	4,083	0	202,832
19.03	Property		1	1515 East El Rodeo Road	12/31/2020	T-12	89.1%	190,044	74,824	115,220	2,500	0	112,720
19.04	Property		1	3582 East Gordon Drive	12/31/2020	T-12	85.8%	220,745	101,049	119,695	8,642	0	111,053
19.05	Property		1	4514 Powell Avenue	12/31/2020	T-12	90.5%	186,111	103,581	82,530	2,275	0	80,255
19.06	Property		1	2881 Rhoades Avenue	12/31/2020	T-12	93.1%	136,064	53,349	82,715	5,888	0	76,827
19.07	Property		1	12975 South Oatman Highway	12/31/2020	T-12	91.8%	111,439	37,587	73,852	5,354	0	68,498
19.08	Property		1	3096 Highway 95	12/31/2020	T-12	89.4%	126,044	60,305	65,739	5,192	0	60,547
19.09	Property		1	423 Marina Boulevard	12/31/2020	T-12	93.2%	66,053	23,680	42,374	2,619	0	39,755
19.10	Property		1	3890 Sunshine Drive	12/31/2020	T-12	93.2%	109,434	69,817	39,617	2,167	0	37,450
19.11	Property		1	10407 Barrackman Road	12/31/2020	T-12	95.0%	76,166	35,497	40,669	3,638	0	37,031
19.12	Property		1	2715 Highway 95	12/31/2020	T-12	86.7%	70,146	34,010	36,136	3,513	0	32,623
19.13	Property		1	2065 South Plaza Drive	12/31/2020	T-12	90.5%	56,137	23,940	32,197	1,251	0	30,946
19.14	Property		1	2064 South Plaza Drive	12/31/2020	T-12	75.0%	47,438	21,783	25,655	4,051	0	21,604
19.15	Property		1	2937 Easy Street	12/31/2020	T-12	90.5%	38,979	15,713	23,266	1,781	0	21,486
19.16	Property		1	1735 South Trane Road	12/31/2020	T-12	82.0%	43,834	22,474	21,360	2,197	0	19,163
19.17	Property		1	454 Marina Boulevard	12/31/2020	T-12	95.9%	26,534	8,818	17,716	1,013	0	16,703
19.18	Property		1	5062 East Chiricahua Drive	12/31/2020	T-12	95.0%	25,336	10,141	15,195	1,421	0	13,774
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	12/31/2020	T-12	88.3%	1,851,877	635,149	1,216,728	15,373	0	1,201,355	2.72
20.01	Property		1	A Sentry Mini Storage	12/31/2020	T-12	85.1%	1,068,594	360,183	708,411	9,756	0	698,655
20.02	Property		1	Top Shelf Storage	12/31/2020	T-12	93.0%	783,283	274,966	508,317	5,617	0	502,700
21	Loan	14	1	Oakmead Village Office	NAV	NAV	80.7%	1,125,067	437,971	687,096	3,611	-930	684,416	1.65
22	Loan		1	Orange Self Storage	NAV	NAV	95.0%	988,694	355,929	632,765	8,930	0	623,835	1.54
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	NAP	NAP	93.0%	6,081,084	2,802,207	3,278,877	72,600	0	3,206,277	12.47
24	Loan		1	100 Marketplace	12/31/2019	T-12	92.8%	1,995,202	710,263	1,284,939	9,581	84,481	1,190,877	5.54
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP	NAP	98.0%	3,094,048	1,229,872	1,864,176	36,900	0	1,827,276	6.57

A-1-13

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)
26	Loan		1	Big Oaks Mini Storage	12/31/2019	T-12	95.0%	1,066,129	360,619	705,510	8,435	0	697,075	2.01
27	Loan		1	Corner Village at Warren	12/31/2020	T-12	88.5%	1,269,948	427,129	842,819	8,362	63,580	770,878	2.69
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP	NAP	93.0%	1,490,850	759,304	731,546	17,150	0	714,396	2.80
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	NAP	97.0%	3,025,312	1,423,780	1,601,532	34,750	0	1,566,782	7.00
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	NAP	98.0%	1,766,505	758,530	1,007,975	18,000	0	989,975	7.15
31	Loan		1	Mercury Self-Storage	12/31/2020	T-12	91.0%	489,012	163,588	325,424	6,810	0	318,614	1.48
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP	NAP	95.0%	1,330,764	637,380	693,384	15,000	0	678,384	3.59
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	NAP	95.1%	3,984,400	2,024,013	1,960,387	20,000	0	1,940,387	10.99
34	Loan		1	Right Move Storage- Fort Worth Northwest	12/31/2019	T-12	90.3%	900,280	306,392	593,888	6,248	0	587,641	4.44
35	Loan		1	Spring Self Storage	12/31/2020	T-12	74.4%	386,670	174,794	211,876	11,000	0	200,876	1.69
36	Loan		1	Don-Mar MHC	NAV	NAV	92.7%	300,000	100,139	199,861	3,550	0	196,311	1.77
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	NAP	95.0%	1,828,537	781,037	1,047,500	10,000	0	1,037,500	10.12
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP	NAP	94.0%	1,418,939	616,631	802,308	19,500	0	782,808	10.31
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	NAP	94.0%	1,708,793	640,394	1,068,399	23,100	0	1,045,299	10.28
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP	NAP	93.0%	2,702,328	1,762,639	939,689	28,200	0	911,489	9.91
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP	NAP	97.0%	1,526,227	590,162	936,065	16,800	0	919,265	10.06
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	NAP	95.0%	1,493,020	593,863	899,157	9,000	0	890,157	10.73
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	NAP	93.0%	992,153	415,913	576,240	10,500	0	565,740	8.79
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	NAP	97.0%	996,093	451,212	544,881	6,500	0	538,381	4.54

A-1-14

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%) (2)	Occupancy Date	Single Tenant (Y/N)
1	Loan	5, 9, A	1	Constitution Center	4.30	14.1%	13.3%	914,000,000	As Is	12/29/2021	43.5%	43.5%	100.0%	12/1/2021	No
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	3.66	19.7%	17.2%	331,000,000	As if renovated/stabilized	3/8/2022	36.3%	36.3%	67.8%	3/31/2022	NAP
3	Loan	5	1	79 Fifth Avenue	1.61	8.4%	8.1%	395,000,000	As Is	2/24/2022	60.8%	60.8%	100.0%	2/15/2022	No
4	Loan	5, 8	1	2355 and 2383 Utah Ave	1.51	9.4%	8.6%	148,000,000	As Is	2/22/2022	57.4%	57.4%	100.0%	6/1/2022	Yes
5	Loan	7, 11	1	Bay View Seaside MHC	1.39	8.3%	8.2%	93,130,000	As Is	3/2/2022	58.0%	58.0%	100.0%	5/1/2022	NAP
6	Loan	5, 6, 7, B	4	Dallas Design District	1.61	7.7%	7.5%	200,000,000	As Portfolio	1/14/2022	65.2%	65.2%	97.8%	1/12/2022	No
7	Loan		1	625 North Flagler Drive	1.30	8.8%	8.3%	60,000,000	As Is	3/9/2022	65.0%	56.3%	97.9%	3/8/2022	No
8	Loan	5, 7	1	Nut Tree Plaza	1.86	9.8%	9.0%	125,000,000	As Is	3/11/2022	67.2%	67.2%	95.5%	3/1/2022	No
9	Loan	5, 8, C	1	Pacific View	2.28	16.1%	15.2%	168,700,000	As Is	3/21/2022	42.7%	37.3%	87.6%	4/12/2022	No
10	Loan	7	1	Midtown Shopping Center	2.42	11.6%	10.9%	39,500,000	As Is	2/24/2022	63.3%	63.3%	88.8%	3/1/2022	No
11	Loan		1	Yuba City Marketplace	1.37	9.5%	8.6%	31,500,000	As Is	3/11/2022	63.5%	58.5%	97.4%	4/1/2022	No
12	Loan	6	3	Rivercrest Retail Portfolio	1.40	9.9%	9.2%	23,550,000	As Is	Various	74.3%	66.2%	92.6%	4/1/2022
12.01	Property		1	Garrett Crossing				8,900,000	As Is	3/4/2022			96.0%	4/1/2022	No
12.02	Property		1	Parkway Pointe				7,950,000	As Is	3/4/2022			86.2%	4/1/2022	No
12.03	Property		1	Billings Crossing Plaza				6,700,000	As Is	3/10/2022			94.8%	4/1/2022	No
13	Loan		1	Secure Self Storage - Norwalk	1.89	9.3%	9.3%	32,000,000	As Is	2/17/2022	52.3%	52.3%	89.8%	1/31/2022	NAP
14	Loan	D	1	Central Plaza	1.75	11.6%	10.6%	23,500,000	As Is	2/28/2022	68.5%	57.1%	97.7%	3/4/2022	No
15	Loan	E	1	Backlick Center	1.04	7.5%	7.0%	25,200,000	As Is	2/10/2022	63.5%	56.3%	80.3%	3/3/2022	No
16	Loan		1	New Bern Marketplace	1.88	10.2%	9.5%	22,790,000	As Is	3/14/2022	64.6%	64.6%	100.0%	2/7/2022	No
17	Loan	6, 7, 12	3	AmeriLux Portfolio	1.92	10.2%	9.4%	27,700,000	As Portfolio	2/25/2022	48.7%	48.7%	100.0%	6/1/2022
17.01	Property		1	1212 and 1200 Enterprise Drive				13,570,000	As Is	2/25/2022			100.0%	6/1/2022	Yes
17.02	Property		1	5205 Freitag Drive				8,630,000	As Is	2/25/2022			100.0%	6/1/2022	Yes
17.03	Property		1	1821 Indianhead Drive				5,250,000	As Is	2/25/2022			100.0%	6/1/2022	Yes
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	1.61	8.8%	8.4%	31,300,000	As Is	3/11/2022	41.5%	41.5%	98.7%	3/17/2022	No
19	Loan	6, 7	18	Mohave Self Storage Portfolio	2.33	12.2%	11.6%	23,470,000	As Is	Various	43.7%	43.7%	97.7%	2/16/2022
19.01	Property		1	1591 Industrial Road				3,870,000	As Is	2/18/2022			95.5%	2/16/2022	NAP
19.02	Property		1	1129 East Interstate Plaza				3,840,000	As Is	2/18/2022			92.3%	2/16/2022	NAP
19.03	Property		1	1515 East El Rodeo Road				1,730,000	As Is	2/16/2022			99.7%	2/16/2022	NAP
19.04	Property		1	3582 East Gordon Drive				2,630,000	As Is	2/17/2022			100.0%	2/16/2022	NAP
19.05	Property		1	4514 Powell Avenue				2,150,000	As Is	2/17/2022			100.0%	2/16/2022	NAP
19.06	Property		1	2881 Rhoades Avenue				1,530,000	As Is	2/17/2022			100.0%	2/16/2022	NAP
19.07	Property		1	12975 South Oatman Highway				960,000	As Is	2/16/2022			100.0%	2/16/2022	NAP
19.08	Property		1	3096 Highway 95				1,310,000	As Is	2/18/2022			93.6%	2/16/2022	NAP
19.09	Property		1	423 Marina Boulevard				770,000	As Is	2/18/2022			100.0%	2/16/2022	NAP
19.10	Property		1	3890 Sunshine Drive				1,190,000	As Is	2/17/2022			100.0%	2/16/2022	NAP
19.11	Property		1	10407 Barrackman Road				610,000	As Is	2/16/2022			100.0%	2/16/2022	NAP
19.12	Property		1	2715 Highway 95				730,000	As Is	2/18/2022			95.7%	2/16/2022	NAP
19.13	Property		1	2065 South Plaza Drive				480,000	As Is	2/18/2022			92.8%	2/16/2022	NAP
19.14	Property		1	2064 South Plaza Drive				370,000	As Is	2/18/2022			100.0%	2/16/2022	NAP
19.15	Property		1	2937 Easy Street				320,000	As Is	2/18/2022			97.8%	2/16/2022	NAP
19.16	Property		1	1735 South Trane Road				500,000	As Is	2/18/2022			100.0%	2/16/2022	NAP
19.17	Property		1	454 Marina Boulevard				260,000	As Is	2/18/2022			100.0%	2/16/2022	NAP
19.18	Property		1	5062 East Chiricahua Drive				220,000	As Is	2/16/2022			100.0%	2/16/2022	NAP
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	2.69	12.3%	12.1%	16,240,000	As Portfolio	2/14/2022	61.0%	61.0%	91.4%	2/28/2022
20.01	Property		1	A Sentry Mini Storage				8,670,000	As Is	2/14/2022			87.9%	2/28/2022	NAP
20.02	Property		1	Top Shelf Storage				6,960,000	As Is	2/14/2022			99.9%	2/28/2022	NAP
21	Loan	14	1	Oakmead Village Office	1.65	9.8%	9.8%	12,680,000	Hypothetical As Is	3/4/2022	55.2%	55.2%	79.8%	4/1/2022	No
22	Loan		1	Orange Self Storage	1.52	9.4%	9.2%	10,000,000	As Is	1/21/2022	67.5%	60.6%	94.8%	3/21/2022	No
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	12.19	50.4%	49.3%	71,980,000	As Is	1/31/2022	9.0%	9.0%	93.0%	1/31/2022	No
24	Loan		1	100 Marketplace	5.13	21.1%	19.5%	19,600,000	As Is	2/11/2022	31.1%	31.1%	96.1%	1/1/2022	No
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	6.44	30.6%	30.0%	33,900,000	As Is	2/8/2022	18.0%	15.7%	98.0%	2/8/2022	No

A-1-15

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%) (2)	Occupancy Date	Single Tenant (Y/N)
26	Loan		1	Big Oaks Mini Storage	1.99	12.8%	12.7%	13,900,000	As Is	3/21/2022	39.6%	33.4%	98.6%	3/21/2022	No
27	Loan		1	Corner Village at Warren	2.46	15.3%	14.0%	13,000,000	As Is	3/10/2022	42.3%	33.6%	95.3%	3/31/2022	No
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	2.73	14.3%	13.9%	22,325,000	As Is	2/28/2022	22.9%	20.4%	93.0%	2/28/2022	No
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	6.85	32.0%	31.3%	23,400,000	As Is	3/24/2022	21.4%	21.4%	97.0%	3/24/2022	No
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	7.02	26.5%	26.1%	21,100,000	As Is	2/7/2022	18.0%	18.0%	98.0%	2/7/2022	No
31	Loan		1	Mercury Self-Storage	1.45	8.6%	8.4%	6,650,000	As Is	3/21/2022	57.1%	57.1%	99.6%	3/16/2022	NAP
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	3.51	19.9%	19.4%	16,000,000	As Is	2/10/2022	21.8%	17.2%	95.0%	2/10/2022	No
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	10.88	61.3%	60.7%	61,150,000	As Is	2/15/2022	5.2%	4.7%	95.1%	2/15/2022	No
34	Loan		1	Right Move Storage- Fort Worth Northwest	4.39	19.8%	19.6%	10,800,000	As Is	1/15/2022	27.8%	27.8%	92.0%	2/28/2022	NAP
35	Loan		1	Spring Self Storage	1.60	9.4%	8.9%	3,800,000	As Is	3/11/2022	59.2%	59.2%	77.8%	3/7/2022	NAP
36	Loan		1	Don-Mar MHC	1.74	9.4%	9.2%	3,450,000	As Is	1/21/2022	61.9%	61.9%	95.8%	4/6/2022	NAP
37	Loan	16, 17, 18, F	1	Florence Court Corporation	10.03	52.4%	51.9%	38,260,000	As Is	2/24/2022	5.2%	4.6%	95.0%	2/24/2022	No
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	10.06	42.2%	41.2%	26,640,000	As Is	2/23/2022	7.1%	7.1%	94.0%	2/23/2022	No
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	10.05	56.3%	55.0%	20,510,000	As Is	2/3/2022	9.3%	8.3%	94.0%	2/3/2022	No
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	9.61	49.5%	48.0%	36,900,000	As Is	12/21/2021	5.1%	4.5%	93.0%	12/21/2021	No
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	9.88	53.7%	52.8%	8,100,000	As Is	2/18/2022	21.5%	19.3%	97.0%	2/18/2022	No
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	10.63	60.1%	59.5%	31,700,000	As Is	2/2/2022	4.7%	3.7%	95.0%	2/2/2022	No
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	8.63	52.5%	51.5%	22,600,000	As Is	2/21/2022	4.9%	3.9%	93.0%	2/21/2022	No
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	4.49	54.9%	54.2%	18,500,000	As Is	2/18/2022	5.4%	0.1%	97.0%	2/18/2022	No

A-1-16

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date (4)

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date (4)

Loan

5, 9, A

Constitution Center

OCC

471,499

33.4%

10/31/2038

FHFA

377,092

26.7%

1/31/2027

Loan

5, 10

Hilton Sandestin Beach Resort

NAP

Loan

79 Fifth Avenue

The New School

212,800

61.5%

6/30/2030

CapGemini America, Inc.

64,500

18.7%

21,500 SF expiring 1/31/2027; 43,000 SF expiring 9/30/2027

Loan

5, 8

2355 and 2383 Utah Ave

Kite Pharma, Inc.

202,813

100.0%

9/1/2029

NAP

Loan

7, 11

Bay View Seaside MHC

NAP

Loan

5, 6, 7, B

Dallas Design District

Walter Lee Culp Associates, Inc.

30,650

5.8%

10/31/2028

Perennials and Sutherland

29,937

5.7%

5/31/2023

Loan

625 North Flagler Drive

GSA - IRS

19,902

18.3%

1/31/2030

F1 Bioventures

16,011

14.8%

5/31/2032

Loan

5, 7

Nut Tree Plaza

Best Buy Stores, L.P. #1008

30,038

8.1%

1/31/2027

Nordstrom Rack

27,804

7.5%

10/25/2027

Loan

5, 8, C

Pacific View

Macy’s

179,984

31.2%

1/31/2038

24 Hour Fitness

39,704

6.9%

4/30/2034

Loan

Midtown Shopping Center

Carrs Albertsons/Safeway Seattle division

62,697

41.6%

3/31/2039

Nordstorm, Inc.

34,741

23.0%

9/30/2025

Loan

Yuba City Marketplace

Marshalls

30,000

21.0%

1/31/2027

Sportsman’s Warehouse

23,000

16.1%

3/31/2032

Loan

Rivercrest Retail Portfolio

12.01

Property

Garrett Crossing

Dollar Tree

8,480

18.7%

4/30/2024

Rent-A-Center

4,010

8.8%

6/30/2023

12.02

Property

Parkway Pointe

Shoe Carnival

10,186

26.4%

1/31/2028

Affordable Dentures & Implants

5,073

13.2%

9/30/2026

12.03

Property

Billings Crossing Plaza

Dollar Tree

10,200

25.8%

5/31/2025

TitleMax

4,200

10.6%

9/30/2022

Loan

Secure Self Storage - Norwalk

NAP

Loan

Central Plaza

Old Navy

44,497

28.7%

1/1/2027

Ross Dress for Less

29,702

19.1%

1/31/2030

Loan

Backlick Center

The Regional Veterinary Referral Center

9,646

20.0%

11/30/2028

Advance Auto Parts

6,200

12.8%

2/28/2029

Loan

New Bern Marketplace

Academy Sports + Outdoor

62,924

37.7%

9/30/2033

Hobby Lobby

55,000

33.0%

3/31/2033

Loan

6, 7, 12

AmeriLux Portfolio

17.01

Property

1212 and 1200 Enterprise Drive

AmeriLux International, LLC

119,080

100.0%

3/31/2042

NAP

17.02

Property

5205 Freitag Drive

AmeriLux International, LLC

86,346

100.0%

3/31/2042

NAP

17.03

Property

1821 Indianhead Drive

AmeriLux International, LLC

52,266

100.0%

3/31/2042

NAP

Loan

Calle Perfecto Business Park-San Juan Capistrano

California Patio & Spa

20,456

25.6%

2/28/2027

Baseball Performance Academy, Inc

10,717

13.4%

4/30/2024

Loan

6, 7

Mohave Self Storage Portfolio

19.01

Property

1591 Industrial Road

NAP

19.02

Property

1129 East Interstate Plaza

NAP

19.03

Property

1515 East El Rodeo Road

NAP

19.04

Property

3582 East Gordon Drive

NAP

19.05

Property

4514 Powell Avenue

NAP

19.06

Property

2881 Rhoades Avenue

NAP

19.07

Property

12975 South Oatman Highway

NAP

19.08

Property

3096 Highway 95

NAP

19.09

Property

423 Marina Boulevard

NAP

19.10

Property

3890 Sunshine Drive

NAP

19.11

Property

10407 Barrackman Road

NAP

19.12

Property

2715 Highway 95

NAP

19.13

Property

2065 South Plaza Drive

NAP

19.14

Property

2064 South Plaza Drive

NAP

19.15

Property

2937 Easy Street

NAP

19.16

Property

1735 South Trane Road

NAP

19.17

Property

454 Marina Boulevard

NAP

19.18

Property

5062 East Chiricahua Drive

NAP

Loan

6, 7, 13

Anchorage Self Storage Portfolio

20.01

Property

A Sentry Mini Storage

NAP

20.02

Property

Top Shelf Storage

NAP

Loan

Oakmead Village Office

Qualcomm Inc.

13,143

54.6%

2/1/2027

ConductiveBio Inc.

6,070

25.2%

8/31/2023

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

Loan

100 Marketplace

World Media Group

7,250

13.0%

2/28/2023

Victory Healthcare Communications

4,981

8.9%

1/31/2025

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

A-1-17

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date (4)

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date (4)

Loan

Big Oaks Mini Storage

NAP

Loan

Corner Village at Warren

JPMorgan Chase Bank, National Assoc.

5,000

14.9%

1/31/2024

Paragon Hospitality Group. LLC

4,900

14.7%

1/31/2032

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

Loan

Mercury Self-Storage

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

Loan

Right Move Storage- Fort Worth Northwest

NAP

Loan

Spring Self Storage

NAP

Loan

Don-Mar MHC

NAP

Loan

16, 17, 18, F

Florence Court Corporation

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

A-1-18

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date (4)

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date (4)

Loan

5, 9, A

Constitution Center

GSA

375,260

26.6%

2/29/2024

ASPR

186,198

13.2%

10/31/2037

Loan

5, 10

Hilton Sandestin Beach Resort

NAP

Loan

79 Fifth Avenue

Hulu LLC

40,106

11.6%

5/31/2025

Citibank, N.A.

14,872

4.3%

4/30/2028

Loan

5, 8

2355 and 2383 Utah Ave

NAP

Loan

7, 11

Bay View Seaside MHC

NAP

Loan

5, 6, 7, B

Dallas Design District

Interior Design

24,651

4.7%

6/30/2026

E.C. Dicken

23,083

4.4%

5/31/2025

Loan

625 North Flagler Drive

Becker & Poliakoff

13,080

12.1%

10/31/2026

Mount Sinai

7,925

7.3%

8/31/2032

Loan

5, 7

Nut Tree Plaza

HomeGoods, Inc. #389 (TJX)

25,376

6.9%

9/30/2027

Michaels

22,170

6.0%

2/29/2024

Loan

5, 8, C

Pacific View

Ross Dress for Less

21,100

3.7%

1/31/2031

Rainbow

17,354

3.0%

12/31/2027

Loan

Midtown Shopping Center

Guitar Center Stores

16,791

11.1%

8/31/2029

Planet Fitness

14,834

9.8%

2/28/2029

Loan

Yuba City Marketplace

Michaels

21,300

14.9%

3/31/2026

ULTA

19,000

13.3%

8/31/2027

Loan

Rivercrest Retail Portfolio

12.01

Property

Garrett Crossing

Cato

4,000

8.8%

1/31/2023

T-Mobile

2,780

6.1%

7/31/2024

12.02

Property

Parkway Pointe

Comcast

4,275

11.1%

12/31/2024

Chiro One

3,850

10.0%

4/30/2030

12.03

Property

Billings Crossing Plaza

CATO

4,000

10.1%

1/31/2024

Columbus Tobacco & Vapor

3,050

7.7%

9/30/2026

Loan

Secure Self Storage - Norwalk

NAP

Loan

Central Plaza

Crunch Fitness

26,943

17.4%

7/31/2028

Shoe Carnival

15,000

9.7%

5/31/2027

Loan

Backlick Center

Outback Steakhouse

6,000

12.4%

3/31/2024

Chick-Fil-A

4,200

8.7%

4/30/2027

Loan

New Bern Marketplace

Ross Dress for Less

22,000

13.2%

1/31/2029

Ulta

9,988

6.0%

5/31/2028

Loan

6, 7, 12

AmeriLux Portfolio

17.01

Property

1212 and 1200 Enterprise Drive

NAP

17.02

Property

5205 Freitag Drive

NAP

17.03

Property

1821 Indianhead Drive

NAP

Loan

Calle Perfecto Business Park-San Juan Capistrano

Bapptre Landscaping

10,297

12.9%

12/31/2022

Zuri Pet Spa

9,806

12.3%

11/30/2024

Loan

6, 7

Mohave Self Storage Portfolio

19.01

Property

1591 Industrial Road

NAP

19.02

Property

1129 East Interstate Plaza

NAP

19.03

Property

1515 East El Rodeo Road

NAP

19.04

Property

3582 East Gordon Drive

NAP

19.05

Property

4514 Powell Avenue

NAP

19.06

Property

2881 Rhoades Avenue

NAP

19.07

Property

12975 South Oatman Highway

NAP

19.08

Property

3096 Highway 95

NAP

19.09

Property

423 Marina Boulevard

NAP

19.10

Property

3890 Sunshine Drive

NAP

19.11

Property

10407 Barrackman Road

NAP

19.12

Property

2715 Highway 95

NAP

19.13

Property

2065 South Plaza Drive

NAP

19.14

Property

2064 South Plaza Drive

NAP

19.15

Property

2937 Easy Street

NAP

19.16

Property

1735 South Trane Road

NAP

19.17

Property

454 Marina Boulevard

NAP

19.18

Property

5062 East Chiricahua Drive

NAP

Loan

6, 7, 13

Anchorage Self Storage Portfolio

20.01

Property

A Sentry Mini Storage

NAP

20.02

Property

Top Shelf Storage

NAP

Loan

Oakmead Village Office

NAP

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

Loan

100 Marketplace

Green’s Natural Foods

4,758

8.5%

11/30/2023

Panera Bread Cafe

4,647

8.3%

1/31/2023

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

A-1-19

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date (4)

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date (4)

Loan

Big Oaks Mini Storage

NAP

Loan

Corner Village at Warren

ERNA Enterprises, LLC

3,269

9.8%

12/31/2026

Aikou Restaurant III

3,069

9.2%

4/30/2031

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

Loan

Mercury Self-Storage

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

Loan

Right Move Storage- Fort Worth Northwest

NAP

Loan

Spring Self Storage

NAP

Loan

Don-Mar MHC

NAP

Loan

16, 17, 18, F

Florence Court Corporation

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

A-1-20

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date (4)

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Loan

5, 9, A

Constitution Center

NAP

1/19/2022

NAP

1/18/2022

NAP

Loan

5, 10

Hilton Sandestin Beach Resort

NAP

3/8/2022

NAP

3/8/2022

NAP

Loan

79 Fifth Avenue

Coach Inc

7,073

2.0%

1/31/2024

3/1/2022

NAP

3/4/2022

NAP

Loan

5, 8

2355 and 2383 Utah Ave

NAP

3/4/2022

NAP

3/4/2022

10%

Loan

7, 11

Bay View Seaside MHC

NAP

3/17/2022

NAP

3/17/2022

15%

Loan

5, 6, 7, B

Dallas Design District

George Cameron Nash, Inc. (GCN Inc)

21,305

4.1%

1/31/2026

Various

NAP

Various

NAP

Loan

625 North Flagler Drive

Electriq Power

7,753

7.1%

4/30/2027

3/14/2022

NAP

3/18/2022

NAP

Loan

5, 7

Nut Tree Plaza

Petsmart, Inc #1419

20,112

5.4%

8/31/2026

1/24/2022

NAP

1/26/2022

3/18/2022

Loan

5, 8, C

Pacific View

Old Navy

17,002

2.9%

3/31/2023

4/6/2022

NAP

4/6/2022

15%

Loan

Midtown Shopping Center

VIP Nails & Spa LLC

2,340

1.6%

4/30/2031

3/10/2022

NAP

2/25/2022

14%

Loan

Yuba City Marketplace

Petco

14,400

10.1%

1/31/2026

3/28/2022

NAP

3/25/2022

Loan

Rivercrest Retail Portfolio

12.01

Property

Garrett Crossing

Ciao Pizza

2,400

5.3%

3/31/2027

3/8/2022

NAP

3/8/2022

NAP

12.02

Property

Parkway Pointe

T-Mobile

2,560

6.6%

5/31/2024

3/8/2022

NAP

3/8/2022

NAP

12.03

Property

Billings Crossing Plaza

Classy Nails

2,900

7.3%

2/28/2024

3/9/2022

NAP

3/7/2022

NAP

Loan

Secure Self Storage - Norwalk

NAP

2/22/2022

NAP

2/22/2022

NAP

Loan

Central Plaza

Logan’s Roadhouse

7,674

4.9%

11/30/2024

2/25/2022

NAP

2/25/2022

NAP

Loan

Backlick Center

Dental Care of Springfield

3,076

6.4%

1/31/2023

1/5/2022

NAP

1/7/2022

NAP

Loan

New Bern Marketplace

West Marine

8,718

5.2%

3/31/2028

3/22/2022

NAP

3/21/2022

NAP

Yes - AE

Loan

6, 7, 12

AmeriLux Portfolio

17.01

Property

1212 and 1200 Enterprise Drive

NAP

2/28/2022

NAP

2/28/2022

NAP

17.02

Property

5205 Freitag Drive

NAP

2/28/2022

NAP

2/28/2022

NAP

17.03

Property

1821 Indianhead Drive

NAP

2/28/2022

NAP

2/28/2022

NAP

Loan

Calle Perfecto Business Park-San Juan Capistrano

Diamond Fire Glass

9,288

11.6%

3/31/2023

3/17/2022

NAP

3/16/2022

Loan

6, 7

Mohave Self Storage Portfolio

19.01

Property

1591 Industrial Road

NAP

3/2/2022

NAP

3/2/2022

NAP

Yes - AO

19.02

Property

1129 East Interstate Plaza

NAP

3/2/2022

NAP

3/2/2022

NAP

19.03

Property

1515 East El Rodeo Road

NAP

3/2/2022

NAP

3/2/2022

NAP

19.04

Property

3582 East Gordon Drive

NAP

3/2/2022

NAP

3/2/2022

NAP

19.05

Property

4514 Powell Avenue

NAP

3/2/2022

NAP

3/2/2022

NAP

19.06

Property

2881 Rhoades Avenue

NAP

3/2/2022

NAP

3/2/2022

NAP

19.07

Property

12975 South Oatman Highway

NAP

3/2/2022

NAP

3/2/2022

NAP

19.08

Property

3096 Highway 95

NAP

3/2/2022

NAP

3/2/2022

NAP

19.09

Property

423 Marina Boulevard

NAP

3/2/2022

NAP

3/2/2022

NAP

19.10

Property

3890 Sunshine Drive

NAP

3/2/2022

NAP

3/2/2022

NAP

19.11

Property

10407 Barrackman Road

NAP

3/2/2022

NAP

3/2/2022

NAP

19.12

Property

2715 Highway 95

NAP

3/2/2022

NAP

3/2/2022

NAP

19.13

Property

2065 South Plaza Drive

NAP

3/2/2022

NAP

3/2/2022

NAP

19.14

Property

2064 South Plaza Drive

NAP

3/2/2022

NAP

3/2/2022

NAP

19.15

Property

2937 Easy Street

NAP

3/2/2022

NAP

3/2/2022

NAP

Yes

19.16

Property

1735 South Trane Road

NAP

3/2/2022

NAP

3/2/2022

NAP

19.17

Property

454 Marina Boulevard

NAP

3/2/2022

NAP

3/2/2022

NAP

19.18

Property

5062 East Chiricahua Drive

NAP

3/2/2022

NAP

3/2/2022

NAP

Loan

6, 7, 13

Anchorage Self Storage Portfolio

20.01

Property

A Sentry Mini Storage

NAP

1/20/2022

NAP

1/19/2022

3/4/2022

11%

20.02

Property

Top Shelf Storage

NAP

2/1/2022

NAP

2/2/2022

3/2/2022

Loan

Oakmead Village Office

NAP

3/21/2022

NAP

3/21/2022

16%

Loan

Orange Self Storage

NAP

Various

NAP

2/9/2022

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

2/14/2022

NAP

2/14/2022

NAP

Loan

100 Marketplace

Riverwalk Physical Therapy Group

4,412

7.9%

2/28/2027

2/24/2022

NAP

2/24/2022

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

2/8/2022

NAP

2/11/2022

NAP

A-1-21

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date (4)

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Loan

Big Oaks Mini Storage

NAP

3/17/2022

NAP

3/17/2022

3/18/2022

Loan

Corner Village at Warren

Trinity Rehab, L.L.C.

2,953

8.8%

4/30/2030

3/23/2022

NAP

3/21/2022

NAP

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

3/7/2022

NAP

3/4/2022

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

3/23/2022

NAP

3/28/2022

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

2/9/2022

NAP

2/10/2022

NAP

Loan

Mercury Self-Storage

NAP

4/1/2022

NAP

4/1/2022

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

2/14/2022

NAP

2/15/2022

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

3/1/2022

NAP

3/2/2022

NAP

Loan

Right Move Storage- Fort Worth Northwest

NAP

1/17/2022

NAP

1/18/2022

NAP

Loan

Spring Self Storage

NAP

3/28/2022

NAP

3/28/2022

NAP

Loan

Don-Mar MHC

NAP

1/27/2022

4/8/2022

1/27/2022

NAP

Loan

16, 17, 18, F

Florence Court Corporation

NAP

3/10/2022

NAP

3/10/2022

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

2/28/2022

NAP

3/2/2022

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

2/14/2022

NAP

2/15/2022

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

12/23/2021

NAP

12/28/2021

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

2/25/2022

NAP

2/28/2022

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

2/7/2022

NAP

2/8/2022

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

2/18/2022

NAP

2/24/2022

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

2/23/2022

NAP

2/25/2022

NAP

A-1-22

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms
1	Loan	5, 9, A	1	Constitution Center	Fee	NAP	NAP
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	Fee	NAP	NAP
3	Loan	5	1	79 Fifth Avenue	Fee	NAP	NAP
4	Loan	5, 8	1	2355 and 2383 Utah Ave	Fee	NAP	NAP
5	Loan	7, 11	1	Bay View Seaside MHC	Fee	NAP	NAP
6	Loan	5, 6, 7, B	4	Dallas Design District	Fee	NAP	NAP
7	Loan		1	625 North Flagler Drive	Fee	NAP	NAP
8	Loan	5, 7	1	Nut Tree Plaza	Fee	NAP	NAP
9	Loan	5, 8, C	1	Pacific View	Fee/Leasehold	5/24/2022	NAP
10	Loan	7	1	Midtown Shopping Center	Fee	NAP	NAP
11	Loan		1	Yuba City Marketplace	Fee	NAP	NAP
12	Loan	6	3	Rivercrest Retail Portfolio
12.01	Property		1	Garrett Crossing	Fee	NAP	NAP
12.02	Property		1	Parkway Pointe	Fee	NAP	NAP
12.03	Property		1	Billings Crossing Plaza	Fee	NAP	NAP
13	Loan		1	Secure Self Storage - Norwalk	Fee	NAP	NAP
14	Loan	D	1	Central Plaza	Fee	NAP	NAP
15	Loan	E	1	Backlick Center	Fee	NAP	NAP
16	Loan		1	New Bern Marketplace	Fee	NAP	NAP
17	Loan	6, 7, 12	3	AmeriLux Portfolio
17.01	Property		1	1212 and 1200 Enterprise Drive	Fee	NAP	NAP
17.02	Property		1	5205 Freitag Drive	Fee	NAP	NAP
17.03	Property		1	1821 Indianhead Drive	Fee	NAP	NAP
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	Fee	NAP	NAP
19	Loan	6, 7	18	Mohave Self Storage Portfolio
19.01	Property		1	1591 Industrial Road	Fee	NAP	NAP
19.02	Property		1	1129 East Interstate Plaza	Fee	NAP	NAP
19.03	Property		1	1515 East El Rodeo Road	Fee	NAP	NAP
19.04	Property		1	3582 East Gordon Drive	Fee	NAP	NAP
19.05	Property		1	4514 Powell Avenue	Fee	NAP	NAP
19.06	Property		1	2881 Rhoades Avenue	Fee	NAP	NAP
19.07	Property		1	12975 South Oatman Highway	Fee	NAP	NAP
19.08	Property		1	3096 Highway 95	Fee	NAP	NAP
19.09	Property		1	423 Marina Boulevard	Fee	NAP	NAP
19.10	Property		1	3890 Sunshine Drive	Fee	NAP	NAP
19.11	Property		1	10407 Barrackman Road	Fee	NAP	NAP
19.12	Property		1	2715 Highway 95	Fee	NAP	NAP
19.13	Property		1	2065 South Plaza Drive	Fee	NAP	NAP
19.14	Property		1	2064 South Plaza Drive	Fee	NAP	NAP
19.15	Property		1	2937 Easy Street	Fee	NAP	NAP
19.16	Property		1	1735 South Trane Road	Fee	NAP	NAP
19.17	Property		1	454 Marina Boulevard	Fee	NAP	NAP
19.18	Property		1	5062 East Chiricahua Drive	Fee	NAP	NAP
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio
20.01	Property		1	A Sentry Mini Storage	Fee	NAP	NAP
20.02	Property		1	Top Shelf Storage	Fee	NAP	NAP
21	Loan	14	1	Oakmead Village Office	Fee	NAP	NAP
22	Loan		1	Orange Self Storage	Fee	NAP	NAP
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	Fee/Leasehold	1/30/2051	Tenant has a 99 year extension option (exercisable subject to customary restrictions and conditions, i.e., no default). The renewal option may be exercised by the leasehold mortgagee.
24	Loan		1	100 Marketplace	Fee	NAP	NAP
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	Fee	NAP	NAP

A-1-23

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms
26	Loan		1	Big Oaks Mini Storage	Fee	NAP	NAP
27	Loan		1	Corner Village at Warren	Fee	NAP	NAP
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	Fee	NAP	NAP
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	Fee	NAP	NAP
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	Fee	NAP	NAP
31	Loan		1	Mercury Self-Storage	Fee	NAP	NAP
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	Fee	NAP	NAP
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	Fee	NAP	NAP
34	Loan		1	Right Move Storage- Fort Worth Northwest	Fee	NAP	NAP
35	Loan		1	Spring Self Storage	Fee	NAP	NAP
36	Loan		1	Don-Mar MHC	Fee	NAP	NAP
37	Loan	16, 17, 18, F	1	Florence Court Corporation	Fee	NAP	NAP
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	Fee	NAP	NAP
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	Fee	NAP	NAP
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	Fee	NAP	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	Fee	NAP	NAP
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	Fee	NAP	NAP
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	Fee	NAP	NAP
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	Fee	NAP	NAP

A-1-24

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)
1	Loan	5, 9, A	1	Constitution Center	NAP	NAP	0	Springing	0	Springing	0	0	0
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	NAP	NAP	148,475	49,489	286,032	286,038	0	239,176	0
3	Loan	5	1	79 Fifth Avenue	NAP	NAP	2,815,969	469,328	0	Springing	0	5,763	207,468
4	Loan	5, 8	1	2355 and 2383 Utah Ave	NAP	NAP	119,754	59,877	0	Springing	0	3,380	0
5	Loan	7, 11	1	Bay View Seaside MHC	NAP	NAP	10,891	5,445	30,456	15,228	500,000	Springing	500,000
6	Loan	5, 6, 7, B	4	Dallas Design District	NAP	NAP	307,411	153,706	0	Springing	0	Springing	0
7	Loan		1	625 North Flagler Drive	NAP	NAP	398,614	49,827	207,062	25,848	125,000	2,983	107,397
8	Loan	5, 7	1	Nut Tree Plaza	NAP	NAP	844,447	140,741	0	Springing	1,166,541	7,707	0
9	Loan	5, 8, C	1	Pacific View	0	No	0	Springing	0	Springing	0	Springing	397,778
10	Loan	7	1	Midtown Shopping Center	NAP	NAP	403,000	40,300	0	Springing	0	2,515	81,893
11	Loan		1	Yuba City Marketplace	NAP	NAP	0	37,626	0	Springing	0	2,235	26,819
12	Loan	6	3	Rivercrest Retail Portfolio			117,073	22,185	0	Springing	0	2,623	0
12.01	Property		1	Garrett Crossing	NAP	NAP
12.02	Property		1	Parkway Pointe	NAP	NAP
12.03	Property		1	Billings Crossing Plaza	NAP	NAP
13	Loan		1	Secure Self Storage - Norwalk	NAP	NAP	101,343	16,891	0	Springing	6,000	875	31,489
14	Loan	D	1	Central Plaza	NAP	NAP	65,140	16,285	0	Springing	0	2,457	0
15	Loan	E	1	Backlick Center	NAP	NAP	143,598	20,514	0	Springing	37,724	603	14,480
16	Loan		1	New Bern Marketplace	NAP	NAP	0	17,404	0	Springing	0	1,390	75,000
17	Loan	6, 7, 12	3	AmeriLux Portfolio			0	Springing	0	Springing	25,769	Springing	25,769
17.01	Property		1	1212 and 1200 Enterprise Drive	NAP	NAP
17.02	Property		1	5205 Freitag Drive	NAP	NAP
17.03	Property		1	1821 Indianhead Drive	NAP	NAP
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	NAP	NAP	13,504	6,752	9,414	1,569	36,000	1,400	36,000
19	Loan	6, 7	18	Mohave Self Storage Portfolio			51,075	5,675	0	Springing	0	5,198	0
19.01	Property		1	1591 Industrial Road	NAP	NAP
19.02	Property		1	1129 East Interstate Plaza	NAP	NAP
19.03	Property		1	1515 East El Rodeo Road	NAP	NAP
19.04	Property		1	3582 East Gordon Drive	NAP	NAP
19.05	Property		1	4514 Powell Avenue	NAP	NAP
19.06	Property		1	2881 Rhoades Avenue	NAP	NAP
19.07	Property		1	12975 South Oatman Highway	NAP	NAP
19.08	Property		1	3096 Highway 95	NAP	NAP
19.09	Property		1	423 Marina Boulevard	NAP	NAP
19.10	Property		1	3890 Sunshine Drive	NAP	NAP
19.11	Property		1	10407 Barrackman Road	NAP	NAP
19.12	Property		1	2715 Highway 95	NAP	NAP
19.13	Property		1	2065 South Plaza Drive	NAP	NAP
19.14	Property		1	2064 South Plaza Drive	NAP	NAP
19.15	Property		1	2937 Easy Street	NAP	NAP
19.16	Property		1	1735 South Trane Road	NAP	NAP
19.17	Property		1	454 Marina Boulevard	NAP	NAP
19.18	Property		1	5062 East Chiricahua Drive	NAP	NAP
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio			133,055	13,306	0	Springing	150,000	1,281	0
20.01	Property		1	A Sentry Mini Storage	NAP	NAP
20.02	Property		1	Top Shelf Storage	NAP	NAP
21	Loan	14	1	Oakmead Village Office	NAP	NAP	19,038	9,519	5,818	646	97,589	301	7,224
22	Loan		1	Orange Self Storage	NAP	NAP	12,736	12,736	2,910	1,453	0	744	17,856
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	7,640.00	No	183,520	67,317	0	Springing	0	0	0
24	Loan		1	100 Marketplace	NAP	NAP	53,994	17,998	0	Springing	0	699	0
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP	NAP	0	Springing	0	Springing	0	0	0

A-1-25

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)
26	Loan		1	Big Oaks Mini Storage	NAP	NAP	12,432	3,108	14,448	1,806	0	Springing	0
27	Loan		1	Corner Village at Warren	NAP	NAP	34,254	11,418	0	Springing	0	418	0
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	NAP	0	Springing	0	Springing	0	0	0
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
31	Loan		1	Mercury Self-Storage	NAP	NAP	2,548	2,548	0	Springing	0	568	13,620
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
34	Loan		1	Right Move Storage- Fort Worth Northwest	NAP	NAP	21,081	7,027	0	Springing	0	781	28,114
35	Loan		1	Spring Self Storage	NAP	NAP	0	Springing	0	Springing	0	917	0
36	Loan		1	Don-Mar MHC	NAP	NAP	0	1,248	1,044	131	15,000	296	0
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	NAP	0	Springing	0	Springing	0	0	0
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP	NAP	47,250	15,750	0	Springing	0	0	0
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	NAP	0	Springing	0	Springing	0	0	0
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP	NAP	81,296	16,672	0	Springing	0	0	0
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	NAP	0	Springing	0	Springing	0	0	0
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	NAP	56,250	18,750	0	Springing	0	0	0
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	NAP	56,250	18,750	0	Springing	0	0	0

A-1-26

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1	Loan	5, 9, A	1	Constitution Center	416,036	Springing	0	0	0	0	0	14,343,252	0
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	0	0	0	0	0	0	0	25,189,000	0
3	Loan	5	1	79 Fifth Avenue	1,000,000	57,760	3,500,000	0	0	0	0	0	0
4	Loan	5, 8	1	2355 and 2383 Utah Ave	0	0	0	0	0	0	3,125	9,221,405	0
5	Loan	7, 11	1	Bay View Seaside MHC	0	0	0	0	0	0	0	560,258	3,011
6	Loan	5, 6, 7, B	4	Dallas Design District	3,640,000	Springing	3,640,000	0	0	0	0	0	0
7	Loan		1	625 North Flagler Drive	810,000	Springing	813,600	0	0	0	34,325	900,719	0
8	Loan	5, 7	1	Nut Tree Plaza	0	50,000	1,800,000	0	0	0	558,199	228,062	0
9	Loan	5, 8, C	1	Pacific View	0	33,148	1,193,334	0	0	0	0	0	0
10	Loan	7	1	Midtown Shopping Center	0	15,087	750,000	0	0	0	0	Springing	0
11	Loan		1	Yuba City Marketplace	0	$11,900.67, increasing to $71,900.67 upon the occurrence and during the continuance of a Lease Extension Rollover Monthly Deposit Increase	428,424	0	0	0	0	0	0
12	Loan	6	3	Rivercrest Retail Portfolio	0	8,403	300,000	0	0	0	0	76,124	0
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	0	0	0	0	0	0	0	0	0
14	Loan	D	1	Central Plaza	350,000	12,934	500,000	0	0	0	14,875	0	0
15	Loan	E	1	Backlick Center	164,108	Springing	164,108	0	0	0	32,813	109,641	0
16	Loan		1	New Bern Marketplace	0	6,952	250,000	0	0	0	0	0	0
17	Loan	6, 7, 12	3	AmeriLux Portfolio	0	0	0	0	0	0	0	0	0
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	150,000	3,332	150,000	0	0	0	54,907	0	0
19	Loan	6, 7	18	Mohave Self Storage Portfolio	0	0	0	0	0	0	50,250	12,500	0
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	0	0	0	0	0	0	0	0	0
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	250,000	2,006	72,216	0	0	0	0	419,290	0
22	Loan		1	Orange Self Storage	0	0	0	0	0	0	0	0	0
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	0	0	0	0	0	0	0	750,000	0
24	Loan		1	100 Marketplace	150,000	Springing	150,000	0	0	0	6,250	0	0
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	0	0	0	0	0	0	0	0	0

A-1-27

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
26	Loan		1	Big Oaks Mini Storage	0	0	0	0	0	0	0	0	0
27	Loan		1	Corner Village at Warren	100,000	4,181	200,000	0	0	0	0	0	0
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	0	0	0	0	0	0	0	$300,000, $42,000	0
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	0	0	0	0	0	0	0	0	0
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	0	0	0	0	0	0	0	0	0
31	Loan		1	Mercury Self-Storage	0	0	0	0	0	0	0	0	0
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	0	0	0	0	0	0	0	437,500	0
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	0	0	0	0	0	0	0	0	0
34	Loan		1	Right Move Storage- Fort Worth Northwest	0	0	0	0	0	0	0	0	0
35	Loan		1	Spring Self Storage	0	0	0	0	0	0	0	0	0
36	Loan		1	Don-Mar MHC	0	0	0	0	0	0	0	0	0
37	Loan	16, 17, 18, F	1	Florence Court Corporation	0	0	0	0	0	0	0	0	0
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	0	0	0	0	0	0	0	62,500	0
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	0	0	0	0	0	0	0	0	0
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	0	0	0	0	0	0	0	500,000	0
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	0	0	0	0	0	0	0	187,500	0
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	0	0	0	0	0	0	0	0	0
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	0	0	0	0	0	0	0	0	0
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	0	0	0	0	0	0	0	0	0

A-1-28

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)
1	Loan	5, 9, A	1	Constitution Center	Free Rent Reserve	0	0
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	PIP Reserve Funds	0	0
3	Loan	5	1	79 Fifth Avenue	NAP	0	0
4	Loan	5, 8	1	2355 and 2383 Utah Ave	Free Rent ($1,895,914.74), Outstanding Tenant Allowance ($7,325,490)	0	0
5	Loan	7, 11	1	Bay View Seaside MHC	Litigation Reserve	0	0
6	Loan	5, 6, 7, B	4	Dallas Design District	NAP	0	0
7	Loan		1	625 North Flagler Drive	Outstanding TI Reserve ($602,720), Gap Rent Reserve ($178,968.09), Free Rent Reserve ($119,031.25)	0	0
8	Loan	5, 7	1	Nut Tree Plaza	Unfunded Obligations Reserve ($191,568.60); Free Rent Reserve ($36,494.44)	0	0
9	Loan	5, 8, C	1	Pacific View	NAP	0	0
10	Loan	7	1	Midtown Shopping Center	Ground Lease Termination Reserve	0	0
11	Loan		1	Yuba City Marketplace	NAP	0	0
12	Loan	6	3	Rivercrest Retail Portfolio	TitleMax Reserve	0	0
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	NAP	0	0
14	Loan	D	1	Central Plaza	NAP	0	0
15	Loan	E	1	Backlick Center	Unfunded Scheduled Outstanding TI & LC Reserve ($52,840), Rent Concessions Reserve ($38,198.22), Parking Lot Light Reserve ($18,602.50)	0	3,250,000
16	Loan		1	New Bern Marketplace	NAP	0	0
17	Loan	6, 7, 12	3	AmeriLux Portfolio	NAP	0	0
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	NAP	0	0
19	Loan	6, 7	18	Mohave Self Storage Portfolio	Environmental Reserve	0	0
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	NAP	0	0
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	Existing TI/LC Reserve; Conductive Bio Reserve (Springing)	0	0
22	Loan		1	Orange Self Storage	NAP	0	0
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	Collateral Security Agreement For Capital Improvements	0	0
24	Loan		1	100 Marketplace	NAP	0	0
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP	0	0

A-1-29

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)
26	Loan		1	Big Oaks Mini Storage	NAP	0	0
27	Loan		1	Corner Village at Warren	NAP	0	0
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	Collateral Security Agreement For Capital Improvements, Collateral Security Agreement Re: Maintenace Arrears	0	0
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	0	0
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	0	0
31	Loan		1	Mercury Self-Storage	NAP	0	0
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	Collateral Security Agreement For Capital Improvements	0	0
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	0	0
34	Loan		1	Right Move Storage- Fort Worth Northwest	NAP	0	0
35	Loan		1	Spring Self Storage	NAP	0	0
36	Loan		1	Don-Mar MHC	NAP	0	0
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	0	0
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	Collateral Security Agreement For Capital Improvements	0	0
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	0	0
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	Collateral Security Agreement For Capital Improvements	0	0
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	Collateral Security Agreement For Capital Improvements	0	0
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	0	0
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	0	0
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	0	0

A-1-30

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Description	Lockbox Type
1	Loan	5, 9, A	1	Constitution Center	NAP	Hard
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	NAP	Springing
3	Loan	5	1	79 Fifth Avenue	NAP	Hard
4	Loan	5, 8	1	2355 and 2383 Utah Ave	NAP	Hard
5	Loan	7, 11	1	Bay View Seaside MHC	NAP	Soft
6	Loan	5, 6, 7, B	4	Dallas Design District	NAP	Hard
7	Loan		1	625 North Flagler Drive	NAP	Hard
8	Loan	5, 7	1	Nut Tree Plaza	NAP	Hard
9	Loan	5, 8, C	1	Pacific View	NAP	Hard
10	Loan	7	1	Midtown Shopping Center	NAP	Hard
11	Loan		1	Yuba City Marketplace	NAP	Hard
12	Loan	6	3	Rivercrest Retail Portfolio	NAP	Springing
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	NAP	Springing
14	Loan	D	1	Central Plaza	NAP	Hard
15	Loan	E	1	Backlick Center	At any time prior to December 1, 2024 and provided no Event of Default has occurred and is then continuing, the Holdback Reserve shall be disbursed to Borrower in up to four (4) separate disbursements (counting and including the final disbursement of any funds remaining in the Holdback Reserve), if any, provided (i) Borrower has delivered to Lender a written request for such disbursement not less than ten (10) Business Days prior to the requested disbursement date, (ii) based on a disbursed Loan amount of $12,750,000.00 plus any disbursed portion of the Holdback Reserve (including the requested disbursement), (A) the Debt Yield calculated as of the last day of the calendar quarter immediately preceding the date of determination (Borrower having provided Lender with financials for such calendar quarter for purposes of performing such calculation) is equal to or greater than 8.8% based upon a trailing twelve (12) months operating statements and current in place rent roll, and (B) in connection with Lender’s calculation of the Debt Yield, Borrower shall have delivered to Lender copies of any fully executed Leases.	Springing
16	Loan		1	New Bern Marketplace	NAP	Springing
17	Loan	6, 7, 12	3	AmeriLux Portfolio	NAP	Hard
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	NAP	Springing
19	Loan	6, 7	18	Mohave Self Storage Portfolio	NAP	Springing
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	NAP	Springing
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	NAP	Soft
22	Loan		1	Orange Self Storage	NAP	None
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	NAP	None
24	Loan		1	100 Marketplace	NAP	Springing
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP	None

A-1-31

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Holdback/ Earnout Description	Lockbox Type
26	Loan		1	Big Oaks Mini Storage	NAP	Springing
27	Loan		1	Corner Village at Warren	NAP	Springing
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP	None
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	None
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	None
31	Loan		1	Mercury Self-Storage	NAP	Springing
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP	None
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	None
34	Loan		1	Right Move Storage- Fort Worth Northwest	NAP	Springing
35	Loan		1	Spring Self Storage	NAP	Springing
36	Loan		1	Don-Mar MHC	NAP	Springing
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	None
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP	None
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	None
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP	None
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP	None
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	None
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	None
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	None

A-1-32

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Loan

5, 9, A

Constitution Center

Springing

Yes

76,000,000

322,000,000

829,620.33

Loan

5, 10

Hilton Sandestin Beach Resort

Springing

Yes

76,000,000

44,000,000

171,752.78

Loan

79 Fifth Avenue

Springing

Yes

71,000,000

169,000,000

702,523.61

Loan

5, 8

2355 and 2383 Utah Ave

In Place

Yes

71,000,000

14,000,000

66,713.89

Loan

7, 11

Bay View Seaside MHC

Springing

Yes

NAP

Loan

5, 6, 7, B

Dallas Design District

Springing

Yes

45,350,000

85,000,000

328,707.01

Loan

625 North Flagler Drive

Springing

Yes

NAP

Loan

5, 7

Nut Tree Plaza

Springing

Yes

37,800,000

46,200,000

185,024.58

Loan

5, 8, C

Pacific View

Springing

Yes

30,000,000

42,000,000

232,967.20

Loan

Midtown Shopping Center

Springing

Yes

NAP

Loan

Yuba City Marketplace

Springing

Yes

NAP

Loan

Rivercrest Retail Portfolio

Springing

NAP

12.01

Property

Garrett Crossing

12.02

Property

Parkway Pointe

12.03

Property

Billings Crossing Plaza

Loan

Secure Self Storage - Norwalk

Springing

Yes

NAP

Loan

Central Plaza

In Place

Yes

NAP

Loan

Backlick Center

Springing

Yes

NAP

Loan

New Bern Marketplace

Springing

Yes

NAP

Loan

6, 7, 12

AmeriLux Portfolio

Springing

Yes

NAP

17.01

Property

1212 and 1200 Enterprise Drive

17.02

Property

5205 Freitag Drive

17.03

Property

1821 Indianhead Drive

Loan

Calle Perfecto Business Park-San Juan Capistrano

Springing

Yes

NAP

Loan

6, 7

Mohave Self Storage Portfolio

Springing

Yes

NAP

19.01

Property

1591 Industrial Road

19.02

Property

1129 East Interstate Plaza

19.03

Property

1515 East El Rodeo Road

19.04

Property

3582 East Gordon Drive

19.05

Property

4514 Powell Avenue

19.06

Property

2881 Rhoades Avenue

19.07

Property

12975 South Oatman Highway

19.08

Property

3096 Highway 95

19.09

Property

423 Marina Boulevard

19.10

Property

3890 Sunshine Drive

19.11

Property

10407 Barrackman Road

19.12

Property

2715 Highway 95

19.13

Property

2065 South Plaza Drive

19.14

Property

2064 South Plaza Drive

19.15

Property

2937 Easy Street

19.16

Property

1735 South Trane Road

��

19.17

Property

454 Marina Boulevard

19.18

Property

5062 East Chiricahua Drive

Loan

6, 7, 13

Anchorage Self Storage Portfolio

Springing

Yes

NAP

20.01

Property

A Sentry Mini Storage

20.02

Property

Top Shelf Storage

Loan

Oakmead Village Office

Springing

Yes

NAP

Loan

Orange Self Storage

None

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

None

NAP

Loan

100 Marketplace

Springing

Yes

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

None

NAP

A-1-33

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Loan

Big Oaks Mini Storage

Springing

Yes

NAP

Loan

Corner Village at Warren

Springing

Yes

NAP

Loan

16, 17, 18, F

4601 Owners Corp.

None

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

None

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

None

NAP

Loan

Mercury Self-Storage

Springing

Yes

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

None

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

None

NAP

Loan

Right Move Storage- Fort Worth Northwest

Springing

Yes

NAP

Loan

Spring Self Storage

Springing

Yes

NAP

Loan

Don-Mar MHC

Springing

Yes

NAP

Loan

16, 17, 18, F

Florence Court Corporation

None

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

None

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

None

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

None

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

None

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

None

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

None

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

None

NAP

A-1-34

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Loan

5, 9, A

Constitution Center

1,025,431.34

52,000,000

3.92000%

450,000,000

1,197,657.27

49.2%

3.68

12.5%

Loan

5, 10

Hilton Sandestin Beach Resort

468,416.67

NAP

120,000,000

468,417

Loan

79 Fifth Avenue

997,666.67

NAP

240,000,000

997,667

Loan

5, 8

2355 and 2383 Utah Ave

405,048.61

NAP

85,000,000

405,049

Loan

7, 11

Bay View Seaside MHC

NAP

Loan

5, 6, 7, B

Dallas Design District

504,081.86

NAP

130,350,000

504,082

Loan

625 North Flagler Drive

NAP

Loan

5, 7

Nut Tree Plaza

336,408.33

NAP

84,000,000

336,408

Loan

5, 8, C

Pacific View

399,372.35

NAP

72,000,000

399,372

Loan

Midtown Shopping Center

NAP

Loan

Yuba City Marketplace

NAP

Loan

Rivercrest Retail Portfolio

NAP

12.01

Property

Garrett Crossing

12.02

Property

Parkway Pointe

12.03

Property

Billings Crossing Plaza

Loan

Secure Self Storage - Norwalk

NAP

Loan

Central Plaza

NAP

Loan

Backlick Center

NAP

Loan

New Bern Marketplace

NAP

Loan

6, 7, 12

AmeriLux Portfolio

NAP

17.01

Property

1212 and 1200 Enterprise Drive

17.02

Property

5205 Freitag Drive

17.03

Property

1821 Indianhead Drive

Loan

Calle Perfecto Business Park-San Juan Capistrano

NAP

Loan

6, 7

Mohave Self Storage Portfolio

NAP

19.01

Property

1591 Industrial Road

19.02

Property

1129 East Interstate Plaza

19.03

Property

1515 East El Rodeo Road

19.04

Property

3582 East Gordon Drive

19.05

Property

4514 Powell Avenue

19.06

Property

2881 Rhoades Avenue

19.07

Property

12975 South Oatman Highway

19.08

Property

3096 Highway 95

19.09

Property

423 Marina Boulevard

19.10

Property

3890 Sunshine Drive

19.11

Property

10407 Barrackman Road

19.12

Property

2715 Highway 95

19.13

Property

2065 South Plaza Drive

19.14

Property

2064 South Plaza Drive

19.15

Property

2937 Easy Street

19.16

Property

1735 South Trane Road

19.17

Property

454 Marina Boulevard

19.18

Property

5062 East Chiricahua Drive

Loan

6, 7, 13

Anchorage Self Storage Portfolio

NAP

20.01

Property

A Sentry Mini Storage

20.02

Property

Top Shelf Storage

Loan

Oakmead Village Office

NAP

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

greater of 3.50% or the Prime Rate

7,250,000

24,447.39

10.1%

10.93

45.2%

Loan

100 Marketplace

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

greater of 3.50% or the Prime Rate

6,588,897

25,320.66

19.4%

6.01

28.3%

A-1-35

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)	Whole Loan Underwritten NOI Debt Yield (%)
26	Loan		1	Big Oaks Mini Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan		1	Corner Village at Warren	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	0	greater of 3.50% or the Prime Rate	6,000,000	22,432.29	25.6%	5.82	26.7%
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	0	greater of 3.50% or the Prime Rate	4,300,000	13,440.78	20.4%	6.14	23.4%
31	Loan		1	Mercury Self-Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP	0	greater of 3.50% or the Prime Rate	4,239,706	18,644.62	26.5%	3.03	16.4%
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	0	greater of 3.50% or the Prime Rate	3,448,171	15,707.41	5.6%	10.29	56.9%
34	Loan		1	Right Move Storage- Fort Worth Northwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan		1	Spring Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan		1	Don-Mar MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	0	greater of 3.85% or Prime Rate +0.25%	2,498,629	10,417	0	8	0
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP	0	greater of 3.90% or the Prime Rate	2,150,000	7,330.42	8.1%	8.90	37.3%
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	0	greater of 3.50% or the Prime Rate	2,398,862	10,354.02	11.7%	8.41	44.5%
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP	0	greater of 3.85% or Prime Rate +0.25%	1,992,553	8,653.07	24.6%	8.85	47.0%
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	0	greater of 3.50% or the Prime Rate	1,995,664	8,671	0	9	0
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	0	greater of 3.75% or Prime Rate +0.25%	1,348,638	6,361	0	7	0
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	0	greater of 3.95% or Prime Rate +0.25%	1,093,219	10,361	0	4	0

A-1-36

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Loan

5, 9, A

Constitution Center

NAP

Loan

5, 10

Hilton Sandestin Beach Resort

NAP

Loan

79 Fifth Avenue

NAP

Loan

5, 8

2355 and 2383 Utah Ave

NAP

Loan

7, 11

Bay View Seaside MHC

NAP

Loan

5, 6, 7, B

Dallas Design District

NAP

Loan

625 North Flagler Drive

NAP

Loan

5, 7

Nut Tree Plaza

NAP

Loan

5, 8, C

Pacific View

NAP

Loan

Midtown Shopping Center

NAP

Loan

Yuba City Marketplace

NAP

Loan

Rivercrest Retail Portfolio

NAP

12.01

Property

Garrett Crossing

12.02

Property

Parkway Pointe

12.03

Property

Billings Crossing Plaza

Loan

Secure Self Storage - Norwalk

NAP

Loan

Central Plaza

NAP

Loan

Backlick Center

NAP

Loan

New Bern Marketplace

NAP

Loan

6, 7, 12

AmeriLux Portfolio

NAP

17.01

Property

1212 and 1200 Enterprise Drive

17.02

Property

5205 Freitag Drive

17.03

Property

1821 Indianhead Drive

Loan

Calle Perfecto Business Park-San Juan Capistrano

NAP

Loan

6, 7

Mohave Self Storage Portfolio

NAP

19.01

Property

1591 Industrial Road

19.02

Property

1129 East Interstate Plaza

19.03

Property

1515 East El Rodeo Road

19.04

Property

3582 East Gordon Drive

19.05

Property

4514 Powell Avenue

19.06

Property

2881 Rhoades Avenue

19.07

Property

12975 South Oatman Highway

19.08

Property

3096 Highway 95

19.09

Property

423 Marina Boulevard

19.10

Property

3890 Sunshine Drive

19.11

Property

10407 Barrackman Road

19.12

Property

2715 Highway 95

19.13

Property

2065 South Plaza Drive

19.14

Property

2064 South Plaza Drive

19.15

Property

2937 Easy Street

19.16

Property

1735 South Trane Road

19.17

Property

454 Marina Boulevard

19.18

Property

5062 East Chiricahua Drive

Loan

6, 7, 13

Anchorage Self Storage Portfolio

NAP

20.01

Property

A Sentry Mini Storage

20.02

Property

Top Shelf Storage

Loan

Oakmead Village Office

NAP

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

Yes

Unsecured

Loan

100 Marketplace

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

Yes

Unsecured

A-1-37

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Loan

Big Oaks Mini Storage

NAP

Loan

Corner Village at Warren

NAP

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

Yes

Unsecured

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

Yes

Unsecured

Loan

Mercury Self-Storage

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

Yes

Unsecured

Loan

Right Move Storage- Fort Worth Northwest

NAP

Loan

Spring Self Storage

NAP

Loan

Don-Mar MHC

NAP

Loan

16, 17, 18, F

Florence Court Corporation

NAP

Yes

Unsecured

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

Yes

Unsecured

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

Yes

Unsecured

A-1-38

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor
1	Loan	5, 9, A	1	Constitution Center	MetLife, Inc. and New York Common Retirement Fund
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	SH General Partner, Inc.
3	Loan	5	1	79 Fifth Avenue	Albert Kalimian
4	Loan	5, 8	1	2355 and 2383 Utah Ave	NSB Associates, Inc.
5	Loan	7, 11	1	Bay View Seaside MHC	Ray Roeder
6	Loan	5, 6, 7, B	4	Dallas Design District	HN Capital Partners, L.L.C. and McCourt Partners Real Estate LLC
7	Loan		1	625 North Flagler Drive	FRI Investors
8	Loan	5, 7	1	Nut Tree Plaza	Tower Investments, LLC and Nella Invest, LLC
9	Loan	5, 8, C	1	Pacific View	The Macerich Company
10	Loan	7	1	Midtown Shopping Center	Francis J. Greenburger
11	Loan		1	Yuba City Marketplace	Roger W. Whalen and Gary C. Gallup
12	Loan	6	3	Rivercrest Retail Portfolio	Stanley Werb and Jonathan Gaines
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	Stephen A. Hardy, Stephen Schwartz and Stephen L. Clark
14	Loan	D	1	Central Plaza	Kobalt Investment Company LLC
15	Loan	E	1	Backlick Center	Kevin E Glazer
16	Loan		1	New Bern Marketplace	Mark Kooklani and The Kooklani Family Revocable Living Trust Dated August 22, 1996
17	Loan	6, 7, 12	3	AmeriLux Portfolio	George Hicker
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	Dennis Gage, Regina Gage and Dennis Gage and Regina Gage, as Trustees of the Dennis Gage and Regina Gage Family trust dated June 25, 1990
19	Loan	6, 7	18	Mohave Self Storage Portfolio	Mike Merrigan, Dennis Sixbery, Jr., Garry Kort, Jr. and Deano Merrigan
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	Matthew Follett and Matthew L. Garibaldi
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	Inventive Power Limited
22	Loan		1	Orange Self Storage	Brett Hatcher and Robert Meyers
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	NAP
24	Loan		1	100 Marketplace	Bruce Bocina and Robert Fernandes
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP

A-1-39

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor
26	Loan		1	Big Oaks Mini Storage	James R. Patterson
27	Loan		1	Corner Village at Warren	Bruce Bocina, Brian Silbert and Barry Solondz
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP
31	Loan		1	Mercury Self-Storage	Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP
34	Loan		1	Right Move Storage- Fort Worth Northwest	Peter J. Miron-Conk, Olav Visnapuu, Robert A. New, Christine A. New, Landpark Holdings, LLC, Miron-Conk 2001 Revocable Trust Dated February 2, 2001 and Robert Andrew New and Christine Ann New Revocable Trust Dated March 2, 2007
35	Loan		1	Spring Self Storage	Gregory M. Lee and Peter M. Lee
36	Loan		1	Don-Mar MHC	Anar Pitre
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP

A-1-40

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor
1	Loan	5, 9, A	1	Constitution Center	NAP
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	SH General Partner, Inc.
3	Loan	5	1	79 Fifth Avenue	Albert Kalimian
4	Loan	5, 8	1	2355 and 2383 Utah Ave	Robyn Lee Field and Lisa Suzanne Field
5	Loan	7, 11	1	Bay View Seaside MHC	Ray Roeder
6	Loan	5, 6, 7, B	4	Dallas Design District	Vipin Nambiar
7	Loan		1	625 North Flagler Drive	Michael P. McCloskey
8	Loan	5, 7	1	Nut Tree Plaza	Tower Investments, LLC and Nella Invest, LLC
9	Loan	5, 8, C	1	Pacific View	The Macerich Partnership, L.P.
10	Loan	7	1	Midtown Shopping Center	Francis J. Greenburger
11	Loan		1	Yuba City Marketplace	Roger W. Whalen and Gary C. Gallup
12	Loan	6	3	Rivercrest Retail Portfolio	Stanley Werb and Jonathan Gaines
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	Stephen A. Hardy, Stephen Schwartz and Stephen L. Clark
14	Loan	D	1	Central Plaza	Anderson Crosland
15	Loan	E	1	Backlick Center	Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership
16	Loan		1	New Bern Marketplace	Mark Kooklani and The Kooklani Family Revocable Living Trust Dated August 22, 1996
17	Loan	6, 7, 12	3	AmeriLux Portfolio	George Hicker
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	Dennis Gage, Regina Gage and Dennis Gage and Regina Gage, as Trustees of the Dennis Gage and Regina Gage Family trust dated June 25, 1990
19	Loan	6, 7	18	Mohave Self Storage Portfolio	Mike Merrigan, Dennis Sixbery, Jr., Garry Kort, Jr. and Deano Merrigan
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	Matthew Follett and Matthew L. Garibaldi
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	Cambrios Advanced Materials Corporation
22	Loan		1	Orange Self Storage	Brett Hatcher and Robert Meyers
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	NAP
24	Loan		1	100 Marketplace	Bruce Bocina and Robert Fernandes
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	NAP

A-1-41

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor
26	Loan		1	Big Oaks Mini Storage	James R. Patterson
27	Loan		1	Corner Village at Warren	Bruce Bocina, Brian Silbert and Barry Solondz
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP
31	Loan		1	Mercury Self-Storage	Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP
34	Loan		1	Right Move Storage- Fort Worth Northwest	Peter J. Miron-Conk, Olav Visnapuu, Robert A. New, Christine A. New, Landpark Holdings, LLC, Miron-Conk 2001 Revocable Trust Dated February 2, 2001 and Robert Andrew New and Christine Ann New Revocable Trust Dated March 2, 2007
35	Loan		1	Spring Self Storage	Gregory M. Lee and Peter M. Lee
36	Loan		1	Don-Mar MHC	Anar Pitre
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP

A-1-42

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)
1	Loan	5, 9, A	1	Constitution Center	No	No	Refinance		398,000,000	0	52,000,000	0	450,000,000	327,749,794
2	Loan	5, 10	1	Hilton Sandestin Beach Resort	No	No	Refinance		120,000,000	0	0	0	120,000,000	82,341,405
3	Loan	5	1	79 Fifth Avenue	No	Yes	Recapitalization		240,000,000	140,365,945	0	0	380,365,945	0
4	Loan	5, 8	1	2355 and 2383 Utah Ave	No	No	Refinance		85,000,000	0	0	0	85,000,000	32,570,934
5	Loan	7, 11	1	Bay View Seaside MHC	No	No	Refinance		54,000,000	0	0	0	54,000,000	43,751,456
6	Loan	5, 6, 7, B	4	Dallas Design District	No	No	Acquisition		130,350,000	66,195,518	0	0	196,545,518	0
7	Loan		1	625 North Flagler Drive	No	No	Refinance		39,000,000	0	0	0	39,000,000	28,589,828
8	Loan	5, 7	1	Nut Tree Plaza	No	Yes	Acquisition		84,000,000	43,600,533	0	1,739,486	129,340,019	0
9	Loan	5, 8, C	1	Pacific View	No	No	Refinance		72,000,000	39,631,693	0	0	111,631,693	110,648,828
10	Loan	7	1	Midtown Shopping Center	No	Yes	Acquisition		25,000,000	17,019,688	0	0	42,019,688	0
11	Loan		1	Yuba City Marketplace	No	Yes	Refinance		20,000,000	5,695,000	0	0	25,695,000	25,289,390
12	Loan	6	3	Rivercrest Retail Portfolio	No	No	Refinance/Acquisition		17,500,000	0	0	0	17,500,000	8,474,527
12.01	Property		1	Garrett Crossing
12.02	Property		1	Parkway Pointe
12.03	Property		1	Billings Crossing Plaza
13	Loan		1	Secure Self Storage - Norwalk	No	No	Refinance		16,725,000	22,430	0	0	16,747,430	16,511,542
14	Loan	D	1	Central Plaza	No	No	Refinance		16,100,000	0	0	0	16,100,000	11,125,353
15	Loan	E	1	Backlick Center	No	No	Acquisition		16,000,000	13,104,541	0	0	29,104,541	0
16	Loan		1	New Bern Marketplace	No	Yes	Acquisition
17	Loan	6, 7, 12	3	AmeriLux Portfolio	No	Yes	Acquisition
17.01	Property		1	1212 and 1200 Enterprise Drive
17.02	Property		1	5205 Freitag Drive
17.03	Property		1	1821 Indianhead Drive
18	Loan		1	Calle Perfecto Business Park-San Juan Capistrano	No	No	Acquisition
19	Loan	6, 7	18	Mohave Self Storage Portfolio	No	No	Refinance
19.01	Property		1	1591 Industrial Road
19.02	Property		1	1129 East Interstate Plaza
19.03	Property		1	1515 East El Rodeo Road
19.04	Property		1	3582 East Gordon Drive
19.05	Property		1	4514 Powell Avenue
19.06	Property		1	2881 Rhoades Avenue
19.07	Property		1	12975 South Oatman Highway
19.08	Property		1	3096 Highway 95
19.09	Property		1	423 Marina Boulevard
19.10	Property		1	3890 Sunshine Drive
19.11	Property		1	10407 Barrackman Road
19.12	Property		1	2715 Highway 95
19.13	Property		1	2065 South Plaza Drive
19.14	Property		1	2064 South Plaza Drive
19.15	Property		1	2937 Easy Street
19.16	Property		1	1735 South Trane Road
19.17	Property		1	454 Marina Boulevard
19.18	Property		1	5062 East Chiricahua Drive
20	Loan	6, 7, 13	2	Anchorage Self Storage Portfolio	No	No	Acquisition
20.01	Property		1	A Sentry Mini Storage
20.02	Property		1	Top Shelf Storage
21	Loan	14	1	Oakmead Village Office	No	No	Recapitalization
22	Loan		1	Orange Self Storage	No	No	Refinance
23	Loan	15, 16, 17, 18, F	1	The Knolls Cooperative Section No. 1, Inc.	No	No	Refinance
24	Loan		1	100 Marketplace	No	No	Refinance
25	Loan	16, 17, 18, F	1	Mutual Housing Association, Inc.	No	No	Refinance

A-1-43

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Delaware Statutory Trust
(Y/N)

Tenants-in-common
(Y/N)

Loan Purpose

Property Located Within a Qualified Opportunity Zone (Y/N)

Sources: Loan Amount ($)

Sources: Principal’s New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Loan

Big Oaks Mini Storage

Refinance

Loan

Corner Village at Warren

Yes

Refinance

Loan

16, 17, 18, F

4601 Owners Corp.

Refinance

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

Refinance

Loan

16, 17, 18, F

315 West 232nd Street Corp.

Refinance

Loan

Mercury Self-Storage

Yes

Acquisition

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

Refinance

Loan

16, 17, 18, F

31171 Owners Corp.

Refinance

Loan

Right Move Storage- Fort Worth Northwest

Refinance

Loan

Spring Self Storage

Refinance

Loan

Don-Mar MHC

Acquisition

Loan

16, 17, 18, F

Florence Court Corporation

Refinance

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

Refinance

Loan

16, 17, 18, F

Steven Lee House, Inc.

Refinance

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

Refinance

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

Refinance

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

Refinance

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

Recapitalization

Loan

16, 17, 18, F

Park East Owners Corp.

Refinance

A-1-44

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Loan

5, 9, A

Constitution Center

3,078,877

14,759,288

59,412,042

450,000,000

NAP

Loan

5, 10

Hilton Sandestin Beach Resort

1,933,692

25,623,507

10,101,396

120,000,000

12/31/2044

315.11

213.76

67.8%

315.11

213.76

67.8%

Loan

79 Fifth Avenue

369,000,000

7,549,997

3,815,969

380,365,945

NAP

Loan

5, 8

2355 and 2383 Utah Ave

994,560

9,344,284

42,090,223

85,000,000

NAP

Loan

7, 11

Bay View Seaside MHC

390,147

1,101,605

8,756,792

54,000,000

NAP

Loan

5, 6, 7, B

Dallas Design District

189,235,565

3,362,542

3,947,411

196,545,518

NAP

Loan

625 North Flagler Drive

723,098

2,475,720

7,211,354

39,000,000

NAP

Loan

5, 7

Nut Tree Plaza

124,500,000

2,042,770

2,797,249

129,340,019

NAP

Loan

5, 8, C

Pacific View

982,865

111,631,693

NAP

Loan

Midtown Shopping Center

39,000,000

2,616,688

403,000

42,019,688

NAP

Loan

Yuba City Marketplace

405,610

25,695,000

NAP

Loan

Rivercrest Retail Portfolio

6,565,952

229,612

193,197

2,036,712

17,500,000

NAP

12.01

Property

Garrett Crossing

NAP

12.02

Property

Parkway Pointe

NAP

12.03

Property

Billings Crossing Plaza

NAP

Loan

Secure Self Storage - Norwalk

128,544

107,343

16,747,430

NAP

Loan

Central Plaza

4,183,570

430,015

361,062

16,100,000

NAP

Loan

Backlick Center

25,060,000

306,657

3,737,884

29,104,541

NAP

Loan

New Bern Marketplace

NAP

Loan

6, 7, 12

AmeriLux Portfolio

NAP

17.01

Property

1212 and 1200 Enterprise Drive

NAP

17.02

Property

5205 Freitag Drive

NAP

17.03

Property

1821 Indianhead Drive

NAP

Loan

Calle Perfecto Business Park-San Juan Capistrano

NAP

Loan

6, 7

Mohave Self Storage Portfolio

NAP

19.01

Property

1591 Industrial Road

NAP

19.02

Property

1129 East Interstate Plaza

NAP

19.03

Property

1515 East El Rodeo Road

NAP

19.04

Property

3582 East Gordon Drive

NAP

19.05

Property

4514 Powell Avenue

NAP

19.06

Property

2881 Rhoades Avenue

NAP

19.07

Property

12975 South Oatman Highway

NAP

19.08

Property

3096 Highway 95

NAP

19.09

Property

423 Marina Boulevard

NAP

19.10

Property

3890 Sunshine Drive

NAP

19.11

Property

10407 Barrackman Road

NAP

19.12

Property

2715 Highway 95

NAP

19.13

Property

2065 South Plaza Drive

NAP

19.14

Property

2064 South Plaza Drive

NAP

19.15

Property

2937 Easy Street

NAP

19.16

Property

1735 South Trane Road

NAP

19.17

Property

454 Marina Boulevard

NAP

19.18

Property

5062 East Chiricahua Drive

NAP

Loan

6, 7, 13

Anchorage Self Storage Portfolio

NAP

20.01

Property

A Sentry Mini Storage

NAP

20.02

Property

Top Shelf Storage

NAP

Loan

Oakmead Village Office

NAP

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

Loan

100 Marketplace

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

A-1-45

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Loan

Big Oaks Mini Storage

NAP

Loan

Corner Village at Warren

NAP

Loan

16, 17, 18, F

4601 Owners Corp.

NAP

Loan

16, 17, 18, F

Hugh Grant Gardens Housing Development Fund Corporation

NAP

Loan

16, 17, 18, F

315 West 232nd Street Corp.

NAP

Loan

Mercury Self-Storage

NAP

Loan

16, 17, 18, F

3030 Johnson Avenue Corp.

NAP

Loan

16, 17, 18, F

31171 Owners Corp.

NAP

Loan

Right Move Storage- Fort Worth Northwest

NAP

Loan

Spring Self Storage

NAP

Loan

Don-Mar MHC

NAP

Loan

16, 17, 18, F

Florence Court Corporation

NAP

Loan

16, 17, 18, F

Ketcham Street Tenants Corp.

NAP

Loan

16, 17, 18, F

Steven Lee House, Inc.

NAP

Loan

16, 17, 18, F

339 East 58th Street Owners Corp.

NAP

Loan

16, 17, 18, F

35 Summit Avenue Owners, Ltd.

NAP

Loan

16, 17, 18, F

235 West 108th Street Owners Corp.

NAP

Loan

16, 17, 18, F

61 Horatio Street Apartment Corp.

NAP

Loan

16, 17, 18, F

Park East Owners Corp.

NAP

A-1-46

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

Loan

5, 9, A

Constitution Center

NAP

Loan

5, 10

Hilton Sandestin Beach Resort

317.20

206.45

65.1%

259.31

116.60

45.0%

Loan

79 Fifth Avenue

NAP

Loan

5, 8

2355 and 2383 Utah Ave

NAP

Loan

7, 11

Bay View Seaside MHC

NAP

Loan

5, 6, 7, B

Dallas Design District

NAP

Loan

625 North Flagler Drive

NAP

Loan

5, 7

Nut Tree Plaza

NAP

Loan

5, 8, C

Pacific View

NAP

Loan

Midtown Shopping Center

NAP

Loan

Yuba City Marketplace

NAP

Loan

Rivercrest Retail Portfolio

NAP

12.01

Property

Garrett Crossing

NAP

12.02

Property

Parkway Pointe

NAP

12.03

Property

Billings Crossing Plaza

NAP

Loan

Secure Self Storage - Norwalk

NAP

Loan

Central Plaza

NAP

Loan

Backlick Center

NAP

Loan

New Bern Marketplace

NAP

Loan

6, 7, 12

AmeriLux Portfolio

NAP

17.01

Property

1212 and 1200 Enterprise Drive

NAP

17.02

Property

5205 Freitag Drive

NAP

17.03

Property

1821 Indianhead Drive

NAP

Loan

Calle Perfecto Business Park-San Juan Capistrano

NAP

Loan

6, 7

Mohave Self Storage Portfolio

NAP

19.01

Property

1591 Industrial Road

NAP

19.02

Property

1129 East Interstate Plaza

NAP

19.03

Property

1515 East El Rodeo Road

NAP

19.04

Property

3582 East Gordon Drive

NAP

19.05

Property

4514 Powell Avenue

NAP

19.06

Property

2881 Rhoades Avenue

NAP

19.07

Property

12975 South Oatman Highway

NAP

19.08

Property

3096 Highway 95

NAP

19.09

Property

423 Marina Boulevard

NAP

19.10

Property

3890 Sunshine Drive

NAP

19.11

Property

10407 Barrackman Road

NAP

19.12

Property

2715 Highway 95

NAP

19.13

Property

2065 South Plaza Drive

NAP

19.14

Property

2064 South Plaza Drive

NAP

19.15

Property

2937 Easy Street

NAP

19.16

Property

1735 South Trane Road

NAP

19.17

Property

454 Marina Boulevard

NAP

19.18

Property

5062 East Chiricahua Drive

NAP

Loan

6, 7, 13

Anchorage Self Storage Portfolio

NAP

20.01

Property

A Sentry Mini Storage

NAP

20.02

Property

Top Shelf Storage

NAP

Loan

Oakmead Village Office

NAP

Loan

Orange Self Storage

NAP

Loan

15, 16, 17, 18, F

The Knolls Cooperative Section No. 1, Inc.

NAP

750,000

53,440,000

12.2%

0.0%

NAP

Loan

100 Marketplace

NAP

Loan

16, 17, 18, F

Mutual Housing Association, Inc.

NAP

500,000

34,500,000

17.6%

0.0%

NAP

A-1-47

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)	Coop - Committed Secondary Debt	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
26	Loan		1	Big Oaks Mini Storage	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan		1	Corner Village at Warren	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	16, 17, 18, F	1	4601 Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	13,000,000	39.4%	35.4%	0	17	0	156,193
29	Loan	16, 17, 18, F	1	Hugh Grant Gardens Housing Development Fund Corporation	NAP	NAP	NAP	NAP	NAP	NAP	1,000,000	29,850,000	16.8%	8.0%	0	0	11	NAP
30	Loan	16, 17, 18, F	1	315 West 232nd Street Corp.	NAP	NAP	NAP	NAP	NAP	NAP	500,000	18,700,000	20.3%	1.4%	0	1	0	7,184
31	Loan		1	Mercury Self-Storage	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan	16, 17, 18, F	1	3030 Johnson Avenue Corp.	NAP	NAP	NAP	NAP	NAP	NAP	750,000	12,300,000	28.4%	10.2%	6	0	0	21,212
33	Loan	16, 17, 18, F	1	31171 Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	250,000	42,600,000	7.5%	4.4%	2	0	2	-5,297
34	Loan		1	Right Move Storage- Fort Worth Northwest	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan		1	Spring Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan		1	Don-Mar MHC	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan	16, 17, 18, F	1	Florence Court Corporation	NAP	NAP	NAP	NAP	NAP	NAP	500,000	21,200,000	9.4%	6.9%	2	0	0	-16,281
38	Loan	16, 17, 18, F	1	Ketcham Street Tenants Corp.	NAP	NAP	NAP	NAP	NAP	NAP	250,000	14,230,000	13.4%	4.7%	0	0	3	NAP
39	Loan	16, 17, 18, F	1	Steven Lee House, Inc.	NAP	NAP	NAP	NAP	NAP	NAP	500,000	18,200,000	10.4%	20.5%	0	16	0	162,291
40	Loan	16, 17, 18, F	1	339 East 58th Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	NAP	18,200,000	10.4%	0.0%	0	0	0	NAP
41	Loan	16, 17, 18, F	1	35 Summit Avenue Owners, Ltd.	NAP	NAP	NAP	NAP	NAP	NAP	250,000	16,000,000	10.9%	0.0%	0	0	0	NAP
42	Loan	16, 17, 18, F	1	235 West 108th Street Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	500,000	18,700,000	8.0%	0.0%	0	0	0	NAP
43	Loan	16, 17, 18, F	1	61 Horatio Street Apartment Corp.	NAP	NAP	NAP	NAP	NAP	NAP	250,000	11,300,000	9.7%	14.7%	5	0	0	-24,795
44	Loan	16, 17, 18, F	1	Park East Owners Corp.	NAP	NAP	NAP	NAP	NAP	NAP	100,000	13,500,000	7.4%	0.0%	0	0	0	NAP

A-1-48

BANK 2022-BNK42
Footnotes to Annex A-1

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

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this preliminary prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC^® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.

(5)	With respect to Mortgage Loan No. 1, Constitution Center, Mortgage Loan No. 2, Hilton Sandestin Beach Resort, Mortgage Loan No. 3, 79 Fifth Avenue, Mortgage Loan No. 4, 2355 and 2383 Utah Ave, Mortgage Loan No. 6, Dallas Design District, Mortgage Loan No. 8, Nut Tree Plaza, and Mortgage Loan No. 9, Pacific View, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced A/B Whole Loans—Constitution Center Pari Passu-A/B Whole Loan”, as applicable, and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” and “—Servicing of the Servicing Shift Mortgage Loans” in this prospectus.

(6)	With respect to Mortgage Loan No. 6, Dallas Design District, Mortgage Loan No. 12, Rivercrest Retail Portfolio, Mortgage Loan No. 17, AmeriLux Portfolio, Mortgage Loan No. 19, Mohave Self Storage Portfolio, and Mortgage Loan No. 20, Anchorage Self Storage Portfolio, each such Mortgage Loan is secured by multiple mortgaged properties. For purposes of the statistical information set forth in this preliminary prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(7)	With respect to Mortgage Loan No. 5, Bay View Seaside MHC, Mortgage Loan No. 6, Dallas Design District, Mortgage Loan No. 8, Nut Tree Plaza, Mortgage Loan No. 10, Midtown Shopping Center, Mortgage Loan No. 17, AmeriLux Portfolio, Mortgage Loan No. 19, Mohave Self Storage Portfolio, and Mortgage Loan No. 20, Anchorage Self Storage Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.

(8)	With respect to Mortgage Loan No. 4, 2355 and 2383 Utah Ave, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. With respect to Mortgage Loan No. 9, Pacific View, the related loan documents permit one or more outparcel or other releases with prepayment or defeasance, if there are sale proceeds. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(9)	With respect to Mortgage Loan No. 1, Constitution Center, the Appraised Value constitutes the hypothetical As Is value of $914,000,000, which is based on the assumption that a capital reserve account is established to address the GSA’s free rent under its lease agreement dated April 30, 2021 with a lease commencement date of May 1, 2022. At origination, the borrower deposited $14,343,252 into a free rent reserve. The Appraised Value per SF, Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the “As Is” value, without the assumption that such capital reserve account is established, of $900,000,000 as of December 29, 2021, for the Constitution Center Senior Loans are $638, 44.2%, and 44.2%, respectively, and for the Constitution Center Whole Loan are $638, 50.0% and 50.0%, respectively.

(10)	With respect to Mortgage Loan No. 2, Hilton Sandestin Beach Resort, the Appraised Value represents the As if Renovated/Stabilized, which assumes that the property improvement plan has been completed and is operating at a stabilized capacity as of the date of the value. The estimated cost of all property renovation work was reserved at loan origination.

(11)	With respect to Mortgage Loan No. 5, Bay View Seaside MHC, the related mortgaged property is operated similarly to a multifamily residential development in that the borrower owns both the homes and the pads, which are then leased to the tenants.

(12)	With respect to Mortgage Loan No. 17, AmeriLux Portfolio, the Appraised Value of $27,700,000 represents a portfolio value, which includes an approximately 0.9% portfolio premium over the aggregate individual appraised values of $27,450,000. Based

A-1-49

	on the aggregate “as is” value of the mortgaged properties, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would each be 49.2%.

(13)	With respect to Mortgage Loan No. 20, Anchorage Self Storage Portfolio, the Appraised Value represents a portfolio value, which includes an approximately 3.9% portfolio premium over the aggregate individual appraised values of $15,630,000. Based on the aggregate “as is” value of the mortgaged properties, the Cut-off Date LTV Ratio and Maturity Date LTV Ratio would each be 63.4%.

(14)	With respect to Mortgage Loan No. 21, Oakmead Village Office, the Appraised Value represents the Hypothetical Value which assumes the signed lease once fully executed with Qualcomm Inc. has been provided. Said lease has been signed and has commenced with the tenant making payments. Additionally all estimated tenant improvement work costs were reserved for at loan origination.

(15)	With respect to Mortgage Loan No. 23, The Knolls Cooperative Section No. 1, Inc., the property consists of two separate parcels, tax lots 40 and 42. The borrower owns a fee interest in the parking lot located on tax lot 40 and possesses a leasehold interest in the land and improvements located on tax lot 42 (60 and 80 Knolls Crescent). The subject mortgage encumbers both the borrower’s fee interest in tax lot 40 and the borrower’s leasehold interest in tax lot 42.

(16)	With respect to all residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the residential cooperative Mortgage Loans sold to the trust, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor or is shown same as the borrower in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the residential cooperative Mortgage Loans sold to the trust and is, instead, reflected as not applicable (NAP). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the residential cooperative Mortgage Loans sold to the trust. In addition, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten Net Operating Income and Underwritten Net Cash Flow.

(17)	With respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the information contained in the columns entitled “Subordinate Companion Loan Cut-off Date Balance” and “Subordinate Companion Loan Interest Rate” also includes relevant information regarding the subordinate lines of credit corresponding to such loans, although those subordinate lines of credit are not considered Companion Loans. See the chart column entitled “Non-Trust Mortgage Loan Interest Rate” under “Risk Factors — Other Secured Indebtedness — Additional Debt Secured by Residential Cooperative Properties” in this prospectus.

(18)	With respect to the residential cooperative Mortgage Loans, National Cooperative Bank, N.A., does not generally track whether a borrower has obtained a Small Business Association Paycheck Protection Program Loan. Accordingly, with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., none of the information presented in Annex A-1 accounts for whether the related borrower may have obtained such a loan.

A.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) one percent (1%) of the principal amount of the Loan being prepaid or (b) the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (i) the Interest Rate and (ii) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

B.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator

A-1-50

	is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s reasonable calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Prepayment Date (assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Prepayment Date (or if two or more such securities have maturity dates equally close to the Open Prepayment Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium shall be conclusive and binding on Borrower absent manifest error.

D.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the first (1st) Business Day of the Open Period determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

E.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the first day of the Open Period determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Open Period. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

F.	“Yield Maintenance Premium” is equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium will be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note

A-1-51

prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula:

(1 - (1 + r)^(-n/12)) / r

r = Yield Rate
n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):

(((a-b) / (x-y)) x (z-y)) + b

a = the yield for the longer U.S. Treasury constant maturity
b = the yield for the shorter U.S. Treasury constant maturity
x = the term of the longer U.S. Treasury constant maturity
y = the term of the shorter U.S. Treasury constant maturity
z = “n” (as defined in the present value factor calculation above) divided by 12.

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term will be used, and interpolation will not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee will determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.

A-1-52

Banc of America Merrill Lynch Commercial Mortgage FWPFree writing prospectus