Bank 2022-BNK44 FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-259741-04

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-259741) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

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

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

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

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

The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

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

Loan

Concord Mills

9.7%

100.0%

BANA

Group 1

NAP

8201 Concord Mills Boulevard

Concord

Cabarrus

28027

Retail

Super Regional Mall

Loan

5 12, A

Constitution Center

5.8%

100.0%

MSMCH/MSBNA

MSMCH

NAP

400 7th Street Southwest

Washington

District of Columbia

20024

Office

CBD

Loan

5, 13

Millennium Boston Retail

5.8%

100.0%

MSBNA

MSMCH

NAP

175 Tremont Street

Boston

Suffolk

02111

Retail

Anchored

Loan

10 Java Street

4.9%

100.0%

MSBNA

MSMCH

NAP

10 Java Street

Brooklyn

Kings

11222

Industrial

Special Purpose

Loan

15, 16, 17, B

Crossways Shopping Center

4.8%

100.0%

MSBNA

MSMCH

NAP

1412 Greenbrier Parkway

Chesapeake

Chesapeake city

23320

Retail

Anchored

Loan

Allendale Corporate Center

4.3%

100.0%

MSBNA

MSMCH

NAP

25, 50, 80, & 110 Commerce Drive and 40 & 90 Boroline Road

Allendale

Bergen

07401

Industrial

Flex

Loan

Colonial Commons

4.3%

100.0%

MSBNA

MSMCH

NAP

5070-5118 Jonestown Road

Harrisburg

Dauphin

17112

Retail

Anchored

Loan

5, 8, C

Pacific View

4.1%

100.0%

CFI

MSMCH

NAP

3301 East Main Street

Ventura

93003

Retail

Regional Mall

Loan

5, 18

One Campus Martius

4.0%

100.0%

MSBNA

MSMCH

NAP

1000 Woodward Avenue

Detroit

Wayne

48226

Office

CBD

Loan

Sabre Headquarters

3.9%

100.0%

WFB

NAP

3150 Sabre Drive

Southlake

Tarrant

76092

Office

Suburban

Loan

Potomac Festival I

3.9%

100.0%

WFB

NAP

14651 Potomac Mills Road

Woodbridge

Prince William

22192

Retail

Anchored

Loan

5, 8

Tanger Outlets Columbus

3.8%

100.0%

WFB

Group 1

NAP

400 South Wilson Road

Sunbury

Delaware

43074

Retail

Outlet

Loan

High Street

3.7%

100.0%

WFB

NAP

5310-5455 High Street

Phoenix

Maricopa

85054

Mixed Use

Office/Retail/Multifamily

Loan

6, 7

ExchangeRight 59

3.5%

WFB

NAP

Various

14.01

Property

Mariano’s - Northbrook (Capital), IL

1.7%

49.2%

2323 Capital Drive

Northbrook

Cook

60062

Retail

Single Tenant

14.02

Property

Walgreens - Durham (Holloway), NC

0.3%

7.8%

1812 Holloway Street

Durham

27703

Retail

Single Tenant

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

0.3%

7.5%

5703 Steubenville Pike

Robinson

Allegheny

15136

Retail

Single Tenant

14.04

Property

Walgreens - Eagle Pass ( Main), TX

0.2%

6.2%

2341 Main Street

Eagle Pass

Maverick

78852

Retail

Single Tenant

14.05

Property

CVS - Greenville (Main), OH

0.2%

4.9%

1009 East Main Street

Greenville

Darke

45331

Retail

Single Tenant

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

0.2%

4.5%

912 South Park Street

Carrollton

Carroll

30117

Retail

Single Tenant

14.07

Property

Fresenius - Dover (6th), NH

0.1%

3.5%

343 Sixth Street

Dover

Strafford

03820

Office

Medical

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

0.1%

2.5%

7709 Roosevelt Road

Forest Park

Cook

60130

Retail

Single Tenant

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

0.1%

2.5%

401 South Yarbrough Drive

El Paso

79915

Retail

Single Tenant

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

0.1%

2.3%

1761 West Parrish Avenue

Owensboro

Daviess

42301

Retail

Single Tenant

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

0.1%

1.9%

9545 Lockhart Road

Denham Springs

Livingston Parish

70726

Retail

Single Tenant

14.12

Property

Dollar General - Gary (Ridge), IN

0.1%

1.9%

5555 West Ridge Road

Gary

Lake

46408

Retail

Single Tenant

14.13

Property

Dollar General - Baltimore (Greenmount), MD

0.1%

1.9%

3133 Greenmount Avenue

Baltimore

21218

Retail

Single Tenant

14.14

Property

Dollar General - Addis (6th), LA

0.1%

1.7%

7858 6th Street

Addis

West Baton Rouge Parish

70710

Retail

Single Tenant

14.15

Property

Dollar General - Richmond (H), IN

0.1%

1.7%

1001 North H Street

Richmond

Wayne

47374

Retail

Single Tenant

Loan

6, 20

Traverse City Hotel Portfolio

2.3%

BANA

NAP

Various

Traverse City

Grand Traverse

49686

Hospitality

Limited Service

15.01

Property

Cambria

1.1%

48.9%

255 Munson Avenue

Traverse City

Grand Traverse

49686

Hospitality

Limited Service

15.02

Property

Comfort Inn

0.6%

27.9%

460 Munson Avenue

Traverse City

Grand Traverse

49686

Hospitality

Limited Service

15.03

Property

Best Western Plus

0.5%

23.2%

305 Munson Avenue

Traverse City

Grand Traverse

49686

Hospitality

Limited Service

Loan

Inn at 500 Capitol – Boise, ID

2.0%

100.0%

BANA

NAP

500 South Capitol Boulevard

Boise

Ada

83702

Hospitality

Full Service

Loan

2470 2490 Paseo Verde Pkwy

2.0%

100.0%

MSBNA

MSMCH

NAP

2470-2490 Paseo Verde Parkway

Henderson

Clark

89074

Office

Suburban

Loan

Hyatt Place – Anchorage, AK

1.9%

100.0%

BANA

NAP

101 East Tudor Road

Anchorage

Anchorage Borough

99503

Hospitality

Limited Service

Loan

Gateway I Office

1.9%

100.0%

WFB

NAP

303 H Street

Chula Vista

San Diego

91910

Office

Urban

Loan

Johnson County Office Portfolio

1.8%

MSBNA

MSMCH

NAP

Various

Johnson

Various

Office

Suburban

20.01

Property

8725-8735 Rosehill Road

0.8%

42.8%

8725 & 8735 Rosehill Road

Lenexa

Johnson

66215

Office

Suburban

20.02

Property

8700 State Line Road

0.7%

36.2%

8700 State Line Road

Leawood

Johnson

66206

Office

Suburban

20.03

Property

14425 College Blvd

0.4%

21.0%

14425 College Boulevard

Lenexa

Johnson

66215

Office

Suburban

Loan

535 Springfield Ave

1.8%

100.0%

MSBNA

MSMCH

NAP

535 Springfield Avenue

Summit

Union

07901

Office

Suburban

Loan

Rooney Ranch

1.8%

100.0%

WFB

NAP

10509, 10515, 10525, 10571, 10575, 10595, 10625, 10645, & 10656 North Oracle Road

Oro Valley

Pima

85737

Retail

Anchored

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

1.6%

100.0%

BANA

NAP

600 McMurray Road

Buellton

Santa Barbara

93427

Hospitality

Limited Service

Loan

US Storage Center – Montrose, CA

1.6%

100.0%

BANA

NAP

3708 Clifton Place

Montrose

Los Angeles

91020

Self Storage

Loan

21, 22

312 Broadway

1.6%

100.0%

MSBNA

MSMCH

NAP

312 Broadway

Brooklyn

Kings

11211

Mixed Use

Multifamily/Retail

Loan

Del Ray II MHP

1.3%

100.0%

WFB

NAP

5600 Mt. Solo Road

Longview

Cowlitz

98632

Manufactured Housing

Loan

Old Barn Self Storage

1.2%

100.0%

WFB

NAP

175 Spring Hill Drive

Grass Valley

Nevada

95945

Self Storage

Loan

24, G

Mountain Shadows MHC

1.1%

100.0%

BANA

NAP

13275 South Minuteman Drive

Draper

Salt Lake

84020

Manufactured Housing

Loan

Lonestar Pavilion

1.0%

100.0%

MSBNA

MSMCH

NAP

711-805 Texas Avenue South

College Station

Brazos

77840

Retail

Anchored

Loan

54 West 47th St

0.9%

100.0%

MSBNA

MSMCH

NAP

54 West 47th Street

New York

10036

Mixed Use

Office/Retail

Loan

9, 10, 11, H

Harway Terrace, Inc.

0.8%

100.0%

NCCB

NCB

NAP

2475 & 2483 West 16th Street

Brooklyn

Kings

11214

Multifamily

Cooperative

Loan

6, 26

National Self Storage - ELP

0.7%

WFB

NAP

Various

El Paso

Various

Self Storage

32.01

Property

National Self Storage - ELP6

0.4%

58.2%

3070 Joe Battle Boulevard

El Paso

79938

Self Storage

32.02

Property

National Self Storage - ELP5

0.3%

41.8%

490 North Kenazo Avenue

Horizon City

El Paso

79928

Self Storage

Loan

30 East Santa Clara

0.7%

100.0%

WFB

NAP

30 East Santa Clara Street

San Jose

Santa Clara

95113

Mixed Use

Office/Retail

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

0.7%

100.0%

NCCB

NCB

NAP

230, 240, 250 and 260 Garth Road

Scarsdale

Westchester

10583

Multifamily

Cooperative

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

0.7%

100.0%

NCCB

NCB

NAP

1523 Central Park Avenue

Yonkers

Westchester

10710

Multifamily

Cooperative

Loan

Carlton Building

0.5%

100.0%

MSBNA

MSMCH

NAP

1552 Commerce Street

Tacoma

Pierce

98402

Office

CBD

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

0.3%

100.0%

NCCB

NCB

NAP

185 Marine Avenue

Brooklyn

Queens

11209

Multifamily

Cooperative

Loan

Willmott Self Storage

0.3%

100.0%

WFB

NAP

220 West Willmott Avenue

Los Banos

Merced

93635

Self Storage

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

0.3%

100.0%

NCCB

NCB

NAP

296 Sterling Place

Brooklyn

Kings

11238

Multifamily

Cooperative

Loan

9, 10, 11, H

Capitol House Tenants Corp.

0.3%

100.0%

NCCB

NCB

NAP

490 Atlantic Avenue

East Rockaway

Nassau

11518

Multifamily

Cooperative

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

0.3%

100.0%

NCCB

NCB

NAP

110 Clifton Place

Brooklyn

Kings

11238

Multifamily

Cooperative

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

0.2%

100.0%

NCCB

NCB

NAP

95 Park Terrace East

New York

10037

Multifamily

Cooperative

Loan

9, 10, 11, H

132 East 19th Street, Inc.

0.2%

100.0%

NCCB

NCB

NAP

132 East 19th Street

New York

10003

Multifamily

Cooperative

Loan

9, 10, 11, H

31-14 Owners Corp.

0.2%

100.0%

NCCB

NCB

NAP

31-14/31-18 Crescent Street a/k/a 31-14 Crescent Street

Astoria

Queens

11106

Multifamily

Cooperative

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

0.2%

100.0%

NCCB

NCB

NAP

4499 Henry Hudson Parkway

Bronx

10471

Multifamily

Cooperative

Loan

9, 11, H

Advance Homes Association, Inc.

0.2%

100.0%

NCCB

NCB

NAP

848-856 43rd Street

Brooklyn

Kings

11232

Multifamily

Cooperative

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

0.1%

100.0%

NCCB

NCB

NAP

36 West 35th Street

New York

10001

Multifamily

Cooperative

Loan

9, 10, 11, H

Bryna Court Owners Corp.

0.1%

100.0%

NCCB

NCB

NAP

195 Prospect Park West

Brooklyn

Kings

11215

Multifamily

Cooperative

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

0.1%

100.0%

NCCB

NCB

NAP

326-328 East 73rd Street

New York

10021

Multifamily

Cooperative

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

0.1%

100.0%

NCCB

NCB

NAP

463 Summit Avenue

Cedarhurst

Nassau

11516

Multifamily

Cooperative

Loan

9, 11, H

Cedar Pond Owners, Inc.

0.1%

100.0%

NCCB

NCB

NAP

3896 Old Crompond Road

Cortlandt Manor

Westchester

10567

Multifamily

Cooperative

Loan

9, 10, 11, H

33 Bleecker Street Corp.

0.1%

100.0%

NCCB

NCB

NAP

33 Bleecker Street

New York

10012

Multifamily

Cooperative

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

0.1%

100.0%

NCB

NAP

148 East 84th Street

New York

10028

Multifamily

Cooperative

Loan

9, 11, H

96 Perry Street Corp.

0.1%

100.0%

NCB

NAP

96 Perry Street

New York

10014

Multifamily

Cooperative

Loan

9, 11, H

418 St. Johns Place Owners Corp.

0.1%

100.0%

NCB

NAP

418 St. Johns Place

Brooklyn

Kings

11238

Multifamily

Cooperative

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

0.1%

100.0%

NCCB

NCB

NAP

234 West 16th Street

New York

10011

Multifamily

Cooperative

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %⁽³⁾	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type
1	Loan	5	1	Concord Mills	1999	2016-2021	1,318,651	SF	178.21	100,000,000	100,000,000	86,296,586	6.54800%	0.01451%	6.53349%	635,228.05	NAP	7,622,736.60	NAP	Amortizing Balloon
2	Loan	5 12, A	1	Constitution Center	1968	2010	1,410,049	SF	282.26	60,000,000	60,000,000	60,000,000	3.04940%	0.01451%	3.03489%	NAP	154,587.64	NAP	1,855,051.68	Interest Only
3	Loan	5, 13	1	Millennium Boston Retail	2001	NAP	272,652	SF	329.84	60,000,000	59,954,991	51,538,097	6.37000%	0.01451%	6.35549%	374,125.75	NAP	4,489,509.00	NAP	Amortizing Balloon
4	Loan	14	1	10 Java Street	1956; 2006	2013	106,440	SF	469.75	50,000,000	50,000,000	50,000,000	5.56000%	0.01451%	5.54549%	NAP	234,884.26	NAP	2,818,611.12	Interest Only
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	1990	NAP	355,669	SF	139.17	49,500,000	49,500,000	46,037,358	5.47000%	0.01451%	5.45549%	280,124.55	228,771.35	3,361,494.60	2,745,256.20	Interest Only, Amortizing Balloon
6	Loan		1	Allendale Corporate Center	1989-2000	NAP	377,748	SF	116.48	44,000,000	44,000,000	44,000,000	6.01000%	0.01451%	5.99549%	NAP	223,427.31	NAP	2,681,127.72	Interest Only
7	Loan		1	Colonial Commons	1991	2014	410,432	SF	107.20	44,000,000	44,000,000	44,000,000	5.85000%	0.01451%	5.83549%	NAP	217,479.17	NAP	2,609,750.04	Interest Only
8	Loan	5, 8, C	1	Pacific View	1964	2000	577,762	SF	124.62	42,000,000	42,000,000	36,678,077	5.29000%	0.01451%	5.27549%	232,967.20	187,721.53	2,795,606.40	2,252,658.36	Interest Only, Amortizing Balloon
9	Loan	5, 18	1	One Campus Martius	2003	2019-2020	1,356,325	SF	160.73	41,000,000	41,000,000	41,000,000	6.02000%	0.06201%	5.95799%	NAP	208,540.05	NAP	2,502,480.60	Interest Only
10	Loan	19	1	Sabre Headquarters	2001	2021	265,942	SF	150.41	40,000,000	40,000,000	40,000,000	7.12000%	0.01451%	7.10549%	NAP	240,629.63	NAP	2,887,555.56	Interest Only
11	Loan	D	1	Potomac Festival I	1990	NAP	249,445	SF	160.36	40,000,000	40,000,000	40,000,000	5.31600%	0.01451%	5.30149%	NAP	179,661.11	NAP	2,155,933.32	Interest Only
12	Loan	5, 8	1	Tanger Outlets Columbus	2016	NAP	355,245	SF	199.86	39,050,000	39,050,000	39,050,000	6.25150%	0.01451%	6.23699%	NAP	206,259.70	NAP	2,475,116.40	Interest Only
13	Loan	5	1	High Street	2008	NAP	630,083	SF	219.65	38,395,000	38,395,000	38,395,000	5.35200%	0.01451%	5.33749%	NAP	173,620.06	NAP	2,083,440.72	Interest Only
14	Loan	6, 7	15	ExchangeRight 59	Various	Various	256,336	SF	140.44	36,000,000	36,000,000	36,000,000	5.57300%	0.01451%	5.55849%	NAP	169,512.08	NAP	2,034,144.96	Interest Only
14.01	Property		1	Mariano’s - Northbrook (Capital), IL	2014	NAP	90,000	SF		17,712,000	17,712,000	17,712,000
14.02	Property		1	Walgreens - Durham (Holloway), NC	2006	NAP	11,481	SF		2,798,000	2,798,000	2,798,000
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA	2008	NAP	12,900	SF		2,708,500	2,708,500	2,708,500
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX	2014	NAP	14,820	SF		2,218,000	2,218,000	2,218,000
14.05	Property		1	CVS - Greenville (Main), OH	1999	NAP	10,293	SF		1,777,000	1,777,000	1,777,000
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA	1972	2001	29,780	SF		1,622,000	1,622,000	1,622,000
14.07	Property		1	Fresenius - Dover (6th), NH	2012	NAP	7,626	SF		1,266,500	1,266,500	1,266,500
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL	1970	2016	14,100	SF		886,500	886,500	886,500
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX	2015	2019	8,353	SF		886,500	886,500	886,500
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY	2022	NAP	10,132	SF		813,000	813,000	813,000
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA	2021	NAP	9,100	SF		690,000	690,000	690,000
14.12	Property		1	Dollar General - Gary (Ridge), IN	2010	NAP	9,345	SF		690,000	690,000	690,000
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD	1920	2022	10,354	SF		682,000	682,000	682,000
14.14	Property		1	Dollar General - Addis (6th), LA	2013	NAP	9,026	SF		629,000	629,000	629,000
14.15	Property		1	Dollar General - Richmond (H), IN	2013	NAP	9,026	SF		621,000	621,000	621,000
15	Loan	6, 20	3	Traverse City Hotel Portfolio	Various	Various	204	Rooms	115,196.08	23,500,000	23,500,000	23,500,000	7.16000%	0.01451%	7.14549%	NAP	142,164.12	NAP	1,705,969.44	Interest Only
15.01	Property		1	Cambria	2009	NAP	92	Rooms		11,500,000	11,500,000	11,500,000
15.02	Property		1	Comfort Inn	1963	2008	62	Rooms		6,555,556	6,555,556	6,555,556
15.03	Property		1	Best Western Plus	1959	2015	50	Rooms		5,444,444	5,444,444	5,444,444
16	Loan		1	Inn at 500 Capitol – Boise, ID	2017	NAP	109	Rooms	192,660.55	21,000,000	21,000,000	21,000,000	6.28000%	0.01451%	6.26549%	NAP	111,426.39	NAP	1,337,116.68	Interest Only
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	2003	NAP	113,250	SF	179.25	20,300,000	20,300,000	18,371,257	5.99000%	0.01451%	5.97549%	121,578.27	102,738.21	1,458,939.24	1,232,858.52	Interest Only, Amortizing Balloon
18	Loan		1	Hyatt Place – Anchorage, AK	2019	NAP	150	Rooms	133,333.33	20,000,000	20,000,000	20,000,000	6.38300%	0.01451%	6.36849%	NAP	107,860.88	NAP	1,294,330.56	Interest Only
19	Loan		1	Gateway I Office	2001	NAP	100,618	SF	190.42	19,160,000	19,160,000	19,160,000	5.94600%	0.01451%	5.93149%	NAP	96,256.38	NAP	1,155,076.56	Interest Only
20	Loan	6	3	Johnson County Office Portfolio	Various	Various	264,631	SF	71.23	18,850,000	18,850,000	18,850,000	6.10000%	0.04201%	6.05799%	NAP	97,151.68	NAP	1,165,820.16	Interest Only
20.01	Property		1	8725-8735 Rosehill Road	1985-1996	NAP	114,301	SF		8,060,000	8,060,000	8,060,000
20.02	Property		1	8700 State Line Road	1981	2000	93,952	SF		6,825,000	6,825,000	6,825,000
20.03	Property		1	14425 College Blvd	1986	2000	56,378	SF		3,965,000	3,965,000	3,965,000
21	Loan		1	535 Springfield Ave	2011	2021	43,657	SF	414.60	18,100,000	18,100,000	18,100,000	4.91000%	0.01451%	4.89549%	NAP	75,087.77	NAP	901,053.24	Interest Only
22	Loan		1	Rooney Ranch	2000-2002	NAP	134,358	SF	134.49	18,070,000	18,070,000	16,783,794	5.37400%	0.01451%	5.35949%	101,175.54	82,047.42	1,214,106.48	984,569.04	Interest Only, Amortizing Balloon
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	2017	NAP	99	Rooms	170,594.60	16,900,000	16,888,866	14,698,733	6.82500%	0.01451%	6.81049%	110,456.94	NAP	1,325,483.28	NAP	Amortizing Balloon
24	Loan		1	US Storage Center – Montrose, CA	1965	2005	55,057	SF	290.61	16,000,000	16,000,000	16,000,000	5.16000%	0.01451%	5.14549%	NAP	69,755.56	NAP	837,066.72	Interest Only
25	Loan	21, 22	1	312 Broadway	2020	NAP	24	Units	666,666.67	16,000,000	16,000,000	16,000,000	5.07500%	0.01451%	5.06049%	NAP	68,606.48	NAP	823,277.76	Interest Only
26	Loan	23	1	Del Ray II MHP	1966	NAP	114	Pads	114,035.09	13,000,000	13,000,000	12,146,496	5.80600%	0.01451%	5.79149%	76,327.57	63,771.92	915,930.84	765,263.04	Interest Only, Amortizing Balloon
27	Loan	F	1	Old Barn Self Storage	2005	NAP	71,261	SF	168.40	12,000,000	12,000,000	12,000,000	5.41900%	0.01451%	5.40449%	NAP	54,942.64	NAP	659,311.68	Interest Only
28	Loan	24, G	1	Mountain Shadows MHC	1971	NAP	178	Units	61,797.75	11,000,000	11,000,000	11,000,000	6.80000%	0.07201%	6.72799%	NAP	63,199.07	NAP	758,388.84	Interest Only
29	Loan		1	Lonestar Pavilion	1997	NAP	106,907	SF	100.26	10,719,000	10,719,000	10,719,000	6.47000%	0.01451%	6.45549%	NAP	58,595.96	NAP	703,151.52	Interest Only
30	Loan	25	1	54 West 47th St	1925	2013-2017	16,892	SF	574.24	9,700,000	9,700,000	9,700,000	5.03600%	0.01451%	5.02149%	NAP	41,273.05	NAP	495,276.60	Interest Only
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	1963	2010	360	Units	22,200.61	8,000,000	7,992,221	6,671,308	5.37000%	0.08951%	5.28049%	44,772.77	NAP	537,273.24	NAP	Amortizing Balloon
32	Loan	6, 26	2	National Self Storage - ELP	2004	Various	128,515	SF	58.16	7,475,000	7,475,000	7,475,000	6.63700%	0.01451%	6.62249%	NAP	41,917.19	NAP	503,006.28	Interest Only
32.01	Property		1	National Self Storage - ELP6	2004	2007	75,265	SF		4,352,111	4,352,111	4,352,111
32.02	Property		1	National Self Storage - ELP5	2004	NAP	53,250	SF		3,122,889	3,122,889	3,122,889
33	Loan		1	30 East Santa Clara	1895	2022	19,739	SF	354.63	7,000,000	7,000,000	7,000,000	7.08400%	0.04451%	7.03949%	NAP	41,897.27	NAP	502,767.24	Interest Only
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	1963	1997	344	Units	20,322.69	7,000,000	6,991,005	6,309,576	4.71000%	0.08951%	4.62049%	32,420.50	NAP	389,046.00	NAP	Amortizing Balloon
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	1971	2002	134	Units	50,719.04	6,800,000	6,796,352	6,161,324	4.90000%	0.08951%	4.81049%	32,340.28	NAP	388,083.36	NAP	Amortizing Balloon
36	Loan		1	Carlton Building	1909	1987	42,204	SF	113.14	4,775,000	4,775,000	4,775,000	6.09000%	0.01451%	6.07549%	NAP	24,569.70	NAP	294,836.40	Interest Only
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	1926	2016	46	Units	67,391.30	3,100,000	3,100,000	3,100,000	5.74000%	0.08951%	5.65049%	NAP	15,034.28	NAP	180,411.36	Interest Only
38	Loan	27	1	Willmott Self Storage	2006	NAP	60,290	SF	49.76	3,000,000	3,000,000	3,000,000	6.37200%	0.01451%	6.35749%	NAP	16,151.25	NAP	193,815.00	Interest Only
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	1920	2015	21	Units	128,571.43	2,700,000	2,700,000	2,700,000	5.40000%	0.08951%	5.31049%	NAP	12,318.75	NAP	147,825.00	Interest Only
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	1962	2002	86	Units	31,380.90	2,700,000	2,698,757	2,470,684	5.29000%	0.08951%	5.20049%	13,542.10	NAP	162,505.20	NAP	Amortizing Balloon
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	1922	2001	33	Units	81,726.04	2,700,000	2,696,959	2,207,067	4.75000%	0.08951%	4.66049%	14,084.48	NAP	169,013.76	NAP	Amortizing Balloon
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	1938	2021	45	Units	55,555.56	2,500,000	2,500,000	2,500,000	4.93000%	0.08951%	4.84049%	NAP	10,413.48	NAP	124,961.76	Interest Only
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	1910	2017	17	Units	132,352.94	2,250,000	2,250,000	2,250,000	5.40000%	0.08951%	5.31049%	NAP	10,265.63	NAP	123,187.56	Interest Only
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	1931	2002	58	Units	37,931.03	2,200,000	2,200,000	1,857,227	5.78000%	0.08951%	5.69049%	12,880.56	NAP	154,566.72	NAP	Amortizing Balloon
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	1952	2014	57	Units	30,686.44	1,750,000	1,749,127	1,593,402	5.09000%	0.08951%	5.00049%	8,543.02	NAP	102,516.24	NAP	Amortizing Balloon
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	1922	2010	35	Units	48,520.18	1,700,000	1,698,206	1,402,441	5.03000%	0.08951%	4.94049%	9,157.16	NAP	109,885.92	NAP	Amortizing Balloon
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	1892	1997	36	Units	41,622.80	1,500,000	1,498,421	1,237,848	5.04000%	0.08951%	4.95049%	8,089.03	NAP	97,068.36	NAP	Amortizing Balloon
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	1917	2001	20	Units	74,829.44	1,500,000	1,496,589	1,235,600	4.99000%	0.08951%	4.90049%	8,043.16	NAP	96,517.92	NAP	Amortizing Balloon
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	1896	2000	40	Units	37,378.47	1,500,000	1,495,139	1,241,672	5.14000%	0.08951%	5.05049%	8,181.15	NAP	98,173.80	NAP	Amortizing Balloon
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	1963	2006	22	Units	54,545.45	1,200,000	1,200,000	1,200,000	5.03000%	0.08951%	4.94049%	NAP	5,099.86	NAP	61,198.32	Interest Only
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	1990	2007	40	Units	29,968.27	1,200,000	1,198,731	989,638	5.02000%	0.08951%	4.93049%	6,456.54	NAP	77,478.48	NAP	Amortizing Balloon
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	1884	2008	13	Units	92,091.61	1,200,000	1,197,191	983,978	4.85000%	0.08951%	4.76049%	6,332.30	NAP	75,987.60	NAP	Amortizing Balloon
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	1887	2019	18	Units	63,788.06	1,150,000	1,148,185	1,050,115	5.21000%	0.08951%	5.12049%	5,706.15	NAP	68,473.80	NAP	Amortizing Balloon
54	Loan	9, 11, H	1	96 Perry Street Corp.	1900	2006	35	Units	31,428.57	1,100,000	1,100,000	947,221	6.47000%	0.08951%	6.38049%	6,931.06	NAP	83,172.72	NAP	Amortizing Balloon
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	1924	2002	35	Units	31,355.75	1,100,000	1,097,451	903,459	4.90000%	0.08951%	4.81049%	5,837.99	NAP	70,055.88	NAP	Amortizing Balloon
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	1904	2010	20	Units	49,982.90	1,000,000	999,658	929,448	5.96000%	0.08951%	5.87049%	5,474.28	NAP	65,691.36	NAP	Amortizing Balloon

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period to Late Charge (Days)	Grace Period to Default (Days)
1	Loan	5	1	Concord Mills	No	Actual/360	0	0	120	120	360	360	10/11/2022	0	1	12/1/2022	12/1/2022	11/1/2032	NAP	0	0
2	Loan	5 12, A	1	Constitution Center	No	Actual/360	120	112	120	112	0	0	2/16/2022	8	9	4/9/2022	NAP	3/9/2032	NAP	0	0
3	Loan	5, 13	1	Millennium Boston Retail	No	Actual/360	0	0	120	119	360	359	10/6/2022	1	6	11/6/2022	11/6/2022	10/6/2032	NAP	0	0
4	Loan	14	1	10 Java Street	No	Actual/360	60	59	60	59	0	0	9/2/2022	1	1	11/1/2022	NAP	10/1/2027	NAP	0	5
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	No	Actual/360	60	58	120	118	360	360	8/2/2022	2	1	10/1/2022	10/1/2027	9/1/2032	NAP	0	5
6	Loan		1	Allendale Corporate Center	No	Actual/360	120	117	120	117	0	0	7/28/2022	3	1	9/1/2022	NAP	8/1/2032	NAP	0	5
7	Loan		1	Colonial Commons	No	Actual/360	120	119	120	119	0	0	9/27/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	5	5
8	Loan	5, 8, C	1	Pacific View	No	Actual/360	24	18	120	114	360	360	4/29/2022	6	6	6/6/2022	6/6/2024	5/6/2032	NAP	5	0
9	Loan	5, 18	1	One Campus Martius	No	Actual/360	120	116	120	116	0	0	6/28/2022	4	1	8/1/2022	NAP	7/1/2032	NAP	0	0
10	Loan	19	1	Sabre Headquarters	No	Actual/360	120	120	120	120	0	0	10/21/2022	0	11	12/11/2022	NAP	11/11/2032	NAP	0	0
11	Loan	D	1	Potomac Festival I	No	Actual/360	120	117	120	117	0	0	7/28/2022	3	11	9/11/2022	NAP	8/11/2032	NAP	5	0
12	Loan	5, 8	1	Tanger Outlets Columbus	No	Actual/360	120	119	120	119	0	0	9/22/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	0	0
13	Loan	5	1	High Street	No	Actual/360	120	116	120	116	0	0	6/17/2022	4	11	8/11/2022	NAP	7/11/2032	NAP	0	0
14	Loan	6, 7	15	ExchangeRight 59	No	Actual/360	60	60	60	60	0	0	10/13/2022	0	11	12/11/2022	NAP	11/11/2027	NAP	0	0
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	No	Actual/360	120	120	120	120	0	0	10/14/2022	0	1	12/1/2022	NAP	11/1/2032	NAP	0	4
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	No	Actual/360	120	119	120	119	0	0	9/23/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	0	5
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	No	Actual/360	36	35	120	119	360	360	9/14/2022	1	1	11/1/2022	11/1/2025	10/1/2032	NAP	0	5
18	Loan		1	Hyatt Place – Anchorage, AK	No	Actual/360	120	120	120	120	0	0	10/6/2022	0	1	12/1/2022	NAP	11/1/2032	NAP	0	0
19	Loan		1	Gateway I Office	No	Actual/360	120	119	120	119	0	0	10/7/2022	1	11	11/11/2022	NAP	10/11/2032	NAP	0	0
20	Loan	6	3	Johnson County Office Portfolio	No	Actual/360	120	119	120	119	0	0	9/21/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	5	5
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	No	Actual/360	120	117	120	117	0	0	7/29/2022	3	1	9/1/2022	NAP	8/1/2032	NAP	0	5
22	Loan		1	Rooney Ranch	No	Actual/360	60	57	120	117	360	360	7/28/2022	3	11	9/11/2022	9/11/2027	8/11/2032	NAP	0	0
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	No	Actual/360	0	0	120	119	360	359	9/19/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	0	5
24	Loan		1	US Storage Center – Montrose, CA	No	Actual/360	120	117	120	117	0	0	7/29/2022	3	1	9/1/2022	NAP	8/1/2032	NAP	5	4
25	Loan	21, 22	1	312 Broadway	No	Actual/360	120	119	120	119	0	0	9/2/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	0	5
26	Loan	23	1	Del Ray II MHP	No	Actual/360	60	58	120	118	360	360	8/18/2022	2	11	10/11/2022	10/11/2027	9/11/2032	NAP	0	0
27	Loan	F	1	Old Barn Self Storage	No	Actual/360	120	117	120	117	0	0	7/29/2022	3	11	9/11/2022	NAP	8/11/2032	NAP	0	0
28	Loan	24, G	1	Mountain Shadows MHC	No	Actual/360	120	120	120	120	0	0	10/26/2022	0	1	12/1/2022	NAP	11/1/2032	NAP	5	4
29	Loan		1	Lonestar Pavilion	No	Actual/360	120	120	120	120	0	0	10/12/2022	0	1	12/1/2022	NAP	11/1/2032	NAP	5	5
30	Loan	25	1	54 West 47th St	No	Actual/360	120	118	120	118	0	0	8/12/2022	2	1	10/1/2022	NAP	9/1/2032	NAP	5	5
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	No	Actual/360	0	0	120	119	360	359	9/30/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
32	Loan	6, 26	2	National Self Storage - ELP	No	Actual/360	120	119	120	119	0	0	9/30/2022	1	11	11/11/2022	NAP	10/11/2032	NAP	0	0
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	No	Actual/360	120	120	120	120	0	0	10/25/2022	0	11	12/11/2022	NAP	11/11/2032	NAP	0	0
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	No	Actual/360	0	0	120	118	480	478	8/29/2022	2	1	10/1/2022	10/1/2022	9/1/2032	NAP	10	10
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	No	Actual/360	0	0	120	119	480	479	9/28/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
36	Loan		1	Carlton Building	No	Actual/360	120	119	120	119	0	0	9/19/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	0	5
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	No	Actual/360	120	120	120	120	0	0	10/28/2022	0	1	12/1/2022	NAP	11/1/2032	NAP	10	10
38	Loan	27	1	Willmott Self Storage	No	Actual/360	120	120	120	120	0	0	10/14/2022	0	11	12/11/2022	NAP	11/11/2032	NAP	0	0
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	No	Actual/360	120	119	120	119	0	0	9/19/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	10	10
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	No	Actual/360	0	0	120	119	480	479	9/29/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	No	Actual/360	0	0	120	119	360	359	9/9/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	No	Actual/360	120	118	120	118	0	0	8/24/2022	2	1	10/1/2022	NAP	9/1/2032	NAP	10	10
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	No	Actual/360	120	119	120	119	0	0	9/28/2022	1	1	11/1/2022	NAP	10/1/2032	NAP	10	10
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	No	Actual/360	0	0	120	120	360	360	10/28/2022	0	1	12/1/2022	12/1/2022	11/1/2032	NAP	10	10
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	No	Actual/360	0	0	120	119	480	479	9/29/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	No	Actual/360	0	0	120	119	360	359	9/29/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	No	Actual/360	0	0	120	119	360	359	9/21/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	No	Actual/360	0	0	120	118	360	358	8/29/2022	2	1	10/1/2022	10/1/2022	9/1/2032	NAP	10	10
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	No	Actual/360	0	0	120	117	360	357	7/27/2022	3	1	9/1/2022	9/1/2022	8/1/2032	NAP	10	10
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	No	Actual/360	120	117	120	117	0	0	7/29/2022	3	1	9/1/2022	NAP	8/1/2032	NAP	10	10
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	No	Actual/360	0	0	120	119	360	359	9/28/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	No	Actual/360	0	0	120	118	360	358	8/30/2022	2	1	10/1/2022	10/1/2022	9/1/2032	NAP	10	10
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	No	Actual/360	0	0	120	117	480	477	7/29/2022	3	1	9/1/2022	9/1/2022	8/1/2032	NAP	10	10
54	Loan	9, 11, H	1	96 Perry Street Corp.	No	Actual/360	0	0	120	120	360	360	10/27/2022	0	1	12/1/2022	12/1/2022	11/1/2032	NAP	10	10
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	No	Actual/360	0	0	120	118	360	358	8/31/2022	2	1	10/1/2022	10/1/2022	9/1/2032	NAP	10	10
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	No	Actual/360	0	0	120	119	480	479	9/29/2022	1	1	11/1/2022	11/1/2022	10/1/2032	NAP	10	10

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Prepayment Provisions
(No. of Payments)

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 ($)

Third Most Recent NOI Date

Loan

Concord Mills

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

49,804,984

12,860,607

36,944,377

8/31/2022

T-12

49,053,508

12,087,500

36,966,008

12/31/2021

T-12

40,156,990

10,331,147

29,825,843

12/31/2020

Loan

5 12, A

Constitution Center

L(24),YM1(8),DorYM1(81),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

12/31/2019

Loan

5, 13

Millennium Boston Retail

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

15,546,926

4,630,301

10,916,625

6/30/2022

T-12

14,324,716

4,640,656

9,684,060

12/31/2021

T-12

13,167,734

4,244,296

8,923,438

12/31/2020

Loan

10 Java Street

L(25),D(28),O(7)

3,516,787

937,519

2,579,268

12/31/2021

T-12

3,369,523

882,455

2,487,068

12/31/2020

T-12

3,179,662

761,588

2,418,074

12/31/2019

Loan

15, 16, 17, B

Crossways Shopping Center

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

6,187,915

1,584,819

4,603,096

6/30/2022

T-12

5,926,198

1,422,226

4,503,972

12/31/2021

T-12

5,788,258

1,367,970

4,420,288

12/31/2020

Loan

Allendale Corporate Center

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

4,020,043

1,786,198

2,233,845

3/31/2022

T-12

3,868,559

1,819,062

2,049,497

12/31/2021

T-12

3,880,543

1,400,247

2,480,296

12/31/2020

Loan

Colonial Commons

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

6,336,736

1,620,567

4,716,169

6/30/2022

T-12

6,510,713

1,599,577

4,911,136

12/31/2021

T-12

6,261,695

1,448,295

4,813,401

12/31/2020

Loan

5, 8, C

Pacific View

L(30),DorYM1(85),O(5)

15,482,915

5,206,553

10,276,362

3/31/2022

T-12

14,649,128

4,939,150

9,709,978

12/31/2021

T-12

12,983,443

4,361,028

8,622,415

12/31/2020

Loan

5, 18

One Campus Martius

L(28),D(88),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

12/31/2020

Loan

Sabre Headquarters

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

7,806,428

2,857,847

4,948,581

7/31/2022

T-12

7,519,300

2,640,290

4,879,010

12/31/2021

T-12

NAV

Loan

Potomac Festival I

L(3),YM1(24),D(89),O(4)

5,071,572

1,248,154

3,823,417

9/30/2022

T-12

5,666,095

1,244,336

4,421,759

12/31/2021

T-12

3,642,843

1,192,557

2,450,286

12/31/2020

Loan

5, 8

Tanger Outlets Columbus

L(25),D(89),O(6)

16,005,507

6,360,216

9,645,291

6/30/2022

T-12

15,914,066

6,177,912

9,736,154

12/31/2021

T-12

13,973,301

5,923,211

8,050,090

12/31/2020

Loan

High Street

L(28),D(88),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

12/31/2020

Loan

6, 7

ExchangeRight 59

L(24),D(29),O(7)

NAV

14.01

Property

Mariano’s - Northbrook (Capital), IL

NAV

14.02

Property

Walgreens - Durham (Holloway), NC

NAV

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

NAV

14.04

Property

Walgreens - Eagle Pass ( Main), TX

NAV

14.05

Property

CVS - Greenville (Main), OH

NAV

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

NAV

14.07

Property

Fresenius - Dover (6th), NH

NAV

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

NAV

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

NAV

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

NAV

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

NAV

14.12

Property

Dollar General - Gary (Ridge), IN

NAV

14.13

Property

Dollar General - Baltimore (Greenmount), MD

NAV

14.14

Property

Dollar General - Addis (6th), LA

NAV

14.15

Property

Dollar General - Richmond (H), IN

NAV

Loan

6, 20

Traverse City Hotel Portfolio

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

11,780,622

8,360,406

3,420,216

8/31/2022

T-12

11,006,557

7,560,661

3,445,896

12/31/2021

T-12

7,422,357

5,449,577

1,972,780

12/31/2020

15.01

Property

Cambria

6,956,843

5,197,362

1,759,481

8/31/2022

T-12

6,318,321

4,681,723

1,636,598

12/31/2021

T-12

4,117,348

3,279,844

837,504

12/31/2020

15.02

Property

Comfort Inn

2,585,619

1,642,733

942,886

8/31/2022

T-12

2,526,372

1,516,224

1,010,148

12/31/2021

T-12

1,719,030

1,141,816

577,214

12/31/2020

15.03

Property

Best Western Plus

2,238,160

1,520,311

717,849

8/31/2022

T-12

2,161,864

1,362,714

799,150

12/31/2021

T-12

1,585,979

1,027,917

558,062

12/31/2020

Loan

Inn at 500 Capitol – Boise, ID

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

7,264,475

3,677,368

3,587,107

8/31/2022

T-12

6,194,124

3,087,698

3,106,426

12/31/2021

T-12

3,381,106

2,414,239

966,867

12/31/2020

Loan

2470 2490 Paseo Verde Pkwy

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

2,519,494

572,870

1,946,624

6/30/2022

T-12

2,611,375

514,296

2,097,079

12/31/2021

T-12

2,425,870

455,646

1,970,224

12/31/2020

Loan

Hyatt Place – Anchorage, AK

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

8,806,340

4,858,386

3,947,954

8/31/2022

T-12

6,821,075

4,162,070

2,659,005

12/31/2021

T-12

3,368,404

2,891,079

477,325

12/31/2020

Loan

Gateway I Office

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

3,452,395

1,087,688

2,364,707

7/31/2022

T-12

3,412,193

1,035,634

2,376,559

12/31/2021

T-12

3,235,388

1,102,380

2,133,008

12/31/2020

Loan

Johnson County Office Portfolio

L(25),D(88),O(7)

4,706,055

2,510,510

2,195,545

7/31/2022

T-7 Annualized

4,444,164

2,354,822

2,089,342

12/31/2021

T-12

4,268,996

2,400,539

1,868,457

12/31/2020

20.01

Property

8725-8735 Rosehill Road

2,190,474

987,842

1,202,632

7/31/2022

T-7 Annualized

2,204,460

1,038,134

1,166,326

12/31/2021

T-12

2,230,892

1,007,745

1,223,147

12/31/2020

20.02

Property

8700 State Line Road

1,436,184

926,329

509,855

7/31/2022

T-7 Annualized

1,283,629

746,764

536,865

12/31/2021

T-12

1,217,669

803,163

414,506

12/31/2020

20.03

Property

14425 College Blvd

1,079,397

596,340

483,058

7/31/2022

T-7 Annualized

956,075

569,924

386,151

12/31/2021

T-12

820,435

589,631

230,804

12/31/2020

Loan

535 Springfield Ave

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

1,143,121

656,707

486,414

3/31/2022

T-12

1,161,462

659,290

502,172

12/31/2021

T-12

1,819,214

685,957

1,133,257

12/31/2020

Loan

Rooney Ranch

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

2,633,495

808,475

1,825,020

5/31/2022

T-12

2,420,187

794,509

1,625,678

12/31/2021

T-12

2,614,916

883,619

1,731,298

12/31/2020

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

L(25),D(88),O(7)

5,098,442

2,981,264

2,117,178

8/31/2022

T-12

4,204,616

2,570,353

1,634,263

12/31/2021

T-12

2,015,560

1,767,760

247,800

12/31/2020

Loan

US Storage Center – Montrose, CA

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

2,161,294

437,085

1,724,209

6/30/2022

T-12

2,008,401

420,271

1,588,130

12/31/2021

T-12

1,840,815

402,469

1,438,346

12/31/2020

Loan

21, 22

312 Broadway

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

808,641

168,766

639,876

6/30/2022

T-12

574,289

264,047

310,242

12/31/2021

T-12

NAV

Loan

Del Ray II MHP

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

1,389,746

155,894

1,233,852

7/31/2022

T-12

1,227,961

205,166

1,022,795

12/31/2021

T-12

886,794

131,970

754,824

12/31/2020

Loan

Old Barn Self Storage

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

1,446,108

370,119

1,075,989

6/30/2022

T-12

1,354,220

352,835

1,001,385

12/31/2021

T-12

1,180,388

349,155

831,233

12/31/2020

Loan

24, G

Mountain Shadows MHC

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

1,868,495

698,375

1,170,120

9/30/2022

T-12

1,477,853

994,867

482,986

12/31/2020

T-12

1,366,406

893,393

473,013

12/31/2019

Loan

Lonestar Pavilion

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

1,647,079

464,450

1,182,629

7/31/2022

T-7 Annualized

1,791,039

445,874

1,345,166

12/31/2021

T-12

1,722,442

459,242

1,263,200

12/31/2020

Loan

54 West 47th St

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

1,495,224

228,004

1,267,220

6/30/2022

T-12

1,402,622

431,574

971,048

12/31/2021

T-12

1,290,346

381,840

908,506

12/31/2020

Loan

9, 10, 11, H

Harway Terrace, Inc.

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

NAP

Loan

6, 26

National Self Storage - ELP

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

1,320,193

560,084

760,109

9/30/2022

T-12

1,181,920

555,489

626,431

12/31/2021

T-12

1,089,157

499,826

589,331

12/31/2020

32.01

Property

National Self Storage - ELP6

785,971

366,073

419,898

9/30/2022

T-12

707,080

363,047

344,033

12/31/2021

T-12

644,725

324,159

320,566

12/31/2020

32.02

Property

National Self Storage - ELP5

534,222

194,011

340,211

9/30/2022

T-12

474,840

192,442

282,398

12/31/2021

T-12

444,432

175,668

268,765

12/31/2020

Loan

30 East Santa Clara

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

513,502

205,617

307,885

8/31/2022

T-12

401,192

226,462

174,729

12/31/2021

T-12

446,242

220,421

225,821

12/31/2020

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

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

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

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

NAP

Loan

Carlton Building

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

658,223

296,249

361,974

5/31/2022

T-5 Annualized

717,862

318,324

399,538

12/31/2021

T-12

572,429

317,005

255,424

12/31/2020

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

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

NAP

Loan

Willmott Self Storage

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

791,332

286,276

505,056

7/31/2022

T-12

776,333

291,574

484,759

12/31/2021

T-12

741,393

261,740

479,653

12/31/2020

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

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

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

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

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

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

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

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

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

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

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

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

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

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

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

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

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

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

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

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

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

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

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

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

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

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

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

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

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

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

NAP

Loan

9, 11, H

96 Perry Street Corp.

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

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

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

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

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

NAP

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 (%)
1	Loan	5	1	Concord Mills	T-12	93.0%	50,343,452	12,694,091	37,649,361	118,679	1,318,651	36,212,031	2.10	2.02	16.0%	15.4%	591,000,000	As Is	9/2/2022	39.8%
2	Loan	5 12, A	1	Constitution Center	T-12	96.9%	85,939,687	29,664,589	56,275,098	352,512	3,006,585	52,916,001	4.57	4.30	14.1%	13.3%	914,000,000	As Is	12/29/2021	43.5%
3	Loan	5, 13	1	Millennium Boston Retail	T-12	97.1%	15,533,749	5,044,423	10,489,325	40,898	574,902	9,873,526	1.56	1.47	11.7%	11.0%	202,000,000	As Is	9/7/2022	44.5%
4	Loan	14	1	10 Java Street	T-12	94.3%	5,235,504	1,057,673	4,177,832	21,288	0	4,156,544	1.48	1.47	8.4%	8.3%	120,000,000	As Is	6/10/2022	41.7%
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	T-12	94.9%	6,639,781	1,453,746	5,186,035	53,350	366,339	4,766,345	1.54	1.42	10.5%	9.6%	76,000,000	As Is	7/1/2022	65.1%
6	Loan		1	Allendale Corporate Center	T-12	95.0%	6,231,435	2,253,830	3,977,605	37,775	160,316	3,779,514	1.48	1.41	9.0%	8.6%	70,000,000	As Is	6/6/2022	62.9%
7	Loan		1	Colonial Commons	T-12	86.8%	6,208,881	1,514,519	4,694,362	111,237	295,511	4,287,614	1.80	1.64	10.7%	9.7%	66,000,000	As Is	8/18/2022	66.7%
8	Loan	5, 8, C	1	Pacific View	T-12	80.8%	16,095,436	5,017,542	11,077,895	115,552	577,762	10,384,580	2.31	2.17	15.4%	14.4%	168,700,000	As Is	3/21/2022	42.7%
9	Loan	5, 18	1	One Campus Martius	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%
10	Loan	19	1	Sabre Headquarters	NAV	95.0%	7,801,389	2,954,315	4,847,074	74,464	265,942	4,506,668	1.68	1.56	12.1%	11.3%	77,400,000	As Is	8/30/2022	51.7%
11	Loan	D	1	Potomac Festival I	T-12	89.2%	5,670,965	1,319,488	4,351,477	49,328	162,933	4,139,216	2.02	1.92	10.9%	10.3%	60,500,000	As Is	7/12/2022	66.1%
12	Loan	5, 8	1	Tanger Outlets Columbus	T-12	97.0%	15,525,783	6,214,931	9,310,852	88,811	670,347	8,551,694	2.07	1.90	13.1%	12.0%	121,300,000	As Is	8/1/2022	58.5%
13	Loan	5	1	High Street	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%
14	Loan	6, 7	15	ExchangeRight 59	NAV	96.5%	5,115,168	396,424	4,718,744	21,234	128,664	4,568,846	2.32	2.25	13.1%	12.7%	88,180,000	As Is	Various	40.8%
14.01	Property		1	Mariano’s - Northbrook (Capital), IL	NAV	95.0%	2,265,750	67,973	2,197,778	13,500	97,832	2,086,446					43,360,000	As Is	8/31/2022
14.02	Property		1	Walgreens - Durham (Holloway), NC	NAV	95.0%	416,663	12,500	404,163	0	22,990	381,173					6,850,000	As Is	9/9/2022
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA	NAV	100.0%	424,158	55,450	368,708	0	0	368,708					6,630,000	As Is	9/7/2022
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX	NAV	100.0%	326,000	9,780	316,220	0	-50,000	366,220					5,430,000	As Is	9/12/2022
14.05	Property		1	CVS - Greenville (Main), OH	NAV	100.0%	239,100	7,173	231,927	0	0	231,927					4,350,000	As Is	9/12/2022
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA	NAV	100.0%	246,811	26,215	220,596	0	0	220,596					3,970,000	As Is	8/27/2022
14.07	Property		1	Fresenius - Dover (6th), NH	NAV	100.0%	173,172	5,195	167,977	1,144	0	166,833					3,100,000	As Is	9/12/2022
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL	NAV	95.0%	199,846	82,409	117,436	2,115	13,772	101,549					2,230,000	As Is	9/16/2022
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX	NAV	95.0%	127,253	3,818	123,435	0	11,122	112,313					2,170,000	As Is	9/1/2022
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY	NAV	95.0%	141,644	32,053	109,591	1,520	9,423	98,648					1,990,000	As Is	9/1/2022
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA	NAV	100.0%	108,831	12,596	96,235	0	0	96,235					1,690,000	As Is	9/10/2022
14.12	Property		1	Dollar General - Gary (Ridge), IN	NAV	100.0%	116,216	19,724	96,492	1,402	-10,253	105,343					1,680,000	As Is	8/30/2022
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD	NAV	95.0%	101,578	13,971	87,606	1,553	8,700	77,353					1,670,000	As Is	9/8/2022
14.14	Property		1	Dollar General - Addis (6th), LA	NAV	95.0%	104,708	15,188	89,520	0	13,408	76,112					1,540,000	As Is	9/10/2022
14.15	Property		1	Dollar General - Richmond (H), IN	NAV	95.0%	123,438	32,378	91,060	0	11,670	79,390					1,520,000	As Is	8/30/2022
15	Loan	6, 20	3	Traverse City Hotel Portfolio	T-12	70.4%	11,780,622	8,024,811	3,755,811	471,225	0	3,284,586	2.20	1.93	16.0%	14.0%	42,300,000	As Is	8/31/2022	55.6%
15.01	Property		1	Cambria	T-12	69.7%	6,956,843	5,074,634	1,882,209	278,274	0	1,603,935					20,700,000	As Is	8/31/2022
15.02	Property		1	Comfort Inn	T-12	69.9%	2,585,619	1,528,207	1,057,412	103,425	0	953,987					11,800,000	As Is	8/31/2022
15.03	Property		1	Best Western Plus	T-12	71.6%	2,238,160	1,421,970	816,190	89,526	0	726,664					9,800,000	As Is	8/31/2022
16	Loan		1	Inn at 500 Capitol – Boise, ID	T-12	63.6%	7,254,192	3,652,749	3,601,443	290,168	0	3,311,275	2.69	2.48	17.1%	15.8%	48,000,000	As Is	8/31/2022	43.8%
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	T-12	85.2%	2,511,728	511,082	2,000,646	22,650	124,838	1,853,158	1.37	1.27	9.9%	9.1%	30,300,000	As Is	8/11/2022	67.0%
18	Loan		1	Hyatt Place – Anchorage, AK	T-12	77.7%	8,806,340	4,858,910	3,947,430	440,317	0	3,507,113	3.05	2.71	19.7%	17.5%	34,000,000	As Is	7/1/2022	58.8%
19	Loan		1	Gateway I Office	T-12	95.0%	4,041,018	1,112,624	2,928,394	21,720	201,236	2,705,438	2.54	2.34	15.3%	14.1%	41,600,000	As Is	9/8/2022	46.1%
20	Loan	6	3	Johnson County Office Portfolio	T-12	87.1%	4,613,065	2,546,160	2,066,905	52,926	254,208	1,759,771	1.77	1.51	11.0%	9.3%	29,000,000	As Is	7/26/2022	65.0%
20.01	Property		1	8725-8735 Rosehill Road	T-12	81.2%	1,863,158	1,041,645	821,514	22,860	103,280	695,373					12,400,000	As Is	7/26/2022
20.02	Property		1	8700 State Line Road	T-12	90.1%	1,614,963	858,791	756,172	18,790	91,290	646,091					10,500,000	As Is	7/26/2022
20.03	Property		1	14425 College Blvd	T-12	95.0%	1,134,943	645,724	489,219	11,276	59,637	418,306					6,100,000	As Is	7/26/2022
21	Loan		1	535 Springfield Ave	T-12	95.0%	2,387,790	714,646	1,673,145	11,351	86,724	1,575,069	1.86	1.75	9.2%	8.7%	27,300,000	As Is	6/15/2022	66.3%
22	Loan		1	Rooney Ranch	T-12	93.6%	2,845,374	811,609	2,033,765	42,547	75,769	1,915,449	1.68	1.58	11.3%	10.6%	27,800,000	As Is	6/23/2022	65.0%
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	T-12	65.8%	5,098,442	3,017,992	2,080,450	203,938	0	1,876,512	1.57	1.42	12.3%	11.1%	26,200,000	As Is	8/18/2022	64.5%
24	Loan		1	US Storage Center – Montrose, CA	T-12	89.3%	2,160,994	490,866	1,670,128	17,627	0	1,652,501	2.00	1.97	10.4%	10.3%	33,040,000	As Is	6/21/2022	48.4%
25	Loan	21, 22	1	312 Broadway	NAV	95.0%	1,609,404	239,781	1,369,623	7,481	9,870	1,352,273	1.66	1.64	8.6%	8.5%	31,700,000	As Is	7/26/2022	50.5%
26	Loan	23	1	Del Ray II MHP	T-12	95.0%	1,299,404	238,250	1,061,154	1,026	0	1,060,128	1.16	1.16	8.2%	8.2%	21,800,000	As Is	4/21/2022	59.6%
27	Loan	F	1	Old Barn Self Storage	T-12	95.0%	1,479,535	350,010	1,129,525	7,126	0	1,122,399	1.71	1.70	9.4%	9.4%	20,000,000	As Is	6/23/2022	60.0%
28	Loan	24, G	1	Mountain Shadows MHC	T-12	90.1%	1,943,447	701,640	1,241,807	11,250	0	1,230,557	1.64	1.62	11.3%	11.2%	19,210,000	As Is	9/22/2022	57.3%
29	Loan		1	Lonestar Pavilion	T-12	95.0%	1,896,210	493,279	1,402,931	16,036	99,424	1,287,471	2.00	1.83	13.1%	12.0%	20,100,000	As Is	8/30/2022	53.3%
30	Loan	25	1	54 West 47th St	T-12	95.0%	1,503,895	413,998	1,089,896	2,703	67,766	1,019,428	2.20	2.06	11.2%	10.5%	20,300,000	As Is	7/11/2022	47.8%
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	NAP	94.0%	11,045,957	5,362,440	5,683,517	146,000	0	5,537,517	10.58	10.31	71.1%	69.3%	129,250,000	As Is	6/24/2022	6.2%
32	Loan	6, 26	2	National Self Storage - ELP	T-12	85.0%	1,517,084	473,369	1,043,715	12,852	0	1,030,863	2.07	2.05	14.0%	13.8%	14,400,000	As Is	8/17/2022	51.9%
32.01	Property		1	National Self Storage - ELP6	T-12	86.2%	927,759	296,402	631,357	7,527	0	623,830					8,400,000	As Is	8/17/2022
32.02	Property		1	National Self Storage - ELP5	T-12	83.3%	589,325	176,967	412,358	5,325	0	407,033					6,000,000	As Is	8/17/2022
33	Loan		1	30 East Santa Clara	T-12	92.5%	996,549	237,220	759,329	6,316	39,478	713,534	1.51	1.42	10.8%	10.2%	12,000,000	As Is	9/8/2022	58.3%
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	NAP	94.0%	9,836,085	4,411,902	5,424,183	120,750	0	5,303,433	13.94	13.63	77.6%	75.9%	100,110,000	As Is	7/5/2022	7.0%
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	NAP	96.0%	3,613,248	1,225,215	2,388,033	33,000	0	2,355,033	6.15	6.07	35.1%	34.7%	28,500,000	As Is	8/16/2022	23.8%
36	Loan		1	Carlton Building	T-12	80.5%	797,517	329,039	468,479	10,973	25,548	431,957	1.59	1.47	9.8%	9.0%	7,550,000	As Is	6/2/2022	63.2%
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	NAP	97.5%	1,078,779	513,252	565,527	9,800	0	555,727	3.13	3.08	18.2%	17.9%	19,400,000	As Is	8/9/2022	16.0%
38	Loan	27	1	Willmott Self Storage	T-12	95.0%	792,600	267,310	525,289	6,029	0	519,260	2.71	2.68	17.5%	17.3%	10,000,000	As Is	9/2/2022	30.0%
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	NAP	95.0%	1,056,284	366,391	689,893	7,400	0	682,493	4.67	4.62	25.6%	25.3%	28,400,000	As Is	7/27/2022	9.5%
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	NAP	95.0%	2,265,921	842,858	1,423,063	20,100	0	1,402,963	8.76	8.63	52.7%	52.0%	20,400,000	As Is	8/15/2022	13.2%
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	NAP	95.0%	1,811,697	475,637	1,336,060	11,600	0	1,324,460	7.91	7.84	49.5%	49.1%	41,900,000	As Is	7/12/2022	6.4%
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	NAP	95.0%	1,082,405	450,494	631,911	11,500	0	620,411	5.06	4.96	25.3%	24.8%	20,350,000	As Is	6/30/2022	12.3%
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	NAP	95.0%	1,078,839	435,696	643,143	3,750	0	639,393	5.22	5.19	28.6%	28.4%	34,100,000	As Is	8/24/2022	6.6%
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	NAP	93.0%	1,118,578	428,501	690,077	11,800	0	678,277	4.46	4.39	31.4%	30.8%	15,050,000	As Is	6/22/2022	14.6%
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	NAP	98.0%	1,721,497	728,567	992,930	11,600	0	981,330	9.69	9.57	56.8%	56.1%	16,700,000	As Is	7/26/2022	10.5%
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	NAP	95.0%	920,778	349,648	571,130	9,200	0	561,930	5.20	5.11	33.6%	33.1%	18,900,000	As Is	4/21/2022	9.0%
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	NAP	95.0%	1,313,783	507,364	806,419	6,200	0	800,219	8.31	8.24	53.8%	53.4%	20,300,000	As Is	5/12/2022	7.4%
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	NAP	97.0%	712,473	254,505	457,968	5,000	0	452,968	4.74	4.69	30.6%	30.3%	15,900,000	As Is	7/5/2022	9.4%
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	NAP	97.0%	1,070,880	423,303	647,577	7,000	0	640,577	6.60	6.52	43.3%	42.8%	16,450,000	As Is	6/30/2022	9.1%
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	NAP	97.0%	714,987	253,532	461,455	27,250	0	434,205	7.54	7.10	38.5%	36.2%	8,860,000	As Is	5/31/2022	13.5%
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	NAP	93.0%	876,255	368,045	508,210	10,000	0	498,210	6.56	6.43	42.4%	41.6%	8,630,000	As Is	7/15/2022	13.9%
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	NAP	95.0%	1,389,987	572,428	817,559	15,600	0	801,959	10.76	10.55	68.3%	67.0%	30,670,000	As Is	5/3/2022	3.9%
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	NAP	95.0%	608,161	230,440	377,721	2,400	0	375,321	5.52	5.48	32.9%	32.7%	9,800,000	As Is	6/22/2022	11.7%
54	Loan	9, 11, H	1	96 Perry Street Corp.	NAP	97.1%	1,247,855	438,362	809,493	7,000	0	802,493	9.73	9.65	73.6%	73.0%	23,450,000	As Is	7/11/2022	4.7%
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	NAP	97.0%	1,384,229	423,681	960,548	9,000	0	951,548	13.71	13.58	87.5%	86.7%	31,300,000	As Is	6/17/2022	3.5%
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	NAP	93.0%	676,285	269,734	406,551	8,000	0	398,551	6.19	6.07	40.7%	39.9%	11,895,000	As Is	9/7/2022	8.4%

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)⁽²⁾

Occupancy Date

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

Loan

Concord Mills

34.3%

94.7%

9/23/2022

Bass Pro Shops Outdoor

134,790

10.2%

9/12/2029

Burlington

100,498

7.6%

Loan

5 12, A

Constitution Center

43.5%

100.0%

12/1/2021

OCC

471,499

33.4%

10/31/2038

FHFA

377,092

26.7%

Loan

5, 13

Millennium Boston Retail

38.3%

97.1%

8/18/2022

AMC Boston Common 19

136,011

49.9%

7/31/2031

Equinox

103,766

38.1%

Loan

10 Java Street

41.7%

100.0%

11/1/2022

Yes

Cine Magic Riverfront Studios

106,440

100.0%

8/31/2028

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

60.6%

96.6%

6/21/2022

Value City Furniture

55,548

15.6%

4/30/2026

Ross Dress For Less

30,187

8.5%

Loan

Allendale Corporate Center

62.9%

100.0%

9/1/2022

Alan Baird Industries Inc.

68,250

18.1%

7/31/2032

Aperion Surfaces

49,218

13.0%

Loan

Colonial Commons

66.7%

92.0%

7/1/2022

Hobby Lobby (Giant Foods)

67,815

16.5%

5/31/2026

Dick’s Sporting Goods

56,000

13.6%

Loan

5, 8, C

Pacific View

37.3%

86.1%

10/20/2022

Macy’s

179,984

31.2%

1/31/2038

24 Hour Fitness

39,704

6.9%

Loan

5, 18

One Campus Martius

60.1%

86.8%

6/27/2022

Rocket Mortgage

570,214

42.0%

12/31/2028

Centene Management

266,001

19.6%

Loan

Sabre Headquarters

51.7%

100.0%

11/1/2022

Yes

Sabre GLBL, Inc.

265,942

100.0%

12/31/2032

NAP

Loan

Potomac Festival I

66.1%

91.3%

6/15/2022

Sky Zone

35,402

14.2%

4/30/2030

Savers

29,761

11.9%

Loan

5, 8

Tanger Outlets Columbus

58.5%

97.2%

9/6/2022

Old Navy

15,000

4.2%

6/30/2026

Polo Ralph Lauren

15,000

4.2%

Loan

High Street

71.5%

90.4%

6/8/2022

Sprouts Farmers Market

95,832

15.2%

4/30/2029

Life Insurance Company of North America

23,562

3.7%

Loan

6, 7

ExchangeRight 59

40.8%

100.0%

11/1/2022

14.01

Property

Mariano’s - Northbrook (Capital), IL

100.0%

11/1/2022

Yes

Mariano’s

90,000

100.0%

6/30/2035

NAP

14.02

Property

Walgreens - Durham (Holloway), NC

100.0%

11/1/2022

Yes

Walgreens

11,481

100.0%

4/23/2031

NAP

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

100.0%

11/1/2022

Yes

CVS Pharmacy

12,900

100.0%

1/31/2034

NAP

14.04

Property

Walgreens - Eagle Pass ( Main), TX

100.0%

11/1/2022

Yes

Walgreens

14,820

100.0%

10/31/2034

NAP

14.05

Property

CVS - Greenville (Main), OH

100.0%

11/1/2022

Yes

CVS Pharmacy

10,293

100.0%

9/30/2039

NAP

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

100.0%

11/1/2022

Yes

Tractor Supply Company

29,780

100.0%

6/30/2031

NAP

14.07

Property

Fresenius - Dover (6th), NH

100.0%

11/1/2022

Yes

Fresenius

7,626

100.0%

8/31/2031

NAP

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

100.0%

11/1/2022

Yes

Dollar Tree

14,100

100.0%

3/31/2030

NAP

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

100.0%

11/1/2022

Yes

Dollar Tree

8,353

100.0%

3/31/2030

NAP

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

100.0%

11/1/2022

Yes

Dollar Tree

10,132

100.0%

4/30/2032

NAP

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

100.0%

11/1/2022

Yes

Dollar General

9,100

100.0%

3/31/2036

NAP

14.12

Property

Dollar General - Gary (Ridge), IN

100.0%

11/1/2022

Yes

Dollar General

9,345

100.0%

12/31/2031

NAP

14.13

Property

Dollar General - Baltimore (Greenmount), MD

100.0%

11/1/2022

Yes

Dollar General

10,354

100.0%

3/31/2032

NAP

14.14

Property

Dollar General - Addis (6th), LA

100.0%

11/1/2022

Yes

Dollar General

9,026

100.0%

3/31/2028

NAP

14.15

Property

Dollar General - Richmond (H), IN

100.0%

11/1/2022

Yes

Dollar General

9,026

100.0%

10/31/2028

NAP

Loan

6, 20

Traverse City Hotel Portfolio

55.6%

70.4%

8/31/2022

15.01

Property

Cambria

69.7%

8/31/2022

NAP

15.02

Property

Comfort Inn

69.9%

8/31/2022

NAP

15.03

Property

Best Western Plus

71.6%

8/31/2022

NAP

Loan

Inn at 500 Capitol – Boise, ID

43.8%

63.6%

8/31/2022

NAP

Loan

2470 2490 Paseo Verde Pkwy

60.6%

94.0%

6/30/2022

Body Spa Salons

30,687

27.1%

7/31/2027

SouthEastern Freight Lines

19,868

17.5%

Loan

Hyatt Place – Anchorage, AK

58.8%

77.7%

8/31/2022

NAP

Loan

Gateway I Office

46.1%

95.3%

10/1/2022

County of San Diego (HHSA - Childrens’ Welfare Services)

39,251

39.0%

9/30/2029

County of San Diego (Dept. of the Public Defender)

17,680

17.6%

Loan

Johnson County Office Portfolio

65.0%

88.4%

6/1/2022

20.01

Property

8725-8735 Rosehill Road

81.2%

6/1/2022

CEVA US Holdings, Inc.

29,495

25.8%

6/30/2025

Farm Journal

17,952

15.7%

20.02

Property

8700 State Line Road

90.8%

6/1/2022

Dine Brands

20,506

21.8%

10/31/2031

RFP360

10,900

11.6%

20.03

Property

14425 College Blvd

99.0%

6/1/2022

GENUEN, LLC

17,658

31.3%

2/28/2028

Habemco, LLC

10,483

18.6%

Loan

535 Springfield Ave

66.3%

100.0%

6/28/2022

Markel Service, Incorporated

21,968

50.3%

10/31/2026

Cowen Inc.

6,475

14.8%

Loan

Rooney Ranch

60.4%

96.2%

7/1/2022

Ross Dress For Less

30,187

22.5%

1/31/2028

Office Max

23,427

17.4%

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

56.1%

67.0%

8/31/2022

NAP

Loan

US Storage Center – Montrose, CA

48.4%

94.2%

7/13/2022

NAP

Loan

21, 22

312 Broadway

50.5%

100.0%

7/20/2022

CoRe

6,300

63.8%

4/30/2027

SM Diagnostics

3,570

36.2%

Loan

Del Ray II MHP

55.7%

100.0%

7/31/2022

NAP

Loan

Old Barn Self Storage

60.0%

96.8%

7/12/2022

NAP

Loan

24, G

Mountain Shadows MHC

57.3%

94.4%

10/1/2022

NAP

Loan

Lonestar Pavilion

53.3%

100.0%

7/31/2022

Office Depot

31,015

29.0%

6/30/2027

Best Buy

30,007

28.1%

Loan

54 West 47th St

47.8%

100.0%

4/30/2022

Ross Metals Corporation

6,701

39.7%

12/31/2050

Technaoro Inc.

1,628

9.6%

Loan

9, 10, 11, H

Harway Terrace, Inc.

5.2%

94.0%

6/24/2022

NAP

Loan

6, 26

National Self Storage - ELP

51.9%

95.9%

10/7/2022

32.01

Property

National Self Storage - ELP6

93.2%

10/7/2022

NAP

32.02

Property

National Self Storage - ELP5

99.6%

10/7/2022

NAP

Loan

30 East Santa Clara

58.3%

92.5%

10/17/2022

RMW Architecture & Interiors

5,323

27.0%

3/31/2025

Urban + Community

2,247

11.4%

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

6.3%

94.0%

7/5/2022

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

21.6%

96.0%

8/16/2022

NAP

Loan

Carlton Building

63.2%

83.9%

5/1/2022

University of Washington - Tacoma

13,185

31.2%

6/30/2027

Financial Insights

7,550

17.9%

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

16.0%

97.5%

8/9/2022

NAP

Loan

Willmott Self Storage

30.0%

97.3%

8/30/2022

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

9.5%

95.0%

7/27/2022

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

12.1%

95.0%

8/15/2022

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

5.3%

95.0%

7/12/2022

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

12.3%

95.0%

6/30/2022

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

6.6%

95.0%

8/24/2022

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

12.3%

93.0%

6/22/2022

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

9.5%

98.0%

7/26/2022

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

7.4%

95.0%

4/21/2022

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

6.1%

95.0%

5/12/2022

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

7.8%

97.0%

7/5/2022

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

7.5%

97.0%

6/30/2022

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

13.5%

97.0%

5/31/2022

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

11.5%

93.0%

7/15/2022

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

3.2%

95.0%

5/3/2022

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

10.7%

95.0%

6/22/2022

NAP

Loan

9, 11, H

96 Perry Street Corp.

4.0%

97.1%

7/11/2022

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

2.9%

97.0%

6/17/2022

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

7.8%

93.0%

9/7/2022

NAP

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Loan

Concord Mills

1/31/2025

AMC Theatres

83,732

6.3%

9/30/2029

Dick’s Sporting Goods

53,677

4.1%

1/31/2032

Dave & Buster’s

Loan

5 12, A

Constitution Center

1/31/2027

GSA

375,260

26.6%

2/29/2024

ASPR

186,198

13.2%

10/31/2037

NAP

Loan

5, 13

Millennium Boston Retail

6/30/2039

CVS

12,779

4.7%

6/30/2028

Sip Wine Bar and Kitchen

6,196

2.3%

3/1/2028

Cathay Bank

Loan

10 Java Street

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

1/31/2028

TJ Maxx

30,000

8.4%

10/31/2027

DSW Shoe Warehouse

27,289

7.7%

7/31/2023

Buy Buy Baby

Loan

Allendale Corporate Center

6/30/2029

First International Health Foods Ltd.

46,145

12.2%

5/31/2027

Collagen

45,752

12.1%

10/31/2024

Marubeni Citizen

Loan

Colonial Commons

1/31/2025

HomeGoods

31,436

7.7%

10/31/2025

Ross Dress For Less

30,000

7.3%

1/31/2025

Marshalls

Loan

5, 8, C

Pacific View

4/30/2034

Ross Dress for Less

21,100

3.7%

1/31/2031

Rainbow

17,354

3.0%

12/31/2027

Old Navy

Loan

5, 18

One Campus Martius

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

Loan

Sabre Headquarters

NAP

Loan

Potomac Festival I

12/1/2032

Staples

26,288

10.5%

4/30/2025

Swimkids Swim School

10,200

4.1%

5/31/2032

David’s Bridal

Loan

5, 8

Tanger Outlets Columbus

6/30/2026

Nike

14,953

4.2%

6/30/2026

Under Armour

12,000

3.4%

6/30/2026

adidas

Loan

High Street

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

Loan

6, 7

ExchangeRight 59

14.01

Property

Mariano’s - Northbrook (Capital), IL

NAP

14.02

Property

Walgreens - Durham (Holloway), NC

NAP

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

NAP

14.04

Property

Walgreens - Eagle Pass ( Main), TX

NAP

14.05

Property

CVS - Greenville (Main), OH

NAP

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

NAP

14.07

Property

Fresenius - Dover (6th), NH

NAP

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

NAP

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

NAP

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

NAP

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

NAP

14.12

Property

Dollar General - Gary (Ridge), IN

NAP

14.13

Property

Dollar General - Baltimore (Greenmount), MD

NAP

14.14

Property

Dollar General - Addis (6th), LA

NAP

14.15

Property

Dollar General - Richmond (H), IN

NAP

Loan

6, 20

Traverse City Hotel Portfolio

15.01

Property

Cambria

NAP

15.02

Property

Comfort Inn

NAP

15.03

Property

Best Western Plus

NAP

Loan

Inn at 500 Capitol – Boise, ID

NAP

Loan

2470 2490 Paseo Verde Pkwy

7/31/2025

Beazer Homes

13,659

12.1%

12/31/2024

Speakeasy Therapy Services, LLC

9,758

8.6%

3/31/2032

DeVry University, Inc.

Loan

Hyatt Place – Anchorage, AK

NAP

Loan

Gateway I Office

3/31/2024

United States of America (U.S. District Court - Probation)

14,020

13.9%

11/30/2027

San Diego County Credit Union

8,037

8.0%

4/1/2032

County of San Diego (Probation Court Services)

Loan

Johnson County Office Portfolio

20.01

Property

8725-8735 Rosehill Road

11/30/2024

OWLFI, Inc.

7,318

6.4%

12/31/2026

Kansas Counselors, Inc.

5,162

4.5%

10/31/2022

APTIM Facilities, Inc.

20.02

Property

8700 State Line Road

4/30/2024

Houlihan’s Restaurant

10,662

11.3%

12/31/2026

Flat Branch Mortgage

8,164

8.7%

1/31/2025

eMoneyUSA

20.03

Property

14425 College Blvd

8/31/2026

Olathe Medical Services, Inc.

9,396

16.7%

10/31/2025

MAWD Pathology Group, P.A.

8,987

15.9%

8/31/2025

Mid-America Manufacturing Technology

Loan

535 Springfield Ave

5/31/2029

Green Street Advisors, LLC

4,900

11.2%

9/30/2029

Halma Holdings Inc.

4,038

9.2%

2/28/2025

Pennant Investors GP, LLC

Loan

Rooney Ranch

1/31/2027

PetSmart

19,235

14.3%

1/31/2026

Planet Fitness

13,073

9.7%

6/30/2023

Five Below, Inc.

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

NAP

Loan

US Storage Center – Montrose, CA

NAP

Loan

21, 22

312 Broadway

5/30/2032

NAP

Loan

Del Ray II MHP

NAP

Loan

Old Barn Self Storage

NAP

Loan

24, G

Mountain Shadows MHC

NAP

Loan

Lonestar Pavilion

1/31/2025

Barnes & Noble

24,900

23.3%

1/31/2033

Five Below

8,875

8.3%

5/31/2028

And Sew On

Loan

54 West 47th St

12/31/2025

Vladislav Yunatanov

860

5.1%

6/30/2024

Jamil Zaitoun

860

5.1%

7/31/2026

Oro Monaco Inc. & Tomas Burucuoglu

Loan

9, 10, 11, H

Harway Terrace, Inc.

NAP

Loan

6, 26

National Self Storage - ELP

32.01

Property

National Self Storage - ELP6

NAP

32.02

Property

National Self Storage - ELP5

NAP

Loan

30 East Santa Clara

5/31/2027

City Fish

1,528

7.7%

11/30/2024

Eagle Tech

1,486

7.5%

9/30/2027

Hula Truck

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

NAP

Loan

Carlton Building

2/28/2030

Beyond Limits, Inc.

6,800

16.1%

5/31/2027

The KOI Japanese Cuisine

5,544

13.1%

5/31/2024

Associated Earth Sciences Inc.

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

NAP

Loan

Willmott Self Storage

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

NAP

Loan

9, 11, H

96 Perry Street Corp.

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

NAP

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date⁽⁴⁾

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

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 ($)

Loan

Concord Mills

53,077

4.0%

5/31/2026

9/13/2022

NAP

9/13/2022

NAP

Fee

NAP

Springing

Loan

5 12, A

Constitution Center

NAP

1/19/2022

NAP

1/18/2022

NAP

Fee

NAP

Springing

Loan

5, 13

Millennium Boston Retail

6,000

2.2%

7/31/2024

9/1/2022

NAP

9/1/2022

NAP

Fee

NAP

Springing

Loan

10 Java Street

NAP

6/23/2022

NAP

6/23/2022

NAP

Yes - AE

Fee

NAP

Springing

Loan

15, 16, 17, B

Crossways Shopping Center

27,000

7.6%

1/31/2038

7/7/2022

NAP

7/6/2022

NAP

Fee/Leasehold

11/30/2040

1/1/1900

Springing

Loan

Allendale Corporate Center

36,852

9.8%

1/1/2027

6/15/2022

NAP

6/13/2022

NAP

Fee

NAP

417,184

139,061

Loan

Colonial Commons

27,000

6.6%

1/31/2024

8/12/2022

NAP

8/12/2022

NAP

Fee

NAP

57,352

Loan

5, 8, C

Pacific View

17,002

2.9%

3/31/2023

4/6/2022

NAP

4/6/2022

15%

Fee

NAP

Springing

Loan

5, 18

One Campus Martius

43,795

3.2%

7/31/2025

5/27/2022

NAP

5/27/2022

NAP

Fee

NAP

3,926,163

560,880

Loan

Sabre Headquarters

NAP

6/21/2022

NAP

7/12/2022

NAP

Fee

NAP

Springing

Loan

Potomac Festival I

10,012

4.0%

4/30/2029

7/22/2022

NAP

7/19/2022

NAP

Fee

NAP

114,525

42,193

Loan

5, 8

Tanger Outlets Columbus

8,900

2.5%

7/31/2030

8/12/2022

NAP

8/12/2022

NAP

Fee

NAP

Springing

Loan

High Street

19,179

3.0%

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

Loan

6, 7

ExchangeRight 59

113,304

23,493

14.01

Property

Mariano’s - Northbrook (Capital), IL

NAP

8/4/2022

NAP

8/4/2022

NAP

Fee

NAP

14.02

Property

Walgreens - Durham (Holloway), NC

NAP

8/19/2022

NAP

8/19/2022

NAP

Fee

NAP

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

NAP

8/22/2022

NAP

8/18/2022

NAP

Fee

NAP

14.04

Property

Walgreens - Eagle Pass ( Main), TX

NAP

9/15/2022

NAP

9/15/2022

NAP

Fee

NAP

14.05

Property

CVS - Greenville (Main), OH

NAP

8/31/2022

NAP

8/23/2022

NAP

Fee

NAP

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

NAP

8/9/2022

NAP

8/9/2022

NAP

Fee

NAP

14.07

Property

Fresenius - Dover (6th), NH

NAP

7/11/2022

NAP

7/11/2022

NAP

Fee

NAP

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

NAP

5/2/2022

NAP

5/2/2022

NAP

Fee

NAP

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

NAP

7/15/2022

NAP

7/15/2022

NAP

Fee

NAP

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

NAP

7/11/2022

8/31/2022

7/11/2022

NAP

Fee

NAP

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

NAP

9/15/2022

NAP

9/15/2022

NAP

Yes - A

Fee

NAP

14.12

Property

Dollar General - Gary (Ridge), IN

NAP

3/30/2022

NAP

3/30/2022

NAP

Fee

NAP

14.13

Property

Dollar General - Baltimore (Greenmount), MD

NAP

6/13/2022

NAP

6/13/2022

NAP

Fee

NAP

14.14

Property

Dollar General - Addis (6th), LA

NAP

9/15/2022

NAP

9/15/2022

NAP

Fee

NAP

14.15

Property

Dollar General - Richmond (H), IN

NAP

9/13/2022

NAP

9/13/2022

NAP

Fee

NAP

Loan

6, 20

Traverse City Hotel Portfolio

176,094

32,283

15.01

Property

Cambria

NAP

9/8/2022

NAP

9/8/2022

NAP

Fee

NAP

15.02

Property

Comfort Inn

NAP

9/8/2022

NAP

9/8/2022

NAP

Fee

NAP

15.03

Property

Best Western Plus

NAP

9/8/2022

NAP

9/8/2022

NAP

Fee

NAP

Loan

Inn at 500 Capitol – Boise, ID

NAP

9/8/2022

NAP

9/8/2022

NAP

Leasehold

2/28/2047

3, 30-year

11/13/2381

Yes

115,496

19,249

Loan

2470 2490 Paseo Verde Pkwy

8,763

7.7%

9/30/2026

8/17/2022

NAP

8/17/2022

NAP

Fee

NAP

12,623

Loan

Hyatt Place – Anchorage, AK

NAP

7/26/2022

NAP

7/26/2022

Fee

NAP

50,964

25,482

Loan

Gateway I Office

4,455

4.4%

1/31/2028

7/25/2022

NAP

8/29/2022

Fee

NAP

29,252

Loan

Johnson County Office Portfolio

294,783

49,130

20.01

Property

8725-8735 Rosehill Road

5,132

4.5%

6/30/2023

7/13/2022

NAP

8/3/2022

NAP

Fee

NAP

20.02

Property

8700 State Line Road

7,254

7.7%

12/31/2023

7/13/2022

NAP

8/3/2022

NAP

Fee

NAP

20.03

Property

14425 College Blvd

4,145

7.4%

8/31/2025

7/13/2022

NAP

8/3/2022

NAP

Fee

NAP

Loan

535 Springfield Ave

3,811

8.7%

4/30/2024

6/22/2022

NAP

6/22/2022

NAP

Fee

NAP

44,712

22,356

Loan

Rooney Ranch

8,970

6.7%

1/31/2032

6/30/2022

NAP

6/30/2022

NAP

Fee

NAP

106,437

26,610

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

NAP

8/22/2022

NAP

8/22/2022

Fee

NAP

125,561

15,695

Loan

US Storage Center – Montrose, CA

NAP

6/23/2022

NAP

6/23/2022

15%

Fee

NAP

27,920

5,584

Loan

21, 22

312 Broadway

NAP

8/3/2022

NAP

8/1/2022

NAP

Fee

NAP

8,397

Loan

Del Ray II MHP

NAP

5/3/2022

NAP

5/3/2022

NAP

Fee

NAP

21,485

4,297

Loan

Old Barn Self Storage

NAP

7/6/2022

NAP

7/7/2022

Fee

NAP

44,020

8,804

Loan

24, G

Mountain Shadows MHC

NAP

9/29/2022

NAP

9/29/2022

18%

Fee

NAP

3,673

Loan

Lonestar Pavilion

3,125

2.9%

6/30/2025

8/15/2022

NAP

9/29/2022

NAP

Fee

NAP

256,795

23,345

Loan

54 West 47th St

860

5.1%

12/31/2025

7/8/2022

NAP

7/8/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

Harway Terrace, Inc.

NAP

7/12/2022

NAP

7/11/2022

NAP

Fee

NAP

170,079

85,040

Loan

6, 26

National Self Storage - ELP

99,630

11,070

32.01

Property

National Self Storage - ELP6

NAP

9/6/2022

NAP

9/6/2022

NAP

Fee

NAP

32.02

Property

National Self Storage - ELP5

NAP

9/6/2022

NAP

9/6/2022

NAP

Fee

NAP

Loan

30 East Santa Clara

1,467

7.4%

9/30/2027

9/14/2022

NAP

9/13/2022

18%

Fee

NAP

14,416

7,208

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

NAP

7/18/2022

NAP

7/19/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

NAP

8/17/2022

NAP

8/18/2022

NAP

Fee

NAP

Springing

Loan

Carlton Building

2,325

5.5%

7/31/2025

6/6/2022

NAP

6/6/2022

32%

Fee

NAP

5,312

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

NAP

8/18/2022

NAP

8/17/2022

NAP

Fee

NAP

50,982

16,994

Loan

Willmott Self Storage

NAP

9/14/2022

NAP

9/16/2022

Fee

NAP

3,825

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

NAP

8/9/2022

NAP

8/8/2022

NAP

Fee

NAP

26,035

13,017

Loan

9, 10, 11, H

Capitol House Tenants Corp.

NAP

8/17/2022

NAP

8/19/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

NAP

7/26/2022

NAP

7/26/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

NAP

7/1/2022

NAP

7/6/2022

NAP

Fee

NAP

11,407

Loan

9, 10, 11, H

132 East 19th Street, Inc.

NAP

8/26/2022

NAP

8/25/2022

NAP

Fee

NAP

39,068

19,534

Loan

9, 10, 11, H

31-14 Owners Corp.

NAP

7/1/2022

NAP

7/1/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

NAP

8/5/2022

NAP

8/5/2022

NAP

Fee

NAP

Springing

Loan

9, 11, H

Advance Homes Association, Inc.

NAP

4/19/2022

NAP

4/27/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

NAP

5/17/2022

NAP

5/17/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

Bryna Court Owners Corp.

NAP

7/11/2022

NAP

7/12/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

NAP

7/8/2022

NAP

7/11/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

NAP

6/2/2022

NAP

6/2/2022

NAP

Fee

NAP

Springing

Loan

9, 11, H

Cedar Pond Owners, Inc.

NAP

7/22/2022

NAP

7/25/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

33 Bleecker Street Corp.

NAP

5/16/2022

NAP

5/18/2022

NAP

Fee

NAP

Springing

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

NAP

7/1/2022

NAP

7/1/2022

NAP

Fee

NAP

30,173

10,046

Loan

9, 11, H

96 Perry Street Corp.

NAP

7/12/2022

NAP

7/13/2022

NAP

Fee

NAP

Springing

Loan

9, 11, H

418 St. Johns Place Owners Corp.

NAP

6/23/2022

NAP

6/29/2022

NAP

Fee

NAP

16,662

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

NAP

9/16/2022

NAP

9/20/2022

NAP

Fee

NAP

24,445

12,222

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)
1	Loan	5	1	Concord Mills	0	Springing	0	Springing	0	0	109,888	2,637,302	0	0	0
2	Loan	5 12, A	1	Constitution Center	0	Springing	0	0	0	416,036	Springing	0	0	0	0
3	Loan	5, 13	1	Millennium Boston Retail	0	Springing	0	Springing	0	0	0	0	0	0	0
4	Loan	14	1	10 Java Street	0	Springing	0	1,774	21,664	0	0	0	0	0	0
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	0	Springing	53,331	Springing	0	0	Springing	266,654	0	0	0
6	Loan		1	Allendale Corporate Center	91,837	11,480	0	4,722	169,987	550,000	15,740	550,000	0	0	0
7	Loan		1	Colonial Commons	23,620	11,810	0	9,270	222,475	705,943	29,414	705,943	0	0	0
8	Loan	5, 8, C	1	Pacific View	0	Springing	0	Springing	397,778	0	33,148	1,193,334	0	0	0
9	Loan	5, 18	1	One Campus Martius	0	Springing	28,230	28,230	677,530	1,500,000	169,541	4,000,000	0	0	0
10	Loan	19	1	Sabre Headquarters	13,501	Springing	319,130	Springing	0	2,750,000	0	0	0	0	0
11	Loan	D	1	Potomac Festival I	0	Springing	600,000	3,277	0	1,189,712	Springing	1,000,000	0	0	0
12	Loan	5, 8	1	Tanger Outlets Columbus	0	Springing	0	Springing	177,623	0	59,208	2,841,960	0	0	0
13	Loan	5	1	High Street	0	Springing	5,905,000	Springing	302,262	8,992,000	Springing	1,520,073	0	0	0
14	Loan	6, 7	15	ExchangeRight 59	0	Springing	58,436	Springing	0	500,000	Springing	0	0	0	0
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	7,130	7,130	0	4% of room revenue for the calendar month that is two months prior to the monthly payment date	0	0	0	0	0	0	0
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	0	Springing	0	24,181	0	0	0	0	0	0	0
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	5,324	2,662	0	1,888	22,650	337,000	19,819	440,000	0	0	0
18	Loan		1	Hyatt Place – Anchorage, AK	0	Springing	0	35,000	0	0	0	0	0	0	0
19	Loan		1	Gateway I Office	11,574	3,858	0	1,810	43,440	0	16,770	500,000	0	0	0
20	Loan	6	3	Johnson County Office Portfolio	0.00000000	Springing	241,093	4,410	0.00000000	396,947	33,079	1,190,840	0	0	0
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	0	Springing	0	946	0	265,000	7,276	265,000	0	0	0
22	Loan		1	Rooney Ranch	0	Springing	0	3,546	127,642	250,000	8,397	300,000	0	0	0
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	35,233	3,915	0	16,995	0	0	0	0	0	0	0
24	Loan		1	US Storage Center – Montrose, CA	0	Springing	0	1,469	52,880	0	0	0	0	0	0
25	Loan	21, 22	1	312 Broadway	21,302	1,936	0	623	7,481	0	823	9,870	0	0	0
26	Loan	23	1	Del Ray II MHP	5,757	720	0	475	0	0	0	0	0	0	0
27	Loan	F	1	Old Barn Self Storage	0	Springing	0	594	35,640	0	0	0	0	0	0
28	Loan	24, G	1	Mountain Shadows MHC	12,097	2,419	0	938	0	0	0	0	0	0	0
29	Loan		1	Lonestar Pavilion	7,308	3,654	0	1,336	0	0	6,236	299,340	0	0	0
30	Loan	25	1	54 West 47th St	0	Springing	0	225	2,703	0	2,815	33,784	0	0	0
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
32	Loan	6, 26	2	National Self Storage - ELP	0	Springing	0	1,060	38,160	0	0	0	0	0	0
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	6,786	754	0	527	12,648	0	3,290	150,000	0	0	0
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
36	Loan		1	Carlton Building	6,759	2,253	0	914	0.00000000	175,000	2,989	175,000	0	0	0
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	0	Springing	0	0	0	0	0	0	0	0	0
38	Loan	27	1	Willmott Self Storage	1,143	1,143	0	503	12,072	0	0	0	0	0	0
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	0	Springing	0	0	0	0	0	0	0	0	0
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	0	Springing	0	0	0	0	0	0	0	0	0
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	0	Springing	0	0	0	0	0	0	0	0	0
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	0	Springing	0	0	0	0	0	0	0	0	0
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	0	Springing	0	0	0	0	0	0	0	0	0
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
54	Loan	9, 11, H	1	96 Perry Street Corp.	0	Springing	0	0	0	0	0	0	0	0	0
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	0	Springing	0	0	0	0	0	0	0	0	0

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description
1	Loan	5	1	Concord Mills	0	835,000	0	Outstanding TI/LC Reserve
2	Loan	5 12, A	1	Constitution Center	0	14,343,252	0	Free Rent Reserve
3	Loan	5, 13	1	Millennium Boston Retail	0	0	0	NAP
4	Loan	14	1	10 Java Street	0	0	0	NAP
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	0	2,567,442	0	Free Rent Reserve ($341,636.67); Outstanding TI/LC Reserve ($2,225,805.00)
6	Loan		1	Allendale Corporate Center	0	1,918,142	0	Outstanding TI/LC Reserve ($1,725,609.67); Free Rent Reserve ($192,532.49)
7	Loan		1	Colonial Commons	33,325	0	0	NAP
8	Loan	5, 8, C	1	Pacific View	0	0	0	NAP
9	Loan	5, 18	1	One Campus Martius	0	3,851,373	0	Outstanding TI/LC
10	Loan	19	1	Sabre Headquarters	0	80,000	0	Existing TI/LC
11	Loan	D	1	Potomac Festival I	0	2,630,246	0	Gap Rent Reserve ($530,397.36); Existing TI/LC Reserve ($2,099,848.33)
12	Loan	5, 8	1	Tanger Outlets Columbus	0	0	0	NAP
13	Loan	5	1	High Street	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)
14	Loan	6, 7	15	ExchangeRight 59	32,885	5,000	0	Environmental Reserve
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	0	1,040,000	Springing	Seasonality Reserve
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	22,770	14,667	14,667	Ground Rent Reserve
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	0.00000000	71,292	0	Free Rent Reserve ($26,160.18); Outstanding TI&LC Reserve ($45,132.00)
18	Loan		1	Hyatt Place – Anchorage, AK	0	0	0	NAP
19	Loan		1	Gateway I Office	0	1,779,547	0	Existing TI/LC
20	Loan	6	3	Johnson County Office Portfolio	271,836	94,345	0	Taylor Group - Outstanding Prepaid Rent Credit ($6,834.01); OWLFI - Outstanding TI Allowance ($20,000.00); Farm Journal - Outstanding TI Allowance ($26,312.00); Houlihan’s - Outstanding LL Work (Heating Ducts) ($2,490.00); KC Metro Law - Outstanding TI Allowance ($1,000.00); Pacific Commercial - Outstanding TI Allowance ($15,000.00); eMoney - Outstanding Rent Credit ($22,709.00)
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	0	239,283	0	Outstanding TI&LC Reserve ($196,000.00); Green Street Rent Reserve ($43,283.34)
22	Loan		1	Rooney Ranch	115,520	0	0	NAP
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	0	0	0	NAP
24	Loan		1	US Storage Center – Montrose, CA	244,875	0	0	NAP
25	Loan	21, 22	1	312 Broadway	0	157,000	0	Free Rent Reserve ($110,000.00); Outstanding TI Reserve ($47,000.00)
26	Loan	23	1	Del Ray II MHP	0	0	0	NAP
27	Loan	F	1	Old Barn Self Storage	0	0	0	NAP
28	Loan	24, G	1	Mountain Shadows MHC	0	0	0	NAP
29	Loan		1	Lonestar Pavilion	81,750	150,000	0	Outstanding Leasing Obligations
30	Loan	25	1	54 West 47th St	375	0	0	NAP
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	0	$1,258,571.25, $700,000, $330,000, $210,000	0	Collateral Security Agreement For Capital Improvements, Collateral Security Agreement For General Capital Improvements, Collateral Security Agreement Re: Maintenance Arrears, Collateral Security Agreement For Litigation
32	Loan	6, 26	2	National Self Storage - ELP	0	0	0	NAP
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	0	8,296	0	Upfront Reserve
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	0	650,000	0	Collateral Security Agreement For Litigation
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	0	687,500	0	Collateral Security Agreement For Capital Improvements
36	Loan		1	Carlton Building	0	0	0	NAP
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	0	74,951	0	Collateral Security Agreement For Capital Improvements
38	Loan	27	1	Willmott Self Storage	0	0	0	NAP
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	0	402,794	0	Collateral Security Agreement For Capital Improvements
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	0	0	0	NAP
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	0	100,000	0	Collateral Security Agreement For Capital Improvements
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	0	400,000	0	Collateral Security Agreement For Capital Improvements
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	0	400,000	0	Collateral Security Agreement For Capital Improvements
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	0	0	0	NAP
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	0	0	0	NAP
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	0	1,500,000	0	Collateral Security Agreement For Capital Improvements
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	0	$50,000, $40,000	0	Collateral Security Agreement For Capital Improvements, Collateral Security Agreement Re: Maintenance Arrears
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	0	$250,000, $16,000	0	Collateral Security Agreement For Capital Improvements, Collateral Security Agreement Re: Arrears
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	0	35,000	0	Collateral Security Agreement Re: Maintenance Arrears
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	0	0	0	NAP
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	0	0	0	NAP
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	0	75,000	0	Collateral Security Agreement For Litigation
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	0	0	0	NAP
54	Loan	9, 11, H	1	96 Perry Street Corp.	0	0	0	NAP
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	0	0	0	NAP
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	0	6,125	0	Collateral Security Agreement For Capital Improvements

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
1	Loan	5	1	Concord Mills	0	0	NAP
2	Loan	5 12, A	1	Constitution Center	0	0	NAP
3	Loan	5, 13	1	Millennium Boston Retail	0	0	NAP
4	Loan	14	1	10 Java Street	0	0	NAP
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	0	0	NAP
6	Loan		1	Allendale Corporate Center	0	0	NAP
7	Loan		1	Colonial Commons	0	0	NAP
8	Loan	5, 8, C	1	Pacific View	0	0	NAP
9	Loan	5, 18	1	One Campus Martius	0	0	NAP
10	Loan	19	1	Sabre Headquarters	0	0	NAP
11	Loan	D	1	Potomac Festival I	0	0	NAP
12	Loan	5, 8	1	Tanger Outlets Columbus	0	0	NAP
13	Loan	5	1	High Street	0	0	NAP
14	Loan	6, 7	15	ExchangeRight 59	0	0	NAP
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	0	0	NAP
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	0	0	NAP
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	0.00000000	0	NAP
18	Loan		1	Hyatt Place – Anchorage, AK	0	0	NAP
19	Loan		1	Gateway I Office	0	0	NAP
20	Loan	6	3	Johnson County Office Portfolio	0.00000000	0	NAP
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	0	0	NAP
22	Loan		1	Rooney Ranch	0	0	NAP
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	0	0	NAP
24	Loan		1	US Storage Center – Montrose, CA	0	0	NAP
25	Loan	21, 22	1	312 Broadway	0	1,300,000	On the date that Borrower provides to Lender the SM Diagnostics Satisfaction Documents, provided that an Event of Default shall not have occurred and then be continuing, Lender shall promptly, but not later than five (5) Business Days after receipt of the SM Diagnostics Satisfaction Documents, release to Borrower (or as directed by Borrower) the SM Diagnostics Funds. In the event that Borrower does not deliver the SM Diagnostics Satisfaction Documents to Lender on or before the date that is one year from the Closing Date (the “SM Diagnostics Due Date”), Lender shall apply the SM Diagnostics Funds to a partial prepayment of the Loan together with the applicable Yield Maintenance Premium.
26	Loan	23	1	Del Ray II MHP	0	500,000	So long as no event of default has occurred, in the event holdback funds have not been disbursed pursuant to the terms of the loan agreement before 10/11/2024, lender shall (i) first, apply funds to the prepayment of the loan in an amount equal to the lesser of (A) the remaining holdback funds (B) the amount that, after giving effect to such prepayment, will result in a debt yield of 9.25%, (ii) second, apply funds, if any, towards the payment of the applicable yield maintenance premium and interest shortfall, and (iii) third, disburse any remaining holdback funds, if any, to the borrower
27	Loan	F	1	Old Barn Self Storage	0	0	NAP
28	Loan	24, G	1	Mountain Shadows MHC	0	0	NAP
29	Loan		1	Lonestar Pavilion	0	0	NAP
30	Loan	25	1	54 West 47th St	0	0	NAP
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	0	0	NAP
32	Loan	6, 26	2	National Self Storage - ELP	0	0	NAP
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	0	0	NAP
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	0	0	NAP
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	0	0	NAP
36	Loan		1	Carlton Building	0	0	NAP
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	0	0	NAP
38	Loan	27	1	Willmott Self Storage	0	0	NAP
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	0	0	NAP
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	0	0	NAP
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	0	0	NAP
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	0	0	NAP
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	0	0	NAP
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	0	0	NAP
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	0	0	NAP
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	0	0	NAP
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	0	0	NAP
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	0	0	NAP
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	0	0	NAP
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	0	0	NAP
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	0	0	NAP
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	0	0	NAP
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	0	0	NAP
54	Loan	9, 11, H	1	96 Perry Street Corp.	0	0	NAP
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	0	0	NAP
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	0	0	NAP

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Lockbox Type

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Loan

Concord Mills

Hard

Springing

Yes

100,000,000

135,000,000

857,557.86

1,492,785.91

NAP

Loan

5 12, A

Constitution Center

Hard

Springing

Yes

60,000,000

338,000,000

870,843.70

1,025,431.34

52,000,000

Loan

5, 13

Millennium Boston Retail

Hard

Springing

Yes

NAP

59,954,991

29,977,495

187,062.87

561,188.62

NAP

Loan

10 Java Street

Hard

Springing

Yes

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

Hard

Springing

Yes

NAP

Loan

Allendale Corporate Center

Hard

Springing

Yes

NAP

Loan

Colonial Commons

Hard

Springing

Yes

NAP

Loan

5, 8, C

Pacific View

Hard

Springing

Yes

42,000,000

30,000,000

166,405.15

399,372.35

NAP

Loan

5, 18

One Campus Martius

Hard

Springing

Yes

41,000,000

177,000,000

900,282.64

1,108,822.69

NAP

Loan

Sabre Headquarters

Hard

In Place

Yes

NAP

Loan

Potomac Festival I

Soft

Springing

Yes

NAP

Loan

5, 8

Tanger Outlets Columbus

Hard

Springing

Yes

39,050,000

31,950,000

168,757.94

375,017.64

NAP

Loan

High Street

Hard

In Place

Yes

38,395,000

100,000,000

452,194.44

625,814.50

NAP

Loan

6, 7

ExchangeRight 59

Hard

Springing

Yes

NAP

14.01

Property

Mariano’s - Northbrook (Capital), IL

14.02

Property

Walgreens - Durham (Holloway), NC

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

14.04

Property

Walgreens - Eagle Pass ( Main), TX

14.05

Property

CVS - Greenville (Main), OH

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

14.07

Property

Fresenius - Dover (6th), NH

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

14.12

Property

Dollar General - Gary (Ridge), IN

14.13

Property

Dollar General - Baltimore (Greenmount), MD

14.14

Property

Dollar General - Addis (6th), LA

14.15

Property

Dollar General - Richmond (H), IN

Loan

6, 20

Traverse City Hotel Portfolio

Springing

Yes

NAP

15.01

Property

Cambria

15.02

Property

Comfort Inn

15.03

Property

Best Western Plus

Loan

Inn at 500 Capitol – Boise, ID

Springing

Yes

NAP

Loan

2470 2490 Paseo Verde Pkwy

Soft

Springing

Yes

NAP

Loan

Hyatt Place – Anchorage, AK

Springing

Yes

NAP

Loan

Gateway I Office

Hard

In Place

Yes

NAP

Loan

Johnson County Office Portfolio

Hard

Springing

Yes

NAP

20.01

Property

8725-8735 Rosehill Road

20.02

Property

8700 State Line Road

20.03

Property

14425 College Blvd

Loan

535 Springfield Ave

Hard

Springing

Yes

NAP

Loan

Rooney Ranch

Soft

Springing

Yes

NAP

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

Hard

Springing

Yes

NAP

Loan

US Storage Center – Montrose, CA

Springing

Yes

NAP

Loan

21, 22

312 Broadway

Springing

Yes

NAP

Loan

Del Ray II MHP

Springing

Yes

NAP

Loan

Old Barn Self Storage

Springing

Yes

NAP

Loan

24, G

Mountain Shadows MHC

Springing

Yes

NAP

Loan

Lonestar Pavilion

Hard

Springing

Yes

NAP

Loan

54 West 47th St

Springing

Yes

NAP

Loan

9, 10, 11, H

Harway Terrace, Inc.

None

NAP

Loan

6, 26

National Self Storage - ELP

Springing

Yes

NAP

32.01

Property

National Self Storage - ELP6

32.02

Property

National Self Storage - ELP5

Loan

30 East Santa Clara

Springing

Yes

NAP

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

None

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

None

NAP

Loan

Carlton Building

Springing

Yes

NAP

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

None

NAP

Loan

Willmott Self Storage

Springing

Yes

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

None

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

None

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

None

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

None

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

None

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

None

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

None

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

None

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

None

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

None

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

None

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

None

NAP

250,000

Loan

9, 11, H

Cedar Pond Owners, Inc.

None

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

None

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

None

NAP

Loan

9, 11, H

96 Perry Street Corp.

None

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

None

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

None

NAP

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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)

Loan

Concord Mills

NAP

235,000,000

1,492,785.91

39.8%

2.02

16.0%

NAP

Loan

5 12, A

Constitution Center

3.92000%

450,000,000

1,197,657.27

49.2%

3.68

12.5%

NAP

Loan

5, 13

Millennium Boston Retail

NAP

89,932,486

561,188.62

44.5%

1.47

11.7%

NAP

Loan

10 Java Street

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

NAP

Loan

Allendale Corporate Center

NAP

Loan

Colonial Commons

NAP

Loan

5, 8, C

Pacific View

NAP

72,000,000

399,372.35

42.7%

2.17

15.4%

NAP

Loan

5, 18

One Campus Martius

NAP

218,000,000

1,108,822.69

60.1%

1.74

11.5%

NAP

Loan

Sabre Headquarters

NAP

Loan

Potomac Festival I

NAP

Loan

5, 8

Tanger Outlets Columbus

NAP

71,000,000

375,017.64

58.5%

1.9

13.1%

NAP

Loan

High Street

NAP

138,395,000

625,814.50

71.5%

1.61

8.8%

NAP

Loan

6, 7

ExchangeRight 59

NAP

14.01

Property

Mariano’s - Northbrook (Capital), IL

14.02

Property

Walgreens - Durham (Holloway), NC

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

14.04

Property

Walgreens - Eagle Pass ( Main), TX

14.05

Property

CVS - Greenville (Main), OH

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

14.07

Property

Fresenius - Dover (6th), NH

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

14.12

Property

Dollar General - Gary (Ridge), IN

14.13

Property

Dollar General - Baltimore (Greenmount), MD

14.14

Property

Dollar General - Addis (6th), LA

14.15

Property

Dollar General - Richmond (H), IN

Loan

6, 20

Traverse City Hotel Portfolio

NAP

15.01

Property

Cambria

15.02

Property

Comfort Inn

15.03

Property

Best Western Plus

Loan

Inn at 500 Capitol – Boise, ID

NAP

Loan

2470 2490 Paseo Verde Pkwy

NAP

Loan

Hyatt Place – Anchorage, AK

NAP

Loan

Gateway I Office

NAP

Loan

Johnson County Office Portfolio

NAP

20.01

Property

8725-8735 Rosehill Road

20.02

Property

8700 State Line Road

20.03

Property

14425 College Blvd

Loan

535 Springfield Ave

NAP

Loan

Rooney Ranch

NAP

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

NAP

Loan

US Storage Center – Montrose, CA

NAP

Loan

21, 22

312 Broadway

NAP

Loan

Del Ray II MHP

NAP

Loan

Old Barn Self Storage

NAP

Loan

24, G

Mountain Shadows MHC

NAP

Loan

Lonestar Pavilion

NAP

Loan

54 West 47th St

NAP

Loan

9, 10, 11, H

Harway Terrace, Inc.

greater of 3.50% or the Prime Rate

8,492,221

47,413.11

6.6%

9.73

66.9%

NAP

Loan

6, 26

National Self Storage - ELP

NAP

32.01

Property

National Self Storage - ELP6

32.02

Property

National Self Storage - ELP5

Loan

30 East Santa Clara

NAP

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

greater of 3.50% or the Prime Rate

8,991,005

42,981.84

9.0%

10.28

60.3%

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

greater of 3.50% or the Prime Rate

7,796,352

37,620.95

27.4%

5.22

30.6%

NAP

Loan

Carlton Building

NAP

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

greater of 3.75% or Prime Rate +0.25%

3,350,000

16,407.25

17.3%

2.82

16.9%

NAP

Loan

Willmott Self Storage

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

greater of 3.70% or the Prime Rate

3,200,000

14,959.09

11.3%

3.8

21.6%

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

greater of 3.50% or the Prime Rate

3,198,757

16,182.44

15.7%

7.22

44.5%

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

greater of 3.75% or Prime Rate +0.25%

2,946,959

15,457.45

7.0%

7.14

45.3%

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

greater of 3.70% or the Prime Rate

3,000,000

13,053.82

14.7%

3.96

21.1%

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

greater of 3.70% or the Prime Rate

2,750,000

12,905.97

8.1%

4.13

23.4%

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

greater of 3.50% or the Prime Rate

2,700,000

15,520.90

17.9%

3.64

25.6%

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

greater of 3.50% or the Prime Rate

2,249,127

11,183.36

13.5%

7.31

44.1%

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

greater of 3.65% or the Prime Rate

1,698,421

9,145.16

8.4%

7.29

47.5%

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

greater of 3.75% or Prime Rate +0.25%

1,696,589

9,141.54

10.7%

4.13

27.0%

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

greater of 3.75% or Prime Rate +0.25%

1,895,139

10,377.91

11.5%

5.14

34.2%

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

greater of 3.70% or the Prime Rate

1,700,000

7,740.20

19.2%

4.67

27.1%

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

greater of 3.75% or Prime Rate +0.25%

1,497,191

7,979.87

4.9%

8.37

54.6%

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

greater of 4.00% or the Prime Rate

1,348,185

6,762.28

13.8%

4.63

28.0%

NAP

Loan

9, 11, H

96 Perry Street Corp.

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

greater of 3.90% or the Prime Rate

1,199,658

6,530.41

10.1%

5.09

33.9%

NAP

A-1-13

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type	Sponsor
1	Loan	5	1	Concord Mills	NAP	No	NAP	SPG LP
2	Loan	5 12, A	1	Constitution Center	NAP	No	NAP	MetLife, Inc. and New York Common Retirement Fund
3	Loan	5, 13	1	Millennium Boston Retail	NAP	No	NAP	Millennium Partners
4	Loan	14	1	10 Java Street	NAP	No	NAP	Kenneth Chan
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	NAP	No	NAP	Schottenstein Realty LLC
6	Loan		1	Allendale Corporate Center	NAP	Yes	Mezzanine	Anthony M. Laino and Paul J. Laino
7	Loan		1	Colonial Commons	NAP	No	NAP	Ramesh Bathini
8	Loan	5, 8, C	1	Pacific View	NAP	No	NAP	The Macerich Company
9	Loan	5, 18	1	One Campus Martius	NAP	No	NAP	Bedrock Detroit
10	Loan	19	1	Sabre Headquarters	NAP	Yes	Subordinate Unsecured	David Placek, BDP Holdings LLC and Placek Enterprises LLC
11	Loan	D	1	Potomac Festival I	NAP	No	NAP	Gary D. Rappaport
12	Loan	5, 8	1	Tanger Outlets Columbus	NAP	No	NAP	Simon Property Group, L.P. and Tanger Properties Limited Partnership
13	Loan	5	1	High Street	NAP	No	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
14	Loan	6, 7	15	ExchangeRight 59	NAP	No	NAP	David Fisher, Joshua Ungerecht and Warren Thomas
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	NAP	No	NAP	Alexander G. Mowczan and Frederick A. Hackl
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	NAP	Yes	Mezzanine	Obie Companies Incorporated
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	NAP	No	NAP	Christopher L. Emanuel
18	Loan		1	Hyatt Place – Anchorage, AK	NAP	No	NAP	Michael C. Bingham
19	Loan		1	Gateway I Office	NAP	No	NAP	James V. Pieri
20	Loan	6	3	Johnson County Office Portfolio	NAP	No	NAP	Zachary D. Batson
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	NAP	No	NAP	David T. Welsh and Mark R. Yeager
22	Loan		1	Rooney Ranch	NAP	No	NAP	Scott T. Archer, David S. Coia and Daniel L. Vietto
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	NAP	No	NAP	James M. Flagg and Steven L. Hughes
24	Loan		1	US Storage Center – Montrose, CA	NAP	No	NAP	Westport Properties, Inc.
25	Loan	21, 22	1	312 Broadway	NAP	No	NAP	Mohammad Billah
26	Loan	23	1	Del Ray II MHP	NAP	No	NAP	Brooke Torres and Christian Torres
27	Loan	F	1	Old Barn Self Storage	NAP	No	NAP	Gregory J. Drennan, Timothy E. Wright, Kenneth M. Pratt and Kenneth Pratt and Cynthia Pratt Family Trust
28	Loan	24, G	1	Mountain Shadows MHC	NAP	No	NAP	Cirrus Group LLC
29	Loan		1	Lonestar Pavilion	NAP	No	NAP	Edward Urlik
30	Loan	25	1	54 West 47th St	NAP	No	NAP	Angel Ross
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	NAP	Yes	Unsecured	NAP
32	Loan	6, 26	2	National Self Storage - ELP	NAP	No	NAP	Travis M. Morrow, Robert H. Schoff, Robert H. Schoff Revocable Trust Dated August 6, 2002 and Restated March 24, 2016, Wyatt Campbell and Donald R. Clausen
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	NAP	No	NAP	Jeff Arrillaga, Gary Dillabough and Brad Buss
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	NAP	Yes	Unsecured	NAP
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	NAP	Yes	Unsecured	NAP
36	Loan		1	Carlton Building	NAP	No	NAP	Roberson Building Company
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	NAP	Yes	Unsecured	NAP
38	Loan	27	1	Willmott Self Storage	NAP	No	NAP	James R. Patterson
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	NAP	Yes	Unsecured	NAP
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	NAP	Yes	Unsecured	NAP
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	NAP	Yes	Unsecured	NAP
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	NAP	Yes	Unsecured	NAP
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	NAP	Yes	Unsecured	NAP
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	NAP	Yes	Unsecured	NAP
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	NAP	Yes	Unsecured	NAP
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	NAP	Yes	Unsecured	NAP
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	NAP	Yes	Unsecured	NAP
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	NAP	Yes	Unsecured	NAP
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	NAP	Yes	Unsecured	NAP
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	NAP	Yes	Unsecured	NAP
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	NAP	Yes	Unsecured	NAP
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	NAP	Yes	Unsecured	NAP
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	NAP	Yes	Unsecured	NAP
54	Loan	9, 11, H	1	96 Perry Street Corp.	NAP	Yes	Unsecured	NAP
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	NAP	Yes	Unsecured	NAP
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	NAP	Yes	Unsecured	NAP

A-1-14

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)
1	Loan	5	1	Concord Mills	Simon Property Group, L.P.	No	No	Refinance		235,000,000	2,182,600
2	Loan	5 12, A	1	Constitution Center	NAP	No	No	Refinance		398,000,000	0
3	Loan	5, 13	1	Millennium Boston Retail	Millennium CAF II LLC	No	No	Refinance		90,000,000	1,310,524
4	Loan	14	1	10 Java Street	Kenneth Chan	No	No	Refinance		50,000,000	0
5	Loan	15, 16, 17, B	1	Crossways Shopping Center	Schottenstein Realty LLC	No	No	Refinance		49,500,000	0
6	Loan		1	Allendale Corporate Center	Michael E. Laino 2012 Family Trust, Arlene Laino 2012 Family Trust, Anthony M. Laino, Paul J. Laino, Marianne Laino 2012 Family Trust and Anthony M. Laino 2012 Family Trust	No	No	Refinance		44,000,000	0
7	Loan		1	Colonial Commons	Ramesh Bathini	No	No	Acquisition		44,000,000	26,397,166
8	Loan	5, 8, C	1	Pacific View	The Macerich Partnership, L.P.	No	No	Refinance		72,000,000	39,631,693
9	Loan	5, 18	1	One Campus Martius	Rock Backer LLC	No	No	Refinance		218,000,000	0
10	Loan	19	1	Sabre Headquarters	David Placek, BDP Holdings, LLC and Placek Enterprises LLC	Yes	No	Acquisition		40,000,000	41,564,915
11	Loan	D	1	Potomac Festival I	Gary D. Rappaport and The Gary D. Rappaport Revocable Trust	No	No	Recapitalization		40,000,000	1,420,312
12	Loan	5, 8	1	Tanger Outlets Columbus	Simon Property Group, L.P. and Tanger Properties Limited Partnership	No	No	Refinance		71,000,000	733,943
13	Loan	5	1	High Street	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	No	Yes	Acquisition		138,395,000	73,306,459
14	Loan	6, 7	15	ExchangeRight 59	David Fisher, Joshua Ungerecht and Warren Thomas	Yes	No	Acquisition		36,000,000	53,244,800
14.01	Property		1	Mariano’s - Northbrook (Capital), IL
14.02	Property		1	Walgreens - Durham (Holloway), NC
14.03	Property		1	CVS Pharmacy- Robinson (Steubenville), PA
14.04	Property		1	Walgreens - Eagle Pass ( Main), TX
14.05	Property		1	CVS - Greenville (Main), OH
14.06	Property		1	Tractor Supply Company - Carrollton (Park), GA
14.07	Property		1	Fresenius - Dover (6th), NH
14.08	Property		1	Dollar Tree - Forest Park (Roosevelt), IL
14.09	Property		1	Dollar Tree - El Paso (Yarbrough), TX
14.10	Property		1	Dollar Tree - Owensboro (Parrish), KY
14.11	Property		1	Dollar General- Denham Springs (Lockhart), LA
14.12	Property		1	Dollar General - Gary (Ridge), IN
14.13	Property		1	Dollar General - Baltimore (Greenmount), MD
14.14	Property		1	Dollar General - Addis (6th), LA
14.15	Property		1	Dollar General - Richmond (H), IN
15	Loan	6, 20	3	Traverse City Hotel Portfolio	Alexander G. Mowczan and Frederick A. Hackl	No	No	Refinance		23,500,000	0
15.01	Property		1	Cambria
15.02	Property		1	Comfort Inn
15.03	Property		1	Best Western Plus
16	Loan		1	Inn at 500 Capitol – Boise, ID	Obie Companies Incorporated	No	No	Refinance
17	Loan	E	1	2470 2490 Paseo Verde Pkwy	Christopher L. Emanuel	No	No	Acquisition
18	Loan		1	Hyatt Place – Anchorage, AK	Bingham Securities, LLC	No	No	Refinance
19	Loan		1	Gateway I Office	James V. Pieri	No	No	Refinance
20	Loan	6	3	Johnson County Office Portfolio	Zachary D. Batson	No	No	Acquisition
20.01	Property		1	8725-8735 Rosehill Road
20.02	Property		1	8700 State Line Road
20.03	Property		1	14425 College Blvd
21	Loan		1	535 Springfield Ave	David T. Welsh and Mark R. Yeager	No	No	Refinance
22	Loan		1	Rooney Ranch	Scott T. Archer, Carol Archer, David S. Coia, Daniel L. Vietto and Karen Vietto	No	No	Refinance
23	Loan		1	Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA	James M. Flagg and Steven L. Hughes	No	No	Refinance
24	Loan		1	US Storage Center – Montrose, CA	Hoeven Family Partnership, L.P., Ira N. Mendelsohn Trust Dated November 3, 1981 and Ira Mendelsohn	No	No	Refinance
25	Loan	21, 22	1	312 Broadway	Mohammad Motasim Billah, Mohammad Wasim Billah, Marzuq Mohammad Billah, The Mohammad W. Billah Family 2016 Irrevocable Trust and The Marzuq M. Billah Family 2016 Irrevocable Trust	No	No	Refinance
26	Loan	23	1	Del Ray II MHP	Brooke Torres and Christian Torres	No	No	Refinance
27	Loan	F	1	Old Barn Self Storage	Gregory J. Drennan, Timothy E. Wright, Kenneth M. Pratt and Kenneth Pratt and Cynthia Pratt Family Trust	No	No	Refinance
28	Loan	24, G	1	Mountain Shadows MHC	Cirrus Group LLC	No	No	Refinance
29	Loan		1	Lonestar Pavilion	Edward Urlik	No	No	Acquisition
30	Loan	25	1	54 West 47th St	Angel Ross	No	No	Refinance
31	Loan	9, 10, 11, H	1	Harway Terrace, Inc.	NAP	No	No	Refinance
32	Loan	6, 26	2	National Self Storage - ELP	Travis M. Morrow, Robert H. Schoff, Robert H. Schoff Revocable Trust Dated August 6, 2002 and Restated March 24, 2016, Wyatt Campbell and Donald R. Clausen	No	Yes	Acquisition
32.01	Property		1	National Self Storage - ELP6
32.02	Property		1	National Self Storage - ELP5
33	Loan		1	30 East Santa Clara	Jeff Arrillaga, Gary Dillabough and Brad Buss	No	No	Refinance
34	Loan	9, 10, 11, H	1	230 Garth Road Owners, Inc.	NAP	No	No	Refinance
35	Loan	9, 10, 11, H	1	1523 Central Park Avenue Owners, Inc.	NAP	No	No	Refinance
36	Loan		1	Carlton Building	Sylvia Anne Roberson	No	No	Refinance
37	Loan	9, 10, 11, H	1	185 Marine Ave. Tenants Corp.	NAP	No	No	Refinance
38	Loan	27	1	Willmott Self Storage	James R. Patterson	No	No	Refinance
39	Loan	9, 10, 11, H	1	296 Sterling Arms Owners Corp.	NAP	No	No	Refinance
40	Loan	9, 10, 11, H	1	Capitol House Tenants Corp.	NAP	No	No	Refinance
41	Loan	9, 10, 11, H	1	Clifton & Classon Apt. Corp.	NAP	No	No	Refinance
42	Loan	9, 10, 11, H	1	95 Park Terrace East Owners, Inc.	NAP	No	No	Refinance
43	Loan	9, 10, 11, H	1	132 East 19th Street, Inc.	NAP	No	No	Refinance
44	Loan	9, 10, 11, H	1	31-14 Owners Corp.	NAP	No	No	Refinance
45	Loan	9, 10, 11, H	1	Fountain Gardens Owners Corp.	NAP	No	No	Refinance
46	Loan	9, 11, H	1	Advance Homes Association, Inc.	NAP	No	No	Recapitalization
47	Loan	9, 10, 11, H	1	36 West 35th Apartment Corp.	NAP	No	No	Refinance
48	Loan	9, 10, 11, H	1	Bryna Court Owners Corp.	NAP	No	No	Refinance
49	Loan	9, 10, 11, H	1	326-328 East 73rd Street Residents, Inc.	NAP	No	No	Refinance
50	Loan	9, 10, 11, H	1	463 Summit Avenue Owners’, Inc.	NAP	No	No	Refinance
51	Loan	9, 11, H	1	Cedar Pond Owners, Inc.	NAP	No	No	Refinance
52	Loan	9, 10, 11, H	1	33 Bleecker Street Corp.	NAP	No	No	Refinance
53	Loan	9, 10, 11, H	1	148 East 84th Street Owners Corp.	NAP	No	No	Refinance
54	Loan	9, 11, H	1	96 Perry Street Corp.	NAP	No	No	Refinance
55	Loan	9, 11, H	1	418 St. Johns Place Owners Corp.	NAP	No	No	Refinance
56	Loan	9, 10, 11, H	1	234 West 16th Street Owners Corp.	NAP	No	No	Refinance

A-1-15

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 (%)

Most Recent ADR ($)

Loan

Concord Mills

237,182,600

235,777,688

569,911

835,000

237,182,600

NAP

Loan

5 12, A

Constitution Center

52,000,000

450,000,000

372,749,794

3,078,877

14,759,288

59,412,042

450,000,000

NAP

Loan

5, 13

Millennium Boston Retail

91,310,524

89,864,937

1,445,586

91,310,524

NAP

Loan

10 Java Street

50,000,000

34,342,055

1,755,571

13,902,374

50,000,000

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

49,500,000

30,267,712

808,918

2,620,773

15,802,598

49,500,000

NAP

Loan

Allendale Corporate Center

44,000,000

33,561,388

1,728,346

2,977,163

5,733,103

44,000,000

NAP

Loan

Colonial Commons

70,397,166

67,500,000

2,076,926

820,240

70,397,166

NAP

Loan

5, 8, C

Pacific View

111,631,693

110,648,828

982,865

111,631,693

NAP

Loan

5, 18

One Campus Martius

218,000,000

187,609,949

1,363,413

9,305,766

19,720,871

218,000,000

NAP

Loan

Sabre Headquarters

81,564,915

76,500,000

1,902,284

3,162,631

81,564,915

NAP

Loan

Potomac Festival I

41,420,312

23,570,488

437,723

4,534,483

12,877,618

41,420,312

NAP

Loan

5, 8

Tanger Outlets Columbus

71,733,943

71,183,233

550,710

71,733,943

NAP

Loan

High Street

211,701,459

192,103,940

1,577,292

18,020,228

211,701,459

NAP

Loan

6, 7

ExchangeRight 59

89,244,800

85,959,453

2,575,722

709,625

89,244,800

NAP

14.01

Property

Mariano’s - Northbrook (Capital), IL

NAP

14.02

Property

Walgreens - Durham (Holloway), NC

NAP

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

NAP

14.04

Property

Walgreens - Eagle Pass ( Main), TX

NAP

14.05

Property

CVS - Greenville (Main), OH

NAP

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

NAP

14.07

Property

Fresenius - Dover (6th), NH

NAP

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

NAP

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

NAP

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

NAP

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

NAP

14.12

Property

Dollar General - Gary (Ridge), IN

NAP

14.13

Property

Dollar General - Baltimore (Greenmount), MD

NAP

14.14

Property

Dollar General - Addis (6th), LA

NAP

14.15

Property

Dollar General - Richmond (H), IN

NAP

Loan

6, 20

Traverse City Hotel Portfolio

23,500,000

14,577,940

803,917

1,223,224

6,894,920

23,500,000

Various

176.37

123.88

70.4%

176.37

15.01

Property

Cambria

6/1/2029

190.86

133.07

69.7%

190.86

15.02

Property

Comfort Inn

12/26/2027

161.31

112.81

69.9%

161.31

15.03

Property

Best Western Plus

11/30/2023

168.63

120.71

71.6%

168.63

Loan

Inn at 500 Capitol – Boise, ID

NAP

264.24

167.98

63.6%

264.53

Loan

2470 2490 Paseo Verde Pkwy

NAP

Loan

Hyatt Place – Anchorage, AK

5/1/2044

193.61

150.51

77.7%

193.61

Loan

Gateway I Office

NAP

Loan

Johnson County Office Portfolio

NAP

20.01

Property

8725-8735 Rosehill Road

NAP

20.02

Property

8700 State Line Road

NAP

20.03

Property

14425 College Blvd

NAP

Loan

535 Springfield Ave

NAP

Loan

Rooney Ranch

NAP

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

1/31/2037

211.29

138.92

65.8%

207.35

Loan

US Storage Center – Montrose, CA

NAP

Loan

21, 22

312 Broadway

NAP

Loan

Del Ray II MHP

NAP

Loan

Old Barn Self Storage

NAP

Loan

24, G

Mountain Shadows MHC

NAP

Loan

Lonestar Pavilion

NAP

Loan

54 West 47th St

NAP

Loan

9, 10, 11, H

Harway Terrace, Inc.

NAP

Loan

6, 26

National Self Storage - ELP

NAP

32.01

Property

National Self Storage - ELP6

NAP

32.02

Property

National Self Storage - ELP5

NAP

Loan

30 East Santa Clara

NAP

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

NAP

Loan

Carlton Building

NAP

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

NAP

Loan

Willmott Self Storage

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

NAP

Loan

9, 10, 11, H

Capitol House Tenants Corp.

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

NAP

Loan

9, 10, 11, H

132 East 19th Street, Inc.

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

NAP

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

NAP

Loan

9, 11, H

Advance Homes Association, Inc.

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

NAP

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

NAP

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

NAP

Loan

9, 10, 11, H

33 Bleecker Street Corp.

NAP

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

NAP

Loan

9, 11, H

96 Perry Street Corp.

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

NAP

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

NAP

A-1-16

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Property
Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Concord Mills

NAP

Loan

5 12, A

Constitution Center

NAP

Loan

5, 13

Millennium Boston Retail

NAP

Loan

10 Java Street

NAP

Loan

15, 16, 17, B

Crossways Shopping Center

NAP

Loan

Allendale Corporate Center

NAP

Loan

Colonial Commons

NAP

Loan

5, 8, C

Pacific View

NAP

Loan

5, 18

One Campus Martius

NAP

Loan

Sabre Headquarters

NAP

Loan

Potomac Festival I

NAP

Loan

5, 8

Tanger Outlets Columbus

NAP

Loan

High Street

NAP

Loan

6, 7

ExchangeRight 59

NAP

14.01

Property

Mariano’s - Northbrook (Capital), IL

NAP

14.02

Property

Walgreens - Durham (Holloway), NC

NAP

14.03

Property

CVS Pharmacy- Robinson (Steubenville), PA

NAP

14.04

Property

Walgreens - Eagle Pass ( Main), TX

NAP

14.05

Property

CVS - Greenville (Main), OH

NAP

14.06

Property

Tractor Supply Company - Carrollton (Park), GA

NAP

14.07

Property

Fresenius - Dover (6th), NH

NAP

14.08

Property

Dollar Tree - Forest Park (Roosevelt), IL

NAP

14.09

Property

Dollar Tree - El Paso (Yarbrough), TX

NAP

14.10

Property

Dollar Tree - Owensboro (Parrish), KY

NAP

14.11

Property

Dollar General- Denham Springs (Lockhart), LA

NAP

14.12

Property

Dollar General - Gary (Ridge), IN

NAP

14.13

Property

Dollar General - Baltimore (Greenmount), MD

NAP

14.14

Property

Dollar General - Addis (6th), LA

NAP

14.15

Property

Dollar General - Richmond (H), IN

NAP

Loan

6, 20

Traverse City Hotel Portfolio

123.88

70.4%

169.75

117.84

69.8%

147.18

82.66

56.5%

15.01

Property

Cambria

133.07

69.7%

183.62

123.94

67.5%

155.46

86.43

55.6%

15.02

Property

Comfort Inn

112.81

69.9%

153.38

110.13

71.8%

138.74

74.78

53.9%

15.03

Property

Best Western Plus

120.71

71.6%

165.98

116.18

70.0%

142.49

85.49

60.0%

Loan

Inn at 500 Capitol – Boise, ID

168.24

63.6%

256.71

142.99

55.7%

231.93

76.54

33.0%

Loan

2470 2490 Paseo Verde Pkwy

NAP

Loan

Hyatt Place – Anchorage, AK

150.51

77.7%

161.15

115.43

71.6%

121.42

57.99

47.8%

Loan

Gateway I Office

NAP

Loan

Johnson County Office Portfolio

NAP

20.01

Property

8725-8735 Rosehill Road

NAP

20.02

Property

8700 State Line Road

NAP

20.03

Property

14425 College Blvd

NAP

Loan

535 Springfield Ave

NAP

Loan

Rooney Ranch

NAP

Loan

Hampton Inn & Suites – Santa Ynez Valley, Buellton, CA

138.92

67.0%

181.65

114.80

63.2%

134.17

54.98

41.0%

Loan

US Storage Center – Montrose, CA

NAP

Loan

21, 22

312 Broadway

NAP

Loan

Del Ray II MHP

NAP

Loan

Old Barn Self Storage

NAP

Loan

24, G

Mountain Shadows MHC

NAP

Loan

Lonestar Pavilion

NAP

Loan

54 West 47th St

NAP

Loan

9, 10, 11, H

Harway Terrace, Inc.

NAP

500,000

92,300,000

8.7%

1.7%

NAP

Loan

6, 26

National Self Storage - ELP

NAP

32.01

Property

National Self Storage - ELP6

NAP

32.02

Property

National Self Storage - ELP5

NAP

Loan

30 East Santa Clara

NAP

Loan

9, 10, 11, H

230 Garth Road Owners, Inc.

NAP

2,000,000

84,850,000

8.2%

0.0%

NAP

Loan

9, 10, 11, H

1523 Central Park Avenue Owners, Inc.

NAP

1,000,000

41,000,000

16.6%

0.7%

NAP

Loan

Carlton Building

NAP

Loan

9, 10, 11, H

185 Marine Ave. Tenants Corp.

NAP

250,000

11,100,000

27.9%

32.6%

129,221

Loan

Willmott Self Storage

NAP

Loan

9, 10, 11, H

296 Sterling Arms Owners Corp.

NAP

500,000

12,400,000

21.8%

9.5%

-28,420

Loan

9, 10, 11, H

Capitol House Tenants Corp.

NAP

500,000

28,100,000

9.6%

0.0%

NAP

Loan

9, 10, 11, H

Clifton & Classon Apt. Corp.

NAP

250,000

25,200,000

10.7%

0.0%

NAP

Loan

9, 10, 11, H

95 Park Terrace East Owners, Inc.

NAP

500,000

11,300,000

22.1%

8.9%

233

Loan

9, 10, 11, H

132 East 19th Street, Inc.

NAP

500,000

15,000,000

15.0%

0.0%

NAP

Loan

9, 10, 11, H

31-14 Owners Corp.

NAP

500,000

12,900,000

17.1%

51.7%

247,940

Loan

9, 10, 11, H

Fountain Gardens Owners Corp.

NAP

500,000

18,700,000

9.4%

42.1%

280,497

Loan

9, 11, H

Advance Homes Association, Inc.

NAP

9,000,000

18.9%

0.0%

NAP

Loan

9, 10, 11, H

36 West 35th Apartment Corp.

NAP

200,000

16,000,000

9.4%

0.0%

NAP

Loan

9, 10, 11, H

Bryna Court Owners Corp.

NAP

200,000

9,100,000

16.4%

35.0%

149,006

Loan

9, 10, 11, H

326-328 East 73rd Street Residents, Inc.

NAP

400,000

15,100,000

9.9%

20.0%

36,269

Loan

9, 10, 11, H

463 Summit Avenue Owners’, Inc.

NAP

500,000

9,140,000

13.1%

0.0%

NAP

Loan

9, 11, H

Cedar Pond Owners, Inc.

NAP

8,700,000

13.8%

12.5%

75,241

Loan

9, 10, 11, H

33 Bleecker Street Corp.

NAP

300,000

14,580,000

8.2%

23.1%

NAV

Loan

9, 10, 11, H

148 East 84th Street Owners Corp.

NAP

200,000

7,100,000

16.2%

0.0%

NAP

Loan

9, 11, H

96 Perry Street Corp.

NAP

17,800,000

6.2%

14.3%

NAP

Loan

9, 11, H

418 St. Johns Place Owners Corp.

NAP

19,000,000

5.8%

20.0%

-31,770

Loan

9, 10, 11, H

234 West 16th Street Owners Corp.

NAP

200,000

7,600,000

13.2%

5.0%

-2,732

A-1-17

	BANK 2022-BNK44
	Footnotes to Annex A-1

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

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties which are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced Mortgage Loan, pari passu loan primary servicing fee rate, in each case applicable to the related Mortgage Loan.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties.

(5)	With respect to Mortgage Loan No. 1, Concord Mills, Mortgage Loan No. 2, Constitution Center, Mortgage Loan No. 3, Millennium Boston Retail, Mortgage Loan No. 8, Pacific View, Mortgage Loan No. 9, One Campus Martius, Mortgage Loan No. 12, Tanger Outlets Columbus and Mortgage Loan No. 13, High Street, such Mortgage Loans are part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “The Constitution Center Pari Passu-A/B Whole Loan,” and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.

(6)	With respect to Mortgage Loan No. 14, ExchangeRight 59, Mortgage Loan No. 15, Traverse City Hotel Portfolio, Mortgage Loan No. 20, Johnson County Office Portfolio, and Mortgage Loan No. 32, National Self Storage - ELP, each such Mortgage Loan is secured by multiple properties. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) 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 Underwritten NCF, among other methods.

(7)	With respect to Mortgage Loan No. 14, ExchangeRight 59, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, or other release conditions in connection with a partial defeasance, partial prepayment or partial assumption of the related Mortgage Loan or substitution of a Mortgaged Property. 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. 8, Pacific View and Mortgage Loan No. 12, Tanger Outlets Columbus, the related loan documents permit an outparcel or other release without prepayment (except, in the case of Pacific View, to the extent of any net proceeds of the transfer of the release parcel) or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

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

(10)	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

A-1-18

	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.

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

(12)	With respect to Mortgage Loan No. 2, Constitution Center, the Appraised Value constitutes the hypothetical As Is value of $914,000,000, which is based on the assumption that a capital reserve account is established to address the GSA’s free rent under its lease agreement dated April 30, 2021 with a lease commencement date of May 1, 2022. At origination, the borrower deposited $14,343,252 into a free rent reserve. The Appraised Value per SF, Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the “As Is” value, without the assumption that such capital reserve account is established, of $900,000,000 as of December 29, 2021 for the Constitution Center Senior Loans are $638, 44.2%, and 44.2%, respectively, and for the Constitution Center Whole Loan are $638, 50.0% and 50.0%, respectively.

(13)	With respect to Mortgage Loan No. 3, Millennium Boston Retail, parking income is 26.7% of Underwritten Effective Gross Income.

(14)	With respect to Mortgage Loan No. 4, 10 Java Street, the Appraised Value of $120,000,000 is based upon the highest and best use as a multifamily development site.

(15)	With respect to Mortgage Loan No. 5, Crossways Shopping Center, the related Mortgaged Property is comprised of one co-borrower’s fee interest in the entirety of the land, and another co-borrower’s leasehold interest under a space lease that it assumed from a previous tenant. The related space lease is between the co-borrowers and expires on November 30, 2040. The portion of the Mortgaged Property that is subject to the space lease between the two borrowers is improved with two junior anchor boxes that are sub-leased to TJ Maxx and Ross Dress For Less, respectively. The rent paid by the sublessees, TJ Maxx and Ross Dress For Less, has been included in loan underwriting.

(16)	With respect to Mortgage Loan No. 5, Crossways Shopping Center, on no more than three occasions during the term of the Mortgage Loan, and no more than once in any twelve month period, the borrower will have a grace period of three days following notice to borrower that any such payment is due.

(17)	With respect to Mortgage Loan No. 5, Crossways Shopping Center, the largest tenant, Value City Furniture, and the fourth largest tenant, DSW Shoe Warehouse, are both affiliates of the borrower.

(18)	With respect to Mortgage Loan No. 9, One Campus Martius, the largest tenant, Rocket Mortgage, which represents approximately 47.4% of underwritten rent, the 3rd largest tenant, Rock Ventures, which represents approximately 6.0% of underwritten rent, and the 4th largest tenant, Building Amenities Wellness Center LLC, which represents approximately 4.0% of underwritten rent, are borrower affiliated tenants.

(19)	With respect to Mortgage Loan No. 10, Sabre Headquarters, in connection with the acquisition of the property, bridge mezzanine financing in the amount of $26,775,000 was obtained from I.B.I Volcano Investments, LLC, (“Volcano”), a fund specializing in short bridge financing to real estate companies in the United States, secured by the ownership interest of the Delaware Statutory Trust depositor in the related borrower. The bridge mezzanine financing matures October 21, 2023 (including a 6-month extension exercisable by the mezzanine borrower), and has an interest rate of 12% per annum. Volcano has entered into an intercreditor agreement acceptable to the lender. Such funding is expressly subordinated to the mortgage loan, and Volcano may not exercise any remedy that results in its control of the borrower or signatory trustee. Additionally, in connection with closing of the acquisition of the property, an affiliate of the seller of the property acquired a 24.94% interest in the borrower for $11,800,000. The mortgage loan’s non-recourse carveout guarantors are obligated to repurchase such interest for the same amount on January 23, 2023, together with accrued interest at 12% per annum and a 1% exit fee. If the interest is not repurchased, the seller affiliate may transfer interests to other investors, and the guarantors are liable for any shortfall.

(20)	With respect to Mortgage Loan No. 15, Traverse City Hotel Portfolio - Best Western Plus, the related Mortgaged Property is currently operated as a Best Western Plus under a license agreement with Best Western International, Inc. which expires November 30, 2023, however, the agreement has automatic one-year renewals if there are no defaults and dues have been paid. The related Mortgage Loan documents provide for full recourse for cancellation, termination or expiration of the franchise agreement in each case without the lender’s prior written consent, until such time as the borrower has entered into a replacement franchise agreement.

(21)	With respect to Mortgage Loan No. 25, 312 Broadway, the Units/SF and Cut-Off Date Balance per Unit or SF is based on the multifamily portion of the property, which is 24 units. The 312 Broadway Property also contains 9,870 SF of retail space, leased to 2 tenants, representing 37.3% of UW Effective Gross Income. The two retail tenants’ % of NRA is based on the retail portion of the property only.

A-1-19

(22)	With respect to Mortgage Loan No. 25, 312 Broadway, the mortgage loan is structured with a $1.3 million holdback to be held by the lender until SM Diagnostics, a future tenant, moves into the building. The particular tenant, being a medical diagnostic and treatment center, is awaiting zoning approval for its interior layouts before completing its fit out. If the borrower does not deliver the relevant completion documents to the lender within 1 year from the closing date of the loan, the lender will apply the relevant funds initially attributable to the holdback towards partial prepayment of the loan with a yield maintenance premium

(23)	For Mortgage Loan No. 26, Del Ray II MHP, there is an economic holdback that was not presented on a net-of basis. Provided no event of default is then continuing, in the event that the holdback reserve funds have not been fully disbursed pursuant to the terms of the mortgage loan documents prior to October 11, 2024, the lender will (i) first, apply the holdback reserve funds to the prepayment of the loan in an amount equal to the lesser of (A) all of the remaining holdback reserve funds and (B) the amount that, after giving effect to such prepayment, will result in a net cash flow debt yield of 9.25%, (ii) second, apply funds, if any, towards the payment of the applicable yield maintenance premium and interest shortfall, and (iii) third, disburse any remaining holdback funds, if any, to the borrower. Assuming that a hypothetical net-of-holdback presentation was used, Cut-Off Date LTV, Maturity Date LTV, UW NOI DSCR, UW NCF DSCR, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield would be 57.3%, 53.4%, 1.20x, 1.20x, 8.5% and 8.5%.

(24)	With respect to Loan No. 28, Mountain Shadows MHC, of the 178 sites 131 are recreational vehicle sites, 44 are manufactured housing sites and 3 are apartments.

(25)	With respect to Mortgage Loan No. 30, 54 West 47th St, the largest tenant, Ross Metals Corporation, is an affiliate of the borrower.

(26)	With respect to Mortgage Loan No. 32, National Self Storage - ELP, 15 of the 900 units are RV parking spaces.

(27)	With respect to Mortgage Loan No. 38, Willmott Self Storage, 157 of the 542 units are RV parking spaces.

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

B.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Open Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Open Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication (in its reasonable determination) to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. Notwithstanding anything contained herein, the Loan may be prepaid without payment of the Yield Maintenance Premium from and after the Open Date.	Crossways Shopping Center

C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Prepayment Date (assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Prepayment Date (or if two

A-1-20

	or more such securities have maturity dates equally close to the Open Prepayment Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium shall be conclusive and binding on Borrower absent manifest error.	Pacific View

D	“Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming, the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. Section 2.7 Prepayments. (a) Except as otherwise provided herein, Borrower shall not have the right to prepay the Loan in whole or in part. On and after May 11, 2032 (the “Open Period Start Date”) or in connection with a StartUp Period Prepayment pursuant to Section 2.8(a) hereof, Borrower may, provided no Event of Default has occurred and is continuing, at its option and upon not fewer than thirty (30) days and not more than ninety (90) days prior notice to Lender (or such shorter period of time as may be permitted by Lender in its sole discretion), prepay the Debt in whole on any date without payment of the Yield Maintenance Premium (other than in connection with a StartUp Period Prepayment for which a Yield Maintenance Premium shall be payable with such prepayment). Any prepayment received by Lender on a date other than a Monthly Payment Date shall include interest which would have accrued thereon to the next Monthly Payment Date (such amounts, the “Interest Shortfall”). 2.8(a) Notwithstanding the foregoing or anything herein to the contrary, in the event the Defeasance Lockout Release Date occurs at any time during the StartUp Date Period, then Borrower shall not be permitted to defease the entire Note until the expiration of the StartUp Date Period, provided, however, Borrower shall be permitted to prepay the Loan during the StartUp Date Period in accordance with Section 2.7, Sections 15.4(b) and 15.4(c) hereof (such prepayment shall be subject to the payment of a Yield Maintenance Premium) (such prepayment, a “StartUp Period Prepayment”).	Potomac Festival I

E.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date of the Calculated Payments (defined below) from the Prepayment Date through the date of the commencement of the Open Period (as hereinafter defined) determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.	2470-2490 Paseo Verde Pkwy

F.	Section 2.7 Prepayments. (a) Prepayment. Except as otherwise provided herein, Borrower shall not have the right to prepay the Loan in whole or in part. On and after the Defeasance Lockout Release Date, Borrower may, provided no Event of Default has occurred and is continuing, at its option (and in lieu of defeasing the entire Loan in accordance with Section 2.8 below) and upon 15 Business Days’ prior notice to Lender (or such shorter period of time as may be permitted by Lender in its sole discretion), prepay the Debt in whole (but not in part) on any Monthly Payment Date. If the Loan is prepaid on and after the Defeasance Lockout Release Date but prior to the Open Period Start Date, whether such prepayment is voluntary, involuntary or concurrently with or after an Event of Default, Borrower shall pay to Lender on such prepayment date the Yield Maintenance Premium and any applicable Interest Shortfall in addition to the outstanding principal balance, all accrued and unpaid interest and other amounts payable under the Loan Documents. On and after the Open Period Start Date, Borrower may, provided no Event of Default has occurred and is continuing, at its option and upon 15 Business Days prior notice to Lender (or such shorter period of time as may be permitted by Lender in its sole but reasonable discretion), prepay the Debt in whole (but not in part) on any Business Day without payment of the Yield Maintenance Premium; provided Borrower shall pay to Lender on such prepayment date any applicable Interest Shortfall in addition to the outstanding principal balance, all accrued and unpaid interest and other amounts payable under the Loan Documents. “Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the

A-1-21

	prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities) as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. “Applicable Percentage” shall mean, as applicable, (i) in connection with any prepayment made pursuant to Section 2.7(a) hereof and provided that no Event of Default then exists, 1%, or (ii) in connection with any other prepayment of the Debt, 3%. “Open Period Start Date” shall mean the Monthly Payment Date occurring 6 months prior to the Maturity Date. “Maturity Date” shall mean August 11, 2032, or such other date on which the final payment of principal of the Note becomes due and payable, whether at such stated maturity date, by declaration of acceleration, or otherwise. “Defeasance Lockout Release Date” shall mean the earlier to occur of (i) the 4th anniversary of the first Monthly Payment Date and (ii) the date that is 2 years from the “startup day” (within the meaning of Section 860G(a)(9) of the IRS Code) of the REMIC Trust established in connection with the last Securitization involving any portion of or interest in the Loan.	Old Barn Self Storage

G.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.	Mountain Shadows MHC

H.	“Yield Maintenance Premium” is equal to the greater of: (A) One percent (1%) of the amount of principal being prepaid; or (B) The product obtained by multiplying: (1) the amount of principal being prepaid, by (2) the difference obtained by subtracting from the Interest Rate on this Note the Yield Rate (as defined below), on the twenty-fifth Business Day preceding (x) the Noticed Prepayment Date, or (y) the date Payee accelerates the indebtedness evidenced by this Note or, except with respect to a Casualty Prepayment (as to which no Prepayment Premium will be payable), otherwise accepts a prepayment by reason of Payee’s application of any collateral or other security to the repayment of any portion of the unpaid principal balance of this Note prior to the Maturity Date and in the absence of acceleration, by (3) the present value factor calculated using the following formula: (1 - (1 + r)^(-n/12)) / r r = Yield Rate n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date. As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places): (((a-b) / (x-y)) x (z-y)) + b a = the yield for the longer U.S. Treasury constant maturity b = the yield for the shorter U.S. Treasury constant maturity x = the term of the longer U.S. Treasury constant maturity y = the term of the shorter U.S. Treasury constant maturity z = “n” (as defined in the present value factor calculation above) divided by 12. Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term will be used, and interpolation will not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee will determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.	All NBC Loans

A-1-22

Bank 2022-BNK44 FWPFree writing prospectus