Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-257991-04

WFCM 2022-C62 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES 

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS 

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator (1)	Mortgage Loan Seller (1)	Related Group	Crossed Group	Address
1	Loan	5	4	Pacific Castle Portfolio	8.4%		AREF	AREF	NAP	NAP	Various
1.01	Property		1	Rancho Cordova Town Center	2.8%	33.5%					10801-10937 Olson Drive
1.02	Property		1	Prune Tree Center	2.3%	27.7%					17533-17643 Vierra Canyon Road
1.03	Property		1	Rimrock Plaza	1.7%	20.2%					4771-4791 East Palm Canyon Drive
1.04	Property		1	Sandstone Village	1.6%	18.5%					42 South River Road
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	7.6%	100.0%	BSPRT	BSPRT	NAP	NAP	28854, 28912, 29000, 28750 & 28752 Roadside Drive, 28851-28857 Agoura Road, 5050 Cornell Road
3	Loan	12, 13, 14, 15	1	Midtown Central Square	6.8%	100.0%	LMF	LMF	NAP	NAP	2100 Travis Street
4	Loan		1	Artthaus Studios	4.5%	100.0%	WFB	WFB	NAP	NAP	2744 East 11th Street
5	Loan	16	1	Long Lake Crossing	3.9%	100.0%	AREF	AREF	NAP	NAP	1301 West Long Lake Road
6	Loan	17, 18	1	Forum Office West Palm Beach	3.9%	100.0%	LMF	LMF	NAP	NAP	1655 and 1665 Palm Beach Lakes Boulevard
7	Loan	19	1	530 Bush Street	3.7%	100.0%	UBS AG	UBS AG	NAP	NAP	530 Bush Street
8	Loan	20	8	KNP Portfolio	3.4%		UBS AG	UBS AG	NAP	NAP	Various
8.01	Property		1	Dollar Tree	0.9%	27.8%					10337 Washington Street
8.02	Property		1	Goodwill	0.5%	16.1%					197 19th Street Southwest
8.03	Property		1	Jiffy Lube	0.4%	12.2%					5921 San Pedro Avenue
8.04	Property		1	7-Eleven	0.4%	12.2%					815 East Twain Avenue
8.05	Property		1	O’Reilly	0.3%	10.0%					321 West Irvington Park Road
8.06	Property		1	Sherwin Williams	0.3%	7.8%					1212-1278 South 1st Street
8.07	Property		1	Starbucks	0.3%	7.8%					4257 North Tupelo Drive
8.08	Property		1	Family Dollar	0.2%	6.1%					7401 Elderville Road
9.0	Loan		6	GS Foods Portfolio	3.3%		WFB	WFB	NAP	NAP	Various
9.01	Property		1	Kansas City, MO	1.4%	42.9%					1100 Atlantic Street
9.02	Property		1	Wallingford, CT	0.8%	25.4%					30 Thurston Drive
9.03	Property		1	Wright City, MO	0.5%	16.2%					401 East South 1st Street
9.04	Property		1	Ponchatoula, LA	0.3%	8.5%					101 Industrial Park Boulevard
9.05	Property		1	319 St. Mary’s, OH	0.1%	4.1%					319 South Park Drive
9.06	Property		1	310 St. Mary’s, OH	0.1%	2.9%					310 South Park Drive
10	Loan		1	Conyers Plaza	3.3%	100.0%	WFB	WFB	NAP	NAP	1360 and 1380 Dogwood Drive
11	Loan		2	Henderson Industrial Portfolio	3.1%		UBS AG	UBS AG	NAP	NAP	Various
11.01	Property		1	McCarran	2.2%	70.4%					365 & 385 Pilot Road and 6720 Placid Street
11.02	Property		1	Mary Crest	0.9%	29.6%					1111 Mary Crest Road
12	Loan	21	1	401 Lofts	2.9%	100.0%	AREF	AREF	NAP	NAP	401 South Main Street
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	2.8%		UBS AG	UBS AG	NAP	NAP	Various
13.01	Property		1	4000 Principio Parkway	0.3%	12.3%					4000 Principio Parkway East
13.02	Property		1	2020 Joe B. Jackson Parkway	0.3%	11.1%					2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway	0.3%	10.7%					1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road	0.3%	10.4%					52 Pettengill Road
13.05	Property		1	510 John Dodd Road	0.3%	10.3%					510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane	0.3%	9.2%					309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway	0.2%	5.3%					5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street	0.1%	4.7%					17001 Mercury Street
13.09	Property		1	725 Darlington Avenue	0.1%	4.3%					725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N	0.1%	3.7%					10100 89th Avenue North
13.11	Property		1	7303 Rickenbacker Parkway West	0.1%	3.1%					7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road	0.1%	3.0%					4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road	0.1%	2.8%					7000 West Post Road
13.14	Property		1	3201 Bearing Drive	0.1%	2.8%					3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive	0.1%	2.4%					900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North	0.1%	2.3%					6825 West County Road 400 North
13.17	Property		1	951 Trails Road	0.0%	1.6%					951 Trails Road
14	Loan		1	Oakridge Apartments	2.6%	100.0%	LMF	LMF	NAP	NAP	2727 Virginia Circle
15	Loan		1	Hampden Industrial Park	2.5%	100.0%	AREF	AREF	NAP	NAP	2331 West Hampden Avenue
16	Loan	27	1	Residence Inn Chester Richmond	2.4%	100.0%	BSPRT	BSPRT	NAP	NAP	800 Bermuda Hundred Road
17	Loan	28, 29, 30, 31	1	The Hallmark	2.3%	100.0%	BSPRT	BSPRT	NAP	NAP	13873 Park Center Road
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	2.2%	100.0%	WFB	WFB	NAP	NAP	7349 Lemont Road & 1150 75th Street
19	Loan	36	4	In Self Storage Portfolio	2.1%		LMF	LMF	NAP	NAP	Various
19.01	Property		1	Wylie	0.6%	29.0%					3825 Old Parker Road
19.02	Property		1	Fort Worth	0.5%	25.5%					2801 East Loop 820 South
19.03	Property		1	Flower Mound	0.5%	23.6%					2400 Victory Drive
19.04	Property		1	Aubrey	0.5%	21.9%					14799 Fishtrap Road
20	Loan		1	Amoeba Music	2.1%	100.0%	AREF	AREF	NAP	NAP	1855 Haight Street

A-1-1 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator (1)	Mortgage Loan Seller (1)	Related Group	Crossed Group	Address
21	Loan	37, 38	1	3820 Broadway	1.9%	100.0%	LMF	LMF	Group 1	NAP	3820 Broadway
22	Loan		1	Temecula Valley Medical Office	1.8%	100.0%	LMF	LMF	NAP	NAP	31775 De Portola Road
23	Loan	39, 40	1	3450 Broadway	1.7%	100.0%	LMF	LMF	Group 1	NAP	3450 Broadway
24	Loan	41	1	Four Points Arlington	1.6%	100.0%	AREF	AREF	NAP	NAP	2451 East Randol Mill Road
25	Loan	42	1	Fairfield Inn & Suites Lake City	1.4%	100.0%	AREF	AREF	NAP	NAP	538 Southwest Corporate Drive
26	Loan	43, 44	1	2908 Smallman Street	1.3%	100.0%	AREF	AREF	NAP	NAP	2908 Smallman Street
27	Loan		1	Orchard West Georgia Student Housing	1.2%	100.0%	BSPRT	BSPRT	NAP	NAP	208 Orange Pass
28	Loan	45, 46	1	Best Western Plus Eagle	1.2%	100.0%	BSPRT	BSPRT	NAP	NAP	200 Loren Lane
29	Loan	47, 48, 49, 50	1	Lofts at 624	1.2%	100.0%	UBS AG	UBS AG	NAP	NAP	616-624 Texas Street
30	Loan		1	Shield Storage Lockwood	1.2%	100.0%	WFB	WFB	NAP	NAP	50 & 80 Menezes Way & 200 Canyon Way
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	1.0%	100.0%	AREF	AREF	NAP	NAP	14112 Cortez Boulevard
32	Loan		1	CIG Multifamily Apartments	1.0%	100.0%	LMF	LMF	NAP	NAP	1117 - 1145 Southwest 1st Street and 7738 Northwest 5th Street
33	Loan	53	1	Metairie Tower	0.9%	100.0%	UBS AG	UBS AG	NAP	NAP	443 Metairie Road
34	Loan		1	North Loop Self Storage	0.9%	100.0%	LMF	LMF	NAP	NAP	1440 North Loop
35	Loan	54, 55	1	375 Sand Lane	0.9%	100.0%	LMF	LMF	NAP	NAP	375 Sand Lane
36	Loan		1	Walgreens Rockwall	0.8%	100.0%	LMF	LMF	Group 2	NAP	2007 North Goliad Street
37	Loan		1	Sportsman’s Madison Square	0.8%	100.0%	BSPRT	BSPRT	NAP	NAP	25070 & 25090-25098 Madison Square Avenue
38	Loan	56	2	Storage Depot Portfolio	0.8%		UBS AG	UBS AG	NAP	NAP	Various
38.01	Property		1	2525 East Interstate 10	0.5%	65.7%					2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive	0.3%	34.3%					1916 Strickland Drive
39	Loan		1	Walgreens Greenville	0.8%	100.0%	LMF	LMF	NAP	NAP	2008 Laurens Road
40	Loan	57, 58	1	363 East 197th Street	0.8%	100.0%	AREF	AREF	NAP	NAP	363 East 197th Street
41	Loan	59	1	1835 Amsterdam Avenue	0.7%	100.0%	LMF	LMF	Group 1	NAP	1835 Amsterdam Avenue
42	Loan		1	Walgreens Memphis	0.6%	100.0%	LMF	LMF	Group 2	NAP	6770 Macon Road
43	Loan		1	Lawrenceville Collection	0.5%	100.0%	AREF	AREF	NAP	NAP	4406 Butler and 226 45th Street, 4405 Cessna Way
44	Loan	60	1	Buckley Self Storage & RV	0.5%	100.0%	BSPRT	BSPRT	NAP	NAP	26306 Washington Highway 410
45	Loan	61	1	156 Court Street	0.5%	100.0%	LMF	LMF	NAP	NAP	156 Court Street
46	Loan	62, 63, 64, 65	1	Opera House Kingston	0.4%	100.0%	LMF	LMF	NAP	NAP	275 Fair Street

A-1-2 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type
1	Loan	5	4	Pacific Castle Portfolio	Various	Various	Various	Various	Retail	Anchored
1.01	Property		1	Rancho Cordova Town Center	Rancho Cordova	Sacramento	CA	95670	Retail	Anchored
1.02	Property		1	Prune Tree Center	Prunedale	Monterey	CA	93907	Retail	Anchored
1.03	Property		1	Rimrock Plaza	Palm Springs	Riverside	CA	92264	Retail	Anchored
1.04	Property		1	Sandstone Village	St. George	Washington	UT	84790	Retail	Anchored
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	Agoura Hills	Los Angeles	CA	91301	Retail	Anchored
3	Loan	12, 13, 14, 15	1	Midtown Central Square	Houston	Harris	TX	77002	Office	CBD
4	Loan		1	Artthaus Studios	Oakland	Alameda	CA	94601	Office	Suburban
5	Loan	16	1	Long Lake Crossing	Troy	Oakland	MI	48098	Office	Suburban
6	Loan	17, 18	1	Forum Office West Palm Beach	West Palm Beach	Palm Beach	FL	33401	Office	Suburban
7	Loan	19	1	530 Bush Street	San Francisco	San Francisco	CA	94108	Office	CBD
8	Loan	20	8	KNP Portfolio	Various	Various	Various	Various	Retail	Single Tenant
8.01	Property		1	Dollar Tree	Thornton	Adams	CO	80229	Retail	Single Tenant
8.02	Property		1	Goodwill	Forest Lake	Washington	MN	55025	Retail	Single Tenant
8.03	Property		1	Jiffy Lube	San Antonio	Bexar	TX	78212	Retail	Single Tenant
8.04	Property		1	7-Eleven	Las Vegas	Clark	NV	89169	Retail	Single Tenant
8.05	Property		1	O’Reilly	Bensenville	DuPage	IL	60106	Retail	Single Tenant
8.06	Property		1	Sherwin Williams	Milwaukee	Milwaukee	WI	53204	Retail	Single Tenant
8.07	Property		1	Starbucks	Bloomington	Monroe	IN	47404	Retail	Single Tenant
8.08	Property		1	Family Dollar	Fort Worth	Tarrant	TX	76112	Retail	Single Tenant
9.0	Loan		6	GS Foods Portfolio	Various	Various	Various	Various	Industrial	Various
9.01	Property		1	Kansas City, MO	North Kansas City	Clay	MO	64116	Industrial	Cold Storage
9.02	Property		1	Wallingford, CT	Wallingford	New Haven	CT	06492	Industrial	Warehouse/Cold Storage
9.03	Property		1	Wright City, MO	Wright City	Warren	MO	63390	Industrial	Cold Storage
9.04	Property		1	Ponchatoula, LA	Ponchatoula	Tangipahoa Parish	LA	70454	Industrial	Cold Storage/Warehouse/Distribution
9.05	Property		1	319 St. Mary’s, OH	Saint Mary’s	Auglaize	OH	45410	Industrial	Warehouse/Cold Storage
9.06	Property		1	310 St. Mary’s, OH	Saint Mary’s	Auglaize	OH	45885	Industrial	Manufacturing/Cold Storage/Warehouse
10	Loan		1	Conyers Plaza	Conyers	Rockdale	GA	30013	Retail	Anchored
11	Loan		2	Henderson Industrial Portfolio	Various	Clark	NV	Various	Industrial	Flex
11.01	Property		1	McCarran	Las Vegas	Clark	NV	89119	Industrial	Flex
11.02	Property		1	Mary Crest	Henderson	Clark	NV	89074	Industrial	Flex
12	Loan	21	1	401 Lofts	Akron	Summit	OH	44311	Multifamily	Mid Rise
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Various	Various	Various	Various	Industrial	Various
13.01	Property		1	4000 Principio Parkway	North East	Cecil	MD	21901	Industrial	Warehouse/Distribution
13.02	Property		1	2020 Joe B. Jackson Parkway	Murfreesboro	Rutherford	TN	37127	Industrial	Warehouse/Distribution
13.03	Property		1	1901 Meadowville Technology Parkway	Chester	Chesterfield	VA	23836	Industrial	Warehouse/Distribution
13.04	Property		1	52 Pettengill Road	Londonderry	Rockingham	NH	03053	Industrial	Warehouse/Distribution
13.05	Property		1	510 John Dodd Road	Spartanburg	Spartanburg	SC	29303	Industrial	Warehouse/Distribution
13.06	Property		1	309 Dulty’s Lane	Burlington	Burlington	NJ	08016	Industrial	Warehouse/Distribution
13.07	Property		1	5300 Centerpoint Parkway	Groveport	Franklin	OH	43125	Industrial	Warehouse/Distribution
13.08	Property		1	17001 West Mercury Street	Gardner	Johnson	KS	66030	Industrial	Warehouse/Distribution
13.09	Property		1	725 Darlington Avenue	Mahwah	Bergen	NJ	07430	Industrial	Warehouse/Distribution
13.10	Property		1	10100 89th Avenue N	Maple Grove	Hennepin	MN	55369	Industrial	Warehouse/Distribution
13.11	Property		1	7303 Rickenbacker Parkway West	Columbus	Franklin	OH	43217	Industrial	Warehouse/Distribution
13.12	Property		1	4836 Hickory Hill Road	Memphis	Shelby	TN	38141	Industrial	Warehouse/Distribution
13.13	Property		1	7000 West Post Road	Las Vegas	Clark	NV	89113	Industrial	Warehouse/Distribution
13.14	Property		1	3201 Bearing Drive	Franklin	Johnson	IN	46131	Industrial	Manufacturing/Warehouse
13.15	Property		1	900 Commerce Parkway West Drive	Greenwood	Johnson	IN	46143	Industrial	Manufacturing/Warehouse
13.16	Property		1	6825 West County Road 400 North	Greenfield	Hancock	IN	46140	Industrial	Warehouse/Distribution
13.17	Property		1	951 Trails Road	Eldridge	Scott	IA	52748	Industrial	Manufacturing/Warehouse
14	Loan		1	Oakridge Apartments	Amarillo	Potter	TX	79109	Multifamily	Garden
15	Loan		1	Hampden Industrial Park	Sheridan	Arapahoe	CO	80110	Industrial	Flex
16	Loan	27	1	Residence Inn Chester Richmond	Chester	Chesterfield	VA	23836	Hospitality	Extended Stay
17	Loan	28, 29, 30, 31	1	The Hallmark	Herndon	Fairfax	VA	20171	Office	Suburban
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	Downers Grove	DuPage	IL	60516	Retail	Anchored
19	Loan	36	4	In Self Storage Portfolio	Various	Various	TX	Various	Self Storage	Self Storage
19.01	Property		1	Wylie	St. Paul	Collin	TX	75098	Self Storage	Self Storage
19.02	Property		1	Fort Worth	Fort Worth	Tarrant	TX	76119	Self Storage	Self Storage
19.03	Property		1	Flower Mound	Flower Mound	Denton	TX	75028	Self Storage	Self Storage
19.04	Property		1	Aubrey	Aubrey	Denton	TX	76227	Self Storage	Self Storage
20	Loan		1	Amoeba Music	San Francisco	San Francisco	CA	94117	Retail	Single Tenant

A-1-3 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type
21	Loan	37, 38	1	3820 Broadway	New York	New York	NY	10032	Mixed Use	Multifamily/Retail
22	Loan		1	Temecula Valley Medical Office	Temecula	Riverside	CA	92592	Office	Medical
23	Loan	39, 40	1	3450 Broadway	New York	New York	NY	10031	Mixed Use	Multifamily/Retail
24	Loan	41	1	Four Points Arlington	Arlington	Tarrant	TX	76011	Hospitality	Full Service
25	Loan	42	1	Fairfield Inn & Suites Lake City	Lake City	Columbia	FL	32055	Hospitality	Limited Service
26	Loan	43, 44	1	2908 Smallman Street	Pittsburgh	Allegheny	PA	15201	Mixed Use	Multifamily/Retail
27	Loan		1	Orchard West Georgia Student Housing	Carrollton	Carroll	GA	30117	Multifamily	Student Housing
28	Loan	45, 46	1	Best Western Plus Eagle	Eagle	Eagle	CO	81631	Hospitality	Limited Service
29	Loan	47, 48, 49, 50	1	Lofts at 624	Shreveport	Caddo Parish	LA	71101	Mixed Use	Multifamily/Office/Retail
30	Loan		1	Shield Storage Lockwood	Sparks	Storey	NV	89434	Mixed Use	Self Storage/Industrial
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	Brooksville	Hernando	FL	34601	Hospitality	Limited Service
32	Loan		1	CIG Multifamily Apartments	Fort Lauderdale, Plantation	Broward	FL	33311, 33324	Multifamily	Garden
33	Loan	53	1	Metairie Tower	Metairie	Jeffferson Parish	LA	70005	Office	Suburban
34	Loan		1	North Loop Self Storage	Houston	Harris	TX	77009	Self Storage	Self Storage
35	Loan	54, 55	1	375 Sand Lane	Staten Island	Richmond	NY	10305	Mixed Use	Retail/Multifamily
36	Loan		1	Walgreens Rockwall	Rockwall	Rockwall	TX	75087	Retail	Single Tenant
37	Loan		1	Sportsman’s Madison Square	Murrieta	Riverside	CA	92562	Retail	Anchored
38	Loan	56	2	Storage Depot Portfolio	Orange	Orange	TX	Various	Self Storage	Self Storage
38.01	Property		1	2525 East Interstate 10	Orange	Orange	TX	77530	Self Storage	Self Storage
38.02	Property		1	1916 Strickland Drive	Orange	Orange	TX	77630	Self Storage	Self Storage
39	Loan		1	Walgreens Greenville	Greenville	Greenville	SC	29607	Retail	Single Tenant
40	Loan	57, 58	1	363 East 197th Street	Bronx	Bronx	NY	10458	Multifamily	Mid Rise
41	Loan	59	1	1835 Amsterdam Avenue	New York	New York	NY	10031	Mixed Use	Multifamily/Retail
42	Loan		1	Walgreens Memphis	Memphis	Shelby	TN	38134	Retail	Single Tenant
43	Loan		1	Lawrenceville Collection	Pittsburgh	Allegheny	PA	15201	Multifamily	Low Rise
44	Loan	60	1	Buckley Self Storage & RV	Buckley	Pierce	WA	98321	Mixed Use	Self Storage/Recreational Vehicle Community
45	Loan	61	1	156 Court Street	Brooklyn	Kings	NY	11201	Mixed Use	Multifamily/Retail
46	Loan	62, 63, 64, 65	1	Opera House Kingston	Kingston	Ulster	NY	12401	Mixed Use	Office/Retail

A-1-4 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)
1	Loan	5	4	Pacific Castle Portfolio	Various	Various	465,115	SF	139.11	44,700,000	44,700,000	44,700,000
1.01	Property		1	Rancho Cordova Town Center	1988	NAP	148,656	SF		14,995,560	14,995,560	14,995,560
1.02	Property		1	Prune Tree Center	1989	2016	131,655	SF		12,371,337	12,371,337	12,371,337
1.03	Property		1	Rimrock Plaza	1982	NAP	96,348	SF		9,041,441	9,041,441	9,041,441
1.04	Property		1	Sandstone Village	2004-2005	NAP	88,456	SF		8,291,663	8,291,663	8,291,663
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	1954-1985	2014; 2017	136,746	SF	294.34	40,250,000	40,250,000	40,250,000
3	Loan	12, 13, 14, 15	1	Midtown Central Square	1961	2015	269,800	SF	133.43	36,000,000	36,000,000	36,000,000
4	Loan		1	Artthaus Studios	1917	2018-2020	104,802	SF	226.62	23,750,000	23,750,000	23,750,000
5	Loan	16	1	Long Lake Crossing	1987	NAP	171,994	SF	122.10	21,000,000	21,000,000	21,000,000
6	Loan	17, 18	1	Forum Office West Palm Beach	1975	NAP	185,771	SF	110.35	20,500,000	20,500,000	18,631,054
7	Loan	19	1	530 Bush Street	1916	1974	104,737	SF	186.18	19,500,000	19,500,000	19,500,000
8	Loan	20	8	KNP Portfolio	Various	NAP	62,675	SF	287.20	18,000,000	18,000,000	18,000,000
8.01	Property		1	Dollar Tree	2009	NAP	14,820	SF		5,000,000	5,000,000	5,000,000
8.02	Property		1	Goodwill	2012	NAP	20,600	SF		2,900,000	2,900,000	2,900,000
8.03	Property		1	Jiffy Lube	1995	NAP	2,889	SF		2,200,000	2,200,000	2,200,000
8.04	Property		1	7-Eleven	1987	NAP	2,919	SF		2,200,000	2,200,000	2,200,000
8.05	Property		1	O’Reilly	2020	NAP	7,427	SF		1,800,000	1,800,000	1,800,000
8.06	Property		1	Sherwin Williams	2018	NAP	3,500	SF		1,400,000	1,400,000	1,400,000
8.07	Property		1	Starbucks	2021	NAP	2,200	SF		1,400,000	1,400,000	1,400,000
8.08	Property		1	Family Dollar	2017	NAP	8,320	SF		1,100,000	1,100,000	1,100,000
9.0	Loan		6	GS Foods Portfolio	Various	Various	516,288	SF	111.41	17,520,000	17,520,000	15,871,868
9.01	Property		1	Kansas City, MO	1954	2018	197,571	SF		7,516,764	7,516,764	6,809,651
9.02	Property		1	Wallingford, CT	1990	NAP	131,671	SF		4,444,517	4,444,517	4,026,415
9.03	Property		1	Wright City, MO	1984	2007	73,000	SF		2,846,949	2,846,949	2,579,132
9.04	Property		1	Ponchatoula, LA	1998	NAP	65,989	SF		1,495,160	1,495,160	1,354,508
9.05	Property		1	319 St. Mary’s, OH	1985	1988	28,110	SF		714,809	714,809	647,566
9.06	Property		1	310 St. Mary’s, OH	1972	1993	19,947	SF		501,800	501,800	454,595
10	Loan		1	Conyers Plaza	1997	2005	171,374	SF	102.12	17,500,000	17,500,000	17,500,000
11	Loan		2	Henderson Industrial Portfolio	Various	NAP	129,423	SF	125.56	16,250,000	16,250,000	16,250,000
11.01	Property		1	McCarran	1997	NAP	85,027	SF		11,442,000	11,442,000	11,442,000
11.02	Property		1	Mary Crest	1998	NAP	44,396	SF		4,808,000	4,808,000	4,808,000
12	Loan	21	1	401 Lofts	2013	NAP	189	Units	82,010.58	15,500,000	15,500,000	15,500,000
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Various	Various	9,438,321	SF	36.14	15,000,000	15,000,000	15,000,000
13.01	Property		1	4000 Principio Parkway	2006-2012	NAP	1,194,744	SF		1,851,429	1,851,429	1,851,429
13.02	Property		1	2020 Joe B. Jackson Parkway	2012	NAP	1,016,281	SF		1,660,500	1,660,500	1,660,500
13.03	Property		1	1901 Meadowville Technology Parkway	2012	NAP	1,016,281	SF		1,607,357	1,607,357	1,607,357
13.04	Property		1	52 Pettengill Road	2015	NAP	614,240	SF		1,554,643	1,554,643	1,554,643
13.05	Property		1	510 John Dodd Road	2012	NAP	1,015,740	SF		1,545,000	1,545,000	1,545,000
13.06	Property		1	309 Dulty’s Lane	2001	NAP	633,836	SF		1,383,857	1,383,857	1,383,857
13.07	Property		1	5300 Centerpoint Parkway	2014	NAP	581,342	SF		802,286	802,286	802,286
13.08	Property		1	17001 West Mercury Street	2018	NAP	645,462	SF		702,000	702,000	702,000
13.09	Property		1	725 Darlington Avenue	1999	2010	167,424	SF		642,857	642,857	642,857
13.10	Property		1	10100 89th Avenue N	2015	NAP	319,062	SF		550,286	550,286	550,286
13.11	Property		1	7303 Rickenbacker Parkway West	2020	NAP	357,504	SF		465,214	465,214	465,214
13.12	Property		1	4836 Hickory Hill Road	1984-1987	NAP	646,160	SF		456,643	456,643	456,643
13.13	Property		1	7000 West Post Road	2011	NAP	95,953	SF		423,429	423,429	423,429
13.14	Property		1	3201 Bearing Drive	1974	2006	422,912	SF		415,071	415,071	415,071
13.15	Property		1	900 Commerce Parkway West Drive	2008	2020	294,388	SF		355,714	355,714	355,714
13.16	Property		1	6825 West County Road 400 North	2008	2020	245,041	SF		338,571	338,571	338,571
13.17	Property		1	951 Trails Road	1997	2001	171,951	SF		245,143	245,143	245,143
14	Loan		1	Oakridge Apartments	1973	2019	232	Units	59,267.24	13,750,000	13,750,000	12,447,711
15	Loan		1	Hampden Industrial Park	1973	2019	126,956	SF	103.19	13,100,000	13,100,000	13,100,000
16	Loan	27	1	Residence Inn Chester Richmond	2009	2020	136	Rooms	95,122.96	13,000,000	12,936,722	10,102,704
17	Loan	28, 29, 30, 31	1	The Hallmark	1984	2019	332,050	SF	102.52	12,250,000	12,175,118	9,614,622
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	1979	2000	141,702	SF	82.87	11,758,320	11,743,212	9,421,003
19	Loan	36	4	In Self Storage Portfolio	Various	NAP	137,150	SF	82.94	11,375,000	11,375,000	11,375,000
19.01	Property		1	Wylie	2001	NAP	48,496	SF		3,300,000	3,300,000	3,300,000
19.02	Property		1	Fort Worth	1974	NAP	34,914	SF		2,900,000	2,900,000	2,900,000
19.03	Property		1	Flower Mound	2007	NAP	27,540	SF		2,685,000	2,685,000	2,685,000
19.04	Property		1	Aubrey	2006	NAP	26,200	SF		2,490,000	2,490,000	2,490,000
20	Loan		1	Amoeba Music	1950	1970	24,209	SF	464.70	11,250,000	11,250,000	11,250,000

A-1-5 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)
21	Loan	37, 38	1	3820 Broadway	1907	NAP	38,095	SF	262.50	10,000,000	10,000,000	10,000,000
22	Loan		1	Temecula Valley Medical Office	2018	NAP	25,121	SF	390.11	9,800,000	9,800,000	9,800,000
23	Loan	39, 40	1	3450 Broadway	1925	NAP	27,799	SF	321.95	8,950,000	8,950,000	8,950,000
24	Loan	41	1	Four Points Arlington	1996	2017-2018	102	Rooms	85,806.02	8,775,000	8,752,214	7,201,565
25	Loan	42	1	Fairfield Inn & Suites Lake City	2008	2016	89	Rooms	81,269.36	7,250,000	7,232,973	6,066,883
26	Loan	43, 44	1	2908 Smallman Street	1920	2021	26,995	SF	248.19	6,700,000	6,700,000	6,700,000
27	Loan		1	Orchard West Georgia Student Housing	2008	NAP	216	Beds	30,057.60	6,500,000	6,492,442	5,289,731
28	Loan	45, 46	1	Best Western Plus Eagle	1974; 1997	NAP	100	Rooms	64,000.00	6,400,000	6,400,000	6,400,000
29	Loan	47, 48, 49, 50	1	Lofts at 624	1918	2015	74,472	SF	83.25	6,200,000	6,200,000	6,200,000
30	Loan		1	Shield Storage Lockwood	2003	NAP	79,885	SF	76.99	6,150,000	6,150,000	6,150,000
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	2006	2016-2017	67	Rooms	79,010.20	5,300,000	5,293,683	4,297,081
32	Loan		1	CIG Multifamily Apartments	1963, 1965, 1969, 1977, and 2009; 2010	NAP	41	Units	124,390.24	5,100,000	5,100,000	5,100,000
33	Loan	53	1	Metairie Tower	1976	NAP	91,704	SF	54.52	5,000,000	5,000,000	5,000,000
34	Loan		1	North Loop Self Storage	1971	2008	65,995	SF	75.76	5,000,000	5,000,000	5,000,000
35	Loan	54, 55	1	375 Sand Lane	2020	NAP	16,057	SF	295.82	4,750,000	4,750,000	4,750,000
36	Loan		1	Walgreens Rockwall	2008	NAP	14,750	SF	294.24	4,340,000	4,340,000	4,340,000
37	Loan		1	Sportsman’s Madison Square	1997; 2000	NAP	33,942	SF	126.54	4,300,000	4,294,852	3,483,927
38	Loan	56	2	Storage Depot Portfolio	Various	Various	58,375	SF	72.38	4,225,000	4,225,000	4,225,000
38.01	Property		1	2525 East Interstate 10	1998	2005	31,015	SF		2,775,134	2,775,134	2,775,134
38.02	Property		1	1916 Strickland Drive	1984	1993	27,360	SF		1,449,866	1,449,866	1,449,866
39	Loan		1	Walgreens Greenville	2008	NAP	14,550	SF	288.66	4,200,000	4,200,000	4,200,000
40	Loan	57, 58	1	363 East 197th Street	1930	2021	20	Units	200,000.00	4,000,000	4,000,000	4,000,000
41	Loan	59	1	1835 Amsterdam Avenue	1926	NAP	10,414	SF	342.81	3,570,000	3,570,000	3,570,000
42	Loan		1	Walgreens Memphis	2000	NAP	15,022	SF	224.67	3,375,000	3,375,000	3,375,000
43	Loan		1	Lawrenceville Collection	1890	2021	12	Units	237,500.00	2,850,000	2,850,000	2,850,000
44	Loan	60	1	Buckley Self Storage & RV	1988; 1998; 2015	NAP	82,720	SF	33.24	2,750,000	2,750,000	2,298,038
45	Loan	61	1	156 Court Street	1855	2000	5,573	SF	479.99	2,675,000	2,675,000	2,675,000
46	Loan	62, 63, 64, 65	1	Opera House Kingston	1856	1980	20,068	SF	99.66	2,000,000	2,000,000	2,000,000

A-1-6 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Interest Rate %	Administrative Fee Rate % (2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type
1	Loan	5	4	Pacific Castle Portfolio	3.88500%	0.02307%	3.86193%	NAP	146,726.20	NAP	1,760,714.40	Interest Only
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	4.76000%	0.02307%	4.73693%	NAP	161,875.81	NAP	1,942,509.72	Interest Only
3	Loan	12, 13, 14, 15	1	Midtown Central Square	5.08000%	0.02307%	5.05693%	NAP	154,516.67	NAP	1,854,200.04	Interest Only
4	Loan		1	Artthaus Studios	3.85900%	0.02307%	3.83593%	NAP	77,436.82	NAP	929,241.84	Interest Only
5	Loan	16	1	Long Lake Crossing	6.11000%	0.02307%	6.08693%	NAP	108,410.07	NAP	1,300,920.84	Interest Only
6	Loan	17, 18	1	Forum Office West Palm Beach	3.98000%	0.02307%	3.95693%	97,633.91	68,936.00	1,171,606.92	827,232.00	Interest Only, Amortizing Balloon
7	Loan	19	1	530 Bush Street	3.80870%	0.02307%	3.78563%	NAP	62,750.98	NAP	753,011.76	Interest Only
8	Loan	20	8	KNP Portfolio	4.00000%	0.02307%	3.97693%	NAP	60,833.33	NAP	729,999.96	Interest Only
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	3.79000%	0.02307%	3.76693%	81,536.02	56,102.53	978,432.24	673,230.36	Interest Only, Amortizing Balloon
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	3.86500%	0.05307%	3.81193%	NAP	57,147.42	NAP	685,769.04	Interest Only
11	Loan		2	Henderson Industrial Portfolio	4.01000%	0.02307%	3.98693%	NAP	55,056.28	NAP	660,675.36	Interest Only
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	4.47000%	0.06057%	4.40943%	NAP	58,539.41	NAP	702,472.92	Interest Only
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	3.86466%	0.03432%	3.83034%	NAP	48,979.15	NAP	587,749.80	Interest Only
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	3.75000%	0.02307%	3.72693%	63,678.39	43,565.54	764,140.68	522,786.48	Interest Only, Amortizing Balloon
15	Loan		1	Hampden Industrial Park	4.29000%	0.02307%	4.26693%	NAP	47,482.95	NAP	569,795.40	Interest Only
16	Loan	27	1	Residence Inn Chester Richmond	3.34100%	0.02307%	3.31793%	57,228.12	NAP	686,737.44	NAP	Amortizing Balloon
17	Loan	28, 29, 30, 31	1	The Hallmark	3.60000%	0.02182%	3.57818%	55,694.05	NAP	668,328.60	NAP	Amortizing Balloon
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	4.15900%	0.02307%	4.13593%	57,219.18	NAP	686,630.16	NAP	Amortizing Balloon
19	Loan	36	4	In Self Storage Portfolio	4.77000%	0.02307%	4.74693%	NAP	45,843.62	NAP	550,123.44	Interest Only
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	4.82000%	0.02307%	4.79693%	NAP	45,815.10	NAP	549,781.20	Interest Only

A-1-7 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Interest Rate %	Administrative Fee Rate % (2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type
21	Loan	37, 38	1	3820 Broadway	4.99000%	0.02307%	4.96693%	NAP	42,160.88	NAP	505,930.56	Interest Only
22	Loan		1	Temecula Valley Medical Office	5.47000%	0.02307%	5.44693%	NAP	45,292.11	NAP	543,505.32	Interest Only
23	Loan	39, 40	1	3450 Broadway	4.73000%	0.02307%	4.70693%	NAP	35,767.89	NAP	429,214.68	Interest Only
24	Loan	41	1	Four Points Arlington	4.88500%	0.02307%	4.86193%	46,491.30	NAP	557,895.60	NAP	Amortizing Balloon
25	Loan	42	1	Fairfield Inn & Suites Lake City	5.50000%	0.02307%	5.47693%	41,164.70	NAP	493,976.40	NAP	Amortizing Balloon
26	Loan	43, 44	1	2908 Smallman Street	4.46000%	0.02307%	4.43693%	NAP	25,247.52	NAP	302,970.24	Interest Only
27	Loan		1	Orchard West Georgia Student Housing	4.61000%	0.02307%	4.58693%	33,360.74	NAP	400,328.88	NAP	Amortizing Balloon
28	Loan	45, 46	1	Best Western Plus Eagle	4.90500%	0.02307%	4.88193%	NAP	26,523.33	NAP	318,279.96	Interest Only
29	Loan	47, 48, 49, 50	1	Lofts at 624	4.22500%	0.02307%	4.20193%	NAP	22,132.35	NAP	265,588.20	Interest Only
30	Loan		1	Shield Storage Lockwood	3.97100%	0.02307%	3.94793%	NAP	20,634.03	NAP	247,608.36	Interest Only
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	4.50000%	0.02307%	4.47693%	26,854.32	NAP	322,251.84	NAP	Amortizing Balloon
32	Loan		1	CIG Multifamily Apartments	4.09000%	0.02307%	4.06693%	NAP	17,623.92	NAP	211,487.04	Interest Only
33	Loan	53	1	Metairie Tower	3.46050%	0.02307%	3.43743%	NAP	14,619.01	NAP	175,428.12	Interest Only
34	Loan		1	North Loop Self Storage	4.33000%	0.02307%	4.30693%	NAP	18,292.25	NAP	219,507.00	Interest Only
35	Loan	54, 55	1	375 Sand Lane	4.75000%	0.02307%	4.72693%	NAP	19,063.22	NAP	228,758.64	Interest Only
36	Loan		1	Walgreens Rockwall	4.37000%	0.02307%	4.34693%	NAP	16,024.34	NAP	192,292.08	Interest Only
37	Loan		1	Sportsman’s Madison Square	4.48000%	0.02307%	4.45693%	21,736.40	NAP	260,836.80	NAP	Amortizing Balloon
38	Loan	56	2	Storage Depot Portfolio	4.55780%	0.02307%	4.53473%	NAP	16,270.13	NAP	195,241.56	Interest Only
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	5.11000%	0.02307%	5.08693%	NAP	18,133.40	NAP	217,600.80	Interest Only
40	Loan	57, 58	1	363 East 197th Street	4.78000%	0.02307%	4.75693%	NAP	16,154.63	NAP	193,855.56	Interest Only
41	Loan	59	1	1835 Amsterdam Avenue	4.93000%	0.02307%	4.90693%	NAP	14,870.45	NAP	178,445.40	Interest Only
42	Loan		1	Walgreens Memphis	4.37000%	0.02307%	4.34693%	NAP	12,461.33	NAP	149,535.96	Interest Only
43	Loan		1	Lawrenceville Collection	4.60000%	0.02307%	4.57693%	NAP	11,076.74	NAP	132,920.88	Interest Only
44	Loan	60	1	Buckley Self Storage & RV	5.44000%	0.02307%	5.41693%	15,510.83	NAP	186,129.96	NAP	Amortizing Balloon
45	Loan	61	1	156 Court Street	3.40000%	0.02307%	3.37693%	NAP	7,684.43	NAP	92,213.16	Interest Only
46	Loan	62, 63, 64, 65	1	Opera House Kingston	4.50000%	0.02307%	4.47693%	NAP	7,604.17	NAP	91,250.04	Interest Only

A-1-8 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
1	Loan	5	4	Pacific Castle Portfolio	No	Actual/360	120	118	120	118	0	0	2/2/2022
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	No	Actual/360	120	120	120	120	0	0	3/14/2022
3	Loan	12, 13, 14, 15	1	Midtown Central Square	No	Actual/360	120	119	120	119	0	0	3/10/2022
4	Loan		1	Artthaus Studios	No	Actual/360	120	118	120	118	0	0	2/2/2022
5	Loan	16	1	Long Lake Crossing	No	Actual/360	60	59	60	59	0	0	2/17/2022
6	Loan	17, 18	1	Forum Office West Palm Beach	No	Actual/360	60	58	120	118	360	360	1/28/2022
7	Loan	19	1	530 Bush Street	No	Actual/360	120	118	120	118	0	0	2/11/2022
8	Loan	20	8	KNP Portfolio	No	Actual/360	120	118	120	118	0	0	2/3/2022
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	No	Actual/360	60	57	120	117	360	360	12/22/2021
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	No	Actual/360	60	58	60	58	0	0	2/1/2022
11	Loan		2	Henderson Industrial Portfolio	No	Actual/360	120	118	120	118	0	0	2/9/2022
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	No	Actual/360	120	119	120	119	0	0	2/25/2022
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	No	Actual/360	120	119	120	119	0	0	2/25/2022
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	No	Actual/360	60	58	120	118	360	360	1/13/2022
15	Loan		1	Hampden Industrial Park	No	Actual/360	120	120	120	120	0	0	3/11/2022
16	Loan	27	1	Residence Inn Chester Richmond	No	Actual/360	0	0	120	117	360	357	1/6/2022
17	Loan	28, 29, 30, 31	1	The Hallmark	No	Actual/360	0	0	120	116	360	356	11/30/2021
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	No	Actual/360	0	0	120	119	360	359	3/8/2022
19	Loan	36	4	In Self Storage Portfolio	No	Actual/360	120	119	120	119	0	0	3/4/2022
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	No	Actual/360	120	120	120	120	0	0	3/21/2022

A-1-9 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
21	Loan	37, 38	1	3820 Broadway	No	Actual/360	120	119	120	119	0	0	2/23/2022
22	Loan		1	Temecula Valley Medical Office	No	Actual/360	120	119	120	119	0	0	2/25/2022
23	Loan	39, 40	1	3450 Broadway	No	Actual/360	120	118	120	118	0	0	1/20/2022
24	Loan	41	1	Four Points Arlington	No	Actual/360	0	0	120	118	360	358	1/6/2022
25	Loan	42	1	Fairfield Inn & Suites Lake City	No	Actual/360	0	0	120	118	360	358	1/25/2022
26	Loan	43, 44	1	2908 Smallman Street	No	Actual/360	120	119	120	119	0	0	3/4/2022
27	Loan		1	Orchard West Georgia Student Housing	No	Actual/360	0	0	120	119	360	359	3/4/2022
28	Loan	45, 46	1	Best Western Plus Eagle	No	Actual/360	120	118	120	118	0	0	2/3/2022
29	Loan	47, 48, 49, 50	1	Lofts at 624	No	Actual/360	120	118	120	118	0	0	2/11/2022
30	Loan		1	Shield Storage Lockwood	No	Actual/360	120	119	120	119	0	0	2/17/2022
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	No	Actual/360	0	0	120	119	360	359	3/4/2022
32	Loan		1	CIG Multifamily Apartments	No	Actual/360	120	118	120	118	0	0	2/10/2022
33	Loan	53	1	Metairie Tower	No	Actual/360	120	118	120	118	0	0	2/1/2022
34	Loan		1	North Loop Self Storage	No	Actual/360	120	118	120	118	0	0	2/11/2022
35	Loan	54, 55	1	375 Sand Lane	No	Actual/360	120	119	120	119	0	0	3/11/2022
36	Loan		1	Walgreens Rockwall	No	Actual/360	114	113	114	113	0	0	2/17/2022
37	Loan		1	Sportsman’s Madison Square	No	Actual/360	0	0	120	119	360	359	2/8/2022
38	Loan	56	2	Storage Depot Portfolio	No	Actual/360	120	119	120	119	0	0	3/11/2022
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	No	Actual/360	120	120	120	120	0	0	3/18/2022
40	Loan	57, 58	1	363 East 197th Street	No	Actual/360	120	120	120	120	0	0	3/18/2022
41	Loan	59	1	1835 Amsterdam Avenue	No	Actual/360	120	118	120	118	0	0	1/20/2022
42	Loan		1	Walgreens Memphis	No	Actual/360	120	119	120	119	0	0	2/17/2022
43	Loan		1	Lawrenceville Collection	No	Actual/360	120	118	120	118	0	0	1/26/2022
44	Loan	60	1	Buckley Self Storage & RV	No	Actual/360	0	0	120	120	360	360	3/17/2022
45	Loan	61	1	156 Court Street	No	Actual/360	120	119	120	119	0	0	3/4/2022
46	Loan	62, 63, 64, 65	1	Opera House Kingston	No	Actual/360	120	118	120	118	0	0	2/11/2022

A-1-10 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
1	Loan	5	4	Pacific Castle Portfolio	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(89),O(5)
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	0	6	5/6/2022	NAP	4/6/2032	NAP	0	0	YM1(116),O(4)
3	Loan	12, 13, 14, 15	1	Midtown Central Square	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
4	Loan		1	Artthaus Studios	2	11	3/11/2022	NAP	2/11/2032	NAP	0	0	L(26),D(90),O(4)
5	Loan	16	1	Long Lake Crossing	1	6	4/6/2022	NAP	3/6/2027	NAP	0	0	L(25),D(28),O(7)
6	Loan	17, 18	1	Forum Office West Palm Beach	2	6	3/6/2022	3/6/2027	2/6/2032	NAP	0	0	L(26),D(90),O(4)
7	Loan	19	1	530 Bush Street	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(24),YM1(92),O(4)
8	Loan	20	8	KNP Portfolio	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	3	11	2/11/2022	2/11/2027	1/11/2032	NAP	5	0	L(27),DorYM1(86),O(7)
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	2	11	3/11/2022	NAP	2/11/2027	NAP	0	0	L(26),D(30),O(4)
11	Loan		2	Henderson Industrial Portfolio	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	YM0.5(113),O(7)
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	2	6	3/6/2022	3/6/2027	2/6/2032	NAP	0	0	L(26),D(90),O(4)
15	Loan		1	Hampden Industrial Park	0	6	5/6/2022	NAP	4/6/2032	NAP	0	0	L(24),D(92),O(4)
16	Loan	27	1	Residence Inn Chester Richmond	3	6	2/6/2022	2/6/2022	1/6/2032	NAP	0	0	L(27),D(88),O(5)
17	Loan	28, 29, 30, 31	1	The Hallmark	4	6	1/6/2022	1/6/2022	12/6/2031	NAP	0	0	L(28),D(88),O(4)
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	1	11	4/11/2022	4/11/2022	3/11/2032	NAP	0	0	L(25),D(91),O(4)
19	Loan	36	4	In Self Storage Portfolio	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	0	6	5/6/2022	NAP	4/6/2032	NAP	0	0	L(24),D(91),O(5)

A-1-11 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
21	Loan	37, 38	1	3820 Broadway	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
22	Loan		1	Temecula Valley Medical Office	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
23	Loan	39, 40	1	3450 Broadway	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
24	Loan	41	1	Four Points Arlington	2	6	3/6/2022	3/6/2022	2/6/2032	NAP	0	0	L(26),D(90),O(4)
25	Loan	42	1	Fairfield Inn & Suites Lake City	2	6	3/6/2022	3/6/2022	2/6/2032	NAP	0	0	L(26),D(91),O(3)
26	Loan	43, 44	1	2908 Smallman Street	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
27	Loan		1	Orchard West Georgia Student Housing	1	6	4/6/2022	4/6/2022	3/6/2032	NAP	0	0	L(25),D(91),O(4)
28	Loan	45, 46	1	Best Western Plus Eagle	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
29	Loan	47, 48, 49, 50	1	Lofts at 624	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(24),YM1(92),O(4)
30	Loan		1	Shield Storage Lockwood	1	11	4/11/2022	NAP	3/11/2032	NAP	0	0	L(25),DorYM1(88),O(7)
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	1	6	4/6/2022	4/6/2022	3/6/2032	NAP	0	0	L(25),D(91),O(4)
32	Loan		1	CIG Multifamily Apartments	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
33	Loan	53	1	Metairie Tower	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
34	Loan		1	North Loop Self Storage	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
35	Loan	54, 55	1	375 Sand Lane	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
36	Loan		1	Walgreens Rockwall	1	6	4/6/2022	NAP	9/6/2031	NAP	0	0	L(25),D(85),O(4)
37	Loan		1	Sportsman’s Madison Square	1	6	4/6/2022	4/6/2022	3/6/2032	NAP	0	0	L(25),D(91),O(4)
38	Loan	56	2	Storage Depot Portfolio	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	0	6	5/6/2022	NAP	4/6/2032	NAP	0	0	L(24),D(92),O(4)
40	Loan	57, 58	1	363 East 197th Street	0	6	5/6/2022	NAP	4/6/2032	NAP	0	0	L(24),D(92),O(4)
41	Loan	59	1	1835 Amsterdam Avenue	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
42	Loan		1	Walgreens Memphis	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
43	Loan		1	Lawrenceville Collection	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)
44	Loan	60	1	Buckley Self Storage & RV	0	6	5/6/2022	5/6/2022	4/6/2032	NAP	0	0	L(24),D(92),O(4)
45	Loan	61	1	156 Court Street	1	6	4/6/2022	NAP	3/6/2032	NAP	0	0	L(25),D(91),O(4)
46	Loan	62, 63, 64, 65	1	Opera House Kingston	2	6	3/6/2022	NAP	2/6/2032	NAP	0	0	L(26),D(90),O(4)

A-1-12 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent 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 ($)
1	Loan	5	4	Pacific Castle Portfolio	8,158,024	2,482,766	5,675,258	9/30/2021	T-12	7,432,951	2,343,268	5,089,684	12/31/2020	T-12	8,198,699
1.01	Property		1	Rancho Cordova Town Center	3,270,891	1,027,030	2,243,862	9/30/2021	T-12	2,909,645	952,254	1,957,392	12/31/2020	T-12	3,266,827
1.02	Property		1	Prune Tree Center	2,247,550	703,542	1,544,008	9/30/2021	T-12	2,200,367	681,756	1,518,612	12/31/2020	T-12	2,202,816
1.03	Property		1	Rimrock Plaza	1,273,985	509,219	764,766	9/30/2021	T-12	1,227,711	473,178	754,534	12/31/2020	T-12	1,395,208
1.04	Property		1	Sandstone Village	1,365,597	242,976	1,122,621	9/30/2021	T-12	1,095,227	236,080	859,147	12/31/2020	T-12	1,333,848
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	3,290,238	1,044,721	2,245,518	12/31/2021	T-12	2,516,667	975,074	1,541,593	12/31/2020	T-12	3,016,651
3	Loan	12, 13, 14, 15	1	Midtown Central Square	4,857,557	1,792,798	3,064,759	12/31/2021	T-12	3,547,778	1,734,989	1,812,790	12/31/2020	T-12	2,827,391
4	Loan		1	Artthaus Studios	2,514,726	932,352	1,582,374	11/30/2021	T-12	1,996,220	747,615	1,248,605	12/31/2020	T-12	1,516,913
5	Loan	16	1	Long Lake Crossing	3,459,541	1,131,825	2,327,716	10/31/2021	T-12	3,524,741	1,096,768	2,427,973	12/31/2020	T-12	3,552,590
6	Loan	17, 18	1	Forum Office West Palm Beach	3,418,949	1,942,731	1,476,218	10/31/2021	T-12	3,732,603	2,077,786	1,654,817	12/31/2020	T-12	3,753,824
7	Loan	19	1	530 Bush Street	5,041,631	2,244,054	2,797,577	12/31/2021	T-12	5,190,265	2,242,936	2,947,329	12/31/2020	T-12	4,728,332
8	Loan	20	8	KNP Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.01	Property		1	Dollar Tree	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.02	Property		1	Goodwill	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.03	Property		1	Jiffy Lube	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.04	Property		1	7-Eleven	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.05	Property		1	O’Reilly	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.06	Property		1	Sherwin Williams	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.07	Property		1	Starbucks	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.08	Property		1	Family Dollar	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.0	Loan		6	GS Foods Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.01	Property		1	Kansas City, MO	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.02	Property		1	Wallingford, CT	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.03	Property		1	Wright City, MO	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.04	Property		1	Ponchatoula, LA	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.05	Property		1	319 St. Mary’s, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.06	Property		1	310 St. Mary’s, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
10	Loan		1	Conyers Plaza	3,082,155	582,325	2,499,830	12/31/2021	T-12	2,616,835	595,736	2,021,099	12/31/2020	T-12	2,802,324
11	Loan		2	Henderson Industrial Portfolio	2,157,548	456,316	1,701,232	12/31/2021	T-12	1,989,439	431,813	1,557,625	12/31/2020	T-12	1,907,301
11.01	Property		1	McCarran	1,459,394	261,657	1,197,737	12/31/2021	T-12	1,311,739	261,459	1,050,280	12/31/2020	T-12	1,266,023
11.02	Property		1	Mary Crest	698,154	194,659	503,495	12/31/2021	T-12	677,700	170,355	507,345	12/31/2020	T-12	641,278
12	Loan	21	1	401 Lofts	3,136,920	1,857,446	1,279,474	12/31/2021	T-12	2,920,625	1,844,794	1,075,831	12/31/2020	T-12	2,875,403
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	51,220,405	9,974,466	41,245,939	12/31/2021	T-12	46,173,375	8,384,962	37,788,413	12/31/2020	T-12	43,166,777
13.01	Property		1	4000 Principio Parkway	6,199,172	1,165,652	5,033,520	12/31/2021	T-12	6,018,245	1,033,939	4,984,306	12/31/2020	T-12	5,838,319
13.02	Property		1	2020 Joe B. Jackson Parkway	5,183,806	771,007	4,412,799	12/31/2021	T-12	4,966,906	412,225	4,554,681	12/31/2020	T-12	4,934,718
13.03	Property		1	1901 Meadowville Technology Parkway	6,495,036	1,424,674	5,070,362	12/31/2021	T-12	6,179,097	1,217,920	4,961,177	12/31/2020	T-12	6,147,034
13.04	Property		1	52 Pettengill Road	4,722,999	1,373,021	3,349,978	12/31/2021	T-12	4,558,855	1,364,364	3,194,491	12/31/2020	T-12	3,240,412
13.05	Property		1	510 John Dodd Road	4,786,492	430,808	4,355,683	12/31/2021	T-12	4,611,745	407,210	4,204,535	12/31/2020	T-12	4,671,876
13.06	Property		1	309 Dulty’s Lane	3,608,303	155,003	3,453,300	12/31/2021	T-12	3,546,330	151,200	3,395,129	12/31/2020	T-12	3,483,064
13.07	Property		1	5300 Centerpoint Parkway	3,079,812	464,041	2,615,772	12/31/2021	T-12	2,970,898	413,311	2,557,587	12/31/2020	T-12	2,883,912
13.08	Property		1	17001 West Mercury Street	3,069,221	371,421	2,697,801	12/31/2021	T-12	15,969	952	15,017	12/31/2020	T-12	NAV
13.09	Property		1	725 Darlington Avenue	2,537,246	958,219	1,579,028	12/31/2021	T-12	2,376,596	732,463	1,644,133	12/31/2020	T-12	2,477,401
13.10	Property		1	10100 89th Avenue N	2,004,689	1,013,374	991,315	12/31/2021	T-12	2,514,769	943,582	1,571,187	12/31/2020	T-12	2,397,354
13.11	Property		1	7303 Rickenbacker Parkway West	836,398	95,463	740,935	12/31/2021	T-12	NAV	NAV	NAV	NAV	NAV	NAV
13.12	Property		1	4836 Hickory Hill Road	1,452,723	239,607	1,213,116	12/31/2021	T-12	1,486,515	245,083	1,241,432	12/31/2020	T-12	1,365,744
13.13	Property		1	7000 West Post Road	1,379,748	155,506	1,224,242	12/31/2021	T-12	1,374,079	139,964	1,234,114	12/31/2020	T-12	980,472
13.14	Property		1	3201 Bearing Drive	1,563,348	92,989	1,470,359	12/31/2021	T-12	1,532,694	89,236	1,443,459	12/31/2020	T-12	1,097,639
13.15	Property		1	900 Commerce Parkway West Drive	1,598,870	518,998	1,079,871	12/31/2021	T-12	1,536,383	483,075	1,053,308	12/31/2020	T-12	1,273,562
13.16	Property		1	6825 West County Road 400 North	1,621,864	509,091	1,112,773	12/31/2021	T-12	1,395,608	521,431	874,177	12/31/2020	T-12	1,338,603
13.17	Property		1	951 Trails Road	1,080,677	235,593	845,084	12/31/2021	T-12	1,088,686	229,006	859,680	12/31/2020	T-12	1,036,668
14	Loan		1	Oakridge Apartments	2,161,974	636,327	1,525,647	12/31/2021	T-12	2,130,225	610,746	1,519,479	12/31/2020	T-12	2,080,577
15	Loan		1	Hampden Industrial Park	1,637,152	574,020	1,063,132	1/31/2022	T-12	1,603,540	561,104	1,042,437	12/31/2021	T-12	1,377,039
16	Loan	27	1	Residence Inn Chester Richmond	5,122,280	2,137,427	2,984,853	1/31/2022	T-12	3,730,721	1,640,934	2,089,787	12/31/2020	T-12	4,628,779
17	Loan	28, 29, 30, 31	1	The Hallmark	7,518,128	4,109,955	3,408,173	10/31/2021	T-12	6,639,436	4,200,778	2,438,658	12/31/2020	T-12	7,205,374
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	1,980,048	445,238	1,534,810	12/31/2021	T-12	1,688,559	495,102	1,193,457	12/31/2020	T-12	1,897,177
19	Loan	36	4	In Self Storage Portfolio	1,361,325	483,112	878,213	12/31/2021	T-12	1,138,463	480,358	658,105	12/31/2020	T-12	1,115,133
19.01	Property		1	Wylie	410,353	158,097	252,256	12/31/2021	T-12	369,233	153,826	215,406	12/31/2020	T-12	377,097
19.02	Property		1	Fort Worth	360,638	134,866	225,772	12/31/2021	T-12	283,853	134,372	149,481	12/31/2020	T-12	277,846
19.03	Property		1	Flower Mound	300,312	96,765	203,547	12/31/2021	T-12	247,928	96,970	150,957	12/31/2020	T-12	240,125
19.04	Property		1	Aubrey	290,023	93,384	196,639	12/31/2021	T-12	237,450	95,189	142,261	12/31/2020	T-12	220,065
20	Loan		1	Amoeba Music	617,396	50,704	566,692	12/31/2021	T-12	613,441	61,713	551,728	12/31/2020	T-12	726,196

A-1-13 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent 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 ($)
21	Loan	37, 38	1	3820 Broadway	826,956	321,520	505,436	12/31/2021	T-12	1,043,615	263,219	780,396	12/31/2020	T-12	1,076,840
22	Loan		1	Temecula Valley Medical Office	992,897	225,013	767,884	12/31/2021	T-12	988,266	224,413	763,853	12/31/2020	T-12	954,234
23	Loan	39, 40	1	3450 Broadway	919,279	298,445	620,834	10/31/2021	T-12	915,268	305,395	609,873	12/31/2020	T-12	905,299
24	Loan	41	1	Four Points Arlington	2,782,223	1,526,125	1,256,098	1/31/2022	T-12	1,785,492	1,230,950	554,542	12/31/2020	T-12	2,818,520
25	Loan	42	1	Fairfield Inn & Suites Lake City	2,307,720	1,396,294	911,426	11/30/2021	T-12	1,591,041	1,168,510	422,531	12/31/2020	T-12	2,747,141
26	Loan	43, 44	1	2908 Smallman Street	521,147	237,893	283,254	12/31/2021	T-9 Annualized	NAV	NAV	NAV	NAV	NAV	NAV
27	Loan		1	Orchard West Georgia Student Housing	1,278,463	483,411	795,052	1/31/2022	T-12	1,075,243	410,008	665,235	12/31/2020	T-12	1,148,985
28	Loan	45, 46	1	Best Western Plus Eagle	3,606,110	2,071,188	1,534,922	12/31/2021	T-12	2,159,153	1,612,364	546,789	12/31/2020	T-12	3,229,752
29	Loan	47, 48, 49, 50	1	Lofts at 624	1,135,442	314,037	821,406	12/31/2021	T-12	1,007,066	272,191	734,874	12/31/2020	T-12	NAV
30	Loan		1	Shield Storage Lockwood	758,624	226,782	531,842	11/30/2021	T-12	586,655	192,526	394,130	8/31/2020	T-8 Annualized	409,479
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	2,025,357	991,832	1,033,525	12/31/2021	T-12	1,432,937	944,383	488,554	12/31/2020	T-12	2,280,109
32	Loan		1	CIG Multifamily Apartments	737,001	272,693	464,308	12/31/2021	T-12	685,364	283,288	402,076	12/31/2020	T-12	NAV
33	Loan	53	1	Metairie Tower	1,779,204	1,008,319	770,885	12/31/2021	T-12	1,878,538	944,564	933,974	12/31/2020	T-12	1,969,492
34	Loan		1	North Loop Self Storage	811,584	370,071	441,513	1/31/2022	T-12	699,024	405,867	293,157	12/31/2020	T-12	770,634
35	Loan	54, 55	1	375 Sand Lane	516,950	127,211	389,739	1/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	NAV
36	Loan		1	Walgreens Rockwall	350,000	0	350,000	12/31/2021	T-12	350,000	0	350,000	12/31/2020	T-12	350,000
37	Loan		1	Sportsman’s Madison Square	452,107	193,024	259,083	12/31/2021	T-12	629,052	193,372	435,680	12/31/2020	T-12	532,190
38	Loan	56	2	Storage Depot Portfolio	764,758	348,134	416,624	12/31/2021	T-12	662,884	304,185	358,699	12/31/2020	T-12	616,292
38.01	Property		1	2525 East Interstate 10	533,377	237,377	296,000	12/31/2021	T-12	462,423	204,893	257,530	12/31/2020	T-12	449,162
38.02	Property		1	1916 Strickland Drive	231,381	110,757	120,624	12/31/2021	T-12	200,461	99,291	101,169	12/31/2020	T-12	167,130
39	Loan		1	Walgreens Greenville	383,500	0	383,500	1/31/2022	T-12	383,500	0	383,500	12/31/2020	T-12	383,500
40	Loan	57, 58	1	363 East 197th Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
41	Loan	59	1	1835 Amsterdam Avenue	369,433	136,373	233,060	10/31/2021	T-12	357,918	118,997	238,921	12/31/2020	T-12	351,211
42	Loan		1	Walgreens Memphis	280,000	0	280,000	12/31/2021	T-12	280,000	0	280,000	12/31/2020	T-12	280,000
43	Loan		1	Lawrenceville Collection	260,300	81,787	178,512	12/31/2021	T-12	64,882	44,391	20,491	12/31/2020	T-12	11,430
44	Loan	60	1	Buckley Self Storage & RV	704,945	341,378	363,566	12/31/2021	T-12	687,547	384,669	302,878	12/31/2020	T-12	666,233
45	Loan	61	1	156 Court Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
46	Loan	62, 63, 64, 65	1	Opera House Kingston	355,436	143,685	211,751	12/31/2021	T-12	329,635	140,971	188,665	12/31/2020	T-12	314,839

A-1-14 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)
1	Loan	5	4	Pacific Castle Portfolio	2,591,194	5,607,506	12/31/2019	T-12	91.0%	9,182,898	2,601,302	6,581,596	69,767
1.01	Property		1	Rancho Cordova Town Center	1,002,923	2,263,904	12/31/2019	T-12	93.2%	3,761,975	1,045,412	2,716,563	22,298
1.02	Property		1	Prune Tree Center	693,203	1,509,613	12/31/2019	T-12	94.2%	2,461,832	714,085	1,747,746	19,748
1.03	Property		1	Rimrock Plaza	635,439	759,769	6/30/2019	T-6 Annualized	79.4%	1,572,638	557,199	1,015,438	14,452
1.04	Property		1	Sandstone Village	259,629	1,074,219	12/31/2019	T-12	95.0%	1,386,453	284,605	1,101,848	13,268
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	1,016,326	2,000,325	12/31/2019	T-12	94.9%	5,098,914	1,379,925	3,718,989	30,084
3	Loan	12, 13, 14, 15	1	Midtown Central Square	1,871,454	955,937	12/31/2019	T-12	84.2%	6,576,529	1,983,220	4,593,309	40,470
4	Loan		1	Artthaus Studios	974,183	542,730	12/31/2019	T-12	86.6%	3,490,404	1,235,607	2,254,797	20,960
5	Loan	16	1	Long Lake Crossing	1,147,044	2,405,546	12/31/2019	T-12	82.4%	3,515,383	1,178,584	2,336,798	34,399
6	Loan	17, 18	1	Forum Office West Palm Beach	2,089,490	1,664,334	12/31/2019	T-12	90.7%	4,556,269	2,169,599	2,386,670	27,866
7	Loan	19	1	530 Bush Street	2,198,149	2,530,182	12/31/2019	T-12	85.4%	5,145,120	2,260,936	2,884,184	20,947
8	Loan	20	8	KNP Portfolio	NAV	NAV	NAV	NAV	95.8%	1,655,408	49,662	1,605,746	13,521
8.01	Property		1	Dollar Tree	NAV	NAV	NAV	NAV	98.0%	459,407	13,782	445,624	2,223
8.02	Property		1	Goodwill	NAV	NAV	NAV	NAV	95.0%	298,939	8,968	289,970	6,592
8.03	Property		1	Jiffy Lube	NAV	NAV	NAV	NAV	95.0%	195,574	5,867	189,707	433
8.04	Property		1	7-Eleven	NAV	NAV	NAV	NAV	95.0%	193,761	5,813	187,948	555
8.05	Property		1	O’Reilly	NAV	NAV	NAV	NAV	95.0%	158,045	4,741	153,304	1,114
8.06	Property		1	Sherwin Williams	NAV	NAV	NAV	NAV	95.0%	130,846	3,925	126,921	590
8.07	Property		1	Starbucks	NAV	NAV	NAV	NAV	95.0%	117,915	3,537	114,378	765
8.08	Property		1	Family Dollar	NAV	NAV	NAV	NAV	95.0%	100,921	3,028	97,893	1,248
9.0	Loan		6	GS Foods Portfolio	NAV	NAV	NAV	NAV	95.0%	5,070,669	152,120	4,918,549	125,801
9.01	Property		1	Kansas City, MO	NAV	NAV	NAV	NAV	95.0%	2,220,272	66,608	2,153,664	29,636
9.02	Property		1	Wallingford, CT	NAV	NAV	NAV	NAV	95.0%	1,296,671	38,900	1,257,771	42,135
9.03	Property		1	Wright City, MO	NAV	NAV	NAV	NAV	95.0%	764,528	22,936	741,592	28,470
9.04	Property		1	Ponchatoula, LA	NAV	NAV	NAV	NAV	95.0%	433,881	13,016	420,864	11,878
9.05	Property		1	319 St. Mary’s, OH	NAV	NAV	NAV	NAV	95.0%	208,944	6,268	202,676	5,903
9.06	Property		1	310 St. Mary’s, OH	NAV	NAV	NAV	NAV	95.0%	146,374	4,391	141,983	7,779
10	Loan		1	Conyers Plaza	618,097	2,184,227	12/31/2019	T-12	94.6%	3,030,426	757,527	2,272,899	36,340
11	Loan		2	Henderson Industrial Portfolio	417,867	1,489,434	12/31/2019	T-12	95.0%	2,206,529	474,726	1,731,803	20,799
11.01	Property		1	McCarran	260,717	1,005,306	12/31/2019	T-12	95.0%	1,472,276	276,731	1,195,545	13,769
11.02	Property		1	Mary Crest	157,150	484,129	12/31/2019	T-12	95.0%	734,253	197,995	536,257	7,030
12	Loan	21	1	401 Lofts	1,749,145	1,126,258	12/31/2019	T-12	95.0%	3,234,006	1,738,389	1,495,617	47,125
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	7,222,431	35,944,346	12/31/2019	T-12	100.0%	55,178,154	10,108,560	45,069,593	1,887,664
13.01	Property		1	4000 Principio Parkway	942,539	4,895,780	12/31/2019	T-12	100.0%	6,501,553	1,145,058	5,356,496	238,949
13.02	Property		1	2020 Joe B. Jackson Parkway	466,890	4,467,828	12/31/2019	T-12	100.0%	5,326,380	508,544	4,817,836	203,256
13.03	Property		1	1901 Meadowville Technology Parkway	1,193,206	4,953,828	12/31/2019	T-12	100.0%	6,711,851	1,587,536	5,124,315	203,256
13.04	Property		1	52 Pettengill Road	885,179	2,355,233	12/31/2019	T-12	100.0%	5,099,301	1,459,081	3,640,220	122,848
13.05	Property		1	510 John Dodd Road	315,449	4,356,427	12/31/2019	T-12	100.0%	5,001,109	401,290	4,599,819	203,148
13.06	Property		1	309 Dulty’s Lane	136,309	3,346,755	12/31/2019	T-12	100.0%	3,660,336	171,164	3,489,171	126,767
13.07	Property		1	5300 Centerpoint Parkway	355,641	2,528,271	12/31/2019	T-12	100.0%	3,214,617	431,314	2,783,304	116,268
13.08	Property		1	17001 West Mercury Street	NAV	NAV	NAV	NAV	100.0%	3,046,813	315,274	2,731,539	129,092
13.09	Property		1	725 Darlington Avenue	837,916	1,639,485	12/31/2019	T-12	100.0%	2,864,263	837,845	2,026,418	33,485
13.10	Property		1	10100 89th Avenue N	869,814	1,527,540	12/31/2019	T-12	100.0%	2,867,390	1,091,485	1,775,905	63,812
13.11	Property		1	7303 Rickenbacker Parkway West	NAV	NAV	NAV	NAV	100.0%	1,590,343	179,543	1,410,800	71,501
13.12	Property		1	4836 Hickory Hill Road	185,178	1,180,566	12/31/2019	T-12	100.0%	1,518,188	259,542	1,258,647	129,232
13.13	Property		1	7000 West Post Road	76,552	903,920	12/31/2019	T-12	100.0%	1,399,009	164,776	1,234,233	19,191
13.14	Property		1	3201 Bearing Drive	56,170	1,041,469	12/31/2019	T-12	100.0%	1,717,992	105,502	1,612,490	84,582
13.15	Property		1	900 Commerce Parkway West Drive	351,655	921,907	12/31/2019	T-12	100.0%	1,739,623	710,534	1,029,090	58,878
13.16	Property		1	6825 West County Road 400 North	318,566	1,020,037	12/31/2019	T-12	100.0%	1,790,931	494,997	1,295,934	49,008
13.17	Property		1	951 Trails Road	231,367	805,301	12/31/2019	T-12	100.0%	1,128,453	245,077	883,377	34,390
14	Loan		1	Oakridge Apartments	590,689	1,489,888	12/31/2019	T-12	95.0%	2,121,264	797,108	1,324,156	64,960
15	Loan		1	Hampden Industrial Park	471,244	905,795	12/31/2020	T-12	94.6%	1,934,623	670,090	1,264,533	15,235
16	Loan	27	1	Residence Inn Chester Richmond	2,144,012	2,484,767	12/31/2019	T-12	82.9%	5,122,280	2,390,346	2,731,934	204,891
17	Loan	28, 29, 30, 31	1	The Hallmark	4,393,767	2,811,607	12/31/2019	T-12	80.9%	8,415,443	4,126,272	4,289,171	83,013
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	501,911	1,395,267	12/31/2019	T-12	95.0%	1,833,764	420,156	1,413,608	46,762
19	Loan	36	4	In Self Storage Portfolio	474,507	640,627	12/31/2019	T-12	93.1%	1,385,703	451,088	934,615	13,715
19.01	Property		1	Wylie	163,260	213,837	12/31/2019	T-12	94.2%	429,508	158,080	271,428	4,850
19.02	Property		1	Fort Worth	136,174	141,673	12/31/2019	T-12	93.5%	376,390	119,224	257,166	3,491
19.03	Property		1	Flower Mound	93,144	146,982	12/31/2019	T-12	89.3%	291,063	89,410	201,653	2,754
19.04	Property		1	Aubrey	81,929	138,136	12/31/2019	T-12	95.0%	288,741	84,373	204,369	2,620
20	Loan		1	Amoeba Music	32,814	693,382	12/31/2019	T-12	95.0%	1,222,163	197,082	1,025,081	6,052

A-1-15 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)
21	Loan	37, 38	1	3820 Broadway	357,499	719,341	12/31/2019	T-12	94.7%	1,098,683	359,049	739,634	8,062
22	Loan		1	Temecula Valley Medical Office	213,128	741,106	12/31/2019	T-12	100.0%	1,045,716	232,611	813,105	5,024
23	Loan	39, 40	1	3450 Broadway	281,059	624,240	12/31/2019	T-12	97.1%	951,322	290,948	660,374	5,374
24	Loan	41	1	Four Points Arlington	1,718,302	1,100,218	12/31/2019	T-12	74.3%	2,782,223	1,571,228	1,210,995	111,289
25	Loan	42	1	Fairfield Inn & Suites Lake City	1,826,537	920,604	12/31/2019	T-12	78.5%	2,747,141	1,652,108	1,095,033	109,886
26	Loan	43, 44	1	2908 Smallman Street	NAV	NAV	NAV	NAV	94.4%	782,161	220,878	561,283	8,500
27	Loan		1	Orchard West Georgia Student Housing	492,140	656,845	12/31/2019	T-12	95.0%	1,268,621	467,962	800,659	32,400
28	Loan	45, 46	1	Best Western Plus Eagle	2,563,467	666,285	12/31/2019	T-12	76.1%	3,606,110	2,166,829	1,439,281	144,244
29	Loan	47, 48, 49, 50	1	Lofts at 624	NAV	NAV	NAV	NAV	95.0%	1,149,806	432,106	717,700	52,186
30	Loan		1	Shield Storage Lockwood	148,640	260,839	12/31/2019	T-12	91.9%	796,014	215,216	580,798	7,989
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	1,131,444	1,148,665	12/31/2019	T-12	73.0%	2,280,109	1,274,550	1,005,559	91,204
32	Loan		1	CIG Multifamily Apartments	NAV	NAV	NAV	NAV	96.5%	786,572	273,090	513,482	10,250
33	Loan	53	1	Metairie Tower	938,105	1,031,387	12/31/2019	T-12	89.7%	1,933,888	997,373	936,516	18,340
34	Loan		1	North Loop Self Storage	427,108	343,525	12/31/2019	T-12	77.2%	904,537	363,491	541,046	9,899
35	Loan	54, 55	1	375 Sand Lane	NAV	NAV	NAV	NAV	95.0%	547,239	148,132	399,106	3,290
36	Loan		1	Walgreens Rockwall	0	350,000	12/31/2019	T-12	100.0%	376,271	532	375,739	0
37	Loan		1	Sportsman’s Madison Square	199,036	333,154	12/31/2019	T-12	95.0%	649,201	203,397	445,804	5,091
38	Loan	56	2	Storage Depot Portfolio	279,422	336,870	12/31/2019	T-12	78.9%	764,758	307,399	457,359	8,435
38.01	Property		1	2525 East Interstate 10	189,361	259,800	12/31/2019	T-12	84.0%	533,377	203,413	329,965	4,652
38.02	Property		1	1916 Strickland Drive	90,060	77,069	12/31/2019	T-12	69.3%	231,381	103,986	127,395	3,783
39	Loan		1	Walgreens Greenville	0	383,500	12/31/2019	T-12	100.0%	383,500	3,819	379,681	0
40	Loan	57, 58	1	363 East 197th Street	NAV	NAV	NAV	NAV	95.0%	397,537	78,750	318,787	5,000
41	Loan	59	1	1835 Amsterdam Avenue	111,716	239,495	12/31/2019	T-12	97.5%	393,348	137,645	255,703	2,746
42	Loan		1	Walgreens Memphis	0	280,000	12/31/2019	T-12	100.0%	287,718	532	287,186	0
43	Loan		1	Lawrenceville Collection	11,551	(122)	12/31/2019	T-12	95.0%	295,558	76,693	218,865	3,000
44	Loan	60	1	Buckley Self Storage & RV	327,858	338,376	12/31/2019	T-12	88.2%	714,325	338,369	375,956	6,309
45	Loan	61	1	156 Court Street	NAV	NAV	NAV	NAV	96.0%	460,603	92,785	367,817	1,728
46	Loan	62, 63, 64, 65	1	Opera House Kingston	131,020	183,818	12/31/2019	T-12	95.0%	420,302	146,331	273,971	4,014

A-1-16 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
1	Loan	5	4	Pacific Castle Portfolio	318,836	6,192,992	2.58	2.43	10.2%	9.6%	107,800,000	As Portfolio	12/28/2021
1.01	Property		1	Rancho Cordova Town Center	101,904	2,592,361					34,000,000	As Is	11/18/2021
1.02	Property		1	Prune Tree Center	90,249	1,637,749					28,050,000	As Is	7/4/2021
1.03	Property		1	Rimrock Plaza	66,047	934,939					20,500,000	As Is	7/24/2021
1.04	Property		1	Sandstone Village	60,637	1,027,943					18,800,000	As Is	11/22/2021
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	136,746	3,552,159	1.91	1.83	9.2%	8.8%	64,000,000	As Is	12/26/2021
3	Loan	12, 13, 14, 15	1	Midtown Central Square	269,800	4,283,039	2.48	2.31	12.8%	11.9%	60,200,000	As Is	12/1/2021
4	Loan		1	Artthaus Studios	54,802	2,179,035	2.43	2.34	9.5%	9.2%	47,100,000	As Is	12/10/2021
5	Loan	16	1	Long Lake Crossing	121,994	2,180,405	1.80	1.68	11.1%	10.4%	36,200,000	As Is	12/9/2021
6	Loan	17, 18	1	Forum Office West Palm Beach	143,407	2,215,398	2.04	1.89	11.6%	10.8%	29,900,000	As Is	1/1/2022
7	Loan	19	1	530 Bush Street	165,086	2,698,150	3.83	3.58	14.8%	13.8%	52,800,000	As Is	9/7/2021
8	Loan	20	8	KNP Portfolio	46,983	1,545,242	2.20	2.12	8.9%	8.6%	30,025,000	As Is	Various
8.01	Property		1	Dollar Tree	0	443,401					8,270,000	As Is	11/8/2021
8.02	Property		1	Goodwill	13,619	269,759					4,900,000	As Is	10/27/2021
8.03	Property		1	Jiffy Lube	5,813	183,461					3,640,000	As Is	11/13/2021
8.04	Property		1	7-Eleven	7,384	180,010					3,650,000	As Is	10/26/2021
8.05	Property		1	O’Reilly	5,494	146,696					3,075,000	As Is	10/29/2021
8.06	Property		1	Sherwin Williams	4,101	122,230					2,410,000	As Is	11/5/2021
8.07	Property		1	Starbucks	5,590	108,022					2,290,000	As Is	11/5/2021
8.08	Property		1	Family Dollar	4,982	91,663					1,790,000	As Is	10/26/2021
9.0	Loan		6	GS Foods Portfolio	125,725	4,667,023	1.53	1.45	8.6%	8.1%	85,540,000	As Is	Various
9.01	Property		1	Kansas City, MO	41,873	2,082,155					36,700,000	As Is	11/1/2021
9.02	Property		1	Wallingford, CT	52,712	1,162,924					21,700,000	As Is	11/10/2021
9.03	Property		1	Wright City, MO	14,632	698,490					13,900,000	As Is	11/9/2021
9.04	Property		1	Ponchatoula, LA	9,393	399,593					7,300,000	As Is	11/22/2021
9.05	Property		1	319 St. Mary’s, OH	4,181	192,591					3,490,000	As Is	11/8/2021
9.06	Property		1	310 St. Mary’s, OH	2,934	131,270					2,450,000	As Is	11/8/2021
10	Loan		1	Conyers Plaza	166,557	2,070,001	3.31	3.02	13.0%	11.8%	25,275,000	As Is, Excluding Excess Land Value	11/22/2021
11	Loan		2	Henderson Industrial Portfolio	125,874	1,585,130	2.62	2.40	10.7%	9.8%	32,600,000	As Is	12/6/2021
11.01	Property		1	McCarran	82,619	1,099,157					22,100,000	As Is	12/6/2021
11.02	Property		1	Mary Crest	43,255	485,972					10,500,000	As Is	12/6/2021
12	Loan	21	1	401 Lofts	0	1,448,492	2.13	2.06	9.6%	9.3%	23,750,000	As Is	1/11/2022
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	1,415,748	41,766,181	3.37	3.12	13.2%	12.2%	1,175,000,000	As Portfolio	1/3/2022
13.01	Property		1	4000 Principio Parkway	179,212	4,938,335					140,000,000	As Is	12/15/2021
13.02	Property		1	2020 Joe B. Jackson Parkway	152,442	4,462,138					132,100,000	As Is	12/21/2021
13.03	Property		1	1901 Meadowville Technology Parkway	152,442	4,768,617					115,400,000	As Is	12/15/2021
13.04	Property		1	52 Pettengill Road	92,136	3,425,236					123,000,000	As Is	1/3/2022
13.05	Property		1	510 John Dodd Road	152,361	4,244,310					112,500,000	As Is	12/23/2021
13.06	Property		1	309 Dulty’s Lane	95,075	3,267,329					107,900,000	As Is	12/22/2021
13.07	Property		1	5300 Centerpoint Parkway	87,201	2,579,834					57,600,000	As Is	12/16/2021
13.08	Property		1	17001 West Mercury Street	96,819	2,505,627					50,400,000	As Is	12/20/2021
13.09	Property		1	725 Darlington Avenue	25,114	1,967,820					51,400,000	As Is	12/9/2021
13.10	Property		1	10100 89th Avenue N	47,859	1,664,234					39,500,000	As Is	12/15/2021
13.11	Property		1	7303 Rickenbacker Parkway West	53,626	1,285,674					33,400,000	As Is	12/16/2021
13.12	Property		1	4836 Hickory Hill Road	96,924	1,032,491					35,500,000	As Is	1/3/2022
13.13	Property		1	7000 West Post Road	14,393	1,200,650					30,400,000	As Is	12/14/2021
13.14	Property		1	3201 Bearing Drive	63,437	1,464,471					29,800,000	As Is	12/28/2021
13.15	Property		1	900 Commerce Parkway West Drive	44,158	926,054					27,500,000	As Is	12/28/2021
13.16	Property		1	6825 West County Road 400 North	36,756	1,210,170					24,300,000	As Is	12/15/2021
13.17	Property		1	951 Trails Road	25,793	823,194					17,600,000	As Is	12/15/2021
14	Loan		1	Oakridge Apartments	0	1,259,196	1.73x	1.65x	9.6%	9.2%	23,700,000	As Is	11/22/2021
15	Loan		1	Hampden Industrial Park	30,782	1,218,516	2.22	2.14	9.7%	9.3%	26,000,000	As Is	2/19/2022
16	Loan	27	1	Residence Inn Chester Richmond	0	2,527,043	3.98	3.68	21.1%	19.5%	29,500,000	As Is	12/13/2021
17	Loan	28, 29, 30, 31	1	The Hallmark	423,075	3,783,083	2.30	2.02	12.6%	11.1%	54,200,000	As Is	11/1/2021
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	73,351	1,293,496	2.06	1.88	12.0%	11.0%	16,500,000	As Is	12/22/2021
19	Loan	36	4	In Self Storage Portfolio	0	920,900	1.70	1.67	8.2%	8.1%	18,700,000	As Is	1/15/2022
19.01	Property		1	Wylie	0	266,578					5,600,000	As Is	1/15/2022
19.02	Property		1	Fort Worth	0	253,675					4,400,000	As Is	1/15/2022
19.03	Property		1	Flower Mound	0	198,899					4,600,000	As Is	1/15/2022
19.04	Property		1	Aubrey	0	201,749					4,100,000	As Is	1/15/2022
20	Loan		1	Amoeba Music	24,209	994,820	1.86	1.81	9.1%	8.8%	18,400,000	As Is	1/18/2022

A-1-17 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
21	Loan	37, 38	1	3820 Broadway	4,416	727,157	1.46	1.44	7.4%	7.3%	13,700,000	As Is	2/1/2022
22	Loan		1	Temecula Valley Medical Office	0	808,081	1.50	1.49	8.3%	8.2%	15,590,000	As Is	12/17/2021
23	Loan	39, 40	1	3450 Broadway	3,830	651,170	1.54	1.52	7.4%	7.3%	12,800,000	As Is	9/7/2021
24	Loan	41	1	Four Points Arlington	0	1,099,706	2.17	1.97	13.8%	12.6%	13,500,000	As Is	11/23/2021
25	Loan	42	1	Fairfield Inn & Suites Lake City	0	985,148	2.22	1.99	15.1%	13.6%	11,900,000	As Is - Inclusive of Escrows	10/1/2021
26	Loan	43, 44	1	2908 Smallman Street	0	552,783	1.85	1.82	8.4%	8.3%	10,600,000	As Is	2/23/2022
27	Loan		1	Orchard West Georgia Student Housing	0	768,259	2.00	1.92	12.3%	11.8%	12,800,000	As Is	1/4/2022
28	Loan	45, 46	1	Best Western Plus Eagle	0	1,295,037	4.52	4.07	22.5%	20.2%	12,100,000	As Is	1/3/2022
29	Loan	47, 48, 49, 50	1	Lofts at 624	0	665,515	2.70	2.51	11.6%	10.7%	10,700,000	As Is	12/6/2021
30	Loan		1	Shield Storage Lockwood	7,786	565,023	2.35	2.28	9.4%	9.2%	10,870,000	As Is	1/10/2022
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	0	914,355	3.12	2.84	19.0%	17.3%	9,500,000	As Complete	1/1/2023
32	Loan		1	CIG Multifamily Apartments	0	503,232	2.43	2.38	10.1%	9.9%	9,650,000	As Is	11/18/2021
33	Loan	53	1	Metairie Tower	77,933	840,242	5.34	4.79	18.7%	16.8%	12,400,000	As Is	12/2/2021
34	Loan		1	North Loop Self Storage	0	531,147	2.46x	2.42x	10.8%	10.6%	10,800,000	As Is	1/6/2022
35	Loan	54, 55	1	375 Sand Lane	4,300	391,516	1.74	1.71	8.4%	8.2%	7,400,000	As Complete	5/1/2022
36	Loan		1	Walgreens Rockwall	0	375,739	1.95	1.95	8.7%	8.7%	8,000,000	As Is	1/19/2022
37	Loan		1	Sportsman’s Madison Square	33,942	406,771	1.71	1.56	10.4%	9.5%	7,250,000	As Is	12/17/2021
38	Loan	56	2	Storage Depot Portfolio	0	448,924	2.34	2.30	10.8%	10.6%	7,000,000	As Is	12/17/2021
38.01	Property		1	2525 East Interstate 10	0	325,312					4,900,000	As Is	12/17/2021
38.02	Property		1	1916 Strickland Drive	0	123,612					2,100,000	As Is	12/17/2021
39	Loan		1	Walgreens Greenville	14,550	365,131	1.74	1.68	9.0%	8.7%	6,650,000	As Is	2/7/2022
40	Loan	57, 58	1	363 East 197th Street	0	313,787	1.64	1.62	8.0%	7.8%	6,000,000	As Is	2/1/2022
41	Loan	59	1	1835 Amsterdam Avenue	974	251,983	1.43	1.41	7.2%	7.1%	4,850,000	As Is	9/7/2021
42	Loan		1	Walgreens Memphis	0	287,186	1.92	1.92	8.5%	8.5%	5,890,000	As Is	1/20/2022
43	Loan		1	Lawrenceville Collection	0	215,865	1.65	1.62	7.7%	7.6%	4,480,000	As Is	12/14/2021
44	Loan	60	1	Buckley Self Storage & RV	0	369,647	2.02	1.99	13.7%	13.4%	5,300,000	As Is	2/10/2022
45	Loan	61	1	156 Court Street	0	366,040	3.99	3.97	13.8%	13.7%	7,375,000	As Is	1/25/2022
46	Loan	62, 63, 64, 65	1	Opera House Kingston	20,068	249,889	3.00	2.74	13.7%	12.5%	4,200,000	As Is	12/17/2021

A-1-18 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)  (3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA
1	Loan	5	4	Pacific Castle Portfolio	60.0%	60.0%	92.0%	1/1/2022
1.01	Property		1	Rancho Cordova Town Center			94.2%	1/1/2022	No	Ross	26,968	18.1%
1.02	Property		1	Prune Tree Center			93.7%	1/1/2022	No	Safeway	35,722	27.1%
1.03	Property		1	Rimrock Plaza			81.0%	1/1/2022	No	Vons	41,330	42.9%
1.04	Property		1	Sandstone Village			97.7%	1/1/2022	No	TJ Maxx	48,067	54.3%
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	62.9%	62.9%	95.7%	2/24/2022	No	DIY Home Center	40,500	29.6%
3	Loan	12, 13, 14, 15	1	Midtown Central Square	59.8%	59.8%	85.0%	11/30/2021	No	City of Houston	65,772	24.4%
4	Loan		1	Artthaus Studios	50.4%	50.4%	86.9%	1/25/2022	No	Brighter Beginnings	8,177	7.8%
5	Loan	16	1	Long Lake Crossing	58.0%	58.0%	82.7%	2/7/2022	No	Hearst Business Publishing, Inc.	36,132	21.0%
6	Loan	17, 18	1	Forum Office West Palm Beach	68.6%	62.3%	95.2%	3/8/2022	No	Palm Beach County Sheriff’s Office	33,287	17.9%
7	Loan	19	1	530 Bush Street	36.9%	36.9%	84.1%	12/31/2021	No	Tutor Perini Corp.	20,292	19.4%
8	Loan	20	8	KNP Portfolio	60.0%	60.0%	100.0%	1/1/2022
8.01	Property		1	Dollar Tree			100.0%	1/1/2022	Yes	Dollar Tree (Subleased from Walgreens)	14,820	100.0%
8.02	Property		1	Goodwill			100.0%	1/1/2022	Yes	Goodwill	20,600	100.0%
8.03	Property		1	Jiffy Lube			100.0%	1/1/2022	Yes	Jiffy Lube	2,889	100.0%
8.04	Property		1	7-Eleven			100.0%	1/1/2022	Yes	7-Eleven	2,919	100.0%
8.05	Property		1	O’Reilly			100.0%	1/1/2022	Yes	O’Reilly	7,427	100.0%
8.06	Property		1	Sherwin Williams			100.0%	1/1/2022	Yes	Sherwin Williams	3,500	100.0%
8.07	Property		1	Starbucks			100.0%	1/1/2022	Yes	Starbucks	2,200	100.0%
8.08	Property		1	Family Dollar			100.0%	1/1/2022	Yes	Family Dollar	8,320	100.0%
9.0	Loan		6	GS Foods Portfolio	67.2%	60.9%	100.0%	12/27/2021
9.01	Property		1	Kansas City, MO			100.0%	12/27/2021	Yes	C&C Produce - Kansas City, MO	197,571	100.0%
9.02	Property		1	Wallingford, CT			100.0%	12/27/2021	Yes	Thurston Foods - Wallingford, CT	131,671	100.0%
9.03	Property		1	Wright City, MO			100.0%	12/27/2021	Yes	Gold Star Foods - Wright City, MO	73,000	100.0%
9.04	Property		1	Ponchatoula, LA			100.0%	12/27/2021	Yes	Pon Food Corp - Pochatoula, LA	65,989	100.0%
9.05	Property		1	319 St. Mary’s, OH			100.0%	12/27/2021	Yes	Classic Delight - St. Mary’s, OH	28,110	100.0%
9.06	Property		1	310 St. Mary’s, OH			100.0%	12/27/2021	Yes	Classic Delight - St Mary’s OH	19,947	100.0%
10	Loan		1	Conyers Plaza	69.2%	69.2%	95.9%	12/1/2021	No	Value Village	42,600	24.9%
11	Loan		2	Henderson Industrial Portfolio	49.8%	49.8%	100.0%	1/1/2022
11.01	Property		1	McCarran			100.0%	1/1/2022	No	United Healthcare Services	31,500	37.0%
11.02	Property		1	Mary Crest			100.0%	1/1/2022	No	RDI Marketing Services, Inc.	23,532	53.0%
12	Loan	21	1	401 Lofts	65.3%	65.3%	98.4%	1/26/2022	No	NAP	NAP	NAP
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	29.0%	29.0%	100.0%	2/1/2022
13.01	Property		1	4000 Principio Parkway			100.0%	2/1/2022	Yes	Restoration Hardware, Inc.	1,194,744	100.0%
13.02	Property		1	2020 Joe B. Jackson Parkway			100.0%	2/1/2022	Yes	Amazon.com Services, Inc.	1,016,281	100.0%
13.03	Property		1	1901 Meadowville Technology Parkway			100.0%	2/1/2022	Yes	Amazon.com Services, Inc.	1,016,281	100.0%
13.04	Property		1	52 Pettengill Road			100.0%	2/1/2022	Yes	UPS Supply Chain Solutions, Inc.	614,240	100.0%
13.05	Property		1	510 John Dodd Road			100.0%	2/1/2022	Yes	Amazon.com Services, Inc.	1,015,740	100.0%
13.06	Property		1	309 Dulty’s Lane			100.0%	2/1/2022	Yes	BJ’s Wholesale Club, Inc.	633,836	100.0%
13.07	Property		1	5300 Centerpoint Parkway			100.0%	4/1/2022	Yes	Avnet, Inc.	581,342	100.0%
13.08	Property		1	17001 West Mercury Street			100.0%	2/1/2022	Yes	ELC Distribution Center LLC	645,462	100.0%
13.09	Property		1	725 Darlington Avenue			100.0%	2/1/2022	Yes	YNAP Corporation	167,424	100.0%
13.10	Property		1	10100 89th Avenue N			100.0%	2/1/2022	No	Bunzl Minneapolis, LLC	155,313	48.7%
13.11	Property		1	7303 Rickenbacker Parkway West			100.0%	2/1/2022	Yes	SYNNEX Corporation	357,504	100.0%
13.12	Property		1	4836 Hickory Hill Road			100.0%	2/1/2022	Yes	Barrett Distribution Centers, LLC	646,160	100.0%
13.13	Property		1	7000 West Post Road			100.0%	2/1/2022	Yes	Federal Express Corporation	95,953	100.0%
13.14	Property		1	3201 Bearing Drive			100.0%	2/1/2022	Yes	Amcor Rigid Plastics USA, Inc.	422,912	100.0%
13.15	Property		1	900 Commerce Parkway West Drive			100.0%	2/1/2022	Yes	BlueTriton Brands, Inc.	294,388	100.0%
13.16	Property		1	6825 West County Road 400 North			100.0%	2/1/2022	No	Stanley Security Solutions, Inc.	108,467	44.3%
13.17	Property		1	951 Trails Road			100.0%	2/1/2022	Yes	Joseph T. Ryerson & Son, Inc.	171,951	100.0%
14	Loan		1	Oakridge Apartments	58.0%	52.5%	100.0%	2/4/2022	No	NAP	NAP	NAP
15	Loan		1	Hampden Industrial Park	50.4%	50.4%	94.5%	2/10/2022	No	Jesus Santiago Dominguez	5,468	4.3%
16	Loan	27	1	Residence Inn Chester Richmond	43.9%	34.2%	82.2%	11/30/2021	NAP	NAP	NAP	NAP
17	Loan	28, 29, 30, 31	1	The Hallmark	62.8%	49.6%	78.1%	11/11/2021	No	IAI North America Inc.	30,126	9.1%
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	71.2%	57.1%	99.3%	2/1/2022	No	TJ Maxx	54,850	38.7%
19	Loan	36	4	In Self Storage Portfolio	60.8%	60.8%	94.6%	2/11/2022
19.01	Property		1	Wylie			94.6%	2/11/2022	No	NAP	NAP	NAP
19.02	Property		1	Fort Worth			94.7%	2/11/2022	No	NAP	NAP	NAP
19.03	Property		1	Flower Mound			90.6%	2/11/2022	No	NAP	NAP	NAP
19.04	Property		1	Aubrey			98.9%	2/11/2022	No	NAP	NAP	NAP
20	Loan		1	Amoeba Music	61.1%	61.1%	100.0%	4/1/2022	Yes	Amoeba	24,209	100.0%

A-1-19 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)  (3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA
21	Loan	37, 38	1	3820 Broadway	73.0%	73.0%	100.0%	2/1/2022	No	Chelas Hospitality Corp.	2,345	6.2%
22	Loan		1	Temecula Valley Medical Office	62.9%	62.9%	100.0%	4/6/2022	Yes	RadNet Management, Inc.	25,121	100.0%
23	Loan	39, 40	1	3450 Broadway	69.9%	69.9%	100.0%	11/30/2021	No	Harlem Wines & Bites Corp.	1,101	4.0%
24	Loan	41	1	Four Points Arlington	64.8%	53.3%	74.3%	1/31/2022	NAP	NAP	NAP	NAP
25	Loan	42	1	Fairfield Inn & Suites Lake City	60.8%	51.0%	75.2%	11/30/2021	NAP	NAP	NAP	NAP
26	Loan	43, 44	1	2908 Smallman Street	63.2%	63.2%	97.7%	1/31/2022	No	Gym - Mecka Fitness	10,000	37.0%
27	Loan		1	Orchard West Georgia Student Housing	50.7%	41.3%	98.6%	2/1/2022	NAP	NAP	NAP	NAP
28	Loan	45, 46	1	Best Western Plus Eagle	52.9%	52.9%	76.1%	12/31/2021	NAP	NAP	NAP	NAP
29	Loan	47, 48, 49, 50	1	Lofts at 624	57.9%	57.9%	91.4%	1/20/2022	No	Refine Décor and Design, LLC	6,600	17.2%
30	Loan		1	Shield Storage Lockwood	56.6%	56.6%	92.7%	3/2/2022	No	NAP	NAP	NAP
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	55.7%	45.2%	65.4%	12/31/2021	NAP	NAP	NAP	NAP
32	Loan		1	CIG Multifamily Apartments	52.8%	52.8%	100.0%	2/9/2022	No	NAP	NAP	NAP
33	Loan	53	1	Metairie Tower	40.3%	40.3%	89.3%	2/1/2022	No	Duplass Zwain Bourgeois Pfister Weinstock & Bogart	14,994	16.4%
34	Loan		1	North Loop Self Storage	46.3%	46.3%	86.7%	1/28/2022	No	NAP	NAP	NAP
35	Loan	54, 55	1	375 Sand Lane	64.2%	64.2%	100.0%	2/8/2022	No	Kinder Island	8,600	53.6%
36	Loan		1	Walgreens Rockwall	54.3%	54.3%	100.0%	4/6/2022	Yes	Walgreens Co.	14,750	100.0%
37	Loan		1	Sportsman’s Madison Square	59.2%	48.1%	100.0%	2/9/2022	No	Sportsman’s Warehouse	23,942	70.5%
38	Loan	56	2	Storage Depot Portfolio	60.4%	60.4%	81.8%	1/31/2022
38.01	Property		1	2525 East Interstate 10			90.4%	1/31/2022	No	NAP	NAP	NAP
38.02	Property		1	1916 Strickland Drive			72.1%	1/31/2022	No	NAP	NAP	NAP
39	Loan		1	Walgreens Greenville	63.2%	63.2%	100.0%	4/1/2022	Yes	Walgreens Co.	14,550	100.0%
40	Loan	57, 58	1	363 East 197th Street	66.7%	66.7%	100.0%	3/2/2022	NAP	NAP	NAP	NAP
41	Loan	59	1	1835 Amsterdam Avenue	73.6%	73.6%	100.0%	12/1/2021	No	Marve Hardware Store Corp.	974	9.4%
42	Loan		1	Walgreens Memphis	57.3%	57.3%	100.0%	4/6/2022	Yes	Walgreens Co.	15,022	100.0%
43	Loan		1	Lawrenceville Collection	63.6%	63.6%	100.0%	11/1/2021	No	NAP	NAP	NAP
44	Loan	60	1	Buckley Self Storage & RV	51.9%	43.4%	91.8%	2/7/2022	No	NAP	NAP	NAP
45	Loan	61	1	156 Court Street	36.3%	36.3%	100.0%	1/26/2022	No	Lemongrass Grill Restaurant & Basement	1,853	33.2%
46	Loan	62, 63, 64, 65	1	Opera House Kingston	47.6%	47.6%	97.8%	1/25/2022	No	Hamilton and Adams	2,947	14.7%

A-1-20 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Largest Tenant Lease Expiration Date (4)	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA	Second Largest Tenant Lease Expiration Date (4)
1	Loan	5	4	Pacific Castle Portfolio
1.01	Property		1	Rancho Cordova Town Center	1/31/2027	Marshall’s	25,252	17.0%	8/31/2027
1.02	Property		1	Prune Tree Center	5/31/2024	CVS	31,472	23.9%	6/30/2024
1.03	Property		1	Rimrock Plaza	5/31/2026	Eisenhower Medical Center	14,895	15.5%	10/31/2025 (9,790 SF); 12/31/2025 (5,105 SF)
1.04	Property		1	Sandstone Village	5/31/2024	Hive	13,488	15.2%	10/31/2025
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	12/31/2026	The Canyon Club	16,000	11.7%	3/6/2030
3	Loan	12, 13, 14, 15	1	Midtown Central Square	2/28/2024 (21,924 SF); 12/29/2028 (43,848 SF)	IQor	34,674	12.9%	4/29/2026
4	Loan		1	Artthaus Studios	8/31/2027	XIA	6,725	6.4%	7/31/2031
5	Loan	16	1	Long Lake Crossing	3/31/2024	Gordon Advisors	16,434	9.6%	9/30/2024
6	Loan	17, 18	1	Forum Office West Palm Beach	8/31/2024 (24,648 SF); 9/30/2024 (8,639 SF)	Kane Financial Services	18,926	10.2%	2/28/2027
7	Loan	19	1	530 Bush Street	4/20/2022 (4,303 SF); 12/31/2022 (15,989 SF)	Super Free Games	10,849	10.4%	10/20/2022
8	Loan	20	8	KNP Portfolio
8.01	Property		1	Dollar Tree	10/31/2034	NAP	NAP	NAP	NAP
8.02	Property		1	Goodwill	5/31/2032	NAP	NAP	NAP	NAP
8.03	Property		1	Jiffy Lube	7/31/2036	NAP	NAP	NAP	NAP
8.04	Property		1	7-Eleven	1/4/2029	NAP	NAP	NAP	NAP
8.05	Property		1	O’Reilly	1/31/2036	NAP	NAP	NAP	NAP
8.06	Property		1	Sherwin Williams	8/31/2028	NAP	NAP	NAP	NAP
8.07	Property		1	Starbucks	5/31/2031	NAP	NAP	NAP	NAP
8.08	Property		1	Family Dollar	3/31/2033	NAP	NAP	NAP	NAP
9.0	Loan		6	GS Foods Portfolio
9.01	Property		1	Kansas City, MO	12/31/2041	NAP	NAP	NAP	NAP
9.02	Property		1	Wallingford, CT	12/31/2041	NAP	NAP	NAP	NAP
9.03	Property		1	Wright City, MO	12/31/2041	NAP	NAP	NAP	NAP
9.04	Property		1	Ponchatoula, LA	12/31/2041	NAP	NAP	NAP	NAP
9.05	Property		1	319 St. Mary’s, OH	12/31/2041	NAP	NAP	NAP	NAP
9.06	Property		1	310 St. Mary’s, OH	12/31/2041	NAP	NAP	NAP	NAP
10	Loan		1	Conyers Plaza	3/31/2026	PetSmart	26,115	15.2%	1/31/2023
11	Loan		2	Henderson Industrial Portfolio
11.01	Property		1	McCarran	2/28/2023	Sassy Lashes	21,680	25.5%	9/30/2025
11.02	Property		1	Mary Crest	9/30/2023	Temprite AC & Heating LLC	5,064	11.4%	12/31/2023
12	Loan	21	1	401 Lofts	NAP	NAP	NAP	NAP	NAP
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio
13.01	Property		1	4000 Principio Parkway	2/29/2028	NAP	NAP	NAP	NAP
13.02	Property		1	2020 Joe B. Jackson Parkway	9/30/2027	NAP	NAP	NAP	NAP
13.03	Property		1	1901 Meadowville Technology Parkway	9/30/2027	NAP	NAP	NAP	NAP
13.04	Property		1	52 Pettengill Road	5/31/2030	NAP	NAP	NAP	NAP
13.05	Property		1	510 John Dodd Road	9/30/2027	NAP	NAP	NAP	NAP
13.06	Property		1	309 Dulty’s Lane	7/31/2033	NAP	NAP	NAP	NAP
13.07	Property		1	5300 Centerpoint Parkway	9/30/2026	NAP	NAP	NAP	NAP
13.08	Property		1	17001 West Mercury Street	8/31/2032	NAP	NAP	NAP	NAP
13.09	Property		1	725 Darlington Avenue	8/31/2035	NAP	NAP	NAP	NAP
13.10	Property		1	10100 89th Avenue N	8/31/2029	Pelican Bio Thermal LLC	117,242	36.7%	9/30/2031
13.11	Property		1	7303 Rickenbacker Parkway West	4/30/2028	NAP	NAP	NAP	NAP
13.12	Property		1	4836 Hickory Hill Road	4/30/2027	NAP	NAP	NAP	NAP
13.13	Property		1	7000 West Post Road	9/30/2025	NAP	NAP	NAP	NAP
13.14	Property		1	3201 Bearing Drive	6/30/2029	NAP	NAP	NAP	NAP
13.15	Property		1	900 Commerce Parkway West Drive	7/31/2031	NAP	NAP	NAP	NAP
13.16	Property		1	6825 West County Road 400 North	2/28/2027	Envigo RMS, LLC	77,041	31.4%	12/31/2023
13.17	Property		1	951 Trails Road	8/31/2033	NAP	NAP	NAP	NAP
14	Loan		1	Oakridge Apartments	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Hampden Industrial Park	7/31/2024	Vitaliy Filatou	4,500	3.5%	3/31/2023
16	Loan	27	1	Residence Inn Chester Richmond	NAP	NAP	NAP	NAP	NAP
17	Loan	28, 29, 30, 31	1	The Hallmark	5/31/2030	Electronic Warfare Associates, Inc.	29,863	9.0%	10/31/2023
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	1/31/2027	Best Buy	54,400	38.4%	3/31/2025
19	Loan	36	4	In Self Storage Portfolio
19.01	Property		1	Wylie	NAP	NAP	NAP	NAP	NAP
19.02	Property		1	Fort Worth	NAP	NAP	NAP	NAP	NAP
19.03	Property		1	Flower Mound	NAP	NAP	NAP	NAP	NAP
19.04	Property		1	Aubrey	NAP	NAP	NAP	NAP	NAP
20	Loan		1	Amoeba Music	3/31/2037	NAP	NAP	NAP	NAP

A-1-21 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Largest Tenant Lease Expiration Date (4)	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA	Second Largest Tenant Lease Expiration Date (4)
21	Loan	37, 38	1	3820 Broadway	7/31/2031	JBV Enterprises, Inc. d/b/a La Blanda Meat Market	1,180	3.1%	3/31/2028
22	Loan		1	Temecula Valley Medical Office	3/31/2038	NAP	NAP	NAP	NAP
23	Loan	39, 40	1	3450 Broadway	7/31/2023	Wo USA Inc	873	3.1%	7/31/2025
24	Loan	41	1	Four Points Arlington	NAP	NAP	NAP	NAP	NAP
25	Loan	42	1	Fairfield Inn & Suites Lake City	NAP	NAP	NAP	NAP	NAP
26	Loan	43, 44	1	2908 Smallman Street	9/30/2028	NAP	NAP	NAP	NAP
27	Loan		1	Orchard West Georgia Student Housing	NAP	NAP	NAP	NAP	NAP
28	Loan	45, 46	1	Best Western Plus Eagle	NAP	NAP	NAP	NAP	NAP
29	Loan	47, 48, 49, 50	1	Lofts at 624	12/31/2027	Magee Recourse Group	4,802	12.5%	12/31/2023
30	Loan		1	Shield Storage Lockwood	NAP	NAP	NAP	NAP	NAP
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	NAP	NAP	NAP	NAP	NAP
32	Loan		1	CIG Multifamily Apartments	NAP	NAP	NAP	NAP	NAP
33	Loan	53	1	Metairie Tower	7/31/2032	Property Insurance	6,145	6.7%	6/30/2024
34	Loan		1	North Loop Self Storage	NAP	NAP	NAP	NAP	NAP
35	Loan	54, 55	1	375 Sand Lane	1/31/2041	NAP	NAP	NAP	NAP
36	Loan		1	Walgreens Rockwall	12/31/2034	NAP	NAP	NAP	NAP
37	Loan		1	Sportsman’s Madison Square	6/30/2031	Valley Hot Springs Spa	4,500	13.3%	5/31/2023
38	Loan	56	2	Storage Depot Portfolio
38.01	Property		1	2525 East Interstate 10	NAP	NAP	NAP	NAP	NAP
38.02	Property		1	1916 Strickland Drive	NAP	NAP	NAP	NAP	NAP
39	Loan		1	Walgreens Greenville	9/30/2033	NAP	NAP	NAP	NAP
40	Loan	57, 58	1	363 East 197th Street	NAP	NAP	NAP	NAP	NAP
41	Loan	59	1	1835 Amsterdam Avenue	4/30/2028	NAP	NAP	NAP	NAP
42	Loan		1	Walgreens Memphis	12/31/2036	NAP	NAP	NAP	NAP
43	Loan		1	Lawrenceville Collection	NAP	NAP	NAP	NAP	NAP
44	Loan	60	1	Buckley Self Storage & RV	NAP	NAP	NAP	NAP	NAP
45	Loan	61	1	156 Court Street	3/31/2025	NAP	NAP	NAP	NAP
46	Loan	62, 63, 64, 65	1	Opera House Kingston	11/30/2024 (1,275 SF); 3/31/2026 (900 SF); 10/31/2024 (406 SF); 10/31/2022 (366 SF)	Flora Beauty	2,540	12.7%	4/30/2024 (1,140 SF); 12/31/2022 (1,400 SF)

A-1-22 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant	Third Largest Tenant SF	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date (4)	Fourth Largest Tenant
1	Loan	5	4	Pacific Castle Portfolio
1.01	Property		1	Rancho Cordova Town Center	Michael’s Stores, Inc	20,800	14.0%	6/30/2024	Ulta Salon
1.02	Property		1	Prune Tree Center	Ay-Caramba!	4,468	3.4%	1/31/2025 (2,077 SF); 4/30/2027 (2,391 SF)	McDonalds
1.03	Property		1	Rimrock Plaza	Luchows Palm Springs	4,800	5.0%	6/30/2031	TreatBuddy Inc.
1.04	Property		1	Sandstone Village	Minky Couture	9,250	10.5%	6/30/2027	Alpine Home Medical E
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	Agoura Antique Mart	9,034	6.6%	1/31/2023	Wood Ranch Agoura Hills
3	Loan	12, 13, 14, 15	1	Midtown Central Square	Feldman Law Group	20,169	7.5%	1/31/2027	Summit Industrial Construction
4	Loan		1	Artthaus Studios	Riaz Capital	4,430	4.2%	3/31/2023 (1,201 SF); 6/30/2027 (3,229 SF)	Be The Change Consulting
5	Loan	16	1	Long Lake Crossing	The Ayco Company	10,363	6.0%	2/28/2027	Frasco Caponigro Wineman
6	Loan	17, 18	1	Forum Office West Palm Beach	Planhub	18,651	10.0%	3/31/2027 (13,639 SF); 3/9/2027 (5,012 SF)	Father Flanagan’s Boys Town Florida
7	Loan	19	1	530 Bush Street	Bay Area Medical Academy	9,303	8.9%	1/31/2024	Nicolay Consulting Group
8	Loan	20	8	KNP Portfolio
8.01	Property		1	Dollar Tree	NAP	NAP	NAP	NAP	NAP
8.02	Property		1	Goodwill	NAP	NAP	NAP	NAP	NAP
8.03	Property		1	Jiffy Lube	NAP	NAP	NAP	NAP	NAP
8.04	Property		1	7-Eleven	NAP	NAP	NAP	NAP	NAP
8.05	Property		1	O’Reilly	NAP	NAP	NAP	NAP	NAP
8.06	Property		1	Sherwin Williams	NAP	NAP	NAP	NAP	NAP
8.07	Property		1	Starbucks	NAP	NAP	NAP	NAP	NAP
8.08	Property		1	Family Dollar	NAP	NAP	NAP	NAP	NAP
9.0	Loan		6	GS Foods Portfolio
9.01	Property		1	Kansas City, MO	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Wallingford, CT	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	Wright City, MO	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Ponchatoula, LA	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	319 St. Mary’s, OH	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	310 St. Mary’s, OH	NAP	NAP	NAP	NAP	NAP
10	Loan		1	Conyers Plaza	JoAnn Fabrics & Crafts	24,920	14.5%	1/31/2024	Sunny Beauty Supply
11	Loan		2	Henderson Industrial Portfolio
11.01	Property		1	McCarran	Burke Construction Group, Inc	19,090	22.5%	3/31/2027	Diamond Resorts Centralized Services
11.02	Property		1	Mary Crest	Las Vegas Lighting	2,781	6.3%	3/31/2025	Bright Spark, LLC
12	Loan	21	1	401 Lofts	NAP	NAP	NAP	NAP	NAP
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio
13.01	Property		1	4000 Principio Parkway	NAP	NAP	NAP	NAP	NAP
13.02	Property		1	2020 Joe B. Jackson Parkway	NAP	NAP	NAP	NAP	NAP
13.03	Property		1	1901 Meadowville Technology Parkway	NAP	NAP	NAP	NAP	NAP
13.04	Property		1	52 Pettengill Road	NAP	NAP	NAP	NAP	NAP
13.05	Property		1	510 John Dodd Road	NAP	NAP	NAP	NAP	NAP
13.06	Property		1	309 Dulty’s Lane	NAP	NAP	NAP	NAP	NAP
13.07	Property		1	5300 Centerpoint Parkway	NAP	NAP	NAP	NAP	NAP
13.08	Property		1	17001 West Mercury Street	NAP	NAP	NAP	NAP	NAP
13.09	Property		1	725 Darlington Avenue	NAP	NAP	NAP	NAP	NAP
13.10	Property		1	10100 89th Avenue N	Countrywide Tire and Rubber, Inc.	46,507	14.6%	10/31/2023	NAP
13.11	Property		1	7303 Rickenbacker Parkway West	NAP	NAP	NAP	NAP	NAP
13.12	Property		1	4836 Hickory Hill Road	NAP	NAP	NAP	NAP	NAP
13.13	Property		1	7000 West Post Road	NAP	NAP	NAP	NAP	NAP
13.14	Property		1	3201 Bearing Drive	NAP	NAP	NAP	NAP	NAP
13.15	Property		1	900 Commerce Parkway West Drive	NAP	NAP	NAP	NAP	NAP
13.16	Property		1	6825 West County Road 400 North	Max Siegel, Inc.	59,533	24.3%	5/31/2026	NAP
13.17	Property		1	951 Trails Road	NAP	NAP	NAP	NAP	NAP
14	Loan		1	Oakridge Apartments	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Hampden Industrial Park	Finishing Glo Detailing	4,264	3.4%	11/30/2024	Bill Lovelett
16	Loan	27	1	Residence Inn Chester Richmond	NAP	NAP	NAP	NAP	NAP
17	Loan	28, 29, 30, 31	1	The Hallmark	Federal Aviation Administration	26,534	8.0%	9/30/2022	Information and Infrastructure Technologies, Inc.
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	Old Navy	15,726	11.1%	2/29/2024	Party City
19	Loan	36	4	In Self Storage Portfolio
19.01	Property		1	Wylie	NAP	NAP	NAP	NAP	NAP
19.02	Property		1	Fort Worth	NAP	NAP	NAP	NAP	NAP
19.03	Property		1	Flower Mound	NAP	NAP	NAP	NAP	NAP
19.04	Property		1	Aubrey	NAP	NAP	NAP	NAP	NAP
20	Loan		1	Amoeba Music	NAP	NAP	NAP	NAP	NAP

A-1-23 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant	Third Largest Tenant SF	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date (4)	Fourth Largest Tenant
21	Loan	37, 38	1	3820 Broadway	The Spray Market	890	2.3%	4/30/2026	NAP
22	Loan		1	Temecula Valley Medical Office	NAP	NAP	NAP	NAP	NAP
23	Loan	39, 40	1	3450 Broadway	Papa Juan New Cigar Room	864	3.1%	1/31/2027	Maria S Aviles
24	Loan	41	1	Four Points Arlington	NAP	NAP	NAP	NAP	NAP
25	Loan	42	1	Fairfield Inn & Suites Lake City	NAP	NAP	NAP	NAP	NAP
26	Loan	43, 44	1	2908 Smallman Street	NAP	NAP	NAP	NAP	NAP
27	Loan		1	Orchard West Georgia Student Housing	NAP	NAP	NAP	NAP	NAP
28	Loan	45, 46	1	Best Western Plus Eagle	NAP	NAP	NAP	NAP	NAP
29	Loan	47, 48, 49, 50	1	Lofts at 624	Maven Royalty Management, LLC	4,650	12.1%	12/31/2023	TFG Financial
30	Loan		1	Shield Storage Lockwood	NAP	NAP	NAP	NAP	NAP
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	NAP	NAP	NAP	NAP	NAP
32	Loan		1	CIG Multifamily Apartments	NAP	NAP	NAP	NAP	NAP
33	Loan	53	1	Metairie Tower	Chapter 13 Standing Trustee	5,877	6.4%	11/30/2023	Nippon Kaiji Kyokai
34	Loan		1	North Loop Self Storage	NAP	NAP	NAP	NAP	NAP
35	Loan	54, 55	1	375 Sand Lane	NAP	NAP	NAP	NAP	NAP
36	Loan		1	Walgreens Rockwall	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Sportsman’s Madison Square	Sav-On Carpet and Tile	4,000	11.8%	5/31/2023	DO Dental Corp
38	Loan	56	2	Storage Depot Portfolio
38.01	Property		1	2525 East Interstate 10	NAP	NAP	NAP	NAP	NAP
38.02	Property		1	1916 Strickland Drive	NAP	NAP	NAP	NAP	NAP
39	Loan		1	Walgreens Greenville	NAP	NAP	NAP	NAP	NAP
40	Loan	57, 58	1	363 East 197th Street	NAP	NAP	NAP	NAP	NAP
41	Loan	59	1	1835 Amsterdam Avenue	NAP	NAP	NAP	NAP	NAP
42	Loan		1	Walgreens Memphis	NAP	NAP	NAP	NAP	NAP
43	Loan		1	Lawrenceville Collection	NAP	NAP	NAP	NAP	NAP
44	Loan	60	1	Buckley Self Storage & RV	NAP	NAP	NAP	NAP	NAP
45	Loan	61	1	156 Court Street	NAP	NAP	NAP	NAP	NAP
46	Loan	62, 63, 64, 65	1	Opera House Kingston	A Day Apart Inc BDA Diego’s Taqueria	2,000	10.0%	5/31/2024	Yum Yum Noodle Bar

A-1-24 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date (4)

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date (4)

Environmental Phase I Report Date

1

Loan

5

4

Pacific Castle Portfolio

1.01

Property

1

Rancho Cordova Town Center

9,200

6.2%

9/30/2025

Five Below

9,130

6.1%

1/31/2031

12/8/2021

1.02

Property

1

Prune Tree Center

4,313

3.3%

9/30/2034

Auto Zone

3,381

2.6%

8/31/2022

12/8/2021

1.03

Property

1

Rimrock Plaza

2,380

2.5%

MTM

Sunny Dunes 5th Tradition Group

1,856

1.9%

12/31/2023

12/8/2021

1.04

Property

1

Sandstone Village

5,050

5.7%

8/31/2023

Bruce’s Rent it Now

5,048

5.7%

9/30/2024

9/24/2021

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

8,269

6.0%

12/31/2026

Cleo’s Salon

5,500

4.0%

1/31/2032

1/18/2022

3

Loan

12, 13, 14, 15

1

Midtown Central Square

11,915

4.4%

6/29/2024

Powers Brown

11,637

4.3%

10/31/2026

12/15/2021

4

Loan

1

Artthaus Studios

3,745

3.6%

5/31/2023

2B Living

3,361

3.2%

7/31/2023

12/22/2021

5

Loan

16

1

Long Lake Crossing

8,647

5.0%

10/31/2025

Barron, Rosenberg, Mayoras

8,010

4.7%

10/31/2028

12/21/2021

6

Loan

17, 18

1

Forum Office West Palm Beach

14,711

7.9%

6/30/2027

Gen Media Partners

7,032

3.8%

2/28/2027

12/20/2021

7

Loan

19

1

530 Bush Street

7,173

6.8%

6/30/2022

SWA Group

6,313

6.0%

5/31/2026

10/5/2021

8

Loan

20

8

KNP Portfolio

8.01

Property

1

Dollar Tree

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

8.02

Property

1

Goodwill

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

8.03

Property

1

Jiffy Lube

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6/15/2021

8.04

Property

1

7-Eleven

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

8.05

Property

1

O’Reilly

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

8.06

Property

1

Sherwin Williams

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

8.07

Property

1

Starbucks

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/2/2021

8.08

Property

1

Family Dollar

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/24/2021

9.0

Loan

6

GS Foods Portfolio

9.01

Property

1

Kansas City, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/13/2021

9.02

Property

1

Wallingford, CT

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/30/2021

9.03

Property

1

Wright City, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8/24/2021

9.04

Property

1

Ponchatoula, LA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/29/2021

9.05

Property

1

319 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/2/2021

9.06

Property

1

310 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7/2/2021

10

Loan

1

Conyers Plaza

15,060

8.8%

12/31/2025

Party City

11,000

6.4%

9/30/2029

11/4/2021

11

Loan

2

Henderson Industrial Portfolio

11.01

Property

1

McCarran

4,057

4.8%

3/31/2023

American River AG, Inc.

4,020

4.7%

1/31/2024

12/8/2021

11.02

Property

1

Mary Crest

2,660

6.0%

10/31/2024

Lord Management Group, Inc.

2,660

6.0%

4/30/2023

12/8/2021

12

Loan

21

1

401 Lofts

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/18/2022

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

13.01

Property

1

4000 Principio Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.02

Property

1

2020 Joe B. Jackson Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.03

Property

1

1901 Meadowville Technology Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/29/2021

13.04

Property

1

52 Pettengill Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.05

Property

1

510 John Dodd Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.06

Property

1

309 Dulty’s Lane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/28/2021

13.07

Property

1

5300 Centerpoint Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.08

Property

1

17001 West Mercury Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.09

Property

1

725 Darlington Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/22/2021

13.10

Property

1

10100 89th Avenue N

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/30/2021

13.11

Property

1

7303 Rickenbacker Parkway West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.12

Property

1

4836 Hickory Hill Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.13

Property

1

7000 West Post Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/28/2021

13.14

Property

1

3201 Bearing Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.15

Property

1

900 Commerce Parkway West Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.16

Property

1

6825 West County Road 400 North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/3/2022

13.17

Property

1

951 Trails Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/22/2021

14

Loan

1

Oakridge Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/22/2021

15

Loan

1

Hampden Industrial Park

4,250

3.3%

7/31/2022

David Oropeza

4,250

3.3%

3/31/2023

11/24/2021

16

Loan

27

1

Residence Inn Chester Richmond

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/28/2021

17

Loan

28, 29, 30, 31

1

The Hallmark

14,089

4.2%

10/31/2026

Dexter Edward, LLC

12,673

3.8%

10/31/2025

11/12/2021

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

12,720

9.0%

1/31/2026

Enterprise

1,666

1.2%

5/31/2029

9/21/2021

19

Loan

36

4

In Self Storage Portfolio

19.01

Property

1

Wylie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/4/2022

19.02

Property

1

Fort Worth

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/2/2022

19.03

Property

1

Flower Mound

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/4/2022

19.04

Property

1

Aubrey

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/3/2022

20

Loan

1

Amoeba Music

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/31/2022

A-1-25 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date (4)

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date (4)

Environmental Phase I Report Date

21

Loan

37, 38

1

3820 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/26/2021

22

Loan

1

Temecula Valley Medical Office

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/6/2022

23

Loan

39, 40

1

3450 Broadway

690

2.5%

6/30/2025

Guzman Christian (Juice Bar)

301

1.1%

11/30/2031

10/4/2021

24

Loan

41

1

Four Points Arlington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/6/2021

25

Loan

42

1

Fairfield Inn & Suites Lake City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/28/2021

26

Loan

43, 44

1

2908 Smallman Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/18/2022

27

Loan

1

Orchard West Georgia Student Housing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/14/2022

28

Loan

45, 46

1

Best Western Plus Eagle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/10/2022

29

Loan

47, 48, 49, 50

1

Lofts at 624

2,300

6.0%

12/31/2026

Rhino Café & Coffee

1,936

5.1%

7/31/2024

12/14/2021

30

Loan

1

Shield Storage Lockwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/10/2022

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/7/2022

32

Loan

1

CIG Multifamily Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11/23/2021; 11/24/2021

33

Loan

53

1

Metairie Tower

3,266

3.6%

5/31/2025

Asher Meyers LLC

3,052

3.3%

7/31/2024

12/14/2021

34

Loan

1

North Loop Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/20/2022

35

Loan

54, 55

1

375 Sand Lane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10/28/2021

36

Loan

1

Walgreens Rockwall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/13/2022

37

Loan

1

Sportsman’s Madison Square

1,500

4.4%

8/31/2024

NAP

NAP

NAP

NAP

1/6/2022

38

Loan

56

2

Storage Depot Portfolio

38.01

Property

1

2525 East Interstate 10

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/6/2022

38.02

Property

1

1916 Strickland Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1/6/2022

39

Loan

1

Walgreens Greenville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/14/2022

40

Loan

57, 58

1

363 East 197th Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/9/2022

41

Loan

59

1

1835 Amsterdam Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/15/2021

42

Loan

1

Walgreens Memphis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9/23/2021

43

Loan

1

Lawrenceville Collection

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12/30/2021

44

Loan

60

1

Buckley Self Storage & RV

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/14/2022

45

Loan

61

1

156 Court Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2/4/2022

46

Loan

62, 63, 64, 65

1

Opera House Kingston

1,900

9.5%

9/30/2026

Patti Knoblauch

620

3.1%

6/30/2022

12/29/2021

A-1-26 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

1

Loan

5

4

Pacific Castle Portfolio

1.01

Property

1

Rancho Cordova Town Center

NAP

12/8/2021

12/8/2021

7%

No

Fee

NAP

NAP

NAP

1.02

Property

1

Prune Tree Center

NAP

12/8/2021

12/8/2021

14%

No

Fee

NAP

NAP

NAP

1.03

Property

1

Rimrock Plaza

NAP

12/10/2021

12/8/2021

15%

Yes - AO

Fee

NAP

NAP

NAP

1.04

Property

1

Sandstone Village

NAP

11/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

NAP

1/18/2022

1/18/2022

13%

No

Fee

NAP

NAP

NAP

3

Loan

12, 13, 14, 15

1

Midtown Central Square

NAP

12/20/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

4

Loan

1

Artthaus Studios

NAP

12/14/2021

12/14/2021

18%

No

Fee

NAP

NAP

NAP

5

Loan

16

1

Long Lake Crossing

NAP

12/30/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

6

Loan

17, 18

1

Forum Office West Palm Beach

NAP

12/20/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

7

Loan

19

1

530 Bush Street

NAP

10/5/2021

9/22/2021

16%

No

Fee

NAP

NAP

NAP

8

Loan

20

8

KNP Portfolio

8.01

Property

1

Dollar Tree

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.02

Property

1

Goodwill

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.03

Property

1

Jiffy Lube

NAP

6/14/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.04

Property

1

7-Eleven

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.05

Property

1

O’Reilly

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.06

Property

1

Sherwin Williams

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.07

Property

1

Starbucks

NAP

7/30/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

8.08

Property

1

Family Dollar

NAP

11/24/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

9.0

Loan

6

GS Foods Portfolio

9.01

Property

1

Kansas City, MO

NAP

11/23/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

9.02

Property

1

Wallingford, CT

NAP

11/9/2021

NAP

NAP

Yes - C

Fee

NAP

NAP

NAP

9.03

Property

1

Wright City, MO

NAP

11/23/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

9.04

Property

1

Ponchatoula, LA

NAP

11/30/2021

NAP

NAP

Yes - B, C

Fee

NAP

NAP

NAP

9.05

Property

1

319 St. Mary’s, OH

NAP

11/9/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

9.06

Property

1

310 St. Mary’s, OH

NAP

11/9/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

10

Loan

1

Conyers Plaza

NAP

11/30/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

11

Loan

2

Henderson Industrial Portfolio

11.01

Property

1

McCarran

NAP

12/8/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

11.02

Property

1

Mary Crest

NAP

12/8/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

12

Loan

21

1

401 Lofts

NAP

1/18/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

13.01

Property

1

4000 Principio Parkway

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.02

Property

1

2020 Joe B. Jackson Parkway

NAP

1/3/2022

NAP

NAP

No

Leasehold

12/31/2032

Automatically every 30 days

0

13.03

Property

1

1901 Meadowville Technology Parkway

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.04

Property

1

52 Pettengill Road

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.05

Property

1

510 John Dodd Road

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.06

Property

1

309 Dulty’s Lane

NAP

12/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

13.07

Property

1

5300 Centerpoint Parkway

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.08

Property

1

17001 West Mercury Street

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.09

Property

1

725 Darlington Avenue

NAP

12/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

13.10

Property

1

10100 89th Avenue N

NAP

12/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

13.11

Property

1

7303 Rickenbacker Parkway West

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.12

Property

1

4836 Hickory Hill Road

NAP

1/3/2022

12/20/2021

9%

No

Fee

NAP

NAP

NAP

13.13

Property

1

7000 West Post Road

NAP

12/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

13.14

Property

1

3201 Bearing Drive

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.15

Property

1

900 Commerce Parkway West Drive

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.16

Property

1

6825 West County Road 400 North

NAP

1/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

13.17

Property

1

951 Trails Road

NAP

12/22/2021

NAP

NAP

Yes - A

Fee

NAP

NAP

NAP

14

Loan

1

Oakridge Apartments

NAP

12/9/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

15

Loan

1

Hampden Industrial Park

NAP

11/22/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

16

Loan

27

1

Residence Inn Chester Richmond

NAP

12/28/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

17

Loan

28, 29, 30, 31

1

The Hallmark

NAP

11/12/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

NAP

9/21/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

19

Loan

36

4

In Self Storage Portfolio

19.01

Property

1

Wylie

NAP

2/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

19.02

Property

1

Fort Worth

NAP

2/3/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

19.03

Property

1

Flower Mound

NAP

2/4/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

19.04

Property

1

Aubrey

NAP

2/4/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

20

Loan

1

Amoeba Music

NAP

1/28/2022

1/31/2022

15%

No

Fee

NAP

NAP

NAP

A-1-27 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

21

Loan

37, 38

1

3820 Broadway

NAP

10/29/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

22

Loan

1

Temecula Valley Medical Office

NAP

1/3/2022

12/23/2021

12%

No

Fee

NAP

NAP

NAP

23

Loan

39, 40

1

3450 Broadway

NAP

9/16/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

24

Loan

41

1

Four Points Arlington

NAP

12/6/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

25

Loan

42

1

Fairfield Inn & Suites Lake City

NAP

10/28/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

26

Loan

43, 44

1

2908 Smallman Street

NAP

2/17/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

27

Loan

1

Orchard West Georgia Student Housing

NAP

1/14/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

28

Loan

45, 46

1

Best Western Plus Eagle

NAP

1/10/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

29

Loan

47, 48, 49, 50

1

Lofts at 624

NAP

12/15/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

30

Loan

1

Shield Storage Lockwood

NAP

1/10/2022

1/10/2022

6%

Yes - AO

Fee

NAP

NAP

NAP

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

NAP

1/7/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

32

Loan

1

CIG Multifamily Apartments

NAP

11/23/2021

NAP

NAP

No; Yes - AH

Fee

NAP

NAP

NAP

33

Loan

53

1

Metairie Tower

NAP

12/14/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

34

Loan

1

North Loop Self Storage

NAP

1/20/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

35

Loan

54, 55

1

375 Sand Lane

NAP

10/28/2021

NAP

NAP

Yes - AE

Fee

NAP

NAP

NAP

36

Loan

1

Walgreens Rockwall

NAP

1/13/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

37

Loan

1

Sportsman’s Madison Square

NAP

1/6/2022

1/5/2022

10%

No

Fee

NAP

NAP

NAP

38

Loan

56

2

Storage Depot Portfolio

38.01

Property

1

2525 East Interstate 10

NAP

1/10/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

38.02

Property

1

1916 Strickland Drive

NAP

1/10/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

39

Loan

1

Walgreens Greenville

NAP

2/10/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

40

Loan

57, 58

1

363 East 197th Street

NAP

2/9/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

41

Loan

59

1

1835 Amsterdam Avenue

NAP

9/16/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

42

Loan

1

Walgreens Memphis

NAP

1/13/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

43

Loan

1

Lawrenceville Collection

NAP

12/30/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

44

Loan

60

1

Buckley Self Storage & RV

NAP

2/14/2022

2/14/2022

13%

No

Fee

NAP

NAP

NAP

45

Loan

61

1

156 Court Street

NAP

2/9/2022

NAP

NAP

No

Fee

NAP

NAP

NAP

46

Loan

62, 63, 64, 65

1

Opera House Kingston

NAP

12/29/2021

NAP

NAP

No

Fee

NAP

NAP

NAP

A-1-28 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)
1	Loan	5	4	Pacific Castle Portfolio		373,548	74,710	106,062	11,785	0	5,814	348,836	300,000
1.01	Property		1	Rancho Cordova Town Center	NAP
1.02	Property		1	Prune Tree Center	NAP
1.03	Property		1	Rimrock Plaza	NAP
1.04	Property		1	Sandstone Village	NAP
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	NAP	61,226	30,613	188,125	18,813	0	2,507	0	0
3	Loan	12, 13, 14, 15	1	Midtown Central Square	NAP	144,762	45,956	142,078	16,914	0	3,373	0	1,000,000
4	Loan		1	Artthaus Studios	NAP	49,925	9,985	20,580	5,145	0	1,747	70,000	500,000
5	Loan	16	1	Long Lake Crossing	NAP	157,068	31,414	8,968	2,989	0	2,867	0	500,000
6	Loan	17, 18	1	Forum Office West Palm Beach	NAP	202,916	48,313	0	Springing	0	3,094	74,260	0
7	Loan	19	1	530 Bush Street	NAP	181,023	32,325	38,430	5,057	0	1,746	83,790	2,000,000
8	Loan	20	8	KNP Portfolio		8,503	3,270	6,732	4,208	0	1,149	55,154	0
8.01	Property		1	Dollar Tree	NAP
8.02	Property		1	Goodwill	NAP
8.03	Property		1	Jiffy Lube	NAP
8.04	Property		1	7-Eleven	NAP
8.05	Property		1	O’Reilly	NAP
8.06	Property		1	Sherwin Williams	NAP
8.07	Property		1	Starbucks	NAP
8.08	Property		1	Family Dollar	NAP
9.0	Loan		6	GS Foods Portfolio		0	Springing	0	Springing	0	Springing	0	0
9.01	Property		1	Kansas City, MO	NAP
9.02	Property		1	Wallingford, CT	NAP
9.03	Property		1	Wright City, MO	NAP
9.04	Property		1	Ponchatoula, LA	NAP
9.05	Property		1	319 St. Mary’s, OH	NAP
9.06	Property		1	310 St. Mary’s, OH	NAP
10	Loan		1	Conyers Plaza	NAP	124,945	24,989	25,858	12,929	0	3,028	0	0
11	Loan		2	Henderson Industrial Portfolio		0	8,675	8,417	2,338	0	1,733	41,592	0
11.01	Property		1	McCarran	NAP
11.02	Property		1	Mary Crest	NAP
12	Loan	21	1	401 Lofts	NAP	127,207	42,402	16,177	3,235	0	3,990	0	0
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio		0	Springing	0	Springing	0	Springing	0	0
13.01	Property		1	4000 Principio Parkway	NAP
13.02	Property		1	2020 Joe B. Jackson Parkway	No
13.03	Property		1	1901 Meadowville Technology Parkway	NAP
13.04	Property		1	52 Pettengill Road	NAP
13.05	Property		1	510 John Dodd Road	NAP
13.06	Property		1	309 Dulty’s Lane	NAP
13.07	Property		1	5300 Centerpoint Parkway	NAP
13.08	Property		1	17001 West Mercury Street	NAP
13.09	Property		1	725 Darlington Avenue	NAP
13.10	Property		1	10100 89th Avenue N	NAP
13.11	Property		1	7303 Rickenbacker Parkway West	NAP
13.12	Property		1	4836 Hickory Hill Road	NAP
13.13	Property		1	7000 West Post Road	NAP
13.14	Property		1	3201 Bearing Drive	NAP
13.15	Property		1	900 Commerce Parkway West Drive	NAP
13.16	Property		1	6825 West County Road 400 North	NAP
13.17	Property		1	951 Trails Road	NAP
14	Loan		1	Oakridge Apartments	NAP	12,392	5,901	21,187	6,726	0	5,413	324,800	0
15	Loan		1	Hampden Industrial Park	NAP	26,007	26,007	19,691	3,282	0	1,270	0	200,000
16	Loan	27	1	Residence Inn Chester Richmond	NAP	30,000	10,000	0	0	0	17,542	0	0
17	Loan	28, 29, 30, 31	1	The Hallmark	NAP	158,253	63,301	0	Springing	0	6,926	249,000	750,000
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	NAP	203,508	Springing	8,576	4,302	0	8,030	434,850	0
19	Loan	36	4	In Self Storage Portfolio		41,371	13,134	14,494	2,761	0	1,143	41,145	0
19.01	Property		1	Wylie	NAP
19.02	Property		1	Fort Worth	NAP
19.03	Property		1	Flower Mound	NAP
19.04	Property		1	Aubrey	NAP
20	Loan		1	Amoeba Music	NAP	4,567	2,284	4,575	Springing	37,500	504	25,000	0

A-1-29 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)
21	Loan	37, 38	1	3820 Broadway	NAP	55,874	17,738	9,949	1,579	0	672	0	50,000
22	Loan		1	Temecula Valley Medical Office	NAP	0	11,031	5,702	543	0	419	0	0
23	Loan	39, 40	1	3450 Broadway	NAP	67,370	16,040	14,910	1,183	0	448	0	50,000
24	Loan	41	1	Four Points Arlington	NAP	22,972	11,486	78,856	7,510	0	8,736	0	0
25	Loan	42	1	Fairfield Inn & Suites Lake City	NAP	28,839	7,210	12,914	4,305	0	8,178	0	0
26	Loan	43, 44	1	2908 Smallman Street	NAP	8,595	2,865	9,796	1,633	0	708	0	0
27	Loan		1	Orchard West Georgia Student Housing	NAP	45,976	9,195	4,158	2,079	0	2,700	0	0
28	Loan	45, 46	1	Best Western Plus Eagle	NAP	0	9,847	19,613	2,179	0	11,627	0	0
29	Loan	47, 48, 49, 50	1	Lofts at 624	NAP	4,705	1,307	10,256	6,410	0	1,638	0	0
30	Loan		1	Shield Storage Lockwood	NAP	3,425	3,425	0	Springing	0	674	16,176	0
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	NAP	22,329	4,466	44,167	4,417	0	6,751	0	0
32	Loan		1	CIG Multifamily Apartments	NAP	48,721	11,600	8,605	4,098	0	854	0	0
33	Loan	53	1	Metairie Tower	NAP	40,824	11,340	0	0	0	1,528	0	0
34	Loan		1	North Loop Self Storage	NAP	28,419	9,022	14,796	3,523	0	825	30,058	0
35	Loan	54, 55	1	375 Sand Lane	NAP	27,970	8,879	3,107	1,480	0	274	0	0
36	Loan		1	Walgreens Rockwall	NAP	0	Springing	465	44	0	Springing	0	0
37	Loan		1	Sportsman’s Madison Square	NAP	7,942	7,942	9,794	1,224	0	424	0	0
38	Loan	56	2	Storage Depot Portfolio		11,823	3,284	8,001	2,222	0	703	0	0
38.01	Property		1	2525 East Interstate 10	NAP
38.02	Property		1	1916 Strickland Drive	NAP
39	Loan		1	Walgreens Greenville	NAP	0	Springing	1,002	318	0	Springing	0	72,750
40	Loan	57, 58	1	363 East 197th Street	NAP	7,799	1,560	15,259	1,907	0	417	0	0
41	Loan	59	1	1835 Amsterdam Avenue	NAP	20,085	6,695	1,433	717	0	229	0	0
42	Loan		1	Walgreens Memphis	NAP	0	Springing	465	44	0	Springing	0	0
43	Loan		1	Lawrenceville Collection	NAP	5,574	2,787	1,871	624	0	250	0	0
44	Loan	60	1	Buckley Self Storage & RV	NAP	4,794	4,794	9,373	721	0	526	32,000	0
45	Loan	61	1	156 Court Street	NAP	12,190	2,902	703	670	0	148	0	0
46	Loan	62, 63, 64, 65	1	Opera House Kingston	NAP	14,730	3,610	8,702	853	120,000	Springing	120,000	80,000

A-1-30 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1	Loan	5	4	Pacific Castle Portfolio	29,070	1,046,509	0	0	0	40,063	0	0
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	11,396	685,000	0	0	0	20,040	414,482	0
3	Loan	12, 13, 14, 15	1	Midtown Central Square	22,483	1,200,000	0	0	0	0	4,679,339	0
4	Loan		1	Artthaus Studios	Springing	430,000	0	0	0	0	522,540	0
5	Loan	16	1	Long Lake Crossing	14,333	0	0	0	0	0	91,861	0
6	Loan	17, 18	1	Forum Office West Palm Beach	20,886	2,500,000	160,557	0	0	0	90,497	0
7	Loan	19	1	530 Bush Street	Springing	1,000,000	0	0	0	0	101,474	0
8	Loan	20	8	KNP Portfolio	0	0	0	0	0	0	0	0
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	0	0	0	0	0	0	0	0
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	13,975	600,000	0	0	0	307,297	64,000	0
11	Loan		2	Henderson Industrial Portfolio	10,441	250,579	0	0	0	23,125	0	Springing
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	0	0	0	0	0	0	51,360	Springing
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Springing	0	0	0	0	0	1,758,645	0
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	0	0	0	0	0	450,494	0	0
15	Loan		1	Hampden Industrial Park	Springing	200,000	0	0	0	47,300	0	0
16	Loan	27	1	Residence Inn Chester Richmond	0	0	0	0	0	0	0	Springing
17	Loan	28, 29, 30, 31	1	The Hallmark	41,557	1,500,000	0	0	0	85,663	0	0
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	7,557	0	0	0	0	0	0	0
19	Loan	36	4	In Self Storage Portfolio	0	0	0	0	0	33,500	0	0
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	0	0	0	0	0	5,438	0	0

A-1-31 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
21	Loan	37, 38	1	3820 Broadway	368	75,000	0	0	0	0	0	0
22	Loan		1	Temecula Valley Medical Office	0	0	0	0	0	0	0	0
23	Loan	39, 40	1	3450 Broadway	319	75,000	0	0	0	19,800	0	0
24	Loan	41	1	Four Points Arlington	0	0	0	0	0	0	46,038	Springing
25	Loan	42	1	Fairfield Inn & Suites Lake City	0	0	0	0	0	68,750	1,590,858	0
26	Loan	43, 44	1	2908 Smallman Street	0	0	0	0	0	0	0	0
27	Loan		1	Orchard West Georgia Student Housing	0	0	0	0	0	19,450	0	0
28	Loan	45, 46	1	Best Western Plus Eagle	0	0	0	0	0	6,250	0	Springing
29	Loan	47, 48, 49, 50	1	Lofts at 624	2,711	0	0	0	0	0	9,000	2,083
30	Loan		1	Shield Storage Lockwood	851	0	0	0	0	0	0	0
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	0	0	0	0	0	0	1,300,000	0
32	Loan		1	CIG Multifamily Apartments	0	0	0	0	0	17,344	0	0
33	Loan	53	1	Metairie Tower	3,821	0	0	0	0	0	984,606	0
34	Loan		1	North Loop Self Storage	0	0	0	0	0	27,578	0	0
35	Loan	54, 55	1	375 Sand Lane	358	0	0	0	0	0	0	Springing
36	Loan		1	Walgreens Rockwall	0	0	0	0	0	0	0	0
37	Loan		1	Sportsman’s Madison Square	2,829	0	0	0	0	3,125	0	0
38	Loan	56	2	Storage Depot Portfolio	0	0	0	0	0	25,438	0	0
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	Springing	72,750	0	0	0	0	0	0
40	Loan	57, 58	1	363 East 197th Street	0	0	0	0	0	12,500	0	0
41	Loan	59	1	1835 Amsterdam Avenue	81	0	0	0	0	3,850	0	0
42	Loan		1	Walgreens Memphis	0	0	0	0	0	0	0	0
43	Loan		1	Lawrenceville Collection	0	0	0	0	0	10,925	0	0
44	Loan	60	1	Buckley Self Storage & RV	0	0	0	0	0	0	160,000	0
45	Loan	61	1	156 Court Street	0	0	0	0	0	11,875	0	0
46	Loan	62, 63, 64, 65	1	Opera House Kingston	Springing	80,000	0	0	0	13,750	0	0

A-1-32 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type
1	Loan	5	4	Pacific Castle Portfolio	NAP	0	0	NAP	Hard
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	Unfunded Obligations Reserve ($331,503); Free Rent Reserve ($73,669.47); Wood Ranch Security Deposit Reserve ($9,310)	0	0	NAP	Springing
3	Loan	12, 13, 14, 15	1	Midtown Central Square	New Tenant Improvement Funds ($1,378,752); Rent Abatement Reserve ($800,587.07); Holdback Reserve ($2,500,000)	0	0	NAP	Springing
4	Loan		1	Artthaus Studios	Rent Concession Reserve	0	0	NAP	Soft
5	Loan	16	1	Long Lake Crossing	Outstanding TI/LC Reserve ($77,722.50); Rent Abatement Reserve ($14,138.25)	0	0	NAP	Hard
6	Loan	17, 18	1	Forum Office West Palm Beach	Free Rent Reserve	0	0	NAP	Springing
7	Loan	19	1	530 Bush Street	Unfunded Obligations Reserve	0	0	NAP	Hard
8	Loan	20	8	KNP Portfolio	NAP	0	0	NAP	Hard
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	NAP	0	0	NAP	Hard
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	Existing TI/LC Reserve	0	0	NAP	Springing
11	Loan		2	Henderson Industrial Portfolio	Material Tenant Rollover Reserve	0	0	NAP	Springing
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	Prepaid Rent Reserve ($51,360.20); Parking Ground Rent Reserve (Springing)	0	0	NAP	Springing
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Unfunded Obligations Funds	0	0	NAP	Hard
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	NAP	0	0	NAP	Springing
15	Loan		1	Hampden Industrial Park	NAP	0	0	NAP	Hard
16	Loan	27	1	Residence Inn Chester Richmond	PIP Reserve	0	0	NAP	Springing
17	Loan	28, 29, 30, 31	1	The Hallmark	NAP	0	0	NAP	Springing
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	NAP	0	0	NAP	Soft
19	Loan	36	4	In Self Storage Portfolio	NAP	0	0	NAP	Springing
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	NAP	0	0	NAP	Hard

A-1-33 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type
21	Loan	37, 38	1	3820 Broadway	NAP	0	0	NAP	Springing
22	Loan		1	Temecula Valley Medical Office	NAP	0	0	NAP	Springing
23	Loan	39, 40	1	3450 Broadway	NAP	0	0	NAP	Springing
24	Loan	41	1	Four Points Arlington	PIP Reserve	0	0	NAP	Springing
25	Loan	42	1	Fairfield Inn & Suites Lake City	PIP Reserve	0	0	NAP	Springing
26	Loan	43, 44	1	2908 Smallman Street	NAP	0	0	NAP	Hard
27	Loan		1	Orchard West Georgia Student Housing	NAP	0	0	NAP	Springing
28	Loan	45, 46	1	Best Western Plus Eagle	PIP Reserve	0	0	NAP	Springing
29	Loan	47, 48, 49, 50	1	Lofts at 624	Rent Concession ($9,000), Tax Abatement	0	0	NAP	Springing
30	Loan		1	Shield Storage Lockwood	NAP	0	0	NAP	Springing
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	PIP Reserve	0	0	NAP	Hard
32	Loan		1	CIG Multifamily Apartments	NAP	0	0	NAP	Springing
33	Loan	53	1	Metairie Tower	Rent Concession Funds ($109,956.00), Duplass Static Rent Concession Funds ($109,956.00); Unfunded Obligations Reserve ($764,694.00)	0	0	NAP	Springing
34	Loan		1	North Loop Self Storage	NAP	0	0	NAP	Springing
35	Loan	54, 55	1	375 Sand Lane	Condominium Common Charge Funds	0	0	NAP	Springing
36	Loan		1	Walgreens Rockwall	NAP	0	0	NAP	Springing
37	Loan		1	Sportsman’s Madison Square	NAP	0	0	NAP	Springing
38	Loan	56	2	Storage Depot Portfolio	NAP	0	0	NAP	Hard
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	NAP	0	0	NAP	Springing
40	Loan	57, 58	1	363 East 197th Street	NAP	0	0	NAP	Soft
41	Loan	59	1	1835 Amsterdam Avenue	NAP	0	0	NAP	Springing
42	Loan		1	Walgreens Memphis	NAP	0	0	NAP	Springing
43	Loan		1	Lawrenceville Collection	NAP	0	0	NAP	Soft
44	Loan	60	1	Buckley Self Storage & RV	EIDL Payoff Reserve	0	0	NAP	Springing
45	Loan	61	1	156 Court Street	NAP	0	0	NAP	Springing
46	Loan	62, 63, 64, 65	1	Opera House Kingston	NAP	0	0	NAP	Springing

A-1-34 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

1

Loan

5

4

Pacific Castle Portfolio

Springing

Yes

Yes

Yes

Yes

44,700,000

20,000,000

65,649.30

212,375.50

1.01

Property

1

Rancho Cordova Town Center

1.02

Property

1

Prune Tree Center

1.03

Property

1

Rimrock Plaza

1.04

Property

1

Sandstone Village

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

3

Loan

12, 13, 14, 15

1

Midtown Central Square

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

4

Loan

1

Artthaus Studios

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

5

Loan

16

1

Long Lake Crossing

In Place

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

6

Loan

17, 18

1

Forum Office West Palm Beach

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

7

Loan

19

1

530 Bush Street

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

8

Loan

20

8

KNP Portfolio

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

8.01

Property

1

Dollar Tree

8.02

Property

1

Goodwill

8.03

Property

1

Jiffy Lube

8.04

Property

1

7-Eleven

8.05

Property

1

O’Reilly

8.06

Property

1

Sherwin Williams

8.07

Property

1

Starbucks

8.08

Property

1

Family Dollar

9.0

Loan

6

GS Foods Portfolio

Springing

Yes

Yes

Yes

No

17,520,000

40,000,000

186,155.31

267,691.33

9.01

Property

1

Kansas City, MO

9.02

Property

1

Wallingford, CT

9.03

Property

1

Wright City, MO

9.04

Property

1

Ponchatoula, LA

9.05

Property

1

319 St. Mary’s, OH

9.06

Property

1

310 St. Mary’s, OH

10

Loan

1

Conyers Plaza

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

11

Loan

2

Henderson Industrial Portfolio

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

11.01

Property

1

McCarran

11.02

Property

1

Mary Crest

12

Loan

21

1

401 Lofts

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

Springing

Yes

No

Yes

No

15,000,000

326,140,000

1,064,937.32

1,113,916.47

13.01

Property

1

4000 Principio Parkway

13.02

Property

1

2020 Joe B. Jackson Parkway

13.03

Property

1

1901 Meadowville Technology Parkway

13.04

Property

1

52 Pettengill Road

13.05

Property

1

510 John Dodd Road

13.06

Property

1

309 Dulty’s Lane

13.07

Property

1

5300 Centerpoint Parkway

13.08

Property

1

17001 West Mercury Street

13.09

Property

1

725 Darlington Avenue

13.10

Property

1

10100 89th Avenue N

13.11

Property

1

7303 Rickenbacker Parkway West

13.12

Property

1

4836 Hickory Hill Road

13.13

Property

1

7000 West Post Road

13.14

Property

1

3201 Bearing Drive

13.15

Property

1

900 Commerce Parkway West Drive

13.16

Property

1

6825 West County Road 400 North

13.17

Property

1

951 Trails Road

14

Loan

1

Oakridge Apartments

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

15

Loan

1

Hampden Industrial Park

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

16

Loan

27

1

Residence Inn Chester Richmond

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

17

Loan

28, 29, 30, 31

1

The Hallmark

Springing

Yes

Yes

Yes

No

12,175,118

21,865,518

100,021.98

155,716.03

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

19

Loan

36

4

In Self Storage Portfolio

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Wylie

19.02

Property

1

Fort Worth

19.03

Property

1

Flower Mound

19.04

Property

1

Aubrey

20

Loan

1

Amoeba Music

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

A-1-35 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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 ($)

21

Loan

37, 38

1

3820 Broadway

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Temecula Valley Medical Office

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

23

Loan

39, 40

1

3450 Broadway

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

24

Loan

41

1

Four Points Arlington

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

25

Loan

42

1

Fairfield Inn & Suites Lake City

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

26

Loan

43, 44

1

2908 Smallman Street

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Orchard West Georgia Student Housing

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

28

Loan

45, 46

1

Best Western Plus Eagle

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

29

Loan

47, 48, 49, 50

1

Lofts at 624

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

30

Loan

1

Shield Storage Lockwood

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

32

Loan

1

CIG Multifamily Apartments

Springing

No

No

No

NAP

NAP

NAP

NAP

NAP

33

Loan

53

1

Metairie Tower

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

34

Loan

1

North Loop Self Storage

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

35

Loan

54, 55

1

375 Sand Lane

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

36

Loan

1

Walgreens Rockwall

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

37

Loan

1

Sportsman’s Madison Square

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

38

Loan

56

2

Storage Depot Portfolio

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

38.01

Property

1

2525 East Interstate 10

38.02

Property

1

1916 Strickland Drive

39

Loan

1

Walgreens Greenville

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

40

Loan

57, 58

1

363 East 197th Street

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

41

Loan

59

1

1835 Amsterdam Avenue

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

42

Loan

1

Walgreens Memphis

Springing

Yes

Yes

No

NAP

NAP

NAP

NAP

NAP

43

Loan

1

Lawrenceville Collection

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

44

Loan

60

1

Buckley Self Storage & RV

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

45

Loan

61

1

156 Court Street

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

46

Loan

62, 63, 64, 65

1

Opera House Kingston

Springing

Yes

No

No

NAP

NAP

NAP

NAP

NAP

A-1-36 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

1

Loan

5

4

Pacific Castle Portfolio

NAP

NAP

64,700,000

212,375.50

60.0%

2.43

10.2%

NAP

1.01

Property

1

Rancho Cordova Town Center

1.02

Property

1

Prune Tree Center

1.03

Property

1

Rimrock Plaza

1.04

Property

1

Sandstone Village

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

12, 13, 14, 15

1

Midtown Central Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4

Loan

1

Artthaus Studios

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

16

1

Long Lake Crossing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

17, 18

1

Forum Office West Palm Beach

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

19

1

530 Bush Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

20

8

KNP Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.01

Property

1

Dollar Tree

8.02

Property

1

Goodwill

8.03

Property

1

Jiffy Lube

8.04

Property

1

7-Eleven

8.05

Property

1

O’Reilly

8.06

Property

1

Sherwin Williams

8.07

Property

1

Starbucks

8.08

Property

1

Family Dollar

9.0

Loan

6

GS Foods Portfolio

NAP

NAP

57,520,000

267,691.33

67.2%

1.45

8.6%

NAP

9.01

Property

1

Kansas City, MO

9.02

Property

1

Wallingford, CT

9.03

Property

1

Wright City, MO

9.04

Property

1

Ponchatoula, LA

9.05

Property

1

319 St. Mary’s, OH

9.06

Property

1

310 St. Mary’s, OH

10

Loan

1

Conyers Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

2

Henderson Industrial Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11.01

Property

1

McCarran

11.02

Property

1

Mary Crest

12

Loan

21

1

401 Lofts

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

103,860,000

3.86466%

445,000,000

1,453,048.10

37.9%

2.40

10.1%

255,000,000

13.01

Property

1

4000 Principio Parkway

13.02

Property

1

2020 Joe B. Jackson Parkway

13.03

Property

1

1901 Meadowville Technology Parkway

13.04

Property

1

52 Pettengill Road

13.05

Property

1

510 John Dodd Road

13.06

Property

1

309 Dulty’s Lane

13.07

Property

1

5300 Centerpoint Parkway

13.08

Property

1

17001 West Mercury Street

13.09

Property

1

725 Darlington Avenue

13.10

Property

1

10100 89th Avenue N

13.11

Property

1

7303 Rickenbacker Parkway West

13.12

Property

1

4836 Hickory Hill Road

13.13

Property

1

7000 West Post Road

13.14

Property

1

3201 Bearing Drive

13.15

Property

1

900 Commerce Parkway West Drive

13.16

Property

1

6825 West County Road 400 North

13.17

Property

1

951 Trails Road

14

Loan

1

Oakridge Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

1

Hampden Industrial Park

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

27

1

Residence Inn Chester Richmond

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17

Loan

28, 29, 30, 31

1

The Hallmark

NAP

NAP

34,040,636

155,716

1

2

0

NAP

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

36

4

In Self Storage Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Wylie

19.02

Property

1

Fort Worth

19.03

Property

1

Flower Mound

19.04

Property

1

Aubrey

20

Loan

1

Amoeba Music

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-37 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

21

Loan

37, 38

1

3820 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Temecula Valley Medical Office

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

39, 40

1

3450 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

41

1

Four Points Arlington

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25

Loan

42

1

Fairfield Inn & Suites Lake City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26

Loan

43, 44

1

2908 Smallman Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Orchard West Georgia Student Housing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

45, 46

1

Best Western Plus Eagle

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29

Loan

47, 48, 49, 50

1

Lofts at 624

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

1

Shield Storage Lockwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32

Loan

1

CIG Multifamily Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

53

1

Metairie Tower

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

North Loop Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

54, 55

1

375 Sand Lane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

Loan

1

Walgreens Rockwall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

Loan

1

Sportsman’s Madison Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38

Loan

56

2

Storage Depot Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38.01

Property

1

2525 East Interstate 10

38.02

Property

1

1916 Strickland Drive

39

Loan

1

Walgreens Greenville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40

Loan

57, 58

1

363 East 197th Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

41

Loan

59

1

1835 Amsterdam Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

42

Loan

1

Walgreens Memphis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

43

Loan

1

Lawrenceville Collection

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

44

Loan

60

1

Buckley Self Storage & RV

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

45

Loan

61

1

156 Court Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

46

Loan

62, 63, 64, 65

1

Opera House Kingston

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-38 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)	Total Debt Monthly Debt Service ($)	Total Debt Cut-off Date LTV Ratio (%)	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)
1	Loan	5	4	Pacific Castle Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan	12, 13, 14, 15	1	Midtown Central Square	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan		1	Artthaus Studios	NAP	NAP	NAP	NAP	NAP	NAP
5	Loan	16	1	Long Lake Crossing	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan	17, 18	1	Forum Office West Palm Beach	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan	19	1	530 Bush Street	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	20	8	KNP Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	NAP	NAP	NAP	NAP	NAP	NAP
11	Loan		2	Henderson Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	NAP	NAP	NAP	NAP	NAP	NAP
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Mezzanine A (5.1456%), Mezzanine B (5.8956%)	700,000,000	2,612,369.21	59.6%	1.33	6.4%
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Hampden Industrial Park	NAP	NAP	NAP	NAP	NAP	NAP
16	Loan	27	1	Residence Inn Chester Richmond	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	28, 29, 30, 31	1	The Hallmark	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan	36	4	In Self Storage Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	NAP	NAP	NAP	NAP	NAP	NAP

A-1-39 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)	Total Debt Monthly Debt Service ($)	Total Debt Cut-off Date LTV Ratio (%)	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)
21	Loan	37, 38	1	3820 Broadway	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan		1	Temecula Valley Medical Office	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	39, 40	1	3450 Broadway	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan	41	1	Four Points Arlington	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	42	1	Fairfield Inn & Suites Lake City	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	43, 44	1	2908 Smallman Street	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan		1	Orchard West Georgia Student Housing	NAP	NAP	NAP	NAP	NAP	NAP
28	Loan	45, 46	1	Best Western Plus Eagle	NAP	NAP	NAP	NAP	NAP	NAP
29	Loan	47, 48, 49, 50	1	Lofts at 624	NAP	NAP	NAP	NAP	NAP	NAP
30	Loan		1	Shield Storage Lockwood	NAP	NAP	NAP	NAP	NAP	NAP
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	NAP	NAP	NAP	NAP	NAP	NAP
32	Loan		1	CIG Multifamily Apartments	NAP	NAP	NAP	NAP	NAP	NAP
33	Loan	53	1	Metairie Tower	NAP	NAP	NAP	NAP	NAP	NAP
34	Loan		1	North Loop Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
35	Loan	54, 55	1	375 Sand Lane	NAP	NAP	NAP	NAP	NAP	NAP
36	Loan		1	Walgreens Rockwall	NAP	NAP	NAP	NAP	NAP	NAP
37	Loan		1	Sportsman’s Madison Square	NAP	NAP	NAP	NAP	NAP	NAP
38	Loan	56	2	Storage Depot Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	NAP	NAP	NAP	NAP	NAP	NAP
40	Loan	57, 58	1	363 East 197th Street	NAP	NAP	NAP	NAP	NAP	NAP
41	Loan	59	1	1835 Amsterdam Avenue	NAP	NAP	NAP	NAP	NAP	NAP
42	Loan		1	Walgreens Memphis	NAP	NAP	NAP	NAP	NAP	NAP
43	Loan		1	Lawrenceville Collection	NAP	NAP	NAP	NAP	NAP	NAP
44	Loan	60	1	Buckley Self Storage & RV	NAP	NAP	NAP	NAP	NAP	NAP
45	Loan	61	1	156 Court Street	NAP	NAP	NAP	NAP	NAP	NAP
46	Loan	62, 63, 64, 65	1	Opera House Kingston	NAP	NAP	NAP	NAP	NAP	NAP

A-1-40 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type	Sponsor
1	Loan	5	4	Pacific Castle Portfolio	No	NAP	Wayne Cheng and Cheng Family Trust, dated December 21, 2001
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	No	NAP	William P. Tucker; William Paul Tucker as Trustee of the Survivor’s Trust created under restatement in its entirety of the William P. and Rise S. Tucker Living Trust dated September 23, 1998, amended and restated in its entirety as of February 16, 1999
3	Loan	12, 13, 14, 15	1	Midtown Central Square	Yes	Mezzanine	Keeley Megarity
4	Loan		1	Artthaus Studios	Yes	Mezzanine	Alexander Riaz Taplin (AKA Riaz Taplin)
5	Loan	16	1	Long Lake Crossing	No	NAP	Moshe Rothman
6	Loan	17, 18	1	Forum Office West Palm Beach	No	NAP	Alfred N. Marulli Jr.
7	Loan	19	1	530 Bush Street	No	NAP	VY Bush Street Investors LLC
8	Loan	20	8	KNP Portfolio	No	NAP	Keystone National Properties, LLC
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	Yes	Mezzanine	Angelo, Gordon & Co., LP
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	No	NAP	Alto Fund III
11	Loan		2	Henderson Industrial Portfolio	No	NAP	Robert A. Davidsohn
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	No	NAP	Ziv Sarig, Jonathan Polster and Ronen Hazan
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	No	NAP	Industrial Logistics Properties Trust
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	No	NAP	Victor David Huhem, Eli Victor Huhem, Matthew John Baker and Jeffrey Tyler Baker
15	Loan		1	Hampden Industrial Park	No	NAP	Joseph David Blum and The Joseph D. Blum Revocable Trust
16	Loan	27	1	Residence Inn Chester Richmond	No	NAP	Neil P. Amin
17	Loan	28, 29, 30, 31	1	The Hallmark	No	NAP	BRIT Limited Partnership
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	No	NAP	Abraham Gabbay and Sam Gabbay
19	Loan	36	4	In Self Storage Portfolio	Yes	Mezzanine	Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	No	NAP	David Prinz and Marc Weinstein

A-1-41 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type	Sponsor
21	Loan	37, 38	1	3820 Broadway	Yes	Mezzanine	Eliezer M. Sternhell
22	Loan		1	Temecula Valley Medical Office	No	NAP	Daniel L. Stephenson and The Daniel L. Stephenson Family Trust
23	Loan	39, 40	1	3450 Broadway	Yes	Mezzanine	Eliezer M. Sternhell
24	Loan	41	1	Four Points Arlington	No	NAP	Rohit H. Dand and Harish D. Dand
25	Loan	42	1	Fairfield Inn & Suites Lake City	No	NAP	Dhimant Soni
26	Loan	43, 44	1	2908 Smallman Street	No	NAP	Robert S. Mullin and Brooke Mullin
27	Loan		1	Orchard West Georgia Student Housing	No	NAP	Todd Kennedy and Jeff Chesser
28	Loan	45, 46	1	Best Western Plus Eagle	No	NAP	Anthony Jon Sherman
29	Loan	47, 48, 49, 50	1	Lofts at 624	No	NAP	Mark Yates, Howard N. Yates, and Barry Nisen
30	Loan		1	Shield Storage Lockwood	No	NAP	Gregory J. Drennan, Timothy E. Wright, Kenneth M. Pratt and the Kenneth Pratt and Cynthia Pratt Family Trust
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	No	NAP	Paresh Desai
32	Loan		1	CIG Multifamily Apartments	No	NAP	David Ederhy
33	Loan	53	1	Metairie Tower	No	NAP	Jeffrey J. Feil
34	Loan		1	North Loop Self Storage	No	NAP	Marc F. Granoff, Robert C. Lansburgh and Peter M. Zuckerman
35	Loan	54, 55	1	375 Sand Lane	No	NAP	Vyacheslav Faybyshev and Yuriy Pertsovsky
36	Loan		1	Walgreens Rockwall	No	NAP	Brian Kabateck, Roxanne Hampton and Kabateck/Hampton Living Trust, dated February 22, 2006
37	Loan		1	Sportsman’s Madison Square	No	NAP	Reisa Cheng Jiang
38	Loan	56	2	Storage Depot Portfolio	No	NAP	Robert Glenn EFAW, William Schuyler Harvey, Jose Alfredo Castaneda, and Paul Shelton Broaddus
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	No	NAP	Thomas Chami
40	Loan	57, 58	1	363 East 197th Street	No	NAP	Steven Westreich and Yaakov Lefkowitz
41	Loan	59	1	1835 Amsterdam Avenue	No	NAP	Eliezer M. Sternhell
42	Loan		1	Walgreens Memphis	No	NAP	Brian Kabateck, Roxanne Hampton and Kabateck/Hampton Living Trust, dated February 22, 2006
43	Loan		1	Lawrenceville Collection	No	NAP	Shawn Kichline
44	Loan	60	1	Buckley Self Storage & RV	No	NAP	Wally Kempe
45	Loan	61	1	156 Court Street	No	NAP	Ariel Zablozki
46	Loan	62, 63, 64, 65	1	Opera House Kingston	No	NAP	Charles Blaichman and Bella Sekons

A-1-42 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)
1	Loan	5	4	Pacific Castle Portfolio	Wayne Cheng and Cheng Family Trust, dated December 21, 2001	No	No	Acquisition/Refinance
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	William P. Tucker; William Paul Tucker as Trustee of the Survivor’s Trust created under restatement in its entirety of the William P. and Rise S. Tucker Living Trust dated September 23, 1998, amended and restated in its entirety as of February 16, 1999	No	No	Acquisition/Refinance
3	Loan	12, 13, 14, 15	1	Midtown Central Square	Keeley Megarity	No	No	Recapitalization
4	Loan		1	Artthaus Studios	Alexander Riaz Taplin (AKA Riaz Taplin)	No	No	Refinance
5	Loan	16	1	Long Lake Crossing	Moshe Rothman	No	No	Acquisition
6	Loan	17, 18	1	Forum Office West Palm Beach	Alfred N. Marulli Jr.	No	Yes	Acquisition
7	Loan	19	1	530 Bush Street	NAP	No	No	Refinance
8	Loan	20	8	KNP Portfolio	Michael Packman	Yes	No	Acquisition
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	AG Net Lease IV Corp., AG Net Lease IV (Q) Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P.	No	No	Acquisition
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	Alto Fund III Holding, LP	No	No	Acquisition
11	Loan		2	Henderson Industrial Portfolio	Robert A. Davidsohn	No	No	Recapitalization
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	Ziv Sarig, Jonathan Polster and Ronen Hazan	No	Yes	Acquisition
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	Industrial Logistics Properties Trust	No	No	Recapitalization
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	Victor David Huhem, Eli Victor Huhem, Matthew John Baker and Jeffrey Tyler Baker	No	No	Refinance
15	Loan		1	Hampden Industrial Park	Joseph David Blum and The Joseph D. Blum Revocable Trust	No	Yes	Acquisition
16	Loan	27	1	Residence Inn Chester Richmond	Neil P. Amin	No	No	Refinance
17	Loan	28, 29, 30, 31	1	The Hallmark	BRIT Limited Partnership	No	No	Refinance
18	Loan	32, 33, 34, 35	1	Downers Park Plaza	Abraham Gabbay and Sam Gabbay	No	Yes	Acquisition
19	Loan	36	4	In Self Storage Portfolio	Hugh D. Cohen, Brian E. Boehmcke and Joel T. Flax	No	Yes	Acquisition
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music	David Prinz and Marc Weinstein	No	No	Refinance

A-1-43 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)
21	Loan	37, 38	1	3820 Broadway	Eliezer M. Sternhell	No	Yes	Refinance
22	Loan		1	Temecula Valley Medical Office	Daniel L. Stephenson and The Daniel L. Stephenson Family Trust	No	No	Refinance
23	Loan	39, 40	1	3450 Broadway	Eliezer M. Sternhell	No	Yes	Refinance
24	Loan	41	1	Four Points Arlington	Rohit H. Dand and Harish D. Dand	No	No	Refinance
25	Loan	42	1	Fairfield Inn & Suites Lake City	Dhimant Soni	No	No	Acquisition
26	Loan	43, 44	1	2908 Smallman Street	Robert S. Mullin and Brooke Mullin	No	No	Refinance
27	Loan		1	Orchard West Georgia Student Housing	Todd Kennedy and Jeff Chesser	No	No	Refinance
28	Loan	45, 46	1	Best Western Plus Eagle	Anthony Jon Sherman	No	No	Recapitalization
29	Loan	47, 48, 49, 50	1	Lofts at 624	Mark Yates, Howard N. Yates, and Barry Nisen	No	Yes	Acquisition
30	Loan		1	Shield Storage Lockwood	Gregory J. Drennan, Timothy E. Wright, Kenneth M. Pratt and the Kenneth Pratt and Cynthia Pratt Family Trust	No	No	Refinance
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West	Paresh Desai	No	No	Refinance
32	Loan		1	CIG Multifamily Apartments	David Ederhy	No	No	Refinance
33	Loan	53	1	Metairie Tower	Jeffrey J. Feil	No	No	Refinance
34	Loan		1	North Loop Self Storage	Marc F. Granoff, Robert C. Lansburgh and Peter M. Zuckerman	No	No	Refinance
35	Loan	54, 55	1	375 Sand Lane	Vyacheslav Faybyshev and Yuriy Pertsovsky	No	No	Refinance
36	Loan		1	Walgreens Rockwall	Brian Kabateck, Roxanne Hampton and Kabateck/Hampton Living Trust, dated February 22, 2006	No	No	Acquisition
37	Loan		1	Sportsman’s Madison Square	Reisa Cheng Jiang	No	No	Acquisition
38	Loan	56	2	Storage Depot Portfolio	Robert Glenn EFAW, William Schuyler Harvey, Jose Alfredo Castaneda, and Paul Shelton Broaddus	No	No	Refinance
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville	Thomas Chami	No	No	Refinance
40	Loan	57, 58	1	363 East 197th Street	Steven Westreich and Yaakov Lefkowitz	No	No	Refinance
41	Loan	59	1	1835 Amsterdam Avenue	Eliezer M. Sternhell	No	No	Refinance
42	Loan		1	Walgreens Memphis	Brian Kabateck, Roxanne Hampton and Kabateck/Hampton Living Trust, dated February 22, 2006	No	No	Acquisition
43	Loan		1	Lawrenceville Collection	Shawn Kichline	No	No	Refinance
44	Loan	60	1	Buckley Self Storage & RV	Wally Kempe	No	No	Refinance
45	Loan	61	1	156 Court Street	Ariel Zablozki	No	No	Acquisition
46	Loan	62, 63, 64, 65	1	Opera House Kingston	Charles Blaichman and Bella Sekons	No	No	Refinance

A-1-44 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)
1	Loan	5	4	Pacific Castle Portfolio	64,700,000	12,719,130	0	0	77,419,130	24,582,758	50,847,934	1,168,766	819,673
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square	40,250,000	4,679,820	0	0	44,929,820	28,364,156	15,187,500	694,290	683,873
3	Loan	12, 13, 14, 15	1	Midtown Central Square	36,000,000	0	0	0	36,000,000	0	0	543,104	5,966,179
4	Loan		1	Artthaus Studios	23,750,000	0	0	0	23,750,000	15,705,288	0	669,882	1,093,045
5	Loan	16	1	Long Lake Crossing	21,000,000	16,017,804	0	0	37,017,804	0	35,200,000	1,059,908	757,896
6	Loan	17, 18	1	Forum Office West Palm Beach	20,050,000	10,030,501	0	0	30,530,501	0	29,250,000	826,531	453,970
7	Loan	19	1	530 Bush Street	19,500,000	1,845,352	0	0	21,345,352	19,131,294	0	393,131	1,820,927
8	Loan	20	8	KNP Portfolio	18,000,000	14,823,402	0	0	32,823,402	0	31,350,000	1,458,167	15,235
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio	57,520,000	31,021,505	0	0	88,541,505	0	87,737,727	803,778	0
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza	17,500,000	9,166,771	0	0	26,666,771	0	25,550,000	594,671	522,100
11	Loan		2	Henderson Industrial Portfolio	16,250,000	0	0	0	16,250,000	0	0	384,113	31,542
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts	15,500,000	8,389,831	0	0	23,889,831	0	23,300,000	395,087	194,744
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio	445,000,000	0	255,000,000	0	700,000,000	0	0	5,206,178	1,758,645
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments	13,750,000	0	0	0	13,750,000	1,575,137	0	437,810	484,073
15	Loan		1	Hampden Industrial Park	13,100,000	12,917,514	0	0	26,017,514	0	25,000,000	724,516	292,998
16	Loan	27	1	Residence Inn Chester Richmond
17	Loan	28, 29, 30, 31	1	The Hallmark
18	Loan	32, 33, 34, 35	1	Downers Park Plaza
19	Loan	36	4	In Self Storage Portfolio
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music

A-1-45 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sources: Loan Amount ($)	Sources: Principal’s New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)
21	Loan	37, 38	1	3820 Broadway
22	Loan		1	Temecula Valley Medical Office
23	Loan	39, 40	1	3450 Broadway
24	Loan	41	1	Four Points Arlington
25	Loan	42	1	Fairfield Inn & Suites Lake City
26	Loan	43, 44	1	2908 Smallman Street
27	Loan		1	Orchard West Georgia Student Housing
28	Loan	45, 46	1	Best Western Plus Eagle
29	Loan	47, 48, 49, 50	1	Lofts at 624
30	Loan		1	Shield Storage Lockwood
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West
32	Loan		1	CIG Multifamily Apartments
33	Loan	53	1	Metairie Tower
34	Loan		1	North Loop Self Storage
35	Loan	54, 55	1	375 Sand Lane
36	Loan		1	Walgreens Rockwall
37	Loan		1	Sportsman’s Madison Square
38	Loan	56	2	Storage Depot Portfolio
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville
40	Loan	57, 58	1	363 East 197th Street
41	Loan	59	1	1835 Amsterdam Avenue
42	Loan		1	Walgreens Memphis
43	Loan		1	Lawrenceville Collection
44	Loan	60	1	Buckley Self Storage & RV
45	Loan	61	1	156 Court Street
46	Loan	62, 63, 64, 65	1	Opera House Kingston

A-1-46 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

1

Loan

5

4

Pacific Castle Portfolio

0

0

77,419,130

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.01

Property

1

Rancho Cordova Town Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.02

Property

1

Prune Tree Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.03

Property

1

Rimrock Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

1.04

Property

1

Sandstone Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

0

0

44,929,820

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

12, 13, 14, 15

1

Midtown Central Square

118,674

29,372,043

36,000,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4

Loan

1

Artthaus Studios

6,281,786

0

23,750,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

16

1

Long Lake Crossing

0

0

37,017,804

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

17, 18

1

Forum Office West Palm Beach

0

0

30,530,501

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

19

1

530 Bush Street

0

0

21,345,352

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

20

8

KNP Portfolio

0

0

32,823,402

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.01

Property

1

Dollar Tree

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.02

Property

1

Goodwill

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.03

Property

1

Jiffy Lube

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.04

Property

1

7-Eleven

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.05

Property

1

O’Reilly

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.06

Property

1

Sherwin Williams

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.07

Property

1

Starbucks

NAP

NAP

NAP

NAP

NAP

NAP

NAP

8.08

Property

1

Family Dollar

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.0

Loan

6

GS Foods Portfolio

0

0

88,541,505

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.01

Property

1

Kansas City, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.02

Property

1

Wallingford, CT

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.03

Property

1

Wright City, MO

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.04

Property

1

Ponchatoula, LA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.05

Property

1

319 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.06

Property

1

310 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

1

Conyers Plaza

0

0

26,666,771

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

2

Henderson Industrial Portfolio

15,834,345

0

16,250,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11.01

Property

1

McCarran

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11.02

Property

1

Mary Crest

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

21

1

401 Lofts

0

0

23,889,831

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

693,035,177

0

700,000,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.01

Property

1

4000 Principio Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.02

Property

1

2020 Joe B. Jackson Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.03

Property

1

1901 Meadowville Technology Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.04

Property

1

52 Pettengill Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.05

Property

1

510 John Dodd Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.06

Property

1

309 Dulty’s Lane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.07

Property

1

5300 Centerpoint Parkway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.08

Property

1

17001 West Mercury Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.09

Property

1

725 Darlington Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.10

Property

1

10100 89th Avenue N

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.11

Property

1

7303 Rickenbacker Parkway West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.12

Property

1

4836 Hickory Hill Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.13

Property

1

7000 West Post Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.14

Property

1

3201 Bearing Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.15

Property

1

900 Commerce Parkway West Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.16

Property

1

6825 West County Road 400 North

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.17

Property

1

951 Trails Road

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

1

Oakridge Apartments

11,252,980

0

13,750,000

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

1

Hampden Industrial Park

0

0

26,017,514

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

27

1

Residence Inn Chester Richmond

10/1/2029

$124

$102

82.9%

$124

$102

82.9%

17

Loan

28, 29, 30, 31

1

The Hallmark

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

36

4

In Self Storage Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Wylie

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.02

Property

1

Fort Worth

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.03

Property

1

Flower Mound

NAP

NAP

NAP

NAP

NAP

NAP

NAP

19.04

Property

1

Aubrey

NAP

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

1

Amoeba Music

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-47 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

21

Loan

37, 38

1

3820 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Temecula Valley Medical Office

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

39, 40

1

3450 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

41

1

Four Points Arlington

4/30/2038

$95

$71

74.3%

$95

$71

74.3%

25

Loan

42

1

Fairfield Inn & Suites Lake City

5/21/2028

$105

$82

78.5%

$93

$70

75.2%

26

Loan

43, 44

1

2908 Smallman Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Orchard West Georgia Student Housing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

45, 46

1

Best Western Plus Eagle

11/30/2022

$129

$98

76.1%

$129

$98

76.1%

29

Loan

47, 48, 49, 50

1

Lofts at 624

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

1

Shield Storage Lockwood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

9/23/2036

$127

$92

73.0%

$126

$83

65.4%

32

Loan

1

CIG Multifamily Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

53

1

Metairie Tower

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

North Loop Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

54, 55

1

375 Sand Lane

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36

Loan

1

Walgreens Rockwall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37

Loan

1

Sportsman’s Madison Square

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38

Loan

56

2

Storage Depot Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38.01

Property

1

2525 East Interstate 10

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38.02

Property

1

1916 Strickland Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39

Loan

1

Walgreens Greenville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40

Loan

57, 58

1

363 East 197th Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

41

Loan

59

1

1835 Amsterdam Avenue

NAP

NAP

NAP

NAP

NAP

NAP

NAP

42

Loan

1

Walgreens Memphis

NAP

NAP

NAP

NAP

NAP

NAP

NAP

43

Loan

1

Lawrenceville Collection

NAP

NAP

NAP

NAP

NAP

NAP

NAP

44

Loan

60

1

Buckley Self Storage & RV

NAP

NAP

NAP

NAP

NAP

NAP

NAP

45

Loan

61

1

156 Court Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

46

Loan

62, 63, 64, 65

1

Opera House Kingston

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-48 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

1

Loan

5

4

Pacific Castle Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

1.01

Property

1

Rancho Cordova Town Center

NAP

NAP

NAP

NAP

NAP

NAP

1.02

Property

1

Prune Tree Center

NAP

NAP

NAP

NAP

NAP

NAP

1.03

Property

1

Rimrock Plaza

NAP

NAP

NAP

NAP

NAP

NAP

1.04

Property

1

Sandstone Village

NAP

NAP

NAP

NAP

NAP

NAP

2

Loan

6, 7, 8, 9, 10, 11

1

Whizin Market Square

NAP

NAP

NAP

NAP

NAP

NAP

3

Loan

12, 13, 14, 15

1

Midtown Central Square

NAP

NAP

NAP

NAP

NAP

NAP

4

Loan

1

Artthaus Studios

NAP

NAP

NAP

NAP

NAP

NAP

5

Loan

16

1

Long Lake Crossing

NAP

NAP

NAP

NAP

NAP

NAP

6

Loan

17, 18

1

Forum Office West Palm Beach

NAP

NAP

NAP

NAP

NAP

NAP

7

Loan

19

1

530 Bush Street

NAP

NAP

NAP

NAP

NAP

NAP

8

Loan

20

8

KNP Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

8.01

Property

1

Dollar Tree

NAP

NAP

NAP

NAP

NAP

NAP

8.02

Property

1

Goodwill

NAP

NAP

NAP

NAP

NAP

NAP

8.03

Property

1

Jiffy Lube

NAP

NAP

NAP

NAP

NAP

NAP

8.04

Property

1

7-Eleven

NAP

NAP

NAP

NAP

NAP

NAP

8.05

Property

1

O’Reilly

NAP

NAP

NAP

NAP

NAP

NAP

8.06

Property

1

Sherwin Williams

NAP

NAP

NAP

NAP

NAP

NAP

8.07

Property

1

Starbucks

NAP

NAP

NAP

NAP

NAP

NAP

8.08

Property

1

Family Dollar

NAP

NAP

NAP

NAP

NAP

NAP

9.0

Loan

6

GS Foods Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

9.01

Property

1

Kansas City, MO

NAP

NAP

NAP

NAP

NAP

NAP

9.02

Property

1

Wallingford, CT

NAP

NAP

NAP

NAP

NAP

NAP

9.03

Property

1

Wright City, MO

NAP

NAP

NAP

NAP

NAP

NAP

9.04

Property

1

Ponchatoula, LA

NAP

NAP

NAP

NAP

NAP

NAP

9.05

Property

1

319 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

9.06

Property

1

310 St. Mary’s, OH

NAP

NAP

NAP

NAP

NAP

NAP

10

Loan

1

Conyers Plaza

NAP

NAP

NAP

NAP

NAP

NAP

11

Loan

2

Henderson Industrial Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

11.01

Property

1

McCarran

NAP

NAP

NAP

NAP

NAP

NAP

11.02

Property

1

Mary Crest

NAP

NAP

NAP

NAP

NAP

NAP

12

Loan

21

1

401 Lofts

NAP

NAP

NAP

NAP

NAP

NAP

13

Loan

22, 23, 24, 25, 26

17

ILPT Logistics Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

13.01

Property

1

4000 Principio Parkway

NAP

NAP

NAP

NAP

NAP

NAP

13.02

Property

1

2020 Joe B. Jackson Parkway

NAP

NAP

NAP

NAP

NAP

NAP

13.03

Property

1

1901 Meadowville Technology Parkway

NAP

NAP

NAP

NAP

NAP

NAP

13.04

Property

1

52 Pettengill Road

NAP

NAP

NAP

NAP

NAP

NAP

13.05

Property

1

510 John Dodd Road

NAP

NAP

NAP

NAP

NAP

NAP

13.06

Property

1

309 Dulty’s Lane

NAP

NAP

NAP

NAP

NAP

NAP

13.07

Property

1

5300 Centerpoint Parkway

NAP

NAP

NAP

NAP

NAP

NAP

13.08

Property

1

17001 West Mercury Street

NAP

NAP

NAP

NAP

NAP

NAP

13.09

Property

1

725 Darlington Avenue

NAP

NAP

NAP

NAP

NAP

NAP

13.10

Property

1

10100 89th Avenue N

NAP

NAP

NAP

NAP

NAP

NAP

13.11

Property

1

7303 Rickenbacker Parkway West

NAP

NAP

NAP

NAP

NAP

NAP

13.12

Property

1

4836 Hickory Hill Road

NAP

NAP

NAP

NAP

NAP

NAP

13.13

Property

1

7000 West Post Road

NAP

NAP

NAP

NAP

NAP

NAP

13.14

Property

1

3201 Bearing Drive

NAP

NAP

NAP

NAP

NAP

NAP

13.15

Property

1

900 Commerce Parkway West Drive

NAP

NAP

NAP

NAP

NAP

NAP

13.16

Property

1

6825 West County Road 400 North

NAP

NAP

NAP

NAP

NAP

NAP

13.17

Property

1

951 Trails Road

NAP

NAP

NAP

NAP

NAP

NAP

14

Loan

1

Oakridge Apartments

NAP

NAP

NAP

NAP

NAP

NAP

15

Loan

1

Hampden Industrial Park

NAP

NAP

NAP

NAP

NAP

NAP

16

Loan

27

1

Residence Inn Chester Richmond

$111.8

$74.2

$0.7

$118.3

$92.2

77.9%

17

Loan

28, 29, 30, 31

1

The Hallmark

NAP

NAP

NAP

NAP

NAP

NAP

18

Loan

32, 33, 34, 35

1

Downers Park Plaza

NAP

NAP

NAP

NAP

NAP

NAP

19

Loan

36

4

In Self Storage Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

19.01

Property

1

Wylie

NAP

NAP

NAP

NAP

NAP

NAP

19.02

Property

1

Fort Worth

NAP

NAP

NAP

NAP

NAP

NAP

19.03

Property

1

Flower Mound

NAP

NAP

NAP

NAP

NAP

NAP

19.04

Property

1

Aubrey

NAP

NAP

NAP

NAP

NAP

NAP

20

Loan

1

Amoeba Music

NAP

NAP

NAP

NAP

NAP

NAP

A-1-49 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

21

Loan

37, 38

1

3820 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

22

Loan

1

Temecula Valley Medical Office

NAP

NAP

NAP

NAP

NAP

NAP

23

Loan

39, 40

1

3450 Broadway

NAP

NAP

NAP

NAP

NAP

NAP

24

Loan

41

1

Four Points Arlington

$68.4

$45.3

$0.7

$100.6

$69.3

68.9%

25

Loan

42

1

Fairfield Inn & Suites Lake City

$84.6

$47.6

$0.6

$104.9

$82.3

78.5%

26

Loan

43, 44

1

2908 Smallman Street

NAP

NAP

NAP

NAP

NAP

NAP

27

Loan

1

Orchard West Georgia Student Housing

NAP

NAP

NAP

NAP

NAP

NAP

28

Loan

45, 46

1

Best Western Plus Eagle

$121.2

$87.9

$0.7

$121.3

$88.1

72.6%

29

Loan

47, 48, 49, 50

1

Lofts at 624

NAP

NAP

NAP

NAP

NAP

NAP

30

Loan

1

Shield Storage Lockwood

NAP

NAP

NAP

NAP

NAP

NAP

31

Loan

51, 52

1

Holiday Inn Express & Suites Brooksville West

$118.1

$58.0

$0.5

$126.6

$92.5

73.0%

32

Loan

1

CIG Multifamily Apartments

NAP

NAP

NAP

NAP

NAP

NAP

33

Loan

53

1

Metairie Tower

NAP

NAP

NAP

NAP

NAP

NAP

34

Loan

1

North Loop Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

35

Loan

54, 55

1

375 Sand Lane

NAP

NAP

NAP

NAP

NAP

NAP

36

Loan

1

Walgreens Rockwall

NAP

NAP

NAP

NAP

NAP

NAP

37

Loan

1

Sportsman’s Madison Square

NAP

NAP

NAP

NAP

NAP

NAP

38

Loan

56

2

Storage Depot Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

38.01

Property

1

2525 East Interstate 10

NAP

NAP

NAP

NAP

NAP

NAP

38.02

Property

1

1916 Strickland Drive

NAP

NAP

NAP

NAP

NAP

NAP

39

Loan

1

Walgreens Greenville

NAP

NAP

NAP

NAP

NAP

NAP

40

Loan

57, 58

1

363 East 197th Street

NAP

NAP

NAP

NAP

NAP

NAP

41

Loan

59

1

1835 Amsterdam Avenue

NAP

NAP

NAP

NAP

NAP

NAP

42

Loan

1

Walgreens Memphis

NAP

NAP

NAP

NAP

NAP

NAP

43

Loan

1

Lawrenceville Collection

NAP

NAP

NAP

NAP

NAP

NAP

44

Loan

60

1

Buckley Self Storage & RV

NAP

NAP

NAP

NAP

NAP

NAP

45

Loan

61

1

156 Court Street

NAP

NAP

NAP

NAP

NAP

NAP

46

Loan

62, 63, 64, 65

1

Opera House Kingston

NAP

NAP

NAP

NAP

NAP

NAP

A-1-50 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
1	Loan	5	4	Pacific Castle Portfolio
1.01	Property		1	Rancho Cordova Town Center
1.02	Property		1	Prune Tree Center
1.03	Property		1	Rimrock Plaza
1.04	Property		1	Sandstone Village
2	Loan	6, 7, 8, 9, 10, 11	1	Whizin Market Square
3	Loan	12, 13, 14, 15	1	Midtown Central Square
4	Loan		1	Artthaus Studios
5	Loan	16	1	Long Lake Crossing
6	Loan	17, 18	1	Forum Office West Palm Beach
7	Loan	19	1	530 Bush Street
8	Loan	20	8	KNP Portfolio
8.01	Property		1	Dollar Tree
8.02	Property		1	Goodwill
8.03	Property		1	Jiffy Lube
8.04	Property		1	7-Eleven
8.05	Property		1	O’Reilly
8.06	Property		1	Sherwin Williams
8.07	Property		1	Starbucks
8.08	Property		1	Family Dollar
9.0	Loan		6	GS Foods Portfolio
9.01	Property		1	Kansas City, MO
9.02	Property		1	Wallingford, CT
9.03	Property		1	Wright City, MO
9.04	Property		1	Ponchatoula, LA
9.05	Property		1	319 St. Mary’s, OH
9.06	Property		1	310 St. Mary’s, OH
10	Loan		1	Conyers Plaza
11	Loan		2	Henderson Industrial Portfolio
11.01	Property		1	McCarran
11.02	Property		1	Mary Crest
12	Loan	21	1	401 Lofts
13	Loan	22, 23, 24, 25, 26	17	ILPT Logistics Portfolio
13.01	Property		1	4000 Principio Parkway
13.02	Property		1	2020 Joe B. Jackson Parkway
13.03	Property		1	1901 Meadowville Technology Parkway
13.04	Property		1	52 Pettengill Road
13.05	Property		1	510 John Dodd Road
13.06	Property		1	309 Dulty’s Lane
13.07	Property		1	5300 Centerpoint Parkway
13.08	Property		1	17001 West Mercury Street
13.09	Property		1	725 Darlington Avenue
13.10	Property		1	10100 89th Avenue N
13.11	Property		1	7303 Rickenbacker Parkway West
13.12	Property		1	4836 Hickory Hill Road
13.13	Property		1	7000 West Post Road
13.14	Property		1	3201 Bearing Drive
13.15	Property		1	900 Commerce Parkway West Drive
13.16	Property		1	6825 West County Road 400 North
13.17	Property		1	951 Trails Road
14	Loan		1	Oakridge Apartments
15	Loan		1	Hampden Industrial Park
16	Loan	27	1	Residence Inn Chester Richmond
17	Loan	28, 29, 30, 31	1	The Hallmark
18	Loan	32, 33, 34, 35	1	Downers Park Plaza
19	Loan	36	4	In Self Storage Portfolio
19.01	Property		1	Wylie
19.02	Property		1	Fort Worth
19.03	Property		1	Flower Mound
19.04	Property		1	Aubrey
20	Loan		1	Amoeba Music

A-1-51 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
21	Loan	37, 38	1	3820 Broadway
22	Loan		1	Temecula Valley Medical Office
23	Loan	39, 40	1	3450 Broadway
24	Loan	41	1	Four Points Arlington
25	Loan	42	1	Fairfield Inn & Suites Lake City
26	Loan	43, 44	1	2908 Smallman Street
27	Loan		1	Orchard West Georgia Student Housing
28	Loan	45, 46	1	Best Western Plus Eagle
29	Loan	47, 48, 49, 50	1	Lofts at 624
30	Loan		1	Shield Storage Lockwood
31	Loan	51, 52	1	Holiday Inn Express & Suites Brooksville West
32	Loan		1	CIG Multifamily Apartments
33	Loan	53	1	Metairie Tower
34	Loan		1	North Loop Self Storage
35	Loan	54, 55	1	375 Sand Lane
36	Loan		1	Walgreens Rockwall
37	Loan		1	Sportsman’s Madison Square
38	Loan	56	2	Storage Depot Portfolio
38.01	Property		1	2525 East Interstate 10
38.02	Property		1	1916 Strickland Drive
39	Loan		1	Walgreens Greenville
40	Loan	57, 58	1	363 East 197th Street
41	Loan	59	1	1835 Amsterdam Avenue
42	Loan		1	Walgreens Memphis
43	Loan		1	Lawrenceville Collection
44	Loan	60	1	Buckley Self Storage & RV
45	Loan	61	1	156 Court Street
46	Loan	62, 63, 64, 65	1	Opera House Kingston

A-1-52 

		FOOTNOTES TO ANNEX A-1
	See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Prospectus for additional information on the 15 largest mortgage loans.
(1)	“AREF” denotes Argentic Real Estate Finance LLC, "BSPRT" denotes BSPRT CMBS Finance, LLC, "LMF" denotes LMF Commercial, LLC, "WFB" denotes Wells Fargo Bank, National Association, "UBS AG" denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.
(2)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(3)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy or are in free rent periods.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.
(5)	For mortgage loan #1 (Pacific Castle Portfolio), the Appraised Value represents the market value of the Pacific Castle Portfolio mortgaged properties as of December 28, 2021, if the entire portfolio is marketed to a single purchaser, and includes a portfolio premium. The appraisal provides that the portfolio premium would not apply to the individual Pacific Castle Portfolio mortgaged properties if sold separately. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD are calculated including the portfolio premium.
(6)	For mortgage loan #2 (Whizin Market Square), after two years from the origination date, the borrower has the right to obtain the release of the parcel known as the Roadside parcel (the “Roadside Parcel”) (which parcel is 100% occupied by DIY Home Center), from the collateral in connection with a transfer of the Roadside Parcel to an affiliate of the borrower or the borrower sponsor or in connection with a third-party, arms-length sale of the Roadside Parcel, provided that the following requirements among others are satisfied, (i) no event of default has occurred and is continuing or will occur as a result of the release, (ii) the LTV for the remaining property is no greater than the lesser of (x) 62.9% and (y) the LTV prior to such permitted release, (iii) the DY of the remaining property is equal to or greater than the greater of (x) 8.8% and (y) the DY prior to such permitted release, (iv) the DSCR of the remaining property is equal to or greater than the greater of (x) 1.85x and (y) the DSCR prior to such permitted release, and (v) payment of an amount equal to the sum of (x) a release price of 130% of the allocated loan amount for the Roadside Parcel, (y) the applicable interest shortfall due in connection with such prepayment and (z) the yield maintenance premium due in respect of the principal amount prepaid. The allocated loan amount for the Roadside Parcel is $10,000,000. In addition, the borrower has the right to obtain one or more releases of all or a portion of certain vacant land and parking spaces adjacent to the Roadside Parcel (such parcel, the “Free Release Parcel”) from the collateral at any time in connection with a transfer of all or a portion of the Free Release Parcel to an affiliate of the borrower or the borrower sponsor or in connection with a third-party, arms-length sale of all or a portion of the Free Release Parcel, provided that the following requirements among others are satisfied, (a) the conditions in (i) – (iv) are satisfied and (b) the borrower records a deed restriction in the official records restricting the use of the Free Release Parcel to multifamily apartment units or hotel, in each case, with

A-1-53 

	ground floor retail permitted, provided that such ground floor retail is not greater than 15% of the total square footage of the aggregate developed buildings constructed on the Free Release Parcel.
(7)	For mortgage loan #2 (Whizin Market Square), deposits for real estate tax reserves do not include real estate taxes for the Roadside Parcel as such deposits have been conditionally waived so long as (i) no event of default has occurred and is continuing, (ii) the Roadside Parcel is its own separate tax lot and not a portion of any other tax lot, (iii) the entire Roadside Parcel is demised to DIY Home Center, (iv) such tenant’s lease is in full force and effect and such tenant is obligated pursuant to the terms of its lease to pay all real estate taxes and other charges directly to the applicable governmental authority in full, (v) no specified tenant sweep event has occurred and remains outstanding with respect to DIY Home Center, and (vi) such tenant is actually performing its obligations under its lease to timely pay all such real estate taxes and other charges and the borrower provides the lender with evidence of the same in a timely manner.
(8)	For mortgage loan #2 (Whizin Market Square), the second largest tenant, The Canyon Club, may terminate its lease with 12 months’ written notice.
(9)	For mortgage loan #2 (Whizin Market Square), the fourth largest tenant, Wood Ranch Agoura Hills, may terminate its lease with 90 days’ written notice as long as the tenant does not relocate within a five-mile radius of the mortgaged property.
(10)	For mortgage loan #2 (Whizin Market Square), the occupancy figure includes four tenants totaling 8,542 square feet of space that are in various stages of buildout and not yet in occupancy.
(11)	For mortgage loan #2 (Whizin Market Square), historical financials do not include financials from the Roadside Parcel as that parcel was acquired in conjunction with the Whizin Market Square Mortgage Loan origination.
(12)	For mortgage loan #3 (Midtown Central Square), the largest Tenant, City of Houston (65,772 square feet), has the right to terminate its lease any time after January 1, 2022 by providing at least a six-month written notice and payment of a termination fee equal to the unamortized portion of the broker commissions. Additionally, the City of Houston has the right to terminate its lease for lack of appropriations in the event allocated funds are exhausted.
(13)	For mortgage loan #3 (Midtown Central Square), the second largest Tenant, IQor (34,674 square feet), has the right to terminate its lease at any time from April 1, 2023 through July 31, 2023 by providing at least a six-month written notice and payment of a termination fee equal to the unamortized portions of leasing costs (commissions and tenant improvements) assuming an interest rate of 4.0% annually.
(14)	For mortgage loan #3 (Midtown Central Square), the third largest Tenant, Feldman Law Group (13,265 square feet), entered into a lease dated November 12, 2021 and is expected to take occupancy on April 1, 2022. At loan origination, the borrower deposited $1,378,752 into a new tenant improvement reserve, of which $543,000 is for Feldman Law Group, and $800,587 into a rent abatement reserve, of which $376,488 is for Feldman Law Group
(15)	For mortgage loan #3 (Midtown Central Square), the fifth largest Tenant, Powers Brown (11,637 square feet), has the right to terminate its lease commencing on June 1, 2023 by providing at least a 12-month written notice and payment of a termination fee equal to (i) all unamortized commissions, tenant improvements, and seven months of abated rent assuming an interest rate of 8% annually plus (ii) three months of base rent and additional rent.
(16)	For mortgage loan #5 (Long Lake Crossing), the third largest tenant (10,363 square feet), The Ayco Company, representing 6.0% of the net rentable square feet, has the right to terminate its lease at any time on or prior to February 29, 2024, effective as of February 28, 2025, by providing written notice to landlord and a termination fee consisting of three months of then current base rent and expense recoveries plus unamortized landlord costs

A-1-54 

(17)	For mortgage loan #6 (Forum Office West Palm Beach), the Mortgaged Property is owned by four tenants-in-common borrower entities.
(18)	For mortgage loan #6 (Forum Office West Palm Beach), the Largest Tenant, Palm Beach County Sheriff’s Office (33,287 square feet), has the right to terminate its lease in the event that funds are not budgeted by the Palm Beach County Board of County Commissioners to pay the rent and operating expenses associated with the tenant’s lease.
(19)	For mortgage loan #7 (530 Bush Street), a non-major tenant includes the Consulate General of Ukraine, which leases 3,488 square feet on a month-to-month basis and has been included in the underwritten occupancy and rent. If the tenant were underwritten as vacant, occupancy would be 80.8%, U/W DSCR based on NOI/NCF would be 3.63x and 3.40x, respectively, and underwritten debt yield based on NOI/NCF would be 14.0% and 13.1%, respectively.
(20)	For mortgage loan #8 (KNP Portfolio), the sole tenant at the Dollar Tree Mortgaged Property (14,820 square feet), representing 100.0% of net rentable square feet, subleases its entire space from Walgreen Co. (“Walgreens”), a subsidiary of Walgreens Boots Alliance, Inc. on a 10-year sublease that commenced in September 2020 and expires in September 2030 with one extension option to October 2034, which coincides with Walgreens’ first termination right. The sublease requires an annual base rent of $149,000 ($10.05 per square foot) during the initial term and $163,820 ($11.05 per square foot) during the renewal term. Walgreens remains responsible for all tenant obligations, pursuant to the lease. Walgreens’ 75-year lease commenced in October 2009 and expires in October 2084 with an ongoing monthly termination right beginning in November 2034, upon 12 months’ notice. Walgreens pays an annual base rent of $455,000 ($30.70 per square foot) absolute net, which remains flat over the lease term. The mortgage loan was underwritten based on the rent under the prime lease.
(21)	For mortgage loan #12 (401 Lofts), the 401 Lofts mortgaged property is subject to a ground lease for 100 additional parking spaces with the City of Akron, Ohio as the ground lessor, which ground lease is dated as of March 5, 2013 and has an expiration of July 31, 2049 with four 10-year extension options. The current annual rent due under the ground lease is $56,805.
(22)	For mortgage loan #13 (ILPT Logistics Portfolio), the second largest tenant at the 6825 West County Road 400 North Mortgaged Property (77,041 square feet), representing 31.4% of net rentable square feet, subleases 35,480 net rentable square feet to Vanguard Supply Chain Solutions LLC for a total annual base rent of $221,750 ($6.25 per square foot expiring on December 31, 2023).
(23)	For mortgage loan #13 (ILPT Logistics Portfolio), the sole tenant at the 4836 Hickory Hill Road Mortgaged Property (646,160 square feet), representing 100.0% of net rentable square feet, has a one-time right to terminate its lease effective August 31, 2023 with written notice no less than eight months prior to the termination date with payment of termination fee comprised of two months of base rent.
(24)	For mortgage loan #13 (ILPT Logistics Portfolio), the sole tenant at the 725 Darlington Avenue Mortgaged Property (167,424 square feet), representing 100.0% of net rentable square feet, has the right to terminate its lease effective April 30, 2030 upon provision of notice by October 31, 2028 and payment of a termination fee.
(25)	For mortgage loan #13 (ILPT Logistics Portfolio), the Appraised Value ($) represents the “As- Portfolio” appraised value of $1,175,000,000 as of January 3, 2022, which is inclusive of an approximately 4.1% portfolio premium and reflects the “As-Is” value of the ILPT Logistics Portfolio Mortgaged Properties as a whole if sold in their entirety to a single buyer. The aggregate total of the “As-Is” appraised values of the individual ILPT Logistics Portfolio Mortgaged Properties (exclusive of the portfolio premium) is $1,128,300,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based upon the aggregate “As-Is” appraised value are 30.2% and 30.2%, respectively for the ILPT Logistics Portfolio Senior Loans, 39.4% and 39.4%, respectively, for the ILPT Logistics Portfolio Whole Loan and 62.0% and 62.0%, respectively, for the ILPT Logistics Portfolio Whole Loan and the related mezzanine loans.

A-1-55 

(26)	For mortgage loan #13 (ILPT Logistics Portfolio), the debt package recapitalized the borrower sponsor’s equity interest in the portfolio as the ILPT Logistics Portfolio Mortgaged Properties were previously unencumbered.
(27)	For mortgage loan #16 (Residence Inn Chester Richmond), the borrower is required to make monthly deposits into a replacement reserve account in the amount of 1/12th of 4.0% of the greater of (i) gross revenues for the mortgaged property in the preceding calendar year or (ii) the projected gross revenues for the mortgaged property for the current calendar year according to the most recently submitted annual budget.
(28)	For mortgage loan #17 (The Hallmark), the borrower is not required to make monthly insurance deposits so long as (i) no event of default has occurred, (ii) an acceptable blanket insurance policy is in place that covers five or more commercial properties exclusive of the mortgaged property, (iii) the borrower has paid all insurance premiums, and (iv) the lender receives satisfactory evidence of the insurance policies when required under the terms of the loan documents.
(29)	For mortgage loan #17 (The Hallmark), the third largest tenant, Federal Aviation Administration, has a termination option at any time with 180 days’ notice.
(30)	For mortgage loan #17 (The Hallmark), the fourth largest tenant, Information and Infrastructure Technologies, Inc., has a one-time termination option effective April 30, 2024 upon providing notice by July 31, 2023 and paying a termination fee equal to $75,044.73.
(31)	For mortgage loan #17 (The Hallmark), the second largest tenant, Electronic Warfare Associates, Inc., has two separate lease expiration dates for its combined 29,863 square feet of space: (i) the lease for 28,093 square feet expires on October 31, 2023 and (ii) the lease for 1,770 square feet of storage space is month-to-month.
(32)	For mortgage loan #18 (Downers Park Plaza), the Ongoing Tax Escrow - Monthly ($) is slated to commence on October 11, 2022.  The initial estimated Ongoing Tax Escrow - Monthly ($) will be $15,786.00.
(33)	For mortgage loan #18 (Downers Park Plaza), the Ongoing Cap Ex Escrow - Monthly ($) is slated to decrease to $1,771 per month beginning with the April 11, 2027 payment date.
(34)	For mortgage loan #18 (Downers Park Plaza), the TI/LC Reserve Cap ($ and Description) will be $453,000 upon the occurrence of Best Buy and TJ Maxx both renewing or extending their respective leases with respective to each tenants entire space, in accordance with the terms set forth in said lease or otherwise on terms reasonably acceptable to the lender.
(35)	For mortgage loan #18 (Downers Park Plaza), the TI/LC Reserve Cap ($ and Description) will be $635,000 upon the occurrence of (i) either Best Buy or TJ Maxx renewing or extending its respective lease with respective to such tenant’s entire space, in accordance with the terms set forth in said lease or otherwise on terms reasonably acceptable to the lender and (ii) the other tenant (either Best Buy or TJ Maxx) renewing or extending its respective lease with respective to such tenant’s demised space consisting of more than 50% of its initial space (but less than 100% of its initial space), in accordance with the terms set forth in said lease or otherwise on terms reasonably acceptable to the lender.
(36)	For mortgage loan #19 (In Self Storage Portfolio), the Mortgaged Property is owned by eight tenants-in-common borrower entities.
(37)	For mortgage loan #21 (3820 Broadway), the Number of Units includes 37 multifamily units and 4,415 square feet of retail space.
(38)	For mortgage loan #21 (3820 Broadway), the Mortgaged Property is owned by two tenants-in-common borrower entities.

A-1-56 

(39)	For mortgage loan #23 (3450 Broadway), the Number of Units includes 24 multifamily units and 3,829 square feet of retail space.
(40)	For mortgage loan #23 (3450 Broadway), the Mortgaged Property is owned by two tenants-in-common borrower entities.
(41)	For mortgage loan #24 (Four Points Arlington), the borrower is required to deposit into the FF&E reserve account a monthly amount initially equal to the greater of (x) one-twelfth of 4.0% times the annual gross revenues of the Four Points Arlington mortgaged property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in which the closing of the Four Points Arlington mortgage loan occurs or (y), the monthly amount required to be reserved pursuant to the franchise agreement.
(42)	For mortgage loan #25 (Fairfield Inn & Suites Lake City), the Appraised Value represents the market value of the Fairfield Inn & Suites Lake City mortgaged property as of October 1, 2021, if the property improvements plan budget is $1,383,357, the Fairfield Inn & Suites Lake City mortgaged property will continue to operate as a Fairfield Inn & Suites by Marriott hotel and the Fairfield Inn & Suites Lake City mortgaged property could be sold unencumbered of a management agreement.
(43)	For mortgage loan #26 (2908 Smallman Street), the most recent financials are based on the annualized trailing nine months dated December 31, 2021.
(44)	For mortgage loan #26 (2908 Smallman Street), the mortgaged property is comprised of 16,995 square feet (28 units) of multifamily space and 10,000 square feet of retail space. Income from the multifamily space is approximately 70.9% of underwritten rent and income from the retail space is approximately 29.1% of underwritten rent.
(45)	For mortgage loan #28 (Best Western Plus Eagle), the borrower is required to make monthly deposits into a replacement reserve account in an amount equal to the greater of (i) 1/12th of 4.0% times the annual rents of the mortgaged property for the applicable prior twelve month period, and (ii) the monthly amount required to be reserved pursuant to the related franchise agreement for the replacement of FF&E.
(46)	For mortgage loan #28 (Best Western Plus Eagle), the franchise agreement with Best Western International Inc. expires on November 30, 2022. The franchise agreement term renews on December 1st of each year automatically so long as the annual dues for the upcoming year are paid by September 15 of that year.
(47)	For mortgage loan #29 (Lofts at 624), the Number of Units includes 38,272 square feet of commercial space and 36,200 square feet of multifamily space (48 units).
(48)	For mortgage loan #29 (Lofts at 624), the “As-Is” Appraised Value of $10,700,000 as of December 6, 2021 is subject to the assumption that the five-year tax abatement that runs through 2024 is extended for an additional five years.
(49)	For mortgage loan #29 (Lofts at 624), the Largest Tenant % of NRA, Second Largest Tenant % of NRA, Third Largest Tenant % of NRA, Fourth Largest Tenant % of NRA and Fifth Largest Tenant % of NRA are based on the 38,272 square feet of commercial space at the mortgaged property.
(50)	For mortgage loan #29 (Lofts at 624), the mortgaged property is owned by two tenants-in-common borrower entities.
(51)	For mortgage loan #31 (Holiday Inn Express & Suites Brooksville West), the Appraised Value represents the market value of the Holiday Inn Express & Suites Brooksville West mortgaged property as of January 1, 2023, if the property improvements plan, consisting of $1,300,000 in renovations, is completed.

A-1-57 

(52)	For mortgage loan #31 (Holiday Inn Express & Suites Brooksville West), the borrower is required to deposit into the FF&E reserve account a monthly amount equal to the greater of (i)(a) with respect to the first 12 payment dates, one-twelfth of 0% of the total annual rents from the Holiday Inn Express & Suites Brooksville West mortgaged property projected by the lender for the succeeding 12 month period from the date of calculation, (b) with respect to the thirteenth through twenty-fourth payment dates, one-twelfth of 2.0% of the total annual rents from the Holiday Inn Express & Suites Brooksville West mortgaged property projected by the lender for the succeeding 12 month period from the date of calculation and (c) for each payment date thereafter, one-twelfth of 4.0% of the total annual rents from the Holiday Inn Express & Suites Brooksville West mortgaged property projected by the lender for the succeeding 12 month period from the date of calculation or (ii) the applicable monthly percentage of gross revenues required pursuant to the franchise agreement.
(53)	For mortgage loan #33 (Metairie Tower), the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%) and Appraised Value ($) with respect to the mortgage loan are based on the “As-Is” appraised value of $12,400,000 as of December 2, 2021. The “As-Stabilized” appraised value of $13,600,000 as of July 2, 2022 assumes the signed lease with the largest tenant (14,994 square feet), representing 16.4% of net rentable square feet, has a lease commencement date of March 1, 2022 and a rent commencement date of July 1, 2022. Pursuant to an acknowledgement by the borrower, the lease commenced on March 12, 2022, and pursuant to the lease, the rent commencement date is expected to occur on the earlier of July 9, 2022 or the date when the largest tenant commences business operations at the mortgaged property (to be confirmed by “Commencement Date Certificate” exhibit in the lease). The lease term ends on the last day of the 120th full calendar month following the rent commencement date. At origination, in relation to the lease with the largest tenant, Duplass Zwain Bourgeois Pfister Weinstock & Bogart, the borrower deposited $764,694 related to an outstanding tenant allowance, $109,956 related to a four-month free rent period and $109,956 as additional collateral for the mortgage loan in the event that the lease commencement date doesn’t occur on or before July 1, 2022. The $109,956 will be released upon the lender’s receipt of that certain “Commencement Date Certificate” exhibit in the lease evidencing that the lease commencement date shall have occurred on or before July 1, 2022. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) based on the “As-Stabilized” appraised value of $13,600,000 as of July 2, 2022 are 36.8% and 36.8%, respectively.
(54)	For mortgage loan #35 (375 Sand Lane), the Number of Units includes 8 multifamily units and 8,600 square feet of retail space.
(55)	For mortgage loan #35 (375 Sand Lane), the Appraised Value reflects an "as-complete" appraised value, which assumes that the property’s residential and commercial portions have been subdivided to form two tax lots in order to facilitate the separate tax exemptions/abatements and that the commercial portion of the mortgaged property qualifies for a property tax abatement under the Industrial and Commercial Abatement Program (“ICAP”). On or prior to the mortgage loan origination date, the mortgaged property was subdivided into two separate tax lots and the commercial portion of the mortgaged property qualified for the tax abatement. The “as is” Appraised Value without the assumption is $7,000,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD assuming the $7,000,000 value are 67.9% and 67.9%, respectively.
(56)	For mortgage loan #38 (Storage Depot Portfolio), the Number of Units represents 507 self-storage units (49,515 square feet), 38 container units (6,720 square feet) and one single-family house (2,140 square feet). The mortgaged properties also include 33 RV parking spaces. The 2525 East Interstate 10 Mortgaged Property includes 283 self-storage units (24,295 square feet), 38 container units (6,720 square feet) and 28 RV parking spaces. The 1916 Strickland Drive Mortgaged Property includes 224 self-storage units (25,220 square feet), five RV parking spaces and one single-family house (2,140 square feet).
(57)	For mortgage loan #40 (363 East 197th Street), the Appraised Value assumes the subject will receive the 35-year 421a exemption under Affordable New York Option C. The mortgage loan is structured with

A-1-58 

	full recourse to the guarantor until the 421a exemption is in place as well as a cash flow sweep if the 421a exemption is not in place within six months of the Note Date.
(58)	For mortgage loan #40 (363 East 197th Street), the guarantor provided a master lease for 15 years which covers the six HPD Affordable Housing Units. The master lease allows for the rent payment of the master tenant (guarantor) to be reduced by the amount paid by any primary tenant (third party tenant).  If any of the primary tenants terminate, the master tenant is required to pay the rent for the applicable unit.
(59)	For mortgage loan #41 (1835 Amsterdam Avenue), the Number of Units includes 13 multifamily units and 974 square feet of retail space.
(60)	For mortgage loan #44 (Buckley Self Storage & RV), the mortgaged property is comprised of 21,095 square feet of self-storage space and 62 recreational vehicle pads that total 61,625 square feet.
(61)	For mortgage loan #45 (156 Court Street), the Number of Units includes 6 multifamily units and 1,853 square feet of retail space.
(62)	For mortgage loan #46 (Opera House Kingston), the Number of Units includes 9,116 square feet of retail space and 10,546 square feet of office space.
(63)	For mortgage loan #46 (Opera House Kingston), the second largest Tenant, Flora Beauty (2,540 square feet), has the right to terminate its lease commencing after 24 months of timely monthly rental payments, upon 180 days’ notice.
(64)	For mortgage loan #46 (Opera House Kingston), the third largest Tenant, A Day Apart Inc BDA Diego’s Taqueria (2,000 square feet), has the right to terminate its lease commencing after 24 months of timely monthly rental payments, upon 180 days’ notice.
(65)	For mortgage loan #46 (Opera House Kingston), the fourth largest Tenant, Yum Yum Noodle Bar (1,900 square feet), has the right to terminate its lease commencing after 24 months of timely monthly rental payments, upon 180 days’ notice.

A-1-59