JP Morgan Chase Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-12

Free Writing Prospectus dated July [ ], 2021

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

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

B28 Annex A-1

	Control Number	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	Mortgage Loan Seller	Related Group	Crossed Group	Address	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units
	1	1	Loan		1	One SoHo Square	9.8%	100.0%	GSBI, DBRI, BMO	GSMC, GACC	Yes - Group 1	NAP	161 Avenue of the Americas and 233 Spring Street	New York	New York	New York	10013	Office	CBD	1904-1926	2016	786,891
��	2	2	Loan		1	The Ziggurat	4.3%	100.0%	CREFI	CREFI	NAP	NAP	701-707 3rd Street	West Sacramento	Yolo	California	95605	Office	CBD	1998	NAP	373,725
	3	3	Loan		1	Doral Concourse	4.1%	100.0%	CREFI	CREFI	NAP	NAP	8400 Northwest 36th Street	Doral	Miami-Dade	Florida	33166	Office	Suburban	2001	2018	240,669
	4	4	Loan		1	909 Third Avenue Fee	3.3%	100.0%	JPMCB	JPMCB	NAP	NAP	909 Third Avenue	New York	New York	New York	10022	Other	Leased Fee	NAP	NAP	82,341
	5	5	Loan		1	College Point	2.9%	100.0%	GSBI	GSMC	NAP	NAP	135-05 20th Avenue	College Point	Queens	New York	11356	Retail	Anchored	1998	NAP	331,130
	6	6	Loan		1	Swingline Building	2.9%	100.0%	CREFI	CREFI	Yes - Group 1	NAP	32-00 Skillman Avenue	Long Island City	Queens	New York	11101	Industrial	Flex	1951	2015	369,759
	7	7	Loan		9	U-Haul Sac 22	2.7%		DBNY	GACC	NAP	NAP	Various	Various	Various	Various	Various	Self Storage	Self Storage	Various	Various	282,197
	7.01	7.01	Property		1	Coon Rapids	0.5%	19.7%					3401 Coon Rapids Boulevard Northwest	Coon Rapids	Anoka	Minnesota	55433	Self Storage	Self Storage	1955	2003	41,094
	7.02	7.02	Property		1	Manassas Park	0.4%	16.4%					8537 Centreville Road	Manassas Park	Manassas Park City	Virginia	20111	Self Storage	Self Storage	1974, 1996	NAP	41,125
	7.03	7.03	Property		1	Route 295	0.4%	15.7%					375, 411 and 425 Marginal Way	Portland	Cumberland	Maine	04101	Self Storage	Self Storage	1962, 1963, 1964, 1992	NAP	31,281
	7.04	7.04	Property		1	Westcreek	0.4%	12.8%					3019 Altamesa Boulevard	Fort Worth	Tarrant	Texas	76133	Self Storage	Self Storage	1986	NAP	44,355
	7.05	7.05	Property		1	Causeway Boulevard	0.2%	8.7%					3800 North Causeway Boulevard	Metairie	Jefferson	Louisiana	70002	Self Storage	Self Storage	1994	NAP	21,950
	7.06	7.06	Property		1	State Avenue	0.2%	8.5%					5200 State Avenue	Kansas City	Wyandotte	Kansas	66102	Self Storage	Self Storage	1969-1992	NAP	30,757
	7.07	7.07	Property		1	Ina Road	0.2%	8.3%					4040 West Ina Road	Tucson	Pima	Arizona	85741	Self Storage	Self Storage	1989, 1991	NAP	29,250
	7.08	7.08	Property		1	Jolly & Cedar	0.1%	5.3%					5020 South Cedar Street	Lansing	Ingham	Michigan	48910	Self Storage	Self Storage	1958	2003	23,185
	7.09	7.09	Property		1	Automall	0.1%	4.6%					4655 North Oracle Road	Tucson	Pima	Arizona	85705	Self Storage	Self Storage	1973, 1975, 1983	NAP	19,200
	8	8	Loan		1	Red Rose Commons	2.5%	100.0%	CREFI	CREFI	NAP	NAP	1700 Fruitville Pike	Lancaster	Lancaster	Pennsylvania	17601	Retail	Anchored	1998	NAP	263,453
	9	9	Loan		1	Glenmuir of Naperville	2.4%	100.0%	CREFI	CREFI	NAP	NAP	2604 Rockport Lane	Naperville	Will	Illinois	60564	Multifamily	Garden	1999	NAP	321
	10	10	Loan		1	Watermark Tempe	2.4%	100.0%	DBRI	GACC	NAP	NAP	410 - 430 North Scottsdale Road	Tempe	Maricopa	Arizona	85281	Mixed Use	Office/Retail	2020	NAP	309,176
	11	11	Loan		1	Koppers Building	2.3%	100.0%	JPMCB	JPMCB	NAP	NAP	436 Seventh Avenue	Pittsburgh	Allegheny	Pennsylvania	15219	Office	CBD	1929	2017	333,518
	12	12	Loan		6	Huntsville Office Portfolio	2.2%		CREFI, DBRI	CREFI, GACC	NAP	NAP	Various	Huntsville	Madison	Alabama	Various	Office	CBD	Various	Various	1,033,888
	12.01	12.01	Property		1	Research Place	0.5%	24.9%					5000 Bradford Boulevard Northwest	Huntsville	Madison	Alabama	35805	Office	CBD	1980	NAP	275,928
	12.02	12.02	Property		1	Research Park Office Center	0.5%	21.1%					7037-7067 Madison Pike Northwest	Huntsville	Madison	Alabama	35806	Office	CBD	1999	NAP	236,507
	12.03	12.03	Property		1	Regions Center	0.4%	19.5%					200 Clinton Avenue West	Huntsville	Madison	Alabama	35801	Office	CBD	1990	2006	154,918
	12.04	12.04	Property		1	301 Voyager Way	0.3%	14.7%					301 Voyager Way Northwest	Huntsville	Madison	Alabama	35806	Office	CBD	2007	NAP	110,275
	12.05	12.05	Property		1	Intuitive Center I & II	0.2%	11.0%					5030 Bradford Boulevard Northwest	Huntsville	Madison	Alabama	35805	Office	CBD	1999	NAP	134,318
	12.06	12.06	Property		1	Lakeside Center I & II	0.2%	8.8%					620 Discovery Drive Northwest	Huntsville	Madison	Alabama	35806	Office	CBD	1989	2007	121,942
	13	13	Loan		1	Jacksonville Concourse	2.0%	100.0%	CREFI	CREFI	NAP	NAP	5200, 5210 and 5220 Belfort Road	Jacksonville	Duval	Florida	32256	Office	Suburban	1998	2019	288,147
	14	14	Loan		1	Promenade at New Town	2.0%	100.0%	JPMCB	JPMCB	NAP	NAP	3301 Domain Street	St. Charles	St. Charles	Missouri	63301	Multifamily	Garden	2004-2020	NAP	225
	15	15	Loan		1	Woodbridge Corporate Plaza Leased Fee	2.0%	100.0%	GSBI, AREF	GSMC	NAP	NAP	485 Route 1 South	Iselin	Middlesex	New Jersey	08830	Other	Leased Fee	NAP	NAP	629,190
	16	16	Loan		21	ExchangeRight Net Leased Portfolio #48	2.0%		CREFI	CREFI	NAP	NAP	Various	Various	Various	Various	Various	Various	Various	Various	Various	267,577
	16.01	16.01	Property		1	Food4Less - Chicago Heights	0.2%	10.8%					1333 Western Avenue	Chicago Heights	Cook	Illinois	60411	Retail	Single Tenant	1997	NAP	82,126
	16.02	16.02	Property		1	Walgreens - Bridgeview	0.2%	9.9%					7878 South Harlem Avenue	Bridgeview	Cook	Illinois	60455	Retail	Single Tenant	2001	NAP	15,120
	16.03	16.03	Property		1	Walgreens - Alton	0.2%	8.2%					1650 Washington Avenue	Alton	Madison	Illinois	62002	Retail	Single Tenant	1997	NAP	15,120
	16.04	16.04	Property		1	Walgreens - Alexandria	0.1%	7.5%					1 Viewpoint Drive	Alexandria	Campbell	Kentucky	41001	Retail	Single Tenant	2008	2018	14,820
	16.05	16.05	Property		1	First Midwest Bank - DeKalb	0.1%	5.9%					130 West Lincoln Highway	DeKalb	DeKalb	Illinois	60115	Retail	Single Tenant	2012	NAP	9,708
	16.06	16.06	Property		1	First Midwest Bank - Schaumburg	0.1%	5.6%					2601 West Schaumburg Road	Schaumburg	Cook	Illinois	60194	Retail	Single Tenant	1994	NAP	4,943
	16.07	16.07	Property		1	Walgreens - Oklahoma City	0.1%	4.9%					4300 Southeast 29th Street	Del City	Oklahoma	Oklahoma	73115	Retail	Single Tenant	1996	NAP	13,905
	16.08	16.08	Property		1	CVS - Zanesville	0.1%	4.9%					1208-1212 Maple Avenue	Zanesville	Muskingum	Ohio	43701	Retail	Single Tenant	1999	NAP	10,195
	16.09	16.09	Property		1	CVS Pharmacy - Hagerstown	0.1%	4.8%					10 East Wilson Boulevard	Hagerstown	Washington	Maryland	21740	Retail	Single Tenant	1998	NAP	10,125
	16.10	16.10	Property		1	Fresenius Medical Care - Lawrenceville	0.1%	4.7%					1115 Herrington Road	Lawrenceville	Gwinnett	Georgia	30044	Office	Medical	2005	NAP	8,659
	16.11	16.11	Property		1	First Midwest Bank - Joliet	0.1%	4.7%					1415 West Jefferson Street	Joliet	Will	Illinois	60435	Retail	Single Tenant	1960	NAP	6,299
	16.12	16.12	Property		1	Memorial Health System - Decatur	0.1%	4.7%					4455 US Route 36 East	Decatur	Macon	Illinois	62521	Office	Medical	2011	NAP	5,709
	16.13	16.13	Property		1	CVS - Decatur	0.1%	4.6%					4037 Glenwood Road	Decatur	DeKalb	Georgia	30032	Retail	Single Tenant	1999	NAP	10,125
	16.14	16.14	Property		1	Verizon - Beloit	0.1%	3.3%					2911 Milwaukee Road	Beloit	Rock	Wisconsin	53511	Retail	Single Tenant	2021	NAP	2,500
	16.15	16.15	Property		1	Dollar Tree - Grimes	0.1%	2.6%					480 Gateway Drive	Grimes	Polk	Iowa	50111	Retail	Single Tenant	2021	NAP	9,984
	16.16	16.16	Property		1	Dollar General - Belle Chasse	0.0%	2.2%					206 Woodland Highway	Belle Chasse	Plaquemines	Louisiana	70037	Retail	Single Tenant	2020	NAP	9,026
	16.17	16.17	Property		1	Sherwin Williams - Urbana	0.0%	2.2%					203 North Vine Street	Urbana	Champaign	Illinois	61802	Retail	Single Tenant	2016	NAP	4,000
	16.18	16.18	Property		1	Dollar General - Camden	0.0%	2.2%					2722 Federal Street	Camden	Camden	New Jersey	08105	Retail	Single Tenant	1970	2021	7,987
	16.19	16.19	Property		1	Dollar General - Thibodaux	0.0%	2.1%					1931 Highway 308	Thibodaux	Lafourche	Louisiana	70301	Retail	Single Tenant	2017	NAP	9,026
	16.20	16.20	Property		1	Dollar General - Houma	0.0%	2.1%					308 Grand Caillou Road	Houma	Terrebonne	Louisiana	70363	Retail	Single Tenant	2016	NAP	9,100
	16.21	16.21	Property		1	Dollar General - South Bend	0.0%	2.0%					25460 State Road 2	South Bend	St. Joseph	Indiana	46619	Retail	Single Tenant	2018	NAP	9,100
	17	17	Loan		1	St. John’s Town Center North	1.9%	100.0%	JPMCB	JPMCB	NAP	NAP	4413 Town Center Parkway	Jacksonville	Duval	Florida	32246	Retail	Anchored	2006	NAP	113,139
	18	18	Loan		1	Campbell Plaza	1.9%	100.0%	GSBI	GSMC	NAP	NAP	2800-2990 North Campbell Avenue	Tucson	Pima	Arizona	85719	Retail	Anchored	1987	NAP	176,527
	19	19	Loan		1	Montgomery Plaza	1.9%	100.0%	DBRI	GACC	NAP	NAP	5001 Montgomery Boulevard Northeast	Albuquerque	Bernalillo	New Mexico	87109	Retail	Anchored	1980	2020	290,425
	20	20	Loan		1	2 Washington	1.8%	100.0%	DBRI	GACC	NAP	NAP	2 Washington Street - Unit 3A	New York	New York	New York	10004	Multifamily	High Rise	1972	2018-2020	345
	21	21	Loan		3	CPC Portfolio	1.7%		CREFI	CREFI	NAP	NAP	Various	Various	Various	Various	Various	Retail	Anchored	Various	Various	295,813
	21.01	21.01	Property		1	Gateway Plaza	0.8%	44.9%					1305-1335 Western Boulevard	Jacksonville	Onslow	North Carolina	28546	Retail	Anchored	1999	2001	102,258
	21.02	21.02	Property		1	Westland Plaza	0.6%	35.9%					6725-6905 Odana Road	Madison	Dane	Wisconsin	53719	Retail	Anchored	1979	2003	138,742
	21.03	21.03	Property		1	Orland Corners	0.3%	19.2%					15102-15148 South La Grange Road	Orland Park	Cook	Illinois	60462	Retail	Anchored	1980	NAP	54,813
	22	22	Loan		1	Colonnade Corporate Center	1.7%	100.0%	JPMCB	JPMCB	NAP	NAP	3500, 3700, 3800 Colonnade Parkway	Birmingham	Jefferson	Alabama	35243	Office	Suburban	1989	NAP	419,650
	23	23	Loan		1	125 West 16th Street	1.6%	100.0%	CREFI	CREFI	NAP	NAP	125 West 16th Street	New York	New York	New York	10011	Multifamily	High Rise	1918	2018-2020	53
	24	24	Loan		7	Brooklyn Multi Portfolio	1.6%		CREFI	CREFI	NAP	NAP	Various	Brooklyn	Kings	New York	Various	Multifamily	Low Rise	Various	Various	61
	24.01	24.01	Property		1	4219 15th Avenue	0.4%	24.4%					4219 15th Avenue	Brooklyn	Kings	New York	11219	Multifamily	Low Rise	1930	2019	10
	24.02	24.02	Property		1	662 Park Place	0.4%	22.0%					662 Park Place	Brooklyn	Kings	New York	11216	Multifamily	Low Rise	1931	NAP	13
	24.03	24.03	Property		1	30 Claver Place	0.2%	14.3%					30 Claver Place	Brooklyn	Kings	New York	11238	Multifamily	Low Rise	1938	NAP	9
	24.04	24.04	Property		1	132 New York Avenue	0.2%	12.4%					132 New York Avenue	Brooklyn	Kings	New York	11216	Multifamily	Low Rise	1925	NAP	8
	24.05	24.05	Property		1	269 Kosciuszko Street	0.2%	11.7%					269 Kosciuszko Street	Brooklyn	Kings	New York	11221	Multifamily	Low Rise	1931	2014	7
	24.06	24.06	Property		1	1100 DeKalb Ave	0.1%	7.9%					1100 DeKalb Avenue	Brooklyn	Kings	New York	11221	Multifamily	Low Rise	1925	2013	7
	24.07	24.07	Property		1	119 Albany Ave	0.1%	7.4%					119 Albany Avenue	Brooklyn	Kings	New York	11213	Multifamily	Low Rise	1910	NAP	7
	25	25	Loan		1	4500 Academy Road Distribution Center	1.6%	100.0%	CREFI	CREFI	NAP	NAP	4500 Academy Road	Cookeville	Putnam	Tennessee	38506	Industrial	Warehouse/Distribution	2015	NAP	1,600,000
	26	26	Loan		1	Dreamland Shopping Center	1.5%	100.0%	JPMCB	JPMCB	NAP	NAP	83 South Tunnel Road	Asheville	Buncombe	North Carolina	28805	Retail	Anchored	1999-2000	NAP	262,397
	27	27	Loan		1	The Domain	1.5%	100.0%	GSBI, BANA	GSMC	NAP	NAP	11410 Century Oaks Terrace	Austin	Travis	Texas	78758	Retail	Anchored	2007	2015-2018	886,526
	28	28	Loan		1	733 Amsterdam Ave	1.3%	100.0%	CREFI	CREFI	Yes - Group 2	NAP	733 Amsterdam Avenue	New York	New York	New York	10025	Retail	Unanchored	2016	NAP	21,101
	29	29	Loan		1	949-955 Flatbush Avenue	1.3%	100.0%	CREFI	CREFI	NAP	NAP	949-955 Flatbush Avenue	Brooklyn	Kings	New York	11235	Mixed Use	Office/Retail	2020	NAP	47,917
	30	30	Loan		1	116 East 124th Street	1.3%	100.0%	CREFI	CREFI	NAP	NAP	116-120 East 124th Street	New York	New York	New York	10035	Office	CBD	1920	2010	52,300
	31	31	Loan		3	Cityline Louisiana Storage Portfolio	1.3%		CREFI	CREFI	Yes - Group 3	NAP	Various	Various	Various	Louisiana	Various	Self Storage	Self Storage	Various	NAP	188,060
	31.01	31.01	Property		1	Extra Space Lodi	0.6%	44.8%					6130 Lodi Road	Alexandria	Rapides	Louisiana	71303	Self Storage	Self Storage	2005	NAP	49,205
	31.02	31.02	Property		1	Extra Space Leesville	0.5%	36.4%					12558 Lake Charles Highway	Leesville	Vernon	Louisiana	71446	Self Storage	Self Storage	2000	NAP	104,555
	31.03	31.03	Property		1	Extra Space Windmere	0.2%	18.8%					240 Windermere Boulevard	Alexandria	Rapides	Louisiana	71303	Self Storage	Self Storage	2000	NAP	34,300
	32	32	Loan		1	Pennsauken Logistics Center	1.3%	100.0%	JPMCB	JPMCB	NAP	NAP	8600 River Road	Pennsauken Township	Camden	New Jersey	08110	Industrial	Flex	1964	2020	326,255
	33	33	Loan		1	Wheatland Marketplace	1.3%	100.0%	CREFI	CREFI	NAP	NAP	3116 South Route 59	Naperville	Will	Illinois	60564	Retail	Anchored	1998	2019-2020	83,953
	34	34	Loan		6	Ohio Storage Portfolio	1.1%		CREFI	CREFI	NAP	NAP	Various	Various	Various	Ohio	Various	Self Storage	Self Storage	Various	Various	288,915
	34.01	34.01	Property		1	Budget Storage	0.3%	23.9%					425 Milan Avenue	Norwalk	Huron	Ohio	44857	Self Storage	Self Storage	1990, 1993, 2001, 2003, 2016	NAP	71,300
	34.02	34.02	Property		1	Liberty Avenue Self Storage	0.2%	19.9%					3032 Liberty Avenue	Vermilion	Lorain	Ohio	44089	Self Storage	Self Storage	2005, 2008	NAP	56,585
	34.03	34.03	Property		1	Lorain Baumhart Storage	0.2%	19.5%					6201 Baumhart Road	Lorain	Lorain	Ohio	44053	Self Storage	Self Storage	1995, 2002, 2007, 2015	NAP	49,150
	34.04	34.04	Property		1	Factory Drive	0.1%	13.2%					4817 Factory Drive	Fairfield	Butler	Ohio	45014	Self Storage	Self Storage	1965	2003	44,170
	34.05	34.05	Property		1	All American Mini Storage	0.1%	12.4%					7702 Milan Road	Sandusky	Erie	Ohio	44870	Self Storage	Self Storage	1980, 1994, 1997, 1999, 2008	NAP	38,190
	34.06	34.06	Property		1	Northern Royalton Discount Storage	0.1%	11.1%					10001 York Theta Drive	North Royalton	Cuyahoga	Ohio	44133	Self Storage	Self Storage	1978, 1979, 1980, 1986, 1988	NAP	29,520
	35	35	Loan		1	5800 Uplander	1.1%	100.0%	DBRI	GACC	NAP	NAP	5800 Uplander Way	Culver City	Los Angeles	California	90230	Office	Suburban	1979	2019	30,348
	36	36	Loan		1	Southland Office Center	1.0%	100.0%	DBRI	GACC	NAP	NAP	24301 Southland Drive	Hayward	Alameda	California	94545	Office	Suburban	1969	2001	126,785
	37	37	Loan		1	Lake Mead Decatur	0.9%	100.0%	DBRI	GACC	NAP	NAP	1941 North Decatur Boulevard	Las Vegas	Clark	Nevada	89108	Retail	Anchored	1980	NAP	101,096
	38	38	Loan		1	Cumberland Crossing	0.9%	100.0%	JPMCB	JPMCB	NAP	NAP	2231-2299 North 2nd Street	Millville	Cumberland	New Jersey	08332	Retail	Anchored	1994	NAP	258,414
	39	39	Loan		9	SVEA Portfolio II	0.9%		DBRI	GACC	NAP	NAP	Various	Various	Various	Various	Various	Office	Suburban	Various	NAP	94,066
	39.01	39.01	Property		1	Dallas	0.2%	22.2%					2726-2730 Coombs Creek Drive	Dallas	Dallas	Texas	75211	Office	Suburban	2014	NAP	19,278
	39.02	39.02	Property		1	Spring Valley	0.2%	17.9%					8202 Spring Valley Road	Dallas	Dallas	Texas	75240	Office	Suburban	2010	NAP	18,060
	39.03	39.03	Property		1	Lawton	0.1%	13.3%					924 Southwest 38th Street	Lawton	Comanche	Oklahoma	73505	Office	Suburban	2005	NAP	8,000
	39.04	39.04	Property		1	Grand Prairie	0.1%	9.0%					828 South Carrier Parkway	Grand Prairie	Dallas	Texas	75051	Office	Suburban	2014	NAP	6,800
	39.05	39.05	Property		1	Longview	0.1%	9.0%					2130 Alpine Road	Longview	Gregg	Texas	75601	Office	Suburban	1996	NAP	12,550
	39.06	39.06	Property		1	Garland	0.1%	8.0%					2851 Dairy Road	Garland	Dallas	Texas	75041	Office	Suburban	2016	NAP	7,300
	39.07	39.07	Property		1	San Antonio	0.1%	7.9%					4371 East Southcross Boulevard	San Antonio	Bexar	Texas	78222	Office	Suburban	2012	NAP	9,714
	39.08	39.08	Property		1	Texas City	0.1%	7.6%					5631 Attwater Avenue	Texas City	Galveston	Texas	77539	Office	Suburban	2013	NAP	6,597
	39.09	39.09	Property		1	Odessa	0.0%	5.1%					701 McDonald Street	Odessa	Ector	Texas	79761	Office	Suburban	2013	NAP	5,767
	40	40	Loan		3	Farrell Hampton Portfolio	0.9%		DBRI	GACC	NAP	NAP	Various	Various	Suffolk	New York	Various	Various	Various	Various	Various	44,332
	40.01	40.01	Property		1	269 Butter Lane	0.4%	52.1%					269 Butter Lane	Bridgehampton	Suffolk	New York	11932	Industrial	Flex	2006	NAP	25,256
	40.02	40.02	Property		1	Farrell Executive Plaza	0.3%	34.3%					425 County Road 39	Southampton	Suffolk	New York	11968	Office	Suburban	1985	2001	13,574
	40.03	40.03	Property		1	Watermill Plaza	0.1%	13.6%					734 Montauk Highway	Water Mill	Suffolk	New York	11976	Retail	Unanchored	1975	2014	5,502
	41	41	Loan		1	4201 Tonnelle Ave	0.8%	100.0%	CREFI	CREFI	Yes - Group 4	NAP	4201 Tonnelle Avenue	North Bergen	Hudson	New Jersey	07047	Industrial	Warehouse/Distribution	1940	NAP	91,770
	42	42	Loan		1	Kautex Industrial	0.8%	100.0%	CREFI	CREFI	NAP	NAP	2627 Clark Avenue	Detroit	Wayne	Michigan	48210	Industrial	Flex	1998	2021	147,000
	43	43	Loan		1	Logan Industrial	0.8%	100.0%	CREFI	CREFI	NAP	NAP	1000 Blasingame Road	Hempstead	Waller	Texas	77445	Industrial	Manufacturing	2008	2020	150,102
	44	44	Loan		1	shareDowntown	0.7%	100.0%	DBRI	GACC	NAP	NAP	1310 South Casino Center Boulevard	Las Vegas	Clark	Nevada	89104	Multifamily	Low Rise	2020	NAP	63
	45	45	Loan		1	Lucid Motors	0.7%	100.0%	DBRI	GACC	NAP	NAP	355 Adrian Road	Millbrae	San Mateo	California	94030	Industrial	Warehouse	1959	2019-2020	36,582
	46	46	Loan		1	AAA Platte	0.7%	100.0%	DBRI	GACC	NAP	NAP	4510 Edison Avenue and 625 North Murray Boulevard	Colorado Springs	El Paso	Colorado	80915	Mixed Use	Self Storage/Industrial/Office	1969	1979, 1989, 2020	270,011
	47	47	Loan		1	Mountain View Office	0.7%	100.0%	CREFI	CREFI	NAP	NAP	660 South 200 East	Salt Lake City	Salt Lake	Utah	84111	Office	Suburban	1978	2010	101,403
	48	48	Loan		1	Hillside Apartments	0.7%	100.0%	DBRI	GACC	NAP	NAP	111 Hillside Drive	Independence	Jackson	Missouri	64050	Multifamily	Garden	1972	2019-2020	108
	49	49	Loan		1	La Perla Apartments	0.7%	100.0%	CREFI	CREFI	NAP	NAP	3287 Tara Court East	Speedway	Marion	Indiana	46224	Multifamily	Garden	1964	NAP	228
	50	50	Loan		1	Publix Enterprise	0.7%	100.0%	GSBI	GSMC	Yes - Group 5	NAP	847 Boll Weevil Circle	Enterprise	Coffee	Alabama	36330	Retail	Anchored	2012	NAP	61,002
	51	51	Loan		1	Amazon Prime Wynwood	0.7%	100.0%	CREFI	CREFI	NAP	NAP	65, 101, 129 Northeast 23rd Street	Miami	Miami-Dade	Florida	33137	Industrial	Warehouse/Distribution	1948	2016	38,000
	52	52	Loan		1	Turner Farms	0.7%	100.0%	DBRI	GACC	NAP	NAP	3620 Benson Road	Garner	Wake	North Carolina	27529	Self Storage	Self Storage	1999	2018	109,500
	53	53	Loan		1	3915 14th Avenue	0.7%	100.0%	GSBI	GSMC	NAP	NAP	3915 14th Avenue	Brooklyn	Kings	New York	11218	Mixed Use	Multifamily/Retail/Office	1920	2020	24,035
	54	54	Loan		1	Courtyard Lubbock	0.7%	100.0%	CREFI	CREFI	NAP	NAP	308 Avenue V	Lubbock	Lubbock	Texas	79415	Hospitality	Select Service	2014	NAP	103
	55	55	Loan		1	2102 Avenue Z	0.6%	100.0%	CREFI	CREFI	NAP	NAP	2102 Avenue Z	Brooklyn	Kings	New York	11235	Mixed Use	Office/Retail	2020	NAP	20,813
	56	56	Loan		1	TownPlace Suites by Marriott Cleveland, TN	0.6%	100.0%	DBRI	GACC	NAP	NAP	160 Bernham Drive	Cleveland	Bradley	Tennessee	37312	Hospitality	Extended Stay	2017	NAP	88
	57	57	Loan		1	45 Crossways Park Drive	0.6%	100.0%	CREFI	CREFI	NAP	NAP	43-45 Crossways Park Drive	Woodbury	Nassau	New York	11797	Office	Medical	1966	1997	35,011
	58	58	Loan		1	80 NE 40th Street	0.5%	100.0%	JPMCB	JPMCB	NAP	NAP	80 NE 40th Street	Miami	Miami-Dade	Florida	33137	Retail	Single Tenant	1955	2019	5,668
	59	59	Loan		1	5517 Broadway	0.5%	100.0%	CREFI	CREFI	Yes - Group 2	NAP	5517 Broadway	Bronx	Bronx	New York	10463	Retail	Single Tenant	1952	NAP	11,126
	60	60	Loan		1	Home2 Suites - Columbia SC	0.5%	100.0%	CREFI	CREFI	NAP	NAP	7340 Garners Ferry Road	Columbia	Richland	South Carolina	29209	Hospitality	Extended Stay	2020	NAP	91
	61	61	Loan		2	CityLine TX & TN Portfolio	0.5%		CREFI	CREFI	Yes - Group 3	NAP	Various	Various	Various	Various	Various	Self Storage	Self Storage	Various	Various	91,480
	61.01	61.01	Property		1	Four Seasons Self Storage	0.3%	58.3%					1385 South Jefferson Avenue	Cookeville	Putnam	Tennessee	38506	Self Storage	Self Storage	2004	NAP	59,000
	61.02	61.02	Property		1	Storage Plus of College Station	0.2%	41.7%					11990 Old Wellborn Road	College Station	Brazos	Texas	77845	Self Storage	Self Storage	1993-2002	2018	32,480
	62	62	Loan		1	Shoppes at Stonebrook	0.4%	100.0%	GSBI	GSMC	Yes - Group 5	NAP	1667 Ooltewah Ringgold Road	Ooltewah	Hamilton	Tennessee	37363	Retail	Anchored	2007	NAP	57,625
	63	63	Loan		1	Buckner Pointe Apartments	0.4%	100.0%	CREFI	CREFI	NAP	NAP	4705-4711 West Highway 146	Buckner	Oldham	Kentucky	40010	Multifamily	Garden	2020	NAP	64
	64	64	Loan		1	4001 Dell Ave	0.4%	100.0%	CREFI	CREFI	Yes - Group 4	NAP	4001 Dell Avenue	North Bergen	Hudson	New Jersey	07047	Industrial	Warehouse/Distribution	1926	2020	50,600
	65	65	Loan		1	2679 Redondo	0.4%	100.0%	CREFI	CREFI	NAP	NAP	2679 Redondo Avenue	Long Beach	Los Angeles	California	90806	Office	Medical	1960	NAP	13,564
	66	66	Loan		1	CIC Gilbert	0.4%	100.0%	CREFI	CREFI	NAP	NAP	838 West Elliot Road	Gilbert	Maricopa	Arizona	85233	Office	Medical	2000	2008, 2021	15,286
	67	67	Loan		1	Vallen Distribution Center	0.4%	100.0%	CREFI	CREFI	NAP	NAP	12717 Ann Street	Santa Fe Springs	Los Angeles	California	90670	Industrial	Warehouse/Distribution	2001	NAP	56,481
	68	68	Loan		2	Conroe Texas Multifamily Portfolio	0.3%		DBRI	GACC	NAP	NAP	Various	Conroe	Montgomery	Texas	77301	Multifamily	Garden	Various	NAP	36
	68.01	68.01	Property		1	The Lofts of Conroe	0.3%	80.8%					701 & 715 North Frazier Street	Conroe	Montgomery	Texas	77301	Multifamily	Garden	2019-2020	NAP	30
	68.02	68.02	Property		1	Glenwood Villas	0.1%	19.2%					909-913 West Lewis Street	Conroe	Montgomery	Texas	77301	Multifamily	Garden	2020	NAP	6
	69	69	Loan		1	4138 Broadway	0.3%	100.0%	CREFI	CREFI	Yes - Group 2	NAP	4138 Broadway	New York	New York	New York	10033	Retail	Single Tenant	1927	NAP	5,458
	70	70	Loan		1	Fairway at Fianna Hills	0.2%	100.0%	DBRI	GACC	NAP	NAP	2100 Brooken Hill Drive	Fort Smith	Sebastian	Arkansas	72908	Multifamily	Garden	1978	NAP	77
	71	71	Loan		1	Cityline Port Charlotte	0.2%	100.0%	CREFI	CREFI	Yes - Group 3	NAP	23227 Freedom Avenue	Port Charlotte	Charlotte	Florida	33980	Self Storage	Self Storage	1984	1997	35,113

B28 Annex A-1

Control Number	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	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.)
					1		2		2
1	SF	597.29	135,000,000	135,000,000	135,000,000	2.72466879%	0.01486%	2.70980879%	NAP	310,782.53	NAP	3,729,390.36	Interest Only	No	Actual/360	84	84	84	84	0
2	SF	158.04	59,065,000	59,065,000	59,065,000	3.13000%	0.01986%	3.11014%	NAP	156,200.95	NAP	1,874,411.40	Interest Only	No	Actual/360	120	120	120	120	0
3	SF	232.68	56,000,000	56,000,000	56,000,000	3.31000%	0.00986%	3.30014%	NAP	156,612.04	NAP	1,879,344.48	Interest Only	No	Actual/360	120	120	120	120	0
4	SF	546.51	45,000,000	45,000,000	45,000,000	3.18800%	0.00986%	3.17814%	NAP	121,210.42	NAP	1,454,525.04	Interest Only - ARD	Yes	Actual/360	120	119	120	119	0
5	SF	211.40	40,000,000	40,000,000	40,000,000	3.56600%	0.00986%	3.55614%	NAP	120,517.59	NAP	1,446,211.08	Interest Only	No	Actual/360	120	119	120	119	0
6	SF	108.18	40,000,000	40,000,000	40,000,000	3.50000%	0.00986%	3.49014%	NAP	118,287.04	NAP	1,419,444.48	Interest Only	No	Actual/360	120	120	120	120	0
7	SF	133.36	37,720,000	37,633,193	25,611,869	2.59000%	0.00986%	2.58014%	170,932.98	NAP	2,051,195.76	NAP	Amortizing Balloon - ARD	Yes	Actual/360	0	0	120	119	300
7.01	SF		7,444,226	7,427,094	5,054,627
7.02	SF		6,169,340	6,155,142	4,188,980
7.03	SF		5,914,363	5,900,752	4,015,851
7.04	SF		4,839,024	4,827,888	3,285,696
7.05	SF		3,275,903	3,268,364	2,224,337
7.06	SF		3,198,301	3,190,941	2,171,645
7.07	SF		3,137,329	3,130,109	2,130,245
7.08	SF		2,017,646	2,013,003	1,369,981
7.09	SF		1,723,868	1,719,901	1,170,506
8	SF	128.86	34,000,000	33,947,501	26,289,462	3.28000%	0.00986%	3.27014%	148,530.54	NAP	1,782,366.48	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
9	Units	102,928.35	33,040,000	33,040,000	33,040,000	2.42000%	0.00986%	2.41014%	NAP	67,556.09	NAP	810,673.08	Interest Only	No	Actual/360	120	119	120	119	0
10	SF	391.36	32,500,000	32,500,000	32,500,000	2.84000%	0.00986%	2.83014%	NAP	77,984.95	NAP	935,819.40	Interest Only	No	Actual/360	120	120	120	120	0
11	SF	94.45	31,500,000	31,500,000	26,074,132	3.39600%	0.00986%	3.38614%	139,626.73	90,383.13	1,675,520.76	1,084,597.56	Interest Only, Amortizing Balloon	No	Actual/360	24	23	120	119	360
12	SF	77.38	30,000,000	30,000,000	23,312,120	3.41000%	0.00986%	3.40014%	133,210.77	NAP	1,598,529.24	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
12.01	SF		7,464,750	7,464,750	5,800,638
12.02	SF		6,331,875	6,331,875	4,920,314
12.03	SF		5,842,875	5,842,875	4,540,327
12.04	SF		4,414,500	4,414,500	3,430,378
12.05	SF		3,294,750	3,294,750	2,560,254
12.06	SF		2,651,250	2,651,250	2,060,209
13	SF	97.00	27,950,000	27,950,000	27,950,000	3.21000%	0.00986%	3.20014%	NAP	75,804.67	NAP	909,656.04	Interest Only	No	Actual/360	84	83	84	83	0
14	Units	122,222.22	27,500,000	27,500,000	27,500,000	3.18000%	0.02986%	3.15014%	NAP	73,887.15	NAP	886,645.80	Interest Only	No	Actual/360	120	119	120	119	0
15	SF	79.41	27,500,000	27,481,667	26,950,000	3.93800%	0.00986%	3.92814%	100,437.30	91,270.63	1,205,247.60	1,095,247.56	Interest Only	No	Actual/360	120	118	120	118	0
16	SF	175.78	27,000,000	27,000,000	27,000,000	3.16500%	0.00986%	3.15514%	NAP	72,201.56	NAP	866,418.72	Interest Only	No	Actual/360	120	119	120	119	0
16.01	SF		2,927,607	2,927,607	2,927,607
16.02	SF		2,669,289	2,669,289	2,669,289
16.03	SF		2,210,056	2,210,056	2,210,056
16.04	SF		2,037,844	2,037,844	2,037,844
16.05	SF		1,590,092	1,590,092	1,590,092
16.06	SF		1,521,208	1,521,208	1,521,208
16.07	SF		1,331,774	1,331,774	1,331,774
16.08	SF		1,320,293	1,320,293	1,320,293
16.09	SF		1,285,851	1,285,851	1,285,851
16.10	SF		1,262,889	1,262,889	1,262,889
16.11	SF		1,262,889	1,262,889	1,262,889
16.12	SF		1,262,889	1,262,889	1,262,889
16.13	SF		1,231,317	1,231,317	1,231,317
16.14	SF		881,152	881,152	881,152
16.15	SF		688,849	688,849	688,849
16.16	SF		605,613	605,613	605,613
16.17	SF		605,613	605,613	605,613
16.18	SF		605,613	605,613	605,613
16.19	SF		579,781	579,781	579,781
16.20	SF		574,041	574,041	574,041
16.21	SF		545,339	545,339	545,339
17	SF	229.81	26,000,000	26,000,000	26,000,000	3.45000%	0.00986%	3.44014%	NAP	75,788.19	NAP	909,458.28	Interest Only	No	Actual/360	120	119	120	119	0
18	SF	145.96	25,800,000	25,765,767	20,501,975	4.01000%	0.05861%	3.95139%	123,321.93	NAP	1,479,863.16	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
19	SF	87.80	25,500,000	25,500,000	22,002,349	3.90000%	0.00986%	3.89014%	120,275.39	84,026.04	1,443,304.68	1,008,312.48	Interest Only, Amortizing Balloon	No	Actual/360	36	35	120	119	360
20	Units	381,159.42	25,000,000	25,000,000	25,000,000	3.45000%	0.00986%	3.44014%	NAP	72,873.26	NAP	874,479.12	Interest Only	No	Actual/360	120	120	120	120	0
21	SF	79.10	23,400,000	23,400,000	20,513,381	4.16000%	0.00986%	4.15014%	125,590.44	NAP	1,507,085.28	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	300
21.01	SF		10,500,000	10,500,000	9,204,722
21.02	SF		8,400,000	8,400,000	7,363,778
21.03	SF		4,500,000	4,500,000	3,944,881
22	SF	197.78	23,000,000	23,000,000	19,671,776	4.55000%	0.00986%	4.54014%	117,221.92	88,419.56	1,406,663.04	1,061,034.72	Interest Only, Amortizing Balloon	No	Actual/360	24	23	120	119	360
23	Units	424,528.30	22,500,000	22,500,000	22,500,000	3.33000%	0.00986%	3.32014%	NAP	63,304.69	NAP	759,656.28	Interest Only	No	Actual/360	120	119	120	119	0
24	Units	368,852.46	22,500,000	22,500,000	22,500,000	3.77000%	0.00986%	3.76014%	NAP	71,669.27	NAP	860,031.24	Interest Only	No	Actual/360	120	120	120	120	0
24.01	Units		5,490,000	5,490,000	5,490,000
24.02	Units		4,940,000	4,940,000	4,940,000
24.03	Units		3,210,000	3,210,000	3,210,000
24.04	Units		2,790,000	2,790,000	2,790,000
24.05	Units		2,640,000	2,640,000	2,640,000
24.06	Units		1,770,000	1,770,000	1,770,000
24.07	Units		1,660,000	1,660,000	1,660,000
25	SF	45.00	22,000,000	22,000,000	22,000,000	3.53333%	0.00986%	3.52347%	NAP	65,677.41	NAP	788,128.92	Interest Only	No	Actual/360	120	118	120	118	0
26	SF	76.60	20,100,000	20,100,000	18,034,777	3.35600%	0.00986%	3.34614%	88,650.08	56,993.74	1,063,800.96	683,924.88	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360
27	SF	236.88	20,000,000	20,000,000	20,000,000	3.09400%	0.01111%	3.08289%	NAP	52,282.87	NAP	627,394.44	Interest Only	No	Actual/360	120	119	120	119	0
28	SF	872.00	18,400,000	18,400,000	18,400,000	3.43000%	0.00986%	3.42014%	NAP	53,323.80	NAP	639,885.60	Interest Only	No	Actual/360	120	120	120	120	0
29	SF	375.65	18,000,000	18,000,000	18,000,000	3.55000%	0.00986%	3.54014%	NAP	53,989.58	NAP	647,874.96	Interest Only	No	Actual/360	120	120	120	120	0
30	SF	344.17	18,000,000	18,000,000	18,000,000	3.37000%	0.00986%	3.36014%	NAP	51,252.08	NAP	615,024.96	Interest Only	No	Actual/360	120	120	120	120	0
31	SF	94.76	17,821,178	17,821,178	15,130,861	3.27000%	0.00986%	3.26014%	77,754.65	49,237.19	933,055.80	590,846.28	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360
31.01	SF		7,982,256	7,982,256	6,777,240
31.02	SF		6,484,265	6,484,265	5,505,389
31.03	SF		3,354,657	3,354,657	2,848,232
32	SF	54.41	17,750,000	17,750,000	15,295,927	3.85000%	0.00986%	3.84014%	83,213.46	57,738.86	998,561.52	692,866.32	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360
33	SF	208.45	17,500,000	17,500,000	15,465,332	3.84000%	0.00986%	3.83014%	81,941.53	56,777.78	983,298.36	681,333.36	Interest Only, Amortizing Balloon	No	Actual/360	48	47	120	119	360
34	SF	51.92	15,000,000	15,000,000	15,000,000	3.47000%	0.03861%	3.43139%	NAP	43,977.43	NAP	527,729.16	Interest Only	No	Actual/360	120	119	120	119	0
34.01	SF		3,590,000	3,590,000	3,590,000
34.02	SF		2,980,000	2,980,000	2,980,000
34.03	SF		2,920,000	2,920,000	2,920,000
34.04	SF		1,980,000	1,980,000	1,980,000
34.05	SF		1,860,000	1,860,000	1,860,000
34.06	SF		1,670,000	1,670,000	1,670,000
35	SF	482.24	14,635,000	14,635,000	14,635,000	3.93800%	0.00986%	3.92814%	NAP	48,694.24	NAP	584,330.88	Interest Only	No	Actual/360	120	119	120	119	0
36	SF	107.66	13,650,000	13,650,000	13,650,000	3.25500%	0.04986%	3.20514%	NAP	37,539.87	NAP	450,478.44	Interest Only	No	Actual/360	120	119	120	119	0
37	SF	118.95	12,025,000	12,025,000	12,025,000	2.94000%	0.00986%	2.93014%	NAP	29,870.43	NAP	358,445.16	Interest Only	No	Actual/360	120	119	120	119	0
38	SF	46.37	12,000,000	11,982,015	9,331,327	3.42700%	0.04986%	3.37714%	53,397.56	NAP	640,770.72	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
39	SF	125.55	11,810,000	11,810,000	9,431,514	4.15000%	0.00986%	4.14014%	57,408.80	NAP	688,905.60	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
39.01	SF		2,626,817	2,626,817	2,097,787
39.02	SF		2,114,268	2,114,268	1,688,463
39.03	SF		1,566,124	1,566,124	1,250,713
39.04	SF		1,067,812	1,067,812	852,759
39.05	SF		1,067,811	1,067,811	852,758
39.06	SF		939,675	939,675	750,428
39.07	SF		932,556	932,556	744,743
39.08	SF		896,962	896,962	716,318
39.09	SF		597,975	597,975	477,545
40	SF	265.05	11,750,000	11,750,000	9,161,965	3.50000%	0.00986%	3.49014%	52,762.75	NAP	633,153.00	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
40.01	SF		6,118,343	6,118,343	4,770,728
40.02	SF		4,032,544	4,032,544	3,144,343
40.03	SF		1,599,112	1,599,112	1,246,895
41	SF	123.24	11,310,000	11,310,000	11,310,000	3.85000%	0.00986%	3.84014%	NAP	36,790.23	NAP	441,482.76	Interest Only	No	Actual/360	60	60	60	60	0
42	SF	74.83	11,000,000	11,000,000	9,877,738	3.40000%	0.00986%	3.39014%	48,782.94	31,599.54	585,395.28	379,194.48	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360
43	SF	69.95	10,500,000	10,500,000	8,124,762	3.30000%	0.00986%	3.29014%	45,985.30	NAP	551,823.60	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
44	Units	162,698.41	10,250,000	10,250,000	10,250,000	3.32000%	0.00986%	3.31014%	NAP	28,752.20	NAP	345,026.40	Interest Only	No	Actual/360	120	119	120	119	0
45	SF	273.36	10,000,000	10,000,000	10,000,000	3.99000%	0.00986%	3.98014%	NAP	33,711.81	NAP	404,541.72	Interest Only	No	Actual/360	120	119	120	119	0
46	SF	35.27	9,522,000	9,522,000	9,522,000	3.31900%	0.00986%	3.30914%	NAP	26,702.05	NAP	320,424.60	Interest Only	No	Actual/360	120	119	120	119	0
47	SF	93.69	9,500,000	9,500,000	7,578,628	4.12000%	0.05861%	4.06139%	46,014.13	NAP	552,169.56	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
48	Units	87,849.72	9,500,000	9,487,769	7,587,185	4.15000%	0.00986%	4.14014%	46,179.82	NAP	554,157.84	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
49	Units	41,608.25	9,500,000	9,486,681	7,477,696	3.75000%	0.05861%	3.69139%	43,995.98	NAP	527,951.76	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
50	SF	148.97	9,100,000	9,087,639	7,202,483	3.90000%	0.05861%	3.84139%	42,921.81	NAP	515,061.72	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
51	SF	236.84	9,000,000	9,000,000	9,000,000	3.19000%	0.00986%	3.18014%	NAP	24,257.29	NAP	291,087.48	Interest Only	No	Actual/360	60	60	60	60	0
52	SF	82.19	9,000,000	9,000,000	6,977,539	3.35000%	0.00986%	3.34014%	39,664.22	NAP	475,970.64	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
53	SF	374.45	9,000,000	9,000,000	9,000,000	3.94200%	0.00986%	3.93214%	NAP	29,975.63	NAP	359,707.56	Interest Only	No	Actual/360	120	119	120	119	0
54	Rooms	86,893.20	8,950,000	8,950,000	8,208,260	4.64000%	0.00986%	4.63014%	46,095.87	NAP	553,150.44	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	360
55	SF	420.41	8,750,000	8,750,000	8,750,000	3.75000%	0.00986%	3.74014%	NAP	27,723.52	NAP	332,682.24	Interest Only	No	Actual/360	120	119	120	119	0
56	Rooms	96,590.91	8,500,000	8,500,000	7,102,889	4.65000%	0.00986%	4.64014%	43,829.13	33,394.97	525,949.56	400,739.64	Interest Only, Amortizing Balloon	No	Actual/360	12	11	120	119	360
57	SF	228.50	8,000,000	8,000,000	8,000,000	3.78000%	0.00986%	3.77014%	NAP	25,550.00	NAP	306,600.00	Interest Only	No	Actual/360	84	83	84	83	0
58	SF	1,323.22	7,500,000	7,500,000	5,914,063	3.80000%	0.04986%	3.75014%	34,946.80	NAP	419,361.60	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360
59	SF	629.16	7,000,000	7,000,000	7,000,000	3.45000%	0.00986%	3.44014%	NAP	20,404.51	NAP	244,854.12	Interest Only	No	Actual/360	120	120	120	120	0
60	Rooms	76,809.73	7,000,000	6,989,685	5,460,512	3.51000%	0.00986%	3.50014%	31,472.22	NAP	377,666.64	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360
61	SF	70.67	6,464,905	6,464,905	5,553,183	3.72000%	0.00986%	3.71014%	29,830.04	20,319.56	357,960.48	243,834.72	Interest Only, Amortizing Balloon	No	Actual/360	36	35	120	119	360
61.01	SF		3,766,195	3,766,195	3,235,062
61.02	SF		2,698,710	2,698,710	2,318,121
62	SF	106.56	6,160,000	6,140,689	4,778,175	3.36300%	0.05861%	3.30439%	27,192.23	NAP	326,306.76	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360
63	Units	95,875.00	6,136,000	6,136,000	6,136,000	3.50000%	0.00986%	3.49014%	NAP	18,145.23	NAP	217,742.76	Interest Only	No	Actual/360	120	119	120	119	0
64	SF	113.64	5,750,000	5,750,000	5,750,000	3.85000%	0.00986%	3.84014%	NAP	18,704.14	NAP	224,449.68	Interest Only	No	Actual/360	60	60	60	60	0
65	SF	376.00	5,100,000	5,100,000	4,608,485	3.75000%	0.00986%	3.74014%	23,618.92	16,158.85	283,427.04	193,906.20	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360
66	SF	329.06	5,030,000	5,030,000	4,309,589	3.62000%	0.00986%	3.61014%	22,925.23	15,384.58	275,102.76	184,614.96	Interest Only, Amortizing Balloon	No	Actual/360	36	36	120	120	360
67	SF	88.53	5,000,000	5,000,000	4,512,552	3.68000%	0.00986%	3.67014%	22,957.63	15,546.30	275,491.56	186,555.60	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360
68	Units	127,111.11	4,576,000	4,576,000	4,576,000	4.20400%	0.00986%	4.19414%	NAP	16,253.91	NAP	195,046.92	Interest Only	No	Actual/360	120	118	120	118	0
68.01	Units		3,698,234	3,698,234	3,698,234
68.02	Units		877,766	877,766	877,766
69	SF	732.87	4,000,000	4,000,000	4,000,000	3.45000%	0.00986%	3.44014%	NAP	11,659.72	NAP	139,916.64	Interest Only	No	Actual/360	120	120	120	120	0
70	Units	43,636.36	3,360,000	3,360,000	2,800,272	3.62600%	0.00986%	3.61614%	15,325.21	10,293.81	183,902.52	123,525.72	Interest Only, Amortizing Balloon	No	Actual/360	24	22	120	118	360
71	SF	90.55	3,179,610	3,179,610	3,179,610	3.86000%	0.00986%	3.85014%	NAP	10,369.80	NAP	124,437.60	Interest Only	No	Actual/360	60	59	60	59	0

B28 Annex A-1

Control Number	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	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 ($)	Most Recent NOI Date	Most Recent Description
									3
1	0	7/9/2021	0	6	9/6/2021	NAP	8/6/2028	NAP	0	0	YM(24),DorYM(54),O(6)	66,971,660	15,563,367	51,408,293	4/30/2021	T-12
2	0	7/20/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	11,818,308	4,399,910	7,418,398	4/30/2021	T-12
3	0	7/12/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	7,340,651	2,226,691	5,113,960	4/30/2021	T-12
4	0	6/11/2021	1	5	8/5/2021	NAP	7/5/2031	5/5/2041	3	0	L(25),YM1(91),O(4)	NAV	NAV	NAV	NAV	NAV
5	0	6/15/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(91),O(4)	9,166,210	3,525,049	5,641,161	3/31/2021	T-12
6	0	7/9/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(91),O(5)	6,147,116	1,617,551	4,529,566	4/30/2021	T-12
7	299	6/30/2021	1	6	8/6/2021	8/6/2021	7/6/2031	7/6/2041	0	0	L(25),D(91),O(4)	6,101,022	2,011,859	4,089,163	4/30/2021	T-12
7.01												NAV	NAV	NAV	NAV	NAV
7.02												NAV	NAV	NAV	NAV	NAV
7.03												NAV	NAV	NAV	NAV	NAV
7.04												NAV	NAV	NAV	NAV	NAV
7.05												NAV	NAV	NAV	NAV	NAV
7.06												NAV	NAV	NAV	NAV	NAV
7.07												NAV	NAV	NAV	NAV	NAV
7.08												NAV	NAV	NAV	NAV	NAV
7.09												NAV	NAV	NAV	NAV	NAV
8	359	6/30/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(91),O(4)	4,826,454	1,268,443	3,558,011	3/31/2021	T-12
9	0	6/24/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(91),O(4)	6,878,171	2,198,074	4,680,097	4/30/2021	T-12
10	0	7/16/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(89),O(7)	7,604,935	1,165,972	6,438,963	4/30/2021	T-12
11	360	6/4/2021	1	1	8/1/2021	8/1/2023	7/1/2031	NAP	0	0	L(25),D(92),O(3)	5,545,160	2,838,799	2,706,361	3/31/2021	T-12
12	360	7/20/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(92),O(4)	17,664,651	8,409,886	9,254,766	4/30/2021	T-12
12.01												4,236,806	2,151,455	2,085,351	4/30/2021	T-12
12.02												3,353,872	1,292,352	2,061,520	4/30/2021	T-12
12.03												3,529,057	1,638,266	1,890,792	4/30/2021	T-12
12.04												1,929,126	889,278	1,039,848	4/30/2021	T-12
12.05												2,581,328	1,324,780	1,256,549	4/30/2021	T-12
12.06												2,034,462	1,113,756	920,706	4/30/2021	T-12
13	0	6/10/2021	1	6	8/6/2021	NAP	7/6/2028	NAP	0	0	L(25),D(54),O(5)	5,228,985	2,340,837	2,888,148	3/31/2021	T-12
14	0	6/23/2021	1	1	8/1/2021	NAP	7/1/2031	NAP	5	0	L(13),YM1(104),O(3)	3,337,110	1,197,779	2,139,331	4/30/2021	T-12
15	0	5/24/2021	2	6	7/6/2021	7/6/2021	6/6/2031	NAP	0	0	L(26),D(90),O(4)	NAV	NAV	NAV	NAV	NAV
16	0	6/30/2021	1	1	8/1/2021	NAP	7/1/2031	NAP	0	0	L(25),D(91),O(4)	NAV	NAV	NAV	NAV	NAV
16.01												NAV	NAV	NAV	NAV	NAV
16.02												NAV	NAV	NAV	NAV	NAV
16.03												NAV	NAV	NAV	NAV	NAV
16.04												NAV	NAV	NAV	NAV	NAV
16.05												NAV	NAV	NAV	NAV	NAV
16.06												NAV	NAV	NAV	NAV	NAV
16.07												NAV	NAV	NAV	NAV	NAV
16.08												NAV	NAV	NAV	NAV	NAV
16.09												NAV	NAV	NAV	NAV	NAV
16.10												NAV	NAV	NAV	NAV	NAV
16.11												NAV	NAV	NAV	NAV	NAV
16.12												NAV	NAV	NAV	NAV	NAV
16.13												NAV	NAV	NAV	NAV	NAV
16.14												NAV	NAV	NAV	NAV	NAV
16.15												NAV	NAV	NAV	NAV	NAV
16.16												NAV	NAV	NAV	NAV	NAV
16.17												NAV	NAV	NAV	NAV	NAV
16.18												NAV	NAV	NAV	NAV	NAV
16.19												NAV	NAV	NAV	NAV	NAV
16.20												NAV	NAV	NAV	NAV	NAV
16.21												NAV	NAV	NAV	NAV	NAV
17	0	6/29/2021	1	1	8/1/2021	NAP	7/1/2031	NAP	0	0	L(25),D(89),O(6)	3,109,676	909,380	2,200,296	12/31/2020	T-12
18	359	7/1/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(91),O(4)	2,792,035	976,282	1,815,753	4/30/2021	T-12
19	360	7/2/2021	1	6	8/6/2021	8/6/2024	7/6/2031	NAP	0	0	L(25),D(90),O(5)	4,131,095	1,277,959	2,853,136	5/31/2021	T-12
20	0	7/20/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	NAV	NAV	NAV	NAV	NAV
21	300	7/16/2021	0	6	9/6/2021	9/6/2021	8/6/2026	NAP	0	0	L(24),D(30),O(6)	4,510,936	1,459,828	3,051,108	6/30/2021	T-12
21.01												1,710,284	407,062	1,303,222	6/30/2021	T-12
21.02												1,669,554	458,331	1,211,223	6/30/2021	T-12
21.03												1,131,098	594,435	536,663	6/30/2021	T-12
22	360	6/8/2021	1	5	8/5/2021	8/5/2023	7/5/2031	NAP	0	0	L(25),YM1(92),O(3)	8,556,086	3,041,172	5,514,914	12/31/2020	T-12
23	0	6/30/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(92),O(3)	516,172	542,715	(26,543)	3/31/2021	T-12
24	0	7/20/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(93),O(3)	2,178,132	393,508	1,784,624	2/28/2021	T-12
24.01												524,200	116,211	407,989	2/28/2021	T-12
24.02												502,000	63,677	438,323	2/28/2021	T-12
24.03												291,772	37,348	254,423	2/28/2021	T-12
24.04												241,455	39,178	202,277	2/28/2021	T-12
24.05												248,740	46,391	202,349	2/28/2021	T-12
24.06												210,750	59,324	151,426	2/28/2021	T-12
24.07												159,215	31,379	127,836	2/28/2021	T-12
25	0	5/26/2021	2	6	7/6/2021	NAP	6/6/2031	NAP	0	0	L(26),D(90),O(4)	NAV	NAV	NAV	NAV	NAV
26	360	7/16/2021	0	1	9/1/2021	9/1/2026	8/1/2031	NAP	5	0	L(25),YM1(92),O(3)	3,157,740	812,049	2,345,691	12/31/2020	T-12
27	0	6/16/2021	1	1	8/1/2021	NAP	7/1/2031	NAP	0	0	L(25),D(88),O(7)	37,016,924	11,245,945	25,770,979	4/30/2021	T-12
28	0	7/13/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	873,321	506,918	366,403	12/31/2020	T-12
29	0	7/7/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(91),O(5)	NAV	NAV	NAV	NAV	NAV
30	0	7/14/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),DorYM1(92),O(4)	2,059,070	488,048	1,571,022	3/31/2021	T-12
31	360	7/14/2021	0	6	9/6/2021	9/6/2024	8/6/2031	NAP	0	0	L(24),D(92),O(4)	2,273,188	698,563	1,574,625	5/31/2021	T-12
31.01												905,746	233,241	672,505	5/31/2021	T-12
31.02												904,009	292,775	611,234	5/31/2021	T-12
31.03												463,433	172,547	290,885	5/31/2021	T-12
32	360	7/12/2021	0	1	9/1/2021	9/1/2024	8/1/2031	NAP	0	0	L(24),D(93),O(3)	NAV	NAV	NAV	NAV	NAV
33	360	6/9/2021	1	6	8/6/2021	8/6/2025	7/6/2031	NAP	0	0	L(25),D(92),O(3)	1,700,542	602,150	1,098,391	4/30/2021	T-12
34	0	6/16/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(91),O(4)	2,145,485	734,525	1,410,961	4/30/2021	T-12
34.01												418,093	106,409	311,685	4/30/2021	T-12
34.02												473,588	171,216	302,372	4/30/2021	T-12
34.03												371,300	118,058	253,242	4/30/2021	T-12
34.04												290,266	93,001	197,265	4/30/2021	T-12
34.05												280,827	120,651	160,176	4/30/2021	T-12
34.06												311,411	125,190	186,220	4/30/2021	T-12
35	0	6/23/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(90),O(5)	NAV	NAV	NAV	NAV	NAV
36	0	6/24/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(90),O(5)	2,551,863	1,301,285	1,250,578	3/31/2021	T-12
37	0	7/8/2021	1	11	8/11/2021	NAP	7/11/2031	NAP	0	0	L(25),D(89),O(6)	1,673,866	512,787	1,161,078	3/31/2021	T-12
38	359	6/18/2021	1	1	8/1/2021	8/1/2021	7/1/2031	NAP	0	0	L(25),YM1(89),O(6)	2,533,218	982,652	1,550,566	2/28/2021	T-12
39	360	7/19/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(91),O(5)	NAV	NAV	NAV	NAV	NAV
39.01												NAV	NAV	NAV	NAV	NAV
39.02												NAV	NAV	NAV	NAV	NAV
39.03												NAV	NAV	NAV	NAV	NAV
39.04												NAV	NAV	NAV	NAV	NAV
39.05												NAV	NAV	NAV	NAV	NAV
39.06												NAV	NAV	NAV	NAV	NAV
39.07												NAV	NAV	NAV	NAV	NAV
39.08												NAV	NAV	NAV	NAV	NAV
39.09												NAV	NAV	NAV	NAV	NAV
40	360	7/20/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(92),O(4)	1,290,354	161,512	1,128,843	5/31/2021	T-12
40.01												NAV	NAV	NAV	NAV	NAV
40.02												NAV	NAV	NAV	NAV	NAV
40.03												NAV	NAV	NAV	NAV	NAV
41	0	7/19/2021	0	6	9/6/2021	NAP	8/6/2026	NAP	0	0	L(24),D(33),O(3)	1,104,576	240,484	864,093	4/30/2021	T-12
42	360	7/7/2021	0	6	9/6/2021	9/6/2026	8/6/2031	NAP	0	0	L(24),D(93),O(3)	1,371,448	233,446	1,138,002	12/31/2020	T-12
43	360	7/19/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(93),O(3)	NAV	NAV	NAV	NAV	NAV
44	0	6/11/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(90),O(5)	528,524	168,184	360,340	4/30/2021	T-12
45	0	6/29/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(90),O(5)	NAV	NAV	NAV	NAV	NAV
46	0	6/25/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	YM1(115),O(5)	1,185,410	510,358	675,052	3/31/2021	T-12
47	360	7/14/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(92),O(4)	1,631,281	588,511	1,042,770	3/31/2021	T-12
48	359	6/23/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(91),O(4)	1,005,181	222,676	782,505	3/31/2021	T-12
49	359	7/1/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(92),O(3)	1,601,581	767,645	833,936	4/30/2021	T-12
50	359	6/28/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(90),O(5)	1,030,376	174,540	855,836	12/31/2019	T-12
51	0	7/16/2021	0	6	9/6/2021	NAP	8/6/2026	NAP	0	0	L(24),D(30),O(6)	839,894	157,987	681,907	5/31/2021	T-12
52	360	7/19/2021	0	6	9/6/2021	9/6/2021	8/6/2031	NAP	0	0	L(24),D(92),O(4)	1,108,582	356,678	751,904	5/31/2021	T-12
53	0	6/21/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(91),O(4)	NAV	NAV	NAV	NAV	NAV
54	360	7/19/2021	0	6	9/6/2021	9/6/2021	8/6/2026	NAP	0	0	L(24),D(29),O(7)	3,166,072	2,031,446	1,134,626	6/30/2021	T-12
55	0	6/21/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(92),O(3)	NAV	NAV	NAV	NAV	NAV
56	360	6/30/2021	1	6	8/6/2021	8/6/2022	7/6/2031	NAP	0	0	L(25),D(91),O(4)	2,488,822	1,293,974	1,194,847	5/31/2021	T-12
57	0	6/24/2021	1	6	8/6/2021	NAP	7/6/2028	NAP	0	0	L(25),D(55),O(4)	1,159,240	452,934	706,306	4/30/2021	T-12
58	360	7/20/2021	0	1	9/1/2021	9/1/2021	8/1/2031	NAP	0	0	L(24),D(89),O(7)	NAV	NAV	NAV	NAV	NAV
59	0	7/9/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	685,731	147,095	538,636	12/31/2020	T-12
60	359	6/29/2021	1	6	8/6/2021	8/6/2021	7/6/2031	NAP	0	0	L(25),D(91),O(4)	2,568,239	1,325,025	1,243,214	5/31/2021	T-12
61	360	6/23/2021	1	6	8/6/2021	8/6/2024	7/6/2031	NAP	0	0	L(25),D(91),O(4)	853,009	277,904	575,106	5/31/2021	T-12
61.01												491,457	119,466	371,992	5/31/2021	T-12
61.02												361,552	158,438	203,114	5/31/2021	T-12
62	358	6/3/2021	2	6	7/6/2021	7/6/2021	6/6/2031	NAP	0	0	L(26),D(89),O(5)	905,826	253,332	652,494	4/30/2021	T-12
63	0	6/23/2021	1	6	8/6/2021	NAP	7/6/2031	NAP	0	0	L(25),D(91),O(4)	799,817	279,876	519,942	4/30/2021	T-6 Ann
64	0	7/19/2021	0	6	9/6/2021	NAP	8/6/2026	NAP	0	0	L(24),D(33),O(3)	659,403	133,173	526,231	4/30/2021	T-12
65	360	7/20/2021	0	6	9/6/2021	9/6/2026	8/6/2031	NAP	0	0	L(24),D(92),O(4)	NAV	NAV	NAV	NAV	NAV
66	360	7/14/2021	0	6	9/6/2021	9/6/2024	8/6/2031	NAP	0	0	L(24),D(93),O(3)	NAV	NAV	NAV	NAV	NAV
67	360	7/20/2021	0	6	9/6/2021	9/6/2026	8/6/2031	NAP	0	0	L(24),D(93),O(3)	603,461	152,955	450,506	12/31/2020	T-12
68	0	6/4/2021	2	6	7/6/2021	NAP	6/6/2031	NAP	0	0	L(26),D(90),O(4)	287,209	99,566	187,643	4/30/2021	T-12
68.01												252,419	86,460	165,960	4/30/2021	T-12
68.02												34,790	13,106	21,684	4/30/2021	T-12
69	0	7/9/2021	0	6	9/6/2021	NAP	8/6/2031	NAP	0	0	L(24),D(92),O(4)	360,000	19,656	340,344	12/31/2020	T-12
70	360	6/1/2021	2	6	7/6/2021	7/6/2023	6/6/2031	NAP	0	0	L(26),D(90),O(4)	671,507	318,089	353,418	3/31/2021	T-12
71	0	6/22/2021	1	6	8/6/2021	NAP	7/6/2026	NAP	0	0	L(25),D(31),O(4)	516,423	217,815	298,607	5/31/2021	T-12

B28 Annex A-1

Control Number	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 ($)	Third Most Recent NOI ($)	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)
																4	4
1	61,913,927	14,956,452	46,957,475	12/31/2020	T-12	39,444,461	14,448,761	24,995,700	12/31/2019	T-12	95.9%	83,142,799	19,231,486	63,911,313	15,738	566,788	63,328,788	4.92
2	11,897,693	4,368,077	7,529,617	12/31/2020	T-12	11,620,970	4,621,639	6,999,331	12/31/2019	T-10 Ann	95.9%	11,991,733	4,265,060	7,726,672	74,745	788,682	6,863,245	4.12
3	7,254,551	2,249,362	5,005,189	12/31/2020	T-12	6,946,234	2,346,752	4,599,483	12/31/2019	T-12	94.6%	9,175,334	3,299,736	5,875,598	69,794	265,434	5,540,370	3.13
4	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1,600,000	0	1,600,000	0	0	1,600,000	1.10
5	8,973,555	3,288,353	5,685,202	12/31/2020	T-12	8,907,143	3,259,475	5,647,668	12/31/2019	T-12	95.2%	8,899,157	3,964,950	4,934,206	49,670	298,866	4,585,671	1.95
6	6,138,245	1,632,832	4,505,413	12/31/2020	T-12	6,161,816	1,722,229	4,439,587	12/31/2019	T-12	90.0%	6,459,550	2,177,683	4,281,867	36,976	257,290	3,987,601	3.02
7	6,061,575	1,975,105	4,086,470	12/31/2020	T-12	5,931,427	1,953,592	3,977,835	12/31/2019	T-12	85.6%	6,101,454	2,055,285	4,046,169	104,413	0	3,941,756	1.97
7.01	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.02	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.03	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.04	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.05	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.06	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.07	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.08	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.09	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8	4,764,863	1,210,425	3,554,438	12/31/2020	T-12	5,203,029	1,327,953	3,875,076	12/31/2019	T-12	95.3%	4,970,640	1,367,954	3,602,686	171,244	286,866	3,144,575	2.02
9	6,699,752	2,177,061	4,522,692	12/31/2020	T-12	6,206,305	2,064,209	4,142,096	12/31/2019	T-12	93.2%	7,021,589	2,246,952	4,774,637	80,892	0	4,693,745	5.89
10	5,345,785	935,098	4,410,687	12/31/2020	T-12	NAV	NAV	NAV	NAV	NAV	93.6%	14,610,051	2,823,605	11,786,446	61,835	309,176	11,415,435	3.38
11	5,565,686	2,848,510	2,717,176	12/31/2020	T-12	5,542,451	3,141,620	2,400,831	12/31/2019	T-12	85.1%	6,419,723	2,882,550	3,537,173	66,704	300,166	3,170,303	2.11
12	17,372,655	8,249,274	9,123,381	12/31/2020	T-10 Ann	16,389,145	8,885,023	7,504,122	12/31/2019	T-12	92.6%	17,872,284	8,526,222	9,346,062	290,828	1,057,571	7,997,664	2.19
12.01	4,262,193	2,100,175	2,162,017	12/31/2020	T-10 Ann	3,828,667	2,040,665	1,788,003	12/31/2019	T-12	89.6%	4,436,520	2,168,968	2,267,551	15,910	270,322	1,981,319
12.02	3,229,387	1,286,599	1,942,787	12/31/2020	T-10 Ann	2,903,730	1,435,935	1,467,795	12/31/2019	T-12	92.2%	3,335,052	1,326,018	2,009,033	69,732	222,794	1,716,507
12.03	3,436,531	1,612,136	1,824,396	12/31/2020	T-10 Ann	3,099,254	1,794,646	1,304,608	12/31/2019	T-12	93.2%	3,490,504	1,669,424	1,821,081	71,871	176,529	1,572,681
12.04	1,896,262	859,084	1,037,178	12/31/2020	T-10 Ann	1,888,894	879,335	1,009,559	12/31/2019	T-12	100.0%	2,018,081	900,262	1,117,819	16,485	121,755	979,579
12.05	2,574,567	1,305,226	1,269,341	12/31/2020	T-10 Ann	2,395,211	1,445,953	949,258	12/31/2019	T-12	98.9%	2,626,357	1,330,642	1,295,714	57,090	150,442	1,088,182
12.06	1,973,716	1,086,054	887,662	12/31/2020	T-10 Ann	2,273,388	1,288,490	984,898	12/31/2019	T-12	85.0%	1,965,771	1,130,907	834,864	59,740	115,729	659,395
13	5,098,339	2,363,778	2,734,562	12/31/2020	T-12	4,962,002	2,322,691	2,639,311	12/31/2019	T-12	86.7%	5,917,168	2,544,512	3,372,656	59,157	361,418	2,952,081	3.71
14	3,039,265	1,166,503	1,872,761	12/31/2020	T-12	2,453,027	1,021,936	1,431,091	12/31/2019	T-12	95.0%	3,524,931	1,266,647	2,258,285	56,250	0	2,202,035	2.55
15	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	4,379,888	0	4,379,888	0	0	4,379,888	2.00
16	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	4,221,423	147,750	4,073,674	53,515	0	4,020,158	2.70
16.01	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	451,174	15,791	435,383	16,425	0	418,958
16.02	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	411,625	14,407	397,218	3,024	0	394,194
16.03	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	333,000	11,655	321,345	3,024	0	318,321
16.04	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	328,375	11,493	316,882	2,964	0	313,918
16.05	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	260,118	9,104	251,014	1,942	0	249,072
16.06	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	241,536	8,454	233,083	989	0	232,094
16.07	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	208,353	7,292	201,060	2,781	0	198,279
16.08	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	200,475	7,017	193,459	2,039	0	191,420
16.09	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	199,800	6,993	192,807	2,025	0	190,782
16.10	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	196,179	6,866	189,312	1,732	0	187,580
16.11	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	198,567	6,950	191,617	1,260	0	190,357
16.12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	196,988	6,895	190,093	1,142	0	188,952
16.13	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	191,652	6,708	184,944	2,025	0	182,919
16.14	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	136,483	4,777	131,706	500	0	131,206
16.15	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	113,131	3,960	109,172	1,997	0	107,175
16.16	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	92,498	3,237	89,261	1,805	0	87,456
16.17	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	93,851	3,285	90,566	800	0	89,766
16.18	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	95,123	3,329	91,794	1,597	0	90,197
16.19	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	91,125	3,189	87,935	1,805	0	86,130
16.20	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	89,485	3,132	86,353	1,820	0	84,533
16.21	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	91,886	3,216	88,670	1,820	0	86,850
17	3,573,422	908,439	2,664,983	12/31/2019	T-12	3,445,149	918,094	2,527,055	12/31/2018	T-12	95.0%	3,544,510	1,087,013	2,457,496	-85,000	129,614	2,412,883	2.70
18	2,887,904	983,367	1,904,537	12/31/2020	T-12	3,546,833	1,109,646	2,437,187	12/31/2019	T-12	90.3%	3,299,990	1,001,954	2,298,036	35,305	107,549	2,155,181	1.55
19	4,003,060	1,201,306	2,801,754	12/31/2020	T-12	4,028,505	1,212,642	2,815,863	12/31/2019	T-12	82.9%	4,353,834	1,296,070	3,057,763	81,319	290,425	2,686,019	2.12
20	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	17,705,262	4,643,949	13,061,313	6,997	0	12,968,066	2.84
21	4,176,301	1,450,363	2,725,939	12/31/2020	T-12	4,217,932	1,431,118	2,786,814	12/31/2019	T-12	95.0%	4,255,964	1,631,154	2,624,809	98,348	126,855	2,399,607	1.74
21.01	1,531,681	427,973	1,103,708	12/31/2020	T-12	1,632,775	414,862	1,217,913	12/31/2019	T-12	95.0%	1,620,102	434,627	1,185,475	55,115	34,778	1,095,581
21.02	1,505,220	478,122	1,027,098	12/31/2020	T-12	1,513,909	467,278	1,046,631	12/31/2019	T-12	95.0%	1,436,122	496,107	940,016	29,249	61,609	849,158
21.03	1,139,400	544,268	595,133	12/31/2020	T-12	1,071,248	548,978	522,270	12/31/2019	T-12	95.0%	1,199,740	700,420	499,319	13,984	30,468	454,867
22	8,497,676	3,316,551	5,181,125	12/31/2019	T-12	7,558,476	3,078,492	4,479,984	12/31/2018	T-12	91.8%	10,011,760	3,190,484	6,821,276	83,930	439,456	6,497,890	1.34
23	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.0%	2,552,749	731,631	1,821,118	12,243	0	1,808,875	2.40
24	2,221,574	400,570	1,821,004	12/31/2020	Various	1,748,599	283,029	1,465,570	12/31/2019	T-12	95.0%	2,045,312	379,321	1,665,992	15,880	5,027	1,645,084	1.94
24.01	522,420	121,600	400,820	12/31/2020	T-10 Ann	NAV	NAV	NAV	NAV	NAV	97.7%	483,036	71,515	411,521	3,130	5,027	403,364
24.02	521,410	61,547	459,863	12/31/2020	T-12	555,075	64,403	490,672	12/31/2019	T-12	92.3%	433,200	69,022	364,178	3,250	0	360,928
24.03	298,876	36,389	262,487	12/31/2020	T-12	328,677	40,570	288,107	12/31/2019	T-12	97.7%	292,021	55,767	236,253	2,250	0	234,003
24.04	250,573	43,641	206,932	12/31/2020	T-12	247,123	41,904	205,219	12/31/2019	T-12	97.7%	246,748	40,952	205,796	2,000	0	203,796
24.05	254,250	47,739	206,511	12/31/2020	T-12	234,224	41,919	192,305	12/31/2019	T-12	97.7%	241,166	46,599	194,566	1,750	0	192,816
24.06	215,130	59,124	156,006	12/31/2020	T-12	224,500	48,586	175,914	12/31/2019	T-12	85.1%	192,000	60,845	131,155	1,750	0	129,405
24.07	158,915	30,530	128,385	12/31/2020	T-12	159,000	45,647	113,353	12/31/2019	T-12	97.7%	157,142	34,619	122,522	1,750	0	120,772
25	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	7,887,712	690,376	7,197,336	160,000	250,749	6,786,587	2.79
26	3,058,113	850,041	2,208,072	12/31/2019	T-12	3,005,590	755,491	2,250,099	12/31/2018	T-12	95.0%	3,338,089	883,649	2,454,440	39,360	130,991	2,284,090	2.31
27	36,475,250	11,547,946	24,927,304	12/31/2020	T-12	48,190,523	19,445,573	28,744,950	12/31/2019	T-12	93.5%	45,170,187	16,213,342	28,956,844	132,979	1,329,789	27,494,076	4.40
28	808,035	557,472	250,563	12/31/2019	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	2,287,315	560,775	1,726,540	3,165	67,575	1,655,800	2.70
29	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,888,323	406,823	1,481,499	9,062	70,000	1,402,437	2.29
30	2,037,801	505,205	1,532,596	12/31/2020	T-12	1,930,051	509,553	1,420,499	12/31/2019	T-12	95.0%	2,048,914	509,943	1,538,972	10,460	85,011	1,443,500	2.50
31	2,129,136	671,446	1,457,689	12/31/2020	T-12	1,883,596	701,842	1,181,754	12/31/2019	T-12	86.7%	2,273,188	694,956	1,578,232	18,806	0	1,559,426	1.69
31.01	898,557	228,078	670,479	12/31/2020	T-12	796,047	226,854	569,193	12/31/2019	T-12	94.5%	905,746	227,517	678,230	4,920	0	673,309
31.02	788,696	279,842	508,854	12/31/2020	T-12	703,989	297,776	406,213	12/31/2019	T-12	77.4%	904,009	295,608	608,401	10,456	0	597,945
31.03	441,882	163,526	278,356	12/31/2020	T-12	383,560	177,212	206,348	12/31/2019	T-12	94.1%	463,433	171,831	291,602	3,430	0	288,172
32	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	2,095,294	453,080	1,642,214	32,626	65,251	1,544,338	1.64
33	1,112,208	572,801	539,407	12/31/2020	T-12	278,184	426,604	(148,420)	12/31/2019	T-12	96.0%	2,143,827	541,003	1,602,824	12,593	75,394	1,514,837	1.63
34	2,060,299	731,117	1,329,182	12/31/2020	T-12	1,632,014	612,008	1,020,006	Various	T-12	83.9%	2,178,646	902,809	1,275,837	28,892	0	1,246,946	2.42
34.01	382,943	105,003	277,940	12/31/2020	T-12	367,935	112,043	255,892	12/31/2019	T-12	83.6%	443,659	130,018	313,641	7,130	0	306,511
34.02	454,661	170,458	284,203	12/31/2020	T-12	421,514	146,260	275,254	12/31/2019	T-12	85.8%	467,984	224,100	243,885	5,659	0	238,226
34.03	351,722	117,275	234,447	12/31/2020	T-12	332,681	134,480	198,201	12/31/2019	T-12	84.0%	379,263	135,122	244,141	4,915	0	239,226
34.04	289,550	92,972	196,578	12/31/2020	T-12	NAV	NAV	NAV	NAV	NAV	86.3%	292,688	114,170	178,519	4,417	0	174,102
34.05	277,229	120,507	156,722	12/31/2020	T-12	208,296	99,740	108,556	12/31/2019	T-12	82.4%	290,495	132,924	157,571	3,819	0	153,752
34.06	304,194	124,902	179,293	12/31/2020	T-12	301,588	119,485	182,103	12/31/2019	T-12	80.7%	304,556	166,475	138,081	2,952	0	135,129
35	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,627,827	361,973	1,265,854	6,070	45,522	1,214,262	2.17
36	2,610,015	1,286,511	1,323,504	12/31/2020	T-12	2,652,894	1,281,272	1,371,622	12/31/2019	T-12	88.5%	2,742,497	1,287,918	1,454,579	-14,786	190,178	1,279,188	3.23
37	1,635,984	486,105	1,149,879	12/31/2020	T-12	1,494,281	415,338	1,078,944	12/31/2019	T-12	94.0%	1,938,551	478,384	1,460,166	25,274	50,548	1,384,344	4.07
38	2,586,187	960,909	1,625,278	12/31/2020	T-12	2,712,197	1,128,767	1,583,430	12/31/2019	T-12	77.9%	2,525,880	989,001	1,536,878	38,762	158,593	1,339,523	2.40
39	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,824,426	489,382	1,335,044	18,813	40,448	1,275,783	1.94
39.01	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.02	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.03	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.04	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.05	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.06	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.07	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.08	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.09	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
40	1,231,797	155,419	1,076,378	12/31/2020	T-12	1,020,039	141,240	878,799	12/31/2019	T-12	95.0%	1,358,924	233,955	1,124,969	9,023	44,332	1,071,615	1.78
40.01	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
40.02	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
40.03	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
41	1,041,099	268,359	772,740	12/31/2020	T-12	1,212,972	275,014	937,958	12/31/2019	T-12	95.0%	1,323,403	334,760	988,644	9,177	44,909	934,557	2.24
42	1,329,625	231,798	1,097,828	12/31/2019	T-12	1,274,908	225,910	1,048,998	12/31/2018	T-12	97.5%	1,502,530	300,589	1,201,941	24,990	29,287	1,147,664	2.05
43	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,802,051	463,079	1,338,971	15,010	62,762	1,261,199	2.43
44	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,085,997	221,135	864,862	13,200	0	851,661	2.51
45	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,169,298	287,310	881,989	5,487	54,873	821,628	2.18
46	1,169,674	500,563	669,111	12/31/2020	T-12	808,044	303,982	504,062	12/31/2019	T-12	90.0%	1,586,014	506,904	1,079,110	62,103	0	992,890	3.37
47	1,472,138	537,780	934,358	12/31/2020	T-12	1,297,497	550,077	747,420	12/31/2019	T-12	95.0%	1,623,379	631,103	992,276	40,561	60,071	891,644	1.80
48	921,080	227,284	693,796	12/31/2020	T-12	775,636	205,386	570,250	12/31/2019	T-12	94.4%	1,098,994	352,665	746,328	23,112	0	723,216	1.35
49	1,610,223	732,425	877,798	12/31/2020	T-12	1,566,527	710,813	855,714	12/31/2019	T-12	92.1%	1,610,529	749,923	860,606	57,000	0	803,606	1.63
50	1,068,642	177,680	890,963	12/31/2018	T-12	904,243	167,284	736,959	12/31/2017	T-12	95.0%	981,680	200,720	780,960	9,150	16,290	755,520	1.52
51	839,894	161,097	678,798	12/31/2020	T-12	814,565	146,341	668,223	12/31/2019	T-12	96.3%	1,018,589	175,683	842,906	3,800	19,235	819,871	2.90
52	980,948	322,672	658,275	12/31/2020	T-12	881,705	294,985	586,720	12/31/2019	T-12	86.9%	1,308,306	355,221	953,085	10,965	0	942,120	2.00
53	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	708,932	56,206	652,726	2,493	5,251	644,983	1.81
54	2,680,980	1,911,097	769,883	12/31/2020	T-12	4,116,366	2,595,442	1,520,924	12/31/2019	T-12	78.9%	3,166,072	1,981,484	1,184,588	126,643	0	1,057,945	2.14
55	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	833,600	133,306	700,294	4,163	29,116	667,015	2.10
56	2,056,381	1,270,566	785,815	12/31/2020	T-12	2,708,246	1,537,251	1,170,996	12/31/2019	T-12	74.0%	2,488,822	1,301,257	1,187,565	99,553	0	1,088,012	2.26
57	1,153,678	446,813	706,865	12/31/2020	T-12	1,139,312	517,601	621,711	12/31/2019	T-12	97.0%	1,125,350	452,799	672,551	9,706	0	662,845	2.19
58	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	782,985	139,377	643,608	850	5,668	637,090	1.53
59	524,133	140,162	383,971	12/31/2019	T-12	468,822	134,896	333,926	12/31/2018	T-12	95.0%	732,261	141,682	590,579	4,784	19,772	566,023	2.41
60	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	74.2%	2,660,017	1,549,062	1,110,955	106,401	0	1,004,555	2.94
61	803,587	284,600	518,988	12/31/2020	T-12	809,095	334,029	475,067	12/31/2019	Various	85.3%	853,009	286,233	566,776	9,148	0	557,628	1.58
61.01	466,424	132,878	333,546	12/31/2020	T-12	475,633	169,764	305,870	12/31/2019	T-8 Ann	85.9%	491,457	125,225	366,233	5,900	0	360,333
61.02	337,163	151,722	185,441	12/31/2020	T-12	333,462	164,265	169,197	12/31/2019	T-12	84.4%	361,552	161,008	200,544	3,248	0	197,296
62	904,767	250,585	654,182	12/31/2020	T-12	876,976	244,089	632,887	12/31/2019	T-12	95.0%	898,086	252,876	645,210	17,864	11,694	615,652	1.98
63	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	810,178	303,007	507,171	12,800	0	494,371	2.33
64	519,591	137,246	382,345	12/31/2020	T-12	534,744	138,326	396,418	12/31/2019	T-12	95.0%	671,635	172,186	499,449	5,060	25,538	468,851	2.23
65	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	608,991	150,508	458,483	2,713	16,900	438,870	1.62
66	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	92.5%	593,419	93,149	500,270	3,057	74	497,139	1.82
67	604,284	150,439	453,846	12/31/2019	T-12	575,354	146,175	429,179	12/31/2018	T-12	95.0%	635,402	162,075	473,327	20,278	18,987	434,061	1.72
68	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	566,331	205,200	361,131	7,686	0	353,445	1.85
68.01	180,447	80,504	99,943	12/31/2020	T-12	27,494	49,120	(21,627)	12/31/2019	T-12	95.0%	455,417	170,612	284,805	6,450	0	278,355
68.02	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	110,914	34,588	76,326	1,236	0	75,090
69	291,269	13,342	277,927	12/31/2019	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	405,405	71,659	333,746	3,002	10,236	320,508	2.39
70	650,603	330,774	319,829	12/31/2020	T-12	587,246	376,084	211,162	12/31/2019	T-12	95.0%	660,932	315,808	345,124	22,638	0	322,486	1.88
71	501,712	215,511	286,201	12/31/2020	T-12	497,791	225,954	271,837	12/31/2019	T-12	90.8%	516,423	238,288	278,135	3,511	0	274,624	2.24

B28 Annex A-1

Control Number	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 (%)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA	Second Largest Tenant Lease Expiration Date
							5						6				6
1	4.88	13.6%	13.5%	1,350,000,000	As Is	6/10/2021	34.8%	34.8%	92.5%	6/1/2021	No	Flatiron Health	223,402	28.4%	2/28/2031	Aetna	106,350	13.5%	7/31/2029
2	3.66	13.1%	11.6%	92,800,000	As Is	6/1/2021	63.6%	63.6%	100.0%	8/6/2021	Yes	State of California - DGS	373,725	100.0%	2/28/2032	NAP	NAP	NAP	NAP
3	2.95	10.5%	9.9%	96,200,000	As Is	6/4/2021	58.2%	58.2%	94.6%	6/1/2021	No	Starboard Holdings Ltd.	60,504	25.1%	4/30/2030	Infinity Insurance Company	39,198	16.3%	12/31/2025
4	1.10	3.6%	3.6%	192,500,000	As Is	2/23/2021	23.4%	23.4%	NAP	NAP	Yes	909 Third Company, L.P. c/o Vornado Realty Trust	82,341	100.0%	11/30/2063	NAP	NAP	NAP	NAP
5	1.81	7.0%	6.6%	117,000,000	As Is	4/19/2021	59.8%	59.8%	100.0%	6/4/2021	No	Target	139,896	42.2%	7/31/2023	BJ’s	119,500	36.1%	9/25/2023
6	2.81	10.7%	10.0%	105,100,000	As Is	5/11/2021	38.1%	38.1%	93.1%	5/1/2021	No	Skillman Tennis Associates, Ltd	80,000	21.6%	12/31/2023	Newel, LLC	54,980	14.9%	9/30/2024
7	1.92	10.8%	10.5%	68,050,000	As Is	Various	55.3%	37.6%	93.8%
7.01				13,430,000	As Is	4/6/2021			94.6%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.02				11,130,000	As Is	4/5/2021			93.9%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.03				10,670,000	As Is	4/6/2021			97.7%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.04				8,730,000	As Is	4/6/2021			94.3%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.05				5,910,000	As Is	4/8/2021			91.6%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.06				5,770,000	As Is	4/6/2021			88.5%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.07				5,660,000	As Is	4/7/2021			98.6%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.08				3,640,000	As Is	4/7/2021			85.4%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.09				3,110,000	As Is	4/7/2021			97.9%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	1.76	10.6%	9.3%	53,000,000	As Is	5/22/2021	64.1%	49.6%	100.0%	2/28/2021	No	Burlington Stores	43,092	16.4%	2/28/2028	Home Goods	39,873	15.1%	4/30/2026
9	5.79	14.5%	14.2%	103,700,000	As Is	6/9/2021	31.9%	31.9%	95.0%	6/2/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	3.28	9.7%	9.4%	186,150,000	Market Value Assuming Paid-off TIs, LCs & Rent Abatements	5/11/2021	65.0%	65.0%	92.8%	7/15/2021	No	OpenDoor	100,807	32.6%	12/31/2030	WeWork	69,115	22.4%	11/30/2032
11	1.89	11.2%	10.1%	43,900,000	Hypothetical As Is	4/5/2021	71.8%	59.4%	84.8%	3/1/2021	No	Koppers, Inc.	91,595	27.5%	12/31/2028	Allegheny County Bar Association	24,522	7.4%	12/31/2030
12	1.88	11.7%	10.0%	116,550,000	As Is	Various	68.6%	53.3%	92.6%
12.01				29,000,000	As Is	5/26/2021			89.6%	5/21/2021	No	Northrop Grumman Space & Mission Systems	224,203	81.3%	6/30/2025	GSA Dept of Army Activities	17,582	6.4%	8/31/2031
12.02				24,600,000	As Is	5/26/2021			92.3%	5/21/2021	No	Northrop Grumman Space & Mission Systems	59,740	25.3%	6/30/2024	Simulation Technologies, Inc.	30,699	13.0%	4/30/2026
12.03				22,700,000	As Is	5/26/2021			93.3%	5/21/2021	No	Regions Bank	46,687	30.1%	4/30/2024	Bradley Arant Boult Cummings LLP	21,491	13.9%	12/31/2021
12.04				17,150,000	As Is	5/26/2021			100.0%	8/6/2021	Yes	Northrop Grumman Space & Mission Systems	110,275	100.0%	2/28/2023	NAP	NAP	NAP	NAP
12.05				12,800,000	As Is	5/26/2021			99.0%	5/21/2021	No	Intuitive Research and Technology, LLC	57,415	42.7%	8/31/2027	Pinnacle Solutions, Inc.	45,605	34.0%	4/30/2028
12.06				10,300,000	As Is	5/25/2021			85.0%	5/21/2021	No	Dynetics, Inc	47,609	39.0%	11/30/2025	BAE Systems Technology Solutions & Services Inc	11,320	9.3%	1/31/2023
13	3.25	12.1%	10.6%	44,000,000	As Is	5/5/2021	63.5%	63.5%	86.0%	4/1/2021	No	Diversified Clinical Services	55,380	19.2%	5/31/2027	Adtalem Global Education	35,829	12.4%	2/28/2026
14	2.48	8.2%	8.0%	41,500,000	As Is	5/11/2021	66.3%	66.3%	97.8%	5/24/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	2.00	8.8%	8.8%	69,600,000	As Is	3/17/2021	71.8%	70.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16	2.66	8.7%	8.5%	76,500,000	As Is	Various	61.5%	61.5%	100.0%
16.01				8,130,000	As Is	3/28/2021			100.0%	8/1/2021	Yes	Food 4 Less	82,126	100.0%	3/31/2031	NAP	NAP	NAP	NAP
16.02				7,400,000	As Is	5/25/2021			100.0%	8/1/2021	Yes	Walgreens	15,120	100.0%	11/30/2031	NAP	NAP	NAP	NAP
16.03				6,300,000	As Is	6/5/2021			100.0%	8/1/2021	Yes	Walgreens	15,120	100.0%	6/30/2033	NAP	NAP	NAP	NAP
16.04				5,680,000	As Is	5/19/2021			100.0%	8/1/2021	Yes	Walgreens	14,820	100.0%	4/30/2033	NAP	NAP	NAP	NAP
16.05				4,570,000	As Is	5/26/2021			100.0%	8/1/2021	Yes	First Midwest Bank	9,708	100.0%	9/30/2030	NAP	NAP	NAP	NAP
16.06				4,070,000	As Is	5/26/2021			100.0%	8/1/2021	Yes	First Midwest Bank	4,943	100.0%	9/30/2030	NAP	NAP	NAP	NAP
16.07				3,850,000	As Is	5/25/2021			100.0%	8/1/2021	Yes	Walgreens	13,905	100.0%	5/31/2032	NAP	NAP	NAP	NAP
16.08				3,950,000	As Is	5/14/2021			100.0%	8/1/2021	Yes	CVS Pharmacy	10,195	100.0%	12/31/2039	NAP	NAP	NAP	NAP
16.09				4,100,000	As Is	5/25/2021			100.0%	8/1/2021	Yes	CVS Pharmacy	10,125	100.0%	1/31/2040	NAP	NAP	NAP	NAP
16.10				3,430,000	As Is	5/14/2021			100.0%	8/1/2021	Yes	Fresenius Medical Care	8,659	100.0%	1/31/2031	NAP	NAP	NAP	NAP
16.11				3,340,000	As Is	5/25/2021			100.0%	8/1/2021	Yes	First Midwest Bank	6,299	100.0%	9/30/2030	NAP	NAP	NAP	NAP
16.12				3,300,000	As Is	5/16/2021			100.0%	8/1/2021	Yes	Memorial Health System	5,709	100.0%	10/31/2031	NAP	NAP	NAP	NAP
16.13				3,800,000	As Is	5/27/2021			100.0%	8/1/2021	Yes	CVS Pharmacy	10,125	100.0%	1/31/2037	NAP	NAP	NAP	NAP
16.14				2,400,000	As Is	5/27/2021			100.0%	8/1/2021	Yes	Verizon Wireless	2,500	100.0%	2/28/2031	NAP	NAP	NAP	NAP
16.15				1,880,000	As Is	5/14/2021			100.0%	8/1/2021	Yes	Dollar Tree	9,984	100.0%	3/31/2031	NAP	NAP	NAP	NAP
16.16				1,800,000	As Is	5/28/2021			100.0%	8/1/2021	Yes	Dollar General	9,026	100.0%	11/30/2035	NAP	NAP	NAP	NAP
16.17				1,720,000	As Is	5/13/2021			100.0%	8/1/2021	Yes	Sherwin Williams	4,000	100.0%	1/31/2031	NAP	NAP	NAP	NAP
16.18				1,700,000	As Is	3/26/2021			100.0%	8/1/2021	Yes	Dollar General	7,987	100.0%	2/28/2031	NAP	NAP	NAP	NAP
16.19				1,650,000	As Is	5/28/2021			100.0%	8/1/2021	Yes	Dollar General	9,026	100.0%	8/31/2032	NAP	NAP	NAP	NAP
16.20				1,900,000	As Is	5/28/2021			100.0%	8/1/2021	Yes	Dollar General	9,100	100.0%	10/31/2031	NAP	NAP	NAP	NAP
16.21				1,530,000	As Is	5/18/2021			100.0%	8/1/2021	Yes	Dollar General	9,100	100.0%	2/28/2033	NAP	NAP	NAP	NAP
17	2.65	9.5%	9.3%	44,125,000	As Is	5/24/2021	58.9%	58.9%	100.0%	6/18/2021	No	Publix	45,600	40.3%	7/31/2026	Total Wine & More	22,100	19.5%	9/30/2031
18	1.46	8.9%	8.4%	35,400,000	As Is	4/9/2021	72.8%	57.9%	91.9%	3/31/2021	No	Albertsons	47,450	26.9%	1/31/2024	Ross	30,187	17.1%	1/31/2026
19	1.86	12.0%	10.5%	40,900,000	As Is	5/20/2021	62.3%	53.8%	85.4%	7/1/2021	No	Burlington Coat Factory	97,431	33.5%	8/31/2026	Ross Dress for Less	30,187	10.4%	1/31/2027
20	2.82	9.9%	9.9%	217,000,000	As Is	4/6/2021	60.6%	60.6%	99.0%	7/14/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21	1.59	11.2%	10.3%	37,360,000	As Is	Various	62.6%	54.9%	100.0%
21.01				16,400,000	As Is	12/20/2020			100.0%	7/13/2021	No	Ross Dress for Less	30,179	29.5%	1/31/2023	Bed Bath & Beyond	23,000	22.5%	1/31/2023
21.02				13,010,000	As Is	12/17/2020			100.0%	7/13/2021	No	Burlington Coat Factory	59,908	43.2%	2/28/2026	Jo-Ann Stores Inc.	35,000	25.2%	1/31/2025
21.03				7,950,000	As Is	12/15/2020			100.0%	7/13/2021	No	Michaels	25,212	46.0%	2/28/2025	Gorka Deli	5,268	9.6%	12/31/2023
22	1.28	8.2%	7.8%	114,500,000	As Is	4/12/2021	72.5%	62.0%	91.9%	4/30/2021	No	RxBenefits	95,866	22.8%	10/31/2028	Cadence Bank	59,564	14.2%	3/31/2024
23	2.38	8.2%	8.1%	46,200,000	As Is	5/6/2021	48.1%	48.7%	100.0%	4/26/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	1.91	7.4%	7.3%	34,200,000	As Is	Various	65.8%	65.8%	96.7%
24.01				8,600,000	As Is	3/3/2021			100.0%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.02				7,200,000	As Is	3/8/2021			92.3%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.03				4,800,000	As Is	3/10/2021			100.0%	4/28/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.04				3,900,000	As Is	3/8/2021			100.0%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.05				4,000,000	As Is	3/10/2021			100.0%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.06				3,300,000	As Is	3/10/2021			85.7%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.07				2,400,000	As Is	3/8/2021			100.0%	4/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	2.63	10.0%	9.4%	122,000,000	As Is	5/3/2021	59.0%	59.0%	100.0%	8/6/2021	Yes	ARCP ID Cookeville TN LLC, Cookeville	1,600,000	100.0%	2/28/2039	NAP	NAP	NAP	NAP
26	2.15	12.2%	11.4%	32,500,000	As Is	5/14/2021	61.8%	55.5%	98.7%	6/1/2021	No	Lowe’s	135,197	51.5%	10/31/2024	Best Buy	46,528	17.7%	1/31/2026
27	4.17	13.8%	13.1%	452,000,000	As Is	5/10/2021	46.5%	46.5%	93.1%	6/3/2021	No	Dick’s Clothing & Sporting Goods	80,400	9.1%	1/31/2025	Neiman Marcus	80,000	9.0%	3/8/2027
28	2.59	9.4%	9.0%	32,300,000	As Is	4/23/2021	57.0%	57.0%	100.0%	6/1/2021	No	Key Food	13,155	62.3%	1/31/2036	HSBC Bank USA	3,296	15.6%	4/30/2026
29	2.16	8.2%	7.8%	28,000,000	As Is	6/4/2021	64.3%	64.3%	100.0%	6/30/2021	No	Camba, Inc.	26,000	54.3%	12/14/2032	Davita, Inc.	11,493	24.0%	5/22/2036
30	2.35	8.5%	8.0%	28,000,000	As Is	2/25/2021	64.3%	64.3%	100.0%	4/1/2021	No	Con Edison	12,500	23.9%	4/14/2025	Park Avenue Dialysis	9,200	17.6%	3/31/2025
31	1.67	8.9%	8.8%	25,340,000	As Is	6/3/2021	70.3%	59.7%	95.1%
31.01				11,350,000	As Is	6/3/2021			99.0%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.02				9,220,000	As Is	6/3/2021			92.3%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.03				4,770,000	As Is	6/3/2021			98.3%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32	1.55	9.3%	8.7%	26,500,000	As Is - Keymar Extension	5/12/2021	67.0%	57.7%	100.0%	4/30/2021	No	Utopia Fulfillment	278,275	85.3%	12/31/2025	Keymar Warehouse	41,880	12.8%	1/31/2027
33	1.54	9.2%	8.7%	30,200,000	As Is	5/14/2021	57.9%	51.2%	96.7%	5/14/2021	No	LA Fitness	36,608	43.6%	4/30/2035	Amazon	34,361	40.9%	8/31/2030
34	2.36	8.7%	8.5%	23,230,000	As Is	Various	63.3%	64.6%	92.2%
34.01				5,010,000	As Is	4/14/2021			89.8%	5/3/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.02				5,200,000	As Is	4/14/2021			94.5%	5/3/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.03				4,170,000	As Is	4/14/2021			93.8%	5/3/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.04				2,820,000	As Is	4/9/2021			95.3%	4/29/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.05				2,760,000	As Is	4/14/2021			89.6%	5/3/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.06				3,270,000	As Is	4/14/2021			89.3%	5/3/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35	2.08	8.6%	8.3%	23,750,000	As Stabilized	7/1/2022	61.6%	61.6%	100.0%	6/23/2021	No	TOMS Shoes	19,210	63.3%	3/31/2027	APIC Corporation	11,138	36.7%	5/30/2033
36	2.84	10.7%	9.4%	21,900,000	As Is	5/13/2021	62.3%	62.3%	87.1%	6/22/2021	No	Social Security Administration	11,620	9.2%	12/31/2028	La Familia Counseling Service	10,955	8.6%	9/30/2022
37	3.86	12.1%	11.5%	18,500,000	As Is	4/13/2021	65.0%	65.0%	96.8%	6/1/2021	No	Smart & Final Stores, LLC	42,941	42.5%	5/17/2030	Family Dollar, Inc.	9,025	8.9%	9/30/2024
38	2.09	12.8%	11.2%	22,700,000	As Is	5/14/2021	52.8%	41.1%	85.9%	6/16/2021	No	WalMart	121,213	46.9%	11/8/2024	Hobby Lobby	58,822	22.8%	2/28/2027
39	1.85	11.3%	10.8%	16,921,800	As Portfolio	5/8/2021	69.8%	55.7%	100.0%
39.01				3,690,000	As Is	5/8/2021			100.0%	7/15/2021	No	Dallas County Correctional Services	14,282	74.1%	12/31/2023	City of Dallas Building Inspector	4,996	25.9%	11/30/2024
39.02				2,970,000	As Is	5/8/2021			100.0%	7/15/2021	No	City of Dallas (WIC)	7,980	44.2%	12/31/2025	Bit Stream, LLC d/b/a Lavenderia	4,900	27.1%	7/31/2026
39.03				2,200,000	As Is	5/4/2021			100.0%	8/6/2021	Yes	US Renal Care	8,000	100.0%	6/30/2026	NAP	NAP	NAP	NAP
39.04				1,500,000	As Is	5/8/2021			100.0%	7/15/2021	No	City of Dallas (WIC)	5,000	73.5%	4/30/2024	SSS International, Inc (WIC Store)	1,800	26.5%	6/30/2024
39.05				1,500,000	As Is	5/12/2021			100.0%	8/6/2021	Yes	DFPS	12,550	100.0%	9/30/2023	NAP	NAP	NAP	NAP
39.06				1,320,000	As Is	5/8/2021			100.0%	7/15/2021	No	City of Dallas (WIC)	5,500	75.3%	12/31/2025	SSS International, Inc (WIC Store)	1,800	24.7%	7/31/2025
39.07				1,310,000	As Is	5/5/2021			100.0%	8/6/2021	Yes	OAG	9,714	100.0%	10/31/2022	NAP	NAP	NAP	NAP
39.08				1,260,000	As Is	5/6/2021			100.0%	8/6/2021	Yes	TDCJ	6,597	100.0%	9/30/2029	NAP	NAP	NAP	NAP
39.09				840,000	As Is	5/17/2021			100.0%	8/6/2021	Yes	TDCJ	5,767	100.0%	3/31/2023	NAP	NAP	NAP	NAP
40	1.69	9.6%	9.1%	16,900,000	As Is	6/14/2021	69.5%	54.2%	100.0%	6/1/2021
40.01				8,800,000	As Is	6/14/2021			100.0%	6/1/2021	No	Friedman LLP	7,404	29.3%	6/30/2027	Peter Dodge	4,505	17.8%	12/31/2023
40.02				5,800,000	As Is	6/14/2021			100.0%	6/1/2021	No	SUFSD	7,027	51.8%	12/31/2023	Bridge Capital	1,900	14.0%	4/30/2028
40.03				2,300,000	As Is	6/14/2021			100.0%	6/1/2021	No	NSE Windows	3,447	62.6%	11/30/2025	East End Builders	2,055	37.4%	1/31/2026
41	2.12	8.7%	8.3%	17,400,000	As Is	5/11/2021	65.0%	65.0%	100.0%	7/16/2021	No	Cee Enterprises	20,770	22.6%	7/31/2025	Vraj Vihar	17,800	19.4%	6/30/2025
42	1.96	10.9%	10.4%	17,000,000	As Is	5/10/2021	64.7%	58.1%	100.0%	8/6/2021	Yes	Kautex Inc.	147,000	100.0%	12/31/2030	NAP	NAP	NAP	NAP
43	2.29	12.8%	12.0%	18,900,000	As Is	5/25/2021	55.6%	43.0%	100.0%	8/6/2021	Yes	Logan Industries International Corporation	150,102	100.0%	1/1/2031	NAP	NAP	NAP	NAP
44	2.47	8.4%	8.3%	15,250,000	Retrospective Value As Is	3/12/2021	67.2%	67.2%	98.4%	7/23/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
45	2.03	8.8%	8.2%	19,000,000	As Stabilized	8/1/2021	52.6%	52.6%	100.0%	8/6/2021	Yes	Lucid Motors	36,582	100.0%	1/31/2031	NAP	NAP	NAP	NAP
46	3.10	11.3%	10.4%	15,900,000	As Is	3/5/2021	59.9%	59.9%	93.3%	6/23/2021	No	Express Messenger Systems, Inc.	50,000	18.5%	7/31/2026	Armory Parts	16,450	6.1%	1/31/2022
47	1.61	10.4%	9.4%	15,800,000	As Is	6/1/2021	60.1%	48.0%	100.0%	5/1/2021	No	Sacred Circle Health Care	59,232	58.4%	3/31/2030	US Citizenship and Immigration	23,360	23.0%	5/31/2026
48	1.31	7.9%	7.6%	12,800,000	As Is	4/8/2021	74.1%	59.3%	96.3%	6/16/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
49	1.52	9.1%	8.5%	15,300,000	As Is	5/20/2021	62.0%	48.9%	93.0%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
50	1.47	8.6%	8.3%	12,375,000	As Is	5/15/2021	73.4%	58.2%	100.0%	5/31/2021	No	Publix	45,600	74.8%	4/30/2032	Red Brick Pizza	3,640	6.0%	5/31/2022
51	2.82	9.4%	9.1%	18,600,000	As Is	6/28/2021	48.4%	48.4%	100.0%	8/6/2021	Yes	Amazon	38,000	100.0%	6/30/2026	NAP	NAP	NAP	NAP
52	1.98	10.6%	10.5%	14,800,000	As Is	5/18/2021	60.8%	47.1%	91.3%	5/18/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
53	1.79	7.3%	7.2%	14,000,000	As Is (w/ 421a & w/ ICAP)	4/20/2021	64.3%	64.3%	100.0%	4/1/2021	No	Tiny Tots Day Care	3,925	16.3%	1/1/2025	Hobby House	1,750	7.3%	12/30/2026
54	1.91	13.2%	11.8%	13,600,000	As Is	6/1/2021	65.8%	60.4%	78.9%	6/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
55	2.00	8.0%	7.6%	14,000,000	As Is	4/27/2021	62.5%	62.5%	100.0%	4/30/2021	No	Prospect Kids Inc	2,730	13.1%	1/31/2031	Fashion Nail Studio Corp	2,620	12.6%	2/28/2031
56	2.07	14.0%	12.8%	14,800,000	As Is	5/18/2021	57.4%	48.0%	74.0%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
57	2.16	8.4%	8.3%	11,800,000	As Is	5/23/2021	67.8%	67.8%	100.0%	6/21/2021	No	North Shore Community Services	22,871	65.3%	4/30/2033	Northwell Health, Inc.	12,140	34.7%	4/30/2033
58	1.52	8.6%	8.5%	10,700,000	As Is	6/4/2021	70.1%	55.3%	100.0%	8/1/2021	Yes	Boffi	5,668	100.0%	5/30/2030	NAP	NAP	NAP	NAP
59	2.31	8.4%	8.1%	11,600,000	As Is	4/23/2021	60.3%	60.3%	100.0%	8/6/2021	Yes	United States Postal Service	11,126	100.0%	9/30/2029	NAP	NAP	NAP	NAP
60	2.66	15.9%	14.4%	14,600,000	As Is	6/7/2021	47.9%	37.4%	74.2%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61	1.56	8.8%	8.6%	9,280,000	As Is	Various	69.7%	59.8%	98.5%
61.01				5,400,000	As Is	5/20/2021			97.8%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
61.02				3,880,000	As Is	5/21/2021			99.7%	5/20/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
62	1.89	10.5%	10.0%	8,950,000	As Is	4/23/2021	68.6%	53.4%	100.0%	5/27/2021	No	Food City	48,525	84.2%	2/28/2028	Smile More Orthodontics	2,600	4.5%	4/30/2024
63	2.27	8.3%	8.1%	9,885,000	As Is	4/27/2021	62.1%	62.1%	100.0%	4/1/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
64	2.09	8.7%	8.2%	9,500,000	As Is	5/11/2021	60.5%	60.5%	100.0%	7/1/2021	No	Trophy Trucks	23,000	45.5%	3/31/2028	Top Gun	11,800	23.3%	6/30/2028
65	1.55	9.0%	8.6%	8,810,000	As Is	5/21/2021	57.9%	52.3%	100.0%	8/6/2021	Yes	Medical Offices	13,564	100.0%	3/21/2031	NAP	NAP	NAP	NAP
66	1.81	9.9%	9.9%	9,690,000	As Is	5/28/2021	51.9%	44.5%	100.0%	8/6/2021	Yes	CIC, PLLC	15,286	100.0%	5/31/2036	NAP	NAP	NAP	NAP
67	1.58	9.5%	8.7%	13,900,000	As Is	6/9/2021	36.0%	32.5%	100.0%	8/6/2021	Yes	Vallen Distribution	54,781	97.0%	6/30/2024	NAP	NAP	NAP	NAP
68	1.81	7.9%	7.7%	7,090,000	As Is	5/3/2021	64.5%	64.5%	100.0%
68.01				5,730,000	As Is	5/3/2021			100.0%	5/11/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
68.02				1,360,000	As Is	5/3/2021			100.0%	4/30/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
69	2.29	8.3%	8.0%	6,700,000	As Is	4/23/2021	59.7%	59.7%	100.0%	8/6/2021	Yes	Food Emporium	5,458	100.0%	12/31/2034	NAP	NAP	NAP	NAP
70	1.75	10.3%	9.6%	4,950,000	As Is	3/29/2021	67.9%	56.6%	97.4%	5/24/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
71	2.21	8.7%	8.6%	5,100,000	As Is	5/24/2021	62.3%	62.3%	97.6%	5/31/2021	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

B28 Annex A-1

Control Number

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

6

6

6

1

MAC

88,699

11.3%

3/31/2034

Warby Parker

83,286

10.6%

1/31/2025

Juul Labs

54,068

6.9%

5/31/2032

6/18/2021

NAP

6/18/2021

NAP

NAP

No

2

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/1/2021

NAP

6/1/2021

6/1/2021

5%

No

3

Transportation Security Admin

29,657

12.3%

11/30/2026

Greenberg Traurig, P.A.

28,600

11.9%

3/31/2026

Franchise World Headquarters, LLC

21,111

8.8%

11/30/2028

6/7/2021

NAP

6/8/2021

NAP

NAP

Yes - AH

4

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/26/2021

NAP

2/26/2021

NAP

NAP

No

5

P.C Richards & Son

32,786

9.9%

1/31/2029

TJ Maxx

32,768

9.9%

11/30/2023

Buffalo Wild Wings

6,180

1.9%

8/31/2028

4/29/2021

NAP

4/29/2021

NAP

NAP

Yes - AE

6

Prop N Spoon, LLC

45,165

12.2%

3/31/2028

ACCO Brands, Inc.

35,085

9.5%

MTM

Urban Archeology

35,000

9.5%

4/30/2025

5/28/2021

NAP

5/20/2021

NAP

NAP

No

7

7.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

7.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/22/2021

NAP

4/20/2021

NAP

NAP

No

7.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

7.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/21/2021

NAP

4/20/2021

NAP

NAP

No

7.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

Yes - AE

7.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

7.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

7.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

7.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/20/2021

NAP

4/20/2021

NAP

NAP

No

8

Best Buy

32,296

12.3%

10/31/2028

OfficeMax

30,078

11.4%

9/30/2023

PetSmart

28,710

10.9%

2/29/2024

5/24/2021

NAP

5/21/2021

NAP

NAP

No

9

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/17/2021

NAP

6/28/2021

NAP

NAP

No

10

Robinhood

53,823

17.4%

10/31/2026

Align

34,186

11.1%

1/31/2027

Emcor

7,499

2.4%

6/30/2026

5/24/2021

NAP

5/21/2021

NAP

NAP

No

11

Allegheny County of Economic Development

22,764

6.8%

9/30/2036

Blumling and Gusky, LLP

20,461

6.1%

9/30/2021

Swartz Campbell

19,782

5.9%

3/31/2028

4/14/2021

NAP

4/15/2021

NAP

NAP

No

12

12.01

Wiregrass Hospice LLC (Gentiva)

5,415

2.0%

7/31/2024

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

NAP

NAP

No

12.02

Nou Systems, Inc.

26,320

11.1%

6/30/2026

Redstone Federal Credit Union

24,455

10.3%

4/30/2023

Digiflight, Inc.

19,592

8.3%

4/30/2025

6/2/2021

NAP

6/2/2021

NAP

NAP

No

12.03

Quadrus Corporation

8,246

5.3%

5/31/2023

Barge Design Solutions, Inc.

7,529

4.9%

2/28/2023

Etruck Biz, Inc.

4,999

3.2%

10/31/2022

6/1/2021

NAP

6/2/2021

NAP

NAP

No

12.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/1/2021

NAP

6/2/2021

NAP

NAP

No

12.05

The Aerospace Corporation

13,143

9.8%

10/31/2022

Gleason Research Associates

6,801

5.1%

8/31/2022

EFW, Inc.

3,766

2.8%

7/31/2022

6/1/2021

NAP

6/2/2021

NAP

NAP

No

12.06

Jacobs Engineering Group Inc

9,494

7.8%

4/30/2026

Northrop Grumman Space & Mission Systems

6,016

4.9%

12/31/2021

Koda Technologies, Inc.

5,546

4.5%

1/31/2026

6/1/2021

NAP

6/2/2021

NAP

NAP

No

13

Brothers Media Group LLC

24,669

8.6%

12/31/2024

Centene Management

22,010

7.6%

12/31/2024

USSS

17,512

6.1%

9/30/2021

3/16/2021

NAP

5/7/2021

NAP

NAP

No

14

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/20/2021

NAP

5/20/2021

NAP

NAP

No

15

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/3/2021

NAP

2/3/2021

NAP

NAP

No

16

16.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3/1/2021

NAP

1/6/2021

NAP

NAP

No

16.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/10/2021

NAP

5/10/2021

NAP

NAP

No

16.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/8/2021

NAP

6/3/2021

NAP

NAP

No

16.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/21/2021

NAP

5/21/2021

NAP

NAP

No

16.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/11/2021

6/10/2021

5/11/2021

NAP

NAP

No

16.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/11/2021

NAP

5/11/2021

NAP

NAP

No

16.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/27/2021

NAP

5/24/2021

NAP

NAP

No

16.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

16.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/3/2021

NAP

6/7/2021

NAP

NAP

No

16.10

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/20/2021

NAP

5/20/2021

NAP

NAP

No

16.11

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/12/2021

NAP

5/13/2021

NAP

NAP

No

16.12

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/28/2021

NAP

5/28/2021

NAP

NAP

No

16.13

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/11/2021

NAP

6/7/2021

NAP

NAP

No

16.14

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/4/2021

NAP

6/3/2021

NAP

NAP

No

16.15

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3/22/2021

NAP

3/22/2021

NAP

NAP

Yes - AE

16.16

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/27/2021

NAP

5/26/2021

NAP

NAP

Yes - AE

16.17

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/28/2021

NAP

5/28/2021

NAP

NAP

No

16.18

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3/30/2021

NAP

3/30/2021

NAP

NAP

No

16.19

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/28/2021

NAP

5/28/2021

NAP

NAP

No

16.20

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/28/2021

NAP

5/28/2021

NAP

NAP

No

16.21

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/30/2021

NAP

4/30/2021

NAP

NAP

No

17

145 F Seafood Boil

5,391

4.8%

8/31/2031

SunTrust Bank

4,995

4.4%

6/30/2026

The Loop Pizza Grill

4,000

3.5%

11/30/2022

6/10/2021

NAP

6/10/2021

NAP

NAP

No

18

World Gym

20,388

11.5%

12/31/2031

Ace Hardware

16,904

9.6%

5/31/2028

Phenix Salon Suites

6,265

3.5%

12/31/2031

5/27/2021

NAP

5/26/2021

NAP

NAP

No

19

Intellitec College

28,513

9.8%

10/31/2024

Walgreens

20,393

7.0%

12/31/2040

Dollar Tree

9,281

3.2%

2/28/2026

5/25/2021

NAP

5/25/2021

NAP

NAP

No

20

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/7/2021

NAP

7/9/2021

NAP

NAP

Yes - AE

21

21.01

PetSmart

19,235

18.8%

1/31/2022

Five Below, Inc.

8,500

8.3%

1/31/2028

Kirkland’s Stores, Inc.

6,284

6.1%

1/31/2023

2/12/2021

NAP

2/25/2021

NAP

NAP

No

21.02

Ross Dress for Less

28,334

20.4%

1/31/2027

Rogan Shoes, Inc.

12,300

8.9%

1/31/2025

TLP, Inc. d/b/a Hand & Stone

3,200

2.3%

9/30/2024

2/12/2021

NAP

2/12/2021

NAP

NAP

No

21.03

US Post Office

5,132

9.4%

9/30/2022

Car Quest Auto Parts

5,127

9.4%

6/30/2026

Polish & Slavic Federal CU

4,163

7.6%

7/8/2030

2/12/2021

NAP

2/21/2021

NAP

NAP

No

22

Carr, Riggs & Ingram

33,646

8.0%

6/30/2023

Morgan Stanley

33,441

8.0%

3/31/2025

The Onin Group

24,021

5.7%

8/31/2031

4/26/2021

NAP

4/26/2021

NAP

NAP

No

23

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/13/2021

NAP

5/13/2021

NAP

NAP

No

24

24.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

24.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/26/2021

NAP

4/26/2021

NAP

NAP

No

25

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/27/2021

NAP

4/27/2021

NAP

NAP

No

26

Bed Bath & Beyond

38,772

14.8%

1/31/2026

GB Shoe Warehouse

22,920

8.7%

4/30/2029

Mattress Firm

5,428

2.1%

11/30/2026

5/18/2021

NAP

5/18/2021

NAP

NAP

Yes - AE

27

Hanger Orthopedic Group, Inc

77,694

8.8%

7/31/2023

IPIC Theaters

37,321

4.2%

1/31/2031

Forever 21

31,691

3.6%

1/31/2023

5/21/2021

NAP

5/24/2021

NAP

NAP

No

28

Plant Shed

2,400

11.4%

6/30/2030

Symphony Vet Center

2,250

10.7%

5/4/2023

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

29

Five Below, Inc.

8,296

17.3%

5/31/2029

TD Bank

2,128

4.4%

9/30/2031

NAP

NAP

NAP

NAP

6/8/2021

NAP

6/7/2021

NAP

NAP

No

30

Northern Manhattan

9,200

17.6%

1/31/2025

Mental Health Association

9,200

17.6%

3/31/2022

Christ Embassy International

7,000

13.4%

2/28/2023

4/13/2021

NAP

4/13/2021

NAP

NAP

No

31

31.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/7/2021

NAP

6/7/2021

NAP

NAP

No

31.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/7/2021

NAP

6/7/2021

NAP

NAP

No

31.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/7/2021

NAP

6/7/2021

NAP

NAP

No

32

Pennsauken Packaging

6,100

1.9%

12/31/2021

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/12/2021

NAP

5/12/2021

NAP

NAP

No

33

YK Martial Arts

2,434

2.9%

12/31/2021

Code Ninjas

2,311

2.8%

12/31/2023

Lee Nails

1,568

1.9%

12/31/2024

3/12/2021

NAP

3/12/2021

NAP

NAP

No

34

34.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

34.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

34.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

34.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

34.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

34.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

35

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/27/2020

NAP

5/12/2021

10/15/2019

15%

No

36

Bank of the West

6,024

4.8%

8/14/2023

Provident Funding (sublease to Felton Institute)

4,695

3.7%

1/31/2023

Maleko Staffing

2,973

2.3%

4/30/2024

5/3/2021

NAP

5/3/2021

4/14/2021

19%

No

37

Ameia F. Hill

6,600

6.5%

5/3/2026

BTO Investments, Inc. (Carl’s Jr.)

4,008

4.0%

6/30/2026

Medtyme Corporation

3,000

3.0%

9/30/2025

5/7/2021

NAP

5/7/2021

NAP

NAP

No

38

Dollar Tree

12,000

4.6%

1/31/2032

Texas Roadhouse

7,362

2.8%

6/30/2024

Lumber Liquidators, Inc

6,400

2.5%

6/30/2024

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39

39.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.02

Dallas County Health Department Services

3,010

16.7%

8/31/2030

SSS International, Inc (WIC Store)

2,170

12.0%

7/31/2025

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

39.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/19/2021

NAP

5/19/2021

NAP

NAP

No

40

40.01

Proshine

3,992

15.8%

1/31/2022

Central Turf & Irrigation

3,259

12.9%

8/31/2024

Hoyt Landscaping

3,123

12.4%

4/14/2022

6/24/2021

NAP

6/25/2021

NAP

NAP

No

40.02

D & J Concepts

1,653

12.2%

4/14/2024

Kenneth Mark

1,453

10.7%

12/31/2023

Natures Guardian

783

5.8%

1/31/2022

6/27/2021

NAP

6/25/2021

NAP

NAP

No

40.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/24/2021

NAP

6/25/2021

NAP

NAP

No

41

Jenny Yoo

8,500

9.3%

7/31/2025

Allied Moving Group

6,500

7.1%

2/28/2026

Iron Arena

6,500

7.1%

8/31/2026

5/21/2021

NAP

5/21/2021

NAP

NAP

Yes - AE

42

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/22/2021

NAP

4/21/2021

NAP

NAP

No

43

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/15/2021

NAP

6/15/2021

NAP

NAP

No

44

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/1/2021

NAP

3/24/2021

NAP

NAP

No

45

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/8/2021

NAP

6/3/2021

6/3/2021

18%

Yes - AE

46

Direct Global Trade Corp

13,074

4.8%

12/31/2022

Park Enterprises, LLC

10,500

3.9%

7/31/2024

Source 74 LLC

4,900

1.8%

3/31/2023

3/4/2021

NAP

3/3/2021

NAP

NAP

Yes - AE

47

Mexican Consulate

18,811

18.6%

12/30/2021

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/26/2021

NAP

5/28/2021

5/26/2021

16%

No

48

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/17/2021

NAP

4/19/2021

NAP

NAP

Yes - AE

49

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

NAP

NAP

No

50

Palm Beach Tan

3,360

5.5%

6/30/2022

Fatboy’s

2,400

3.9%

6/30/2022

Nail Boutique & Spa

2,300

3.8%

6/30/2027

5/25/2021

NAP

5/25/2021

NAP

NAP

No

51

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/1/2021

NAP

7/1/2021

NAP

NAP

No

52

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/4/2021

NAP

6/2/2021

NAP

NAP

No

53

Best Embroidery Co

1,500

6.2%

7/31/2025

Sam Katz

1,370

5.7%

2/28/2026

TouchStone

1,235

5.1%

12/31/2030

5/26/2021

NAP

5/13/2021

NAP

NAP

No

54

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

NAP

NAP

No

55

Levin Law Group

2,460

11.8%

3/31/2031

Duet Russian Ballet

1,680

8.1%

2/28/2031

Global Stone Associates, Inc

1,655

8.0%

2/28/2031

5/3/2021

NAP

4/30/2021

NAP

NAP

No

56

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/24/2021

NAP

5/24/2021

NAP

NAP

No

57

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

NAP

NAP

No

58

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/8/2021

NAP

6/7/2021

NAP

NAP

No

59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

60

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

61

61.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

NAP

NAP

No

61.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/7/2021

NAP

6/7/2021

NAP

NAP

No

62

Apex Personal Training

2,600

4.5%

4/30/2024

Roselli’s Pizza

1,300

2.3%

2/28/2023

Bryman Cleaners

1,300

2.3%

10/31/2023

5/4/2021

NAP

5/4/2021

NAP

NAP

Yes - AE

63

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4/30/2021

NAP

4/30/2021

NAP

NAP

No

64

M&M Frankel Disposables

10,000

19.8%

10/31/2025

Kinetic Labs LLC

3,300

6.5%

4/30/2026

Camaja Construction

2,500

4.9%

3/14/2023

5/21/2021

NAP

5/21/2021

NAP

NAP

Yes - AE

65

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/2/2021

NAP

6/2/2021

6/2/2021

13%

No

66

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/21/2021

NAP

5/21/2021

NAP

NAP

No

67

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/30/2021

NAP

6/30/2021

6/30/2021

9%

No

68

68.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/11/2021

NAP

5/12/2021

NAP

NAP

No

68.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/11/2021

NAP

5/12/2021

NAP

NAP

No

69

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/5/2021

NAP

5/5/2021

NAP

NAP

No

70

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3/30/2021

NAP

3/30/2021

NAP

NAP

No

71

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5/3/2021

NAP

5/3/2021

NAP

NAP

Yes - AE

B28 Annex A-1

Control Number	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms	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 ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)
1	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing	150,000	0	Springing	1,500,000	0	0	0
2	Fee	NAP	NAP	NAP	NAP	736,451	122,742	0	Springing	0	6,229	0	0	62,288	11,211,750	0	0	0
3	Fee	NAP	NAP	NAP	NAP	1,096,651	109,665	233,020	41,510	0	5,816	0	1,000,000	Springing	1,000,000	0	0	0
4	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	0	0	0	0	0	0	0	0
5	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	0	0	0	17,936	0	0	0	0
6	Fee	NAP	NAP	NAP	NAP	301,633	100,544	0	Springing	0	3,081	0	0	30,813	739,518	0	0	0
7						268,300	Springing	0	Springing	51,665	Springing	51,665	0	0	0	0	0	0
7.01	Fee	NAP	NAP	NAP	NAP
7.02	Fee	NAP	NAP	NAP	NAP
7.03	Fee	NAP	NAP	NAP	NAP
7.04	Fee	NAP	NAP	NAP	NAP
7.05	Fee	NAP	NAP	NAP	NAP
7.06	Fee	NAP	NAP	NAP	NAP
7.07	Fee	NAP	NAP	NAP	NAP
7.08	Fee	NAP	NAP	NAP	NAP
7.09	Fee	NAP	NAP	NAP	NAP
8	Fee	NAP	NAP	NAP	NAP	127,193	63,596	0	Springing	0	14,270	0	0	21,954	1,053,812	0	0	0
9	Fee	NAP	NAP	NAP	NAP	235,664	78,555	18,550	Springing	0	0	0	0	0	0	0	0	0
10	Leasehold	Various	None	20	No	0	0	65,432	9,347	0	5,153	126,670	3,210,045	Springing	927,528	0	0	0
11	Fee	NAP	NAP	NAP	NAP	224,253	44,851	0	Springing	5,559	5,559	200,112	27,793	27,793	1,334,072	0	0	0
12		11/6/2106	None	3,452,788	Yes	887,153	80,650	92,901	13,272	0	24,236	0	0	86,157	4,000,000	0	0	0
12.01	Leasehold	NAV	NAV	NAV	NAV
12.02	Leasehold	NAV	NAV	NAV	NAV
12.03	Leasehold	NAV	NAV	NAV	NAV
12.04	Leasehold	NAV	NAV	NAV	NAV
12.05	Leasehold	NAV	NAV	NAV	NAV
12.06	Leasehold	NAV	NAV	NAV	NAV
13	Fee	NAP	NAP	NAP	NAP	266,212	53,242	21,270	10,635	0	4,930	0	250,000	24,167	2,500,000	0	0	0
14	Fee	NAP	NAP	NAP	NAP	261,702	29,078	21,674	7,225	0	Springing	0	0	0	0	0	0	0
15	Fee	5/23/2119	None	4,000,000	Yes	634,595	211,532	53,234	8,872	0	0	0	0	0	0	0	0	0
16						140,097	35,024	0	Springing	364,880	2,444	0	500,000	Springing	0	0	0	0
16.01	Fee	NAP	NAP	NAP	NAP
16.02	Fee	NAP	NAP	NAP	NAP
16.03	Fee	NAP	NAP	NAP	NAP
16.04	Fee	NAP	NAP	NAP	NAP
16.05	Fee	NAP	NAP	NAP	NAP
16.06	Fee	NAP	NAP	NAP	NAP
16.07	Fee	NAP	NAP	NAP	NAP
16.08	Fee	NAP	NAP	NAP	NAP
16.09	Fee	NAP	NAP	NAP	NAP
16.10	Fee	NAP	NAP	NAP	NAP
16.11	Fee	NAP	NAP	NAP	NAP
16.12	Fee	NAP	NAP	NAP	NAP
16.13	Fee	NAP	NAP	NAP	NAP
16.14	Fee	NAP	NAP	NAP	NAP
16.15	Fee	NAP	NAP	NAP	NAP
16.16	Fee	NAP	NAP	NAP	NAP
16.17	Fee	NAP	NAP	NAP	NAP
16.18	Fee	NAP	NAP	NAP	NAP
16.19	Fee	NAP	NAP	NAP	NAP
16.20	Fee	NAP	NAP	NAP	NAP
16.21	Fee	NAP	NAP	NAP	NAP
17	Fee	NAP	NAP	NAP	NAP	216,914	43,383	0	Springing	525,000	Springing	0	850,000	Springing	750,000	0	0	0
18	Fee	NAP	NAP	NAP	NAP	104,014	26,003	34,122	3,412	0	2,942	105,916	0	11,033	264,980	0	0	0
19	Fee	NAP	NAP	NAP	NAP	103,874	25,969	0	Springing	0	6,777	813,191	0	24,202	1,161,702	0	0	0
20	Fee	NAP	NAP	NAP	NAP	217,423	140,123	0	Springing	0	8,489	0	0	0	0	0	0	0
21						210,294	70,098	109,777	12,197	469,450	8,135	0	500,000	18,488	0	500,000	0	0
21.01	Fee	NAP	NAP	NAP	NAP
21.02	Fee	NAP	NAP	NAP	NAP
21.03	Fee	NAP	NAP	NAP	NAP
22	Fee	NAP	NAP	NAP	NAP	200,000	137,411	15,504	7,752	6,994	6,994	0	2,000,000	Springing	2,000,000	0	0	0
23	Fee	NAP	NAP	NAP	NAP	78,667	39,334	40,343	5,763	0	1,020	0	0	0	0	0	0	0
24						31,102	15,551	30,192	5,032	0	1,323	0	0	419	0	0	0	0
24.01	Fee	NAP	NAP	NAP	NAP
24.02	Fee	NAP	NAP	NAP	NAP
24.03	Fee	NAP	NAP	NAP	NAP
24.04	Fee	NAP	NAP	NAP	NAP
24.05	Fee	NAP	NAP	NAP	NAP
24.06	Fee	NAP	NAP	NAP	NAP
24.07	Fee	NAP	NAP	NAP	NAP
25	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing	0	0	Springing	0	0	0	0
26	Fee / Leasehold	10/31/2024	5, 5 year extension options	406,123	Yes	0	Springing	0	Springing	0	Springing	0	0	Springing	787,191	0	0	0
27	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing	265,968	0	Springing	2,659,584	0	0	0
28	Fee	NAP	NAP	NAP	NAP	112,892	37,631	8,398	840	0	264	0	0	0	0	0	0	0
29	Fee	NAP	NAP	NAP	NAP	267,890	46,881	23,309	4,662	0	755	27,186	0	5,833	500,000	0	0	0
30	Fee	NAP	NAP	NAP	NAP	40,674	13,558	16,520	2,753	0	872	0	0	4,358	250,000	0	0	0
31						62,441	6,938	0	Springing	288,091	1,567	0	0	0	0	0	0	0
31.01	Fee	NAP	NAP	NAP	NAP
31.02	Fee	NAP	NAP	NAP	NAP
31.03	Fee	NAP	NAP	NAP	NAP
32	Fee	NAP	NAP	NAP	NAP	15,659	15,659	0	Springing	4,078	4,078	0	10,875	10,875	0	0	0	0
33	Fee	NAP	NAP	NAP	NAP	54,042	13,511	14,242	2,848	50,000	1,049	25,186	0	7,593	364,476	681,333	0	0
34						12,449	12,449	7,119	3,560	217,694	2,408	0	0	0	0	0	0	0
34.01	Fee	NAP	NAP	NAP	NAP
34.02	Fee	NAP	NAP	NAP	NAP
34.03	Fee	NAP	NAP	NAP	NAP
34.04	Fee	NAP	NAP	NAP	NAP
34.05	Fee	NAP	NAP	NAP	NAP
34.06	Fee	NAP	NAP	NAP	NAP
35	Fee	NAP	NAP	NAP	NAP	13,219	3,305	8,519	947	0	506	0	251,376	3,794	0	0	0	0
36	Fee	NAP	NAP	NAP	NAP	86,894	21,724	0	Springing	0	2,113	50,714	300,000	15,848	375,000	0	0	0
37	Fee	NAP	NAP	NAP	NAP	35,629	7,126	0	Springing	0	2,106	126,370	0	4,212	101,096	0	0	0
38	Fee	NAP	NAP	NAP	NAP	162,641	54,214	0	Springing	3,230	3,230	77,524	21,535	21,535	516,828	0	0	0
39						184,248	22,894	0	Springing	0	1,568	37,626	0	16,853	404,484	0	0	0
39.01	Fee	NAP	NAP	NAP	NAP
39.02	Fee	NAP	NAP	NAP	NAP
39.03	Fee	NAP	NAP	NAP	NAP
39.04	Fee	NAP	NAP	NAP	NAP
39.05	Fee	NAP	NAP	NAP	NAP
39.06	Fee	NAP	NAP	NAP	NAP
39.07	Fee	NAP	NAP	NAP	NAP
39.08	Fee	NAP	NAP	NAP	NAP
39.09	Fee	NAP	NAP	NAP	NAP
40						8,525	2,842	5,286	2,643	0	752	0	0	7,389	300,000	0	0	0
40.01	Fee	NAP	NAP	NAP	NAP
40.02	Fee	NAP	NAP	NAP	NAP
40.03	Fee	NAP	NAP	NAP	NAP
41	Fee	NAP	NAP	NAP	NAP	18,939	9,470	12,309	6,155	0	765	0	0	3,824	75,000	0	0	0
42	Fee	NAP	NAP	NAP	NAP	15,783	15,783	0	Springing	0	2,083	0	0	3,063	183,750	0	0	0
43	Fee	NAP	NAP	NAP	NAP	0	Springing	6,626	602	0	1,251	0	0	5,230	0	0	0	0
44	Fee	NAP	NAP	NAP	NAP	12,512	4,171	1,765	1,765	0	1,100	0	0	Springing	0	0	0	0
45	Fee	NAP	NAP	NAP	NAP	51,805	12,951	0	Springing	0	610	14,633	1,000,000	Springing	109,746	0	0	0
46	Fee	NAP	NAP	NAP	NAP	36,651	7,330	25,605	2,845	0	5,171	0	395,589	2,010	0	0	0	0
47	Fee	NAP	NAP	NAP	NAP	146,469	13,315	12,632	2,105	51,827	3,512	0	300,000	7,352	500,000	0	0	0
48	Fee	NAP	NAP	NAP	NAP	72,640	10,377	8,553	Springing	0	2,250	0	0	0	0	0	0	0
49	Fee	NAP	NAP	NAP	NAP	24,061	8,020	84,537	7,045	202,464	4,750	0	0	0	0	0	0	0
50	Fee	NAP	NAP	NAP	NAP	36,164	5,166	0	Springing	0	768	50,000	200,000	Springing	200,000	0	0	0
51	Fee	NAP	NAP	NAP	NAP	91,035	9,103	0	Springing	0	317	0	0	1,583	0	0	0	0
52	Fee	NAP	NAP	NAP	NAP	40,618	5,077	0	Springing	0	913	0	0	0	0	0	0	0
53	Fee	NAP	NAP	NAP	NAP	17,517	8,759	2,353	784	0	305	0	0	691	0	0	0	0
54	Fee	NAP	NAP	NAP	NAP	135,919	15,102	0	Springing	0	10,554	0	0	0	0	138,255	0	0
55	Fee	NAP	NAP	NAP	NAP	1,112	1,112	4,521	1,507	0	347	0	150,000	2,081	250,000	164,063	0	0
56	Fee	NAP	NAP	NAP	NAP	35,506	7,101	12,941	2,588	0	4% of Gross Revenue	0	0	0	0	394,462	0	0
57	Fee	NAP	NAP	NAP	NAP	22,538	22,538	0	Springing	0	809	0	0	0	0	0	0	0
58	Fee	NAP	NAP	NAP	NAP	76,034	9,504	0	Springing	71	71	3,401	0	Springing	28,340	0	0	0
59	Fee	NAP	NAP	NAP	NAP	19,793	9,896	7,522	579	0	399	0	0	0	0	0	0	0
60	Fee	NAP	NAP	NAP	NAP	267,211	26,721	7,671	697	0	4,433	0	0	0	0	0	0	0
61						25,672	4,279	0	Springing	6,789	762	0	0	0	0	0	0	0
61.01	Fee	NAP	NAP	NAP	NAP
61.02	Fee	NAP	NAP	NAP	NAP
62	Fee	NAP	NAP	NAP	NAP	35,820	7,164	0	Springing	0	1,489	46,100	200,000	2,881	372,875	0	0	0
63	Fee	NAP	NAP	NAP	NAP	93,681	10,409	4,120	2,060	0	1,067	0	0	0	0	0	0	0
64	Fee	NAP	NAP	NAP	NAP	13,381	6,690	20,535	4,107	120,000	422	0	0	2,108	50,000	0	0	0
65	Fee	NAP	NAP	NAP	NAP	24,677	4,935	4,804	1,601	40,644	226	0	0	Springing	0	0	0	0
66	Fee	NAP	NAP	NAP	NAP	0	Springing	0	Springing	31,000	Springing	31,000	285,000	Springing	285,000	0	0	0
67	Fee	NAP	NAP	NAP	NAP	45,246	9,049	9,749	812	0	1,690	0	0	1,582	0	0	0	0
68						34,335	8,584	2,558	2,558	0	1,604	0	0	0	0	45,236	0	0
68.01	Fee	NAP	NAP	NAP	NAP
68.02	Fee	NAP	NAP	NAP	NAP
69	Fee	NAP	NAP	NAP	NAP	0	Springing	8,292	638	0	250	0	0	0	0	0	0	0
70	Fee	NAP	NAP	NAP	NAP	9,943	3,314	6,050	3,025	0	1,887	0	0	0	0	30,654	0	0
71	Fee	NAP	NAP	NAP	NAP	40,528	4,053	0	Springing	6,964	293	0	0	0	0	0	0	0

B28 Annex A-1

Control Number

Upfront Deferred Maintenance Reserve ($)

Upfront Other Reserve ($)

Monthly Other Reserve ($)

Other Reserve Description

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

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 ($)

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

1

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

Yes

No

135,000,000

335,000,000

771,201.11

1,081,983.64

315,000,000

2.72466879%

2

0

6,457,962

Springing

DGS Lease Work Reserve (Upfront: $6,457,962), DGS Supplemental Reserve (Monthly: Springing)

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

0

71,568

0

Unfunded Tenant Obligations Reserve

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4

0

0

0

NAP

0

0

NAP

None

In Place

No

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

Yes

Yes

40,000,000

30,000,000

90,388.20

210,905.79

NAP

NAP

6

74,750

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

261,068

0

0

NAP

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.01

7.02

7.03

7.04

7.05

7.06

7.07

7.08

7.09

8

0

23,409

Springing

Condominium Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

0

3,403,296

0

Rent Concession Funds

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

32,500,000

88,500,000

212,359.03

290,343.98

NAP

NAP

11

11,715

7,475,308

0

Outstanding CapEx Reserve (Upfront: $4,244,705), Outstanding TI/LC Reserve (Upfront: $2,223,443), Free Rent Reserve (Upfront: $1,007,160)

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

32,718

3,828,109

0

Unfunded Obligations Reserve (Upfront: $3,534,621.71), Ground Lease Reserve (Upfront: $293,487)

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

30,000,000

50,000,000

222,017.95

355,228.72

NAP

NAP

12.01

12.02

12.03

12.04

12.05

12.06

13

0

2,000,526

0

Unfunded Obligations Reserve

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

4,428

337,000

0

Interior Capital Expenditure Reserve (Upfront: $217,520), Exterior Capital Expenditure Reserve (Upfront: $119,480)

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

0

0

0

NAP

0

0

NAP

Hard

In Place

Yes

Yes

Yes

Yes

27,481,667

22,485,000

82,175.96

182,613.26

NAP

NAP

16

84,813

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

Yes

Yes

27,000,000

20,035,000

53,576.24

125,777.80

NAP

NAP

16.01

16.02

16.03

16.04

16.05

16.06

16.07

16.08

16.09

16.10

16.11

16.12

16.13

16.14

16.15

16.16

16.17

16.18

16.19

16.20

16.21

17

0

168,313

0

Outstanding TI Reserve (Upfront: $145,339.11), Free Rent Reserve (Upfront: $22,973.49)

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

0

844,564

0

Unfunded Obligations Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

0

8,000,000

Springing

Sondor Replacement Reserve (Upfront: $5,000,000), Rent Concession Reserve (Upfront: $3,000,000), Common Charges Reserve (Monthly: Springing)

0

0

NAP

Soft

In Place

Yes

No

Yes

No

25,000,000

106,500,000

310,440.11

383,313.37

NAP

NAP

21

185,839

174,037

0

Unfunded Tenant Obligations Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21.01

21.02

21.03

22

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

23,000,000

60,000,000

305,796.31

423,018.23

NAP

NAP

23

0

661,598

0

Capitalized Holdback Reserve (Upfront: $300,000), Free Rent Reserve (Upfront: $361,598)

0

300,000

Borrower shall deposit into an eligible account upon loan origination the Capitalized Holdback Funds.  The borrower must deliver to the lender  a Temporary Certificate of Occupancy as a precondition.  Subject to the TCO, from and after the origination date through and including July 1, 2024 the lender may disburse the holdback upon the debt yield equaling or exceeding 8.25%.

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

29,100

88,157

Springing

J-51 Tax Reserve

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.01

24.02

24.03

24.04

24.05

24.06

24.07

25

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

Yes

No

22,000,000

50,000,000

149,266.83

214,944.24

NAP

NAP

26

0

0

Springing

Ground Rent Reserve

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

0

6,912,288

Springing

Outstanding TI/LC Reserve (Upfront: $6,565,265), Gap Rent Reserve (Upfront: $347,023), Major Tenant Reserve (Monthly: Springing; Cap: $4,020,000)

4,020,000

0

NAP

Hard

Springing

Yes

No

Yes

No

20,000,000

190,000,000

496,687.27

548,970.14

NAP

NAP

28

0

8,749

Springing

Condominium Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

2,875

208,252

Springing

Unfunded Obligations Reserve (Upfront: $120,000), Gap Rent Reserve (Upfront: $88,252), ICAP Tax Reserve (Monthly: Springing)

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.01

31.02

31.03

32

13,255

65,438

0

Free Rent Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

0

57,609

0

Unfunded Obligations Reserve

0

0

NAP

Soft

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

28,250

300,000

0

Holdback Reserve

0

300,000

Borrowers shall deposit into an eligible account upon loan origination. The lender must disburse upon the debt yield equaling or exceeding 8.5%, unless the occurrence of a trigger period exists. The borrowers have no right to obtain a release of the reserve after the 36th monthly payment date.

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.01

34.02

34.03

34.04

34.05

34.06

35

0

420,882

Springing

Rent Abatement Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39

8,820

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.01

39.02

39.03

39.04

39.05

39.06

39.07

39.08

39.09

40

9,689

0

0

NAP

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40.01

40.02

40.03

41

37,500

50,000

0

Excess Flood Reserve

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

42

10,075

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

43

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

44

0

0

0

NAP

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

45

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

46

67,800

28,125

Springing

Free and Prepaid Rent Reserve (Upfront: $28,125), Subdivision Work Reserve (Monthly: Springing)

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

47

0

123,173

0

Roof Reserve

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

48

4,250

0

0

NAP

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

49

0

56,120

0

Security Gate Installation Reserve

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

50

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

51

29,456

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

52

6,250

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

53

1,155

500,000

0

Property Tax Abatement Reserve

0

0

NAP

Springing

Springing

No

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

54

0

1,488,995

0

PIP Reserve

0

0

NAP

Hard

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

55

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

56

0

0

Springing

PIP Reserve

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

57

0

656,447

0

Free Rent Reserve (Upfront: $418,892.50), Unfunded Obligations Reserve (Upfront: $237,554.00)

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

58

0

57,068

0

Free Rent Reserve

0

0

NAP

Hard

Springing

No

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

59

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

60

0

0

Springing

PIP Reserve

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

61

29,830

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

61.01

61.02

62

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

63

0

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

64

24,750

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

65

28,800

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

66

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

67

16,775

0

0

NAP

0

0

NAP

Springing

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68

0

0

0

NAP

0

0

NAP

Soft

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68.01

68.02

69

0

0

0

NAP

0

0

NAP

Hard

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

70

26,860

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

71

8,531

0

0

NAP

0

0

NAP

Springing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

NAP

NAP

B28 Annex A-1

Control Number

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 (%)

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

Sponsor

4

4

1

785,000,000

1,807,142.88

58.1%

2.92

8.1%

120,000,000

5.05000%

905,000,000

2,319,156.77

67.0%

2.28

7.1%

Yes

Mezzanine (Max Principal of $90,500,000; Max Combined LTV of 67%; Min Combined DSCR of 2.22x; Min Combined Debt Yield of 6.82%; Intercreditor Agreement is required)

The Gluck Family Trust

2

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Jayaprasad Vejendla and Rohit Kumar

3

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Yes

Mezzanine (Max Combined LTV of 58.2%; Min Combined DSCR of 2.75x; Min Combined DY of 9.25%; Intercreditor Agreement is required)

MG3 REIT, LLC

4

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Walter J. Hinneberg Company

5

70,000,000

210,905.79

59.8%

1.81

7.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

The Related Companies, L.P.

6

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Amended and Restated 2013 LG Revocable Trust

7

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Blackwater Investments, Inc.

7.01

7.02

7.03

7.04

7.05

7.06

7.07

7.08

7.09

8

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Kenneth N. Goldenberg

9

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Cantor Fitzgerald Investors, LLC

10

121,000,000

290,343.98

65.0%

3.28

9.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

David Norouzi, Niloufar Norouzi and Mansoureh Nowroozi

11

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Rugby Realty

12

80,000,000

355,228.72

68.6%

1.88

11.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Meyer Chetrit and Yaacov Amar

12.01

12.02

12.03

12.04

12.05

12.06

13

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Yes

Mezzanine (Max Combined LTV of 75%, Min Combined DSCR of 2.00x, Mezz Only DSCR of 2.03x, Min Combined DY of 10%, Mezz Only DY of 10.54%; Intercreditor Agreement is required)

Jax Concourse Venture LLC

14

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Gold Block Ventures and Reiter Team

15

49,966,667

182,613.26

71.8%

2.00

8.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Yoel Kiss

16

47,035,000

125,777.80

61.5%

2.66

8.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

ExchangeRight Real Estate, LLC

16.01

16.02

16.03

16.04

16.05

16.06

16.07

16.08

16.09

16.10

16.11

16.12

16.13

16.14

16.15

16.16

16.17

16.18

16.19

16.20

16.21

17

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Core Investment Properties

18

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

G.S. Jaggi

19

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Gary D. Goodman

20

131,500,000

383,313.37

60.6%

2.82

9.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Joseph Moinian

21

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

John Graham

21.01

21.02

21.03

22

83,000,000

423,018.23

72.5%

1.28

8.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

JFR Global Investments

23

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Vladislav Tsirkin

24

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Zalmen Wagschal

24.01

24.02

24.03

24.04

24.05

24.06

24.07

25

72,000,000

214,944.24

59.0%

2.63

10.0%

12,000,000

9.25000%

84,000,000

308,728.96

68.9%

1.83

8.6%

No

NAP

Mitchel Greenberg, Peter Holstein and Keith Jaffee

26

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

The Kroenke Group

27

210,000,000

548,970.14

46.5%

4.17

13.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Simon Property Group, L.P.

28

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Michael Ashkenazy

29

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Ezra Ashkenazi

30

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Carter F. Sackman, Sr., James F. Hefelfinger, Barry Judelson, Alan Sackman and Cater F. Sackman, Jr.

31

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Lawrence Charles Kaplan, George Thacker and Richard Schontz

31.01

31.02

31.03

32

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Velocity Venture Partners

33

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Richard H. Tucker

34

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Brett Hatcher and Cory Bonda

34.01

34.02

34.03

34.04

34.05

34.06

35

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Birendra Dutt

36

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Derek S. Graham, Kevin P. Kaseff

37

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Cary Lefton

38

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

American Continental Properties

39

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

SVEA Real Estate Group, LLC

39.01

39.02

39.03

39.04

39.05

39.06

39.07

39.08

39.09

40

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Joseph G. Farrell, Jr.

40.01

40.02

40.03

41

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Avrohom Schlaff

42

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Charles M. Bayer, Jr.

43

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Bijan Elahi, Christopher Gridley and Roy Ghazimorad

44

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Samuel Cherry

45

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Stephen A. Finn

46

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Crystal View Capital Fund II LLC

47

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Rachel Young

48

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Amin Rezvani

49

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Marco Seidman

50

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Todd A. Sachse and Lee Hurwitz

51

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Moishe Mana

52

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Douglas E. Ball

53

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Yitta Neiman

54

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Brian Patrick Martin, J. David Kelsey, and Matthew Sharp

55

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Aleksandr Finkelshteyn

56

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Roshan Amin and Bhupendra Bhagat

57

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Craig Koenigsberg

58

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

ASG Equities

59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Michael Ashkenazy

60

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Alpesh Patel

61

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Lawrence Charles Kaplan, George Thacker and Richard Schontz

61.01

61.02

62

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Todd A. Sachse

63

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Charles H. Lewis, Daniel L. Friess, Charles and Kathleen Lewis 2005 Trust and The Daniel and Natalie Friess Family Trust dated May 2, 2012

64

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Avrohom Schlaff

65

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Hooman Nissani and Sharen Golshan

66

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Louis J. Rogers

67

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Alex Chung

68

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

John Lee

68.01

68.02

69

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Michael Ashkenazy

70

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Todd Franks and Steven Ross

71

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

NAP

Lawrence Charles Kaplan, George Thacker and Richard Schontz

B28 Annex A-1

Control Number	Non-Recourse Carveout Guarantor	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 ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)
			125		7
1	The Gluck Family Trust	No	Yes	Refinance	No	470,000,000	2,309,102	435,000,000	0	907,309,102	900,036,150	0	7,272,952	0	0	0	907,309,102
2	Jayaprasad Vejendla and Rohit Kumar	No	No	Acquisition	Yes	59,065,000	8,675,730	24,850,000	6,947,308	99,538,038	0	90,000,000	2,318,340	7,194,413	0	25,285	99,538,038
3	MG3 REIT, LLC	No	No	Acquisition	No	56,000,000	44,842,088	0	1,021,437	101,863,525	0	96,000,000	3,462,286	2,401,239	0	0	101,863,525
4	Walter J. Hinneberg GMBH	No	No	Acquisition	No	45,000,000	149,810,643	0	0	194,810,643	0	192,500,000	2,310,643	0	0	0	194,810,643
5	The Related Companies, L.P.	No	No	Recapitalization	No	70,000,000	0	0	0	70,000,000	4,088,594	0	385,421	0	65,525,985	0	70,000,000
6	Amended and Restated 2013 LG Revocable Trust	No	No	Refinance	Yes	40,000,000	0	0	0	40,000,000	32,493,843	0	770,540	376,383	6,359,234	0	40,000,000
7	Blackwater Investments, Inc.	No	No	Refinance		37,720,000	0	0	0	37,720,000	22,043,489	0	697,592	581,033	14,397,886	0	37,720,000
7.01					No
7.02					No
7.03					No
7.04					No
7.05					No
7.06					No
7.07					No
7.08					No
7.09					No
8	Kenneth N. Goldenberg	No	No	Refinance	No	34,000,000	0	0	0	34,000,000	24,863,621	0	735,353	150,602	8,250,424	0	34,000,000
9	CF Real Estate Holdings, LLC	Yes	No	Acquisition	No	33,040,000	72,587,964	0	619,921	106,247,885	0	103,700,000	2,293,671	254,214	0	0	106,247,885
10	David Norouzi, Niloufar Norouzi and Mansoureh Nowroozi	No	No	Refinance	No	121,000,000	0	0	0	121,000,000	102,673,944	0	1,559,835	6,678,772	10,087,449	0	121,000,000
11	Aaron Stauber, Alan Ades, Maurice Ades and Robert Ades	No	No	Refinance	No	31,500,000	0	0	0	31,500,000	22,408,458	0	505,531	7,744,628	841,383	0	31,500,000
12	Meyer Chetrit and Yaacov Amar	No	No	Refinance		80,000,000	235,451	0	0	80,235,451	74,056,758	0	1,337,812	4,840,881	0	0	80,235,451
12.01					Yes
12.02					No
12.03					Yes
12.04					Yes
12.05					Yes
12.06					Yes
13	Jack Sitt	No	No	Acquisition	No	27,950,000	18,136,443	0	1,174,641	47,261,084	0	43,000,000	1,723,077	2,538,007	0	0	47,261,084
14	Adam Goldberg, Jarrett Primm and Michael Reiter	No	No	Refinance	No	27,500,000	0	0	0	27,500,000	20,931,637	0	530,075	624,804	5,413,484	0	27,500,000
15	Yoel Kiss	No	No	Acquisition	No	50,000,000	17,384,105	0	0	67,384,105	0	64,500,000	2,196,277	687,829	0	0	67,384,105
16	ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas	Yes	No	Recapitalization
16.01					Yes
16.02					No
16.03					No
16.04					No
16.05					No
16.06					No
16.07					No
16.08					Yes
16.09					Yes
16.10					No
16.11					No
16.12					No
16.13					No
16.14					No
16.15					No
16.16					No
16.17					No
16.18					No
16.19					Yes
16.20					No
16.21					No
17	Adam Greenberg and Michael Lapointe	No	No	Acquisition	No
18	G.S. Jaggi	No	No	Refinance	No
19	Gary D. Goodman	No	No	Refinance	No
20	Joseph Moinian	No	No	Refinance	No
21	Retail Portfolio (REIT) JVCO LP	No	No	Refinance
21.01					No
21.02					Yes
21.03					No
22	Joseph Friedland	No	Yes	Refinance	No
23	Vladislav Tsirkin	No	No	Refinance	No
24	Zalmen Wagschal	No	No	Refinance
24.01					No
24.02					No
24.03					No
24.04					No
24.05					No
24.06					Yes
24.07					No
25	Mitchel Greenberg, Peter Holstein and Keith Jaffee	Yes	No	Acquisition	Yes
26	E. Stanley Kroenke and James N. Gordon	No	No	Refinance	No
27	Simon Property Group, L.P.	No	No	Refinance	No
28	Michael Ashkenazy	No	Yes	Refinance	No
29	Ezra Ashkenazi	No	No	Refinance	No
30	Carter F. Sackman, James F. Hefelfinger and Barry Judelson	No	No	Refinance	Yes
31	Lawrence Charles Kaplan, George Thacker and Richard Schontz	No	No	Acquisition
31.01					No
31.02					No
31.03					No
32	Anthony Grelli, Jr., Zachary Moore and Mark D. Quigley	No	Yes	Refinance	Yes
33	Richard H. Tucker	No	No	Refinance	No
34	Brett Hatcher and Cory Bonda	No	No	Acquisition
34.01					No
34.02					No
34.03					No
34.04					Yes
34.05					No
34.06					No
35	Birendra Dutt	No	No	Refinance	No
36	Derek S. Graham, Kevin P. Kaseff	No	No	Refinance	No
37	Cary Lefton	No	No	Refinance	No
38	NAP	No	No	Refinance	No
39	SVEA Real Estate Group, LLC	No	No	Refinance
39.01					No
39.02					No
39.03					No
39.04					No
39.05					No
39.06					No
39.07					No
39.08					No
39.09					No
40	Joseph G. Farrell, Jr.	No	No	Refinance
40.01					No
40.02					No
40.03					No
41	Avrohom Schlaff	No	Yes	Refinance	No
42	Charles M. Bayer, Jr.	No	No	Acquisition	Yes
43	Bijan Elahi, Christopher Gridley and Roy Ghazimorad	No	No	Refinance	Yes
44	Samuel Cherry	No	No	Refinance	No
45	Stephen A. Finn	No	No	Refinance	No
46	Crystal View Capital Fund II LLC	No	No	Refinance	No
47	Rachel Young	No	No	Refinance	No
48	Amin Rezvani	No	No	Refinance	No
49	Marco Seidman	No	No	Refinance	No
50	Todd A. Sachse and Lee Hurwitz	No	No	Refinance	No
51	Moishe Mana	No	No	Refinance	Yes
52	Douglas E. Ball	No	No	Refinance	No
53	Yitta Neiman	No	No	Refinance	No
54	HPI Hotel Opportunity Fund LLC and Brian Patrick Martin	No	No	Acquisition	No
55	Aleksandr Finkelshteyn	No	No	Refinance	No
56	Roshan Amin and Bhupendra Bhagat	No	No	Refinance	No
57	Craig Koenigsberg	No	Yes	Refinance	No
58	Edward Gindi	No	No	Refinance	Yes
59	Michael Ashkenazy	No	No	Refinance	No
60	Alpesh Patel	No	No	Refinance	No
61	Lawrence Charles Kaplan, George Thacker and Richard Schontz	No	No	Acquisition
61.01					No
61.02					No
62	Todd A. Sachse	No	No	Refinance	No
63	Charles H. Lewis, Daniel L. Friess, Charles and Kathleen Lewis 2005 Trust and The Daniel and Natalie Friess Family Trust dated May 2, 2012	No	Yes	Acquisition	No
64	Avrohom Schlaff	No	No	Refinance	No
65	Hooman Nissani and Sharen Golshan	No	No	Refinance	No
66	Louis J. Rogers	Yes	No	Acquisition	No
67	Alex Chung	No	No	Refinance	No
68	John Lee	No	No	Acquisition
68.01					No
68.02					No
69	Michael Ashkenazy	No	No	Refinance	No
70	Todd Franks and Steven Ross	No	No	Refinance	No
71	Lawrence Charles Kaplan, George Thacker and Richard Schontz	No	No	Acquisition	No

B28 Annex A-1

Control Number

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

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 (%)

1

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.10

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.11

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.12

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.13

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.14

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.15

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.16

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.17

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.18

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.19

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.20

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.21

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.04

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.05

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.06

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.07

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.08

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.09

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40.03

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

41

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

42

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

43

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

44

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

45

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

46

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

47

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

48

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

49

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

50

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

51

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

52

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

53

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

54

8/27/2036

100.44

79.29

78.9%

100.44

79.29

78.9%

102.12

65.68

64.3%

133.05

98.04

73.7%

55

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

56

10/16/2037

102.91

76.11

74.0%

102.91

76.11

74.0%

102.80

62.77

61.1%

104.44

82.90

79.4%

57

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

58

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

59

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

60

3/31/2039

101.50

75.31

74.2%

101.50

75.31

74.2%

NAV

NAV

NAV

NAV

NAV

NAV

61

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

61.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

61.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

62

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

63

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

64

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

65

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

66

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

67

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68.01

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68.02

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

69

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

70

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

71

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP