Bank 2022-BNK43 FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-257991-05

BANK 2022-BNK43 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-257991) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC 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 after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

This document has been prepared by the underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of (i) Regulation (EU) 2017/1129 (as amended), (ii) such Regulation as it forms part of UK domestic law, or (iii) Part VI of the UK Financial Services and Markets Act 2000, as amended; and does not constitute an offering document for any other purpose.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, BofA Securities, Inc., Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

“BofA Securities” is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker-dealer and member of FINRA and SIPC, and, in other jurisdictions, locally registered entities.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, 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 system.

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator (1)	Mortgage Loan Seller (1)	Related Group	Crossed Group	Address	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)
1	Loan	5	1	High Street	9.2%	100.0%	WFB	WFB	NAP	NAP	5310-5455 High Street	Phoenix	Maricopa	AZ	85054	Mixed Use	Office/Retail/Multifamily	2008	NAP	630,083	SF	219.65	100,000,000	100,000,000
2	Loan	5	1	Katy Mills	8.4%	100.0%	BANA/JPMCB	BANA	NAP	NAP	5000 Katy Mills Circle	Katy	Harris	TX	77494	Retail	Super Regional Mall	1999	2019	1,181,987	SF	109.98	91,000,000	91,000,000
3	Loan	5, 6	1	Constitution Center	7.7%	100.0%	MSMCH/MSBNA	MSMCH	NAP	NAP	400 7th Street Southwest	Washington	District of Columbia	DC	20024	Office	CBD	1968	2010	1,410,049	SF	282.26	84,000,000	84,000,000
4	Loan	5	1	The Boulders Resort	6.9%	100.0%	WFB	WFB	NAP	NAP	34631 North Tom Darlington Drive	Scottsdale	Maricopa	AZ	85266	Hospitality	Full Service	1985	2016	160	Rooms	624,420.55	75,000,000	74,930,466
5	Loan	7, 8, 9	33	ExchangeRight Net Leased Portfolio #56	5.5%		MSBNA	MSMCH	NAP	NAP	Various	Various	Various	Various	Various	Retail	Single Tenant	Various	Various	637,669	SF	93.25	59,463,750	59,463,750
5.01	Property		1	Scheel’s All Sports – Great Falls, MT	0.6%	10.7%					1200 10th Avenue South	Great Falls	Cascade	MT	59405	Retail	Single Tenant	1963	2006	99,279	SF		6,380,000	6,380,000
5.02	Property		1	Woods Supermarket – Sunrise Beach, MO	0.4%	7.4%					13655 North State Highway 5	Sunrise Beach	Camden	MO	65079	Retail	Single Tenant	2013	NAP	56,509	SF		4,410,500	4,410,500
5.03	Property		1	Hobby Lobby – McAlester, OK	0.3%	6.4%					1118 Tanglewood Drive	McAlester	Pittsburg	OK	74501	Retail	Single Tenant	2021	NAP	55,000	SF		3,787,500	3,787,500
5.04	Property		1	Hobby Lobby – Jackson, TN	0.3%	5.7%					1160 Vann Drive	Jackson	Madison	TN	38305	Retail	Single Tenant	2005	NAP	56,447	SF		3,400,500	3,400,500
5.05	Property		1	CVS Pharmacy – Springfield, OH	0.3%	4.7%					2565 East Main Street	Springfield	Clark	OH	45505	Retail	Single Tenant	1999	2019	9,908	SF		2,819,750	2,819,750
5.06	Property		1	Food Lion – Gastonia, NC	0.2%	4.5%					1024 West Hudson Boulevard	Gastonia	Gaston	NC	28052	Retail	Single Tenant	2005	NAP	33,764	SF		2,668,250	2,668,250
5.07	Property		1	Walgreens – Wichita, KS	0.2%	4.3%					333 West 13th Street North	Wichita	Sedgwick	KS	67203	Retail	Single Tenant	2001	NAP	16,325	SF		2,577,350	2,577,350
5.08	Property		1	CVS Pharmacy – Springfield, IL	0.2%	4.1%					2703 East Stevenson Drive	Springfield	Sangamon	IL	62703	Retail	Single Tenant	2000	NAP	10,125	SF		2,420,800	2,420,800
5.09	Property		1	Hobby Lobby – Forsyth, IL	0.2%	4.0%					1146 Hickory Point Mall	Forsyth	Macon	IL	62535	Retail	Single Tenant	1977	2000	60,000	SF		2,375,350	2,375,350
5.10	Property		1	CVS Pharmacy – Easton, PA	0.2%	3.5%					1520 Northampton Street	Easton	Northampton	PA	18042	Retail	Single Tenant	1958	2000	17,380	SF		2,107,700	2,107,700
5.11	Property		1	CVS Pharmacy – Christiansburg, VA	0.2%	3.3%					550 North Franklin Street	Christiansburg	Montgomery	VA	24073	Retail	Single Tenant	2000	NAP	11,455	SF		1,986,500	1,986,500
5.12	Property		1	CVS Pharmacy – New Baltimore, MI	0.2%	3.3%					37100 Green Street	New Baltimore	Macomb	MI	48047	Retail	Single Tenant	2000	NAP	10,870	SF		1,936,000	1,936,000
5.13	Property		1	CVS Pharmacy – Silverton, OH	0.2%	3.1%					7314 Montgomery Road	Cincinnati	Hamilton	OH	45236	Retail	Single Tenant	2000	NAP	9,562	SF		1,835,000	1,835,000
5.14	Property		1	TJ-Maxx – McAlester, OK	0.2%	3.1%					1116 Tanglewood Drive	McAlester	Pittsburg	OK	74501	Retail	Single Tenant	2021	NAP	21,000	SF		1,818,000	1,818,000
5.15	Property		1	CVS Pharmacy - Albertville, AL	0.2%	3.0%					6181 US Highway 431	Albertville	Marshall	AL	35950	Retail	Single Tenant	2000	NAP	10,336	SF		1,784,500	1,784,500
5.16	Property		1	CVS Pharmacy – New Boston, OH	0.1%	2.7%					4207 Gallia Street	New Boston	Scioto	OH	45662	Retail	Single Tenant	2000	NAP	8,200	SF		1,633,000	1,633,000
5.17	Property		1	Family Dollar – Springfield, MA	0.1%	2.6%					1276 Saint James Avenue	Springfield	Hampden	MA	01104	Retail	Single Tenant	2018	NAP	9,840	SF		1,557,250	1,557,250
5.18	Property		1	CVS Pharmacy – Bedford, OH	0.1%	2.1%					140 Solon Road	Bedford	Cuyahoga	OH	44146	Retail	Single Tenant	1998	NAP	10,125	SF		1,229,000	1,229,000
5.19	Property		1	Family Dollar – Glen Burnie, MD	0.1%	2.1%					7419 Ritchie Highway	Glen Burnie	Anne Arundel	MD	21060	Retail	Single Tenant	1967	NAP	11,280	SF		1,229,000	1,229,000
5.20	Property		1	Dollar General - Plainfield, CT	0.1%	1.9%					74 East Main Street	Moosup	Windham	CT	06354	Retail	Single Tenant	2014	NAP	9,066	SF		1,117,900	1,117,900
5.21	Property		1	Family Dollar – Mesquite, TX	0.1%	1.8%					1300 Oates Drive	Mesquite	Dallas	TX	75150	Retail	Single Tenant	2011	NAP	8,400	SF		1,042,150	1,042,150
5.22	Property		1	O’Reilly Auto Parts – Decatur, GA	0.1%	1.7%					2049 Candler Road	Decatur	DeKalb	GA	30032	Retail	Single Tenant	2009	NAP	6,955	SF		1,027,000	1,027,000
5.23	Property		1	Family Dollar – Milledgeville, GA	0.1%	1.7%					641 South Wayne Street	Milledgeville	Baldwin	GA	31061	Retail	Single Tenant	1994	NAP	11,208	SF		991,650	991,650
5.24	Property		1	Dollar General – Jackson, MS	0.1%	1.6%					4514 Terry Road	Jackson	Hinds	MS	39212	Retail	Single Tenant	2017	NAP	8,784	SF		951,250	951,250
5.25	Property		1	Family Dollar – Port Arthur, TX	0.1%	1.4%					3701 Gulfway Drive	Port Arthur	Jefferson	TX	77642	Retail	Single Tenant	1993	2021	8,640	SF		819,950	819,950
5.26	Property		1	Dollar General – Dacula, GA	0.1%	1.4%					1210 Winder Highway	Dacula	Gwinnett	GA	30019	Retail	Single Tenant	2013	NAP	9,352	SF		814,900	814,900
5.27	Property		1	O’Reilly Auto Parts – Richmond, TX	0.1%	1.4%					1021 East Highway 90A	Richmond	Fort Bend	TX	77406	Retail	Single Tenant	2012	NAP	7,000	SF		804,800	804,800
5.28	Property		1	PNC Bank – Lansing, MI	0.1%	1.3%					6336 South Cedar Street	Lansing	Ingham	MI	48911	Retail	Single Tenant	1973	2015	2,784	SF		777,750	777,750
5.29	Property		1	Family Dollar – Redford, MI	0.1%	1.3%					18845 Beech Daly Road	Redford	Wayne	MI	48240	Retail	Single Tenant	2009	NAP	8,439	SF		774,500	774,500
5.30	Property		1	Family Dollar - Little Rock, AR	0.1%	1.2%					15700 Arch Street	Little Rock	Pulaski	AR	72206	Retail	Single Tenant	2002	2021	16,000	SF		698,750	698,750
5.31	Property		1	Dollar Tree – Toledo, OH	0.1%	1.1%					4767 North Summit Street	Toledo	Lucas	OH	43611	Retail	Single Tenant	1967	2016	9,622	SF		638,150	638,150
5.32	Property		1	Sherwin Williams – Smyrna, TN	0.1%	1.0%					401 Smyrna Square Drive	Smyrna	Rutherford	TN	37167	Retail	Single Tenant	1999	NAP	5,000	SF		572,500	572,500
5.33	Property		1	Dollar General – Lincoln, IL	0.0%	0.8%					415 Limit Street	Lincoln	Logan	IL	62656	Retail	Single Tenant	2005	NAP	9,014	SF		476,550	476,550
6	Loan		1	One Bridge Street	4.8%	100.0%	MSBNA	MSMCH	NAP	NAP	1 Bridge Street	Irvington	Westchester	NY	10533	Office	Suburban	1912	2003	200,397	SF	259.48	52,000,000	52,000,000
7	Loan		1	Clifton Commons	4.6%	100.0%	WFB	WFB	NAP	NAP	405 Route 3	Clifton	Passaic	NJ	07014	Retail	Anchored	1999; 2003	NAP	187,794	SF	266.25	50,000,000	50,000,000
8	Loan	5, 10, 11	1	One Campus Martius	4.2%	100.0%	MSBNA/JPMCB	MSMCH	NAP	NAP	1000 Woodward Avenue	Detroit	Wayne	MI	48226	Office	CBD	2003	2019-2020	1,356,325	SF	160.73	46,200,000	46,200,000
9	Loan	5, 12	1	Hilton Sandestin Beach Resort	4.0%	100.0%	WFB	WFB	NAP	NAP	4000 South Sandestin Boulevard	Miramar Beach	Walton	FL	32550	Hospitality	Full Service	1984	2021	590	Rooms	203,389.83	44,000,000	44,000,000
10	Loan		1	Plaza on Richmond	4.0%	100.0%	WFB	WFB	NAP	NAP	5070-5176 Richmond Avenue and 3307 Sage Road	Houston	Harris	TX	77056	Retail	Anchored	1960	2005; 2010	191,532	SF	229.73	44,000,000	44,000,000
11	Loan		1	Cerritos Center Court	3.1%	100.0%	WFB	WFB	NAP	NAP	17777 Center Court Drive North	Cerritos	Los Angeles	CA	90703	Office	Suburban	2002	2018	169,762	SF	200.28	34,000,000	34,000,000
12	Loan		1	City Brewery	3.0%	100.0%	MSBNA	MSMCH	NAP	NAP	925 3rd Street South	La Crosse	La Crosse	WI	54601	Industrial	Light Manufacturing	1914	2002	730,584	SF	45.17	33,000,000	33,000,000
13	Loan		1	Tisch Tower	2.8%	100.0%	WFB	WFB	NAP	NAP	3031 Tisch Way	San Jose	Santa Clara	CA	95128	Office	Suburban	1970	2004	173,064	SF	173.35	30,000,000	30,000,000
14	Loan	13	1	Homewood Suites - Oxnard, CA	2.6%	100.0%	BANA	BANA	NAP	NAP	1950 and 1975 Solar Drive	Oxnard	Ventura	CA	93036	Hospitality	Extended Stay	2010	2020	129	Rooms	215,891.47	27,850,000	27,850,000
15	Loan	5	1	79 Fifth Avenue	2.3%	100.0%	WFB/JPMCB/CREFI	WFB	NAP	NAP	79 Fifth Avenue	New York	New York	NY	10003	Office	CBD	1906	2016	345,751	SF	694.14	25,000,000	25,000,000
16	Loan		1	Evans Industrial	1.9%	100.0%	WFB	WFB	NAP	NAP	4301 Evans to Locks Road	Evans	Columbia	GA	30809	Industrial	Warehouse	1982	2018; 2022	628,771	SF	33.08	20,800,000	20,800,000
17	Loan		1	Marnell Corporate Center 3	1.5%	100.0%	WFB	WFB	NAP	NAP	6725 Via Austi Parkway	Las Vegas	Clark	NV	89119	Office	Suburban	2005	NAP	69,304	SF	230.87	16,000,000	16,000,000
18	Loan		1	4520 S Drexel Boulevard	1.4%	100.0%	MSBNA	MSMCH	NAP	NAP	4520 South Drexel Boulevard	Chicago	Cook	IL	60653	Multifamily	Low Rise	1922	2021	68	Units	226,470.59	15,400,000	15,400,000
19	Loan	5, 14	1	2355 and 2383 Utah Ave	1.3%	100.0%	MSBNA	MSMCH	NAP	NAP	2355 and 2383 Utah Avenue	El Segundo	Los Angeles	CA	90245	Office	Suburban	1968	2014	202,813	SF	419.11	14,000,000	14,000,000
20	Loan	15	1	Alcoa Crossing Shopping Center	1.3%	100.0%	WFB	WFB	NAP	NAP	7301-7409 Alcoa Road and 20725, 20815, and 20825 I-30 South	Various	Various	AR	Various	Retail	Anchored	2006	NAP	137,351	SF	101.93	14,000,000	14,000,000
21	Loan		1	Industrial Center Building - Art Studios	1.2%	100.0%	WFB	WFB	NAP	NAP	480 Gate 5 Road	Sausalito	Marin	CA	94965	Industrial	Flex	1942	2002	98,601	SF	129.31	12,750,000	12,750,000
22	Loan	16	1	Kensington Suites	1.1%	100.0%	WFB	WFB	Group 2	NAP	2200 West Bonanza Road	Las Vegas	Clark	NV	89106	Multifamily	Low Rise	1998	NAP	192	Units	61,718.75	11,850,000	11,850,000
23	Loan	17	1	Aviator Suites	0.9%	100.0%	WFB	WFB	Group 2	NAP	4244 North Las Vegas Boulevard	Las Vegas	Clark	NV	89115	Multifamily	Low Rise	1997	NAP	188	Units	53,191.49	10,000,000	10,000,000
24	Loan		1	Melville Corporate Plaza	0.8%	100.0%	WFB	WFB	Group 1	NAP	25 Melville Park Road	Melville	Suffolk	NY	11747	Office	Suburban	1966	1988	98,624	SF	91.05	9,000,000	8,980,123
25	Loan	18	1	Omega Self Storage - Mineola	0.7%	100.0%	WFB	WFB	Group 1	NAP	99 East 2nd Street	Mineola	Nassau	NY	11501	Self Storage	Self Storage	1958	1995	47,585	SF	167.73	8,000,000	7,981,633
26	Loan	19, 20	1	5500 South Hattie	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	5500 South Hattie Avenue	Oklahoma City	Oklahoma	OK	73129	Industrial	Warehouse	1966	2019	221,512	SF	35.44	7,850,000	7,850,000
27	Loan		1	Montfort Park Office	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	13747 Montfort Drive	Dallas	Dallas	TX	75240	Office	Suburban	1980	2004; 2019	78,445	SF	96.88	7,600,000	7,600,000
28	Loan	7, 8	10	Titan Self Storage Portfolio	0.7%		MSBNA	MSMCH	NAP	NAP	Various	Various	Various	Various	Various	Self Storage	Self Storage	Various	Various	230,129	SF	32.85	7,560,000	7,560,000
28.01	Property		1	American SS (Oakwood Ave, Danville)	0.1%	14.6%					2200 Oakwood Avenue	Danville	Vermilion	IL	61832	Self Storage	Self Storage	1980	NAP	30,434	SF		1,101,694	1,101,694
28.02	Property		1	Yorkville SS (Yorkville, IL)	0.1%	12.6%					1602 North Bridge Street	Yorkville	Kendall	IL	60560	Self Storage	Self Storage	1995	NAP	21,270	SF		952,816	952,816
28.03	Property		1	American Mini (Albertville, AL)	0.1%	12.2%					912 Highland Avenue	Albertville	Marshall	AL	35951	Self Storage	Self Storage	1998	2005	33,402	SF		923,041	923,041
28.04	Property		1	Climate Controlled (Franklin, NC)	0.1%	12.2%					5100 Georgia Road and 6413 Georgia Road	Franklin	Macon	NC	28734	Self Storage	Self Storage	1999	NAP	15,143	SF		923,041	923,041
28.05	Property		1	American SS 2 (Henning Rd, Danville)	0.1%	8.7%					505 North Henning Road	Danville	Vermilion	IL	61832	Self Storage	Self Storage	1980	NAP	21,200	SF		655,061	655,061
28.06	Property		1	Hampton Storage (Hampton, TN)	0.1%	8.7%					461 US Route 321	Hampton	Carter	TN	37658	Self Storage	Self Storage	1998	NAP	23,830	SF		655,060	655,060
28.07	Property		1	Fort Payne Mini (Fort Payne, AL)	0.1%	8.0%					156 45th Street Northeast	Fort Payne	DeKalb	AL	35967	Self Storage	Self Storage	1985	NAP	24,480	SF		607,420	607,420
28.08	Property		1	Mansfield Mini (Mansfield, LA)	0.1%	7.9%					126 Plaza Drive	Mansfield	De Soto	LA	71052	Self Storage	Self Storage	1995	NAP	19,700	SF		595,510	595,510
28.09	Property		1	Antra Mini (Monroe, LA)	0.1%	7.7%					3128 Armand Street	Monroe	Ouachita	LA	71201	Self Storage	Self Storage	1977	NAP	21,250	SF		580,622	580,622
28.10	Property		1	Wright Storage (Hiawatha, IA)	0.1%	7.5%					735 Ryan Avenue	Hiawatha	Linn	IA	52233	Self Storage	Self Storage	1989; 1992; 1994	NAP	19,420	SF		565,735	565,735
29	Loan	21	1	Flatlands Shopping Center	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	1890-1960 Ralph Avenue	Brooklyn	Kings	NY	11234	Retail	Single Tenant	1961	2008	66,395	SF	109.95	7,300,000	7,300,000
30	Loan		1	All Climate Storage Center	0.7%	100.0%	BANA	BANA	NAP	NAP	17485, 17515 and 17495 Shady Road	Lewes	Sussex	DE	19958	Self Storage	Self Storage	2004, 2013	NAP	64,496	SF	112.41	7,250,000	7,250,000
31	Loan		1	American Self-Storage Harrisburg	0.6%	100.0%	MSBNA	MSMCH	NAP	NAP	2942 North Carolina Highway 49	Harrisburg	Cabarrus	NC	28075	Self Storage	Self Storage	2008	NAP	67,103	SF	105.29	7,065,500	7,065,500
32	Loan		1	Crossings at Indian Lake Village	0.6%	100.0%	WFB	WFB	NAP	NAP	112 B and C Saundersville Road	Hendersonville	Sumner	TN	37075	Retail	Unanchored	2008	NAP	37,614	SF	177.06	6,660,000	6,660,000
33	Loan		1	Montgomery Tech Center	0.6%	100.0%	WFB	WFB	NAP	NAP	3888 Calle Fortunada	San Diego	San Diego	CA	92123	Industrial	Warehouse	1981	2013	30,528	SF	205.55	6,275,000	6,275,000
34	Loan	8, 22	2	Prestige Storage Portfolio	0.6%		MSBNA	MSMCH	NAP	NAP	Various	Various	Various	MI	Various	Self Storage	Self Storage	Various	Various	73,224	SF	83.31	6,100,000	6,100,000
34.01	Property		1	Portage Budget Storage	0.4%	71.4%					6741 South Sprinkle Road	Portage	Kalamazoo	MI	49002	Self Storage	Self Storage	1994	2003	55,694	SF		4,352,604	4,352,604
34.02	Property		1	North Huron Self Storage	0.2%	28.6%					626 North Huron Street	Ypsilanti	Washtenaw	MI	48197	Self Storage	Self Storage	1983	NAP	17,530	SF		1,747,396	1,747,396
35	Loan		1	241-11 Linden Blvd	0.6%	100.0%	MSBNA	MSMCH	NAP	NAP	241-11 Linden Boulevard	Elmont	Nassau	NY	11003	Retail	Unanchored	1949	NAP	34,830	SF	172.27	6,000,000	6,000,000
36	Loan	23	1	Best Western - Laredo, TX	0.5%	100.0%	BANA	BANA	NAP	NAP	1410 Hospitality Drive	Laredo	Webb	TX	78045	Hospitality	Limited Service	2006	NAP	80	Rooms	74,911.80	6,000,000	5,992,944
37	Loan	24, 25	1	Teaneck Gardens	0.5%	100.0%	MSBNA	MSMCH	NAP	NAP	1499 West Terrace Circle	Teaneck	Bergen	NJ	07666	Multifamily	Cooperative	1949	NAP	204	Units	29,338.57	6,000,000	5,985,068
38	Loan		1	Heber Self Storage	0.5%	100.0%	BANA	BANA	NAP	NAP	95 West 1580 South	Heber	Wasatch	UT	84032	Self Storage	Self Storage	2019	NAP	64,085	SF	92.07	5,900,000	5,900,000
39	Loan	26	1	Treeborn & Cedar Gate Portfolio	0.5%	100.0%	WFB	WFB	NAP	NAP	460 East Dayton Yellow Springs Road, 860 Hunter Road, 20-40 Twin Lakes Drive and 100-106 East Sunny Brook Trail	Various	Various	OH	Various	Multifamily	Garden	1978	NAP	153	Units	36,601.31	5,600,000	5,600,000
40	Loan	27	1	Omega Self Storage Island Park	0.5%	100.0%	WFB	WFB	Group 1	NAP	4178 Industrial Place & 4154 Austin Boulevard	Island Park	Nassau	NY	11558	Self Storage	Self Storage	1987	NAP	38,720	SF	141.72	5,500,000	5,487,372
41	Loan		1	Village Square Warren	0.5%	100.0%	MSBNA	MSMCH	NAP	NAP	41 Mountain Boulevard	Warren	Somerset	NJ	07059	Retail	Unanchored	2003	NAP	24,600	SF	209.35	5,150,000	5,150,000
42	Loan	28	1	Self Storage Stockton	0.5%	100.0%	WFB	WFB	NAP	NAP	3737 99 West Frontage Road	Stockton	San Joaquin	CA	95205	Self Storage	Self Storage	2000; 2003-2006; 2022	NAP	90,638	SF	55.16	5,000,000	5,000,000
43	Loan	29	1	Comfort Suites - Dunnellon, FL	0.4%	100.0%	BANA	BANA	NAP	NAP	20052 Brooks Street	Dunnellon	Marion	FL	34432	Hospitality	Limited Service	2016	NAP	71	Rooms	68,450.70	4,860,000	4,860,000
44	Loan	25, 30, 31	1	Michelangelo Apts., Inc.	0.4%	100.0%	NCB	NCB	NAP	NAP	687 Bronx River Road	Yonkers	Westchester	NY	10704	Multifamily	Cooperative	1974	2015	89	Units	50,504.99	4,500,000	4,494,944
45	Loan		1	Quality Plus Self Storage	0.4%	100.0%	MSBNA	MSMCH	Group 3	NAP	2709 and 2833 Andrews Avenue	Ozark	Dale	AL	36360	Self Storage	Self Storage	2001	NAP	55,295	SF	78.67	4,350,000	4,350,000
46	Loan		1	4330 Miraloma Avenue Medical Office	0.4%	100.0%	BANA	BANA	NAP	NAP	4330 East Miraloma Avenue	Anaheim	Orange	CA	92807	Office	Medical	1999	NAP	31,300	SF	137.18	4,300,000	4,293,707
47	Loan	25, 30, 31	1	Fontaine Apartment Owners Corp.	0.4%	100.0%	NCCB	NCB	NAP	NAP	100-11 67th Road	Forest Hills	Queens	NY	11375	Multifamily	Cooperative	1950	1996	155	Units	25,742.88	4,000,000	3,990,146
48	Loan	25, 30, 31	1	Georgian House Owners Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP	118-11 84th Avenue	Kew Gardens	Queens	NY	11415	Multifamily	Cooperative	1942	2006	121	Units	31,256.20	3,782,000	3,782,000
49	Loan	25, 30, 31	1	57 East 72nd Corporation	0.3%	100.0%	NCCB	NCB	NAP	NAP	57 East 72nd Street	New York	New York	NY	10021	Multifamily	Cooperative	1911	2001	17	Units	211,764.71	3,600,000	3,600,000
50	Loan	25, 30, 31	1	Ironclad Artists, Inc.	0.3%	100.0%	NCCB	NCB	NAP	NAP	134-140 Grand Street a/k/a 25-29 Crosby Street a/k/a 136-140 Grand Street	New York	New York	NY	10013	Multifamily	Cooperative	1890	2006	19	Units	184,210.53	3,500,000	3,500,000
51	Loan		1	Pioneer Stor N Lok	0.3%	100.0%	MSBNA	MSMCH	Group 3	NAP	1444 Box Road	Columbus	Muscogee	GA	31907	Self Storage	Self Storage	1978	NAP	41,020	SF	75.57	3,100,000	3,100,000
52	Loan	25, 30, 31	1	255 Fieldston Buyers Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP	255 Fieldston Terrace	Bronx	Bronx	NY	10471	Multifamily	Cooperative	1961	1996	74	Units	40,240.46	2,985,000	2,977,794
53	Loan	25, 30, 31	1	23830 Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP	238-240 East 30th Street	New York	New York	NY	10016	Multifamily	Cooperative	1870	2018	36	Units	62,500.00	2,250,000	2,250,000
54	Loan	25, 30, 31	1	Stuart House Owners, Inc.	0.2%	100.0%	NCCB	NCB	NAP	NAP	525 West 235th Street	Bronx	Bronx	NY	10463	Multifamily	Cooperative	1954	2017	37	Units	60,109.56	2,225,000	2,224,054
55	Loan	25, 30, 31	1	1175-85 East Broadway Owners, Inc.	0.2%	100.0%	NCB	NCB	NAP	NAP	1175-1185 East Broadway	Hewlett	Nassau	NY	11557	Multifamily	Cooperative	1926	2007	49	Units	44,897.96	2,200,000	2,200,000
56	Loan	25, 30, 31	1	244-246 East 90th Street Residents, Inc.	0.2%	100.0%	NCCB	NCB	NAP	NAP	244-246 East 90th Street	New York	New York	NY	10128	Multifamily	Cooperative	1883	2008	40	Units	49,976.61	2,000,000	1,999,064
57	Loan	25, 30, 31	1	5730 Mosholu Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP	5730 Mosholu Avenue	Bronx	Bronx	NY	10471	Multifamily	Cooperative	1961	2015	42	Units	42,857.14	1,800,000	1,800,000
58	Loan	25, 30, 31	1	145 Upper Corp.	0.1%	100.0%	NCCB	NCB	NAP	NAP	143-147 West Broadway a/k/a 72 Thomas Street	New York	New York	NY	10013	Multifamily	Cooperative	1869	2016	5	Units	269,712.41	1,350,000	1,348,562
59	Loan	25, 30, 31	1	71 East 77th Inc. A/K/A 71 East 77th, Inc.	0.1%	100.0%	NCCB	NCB	NAP	NAP	71 East 77th Street a/k/a 69/73 East 77th Street	New York	New York	NY	10075	Multifamily	Cooperative	1928	2012	36	Units	27,777.78	1,000,000	1,000,000
60	Loan	25, 30, 31	1	Corner View Association, Inc.	0.1%	100.0%	NCCB	NCB	NAP	NAP	4401-4407 4th Avenue	Brooklyn	Kings	NY	11220	Multifamily	Cooperative	1906	2001	36	Units	27,777.78	1,000,000	1,000,000
61	Loan	24, 25, 30, 31	1	Cragswold, Inc.	0.1%	100.0%	NCCB	NCB	NAP	NAP	187 Garth Road	Scarsdale	Westchester	NY	10583	Multifamily	Cooperative	1927	2000	45	Units	22,169.01	1,000,000	997,606

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate % (2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	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.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date
1	Loan	5	1	High Street	100,000,000	5.35200%	0.01430%	5.33770%	NAP	452,194.44	NAP	5,426,333.28	Interest Only	No	Actual/360	120	119	120	119	0	0	6/17/2022	1	11
2	Loan	5	1	Katy Mills	76,801,229	5.76700%	0.01430%	5.75270%	532,034.46	NAP	6,384,413.52	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/21/2022	0	1
3	Loan	5, 6	1	Constitution Center	84,000,000	3.04940%	0.01430%	3.03510%	NAP	216,422.69	NAP	2,597,072.28	Interest Only	No	Actual/360	120	115	120	115	0	0	2/16/2022	5	9
4	Loan	5	1	The Boulders Resort	62,924,362	5.56300%	0.01430%	5.54870%	428,811.00	NAP	5,145,732.00	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	7/6/2022	1	11
5	Loan	7, 8, 9	33	ExchangeRight Net Leased Portfolio #56	59,463,750	5.36800%	0.01430%	5.35370%	NAP	269,695.64	NAP	3,236,347.68	Interest Only	No	Actual/360	120	119	120	119	0	0	6/21/2022	1	1
5.01	Property		1	Scheel’s All Sports – Great Falls, MT	6,380,000
5.02	Property		1	Woods Supermarket – Sunrise Beach, MO	4,410,500
5.03	Property		1	Hobby Lobby – McAlester, OK	3,787,500
5.04	Property		1	Hobby Lobby – Jackson, TN	3,400,500
5.05	Property		1	CVS Pharmacy – Springfield, OH	2,819,750
5.06	Property		1	Food Lion – Gastonia, NC	2,668,250
5.07	Property		1	Walgreens – Wichita, KS	2,577,350
5.08	Property		1	CVS Pharmacy – Springfield, IL	2,420,800
5.09	Property		1	Hobby Lobby – Forsyth, IL	2,375,350
5.10	Property		1	CVS Pharmacy – Easton, PA	2,107,700
5.11	Property		1	CVS Pharmacy – Christiansburg, VA	1,986,500
5.12	Property		1	CVS Pharmacy – New Baltimore, MI	1,936,000
5.13	Property		1	CVS Pharmacy – Silverton, OH	1,835,000
5.14	Property		1	TJ-Maxx – McAlester, OK	1,818,000
5.15	Property		1	CVS Pharmacy - Albertville, AL	1,784,500
5.16	Property		1	CVS Pharmacy – New Boston, OH	1,633,000
5.17	Property		1	Family Dollar – Springfield, MA	1,557,250
5.18	Property		1	CVS Pharmacy – Bedford, OH	1,229,000
5.19	Property		1	Family Dollar – Glen Burnie, MD	1,229,000
5.20	Property		1	Dollar General - Plainfield, CT	1,117,900
5.21	Property		1	Family Dollar – Mesquite, TX	1,042,150
5.22	Property		1	O’Reilly Auto Parts – Decatur, GA	1,027,000
5.23	Property		1	Family Dollar – Milledgeville, GA	991,650
5.24	Property		1	Dollar General – Jackson, MS	951,250
5.25	Property		1	Family Dollar – Port Arthur, TX	819,950
5.26	Property		1	Dollar General – Dacula, GA	814,900
5.27	Property		1	O’Reilly Auto Parts – Richmond, TX	804,800
5.28	Property		1	PNC Bank – Lansing, MI	777,750
5.29	Property		1	Family Dollar – Redford, MI	774,500
5.30	Property		1	Family Dollar - Little Rock, AR	698,750
5.31	Property		1	Dollar Tree – Toledo, OH	638,150
5.32	Property		1	Sherwin Williams – Smyrna, TN	572,500
5.33	Property		1	Dollar General – Lincoln, IL	476,550
6	Loan		1	One Bridge Street	52,000,000	4.70000%	0.01430%	4.68570%	NAP	206,495.37	NAP	2,477,944.44	Interest Only	No	Actual/360	120	118	120	118	0	0	6/1/2022	2	1
7	Loan		1	Clifton Commons	50,000,000	5.56900%	0.01430%	5.55470%	NAP	235,264.47	NAP	2,823,173.64	Interest Only	No	Actual/360	120	117	120	117	0	0	5/6/2022	3	11
8	Loan	5, 10, 11	1	One Campus Martius	46,200,000	6.02000%	0.06180%	5.95820%	NAP	234,989.03	NAP	2,819,868.36	Interest Only	No	Actual/360	120	119	120	119	0	0	6/28/2022	1	1
9	Loan	5, 12	1	Hilton Sandestin Beach Resort	44,000,000	4.62000%	0.01430%	4.60570%	NAP	171,752.78	NAP	2,061,033.36	Interest Only	No	Actual/360	120	117	120	117	0	0	4/22/2022	3	11
10	Loan		1	Plaza on Richmond	44,000,000	5.59500%	0.01430%	5.58070%	NAP	207,999.31	NAP	2,495,991.72	Interest Only	No	Actual/360	120	120	120	120	0	0	7/15/2022	0	11
11	Loan		1	Cerritos Center Court	31,558,603	5.31400%	0.01430%	5.29970%	189,099.29	152,654.49	2,269,191.48	1,831,853.88	Interest Only, Amortizing Balloon	No	Actual/360	60	59	120	119	360	360	6/30/2022	1	11
12	Loan		1	City Brewery	33,000,000	5.39000%	0.01430%	5.37570%	NAP	150,283.68	NAP	1,803,404.16	Interest Only	No	Actual/360	60	60	60	60	0	0	7/26/2022	0	7
13	Loan		1	Tisch Tower	30,000,000	5.03500%	0.01430%	5.02070%	NAP	127,623.26	NAP	1,531,479.12	Interest Only	No	Actual/360	120	118	120	118	0	0	6/3/2022	2	11
14	Loan	13	1	Homewood Suites - Oxnard, CA	27,850,000	5.84000%	0.01430%	5.82570%	NAP	137,419.12	NAP	1,649,029.44	Interest Only	No	Actual/360	120	120	120	120	0	0	7/15/2022	0	1
15	Loan	5	1	79 Fifth Avenue	25,000,000	4.92000%	0.01305%	4.90695%	NAP	103,923.61	NAP	1,247,083.32	Interest Only	No	Actual/360	120	117	120	117	0	0	4/29/2022	3	6
16	Loan		1	Evans Industrial	20,800,000	5.53000%	0.01430%	5.51570%	NAP	97,184.63	NAP	1,166,215.56	Interest Only	No	Actual/360	120	119	120	119	0	0	6/29/2022	1	11
17	Loan		1	Marnell Corporate Center 3	13,344,213	5.37800%	0.01430%	5.36370%	89,625.32	NAP	1,075,503.84	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/15/2022	0	11
18	Loan		1	4520 S Drexel Boulevard	15,400,000	6.15000%	0.01430%	6.13570%	NAP	80,021.18	NAP	960,254.16	Interest Only	No	Actual/360	120	118	120	118	0	0	5/25/2022	2	1
19	Loan	5, 14	1	2355 and 2383 Utah Ave	14,000,000	5.64000%	0.01430%	5.62570%	NAP	66,713.89	NAP	800,566.68	Interest Only	No	Actual/360	60	57	60	57	0	0	4/18/2022	3	1
20	Loan	15	1	Alcoa Crossing Shopping Center	14,000,000	5.28000%	0.01430%	5.26570%	NAP	62,455.56	NAP	749,466.72	Interest Only	No	Actual/360	120	120	120	120	0	0	7/13/2022	0	11
21	Loan		1	Industrial Center Building - Art Studios	12,750,000	4.93900%	0.01430%	4.92470%	NAP	53,205.72	NAP	638,468.64	Interest Only	No	Actual/360	120	118	120	118	0	0	5/27/2022	2	11
22	Loan	16	1	Kensington Suites	11,109,545	6.05900%	0.01430%	6.04470%	71,496.86	60,663.63	857,962.32	727,963.56	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	7/25/2022	0	11
23	Loan	17	1	Aviator Suites	9,375,144	6.05900%	0.01430%	6.04470%	60,334.90	51,192.94	724,018.80	614,315.28	Interest Only, Amortizing Balloon	No	Actual/360	60	60	120	120	360	360	7/25/2022	0	11
24	Loan		1	Melville Corporate Plaza	7,447,774	5.13000%	0.01430%	5.11570%	49,031.52	NAP	588,378.24	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/26/2022	2	11
25	Loan	18	1	Omega Self Storage - Mineola	6,580,648	4.94400%	0.01430%	4.92970%	42,672.35	NAP	512,068.20	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/19/2022	2	11
26	Loan	19, 20	1	5500 South Hattie	7,850,000	5.86000%	0.01430%	5.84570%	NAP	38,866.59	NAP	466,399.08	Interest Only	No	Actual/360	120	118	120	118	0	0	5/5/2022	2	1
27	Loan		1	Montfort Park Office	7,600,000	6.31000%	0.07180%	6.23820%	NAP	40,518.38	NAP	486,220.56	Interest Only	No	Actual/360	120	119	120	119	0	0	6/14/2022	1	1
28	Loan	7, 8	10	Titan Self Storage Portfolio	7,560,000	6.20000%	0.01430%	6.18570%	NAP	39,602.50	NAP	475,230.00	Interest Only	No	Actual/360	120	119	120	119	0	0	6/13/2022	1	1
28.01	Property		1	American SS (Oakwood Ave, Danville)	1,101,694
28.02	Property		1	Yorkville SS (Yorkville, IL)	952,816
28.03	Property		1	American Mini (Albertville, AL)	923,041
28.04	Property		1	Climate Controlled (Franklin, NC)	923,041
28.05	Property		1	American SS 2 (Henning Rd, Danville)	655,061
28.06	Property		1	Hampton Storage (Hampton, TN)	655,060
28.07	Property		1	Fort Payne Mini (Fort Payne, AL)	607,420
28.08	Property		1	Mansfield Mini (Mansfield, LA)	595,510
28.09	Property		1	Antra Mini (Monroe, LA)	580,622
28.10	Property		1	Wright Storage (Hiawatha, IA)	565,735
29	Loan	21	1	Flatlands Shopping Center	6,111,315	5.50000%	0.01430%	5.48570%	41,448.60	NAP	497,383.20	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/7/2022	0	1
30	Loan		1	All Climate Storage Center	7,250,000	5.41500%	0.01430%	5.40070%	NAP	33,170.01	NAP	398,040.12	Interest Only	No	Actual/360	120	120	120	120	0	0	7/6/2022	0	1
31	Loan		1	American Self-Storage Harrisburg	7,065,500	5.28000%	0.01430%	5.26570%	NAP	31,519.98	NAP	378,239.76	Interest Only	No	Actual/360	120	120	120	120	0	0	7/6/2022	0	1
32	Loan		1	Crossings at Indian Lake Village	6,660,000	5.38100%	0.01430%	5.36670%	NAP	30,279.34	NAP	363,352.08	Interest Only	No	Actual/360	120	117	120	117	0	0	5/6/2022	3	11
33	Loan		1	Montgomery Tech Center	6,275,000	5.53200%	0.01430%	5.51770%	NAP	29,329.52	NAP	351,954.24	Interest Only	No	Actual/360	120	117	120	117	0	0	5/6/2022	3	11
34	Loan	8, 22	2	Prestige Storage Portfolio	6,100,000	5.86000%	0.07180%	5.78820%	NAP	30,202.06	NAP	362,424.72	Interest Only	No	Actual/360	120	120	120	120	0	0	7/27/2022	0	1
34.01	Property		1	Portage Budget Storage	4,352,604
34.02	Property		1	North Huron Self Storage	1,747,396
35	Loan		1	241-11 Linden Blvd	6,000,000	5.42000%	0.01430%	5.40570%	NAP	27,476.39	NAP	329,716.68	Interest Only	No	Actual/360	120	118	120	118	0	0	5/9/2022	2	1
36	Loan	23	1	Best Western - Laredo, TX	4,726,501	6.41100%	0.01430%	6.39670%	40,179.39	NAP	482,152.68	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	300	299	6/24/2022	1	1
37	Loan	24, 25	1	Teaneck Gardens	4,871,294	4.55000%	0.01430%	4.53570%	30,579.63	NAP	366,955.56	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/11/2022	2	1
38	Loan		1	Heber Self Storage	5,900,000	6.34300%	0.08180%	6.26120%	NAP	31,619.56	NAP	379,434.72	Interest Only	No	Actual/360	120	119	120	119	0	0	6/15/2022	1	1
39	Loan	26	1	Treeborn & Cedar Gate Portfolio	5,600,000	5.68100%	0.01430%	5.66670%	NAP	26,879.55	NAP	322,554.60	Interest Only	No	Actual/360	120	120	120	120	0	0	7/19/2022	0	11
40	Loan	27	1	Omega Self Storage Island Park	4,524,195	4.94400%	0.01430%	4.92970%	29,337.24	NAP	352,046.88	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/19/2022	2	11
41	Loan		1	Village Square Warren	4,801,257	5.64000%	0.01430%	5.62570%	29,695.10	24,541.18	356,341.20	294,494.16	Interest Only, Amortizing Balloon	No	Actual/360	60	58	120	118	360	360	5/31/2022	2	1
42	Loan	28	1	Self Storage Stockton	5,000,000	5.25300%	0.06180%	5.19120%	NAP	22,191.49	NAP	266,297.88	Interest Only	No	Actual/360	120	120	120	120	0	0	7/15/2022	0	11
43	Loan	29	1	Comfort Suites - Dunnellon, FL	4,488,959	6.14000%	0.01430%	6.12570%	29,577.03	25,212.38	354,924.36	302,548.56	Interest Only, Amortizing Balloon	No	Actual/360	48	47	120	119	360	360	6/17/2022	1	1
44	Loan	25, 30, 31	1	Michelangelo Apts., Inc.	3,679,989	4.76000%	0.08930%	4.67070%	23,501.26	NAP	282,015.12	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	6/29/2022	1	1
45	Loan		1	Quality Plus Self Storage	4,350,000	5.65000%	0.01430%	5.63570%	NAP	20,765.71	NAP	249,188.52	Interest Only	No	Actual/360	120	119	120	119	0	0	6/2/2022	1	1
46	Loan		1	4330 Miraloma Avenue Medical Office	3,634,557	5.28000%	0.01430%	5.26570%	25,843.81	NAP	310,125.72	NAP	Amortizing Balloon	No	Actual/360	0	0	84	83	300	299	6/3/2022	1	1
47	Loan	25, 30, 31	1	Fontaine Apartment Owners Corp.	3,253,025	4.60000%	0.08930%	4.51070%	20,505.77	NAP	246,069.24	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/26/2022	2	1
48	Loan	25, 30, 31	1	Georgian House Owners Corp.	3,154,435	5.38000%	0.08930%	5.29070%	21,189.90	NAP	254,278.80	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/22/2022	0	1
49	Loan	25, 30, 31	1	57 East 72nd Corporation	3,600,000	5.35000%	0.08930%	5.26070%	NAP	16,272.92	NAP	195,275.04	Interest Only	No	Actual/360	120	119	120	119	0	0	6/30/2022	1	1
50	Loan	25, 30, 31	1	Ironclad Artists, Inc.	2,883,293	4.99000%	0.08930%	4.90070%	18,767.37	NAP	225,208.44	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/21/2022	0	1
51	Loan		1	Pioneer Stor N Lok	3,100,000	5.63000%	0.01430%	5.61570%	NAP	14,746.17	NAP	176,954.04	Interest Only	No	Actual/360	120	119	120	119	0	0	6/2/2022	1	1
52	Loan	25, 30, 31	1	255 Fieldston Buyers Corp.	2,435,729	4.70000%	0.08930%	4.61070%	15,481.34	NAP	185,776.08	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/31/2022	2	1
53	Loan	25, 30, 31	1	23830 Owners Corp.	2,250,000	4.77000%	0.08930%	4.68070%	NAP	9,067.97	NAP	108,815.64	Interest Only	No	Actual/360	120	118	120	118	0	0	5/26/2022	2	1
54	Loan	25, 30, 31	1	Stuart House Owners, Inc.	2,045,586	5.48000%	0.08930%	5.39070%	11,445.63	NAP	137,347.56	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	6/30/2022	1	1
55	Loan	25, 30, 31	1	1175-85 East Broadway Owners, Inc.	2,200,000	4.85000%	0.08930%	4.76070%	NAP	9,015.16	NAP	108,181.92	Interest Only	No	Actual/360	120	119	120	119	0	0	6/8/2022	1	1
56	Loan	25, 30, 31	1	244-246 East 90th Street Residents, Inc.	1,828,489	5.25000%	0.08930%	5.16070%	9,977.41	NAP	119,728.92	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	480	479	6/29/2022	1	1
57	Loan	25, 30, 31	1	5730 Mosholu Owners Corp.	1,658,391	5.58000%	0.08930%	5.49070%	9,382.04	NAP	112,584.48	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	480	480	7/22/2022	0	1
58	Loan	25, 30, 31	1	145 Upper Corp.	1,112,368	4.99000%	0.08930%	4.90070%	7,238.84	NAP	86,866.08	NAP	Amortizing Balloon	No	Actual/360	0	0	120	119	360	359	6/30/2022	1	1
59	Loan	25, 30, 31	1	71 East 77th Inc. A/K/A 71 East 77th, Inc.	1,000,000	4.63000%	0.08930%	4.54070%	NAP	3,911.92	NAP	46,943.04	Interest Only	No	Actual/360	120	117	120	117	0	0	4/28/2022	3	1
60	Loan	25, 30, 31	1	Corner View Association, Inc.	826,988	5.11000%	0.08930%	5.02070%	5,435.64	NAP	65,227.68	NAP	Amortizing Balloon	No	Actual/360	0	0	120	120	360	360	7/7/2022	0	1
61	Loan	24, 25, 30, 31	1	Cragswold, Inc.	817,077	4.74000%	0.08930%	4.65070%	5,210.45	NAP	62,525.40	NAP	Amortizing Balloon	No	Actual/360	0	0	120	118	360	358	5/23/2022	2	1

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Loan

High Street

8/11/2022

NAP

7/11/2032

NAP

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

16,686,219

7,384,504

9,301,715

5/31/2022

T-12

16,309,986

7,085,214

9,224,773

12/31/2021

T-12

14,550,236

6,789,677

7,760,559

Loan

Katy Mills

9/1/2022

8/1/2032

NAP

L(24),D(90),O(6)

41,729,947

14,309,769

27,420,178

3/31/2022

T-12

40,936,621

14,024,074

26,912,547

12/31/2021

T-12

36,869,783

12,525,925

24,343,858

Loan

5, 6

Constitution Center

4/9/2022

NAP

3/9/2032

NAP

L(24),YM1(5),DorYM1(84),O(7)

79,972,453

27,076,464

52,895,989

12/31/2021

T-12

77,660,677

26,226,920

51,433,757

12/31/2020

T-12

77,044,515

27,395,623

49,648,892

Loan

The Boulders Resort

8/11/2022

7/11/2032

NAP

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

50,961,864

30,635,503

20,326,361

4/30/2022

T-12

43,423,683

27,519,353

15,904,330

12/31/2021

T-12

27,900,644

20,201,885

7,698,759

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

8/1/2022

NAP

7/1/2032

NAP

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

NAV

5.01

Property

Scheel’s All Sports – Great Falls, MT

NAV

5.02

Property

Woods Supermarket – Sunrise Beach, MO

NAV

5.03

Property

Hobby Lobby – McAlester, OK

NAV

5.04

Property

Hobby Lobby – Jackson, TN

NAV

5.05

Property

CVS Pharmacy – Springfield, OH

NAV

5.06

Property

Food Lion – Gastonia, NC

NAV

5.07

Property

Walgreens – Wichita, KS

NAV

5.08

Property

CVS Pharmacy – Springfield, IL

NAV

5.09

Property

Hobby Lobby – Forsyth, IL

NAV

5.10

Property

CVS Pharmacy – Easton, PA

NAV

5.11

Property

CVS Pharmacy – Christiansburg, VA

NAV

5.12

Property

CVS Pharmacy – New Baltimore, MI

NAV

5.13

Property

CVS Pharmacy – Silverton, OH

NAV

5.14

Property

TJ-Maxx – McAlester, OK

NAV

5.15

Property

CVS Pharmacy - Albertville, AL

NAV

5.16

Property

CVS Pharmacy – New Boston, OH

NAV

5.17

Property

Family Dollar – Springfield, MA

NAV

5.18

Property

CVS Pharmacy – Bedford, OH

NAV

5.19

Property

Family Dollar – Glen Burnie, MD

NAV

5.20

Property

Dollar General - Plainfield, CT

NAV

5.21

Property

Family Dollar – Mesquite, TX

NAV

5.22

Property

O’Reilly Auto Parts – Decatur, GA

NAV

5.23

Property

Family Dollar – Milledgeville, GA

NAV

5.24

Property

Dollar General – Jackson, MS

NAV

5.25

Property

Family Dollar – Port Arthur, TX

NAV

5.26

Property

Dollar General – Dacula, GA

NAV

5.27

Property

O’Reilly Auto Parts – Richmond, TX

NAV

5.28

Property

PNC Bank – Lansing, MI

NAV

5.29

Property

Family Dollar – Redford, MI

NAV

5.30

Property

Family Dollar - Little Rock, AR

NAV

5.31

Property

Dollar Tree – Toledo, OH

NAV

5.32

Property

Sherwin Williams – Smyrna, TN

NAV

5.33

Property

Dollar General – Lincoln, IL

NAV

Loan

One Bridge Street

7/1/2022

NAP

6/1/2032

NAP

L(26),D(87),O(7)

8,869,569

3,198,362

5,671,206

3/30/2022

T-12

8,506,894

3,055,735

5,451,159

12/31/2021

T-12

8,024,192

2,859,499

5,164,692

Loan

Clifton Commons

6/11/2022

NAP

5/11/2032

NAP

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

8,468,969

3,995,819

4,473,150

4/30/2022

T-12

8,163,225

4,022,125

4,141,100

12/31/2021

T-12

8,289,300

3,348,409

4,940,891

Loan

5, 10, 11

One Campus Martius

8/1/2022

NAP

7/1/2032

NAP

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

45,619,900

20,065,815

25,554,085

3/31/2022

T-12

44,198,961

19,173,640

25,025,321

12/31/2021

T-12

36,845,931

18,308,085

18,537,846

Loan

5, 12

Hilton Sandestin Beach Resort

6/11/2022

NAP

5/11/2032

NAP

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

75,104,336

52,820,529

22,283,807

3/31/2022

T-12

71,752,888

50,311,223

21,441,665

12/31/2021

T-12

39,220,621

36,998,218

2,222,403

Loan

Plaza on Richmond

9/11/2022

NAP

8/11/2032

NAP

L(24),DorYM1(92),O(4)

7,087,646

3,253,728

3,833,918

5/31/2022

T-12

7,099,832

3,203,518

3,896,313

12/31/2021

T-12

6,837,510

3,058,120

3,779,390

Loan

Cerritos Center Court

8/11/2022

8/11/2027

7/11/2032

NAP

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

6,249,344

2,664,220

3,585,124

4/30/2022

T-12

6,184,444

2,537,331

3,647,112

12/31/2021

T-12

6,100,453

2,206,814

3,893,639

Loan

City Brewery

9/7/2022

NAP

8/1/2027

NAP

YM1(24),DorYM1(29),O(7)

NAV

Loan

Tisch Tower

7/11/2022

NAP

6/11/2032

NAP

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

7,608,136

2,609,945

4,998,192

4/30/2022

T-12

7,655,066

2,622,421

5,032,645

12/31/2021

T-12

8,101,051

2,520,784

5,580,267

Loan

Homewood Suites - Oxnard, CA

9/1/2022

NAP

8/1/2032

NAP

L(24),YM1(91),O(5)

10,466,627

4,075,085

6,391,542

5/31/2022

T-12

8,199,465

3,023,989

5,175,476

12/31/2021

T-12

5,539,888

2,854,092

2,685,796

Loan

79 Fifth Avenue

6/6/2022

NAP

5/6/2032

NAP

L(27),D(88),O(5)

26,934,139

8,571,958

18,362,181

12/31/2021

T-12

25,677,751

8,516,941

17,160,810

12/31/2020

T-12

25,370,674

8,285,155

17,085,519

Loan

Evans Industrial

8/11/2022

NAP

7/11/2032

NAP

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

1,708,168

460,191

1,247,977

5/31/2022

T-12

1,707,850

423,123

1,284,727

12/31/2021

T-12

2,160,914

511,699

1,649,215

Loan

Marnell Corporate Center 3

9/11/2022

8/11/2032

NAP

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

1,985,958

573,413

1,412,546

5/31/2022

T-12

2,015,972

557,656

1,458,316

12/31/2021

T-12

1,923,710

566,477

1,357,233

Loan

4520 S Drexel Boulevard

7/1/2022

NAP

6/1/2032

NAP

L(26),D(89),O(5)

NAV

Loan

5, 14

2355 and 2383 Utah Ave

6/1/2022

NAP

5/1/2027

NAP

L(27),D(29),O(4)

8,593,454

1,517,495

7,075,958

12/31/2021

T-12

6,878,414

1,495,168

5,383,246

12/31/2020

T-12

6,647,195

1,467,209

5,179,986

Loan

Alcoa Crossing Shopping Center

9/11/2022

NAP

8/11/2032

NAP

L(24),DorYM1(92),O(4)

2,818,939

631,777

2,187,162

3/31/2021

T-12

2,703,822

632,050

2,071,773

12/31/2020

T-12

2,514,743

645,604

1,869,140

Loan

Industrial Center Building - Art Studios

7/11/2022

NAP

6/11/2032

NAP

L(26),D(87),O(7)

2,466,648

995,100

1,471,548

5/31/2022

T-12

2,436,246

972,155

1,464,092

12/31/2021

T-12

2,428,279

944,567

1,483,712

Loan

Kensington Suites

9/11/2022

9/11/2027

8/11/2032

NAP

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

2,459,138

1,221,097

1,238,042

6/30/2022

T-12

2,170,113

1,063,668

1,106,445

12/31/2021

T-12

1,783,192

1,051,457

731,736

Loan

Aviator Suites

9/11/2022

9/11/2027

8/11/2032

NAP

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

2,026,394

980,889

1,045,505

6/30/2022

T-12

1,866,972

904,882

962,090

12/31/2021

T-12

1,620,581

862,103

758,478

Loan

Melville Corporate Plaza

7/11/2022

6/11/2032

NAP

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

1,853,157

696,595

1,156,562

1/31/2022

T-12

1,820,359

794,805

1,025,554

12/31/2020

T-12

1,980,868

758,953

1,221,915

Loan

Omega Self Storage - Mineola

7/11/2022

6/11/2032

NAP

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

1,202,848

271,981

930,867

3/31/2022

T-12

1,070,818

264,918

805,900

12/31/2021

T-12

957,585

283,284

674,301

Loan

19, 20

5500 South Hattie

7/1/2022

NAP

6/1/2032

NAP

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

641,565

96,479

545,086

12/31/2021

T-12

485,602

90,353

395,248

12/31/2020

T-12

327,825

56,746

271,080

Loan

Montfort Park Office

8/1/2022

NAP

7/1/2032

NAP

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

1,087,649

458,392

629,257

3/31/2022

T-12

1,039,671

453,205

586,466

12/31/2021

T-12

827,473

436,467

391,006

Loan

7, 8

Titan Self Storage Portfolio

8/1/2022

NAP

7/1/2032

NAP

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

1,044,545

390,761

653,784

3/31/2022

T-12

973,083

370,797

602,285

12/31/2021

T-12

671,554

278,462

393,093

28.01

Property

American SS (Oakwood Ave, Danville)

197,645

78,968

118,678

3/31/2022

T-12

187,120

75,463

111,657

12/31/2021

T-12

169,927

76,713

93,214

28.02

Property

Yorkville SS (Yorkville, IL)

162,905

66,985

95,920

3/31/2022

T-12

146,675

61,239

85,435

12/31/2021

T-12

143,756

70,422

73,334

28.03

Property

American Mini (Albertville, AL)

173,929

61,677

112,251

3/31/2022

T-12

163,450

57,666

105,785

12/31/2021

T-12

123,829

47,188

76,642

28.04

Property

Climate Controlled (Franklin, NC)

161,948

61,382

100,567

3/31/2022

T-12

139,257

58,642

80,615

12/31/2021

T-12

49,427

26,704

22,723

28.05

Property

American SS 2 (Henning Rd, Danville)

NAV

28.06

Property

Hampton Storage (Hampton, TN)

132,313

45,335

86,978

3/31/2022

T-12

128,972

45,192

83,780

12/31/2021

T-12

121,990

29,484

88,257

28.07

Property

Fort Payne Mini (Fort Payne, AL)

119,752

38,584

81,168

3/31/2022

T-12

114,888

35,122

79,766

12/31/2021

T-12

NAV

28.08

Property

Mansfield Mini (Mansfield, LA)

74,188

19,987

54,202

3/31/2022

T-3 Annualized

NAV

28.09

Property

Antra Mini (Monroe, LA)

104,917

32,631

72,286

3/31/2022

T-3 Annualized

NAV

28.10

Property

Wright Storage (Hiawatha, IA)

96,052

37,830

58,222

3/31/2022

T-12

92,721

37,473

55,248

12/31/2021

T-12

62,626

23,703

38,923

Loan

Flatlands Shopping Center

9/1/2022

8/1/2032

NAP

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

NAV

Loan

All Climate Storage Center

9/1/2022

NAP

8/1/2032

NAP

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

987,002

313,528

673,474

5/31/2022

T-12

943,812

292,228

651,584

12/31/2021

T-12

855,067

272,869

582,198

Loan

American Self-Storage Harrisburg

9/1/2022

NAP

8/1/2032

NAP

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

839,800

180,029

659,771

4/30/2022

T-12

774,780

183,170

591,610

12/31/2021

NAV

573,912

118,713

455,199

Loan

Crossings at Indian Lake Village

6/11/2022

NAP

5/11/2032

NAP

L(27),DorYM1(86),O(7)

867,176

236,223

630,953

3/31/2022

T-12

882,053

222,344

659,709

12/31/2020

T-12

860,146

260,839

599,307

Loan

Montgomery Tech Center

6/11/2022

NAP

5/11/2032

NAP

L(27),YM1(89),O(4)

774,149

158,574

615,576

2/28/2022

T-12

697,557

170,042

527,514

12/31/2020

T-12

702,755

193,566

509,189

Loan

8, 22

Prestige Storage Portfolio

9/1/2022

NAP

8/1/2032

NAP

L(24),D(89),O(7)

971,782

493,802

477,980

6/30/2022

T-12

956,342

456,767

499,575

12/31/2021

T-12

842,839

464,291

378,548

34.01

Property

Portage Budget Storage

681,521

386,108

295,413

6/30/2022

T-12

655,970

343,038

312,932

12/31/2021

T-12

561,419

356,708

204,711

34.02

Property

North Huron Self Storage

290,261

107,694

182,567

6/30/2022

T-12

300,372

113,729

186,643

12/31/2021

T-12

281,420

107,583

173,837

Loan

241-11 Linden Blvd

7/1/2022

NAP

6/1/2032

NAP

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

1,027,044

275,209

751,834

12/31/2021

T-12

938,555

266,965

671,590

12/31/2020

T-12

982,889

261,868

721,021

Loan

Best Western - Laredo, TX

8/1/2022

7/1/2032

NAP

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

2,581,757

1,426,678

1,155,079

4/30/2022

T-12

2,408,184

1,369,724

1,038,460

12/31/2021

T-12

1,514,913

1,604,183

(89,270)

Loan

24, 25

Teaneck Gardens

7/1/2022

6/1/2032

NAP

L(23),YM1(90),O(7)

NAP

Loan

Heber Self Storage

8/1/2022

NAP

7/1/2032

NAP

L(25),YM1(91),O(4)

683,310

260,617

422,693

4/30/2022

T-12

579,874

247,490

332,384

12/31/2021

T-12

289,598

249,506

40,092

Loan

Treeborn & Cedar Gate Portfolio

9/11/2022

NAP

8/11/2032

NAP

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

1,156,685

591,157

565,528

6/30/2022

T-12

1,123,245

603,061

520,184

12/31/2021

T-12

1,106,137

578,817

527,320

Loan

Omega Self Storage Island Park

7/11/2022

6/11/2032

NAP

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

993,156

269,158

723,998

3/31/2022

T-12

818,522

264,952

553,570

12/31/2021

T-12

691,255

228,912

462,343

Loan

Village Square Warren

7/1/2022

7/1/2027

6/1/2032

NAP

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

747,140

125,575

621,565

3/31/2022

T-12

716,000

126,900

589,100

12/31/2021

T-12

575,200

130,765

444,435

Loan

Self Storage Stockton

9/11/2022

NAP

8/11/2032

NAP

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

826,301

295,798

530,503

4/30/2022

T-12

735,104

284,203

450,901

12/31/2021

T-12

NAP

Loan

Comfort Suites - Dunnellon, FL

8/1/2022

8/1/2026

7/1/2032

NAP

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

2,501,200

1,685,474

815,726

3/31/2022

T-12

2,261,533

1,547,845

713,688

12/31/2021

T-12

1,631,011

1,233,879

397,132

Loan

25, 30, 31

Michelangelo Apts., Inc.

8/1/2022

7/1/2032

NAP

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

NAP

Loan

Quality Plus Self Storage

8/1/2022

NAP

7/1/2032

NAP

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

521,850

154,406

367,444

4/30/2022

T-12

521,359

151,701

369,657

12/31/2021

T-12

441,662

155,505

286,156

Loan

4330 Miraloma Avenue Medical Office

8/1/2022

7/1/2029

NAP

L(25),D(54),O(5)

815,025

125,947

689,078

3/31/2022

T-12

809,947

126,983

682,964

12/31/2021

T-12

628,886

123,344

505,542

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

7/1/2022

6/1/2032

NAP

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

NAP

Loan

25, 30, 31

Georgian House Owners Corp.

9/1/2022

8/1/2032

NAP

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

NAP

Loan

25, 30, 31

57 East 72nd Corporation

8/1/2022

NAP

7/1/2032

NAP

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

NAP

Loan

25, 30, 31

Ironclad Artists, Inc.

9/1/2022

8/1/2032

NAP

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

NAP

Loan

Pioneer Stor N Lok

8/1/2022

NAP

7/1/2032

NAP

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

442,509

135,430

307,079

3/31/2022

T-12

397,689

149,020

248,669

12/31/2021

T-12

339,644

205,893

133,751

Loan

25, 30, 31

255 Fieldston Buyers Corp.

7/1/2022

6/1/2032

NAP

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

NAP

Loan

25, 30, 31

23830 Owners Corp.

7/1/2022

NAP

6/1/2032

NAP

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

NAP

Loan

25, 30, 31

Stuart House Owners, Inc.

8/1/2022

7/1/2032

NAP

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

NAP

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

8/1/2022

NAP

7/1/2032

NAP

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

NAP

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

8/1/2022

7/1/2032

NAP

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

NAP

Loan

25, 30, 31

5730 Mosholu Owners Corp.

9/1/2022

8/1/2032

NAP

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

NAP

Loan

25, 30, 31

145 Upper Corp.

8/1/2022

7/1/2032

NAP

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

NAP

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

6/1/2022

NAP

5/1/2032

NAP

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

NAP

Loan

25, 30, 31

Corner View Association, Inc.

9/1/2022

8/1/2032

NAP

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

NAP

Loan

24, 25, 30, 31

Cragswold, Inc.

7/1/2022

6/1/2032

NAP

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

NAP

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	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 (%) (3)	Occupancy Date
1	Loan	5	1	High Street	12/31/2020	T-12	90.5%	19,932,833	7,716,208	12,216,625	100,754	21,529	12,094,342	1.63	1.61	8.8%	8.7%	193,600,000	As Is	5/10/2022	71.5%	71.5%	90.4%	6/8/2022
2	Loan	5	1	Katy Mills	12/31/2020	T-12	84.9%	42,515,577	14,235,384	28,280,193	552,091	1,181,987	26,546,115	3.10	2.91	21.8%	20.4%	394,000,000	As Is	5/17/2022	33.0%	27.8%	86.3%	5/3/2022
3	Loan	5, 6	1	Constitution Center	12/31/2019	T-12	96.9%	85,939,687	29,664,589	56,275,098	352,512	3,006,585	52,916,001	4.57x	4.30x	14.1%	13.3%	914,000,000	As Is	12/29/2021	43.5%	43.5%	100.0%	12/1/2021
4	Loan	5	1	The Boulders Resort	12/31/2020	T-12	70.0%	50,961,864	30,697,492	20,264,372	2,038,475	0	18,225,898	2.95	2.66	20.3%	18.2%	232,800,000	As Is	6/7/2022	42.9%	36.0%	70.0%	4/30/2022
5	Loan	7, 8, 9	33	ExchangeRight Net Leased Portfolio #56	NAV	NAV	95.4%	6,381,569	191,447	6,190,122	95,650	294,863	5,799,609	1.91	1.79	10.4%	9.8%	117,750,000	As Is	Various	50.5%	50.5%	100.0%	8/1/2022
5.01	Property		1	Scheel’s All Sports – Great Falls, MT	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					12,600,000	As Is	5/19/2022			100.0%	8/1/2022
5.02	Property		1	Woods Supermarket – Sunrise Beach, MO	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					8,700,000	As Is	3/12/2022			100.0%	8/1/2022
5.03	Property		1	Hobby Lobby – McAlester, OK	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					7,500,000	As Is	5/15/2022			100.0%	8/1/2022
5.04	Property		1	Hobby Lobby – Jackson, TN	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					6,700,000	As Is	4/1/2022			100.0%	8/1/2022
5.05	Property		1	CVS Pharmacy – Springfield, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					5,550,000	As Is	4/30/2022			100.0%	8/1/2022
5.06	Property		1	Food Lion – Gastonia, NC	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					5,250,000	As Is	3/1/2022			100.0%	8/1/2022
5.07	Property		1	Walgreens – Wichita, KS	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					5,070,000	As Is	4/29/2022			100.0%	8/1/2022
5.08	Property		1	CVS Pharmacy – Springfield, IL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					4,760,000	As Is	5/4/2022			100.0%	8/1/2022
5.09	Property		1	Hobby Lobby – Forsyth, IL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					4,670,000	As Is	5/6/2022			100.0%	8/1/2022
5.10	Property		1	CVS Pharmacy – Easton, PA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					4,140,000	As Is	5/6/2022			100.0%	8/1/2022
5.11	Property		1	CVS Pharmacy – Christiansburg, VA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,900,000	As Is	5/7/2022			100.0%	8/1/2022
5.12	Property		1	CVS Pharmacy – New Baltimore, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,800,000	As Is	5/3/2022			100.0%	8/1/2022
5.13	Property		1	CVS Pharmacy – Silverton, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,600,000	As Is	5/7/2022			100.0%	8/1/2022
5.14	Property		1	TJ-Maxx – McAlester, OK	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,600,000	As Is	5/15/2022			100.0%	8/1/2022
5.15	Property		1	CVS Pharmacy - Albertville, AL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,500,000	As Is	4/26/2022			100.0%	8/1/2022
5.16	Property		1	CVS Pharmacy – New Boston, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,200,000	As Is	5/7/2022			100.0%	8/1/2022
5.17	Property		1	Family Dollar – Springfield, MA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					3,050,000	As Is	5/9/2022			100.0%	8/1/2022
5.18	Property		1	CVS Pharmacy – Bedford, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,400,000	As Is	4/21/2022			100.0%	8/1/2022
5.19	Property		1	Family Dollar – Glen Burnie, MD	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,400,000	As Is	4/28/2022			100.0%	8/1/2022
5.20	Property		1	Dollar General - Plainfield, CT	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,180,000	As Is	5/2/2022			100.0%	8/1/2022
5.21	Property		1	Family Dollar – Mesquite, TX	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,030,000	As Is	4/30/2022			100.0%	8/1/2022
5.22	Property		1	O’Reilly Auto Parts – Decatur, GA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,000,000	As Is	5/14/2022			100.0%	8/1/2022
5.23	Property		1	Family Dollar – Milledgeville, GA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,930,000	As Is	5/7/2022			100.0%	8/1/2022
5.24	Property		1	Dollar General – Jackson, MS	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,850,000	As Is	5/16/2022			100.0%	8/1/2022
5.25	Property		1	Family Dollar – Port Arthur, TX	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,590,000	As Is	4/26/2022			100.0%	8/1/2022
5.26	Property		1	Dollar General – Dacula, GA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,580,000	As Is	5/5/2022			100.0%	8/1/2022
5.27	Property		1	O’Reilly Auto Parts – Richmond, TX	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,560,000	As Is	5/12/2022			100.0%	8/1/2022
5.28	Property		1	PNC Bank – Lansing, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					2,550,000	As Is	5/3/2022			100.0%	8/1/2022
5.29	Property		1	Family Dollar – Redford, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,500,000	As Is	3/2/2022			100.0%	8/1/2022
5.30	Property		1	Family Dollar - Little Rock, AR	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,350,000	As Is	5/18/2022			100.0%	8/1/2022
5.31	Property		1	Dollar Tree – Toledo, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,230,000	As Is	5/4/2022			100.0%	8/1/2022
5.32	Property		1	Sherwin Williams – Smyrna, TN	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					1,100,000	As Is	5/16/2022			100.0%	8/1/2022
5.33	Property		1	Dollar General – Lincoln, IL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV					910,000	As Is	5/4/2022			100.0%	8/1/2022
6	Loan		1	One Bridge Street	12/31/2020	T-12	93.3%	9,171,758	3,308,726	5,863,032	40,079	390,834	5,432,119	2.37	2.19	11.3%	10.4%	100,000,000	As Is	4/27/2022	52.0%	52.0%	92.8%	5/2/2022
7	Loan		1	Clifton Commons	12/31/2020	T-12	95.0%	8,066,189	3,498,397	4,567,792	37,559	273,487	4,256,747	1.62	1.51	9.1%	8.5%	72,200,000	As Is	3/22/2022	69.3%	69.3%	100.0%	5/5/2022
8	Loan	5, 10, 11	1	One Campus Martius	12/31/2020	T-12	86.5%	46,224,574	21,145,889	25,078,685	188,765	1,703,467	23,186,453	1.88	1.74	11.5%	10.6%	362,500,000	As Is	5/4/2022	60.1%	60.1%	86.8%	6/27/2022
9	Loan	5, 12	1	Hilton Sandestin Beach Resort	12/31/2020	T-12	67.8%	75,104,831	51,506,519	23,598,313	3,004,193	0	20,594,119	4.20	3.66	19.7%	17.2%	331,000,000	As if renovated/stabilized	3/8/2022	36.3%	36.3%	67.8%	3/31/2022
10	Loan		1	Plaza on Richmond	12/31/2020	T-12	95.0%	7,977,526	3,177,842	4,799,684	38,306	54,347	4,707,030	1.92	1.89	10.9%	10.7%	102,900,000	As Is	2/10/2022	42.8%	42.8%	98.0%	7/1/2022
11	Loan		1	Cerritos Center Court	12/31/2020	T-12	95.0%	6,397,288	2,703,413	3,693,875	39,045	9,762	3,645,068	1.63	1.61	10.9%	10.7%	50,400,000	As Is	5/3/2022	67.5%	62.6%	100.0%	6/28/2022
12	Loan		1	City Brewery	NAV	NAV	95.0%	3,642,432	109,437	3,532,995	73,058	137,145	3,322,791	1.96	1.84	10.7%	10.1%	59,600,000	As Is	6/21/2022	55.4%	55.4%	100.0%	8/1/2022
13	Loan		1	Tisch Tower	12/31/2020	T-12	77.4%	7,006,564	2,612,645	4,393,919	49,225	322,103	4,022,591	2.87	2.63	14.6%	13.4%	76,200,000	As Is	4/27/2022	39.4%	39.4%	77.3%	6/1/2022
14	Loan	13	1	Homewood Suites - Oxnard, CA	12/31/2020	T-12	86.8%	8,964,735	4,302,865	4,661,870	358,589	0	4,303,281	2.83	2.61	16.7%	15.5%	50,400,000	As Is	4/21/2022	55.3%	55.3%	86.8%	5/31/2022
15	Loan	5	1	79 Fifth Avenue	12/31/2019	T-12	95.0%	29,320,118	9,216,627	20,103,491	78,388	693,116	19,331,988	1.68	1.61	8.4%	8.1%	395,000,000	As Is	2/24/2022	60.8%	60.8%	100.0%	2/15/2022
16	Loan		1	Evans Industrial	12/31/2020	T-12	95.0%	2,842,956	584,930	2,258,025	94,316	-42,807	2,206,517	1.94	1.89	10.9%	10.6%	32,000,000	As Is	5/24/2022	65.0%	65.0%	100.0%	6/1/2022
17	Loan		1	Marnell Corporate Center 3	12/31/2020	T-12	88.2%	2,157,638	559,312	1,598,326	16,633	16,306	1,565,388	1.49	1.46	10.0%	9.8%	23,500,000	As Is	6/7/2022	68.1%	56.8%	88.0%	6/15/2022
18	Loan		1	4520 S Drexel Boulevard	NAV	NAV	95.0%	1,563,749	319,292	1,244,457	17,000	0	1,227,457	1.30	1.28	8.1%	8.0%	23,600,000	As Is	5/3/2022	65.3%	65.3%	100.0%	5/1/2022
19	Loan	5, 14	1	2355 and 2383 Utah Ave	12/31/2019	T-12	95.0%	9,858,654	1,838,283	8,020,370	40,563	661,170	7,318,637	1.65	1.51	9.4%	8.6%	148,000,000	As Is	2/22/2022	57.4%	57.4%	100.0%	6/1/2022
20	Loan	15	1	Alcoa Crossing Shopping Center	12/31/2019	T-12	93.4%	2,920,891	574,895	2,345,996	37,085	116,836	2,192,075	3.13	2.92	16.8%	15.7%	31,500,000	As Is	4/26/2022	44.4%	44.4%	95.2%	4/22/2022
21	Loan		1	Industrial Center Building - Art Studios	12/31/2020	T-12	82.6%	2,487,294	973,156	1,514,138	14,790	74,619	1,424,729	2.37	2.23	11.9%	11.2%	29,900,000	As Is	4/14/2022	42.6%	42.6%	84.1%	4/19/2022
22	Loan	16	1	Kensington Suites	12/31/2020	T-12	95.0%	2,922,433	1,250,398	1,672,035	57,600	0	1,614,435	1.95	1.88	14.1%	13.6%	23,400,000	As Is	6/22/2022	50.6%	47.5%	94.3%	7/1/2022
23	Loan	17	1	Aviator Suites	12/31/2020	T-12	92.6%	2,429,219	995,048	1,434,170	56,400	0	1,377,770	1.98	1.90	14.3%	13.8%	21,700,000	As Is	6/22/2022	46.1%	43.2%	98.4%	7/1/2022
24	Loan		1	Melville Corporate Plaza	12/31/2019	T-12	95.0%	2,233,167	797,389	1,435,778	18,739	59,327	1,357,713	2.44	2.31	16.0%	15.1%	20,200,000	As Is	4/28/2022	44.5%	36.9%	100.0%	5/23/2022
25	Loan	18	1	Omega Self Storage - Mineola	12/31/2020	T-12	95.0%	1,385,214	319,733	1,065,481	4,759	0	1,060,722	2.08	2.07	13.3%	13.3%	18,050,000	As Is	4/8/2022	44.2%	36.5%	98.0%	3/31/2022
26	Loan	19, 20	1	5500 South Hattie	12/31/2019	T-12	95.0%	964,782	185,287	779,495	22,151	33,227	724,117	1.67	1.55	9.9%	9.2%	12,800,000	As Is	1/18/2022	61.3%	61.3%	100.0%	4/1/2022
27	Loan		1	Montfort Park Office	12/31/2020	T-12	90.0%	1,327,135	520,377	806,758	18,827	49,816	738,115	1.66	1.52	10.6%	9.7%	11,750,000	As Is	4/15/2022	64.7%	64.7%	89.6%	5/1/2022
28	Loan	7, 8	10	Titan Self Storage Portfolio	12/31/2020	T-12	85.9%	1,339,751	533,761	805,989	42,643	0	763,347	1.70	1.61	10.7%	10.1%	12,695,000	As Is	Various	59.6%	59.6%	94.7%	4/30/2022
28.01	Property		1	American SS (Oakwood Ave, Danville)	12/31/2020	NAV	93.9%	210,236	88,238	121,998	4,565	0	117,433					1,850,000	As Is	4/20/2022			93.9%	4/30/2022
28.02	Property		1	Yorkville SS (Yorkville, IL)	12/31/2020	T-12	95.0%	183,280	73,077	110,203	3,191	0	107,013					1,600,000	As Is	4/20/2022			98.6%	4/30/2022
28.03	Property		1	American Mini (Albertville, AL)	12/31/2020	T-12	82.5%	167,752	68,209	99,543	5,010	0	94,533					1,550,000	As Is	4/23/2022			94.0%	4/30/2022
28.04	Property		1	Climate Controlled (Franklin, NC)	12/31/2020	T-12	95.0%	165,650	69,016	96,634	2,279	0	94,355					1,550,000	As Is	4/15/2022			98.5%	4/30/2022
28.05	Property		1	American SS 2 (Henning Rd, Danville)	NAV	NAV	60.5%	80,426	52,241	28,185	3,195	0	24,990					1,100,000	As Is	4/20/2022			93.9%	4/30/2022
28.06	Property		1	Hampton Storage (Hampton, TN)	12/31/2020	T-12	95.0%	127,641	35,281	92,360	6,183	0	86,177					1,100,000	As Is	4/12/2022			99.1%	4/30/2022
28.07	Property		1	Fort Payne Mini (Fort Payne, AL)	NAV	NAV	95.0%	118,265	36,176	82,089	3,427	0	78,662					1,020,000	As Is	4/23/2022			100.0%	4/30/2022
28.08	Property		1	Mansfield Mini (Mansfield, LA)	NAV	NAV	70.7%	87,721	25,358	62,363	2,955	0	59,408					1,000,000	As Is	4/19/2022			83.7%	4/30/2022
28.09	Property		1	Antra Mini (Monroe, LA)	NAV	NAV	78.2%	101,088	33,714	67,374	8,925	0	58,449					975,000	As Is	4/19/2022			88.8%	4/30/2022
28.10	Property		1	Wright Storage (Hiawatha, IA)	12/31/2020	NAV	92.9%	97,692	52,452	45,240	2,913	0	42,327					950,000	As Is	4/15/2022			95.9%	4/30/2022
29	Loan	21	1	Flatlands Shopping Center	NAV	NAV	95.0%	2,085,957	930,490	1,155,467	0	0	1,155,467	2.32	2.32	15.8%	15.8%	28,200,000	As Is	5/9/2022	25.9%	21.7%	100.0%	8/1/2022
30	Loan		1	All Climate Storage Center	12/31/2020	T-12	86.0%	1,020,114	278,927	741,187	9,674	0	731,513	1.86	1.84	10.2%	10.1%	14,140,000	As Is	5/27/2022	51.3%	51.3%	97.0%	5/31/2022
31	Loan		1	American Self-Storage Harrisburg	12/31/2020	NAV	76.3%	901,521	195,757	705,764	10,143	0	695,621	1.87	1.84	10.0%	9.8%	11,350,000	As Is	5/10/2022	62.3%	62.3%	82.5%	4/30/2022
32	Loan		1	Crossings at Indian Lake Village	12/31/2019	T-12	88.8%	929,277	230,047	699,230	3,761	37,171	658,297	1.92	1.81	10.5%	9.9%	12,225,000	As Is	4/1/2022	54.5%	54.5%	88.9%	5/1/2022
33	Loan		1	Montgomery Tech Center	12/31/2019	T-12	95.0%	725,141	179,296	545,845	0	10,560	535,284	1.55	1.52	8.7%	8.5%	10,980,000	As Is	3/2/2022	57.1%	57.1%	100.0%	8/1/2022
34	Loan	8, 22	2	Prestige Storage Portfolio	12/31/2020	T-12	91.2%	982,780	409,396	573,384	7,322	0	566,062	1.58	1.56	9.4%	9.3%	9,600,000	As Is	Various	63.5%	63.5%	93.8%	Various
34.01	Property		1	Portage Budget Storage	12/31/2020	T-12	89.8%	681,521	310,334	371,187	5,569	0	365,618					6,850,000	As Is	6/6/2022			90.9%	7/11/2022
34.02	Property		1	North Huron Self Storage	12/31/2020	T-12	94.8%	301,259	99,062	202,197	1,753	0	200,444					2,750,000	As Is	6/2/2022			99.2%	7/10/2022
35	Loan		1	241-11 Linden Blvd	12/31/2019	T-12	86.6%	998,919	304,283	694,636	5,553	46,324	642,759	2.11	1.95	11.6%	10.7%	12,000,000	As Is	4/5/2022	50.0%	50.0%	100.0%	4/5/2022
36	Loan	23	1	Best Western - Laredo, TX	12/31/2020	T-12	80.0%	2,489,181	1,572,074	917,107	99,567	0	817,540	1.90	1.70	15.3%	13.6%	9,900,000	As Is	4/7/2022	60.5%	47.7%	83.0%	4/30/2022
37	Loan	24, 25	1	Teaneck Gardens	NAP	NAP	94.9%	4,008,367	1,421,898	2,586,469	51,000	0	2,535,469	7.05	6.91	43.2%	42.4%	42,500,000	As Is	4/13/2022	14.1%	11.5%	100.0%	4/13/2022
38	Loan		1	Heber Self Storage	12/31/2020	T-12	90.6%	801,342	247,346	553,996	9,613	0	544,383	1.46	1.43	9.4%	9.2%	11,170,000	As Is	5/18/2022	52.8%	52.8%	96.0%	4/30/2022
39	Loan	26	1	Treeborn & Cedar Gate Portfolio	12/31/2020	T-12	95.0%	1,205,972	592,664	613,308	44,829	0	568,479	1.90	1.76	11.0%	10.2%	9,600,000	As Is	5/6/2022	58.3%	58.3%	96.1%	6/30/2022
40	Loan	27	1	Omega Self Storage Island Park	12/31/2020	T-12	95.0%	1,323,266	295,566	1,027,701	3,872	0	1,023,829	2.92	2.91	18.7%	18.7%	16,350,000	As Is	4/8/2022	33.6%	27.7%	97.9%	3/31/2022
41	Loan		1	Village Square Warren	12/31/2020	T-12	95.0%	713,196	177,196	536,000	4,920	20,587	510,493	1.50	1.43	10.4%	9.9%	7,700,000	As Is	3/31/2022	66.9%	62.4%	100.0%	3/25/2022
42	Loan	28	1	Self Storage Stockton	NAP	NAP	89.9%	945,375	293,334	652,041	8,974	0	643,067	2.45	2.41	13.0%	12.9%	11,490,000	As Is	3/1/2022	43.5%	43.5%	88.2%	6/27/2022
43	Loan	29	1	Comfort Suites - Dunnellon, FL	12/31/2020	T-12	74.0%	2,501,200	1,656,365	844,835	100,048	0	744,787	2.38	2.10	17.4%	15.3%	8,100,000	As Is	3/18/2022	60.0%	55.4%	77.8%	3/31/2022
44	Loan	25, 30, 31	1	Michelangelo Apts., Inc.	NAP	NAP	96.0%	2,023,949	782,870	1,241,079	22,500	0	1,218,579	4.40	4.32	27.6%	27.1%	17,700,000	As Is	4/27/2022	25.4%	20.8%	96.0%	4/27/2022
45	Loan		1	Quality Plus Self Storage	12/31/2020	T-12	90.3%	527,877	145,555	382,322	5,530	0	376,793	1.53	1.51	8.8%	8.7%	7,700,000	As Is	5/4/2022	56.5%	56.5%	83.4%	5/18/2022
46	Loan		1	4330 Miraloma Avenue Medical Office	12/31/2020	T-12	95.0%	898,229	160,398	737,831	7,825	97,216	632,790	2.38	2.04	17.2%	14.7%	10,900,000	As Is	1/25/2022	39.4%	33.3%	100.0%	8/1/2022
47	Loan	25, 30, 31	1	Fontaine Apartment Owners Corp.	NAP	NAP	93.0%	3,578,975	1,390,964	2,188,011	39,000	0	2,149,011	8.89	8.73	54.8%	53.9%	58,600,000	As Is	3/21/2022	6.8%	5.6%	93.0%	3/21/2022
48	Loan	25, 30, 31	1	Georgian House Owners Corp.	NAP	NAP	95.1%	2,703,089	1,553,470	1,149,619	33,300	0	1,116,319	4.52	4.39	30.4%	29.5%	38,500,000	As Is	5/19/2022	9.8%	8.2%	95.1%	5/19/2022
49	Loan	25, 30, 31	1	57 East 72nd Corporation	NAP	NAP	96.9%	1,072,459	474,420	598,039	3,400	0	594,639	3.06	3.05	16.6%	16.5%	18,900,000	As Is	5/10/2022	19.0%	19.0%	96.9%	5/10/2022
50	Loan	25, 30, 31	1	Ironclad Artists, Inc.	NAP	NAP	93.0%	5,577,226	1,387,943	4,189,283	19,000	0	4,170,283	18.60	18.52	119.7%	119.2%	113,240,000	As Is	4/25/2022	3.1%	2.5%	93.0%	4/25/2022
51	Loan		1	Pioneer Stor N Lok	12/31/2020	T-12	92.6%	442,509	137,429	305,080	4,102	0	300,978	1.72	1.70	9.8%	9.7%	4,750,000	As Is	5/4/2022	65.3%	65.3%	91.6%	3/31/2022
52	Loan	25, 30, 31	1	255 Fieldston Buyers Corp.	NAP	NAP	94.0%	1,917,504	819,618	1,097,886	30,400	0	1,067,486	5.91	5.75	36.9%	35.8%	23,650,000	As Is	3/18/2022	12.6%	10.3%	94.0%	3/18/2022
53	Loan	25, 30, 31	1	23830 Owners Corp.	NAP	NAP	96.5%	1,331,008	453,454	877,554	9,500	0	868,054	8.06	7.98	39.0%	38.6%	19,700,000	As Is	3/24/2022	11.4%	11.4%	96.5%	3/24/2022
54	Loan	25, 30, 31	1	Stuart House Owners, Inc.	NAP	NAP	98.1%	995,127	420,975	574,152	9,500	0	564,652	4.18	4.11	25.8%	25.4%	13,200,000	As Is	5/20/2022	16.8%	15.5%	98.1%	5/20/2022
55	Loan	25, 30, 31	1	1175-85 East Broadway Owners, Inc.	NAP	NAP	93.0%	1,464,536	658,363	806,173	15,000	0	791,173	7.45	7.31	36.6%	36.0%	16,400,000	As Is	2/1/2022	13.4%	13.4%	93.0%	2/1/2022
56	Loan	25, 30, 31	1	244-246 East 90th Street Residents, Inc.	NAP	NAP	97.0%	996,605	519,232	477,373	7,000	0	470,373	3.99	3.93	23.9%	23.5%	12,600,000	As Is	5/26/2022	15.9%	14.5%	97.0%	5/26/2022
57	Loan	25, 30, 31	1	5730 Mosholu Owners Corp.	NAP	NAP	98.0%	945,445	435,261	510,184	8,600	0	501,584	4.53	4.46	28.3%	27.9%	8,600,000	As Is	4/25/2022	20.9%	19.3%	98.0%	4/25/2022
58	Loan	25, 30, 31	1	145 Upper Corp.	NAP	NAP	96.5%	798,066	151,127	646,939	1,250	0	645,689	7.45	7.43	48.0%	47.9%	19,580,000	As Is	5/17/2022	6.9%	5.7%	96.5%	5/17/2022
59	Loan	25, 30, 31	1	71 East 77th Inc. A/K/A 71 East 77th, Inc.	NAP	NAP	96.9%	2,967,847	1,610,709	1,357,138	7,200	0	1,349,938	28.91	28.76	135.7%	135.0%	51,400,000	As Is	3/29/2022	1.9%	1.9%	96.9%	3/29/2022
60	Loan	25, 30, 31	1	Corner View Association, Inc.	NAP	NAP	95.0%	909,007	342,117	566,890	18,000	0	548,890	8.69	8.41	56.7%	54.9%	19,100,000	As Is	4/28/2022	5.2%	4.3%	95.0%	4/28/2022
61	Loan	24, 25, 30, 31	1	Cragswold, Inc.	NAP	NAP	94.0%	1,874,830	950,178	924,652	23,000	0	901,652	14.79	14.42	92.7%	90.4%	23,800,000	As Is	3/9/2022	4.2%	3.4%	94.0%	3/9/2022

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Single Tenant (Y/N)

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date (4)

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date (4)

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date (4)

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date (4)

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Loan

High Street

Sprouts Farmers Market

95,832

15.2%

4/30/2029

Life Insurance Company of North America

23,562

3.7%

7/31/2023

Navitus Health Solutions, LLC

22,405

3.6%

10/31/2023

RT Specialty

20,946

3.3%

10/31/2027

Healthiest You Teledoc

19,179

3.0%

Loan

Katy Mills

Bass Pro Shops Outdoor

144,702

12.2%

10/25/2024

Burlington

100,083

8.5%

1/31/2025

AMC Theatres

76,671

6.5%

10/31/2029

Marshalls

32,126

2.7%

1/31/2030

Sun & Ski Sports

30,002

2.5%

Loan

5, 6

Constitution Center

OCC

471,499

33.4%

10/31/2038

FHFA

377,092

26.7%

1/31/2027

GSA

375,260

26.6%

2/29/2024

ASPR

186,198

13.2%

10/31/2037

NAP

Loan

The Boulders Resort

NAP

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

5.01

Property

Scheel’s All Sports – Great Falls, MT

Yes

Scheels All Sports

99,279

100.0%

1/31/2037

NAP

5.02

Property

Woods Supermarket – Sunrise Beach, MO

Yes

Woods Supermarket

56,509

100.0%

6/30/2033

NAP

5.03

Property

Hobby Lobby – McAlester, OK

Yes

Hobby Lobby

55,000

100.0%

4/30/2037

NAP

5.04

Property

Hobby Lobby – Jackson, TN

Yes

Hobby Lobby

56,447

100.0%

1/31/2031

NAP

5.05

Property

CVS Pharmacy – Springfield, OH

Yes

CVS Pharmacy

9,908

100.0%

3/31/2037

NAP

5.06

Property

Food Lion – Gastonia, NC

Yes

Food Lion

33,764

100.0%

11/15/2025

NAP

5.07

Property

Walgreens – Wichita, KS

Yes

Walgreens

16,325

100.0%

12/31/2028

NAP

5.08

Property

CVS Pharmacy – Springfield, IL

Yes

CVS Pharmacy

10,125

100.0%

3/31/2037

NAP

5.09

Property

Hobby Lobby – Forsyth, IL

Yes

Hobby Lobby

60,000

100.0%

1/31/2032

NAP

5.10

Property

CVS Pharmacy – Easton, PA

Yes

CVS Pharmacy

17,380

100.0%

3/31/2037

NAP

5.11

Property

CVS Pharmacy – Christiansburg, VA

Yes

CVS Pharmacy

11,455

100.0%

3/31/2037

NAP

5.12

Property

CVS Pharmacy – New Baltimore, MI

Yes

CVS Pharmacy

10,870

100.0%

3/31/2032

NAP

5.13

Property

CVS Pharmacy – Silverton, OH

Yes

CVS Pharmacy

9,562

100.0%

3/31/2037

NAP

5.14

Property

TJ-Maxx – McAlester, OK

Yes

TJ Maxx

21,000

100.0%

3/1/2032

NAP

5.15

Property

CVS Pharmacy - Albertville, AL

Yes

CVS Pharmacy

10,336

100.0%

3/31/2032

NAP

5.16

Property

CVS Pharmacy – New Boston, OH

Yes

CVS Pharmacy

8,200

100.0%

3/31/2037

NAP

5.17

Property

Family Dollar – Springfield, MA

Yes

Family Dollar

9,840

100.0%

9/30/2033

NAP

5.18

Property

CVS Pharmacy – Bedford, OH

Yes

CVS Pharmacy

10,125

100.0%

1/31/2029

NAP

5.19

Property

Family Dollar – Glen Burnie, MD

Yes

Family Dollar

11,280

100.0%

1/31/2031

NAP

5.20

Property

Dollar General - Plainfield, CT

Yes

Dollar General

9,066

100.0%

4/30/2029

NAP

5.21

Property

Family Dollar – Mesquite, TX

Yes

Family Dollar

8,400

100.0%

6/30/2027

NAP

5.22

Property

O’Reilly Auto Parts – Decatur, GA

Yes

O’Reilly Auto Parts

6,955

100.0%

1/31/2029

NAP

5.23

Property

Family Dollar – Milledgeville, GA

Yes

Family Dollar

11,208

100.0%

6/30/2028

NAP

5.24

Property

Dollar General – Jackson, MS

Yes

Dollar General

8,784

100.0%

4/30/2032

NAP

5.25

Property

Family Dollar – Port Arthur, TX

Yes

Family Dollar

8,640

100.0%

1/31/2029

NAP

5.26

Property

Dollar General – Dacula, GA

Yes

Dollar General

9,352

100.0%

11/30/2028

NAP

5.27

Property

O’Reilly Auto Parts – Richmond, TX

Yes

O’Reilly Auto Parts

7,000

100.0%

6/22/2032

NAP

5.28

Property

PNC Bank – Lansing, MI

Yes

PNC Bank, N.A.

2,784

100.0%

9/30/2027

NAP

5.29

Property

Family Dollar – Redford, MI

Yes

Family Dollar

8,439

100.0%

6/30/2027

NAP

5.30

Property

Family Dollar - Little Rock, AR

Yes

Family Dollar/ Dollar Tree

16,000

100.0%

4/30/2032

NAP

5.31

Property

Dollar Tree – Toledo, OH

Yes

Dollar Tree

9,622

100.0%

9/30/2029

NAP

5.32

Property

Sherwin Williams – Smyrna, TN

Yes

Sherwin Williams

5,000

100.0%

12/31/2031

NAP

5.33

Property

Dollar General – Lincoln, IL

Yes

Dollar General

9,014

100.0%

6/30/2030

NAP

Loan

One Bridge Street

Eileen Fisher, Inc.

43,038

21.5%

5,800 SF expiring 11/30/2025; 37,238 SF 12/31/2027

Lockard & Wechsler, LLC

23,928

11.9%

4/30/2028

Healthcare Navigator, LLC

12,100

6.0%

11/30/2030

Weleda, Inc.

8,700

4.3%

6/30/2025

Novis Renewables LLC

6,015

3.0%

Loan

Clifton Commons

AMC Theaters

65,043

34.6%

5/31/2024

Burlington

44,506

23.7%

2/29/2028

Barnes & Noble

35,658

19.0%

5/31/2034

Party City

11,071

5.9%

4/30/2029

The Shannon Rose

7,980

4.2%

Loan

5, 10, 11

One Campus Martius

Rocket Mortgage

570,214

42.0%

12/31/2028

Meridian Health

266,001

19.6%

12/31/2024

Rock Ventures

66,059

4.9%

12/31/2028

Building Amenities Wellness Center LLC

50,116

3.7%

12/31/2035

Microsoft Corporation

43,795

3.2%

Loan

5, 12

Hilton Sandestin Beach Resort

NAP

Loan

Plaza on Richmond

24 Hour Fitness

36,937

19.3%

10/31/2024

T.J. Maxx

29,273

15.3%

1/31/2028

Office Depot

17,566

9.2%

8/31/2024

Golf Galaxy

15,078

7.9%

5/31/2025

Ulta Salon

11,871

6.2%

Loan

Cerritos Center Court

Spectrum Pacific West, LLC

52,506

30.9%

3/31/2024

Kabafusion

42,416

25.0%

2/28/2030

CCC Information Services, Inc.

22,031

13.0%

12/31/2027

RGN-Cerritos I, LLC

14,830

8.7%

9/30/2025

Prologis, L.P.

10,668

6.3%

Loan

City Brewery

Yes

City Brewing Company, LLC

730,584

100.0%

4/30/2047

NAP

Loan

Tisch Tower

RGN-San Jose V, LLC (Regus)

29,456

17.0%

5/24/2027

William Jessup University

11,955

6.9%

8/31/2026

Balbix, Inc.

11,547

6.7%

5/14/2028

TAPCLICKS

7,865

4.5%

1/31/2024

Deep Valley Labs, LLC

5,216

3.0%

Loan

Homewood Suites - Oxnard, CA

NAP

Loan

79 Fifth Avenue

The New School

212,800

61.5%

6/30/2030

CapGemini America, Inc.

64,500

18.7%

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

Hulu LLC

40,106

11.6%

5/31/2025

Citibank, N.A.

14,872

4.3%

4/30/2028

Coach Inc

7,073

2.0%

Loan

Evans Industrial

Bennett Distribution

280,721

44.6%

180,704 SF expiring 2/28/2023; 100,017 SF expiring 3/31/2023

RecTeq

266,797

42.4%

5/31/2023

Durty Gurl

41,253

6.6%

8/31/2026

ENS Mining LLC

40,000

6.4%

1/31/2025

NAP

Loan

Marnell Corporate Center 3

Commerce Crg of Nevada LLC

10,000

14.4%

12/31/2024

First Foundation Inc

9,982

14.4%

1/31/2027

Everythingbranded Inc

6,171

8.9%

7/31/2025

CU Answers, Inc.

5,940

8.6%

1/31/2026

IA American Warranty, L.P.

5,466

7.9%

Loan

4520 S Drexel Boulevard

NAP

Loan

5, 14

2355 and 2383 Utah Ave

Yes

Kite Pharma, Inc.

202,813

100.0%

9/1/2029

NAP

Loan

Alcoa Crossing Shopping Center

Burlington

30,134

21.9%

2/28/2030

Petco

13,750

10.0%

12/31/2029

Shoe Carnival

10,152

7.4%

9/30/2031

Five Below

9,000

6.6%

1/31/2029

Kirklands

6,500

4.7%

Loan

Industrial Center Building - Art Studios

Trigen & Tellason, LLC

3,298

3.3%

5/31/2023

Backen & Backen

2,037

2.1%

8/31/2026

Art2Life, LLC

1,907

1.9%

11/30/2022

Daren Joy

1,799

1.8%

583 SF expiring 03/31/2022; 1,216 SF expiring 12/31/2023

Wo Schiffman

1,532

1.6%

Loan

Kensington Suites

NAP

Loan

Aviator Suites

NAP

Loan

Melville Corporate Plaza

United Mortgage

17,891

18.1%

3/31/2023

Desi Décor

13,655

13.8%

9/30/2027

East Coast Capital

12,112

12.3%

8/31/2028

New Hyde Work Force Inc

11,994

12.2%

5/31/2032

G J Construction

11,497

11.7%

Loan

Omega Self Storage - Mineola

NAP

Loan

19, 20

5500 South Hattie

Yes

Western Industries Corporation

221,512

100.0%

86,400 SF expiring 4/30/2035; 135,112 SF expiring 7/31/2049

NAP

Loan

Montfort Park Office

Information Processing Corp

6,207

7.9%

8/31/2023

Glazer Financial Network

5,988

7.6%

7/31/2024

SE3 LLC

4,055

5.2%

9/30/2026

Innovative TCS LLC

3,444

4.4%

3/31/2025

Law Offices of James Vasilas

3,377

4.3%

Loan

7, 8

Titan Self Storage Portfolio

28.01

Property

American SS (Oakwood Ave, Danville)

NAP

28.02

Property

Yorkville SS (Yorkville, IL)

NAP

28.03

Property

American Mini (Albertville, AL)

NAP

28.04

Property

Climate Controlled (Franklin, NC)

NAP

28.05

Property

American SS 2 (Henning Rd, Danville)

NAP

28.06

Property

Hampton Storage (Hampton, TN)

NAP

28.07

Property

Fort Payne Mini (Fort Payne, AL)

NAP

28.08

Property

Mansfield Mini (Mansfield, LA)

NAP

28.09

Property

Antra Mini (Monroe, LA)

NAP

28.10

Property

Wright Storage (Hiawatha, IA)

NAP

Loan

Flatlands Shopping Center

Yes

Flatlands Shopping Center Associates

66,395

100.0%

12/31/2061

NAP

Loan

All Climate Storage Center

NAP

Loan

American Self-Storage Harrisburg

NAP

Loan

Crossings at Indian Lake Village

Chinese Buffet & Grill

5,007

13.3%

12/31/2025

Paramount Family Den

2,680

7.1%

4/30/2024

Blue Coast Burrito

2,500

6.6%

6/30/2024

Huntington Learning

2,500

6.6%

12/31/2028

The Smokey Cigar Com

2,280

6.1%

Loan

Montgomery Tech Center

Yes

Tesla, Inc., a Delaware corporation

30,528

100.0%

6/30/2031

NAP

Loan

8, 22

Prestige Storage Portfolio

34.01

Property

Portage Budget Storage

NAP

34.02

Property

North Huron Self Storage

NAP

Loan

241-11 Linden Blvd

Associated Supermarket (Linden Food Corp)

8,250

23.7%

12/1/2034

Liquor Warehouse NY Inc

3,150

9.0%

12/31/2030

Hush Restaurant & Lounge

3,000

8.6%

9/30/2032

NuSpecies Corporation

2,200

6.3%

4/30/2025

Barbees Restaurant & Lounge Inc

1,700

4.9%

Loan

Best Western - Laredo, TX

NAP

Loan

24, 25

Teaneck Gardens

NAP

Loan

Heber Self Storage

NAP

Loan

Treeborn & Cedar Gate Portfolio

NAP

Loan

Omega Self Storage Island Park

NAP

Loan

Village Square Warren

JEI Learning Center

3,500

14.2%

7/31/2025

Silk Road Cuisine

3,000

12.2%

5/31/2027

Ye’s Asian Bistro

2,500

10.2%

7/31/2025

Turkish Restaurant

2,500

10.2%

4/30/2026

4 Brothers Chicken & Waffles

2,000

8.1%

Loan

Self Storage Stockton

NAP

Loan

Comfort Suites - Dunnellon, FL

NAP

Loan

25, 30, 31

Michelangelo Apts., Inc.

NAP

Loan

Quality Plus Self Storage

NAP

Loan

4330 Miraloma Avenue Medical Office

Yes

Kaiser Foundation Health Plan, Inc.

31,300

100.0%

6/30/2029

NAP

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

NAP

Loan

25, 30, 31

Georgian House Owners Corp.

NAP

Loan

25, 30, 31

57 East 72nd Corporation

NAP

Loan

25, 30, 31

Ironclad Artists, Inc.

NAP

Loan

Pioneer Stor N Lok

NAP

Loan

25, 30, 31

255 Fieldston Buyers Corp.

NAP

Loan

25, 30, 31

23830 Owners Corp.

NAP

Loan

25, 30, 31

Stuart House Owners, Inc.

NAP

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

NAP

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

NAP

Loan

25, 30, 31

5730 Mosholu Owners Corp.

NAP

Loan

25, 30, 31

145 Upper Corp.

NAP

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

NAP

Loan

25, 30, 31

Corner View Association, Inc.

NAP

Loan

24, 25, 30, 31

Cragswold, Inc.

NAP

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant Lease Expiration Date (4)

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

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 ($)

Loan

High Street

9/30/2023

3/25/2022

NAP

3/22/2022

NAP

Leasehold

7/6/2092

1, 10-year

9/14/2843

Yes

436,773

145,591

Springing

5,905,000

Springing

302,262

8,992,000

Loan

Katy Mills

3/31/2026

5/24/2022

NAP

7/12/2022

NAP

Fee

NAP

Springing

46,008

1,104,183

Loan

5, 6

Constitution Center

NAP

1/19/2022

NAP

1/18/2022

NAP

Fee

NAP

Springing

416,036

Loan

The Boulders Resort

NAP

6/3/2022

NAP

6/6/2022

NAP

Fee

NAP

187,374

62,459

Springing

169,873

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

229,379

34,615

806

269

1,209,561

500,000

5.01

Property

Scheel’s All Sports – Great Falls, MT

NAP

5/9/2022

NAP

4/21/2022

NAP

Fee

NAP

5.02

Property

Woods Supermarket – Sunrise Beach, MO

NAP

2/4/2022

NAP

2/4/2022

NAP

Fee

NAP

5.03

Property

Hobby Lobby – McAlester, OK

NAP

4/19/2022

NAP

4/19/2022

NAP

Fee

NAP

5.04

Property

Hobby Lobby – Jackson, TN

NAP

2/14/2022

NAP

2/14/2022

NAP

Fee

NAP

5.05

Property

CVS Pharmacy – Springfield, OH

NAP

5/13/2022

NAP

5/13/2022

NAP

Fee

NAP

5.06

Property

Food Lion – Gastonia, NC

NAP

1/21/2022

NAP

1/21/2022

NAP

Fee

NAP

5.07

Property

Walgreens – Wichita, KS

NAP

2/4/2022

5/11/2022

2/4/2022

NAP

Fee

NAP

5.08

Property

CVS Pharmacy – Springfield, IL

NAP

5/19/2022

NAP

5/16/2022

NAP

Fee

NAP

5.09

Property

Hobby Lobby – Forsyth, IL

NAP

3/23/2022

NAP

3/18/2022

NAP

Fee

NAP

5.10

Property

CVS Pharmacy – Easton, PA

NAP

5/10/2022

NAP

5/10/2022

NAP

Fee

NAP

5.11

Property

CVS Pharmacy – Christiansburg, VA

NAP

5/11/2022

NAP

5/11/2022

NAP

Fee

NAP

5.12

Property

CVS Pharmacy – New Baltimore, MI

NAP

5/11/2022

NAP

5/11/2022

NAP

Fee

NAP

5.13

Property

CVS Pharmacy – Silverton, OH

NAP

5/12/2022

NAP

5/12/2022

NAP

Fee

NAP

5.14

Property

TJ-Maxx – McAlester, OK

NAP

5/10/2022

NAP

5/10/2022

NAP

Fee

NAP

5.15

Property

CVS Pharmacy - Albertville, AL

NAP

5/10/2022

NAP

5/10/2022

NAP

Fee

NAP

5.16

Property

CVS Pharmacy – New Boston, OH

NAP

5/16/2022

NAP

5/11/2022

NAP

Fee

NAP

5.17

Property

Family Dollar – Springfield, MA

NAP

3/31/2022

NAP

4/11/2022

NAP

Fee

NAP

5.18

Property

CVS Pharmacy – Bedford, OH

NAP

3/25/2022

NAP

3/25/2022

NAP

Fee

NAP

5.19

Property

Family Dollar – Glen Burnie, MD

NAP

5/2/2022

NAP

5/2/2022

NAP

Fee

NAP

5.20

Property

Dollar General - Plainfield, CT

NAP

4/18/2022

NAP

4/18/2022

NAP

Fee

NAP

5.21

Property

Family Dollar – Mesquite, TX

NAP

4/14/2022

NAP

4/14/2022

NAP

Fee

NAP

5.22

Property

O’Reilly Auto Parts – Decatur, GA

NAP

5/3/2022

NAP

5/17/2022

NAP

Fee

NAP

5.23

Property

Family Dollar – Milledgeville, GA

NAP

4/20/2022

NAP

4/21/2022

NAP

Fee

NAP

5.24

Property

Dollar General – Jackson, MS

NAP

3/30/2022

NAP

3/30/2022

NAP

Fee

NAP

5.25

Property

Family Dollar – Port Arthur, TX

NAP

3/25/2022

NAP

3/25/2022

NAP

Fee

NAP

5.26

Property

Dollar General – Dacula, GA

NAP

4/1/2022

NAP

4/4/2022

NAP

Fee

NAP

5.27

Property

O’Reilly Auto Parts – Richmond, TX

NAP

4/18/2022

NAP

4/18/2022

NAP

Yes - AE

Fee

NAP

5.28

Property

PNC Bank – Lansing, MI

NAP

3/31/2022

NAP

3/31/2022

NAP

Fee

NAP

5.29

Property

Family Dollar – Redford, MI

NAP

3/2/2022

NAP

3/22/2022

NAP

Fee

NAP

5.30

Property

Family Dollar - Little Rock, AR

NAP

3/28/2022

NAP

3/28/2022

NAP

Fee

NAP

5.31

Property

Dollar Tree – Toledo, OH

NAP

3/30/2022

NAP

4/6/2022

NAP

Fee

NAP

5.32

Property

Sherwin Williams – Smyrna, TN

NAP

4/25/2022

NAP

4/29/2022

NAP

Fee

NAP

5.33

Property

Dollar General – Lincoln, IL

NAP

5/5/2022

NAP

5/16/2022

NAP

Fee

NAP

Loan

One Bridge Street

12/31/2023

5/5/2022

NAP

5/5/2022

NAP

Yes - AE

Fee

NAP

382,192

95,548

Springing

3,376

40,510

300,000

Loan

Clifton Commons

11/30/2033

3/14/2022

NAP

3/14/2022

NAP

Yes - AE

Fee/Leasehold

1/6/2101

1, 98-year

131,284

Springing

3,130

187,794

Loan

5, 10, 11

One Campus Martius

7/31/2025

5/27/2022

NAP

5/27/2022

NAP

Fee

NAP

3,926,163

560,880

Springing

28,230

677,530

1,500,000

Loan

5, 12

Hilton Sandestin Beach Resort

NAP

3/8/2022

NAP

3/8/2022

NAP

Fee

NAP

148,475

49,489

286,032

286,038

239,176

Loan

Plaza on Richmond

1/31/2026

2/9/2022

NAP

2/8/2022

NAP

Fee

NAP

996,960

124,620

147,952

36,988

3,192

114,915

2,250,000

Loan

Cerritos Center Court

5/31/2025

5/11/2022

NAP

5/11/2022

10%

Leasehold

3/8/2087

NAP

450,936

Yes

221,600

55,401

Springing

3,254

117,136

1,600,000

Loan

City Brewery

NAP

2/24/2022

NAP

2/24/2022

NAP

Fee

NAP

Springing

Loan

Tisch Tower

5/31/2024

5/3/2022

NAP

4/27/2022

5/3/2022

19%

Yes - D

Fee

NAP

Springing

Loan

Homewood Suites - Oxnard, CA

NAP

5/31/2022

NAP

6/2/2022

5/31/2022

Fee

NAP

66,813

16,703

Springing

43,611

Loan

79 Fifth Avenue

1/31/2024

3/1/2022

NAP

3/4/2022

NAP

Fee

NAP

2,815,969

469,328

Springing

5,763

207,468

1,000,000

Loan

Evans Industrial

NAP

5/31/2022

NAP

5/20/2022

NAP

Fee

NAP

38,709

4,301

53,568

6,696

7,860

2,000,000

Loan

Marnell Corporate Center 3

9/30/2027

6/14/2022

NAP

6/9/2022

NAP

Fee

NAP

24,402

12,201

4,496

2,248

1,387

700,000

Loan

4520 S Drexel Boulevard

NAP

5/23/2022

NAP

5/13/2022

NAP

Fee

NAP

31,086

7,771

12,318

2,464

1,417

Loan

5, 14

2355 and 2383 Utah Ave

NAP

3/4/2022

NAP

3/4/2022

10%

Fee

NAP

119,754

59,877

Springing

3,380

Loan

Alcoa Crossing Shopping Center

1/31/2025

5/2/2022

NAP

4/29/2022

NAP

Fee

NAP

88,212

22,053

Springing

3,091

Loan

Industrial Center Building - Art Studios

8/31/2024

4/25/2022

NAP

4/25/2022

4/21/2022

18%

Yes - AE

Fee

NAP

52,404

13,101

Springing

Loan

Kensington Suites

NAP

6/23/2022

NAP

6/23/2022

NAP

Fee

NAP

19,497

6,498

119,211

13,246

4,800

172,800

Loan

Aviator Suites

NAP

6/22/2022

NAP

6/23/2022

NAP

Fee

NAP

7,833

3,047

Springing

4,700

169,200

Loan

Melville Corporate Plaza

9/30/2027

4/22/2022

NAP

4/22/2022

NAP

Fee

NAP

37,960

18,980

19,327

2,761

1,644

300,000

Loan

Omega Self Storage - Mineola

NAP

4/20/2022

NAP

4/20/2022

NAP

Fee

NAP

24,388

12,194

15,433

1,403

397

Loan

19, 20

5500 South Hattie

NAP

1/25/2022

NAP

1/25/2022

NAP

Fee

NAP

20,657

2,951

Springing

3,692

Loan

Montfort Park Office

1/31/2027

4/29/2022

NAP

4/29/2022

NAP

Fee

NAP

71,330

10,190

Springing

1,569

200,000

Loan

7, 8

Titan Self Storage Portfolio

43,534

8,976

4,326

2,163

3,554

85,286

28.01

Property

American SS (Oakwood Ave, Danville)

NAP

4/22/2022

NAP

4/22/2022

NAP

Fee

NAP

28.02

Property

Yorkville SS (Yorkville, IL)

NAP

4/22/2022

NAP

4/19/2022

NAP

Fee

NAP

28.03

Property

American Mini (Albertville, AL)

NAP

4/22/2022

NAP

4/22/2022

NAP

Fee

NAP

28.04

Property

Climate Controlled (Franklin, NC)

NAP

4/22/2022

NAP

4/21/2022

NAP

Fee

NAP

28.05

Property

American SS 2 (Henning Rd, Danville)

NAP

4/22/2022

NAP

4/22/2022

NAP

Fee

NAP

28.06

Property

Hampton Storage (Hampton, TN)

NAP

4/22/2022

NAP

4/22/2022

NAP

Fee

NAP

28.07

Property

Fort Payne Mini (Fort Payne, AL)

NAP

4/20/2022

NAP

4/20/2021

NAP

Fee

NAP

28.08

Property

Mansfield Mini (Mansfield, LA)

NAP

4/27/2022

NAP

4/26/2022

NAP

Fee

NAP

28.09

Property

Antra Mini (Monroe, LA)

NAP

4/27/2022

NAP

4/27/2022

NAP

Yes - AO

Fee

NAP

28.10

Property

Wright Storage (Hiawatha, IA)

NAP

4/20/2022

NAP

4/22/2021

NAP

Fee

NAP

Loan

Flatlands Shopping Center

NAP

5/19/2022

NAP

6/7/2022

NAP

Fee

NAP

155,082

77,541

Springing

Loan

All Climate Storage Center

NAP

5/24/2022

NAP

5/24/2022

NAP

Fee

NAP

28,322

2,360

Springing

806

Loan

American Self-Storage Harrisburg

NAP

5/10/2022

NAP

5/10/2022

NAP

Yes - AE

Fee

NAP

28,683

2,462

5,202

Springing

845

Loan

Crossings at Indian Lake Village

12/31/2026

4/6/2022

NAP

4/6/2022

NAP

Fee

NAP

23,636

5,909

Springing

627

112,842

Loan

Montgomery Tech Center

NAP

2/25/2022

NAP

2/25/2022

10%

Fee

NAP

4,227

Springing

202,516

255

9,180

Loan

8, 22

Prestige Storage Portfolio

26,570

13,285

Springing

175,058

610

34.01

Property

Portage Budget Storage

NAP

5/25/2022

NAP

6/21/2022

NAP

Fee

NAP

34.02

Property

North Huron Self Storage

NAP

6/7/2022

NAP

6/21/2022

NAP

Fee

NAP

Loan

241-11 Linden Blvd

6/30/2027

1/28/2022

NAP

1/28/2022

NAP

Fee

NAP

16,954

Springing

463

11,107

Loan

Best Western - Laredo, TX

NAP

5/24/2022

NAP

6/1/2022

NAP

Fee

NAP

78,796

8,755

18,805

3,134

8,297

Loan

24, 25

Teaneck Gardens

NAP

4/12/2022

NAP

4/12/2022

NAP

Fee

NAP

96,457

48,229

13,770

6,885

4,250

Loan

Heber Self Storage

NAP

5/20/2022

NAP

5/23/2022

NAP

Fee

NAP

36,929

4,103

Springing

801

Loan

Treeborn & Cedar Gate Portfolio

NAP

5/23/2022

NAP

Various

NAP

Yes - AE

Fee

NAP

16,864

8,432

Springing

3,736

Loan

Omega Self Storage Island Park

NAP

4/20/2022

NAP

4/20/2022

NAP

Yes - AE

Fee

NAP

8,190

23,639

2,149

323

Loan

Village Square Warren

10/31/2025

5/2/2022

NAP

5/3/2022

NAP

Fee

NAP

13,519

6,759

3,884

971

410

150,000

Loan

Self Storage Stockton

NAP

3/21/2022

NAP

6/14/2022

6/27/2022

Fee

NAP

20,135

4,027

Springing

748

Loan

Comfort Suites - Dunnellon, FL

NAP

3/31/2022

NAP

3/31/2022

NAP

Fee

NAP

6,449

Springing

8,337

Loan

25, 30, 31

Michelangelo Apts., Inc.

NAP

5/2/2022

NAP

5/3/2022

NAP

Fee

NAP

Springing

Loan

Quality Plus Self Storage

NAP

4/19/2022

NAP

4/20/2022

NAP

Fee

NAP

8,109

901

Springing

461

Loan

4330 Miraloma Avenue Medical Office

NAP

2/10/2022

NAP

2/10/2022

12%

Fee

NAP

30,868

10,289

8,642

1,322

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

NAP

3/23/2022

NAP

3/25/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

Georgian House Owners Corp.

NAP

5/18/2022

NAP

5/26/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

57 East 72nd Corporation

NAP

5/17/2022

NAP

5/19/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

Ironclad Artists, Inc.

NAP

5/5/2022

NAP

5/10/2022

NAP

Fee

NAP

Springing

Loan

Pioneer Stor N Lok

NAP

4/25/2022

NAP

4/25/2022

NAP

Fee

NAP

13,698

1,713

Springing

187,545

342

Loan

25, 30, 31

255 Fieldston Buyers Corp.

NAP

3/28/2022

NAP

3/29/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

23830 Owners Corp.

NAP

3/29/2022

NAP

4/4/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

Stuart House Owners, Inc.

NAP

5/31/2022

NAP

5/31/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

NAP

2/8/2022

NAP

2/8/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

NAP

5/26/2022

NAP

5/31/2022

NAP

Fee

NAP

51,351

25,676

Springing

Loan

25, 30, 31

5730 Mosholu Owners Corp.

NAP

4/29/2022

NAP

4/29/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

145 Upper Corp.

NAP

5/20/2022

NAP

5/23/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

NAP

4/4/2022

NAP

4/5/2022

NAP

Fee

NAP

Springing

Loan

25, 30, 31

Corner View Association, Inc.

NAP

5/6/2022

NAP

5/11/2022

NAP

Fee

NAP

25,466

8,489

Springing

Loan

24, 25, 30, 31

Cragswold, Inc.

NAP

3/24/2022

NAP

3/23/2022

NAP

Fee

NAP

Springing

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	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 ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)
1	Loan	5	1	High Street	Springing	1,520,073	0	0	0	0	2,686,455	30,583	Ground Rent ($30,583); Rent Concession ($708,593.26); Existing TI/LC ($1,873,516); Prepaid Rent ($73,762.46)	0	0	NAP	Hard	In Place	Yes	No	Yes	Yes	100,000,000	38,395,000
2	Loan	5	1	Katy Mills	98,487	2,363,678	0	0	0	0	1,013,945	0	Outstanding TI/LC Reserve	0	0	NAP	Hard	Springing	Yes	Yes	Yes	Yes	91,000,000	39,000,000
3	Loan	5, 6	1	Constitution Center	Springing	0	0	0	0	0	14,343,252	0	Free Rent Reserve	0	0	NAP	Hard	Springing	Yes	No	Yes	No	84,000,000	314,000,000
4	Loan	5	1	The Boulders Resort	0	0	0	0	0	0	1,800,000	Springing	Seasonality Reserve ($1,800,000), PIP (Springing)	1,800,000	0	NAP	Hard	In Place	Yes	No	Yes	Yes	74,930,466	24,976,822
5	Loan	7, 8, 9	33	ExchangeRight Net Leased Portfolio #56	Springing	0	0	0	0	280,629	16,656	0	Free Rent Reserve	0	0	NAP	Hard	Springing	Yes	No	No	NAP	NAP	NAP
5.01	Property		1	Scheel’s All Sports – Great Falls, MT
5.02	Property		1	Woods Supermarket – Sunrise Beach, MO
5.03	Property		1	Hobby Lobby – McAlester, OK
5.04	Property		1	Hobby Lobby – Jackson, TN
5.05	Property		1	CVS Pharmacy – Springfield, OH
5.06	Property		1	Food Lion – Gastonia, NC
5.07	Property		1	Walgreens – Wichita, KS
5.08	Property		1	CVS Pharmacy – Springfield, IL
5.09	Property		1	Hobby Lobby – Forsyth, IL
5.10	Property		1	CVS Pharmacy – Easton, PA
5.11	Property		1	CVS Pharmacy – Christiansburg, VA
5.12	Property		1	CVS Pharmacy – New Baltimore, MI
5.13	Property		1	CVS Pharmacy – Silverton, OH
5.14	Property		1	TJ-Maxx – McAlester, OK
5.15	Property		1	CVS Pharmacy - Albertville, AL
5.16	Property		1	CVS Pharmacy – New Boston, OH
5.17	Property		1	Family Dollar – Springfield, MA
5.18	Property		1	CVS Pharmacy – Bedford, OH
5.19	Property		1	Family Dollar – Glen Burnie, MD
5.20	Property		1	Dollar General - Plainfield, CT
5.21	Property		1	Family Dollar – Mesquite, TX
5.22	Property		1	O’Reilly Auto Parts – Decatur, GA
5.23	Property		1	Family Dollar – Milledgeville, GA
5.24	Property		1	Dollar General – Jackson, MS
5.25	Property		1	Family Dollar – Port Arthur, TX
5.26	Property		1	Dollar General – Dacula, GA
5.27	Property		1	O’Reilly Auto Parts – Richmond, TX
5.28	Property		1	PNC Bank – Lansing, MI
5.29	Property		1	Family Dollar – Redford, MI
5.30	Property		1	Family Dollar - Little Rock, AR
5.31	Property		1	Dollar Tree – Toledo, OH
5.32	Property		1	Sherwin Williams – Smyrna, TN
5.33	Property		1	Dollar General – Lincoln, IL
6	Loan		1	One Bridge Street	25,319	500,000	0	0	0	0	0	0	NAP	0	0	NAP	Hard	In Place	Yes	Yes	No	NAP	NAP	NAP
7	Loan		1	Clifton Commons	27,387	328,640	0	0	0	0	110,000	0	Existing TI/LC Obligations Reserve	0	0	NAP	Hard	Springing	Yes	Yes	No	NAP	NAP	NAP
8	Loan	5, 10, 11	1	One Campus Martius	169,541	4,000,000	0	0	0	0	3,851,373	0	Outstanding TI/LC	0	0	NAP	Hard	Springing	Yes	Yes	Yes	No	46,200,000	171,800,000
9	Loan	5, 12	1	Hilton Sandestin Beach Resort	0	0	0	0	0	0	25,189,000	0	PIP Reserve Funds	0	0	NAP	Springing	Springing	Yes	No	Yes	No	44,000,000	76,000,000
10	Loan		1	Plaza on Richmond	Springing	1,000,000	0	0	0	0	430,000	0	Outstanding TI/LC Reserve	0	0	NAP	Soft	Springing	Yes	Yes	No	NAP	NAP	NAP
11	Loan		1	Cerritos Center Court	Springing	1,600,000	0	0	0	0	2,453,272	41,000	Existing TI/LC Reserve ($1,469,740); Rent Concession Reserve ($942,531.86); Ground Rent Reserve ($41,000)	0	0	NAP	Soft	Springing	Yes	Yes	No	NAP	NAP	NAP
12	Loan		1	City Brewery	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Hard	In Place	No	Yes	No	NAP	NAP	NAP
13	Loan		1	Tisch Tower	0	0	0	0	0	0	254,034	0	Balbix Reserve Funds	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
14	Loan	13	1	Homewood Suites - Oxnard, CA	0	0	0	0	0	0	460,710	0	PIP Reserve	0	0	NAP	Hard	Springing	Yes	No	No	NAP	NAP	NAP
15	Loan	5	1	79 Fifth Avenue	57,760	3,500,000	0	0	0	0	0	0	NAP	0	0	NAP	Hard	Springing	Yes	Yes	Yes	No	25,000,000	215,000,000
16	Loan		1	Evans Industrial	Springing	2,000,000	0	0	0	0	1,850,000	0	Recteq Reserve Funds	0	0	NAP	Hard	In Place	Yes	Yes	No	NAP	NAP	NAP
17	Loan		1	Marnell Corporate Center 3	5,776	0	0	0	0	0	141,803	0	Rent Concession Reserve	0	0	NAP	Soft	Springing	Yes	No	No	NAP	NAP	NAP
18	Loan		1	4520 S Drexel Boulevard	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
19	Loan	5, 14	1	2355 and 2383 Utah Ave	0	0	0	0	0	3,125	9,221,405	0	Free Rent ($1,895,914.74), Outstanding Tenant Allowance ($7,325,490)	0	0	NAP	Hard	In Place	Yes	Yes	Yes	No	14,000,000	71,000,000
20	Loan	15	1	Alcoa Crossing Shopping Center	10,416	624,947	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	Yes	No	NAP	NAP	NAP
21	Loan		1	Industrial Center Building - Art Studios	Springing	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
22	Loan	16	1	Kensington Suites	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
23	Loan	17	1	Aviator Suites	0	0	0	0	0	49,375	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
24	Loan		1	Melville Corporate Plaza	12,328	500,000	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	Yes	No	NAP	NAP	NAP
25	Loan	18	1	Omega Self Storage - Mineola	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
26	Loan	19, 20	1	5500 South Hattie	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Hard	Springing	Yes	Yes	No	NAP	NAP	NAP
27	Loan		1	Montfort Park Office	Springing	200,000	0	0	0	16,375	54,710	0	Free Rent Reserve ($14,369.00); Suite 320/Outstanding Leasing Costs Reserve ($40,341.00)	0	0	NAP	Hard	In Place	Yes	No	No	NAP	NAP	NAP
28	Loan	7, 8	10	Titan Self Storage Portfolio	0	0	0	0	0	50,126	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
28.01	Property		1	American SS (Oakwood Ave, Danville)
28.02	Property		1	Yorkville SS (Yorkville, IL)
28.03	Property		1	American Mini (Albertville, AL)
28.04	Property		1	Climate Controlled (Franklin, NC)
28.05	Property		1	American SS 2 (Henning Rd, Danville)
28.06	Property		1	Hampton Storage (Hampton, TN)
28.07	Property		1	Fort Payne Mini (Fort Payne, AL)
28.08	Property		1	Mansfield Mini (Mansfield, LA)
28.09	Property		1	Antra Mini (Monroe, LA)
28.10	Property		1	Wright Storage (Hiawatha, IA)
29	Loan	21	1	Flatlands Shopping Center	Springing	0	237,979	0	0	53,212	0	0	NAP	0	0	NAP	Springing	Springing	Yes	Yes	No	NAP	NAP	NAP
30	Loan		1	All Climate Storage Center	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
31	Loan		1	American Self-Storage Harrisburg	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
32	Loan		1	Crossings at Indian Lake Village	Springing	112,842	0	0	0	0	152,522	0	Gap Rent Reserves	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
33	Loan		1	Montgomery Tech Center	2,544	0	0	0	0	0	801,360	0	Existing TI/LC Reserve Funds	0	0	NAP	Hard	Springing	Yes	Yes	No	NAP	NAP	NAP
34	Loan	8, 22	2	Prestige Storage Portfolio	0	0	0	0	0	24,943	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
34.01	Property		1	Portage Budget Storage
34.02	Property		1	North Huron Self Storage
35	Loan		1	241-11 Linden Blvd	5,747	137,927	0	0	0	1,875	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
36	Loan	23	1	Best Western - Laredo, TX	0	0	0	0	0	22,500	0	2,074	PIP Reserve	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
37	Loan	24, 25	1	Teaneck Gardens	0	0	0	0	0	16,000	0	0	NAP	0	0	NAP	None	None	No	No	No	NAP	NAP	NAP
38	Loan		1	Heber Self Storage	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
39	Loan	26	1	Treeborn & Cedar Gate Portfolio	0	0	0	0	0	76,094	101,173	Springing	Personal Tax Reserve Funds ($55,978); Enviornmental Reserve Funds ($45,195)	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
40	Loan	27	1	Omega Self Storage Island Park	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
41	Loan		1	Village Square Warren	Springing	150,000	0	0	0	24,625	16,096	0	Arrearage Repayment Reserve	0	0	NAP	Hard	Springing	Yes	No	No	NAP	NAP	NAP
42	Loan	28	1	Self Storage Stockton	0	0	0	0	0	37,782	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
43	Loan	29	1	Comfort Suites - Dunnellon, FL	0	0	0	0	0	0	Springing	0	PIP Reserve	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
44	Loan	25, 30, 31	1	Michelangelo Apts., Inc.	0	0	0	0	0	0	450,000	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
45	Loan		1	Quality Plus Self Storage	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
46	Loan		1	4330 Miraloma Avenue Medical Office	0	0	0	0	0	0	0	0	NAP	0	0	NAP	Hard	Springing	Yes	Yes	No	NAP	NAP	NAP
47	Loan	25, 30, 31	1	Fontaine Apartment Owners Corp.	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP
48	Loan	25, 30, 31	1	Georgian House Owners Corp.	0	0	0	0	0	0	350,000	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
49	Loan	25, 30, 31	1	57 East 72nd Corporation	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP
50	Loan	25, 30, 31	1	Ironclad Artists, Inc.	0	0	0	0	0	0	6,250	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
51	Loan		1	Pioneer Stor N Lok	0	0	0	0	0	4,688	0	0	NAP	0	0	NAP	Springing	Springing	Yes	No	No	NAP	NAP	NAP
52	Loan	25, 30, 31	1	255 Fieldston Buyers Corp.	0	0	0	0	0	0	12,500	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
53	Loan	25, 30, 31	1	23830 Owners Corp.	0	0	0	0	0	0	400,000	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
54	Loan	25, 30, 31	1	Stuart House Owners, Inc.	0	0	0	0	0	0	55,000	0	Collateral Security Agreement Re: Maintenance Arrears	0	0	NAP	None	None	No	No	No		NAP	NAP
55	Loan	25, 30, 31	1	1175-85 East Broadway Owners, Inc.	0	0	0	0	0	0	95,000	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
56	Loan	25, 30, 31	1	244-246 East 90th Street Residents, Inc.	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP
57	Loan	25, 30, 31	1	5730 Mosholu Owners Corp.	0	0	0	0	0	0	10,000	0	Collateral Security Agreement For Capital Improvements	0	0	NAP	None	None	No	No	No		NAP	NAP
58	Loan	25, 30, 31	1	145 Upper Corp.	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP
59	Loan	25, 30, 31	1	71 East 77th Inc. A/K/A 71 East 77th, Inc.	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP
60	Loan	25, 30, 31	1	Corner View Association, Inc.	0	0	0	0	0	0	$350,000, $67,000	0	Collateral Security Agreement For Capital Improvements, Collateral Security Agreement Re: Maintenance Arrears	0	0	NAP	None	None	No	No	No		NAP	NAP
61	Loan	24, 25, 30, 31	1	Cragswold, Inc.	0	0	0	0	0	0	0	0	NAP	0	0	NAP	None	None	No	No	No		NAP	NAP

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

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

Non-Recourse Carveout Guarantor

Loan

High Street

173,620.06

625,814.50

NAP

138,395,000

625,814.50

71.5%

1.61

8.8%

NAP

Scanlankemperbard Companies, LLC, Todd M. Gooding, James V. Paul, Gary J. Rood, and Gary J. Rood and Christine C. Rood as Co-Trustees of the Rood Family Trust U/T/A Dated September 8, 2005

Loan

Katy Mills

228,014.77

760,049.23

NAP

130,000,000

760,049

NAP

Simon Property Group, L.P. and The KanAm Group

Simon Property Group, L.P.

Loan

5, 6

Constitution Center

809,008.65

1,025,431.34

52,000,000

450,000,000

1,197,657

NAP

MetLife, Inc. and New York Common Retirement Fund

NAP

Loan

The Boulders Resort

142,937.00

571,748.00

NAP

99,907,288

571,748

NAP

William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung

CSC Holdings, LLC

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

NAP

ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas

5.01

Property

Scheel’s All Sports – Great Falls, MT

5.02

Property

Woods Supermarket – Sunrise Beach, MO

5.03

Property

Hobby Lobby – McAlester, OK

5.04

Property

Hobby Lobby – Jackson, TN

5.05

Property

CVS Pharmacy – Springfield, OH

5.06

Property

Food Lion – Gastonia, NC

5.07

Property

Walgreens – Wichita, KS

5.08

Property

CVS Pharmacy – Springfield, IL

5.09

Property

Hobby Lobby – Forsyth, IL

5.10

Property

CVS Pharmacy – Easton, PA

5.11

Property

CVS Pharmacy – Christiansburg, VA

5.12

Property

CVS Pharmacy – New Baltimore, MI

5.13

Property

CVS Pharmacy – Silverton, OH

5.14

Property

TJ-Maxx – McAlester, OK

5.15

Property

CVS Pharmacy - Albertville, AL

5.16

Property

CVS Pharmacy – New Boston, OH

5.17

Property

Family Dollar – Springfield, MA

5.18

Property

CVS Pharmacy – Bedford, OH

5.19

Property

Family Dollar – Glen Burnie, MD

5.20

Property

Dollar General - Plainfield, CT

5.21

Property

Family Dollar – Mesquite, TX

5.22

Property

O’Reilly Auto Parts – Decatur, GA

5.23

Property

Family Dollar – Milledgeville, GA

5.24

Property

Dollar General – Jackson, MS

5.25

Property

Family Dollar – Port Arthur, TX

5.26

Property

Dollar General – Dacula, GA

5.27

Property

O’Reilly Auto Parts – Richmond, TX

5.28

Property

PNC Bank – Lansing, MI

5.29

Property

Family Dollar – Redford, MI

5.30

Property

Family Dollar - Little Rock, AR

5.31

Property

Dollar Tree – Toledo, OH

5.32

Property

Sherwin Williams – Smyrna, TN

5.33

Property

Dollar General – Lincoln, IL

Loan

One Bridge Street

NAP

William J. Thompson and Jeffrey P. Reich

Loan

Clifton Commons

NAP

The Related Companies, L.P.

Loan

5, 10, 11

One Campus Martius

873,833.66

1,108,822.69

NAP

218,000,000

1,108,823

NAP

Bedrock Detroit

Rock Backer LLC

Loan

5, 12

Hilton Sandestin Beach Resort

296,663.89

468,416.67

NAP

120,000,000

468,417

NAP

SH General Partner, Inc.

Loan

Plaza on Richmond

NAP

Anwar Barbouti

Loan

Cerritos Center Court

NAP

Rohit Kumar and Jayaprasad Vejendla

Loan

City Brewery

NAP

GIC Private Limited, Ancora Investors, Blue Owl Capital and Oak Street Real Estate Capital

Blue Owl Capital Holdings LP and Blue Owl Capital Carry LP

Loan

Tisch Tower

NAP

Jon M. Muller and Stephen J. Muller

Loan

Homewood Suites - Oxnard, CA

NAP

T.M. Mian

Loan

79 Fifth Avenue

893,743.06

997,666.67

NAP

240,000,000

997,666.67

60.8%

1.61

8.4%

NAP

Albert Kalimian

Loan

Evans Industrial

NAP

Charles W. Hock, Jr. and John H. Burriss, Sr.

Loan

Marnell Corporate Center 3

NAP

Keith Kantrowitz, Ryan Tedder and RBT Preservation Trust

Loan

4520 S Drexel Boulevard

NAP

John Lowenstein and Raphael Lowenstein

Loan

5, 14

2355 and 2383 Utah Ave

338,334.72

405,048.61

NAP

85,000,000

405,048.61

57.4%

1.51

9.4%

NAP

NSB Associates, Inc.

Robyn Lee Field and Lisa Suzanne Field

Loan

Alcoa Crossing Shopping Center

NAP

Mark D. Hall and Mark D. Hall Revocable Trust, F/K/A Mark Hall Family Revocable Trust Dated January 31, 2007

Loan

Industrial Center Building - Art Studios

NAP

Peter B. Sullivan

Loan

Kensington Suites

NAP

Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust

Loan

Aviator Suites

NAP

Milton M. Mabry Jr., Wendy J. Romano, The 1999 Milton and Michelle Mabry Family Trust and The Wendy J. Romano Trust

Loan

Melville Corporate Plaza

NAP

Vimal K. Goyal

Loan

Omega Self Storage - Mineola

NAP

Vimal K. Goyal

Loan

19, 20

5500 South Hattie

NAP

James P. Robertson, Chris A. Bruehl and Western Industries Corporation

Loan

Montfort Park Office

NAP

Gene Kern, Cash Kern and James Hill

Loan

7, 8

Titan Self Storage Portfolio

NAP

Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax

28.01

Property

American SS (Oakwood Ave, Danville)

28.02

Property

Yorkville SS (Yorkville, IL)

28.03

Property

American Mini (Albertville, AL)

28.04

Property

Climate Controlled (Franklin, NC)

28.05

Property

American SS 2 (Henning Rd, Danville)

28.06

Property

Hampton Storage (Hampton, TN)

28.07

Property

Fort Payne Mini (Fort Payne, AL)

28.08

Property

Mansfield Mini (Mansfield, LA)

28.09

Property

Antra Mini (Monroe, LA)

28.10

Property

Wright Storage (Hiawatha, IA)

Loan

Flatlands Shopping Center

NAP

Burt A. Lewis

Loan

All Climate Storage Center

NAP

Brian Lessard

Loan

American Self-Storage Harrisburg

NAP

Robert J. Kapp

Loan

Crossings at Indian Lake Village

NAP

Jeffrey Seltzer

Loan

Montgomery Tech Center

NAP

E. Tyler Miller, III, Grant Mathew Miller, E. Tyler Miller, III 2011 Revocable Trust, and Grant Matthew Miller 2011 Revocable Trust

Loan

8, 22

Prestige Storage Portfolio

NAP

Brett Hatcher and Cory Bonda

34.01

Property

Portage Budget Storage

34.02

Property

North Huron Self Storage

Loan

241-11 Linden Blvd

NAP

Iosif Abramov and Rudolf Abramov

Loan

Best Western - Laredo, TX

NAP

Ronald R. Trujillo

Loan

24, 25

Teaneck Gardens

NAP

Yes

Subordinate Financing

NAP

Loan

Heber Self Storage

NAP

Cirrus Group

TA Holdings LLC

Loan

Treeborn & Cedar Gate Portfolio

NAP

Ernest E. Tschannen and Tschannen Revocable Living Trust Dated April 19, 2007, as amended by that certain amendment eight dated October 22, 2021

Loan

Omega Self Storage Island Park

NAP

Vimal K. Goyal

Loan

Village Square Warren

NAP

Sun Y. Kim and Suann Taplin

Loan

Self Storage Stockton

NAP

Lenay Milford

Loan

Comfort Suites - Dunnellon, FL

NAP

Hotel Development and Management Group, LLC

Azim F. Saju and Navroz F. Saju

Loan

25, 30, 31

Michelangelo Apts., Inc.

NAP

greater of 3.70% or the Prime Rate

4,994,944

25,508

NAP

Yes

Unsecured

NAP

Loan

Quality Plus Self Storage

NAP

George Thacker, Lawrence Charles Kaplan and Richard Schontz

Loan

4330 Miraloma Avenue Medical Office

NAP

Paul Moon

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

NAP

greater of 3.50% or the Prime Rate

4,490,146

22,512

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

Georgian House Owners Corp.

NAP

greater of 3.50% or the Prime Rate

4,282,000

23,197

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

57 East 72nd Corporation

NAP

greater of 3.75% or Prime Rate +0.25%

4,200,000

18,808

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

Ironclad Artists, Inc.

NAP

greater of 3.50% or the Prime Rate

4,500,000

22,781

NAP

Yes

Unsecured

NAP

Loan

Pioneer Stor N Lok

NAP

George Thacker, Lawrence Charles Kaplan and Richard Schontz

Loan

25, 30, 31

255 Fieldston Buyers Corp.

NAP

greater of 3.50% or the Prime Rate

3,727,794

18,491

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

23830 Owners Corp.

NAP

greater of 3.70% or the Prime Rate

3,000,000

12,078

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

Stuart House Owners, Inc.

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

NAP

greater of 3.70% or the Prime Rate

2,700,000

11,022

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

NAP

greater of 3.75% or Prime Rate +0.25%

2,499,064

12,090

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

5730 Mosholu Owners Corp.

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

145 Upper Corp.

NAP

greater of 3.85% or Prime Rate +0.25%

1,698,562

8,717

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

NAP

greater of 3.50% or the Prime Rate

1,200,000

4,715

NAP

Yes

Unsecured

NAP

Loan

25, 30, 31

Corner View Association, Inc.

NAP

greater of 4.00% or Prime Rate +0.25%

1,250,000

6,492

NAP

Yes

Unsecured

NAP

Loan

24, 25, 30, 31

Cragswold, Inc.

NAP

greater of 3.90% or the Prime Rate

1,497,606

7,217

NAP

Yes

Secured; Unsecured

NAP

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Delaware Statutory Trust
(Y/N)

Tenants-in-common
(Y/N)

Loan Purpose

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

Sources: Loan Amount ($)

Sources: Principal’s New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Loan

High Street

Yes

Acquisition

138,395,000

70,165,911

3,140,548

211,701,459

192,103,940

1,577,292

18,020,228

211,701,459

NAP

Loan

Katy Mills

Refinance

130,000,000

12,562,007

142,562,007

140,430,426

1,117,635

1,013,945

142,562,007

NAP

Loan

5, 6

Constitution Center

Refinance

398,000,000

52,000,000

450,000,000

372,749,794

3,078,877

14,759,288

59,412,042

450,000,000

NAP

Loan

The Boulders Resort

Refinance

100,000,000

68,398,713

562,039

1,987,374

29,051,874

100,000,000

4/30/2035

385.14

269.48

70.0%

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

Yes

Acquisition

59,463,750

60,923,048

120,386,798

116,615,539

1,534,229

2,237,030

120,386,798

NAP

5.01

Property

Scheel’s All Sports – Great Falls, MT

NAP

5.02

Property

Woods Supermarket – Sunrise Beach, MO

NAP

5.03

Property

Hobby Lobby – McAlester, OK

NAP

5.04

Property

Hobby Lobby – Jackson, TN

NAP

5.05

Property

CVS Pharmacy – Springfield, OH

NAP

5.06

Property

Food Lion – Gastonia, NC

NAP

5.07

Property

Walgreens – Wichita, KS

NAP

5.08

Property

CVS Pharmacy – Springfield, IL

NAP

5.09

Property

Hobby Lobby – Forsyth, IL

NAP

5.10

Property

CVS Pharmacy – Easton, PA

NAP

5.11

Property

CVS Pharmacy – Christiansburg, VA

NAP

5.12

Property

CVS Pharmacy – New Baltimore, MI

NAP

5.13

Property

CVS Pharmacy – Silverton, OH

NAP

5.14

Property

TJ-Maxx – McAlester, OK

NAP

5.15

Property

CVS Pharmacy - Albertville, AL

NAP

5.16

Property

CVS Pharmacy – New Boston, OH

NAP

5.17

Property

Family Dollar – Springfield, MA

NAP

5.18

Property

CVS Pharmacy – Bedford, OH

NAP

5.19

Property

Family Dollar – Glen Burnie, MD

NAP

5.20

Property

Dollar General - Plainfield, CT

NAP

5.21

Property

Family Dollar – Mesquite, TX

NAP

5.22

Property

O’Reilly Auto Parts – Decatur, GA

NAP

5.23

Property

Family Dollar – Milledgeville, GA

NAP

5.24

Property

Dollar General – Jackson, MS

NAP

5.25

Property

Family Dollar – Port Arthur, TX

NAP

5.26

Property

Dollar General – Dacula, GA

NAP

5.27

Property

O’Reilly Auto Parts – Richmond, TX

NAP

5.28

Property

PNC Bank – Lansing, MI

NAP

5.29

Property

Family Dollar – Redford, MI

NAP

5.30

Property

Family Dollar - Little Rock, AR

NAP

5.31

Property

Dollar Tree – Toledo, OH

NAP

5.32

Property

Sherwin Williams – Smyrna, TN

NAP

5.33

Property

Dollar General – Lincoln, IL

NAP

Loan

One Bridge Street

Refinance

52,000,000

45,907,809

1,109,172

682,192

4,300,826

52,000,000

NAP

Loan

Clifton Commons

Refinance

50,000,000

802,606

50,802,606

49,973,817

587,505

241,284

50,802,606

NAP

Loan

5, 10, 11

One Campus Martius

Refinance

218,000,000

187,609,949

1,363,413

9,305,766

19,720,871

218,000,000

NAP

Loan

5, 12

Hilton Sandestin Beach Resort

Refinance

120,000,000

82,341,405

1,933,692

25,623,507

10,101,396

120,000,000

12/31/2044

315.11

213.76

67.8%

Loan

Plaza on Richmond

Refinance

44,000,000

38,002,740

795,350

3,824,912

1,376,998

44,000,000

NAP

Loan

Cerritos Center Court

Refinance

34,000,000

26,259,661

407,729

4,274,872

3,057,739

34,000,000

NAP

Loan

City Brewery

Acquisition

33,000,000

27,257,243

60,257,243

58,656,720

1,600,523

60,257,243

NAP

Loan

Tisch Tower

Refinance

30,000,000

22,957,970

523,982

254,034

6,264,015

30,000,000

NAP

Loan

Homewood Suites - Oxnard, CA

Refinance

27,850,000

8,828,124

206,197

527,523

18,288,156

27,850,000

5/17/2027

192.43

167.01

86.8%

Loan

79 Fifth Avenue

Yes

Recapitalization

240,000,000

140,421,540

380,421,540

369,000,000

7,605,571

3,815,969

380,421,540

NAP

Loan

Evans Industrial

Refinance

NAP

Loan

Marnell Corporate Center 3

Yes

Acquisition

NAP

Loan

4520 S Drexel Boulevard

Refinance

NAP

Loan

5, 14

2355 and 2383 Utah Ave

Refinance

NAP

Loan

Alcoa Crossing Shopping Center

Yes

Refinance

NAP

Loan

Industrial Center Building - Art Studios

Refinance

NAP

Loan

Kensington Suites

Refinance

NAP

Loan

Aviator Suites

Refinance

NAP

Loan

Melville Corporate Plaza

Refinance

NAP

Loan

Omega Self Storage - Mineola

Refinance

NAP

Loan

19, 20

5500 South Hattie

Refinance

NAP

Loan

Montfort Park Office

Refinance

NAP

Loan

7, 8

Titan Self Storage Portfolio

Yes

Acquisition

NAP

28.01

Property

American SS (Oakwood Ave, Danville)

NAP

28.02

Property

Yorkville SS (Yorkville, IL)

NAP

28.03

Property

American Mini (Albertville, AL)

NAP

28.04

Property

Climate Controlled (Franklin, NC)

NAP

28.05

Property

American SS 2 (Henning Rd, Danville)

NAP

28.06

Property

Hampton Storage (Hampton, TN)

NAP

28.07

Property

Fort Payne Mini (Fort Payne, AL)

NAP

28.08

Property

Mansfield Mini (Mansfield, LA)

NAP

28.09

Property

Antra Mini (Monroe, LA)

NAP

28.10

Property

Wright Storage (Hiawatha, IA)

NAP

Loan

Flatlands Shopping Center

Refinance

NAP

Loan

All Climate Storage Center

Refinance

NAP

Loan

American Self-Storage Harrisburg

Refinance

NAP

Loan

Crossings at Indian Lake Village

Refinance

NAP

Loan

Montgomery Tech Center

Yes

Refinance

NAP

Loan

8, 22

Prestige Storage Portfolio

Acquisition

NAP

34.01

Property

Portage Budget Storage

NAP

34.02

Property

North Huron Self Storage

NAP

Loan

241-11 Linden Blvd

Refinance

NAP

Loan

Best Western - Laredo, TX

Refinance

1/29/2023

104.93

83.94

80.0%

Loan

24, 25

Teaneck Gardens

Refinance

NAP

Loan

Heber Self Storage

Refinance

NAP

Loan

Treeborn & Cedar Gate Portfolio

Refinance

NAP

Loan

Omega Self Storage Island Park

Refinance

NAP

Loan

Village Square Warren

Refinance

NAP

Loan

Self Storage Stockton

Refinance

NAP

Loan

Comfort Suites - Dunnellon, FL

Refinance

1/31/2036

117.62

87.04

74.0%

Loan

25, 30, 31

Michelangelo Apts., Inc.

Refinance

NAP

Loan

Quality Plus Self Storage

Acquisition

NAP

Loan

4330 Miraloma Avenue Medical Office

Yes

Refinance

NAP

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

Refinance

NAP

Loan

25, 30, 31

Georgian House Owners Corp.

Refinance

NAP

Loan

25, 30, 31

57 East 72nd Corporation

Refinance

NAP

Loan

25, 30, 31

Ironclad Artists, Inc.

Refinance

NAP

Loan

Pioneer Stor N Lok

Acquisition

NAP

Loan

25, 30, 31

255 Fieldston Buyers Corp.

Refinance

NAP

Loan

25, 30, 31

23830 Owners Corp.

Refinance

NAP

Loan

25, 30, 31

Stuart House Owners, Inc.

Refinance

NAP

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

Refinance

NAP

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

Refinance

NAP

Loan

25, 30, 31

5730 Mosholu Owners Corp.

Refinance

NAP

Loan

25, 30, 31

145 Upper Corp.

Refinance

NAP

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

Refinance

NAP

Loan

25, 30, 31

Corner View Association, Inc.

Refinance

NAP

Loan

24, 25, 30, 31

Cragswold, Inc.

Refinance

NAP

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

Loan

High Street

NAP

Loan

Katy Mills

NAP

Loan

5, 6

Constitution Center

NAP

Loan

The Boulders Resort

385.14

269.48

70.0%

336.55

231.59

68.8%

281.15

130.12

46.3%

Loan

7, 8, 9

ExchangeRight Net Leased Portfolio #56

NAP

5.01

Property

Scheel’s All Sports – Great Falls, MT

NAP

5.02

Property

Woods Supermarket – Sunrise Beach, MO

NAP

5.03

Property

Hobby Lobby – McAlester, OK

NAP

5.04

Property

Hobby Lobby – Jackson, TN

NAP

5.05

Property

CVS Pharmacy – Springfield, OH

NAP

5.06

Property

Food Lion – Gastonia, NC

NAP

5.07

Property

Walgreens – Wichita, KS

NAP

5.08

Property

CVS Pharmacy – Springfield, IL

NAP

5.09

Property

Hobby Lobby – Forsyth, IL

NAP

5.10

Property

CVS Pharmacy – Easton, PA

NAP

5.11

Property

CVS Pharmacy – Christiansburg, VA

NAP

5.12

Property

CVS Pharmacy – New Baltimore, MI

NAP

5.13

Property

CVS Pharmacy – Silverton, OH

NAP

5.14

Property

TJ-Maxx – McAlester, OK

NAP

5.15

Property

CVS Pharmacy - Albertville, AL

NAP

5.16

Property

CVS Pharmacy – New Boston, OH

NAP

5.17

Property

Family Dollar – Springfield, MA

NAP

5.18

Property

CVS Pharmacy – Bedford, OH

NAP

5.19

Property

Family Dollar – Glen Burnie, MD

NAP

5.20

Property

Dollar General - Plainfield, CT

NAP

5.21

Property

Family Dollar – Mesquite, TX

NAP

5.22

Property

O’Reilly Auto Parts – Decatur, GA

NAP

5.23

Property

Family Dollar – Milledgeville, GA

NAP

5.24

Property

Dollar General – Jackson, MS

NAP

5.25

Property

Family Dollar – Port Arthur, TX

NAP

5.26

Property

Dollar General – Dacula, GA

NAP

5.27

Property

O’Reilly Auto Parts – Richmond, TX

NAP

5.28

Property

PNC Bank – Lansing, MI

NAP

5.29

Property

Family Dollar – Redford, MI

NAP

5.30

Property

Family Dollar - Little Rock, AR

NAP

5.31

Property

Dollar Tree – Toledo, OH

NAP

5.32

Property

Sherwin Williams – Smyrna, TN

NAP

5.33

Property

Dollar General – Lincoln, IL

NAP

Loan

One Bridge Street

NAP

Loan

Clifton Commons

NAP

Loan

5, 10, 11

One Campus Martius

NAP

Loan

5, 12

Hilton Sandestin Beach Resort

315.11

213.76

67.8%

317.20

206.45

65.1%

259.31

116.60

45.0%

Loan

Plaza on Richmond

NAP

Loan

Cerritos Center Court

NAP

Loan

City Brewery

NAP

Loan

Tisch Tower

NAP

Loan

Homewood Suites - Oxnard, CA

192.43

167.03

86.8%

184.70

158.08

85.6%

165.17

106.58

64.5%

Loan

79 Fifth Avenue

NAP

Loan

Evans Industrial

NAP

Loan

Marnell Corporate Center 3

NAP

Loan

4520 S Drexel Boulevard

NAP

Loan

5, 14

2355 and 2383 Utah Ave

NAP

Loan

Alcoa Crossing Shopping Center

NAP

Loan

Industrial Center Building - Art Studios

NAP

Loan

Kensington Suites

NAP

Loan

Aviator Suites

NAP

Loan

Melville Corporate Plaza

NAP

Loan

Omega Self Storage - Mineola

NAP

Loan

19, 20

5500 South Hattie

NAP

Loan

Montfort Park Office

NAP

Loan

7, 8

Titan Self Storage Portfolio

NAP

28.01

Property

American SS (Oakwood Ave, Danville)

NAP

28.02

Property

Yorkville SS (Yorkville, IL)

NAP

28.03

Property

American Mini (Albertville, AL)

NAP

28.04

Property

Climate Controlled (Franklin, NC)

NAP

28.05

Property

American SS 2 (Henning Rd, Danville)

NAP

28.06

Property

Hampton Storage (Hampton, TN)

NAP

28.07

Property

Fort Payne Mini (Fort Payne, AL)

NAP

28.08

Property

Mansfield Mini (Mansfield, LA)

NAP

28.09

Property

Antra Mini (Monroe, LA)

NAP

28.10

Property

Wright Storage (Hiawatha, IA)

NAP

Loan

Flatlands Shopping Center

NAP

Loan

All Climate Storage Center

NAP

Loan

American Self-Storage Harrisburg

NAP

Loan

Crossings at Indian Lake Village

NAP

Loan

Montgomery Tech Center

NAP

Loan

8, 22

Prestige Storage Portfolio

NAP

34.01

Property

Portage Budget Storage

NAP

34.02

Property

North Huron Self Storage

NAP

Loan

241-11 Linden Blvd

NAP

Loan

Best Western - Laredo, TX

104.93

87.12

83.0%

104.53

81.48

78.0%

101.61

51.09

50.3%

Loan

24, 25

Teaneck Gardens

NAP

50,700,000

11.8%

8.3%

NAV

Loan

Heber Self Storage

NAP

Loan

Treeborn & Cedar Gate Portfolio

NAP

Loan

Omega Self Storage Island Park

NAP

Loan

Village Square Warren

NAP

Loan

Self Storage Stockton

NAP

Loan

Comfort Suites - Dunnellon, FL

121.81

94.82

77.8%

114.51

85.16

74.4%

98.17

61.21

62.4%

Loan

25, 30, 31

Michelangelo Apts., Inc.

NAP

500,000

21,200,000

21.2%

39.3%

313,728

Loan

Quality Plus Self Storage

NAP

Loan

4330 Miraloma Avenue Medical Office

NAP

Loan

25, 30, 31

Fontaine Apartment Owners Corp.

NAP

500,000

40,900,000

9.8%

32.3%

484,799

Loan

25, 30, 31

Georgian House Owners Corp.

NAP

500,000

21,300,000

17.8%

9.1%

92,707

Loan

25, 30, 31

57 East 72nd Corporation

NAP

600,000

13,200,000

27.3%

0.0%

NAP

Loan

25, 30, 31

Ironclad Artists, Inc.

NAP

1,000,000

75,800,000

4.6%

0.0%

NAP

Loan

Pioneer Stor N Lok

NAP

Loan

25, 30, 31

255 Fieldston Buyers Corp.

NAP

750,000

17,800,000

16.7%

0.0%

NAP

Loan

25, 30, 31

23830 Owners Corp.

NAP

750,000

19,290,000

11.7%

8.3%

61,870

Loan

25, 30, 31

Stuart House Owners, Inc.

NAP

10,800,000

20.6%

21.6%

40,226

Loan

25, 30, 31

1175-85 East Broadway Owners, Inc.

NAP

500,000

14,400,000

15.3%

0.0%

NAP

Loan

25, 30, 31

244-246 East 90th Street Residents, Inc.

NAP

500,000

10,500,000

19.0%

10.0%

42,123

Loan

25, 30, 31

5730 Mosholu Owners Corp.

NAP

9,100,000

19.8%

0.0%

NAP

Loan

25, 30, 31

145 Upper Corp.

NAP

350,000

16,140,000

8.4%

20.0%

Loan

25, 30, 31

71 East 77th Inc. A/K/A 71 East 77th, Inc.

NAP

200,000

31,800,000

3.1%

0.0%

NAP

Loan

25, 30, 31

Corner View Association, Inc.

NAP

250,000

10,000,000

10.0%

0.0%

NAP

Loan

24, 25, 30, 31

Cragswold, Inc.

NAP

500,000

15,000,000

6.7%

0.0%

NAP

FOOTNOTES TO ANNEX A-1

See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Prospectus for additional information on the 15 largest mortgage loans.

(1)

“WFB” denotes Wells Fargo Bank, National Association, “BANA” denotes Bank of America, National Association, “CREFI” denotes Citi Real Estate Funding Inc., “MSBNA” denotes Morgan Stanley Bank, N.A., “MSMCH” denotes Morgan Stanley Mortgage Capital Holdings LLC, “NCB” denotes National Cooperative Bank, N.A., “NCCB” denotes National Consumer Cooperative Bank, “JPMCB” denotes JPMorgan Chase Bank, National Association.

(2)

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

(3)

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

(4)

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

(5)

With respect to Mortgage Loan No. 1 (High Street), Mortgage Loan No. 2 (Katy Mills), Mortgage Loan No. 3 (Constitution Center), Mortgage Loan No. 4 (The Boulders Resort), Mortgage Loan No. 8 (One Campus Martius), Mortgage Loan No. 9 (Hilton Sandestin Beach Resort), Mortgage Loan No. 15 (79 Fifth Avenue) and Mortgage Loan No. 19 (2355 and 2383 Utah Ave), each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans.”

(6)

With respect to Mortgage Loan No. 3 (Constitution Center), the Appraised Value constitutes the hypothetical “As-Is” value of $914,000,000, which is based on the assumption that a capital reserve account is established to address the General Service Administration’s free rent under its lease agreement dated April 30, 2021 with a lease commencement date of May 1, 2022. At origination, the borrower deposited $14,343,252 into a free rent reserve. The Appraised Value per SF, Cut-off Date LTV Ratio and Maturity Date LTV Ratio, based on the “As-Is” value, without the assumption that such capital reserve account is established, of $900,000,000 as of December 29, 2021, for the Constitution Center Senior Loans are $638, 44.2%, and 44.2%, respectively, and for the Constitution Center Whole Loan are $638, 50.0% and 50.0%, respectively.

(7)

With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56) and Mortgage Loan No. 28 (Titan Self Storage Portfolio) the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.

(8)

With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56), Mortgage Loan No. 28 (Titan Self Storage Portfolio) and Mortgage Loan No. 34 (Prestige Storage Portfolio), each such Mortgage Loan is secured by multiple mortgaged properties. For purposes of the statistical information set forth in this preliminary prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(9)

With respect to Mortgage Loan No. 5 (ExchangeRight Net Leased Portfolio #56), a separate NFIP flood policy was purchased and paid for at closing for the CVS Pharmacy - Springfield, OH and CVS Pharmacy - Christiansburg, VA mortgaged properties. $805.72 was paid up front at closing, with the borrower paying to the lender $268.57 per month for the renewal of the coverage afforded by the policy.

(10)

With respect to Mortgage Loan No. 8 (One Campus Martius), the appraisal for the Mortgaged Property included the extraordinary assumption that all tenant improvements and leasing commissions associated with tenants in place have been paid. At origination, $3,851,373 was reserved for outstanding tenant improvements and leasing commissions.

(11)

With respect to Mortgage Loan No. 8 (One Campus Martius), the largest tenant, Rocket Mortgage, which represents approximately 47.4% of underwritten rent, the 3rd largest tenant, Rocket Ventures, which represents approximately 6.0% of underwritten rent, and the 4th largest tenant, Building Amenities Wellness Center, which represents approximately 4.0% of underwritten rent, are borrower-affiliated tenants.

(12)

With respect to Mortgage Loan No. 9 (Hilton Sandestin Beach Resort), the Appraised Value represents the As if Renovated/Stabilized, which assumes that the property improvement plan has been completed and is operating at a stabilized capacity as of the date of the value. The estimated cost of all property renovation work was reserved at loan origination.

(13)

With respect to Mortgage Loan No. 14 (Homewood Suites - Oxnard, CA), the “as-is” value includes an extraordinary assumption that the related Mortgaged Property’s access easement to the non-collateral Hilton Garden Inn’s kitchen facilities is transferrable to a new owner upon the sale of the Mortgaged Property.

(14)

With respect to Mortgage Loan No. 19 (2355 and 2383 Utah Ave), the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(15)

With respect to Mortgage Loan No. 20 (Alcoa Crossing Shopping Center), the Assumption/Fee may be as low as the greater of (i) 0.33% and (ii) $15,000 with respect to the first transfer only in the event that the transferee is a either an affiliate of the borrower or is controlled by an affiliate of the borrower.

(16)

With respect to Mortgage Loan No. 22 (Kensington Suites), the Appraised Value represents the As Is value - Including FF&E. The FF&E Allocation is $654,400. Using the Real Property Allocation of $22,700,000 (which does not give credit to the FF&E allocation), the Cut-Off Date LTV is 52.2% and the Maturity Date LTV is 48.9%.

(17)

With respect to Mortgage Loan No. 23 (Aviator Suites), the Appraised Value represents the As Is value - Including FF&E. The FF&E Allocation is $641,600. Using the Real Property Allocation of $21,100,000 (which does not give credit to the FF&E allocation), the Cut-Off Date LTV is 47.4% and the Maturity Date LTV is 44.4%.

(18)

With respect to Mortgage Loan No. 25 (Omega Self Storage - Mineola), 12 of the 573 units are RV/boat parking spaces.

(19)

With respect to Mortgage Loan No. 26 (5500 South Hattie), the sole tenant, Western Industries Corporation, is a borrower-affiliated tenant.

(20)

With respect to Mortgage Loan No. 26 (5500 South Hattie), the Mortgaged Property is encumbered by a subordinate mortgage that secures a subordinate A note in the original principal amount of $3,590,000 and a subordinate B note in the original principal amount of $1,410,000, each related to a New Markets Tax Credit financing on the Mortgaged Property. The subordinate notes have an annual interest rate of 1.4745%, payable quarterly, and a maturity date in November 4048. Additionally, a $50,000 payment is due on the subordinate B note in September 2025, which amount was reserved with the junior lender (the “Fee Reserve”) at origination of the subordinate mortgage. Quarterly principal payments based on a 23 year amortization schedule are due on both subordinate notes commencing in December 2025. Including the subordinate notes, the related Cut-off Date LTV Ratio, LTV Ratio at Maturity, U/W NCF DSCR and U/W NOI Debt Yield would be 100.4%, 100.4%, 1.34x and 6.1%, respectively. The investor which purchased the New Market Tax Credits has the right to put its interest in an indirect owner of the borrower to Western Industries Corporation (the recourse carveout guarantor, which is an affiliate of the borrower and is also the sole tenant at the Mortgaged Property), during a 180 day period commencing September 22, 2025, and Western Industries Corporation has a call option as to such interest if the put option is not exercised. Upon exercise of either option, the lender of the subordinate debt (the “5500 South Hattie Subordinate Lender”) would become controlled by Western Industries Corporation. There is no assurance that either option will be exercised. The 5500 South Hattie Subordinate Lender entered into an intercreditor agreement with the mortgage lender pursuant to which it agreed the subordinate notes will be subordinate to the mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Other Secured Indebtedness.”

(21)

With respect to Mortgage Loan No. 29 (Flatlands Shopping Center), the property is fully master leased to Flatlands Shopping Center Associates, which operates and leases the property to subtenants which occupy space at the property. The borrower receives only the rents from the master lease, and not from the subtenants. The mortgage loan is underwritten based on the master lease, and not based on the subtenants which are the ultimate occupants. See “Risk Factors—Risks Relating to the Mortgage Loans—Master Leased Properties Have Special Risks.”

(22)

With respect to Mortgage Loan No. 34 (Prestige Storage Portfolio), percent leased is based on the number of units.

(23)

With respect to Mortgage Loan No. 36 (Best Western - Laredo, TX), the Mortgaged Property is currently operated under a franchise agreement with Best Western International Inc. that is in place for a one-year term (which expires 1/29/2023) which can be extended each year with the full payment of membership fees.

(24)

With respect to Mortgage Loan No. 37 (Teaneck Gardens) and Mortgage Loan No. 61 (Cragswold, Inc.), the related loan documents permit future subordinate secured financing or mezzanine financing and/or preferred equity generally subject to compliance with certain combined LTV, DSCR and/or Debt Yield tests. See “Description of the Mortgage Pool—Additional Indebtedness—Other Secured Indebtedness”

(25)

With respect to Mortgage Loan No. 37 (Teaneck Gardens) and with respect to all residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank , N.A., including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the columns labeled Sponsor and Non-Recourse Carveout Guarantor or is shown same as the borrower in Annex A-1. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other Mortgage Loans is not presented with respect to the Mortgage Loans sold to the trust by National Cooperative Bank, N.A. and is, instead, reflected as not applicable (NAP). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A. In addition, see “Risk Factors—Risks Relating to the Mortgage Loans—Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten Net Operating Income and Underwritten Net Cash Flow.

(26)

With respect to Mortgage Loan No. 39 (Treeborn & Cedar Gate Portfolio), the mortgaged property consists of two sites located at 860 Hunter Road, 20-40 Twin Lakes Drive and 100-106 E Sunny Brook Trail and 460 East Dayton-Yellow Spring Road, Enon and Fairborn, Ohio 45323 and 45324. The two site are leased and marketed jointly by the same manager, Anderson Birkla Management, Inc., an Indiana corporation, d/b/a Denizen Management.

(27)

With respect to Mortgage Loan No. 40 (Omega Self Storage Island Park), 25 of the 489 units are RV/boat parking spaces.

(28)

With respect to Mortgage Loan No. 42 (Self Storage Stockton), the Appraisal was completed in conjunction with the requirements and guidelines of the current Uniform Standards of Professional Appraisal Practice (USPAP).

(29)

With respect to Mortgage Loan No. 43 (Comfort Suites – Dunnellon, FL), the Mortgaged Property is currently operated under a franchise agreement with Choice Hotels International, Inc., which commenced when the hotel opened in February 2016 for a 20-year term (which expires 1/31/2036). However, the franchise agreement can be terminated on the 15th anniversary (namely 1/31/2031) by either party with 12 months’ notice.

(30)

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

(31)

With respect to the residential cooperative Mortgage Loans, National Cooperative Bank, N.A., does not generally track whether a borrower has obtained a Small Business Association Paycheck Protection Program Loan. Accordingly, with respect to the residential cooperative Mortgage Loans sold to the trust by National Cooperative Bank, N.A., none of the information presented in Annex-A1 accounts for whether the related borrower may have obtained such a loan.

Bank 2022-BNK43 FWPFree writing prospectus