Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-257991-06

BANK5 2023-5YR1 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. “BofA Securities” is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker‐dealer and member of FINRA and SIPC, and, in other jurisdictions, locally registered entities.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials.

The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator⁽¹⁾

Mortgage Loan Seller⁽¹⁾

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

Detailed Property Type

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

9.7%

CREFI

NAP

Various

Industrial

Various

1.01

Property

1700 Schuster Road

3.9%

39.9%

1700 Schuster Road

Delano

Kern

93215

Industrial

Warehouse/Distribution

1.02

Property

101 Michelin Drive

2.0%

20.0%

101 Michelin Drive

Laurens

29360

Industrial

Warehouse/Distribution

1.03

Property

1525 West 2960 South

1.6%

16.0%

1525 West 2960 South

Nibley

Cache

84321

Industrial

Flex

1.04

Property

5685 Raiders Road, Building B

1.3%

13.4%

5685 Raiders Road

Frazeysburg

Muskingum

43822

Industrial

Warehouse/Distribution

1.05

Property

840 Complex Street Southwest

1.0%

10.6%

840 Complex Street Southwest

Lenoir

Caldwell

28645

Industrial

Warehouse/Distribution

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

9.5%

WFB

NAP

Various

2.01

Property

Big Lots - Tremont, PA

1.5%

16.1%

50 Rausch Creek Road

Tremont

Schuylkill

17981

Industrial

Warehouse/Distribution

2.02

Property

Big Lots - Durant, OK

1.2%

13.1%

2306 Enterprise Drive

Durant

Bryan

74701

Industrial

Warehouse/Distribution

2.03

Property

Badcock - LaGrange, GA

0.5%

5.7%

505 Pegasus Parkway

LaGrange

Troup

30240

Industrial

Warehouse/Distribution

2.04

Property

Badcock - Mebane, NC

0.4%

4.2%

1017 Corporate Park Drive

Mebane

Alamance

27302

Industrial

Warehouse/Distribution

2.05

Property

Badcock - Mulberry, FL

0.4%

4.1%

201 Kid Ellis Road

Mulberry

Polk

33860

Industrial

Warehouse/Distribution

2.06

Property

NAICO - Chandler, OK

0.4%

3.9%

1010 Manvel Avenue, 915 Allison Avenue, 1003 Allison Avenue, and 1023 Allison Avenue

Chandler

Lincoln

74834

Office

Suburban

2.07

Property

Save Mart Supermarkets - San Pablo, CA

0.3%

3.3%

13220-13222 San Pablo Avenue

San Pablo

Contra Costa

94806

Retail

Anchored

2.08

Property

Nation Safe Driver - Boca Raton, FL

0.3%

3.2%

5600 Broken Sound Boulevard

Boca Raton

Palm Beach

33487

Office

Suburban

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

0.3%

3.0%

5645-5677 East Kings Canyon Road

Fresno

93727

Retail

Anchored

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

0.2%

2.5%

1000 El Cerrito Plaza

El Cerrito

Contra Costa

94530

Retail

Single Tenant

2.11

Property

Save Mart Supermarkets - Stockton, CA

0.2%

2.4%

4555 North Pershing Avenue

Stockton

San Joaquin

95207

Retail

Unanchored

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

0.2%

2.2%

801 Oakdale Road

Modesto

Stanislaus

95355

Retail

Single Tenant

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

0.2%

2.1%

2054 Nevada City Highway

Grass Valley

Nevada

95945

Retail

Single Tenant

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

0.2%

2.1%

4010, 4040, 4120, 4190 North West Avenue

Fresno

93705

Retail

Anchored

2.15

Property

Save Mart Supermarkets - Ceres, CA

0.2%

1.9%

2920 East Whitmore Avenue

Ceres

Stanislaus

95307

Retail

Anchored

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

0.2%

1.9%

6465 Niles Street

Bakersfield

Kern

93306

Retail

Single Tenant

2.17

Property

Big Y - Milford, CT

0.2%

1.9%

150 Boston Post Road

Milford

New Haven

06460

Retail

Single Tenant

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

0.2%

1.7%

9750 Pyramid Lakes Highway

Sparks

Washoe

89441

Retail

Single Tenant

2.19

Property

Save Mart Supermarkets - Tracy, CA

0.2%

1.7%

875 South Tracy Boulevard

Tracy

San Joaquin

95376

Retail

Single Tenant

2.20

Property

Save Mart Supermarkets - Folsom, CA

0.2%

1.6%

1003 East Bidwell

Folsom

Sacramento

95630

Retail

Single Tenant

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

0.2%

1.6%

2005 North Tracy Boulevard

Tracy

San Joaquin

95376

Retail

Unanchored

2.22

Property

Save Mart Supermarkets - Napa, CA

0.1%

1.5%

1346 Trancas Street

Napa

94558

Retail

Anchored

2.23

Property

Badcock - Mulberry, FL (4)

0.1%

1.3%

205 Northwest 2nd Street, 308 1st Avenue Northwest

Mulberry

Polk

33860

Industrial

Flex

2.24

Property

Save Mart Supermarkets - Chico, CA

0.1%

1.3%

146 West East Avenue

Chico

Butte

95926

Retail

Single Tenant

2.25

Property

Save Mart Supermarkets - Salinas, CA

0.1%

1.3%

1223 North Davis Road

Salinas

Monterey

93907

Retail

Single Tenant

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

0.1%

1.2%

909 Sierra Street

Kingsburg

Fresno

93631

Retail

Single Tenant

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

0.1%

1.2%

1157 North Willow Avenue

Clovis

Fresno

93611

Retail

Single Tenant

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

0.1%

1.1%

2179 Shaw Avenue

Clovis

Fresno

93611

Retail

Single Tenant

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

0.1%

1.1%

777 East Monte Vista Avenue

Vacaville

Solano

95688

Retail

Single Tenant

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

0.1%

1.1%

9160 Elk Grove Florin Road

Elk Grove

Saramento

95624

Retail

Single Tenant

2.31

Property

Save Mart Supermarkets - Manteca, CA

0.1%

1.0%

1172 North Main Street

Manteca

San Joaquin

95336

Retail

Single Tenant

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

0.1%

1.0%

5750 North First Street

Fresno

93710

Retail

Single Tenant

2.33

Property

Save Mart Supermarkets - Lodi, CA

0.1%

1.0%

530 West Lodi Avenue

Lodi

San Joaquin

95240

Retail

Single Tenant

2.34

Property

Save Mart Supermarkets - Sparks, NV

0.1%

0.9%

565 East Prater Way

Sparks

Washoe

89431

Retail

Single Tenant

2.35

Property

Save Mart Supermarkets - Carson City, NV

0.1%

0.9%

3325 US Highway 50

Carson City

89705

Retail

Single Tenant

2.36

Property

Save Mart Supermarkets - Oakland, CA

0.1%

0.8%

4055 MacArthur Boulevard

Oakland

Alameda

94619

Retail

Single Tenant

2.37

Property

Save Mart Supermarkets - Coalinga, CA

0.1%

0.8%

275 East Forest Avenue

Coalinga

Fresno

93210

Retail

Single Tenant

2.38

Property

Save Mart Supermarkets - Marysville, CA

0.1%

0.8%

828 J Street

Marysville

Yuba

95901

Retail

Single Tenant

2.39

Property

Save Mart Supermarkets - Jackson, CA

0.1%

0.7%

11980 State Highway 88

Jackson

Amador

95642

Retail

Single Tenant

2.40

Property

Badcock - Mulberry, FL (3)

0.0%

0.5%

200 Phosphate Boulevard North

Mulberry

Polk

33860

Office

Suburban

2.41

Property

Badcock - Mulberry, FL (2)

0.0%

0.1%

168 Phosphate Boulevard North

Mulberry

Polk

33860

Office

Suburban

2.42

Property

Badcock - Mulberry, FL (5)

0.0%

0.1%

503 Phosphate Boulevard North

Mulberry

Polk

33860

Industrial

Warehouse/Distribution

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

7.9%

WFB/BANA/CREFI

NAP

Various

Office

Various

3.01

Property

401-405 Colorado

2.0%

25.6%

401-405 Colorado Street

Austin

Travis

78701

Office

CBD

3.02

Property

1900 Market

2.0%

25.2%

1900 Market Street

Philadelphia

19103

Office

CBD

3.03

Property

The Bulletin Building

1.6%

20.2%

3025 Market Street

Philadelphia

19104

Office

CBD

3.04

Property

Four Points Centre 3

0.7%

9.4%

11120 Four Points Drive

Austin

Travis

78726

Office

Suburban

3.05

Property

500 North Gulph

0.5%

6.6%

500 North Gulph Road

King of Prussia

Montgomery

19406

Office

Suburban

3.06

Property

Metroplex, PA

0.5%

6.6%

4000 Chemical Road

Plymouth Meeting

Montgomery

19462

Office

Suburban

3.07

Property

933 First Avenue

0.5%

6.5%

933 First Avenue

King of Prussia

Montgomery

19406

Office

Suburban

4.00

Loan

5,12,13,14

Green Acres

6.8%

100.0%

MSBNA

MSMCH

NAP

2034 Green Acres Road

Valley Stream

Nassau

11581

Retail

Regional Mall

5.00

Loan

5,6,7

Orlando Office Portfolio

6.8%

WFB

NAP

Various

Orlando

Orange

Various

Office

CBD

5.01

Property

390 North Orange

2.3%

34.3%

390 North Orange Avenue

Orlando

Orange

32801

Office

CBD

5.02

Property

Citrus Center

2.3%

34.1%

255 South Orange Avenue

Orlando

Orange

32801

Office

CBD

5.03

Property

One Orlando Centre

2.2%

31.6%

800 North Magnolia Avenue

Orlando

Orange

32803

Office

CBD

6.00

Loan

6,7

Seminole Trail Portfolio

6.3%

MSBNA

MSMCH

NAP

Various

6.01

Property

Technology Pointe I & II

1.1%

17.0%

5000-5500 Cox Road

Glen Allen

Henrico

23060

Industrial

Flex

6.02

Property

Westerre III

0.7%

10.9%

3900 Westerre Parkway

Richmond

Henrico

23233

Office

Suburban

6.03

Property

Rowe Plaza

0.7%

10.8%

4510 Cox Road

Glen Allen

Henrico

23060

Office

Suburban

6.04

Property

Liberty Plaza I

0.7%

10.7%

4801 Cox Road

Glen Allen

Henrico

23060

Office

Suburban

6.05

Property

Westerre IV

0.7%

10.6%

3901 Westerre Parkway

Richmond

Henrico

23233

Office

Suburban

6.06

Property

Glen Forest

0.6%

9.8%

7130 Glen Forest Drive

Richmond

Henrico

23226

Office

Suburban

6.07

Property

Innsbrook Commons

0.5%

8.3%

4121 Cox Road

Glen Allen

Henrico

23060

Office

Suburban

6.08

Property

Westgate II

0.5%

7.6%

200 Westgate Parkway

Richmond

Henrico

23233

Office

Suburban

6.09

Property

Commonwealth

0.5%

7.2%

4198 Cox Road

Glen Allen

Henrico

23060

Office

Suburban

6.10

Property

Suez

0.4%

7.1%

4880 Cox Road

Glen Allen

Henrico

23060

Office

Suburban

7.00

Loan

Shoppes at River Crossing

6.3%

100.0%

MSBNA

MSMCH

NAP

5080 Riverside Drive

Macon

Bibb

31210

Retail

Lifestyle Center

8.00

Loan

15,16

Queen Kapiolani Hotel

5.9%

100.0%

WFB

NAP

150 Kapahulu Avenue

Honolulu

96815

Hospitality

Full Service

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

4.7%

CREFI

Group 1

NAP

Various

9.01

Property

FedEx Ground - Cumberland

2.0%

43.3%

12000 Mexico Farms Road Southeast

Cumberland

Allegany

21502

Industrial

Warehouse/Distribution

9.02

Property

Pick 'n Save - Watertown

0.6%

13.6%

624 South Church Street

Watertown

Jefferson

53094

Retail

Single Tenant

9.03

Property

BioLife Plasma Services L.P. - Irving

0.4%

8.5%

4033 West Airport Freeway

Irving

Dallas

75062

Office

Medical

9.04

Property

Food Lion - Elizabeth City

0.4%

7.6%

1805 Weeksville Road

Elizabeth City

Pasquotank

27909

Retail

Single Tenant

9.05

Property

Fresenius Medical Care - Fairhaven

0.2%

4.6%

216 Huttleston Avenue

Fairhaven

Bristol

02719

Office

Medical

9.06

Property

CVS Pharmacy - New Cumberland

0.2%

3.9%

560 Old York Road

New Cumberland

York

17070

Retail

Single Tenant

9.07

Property

Family Dollar - Chicago

0.1%

2.1%

1633 West Monterey Avenue

Chicago

Cook

60643

Retail

Single Tenant

9.08

Property

Dollar General - Midland

0.1%

1.9%

311 Midland Drive

Midland

79703

Retail

Single Tenant

9.09

Property

Dollar General - Sylacauga

0.1%

1.9%

25 Avondale Avenue

Sylacauga

Talladega

35150

Retail

Single Tenant

9.10

Property

Dollar General - Baton Rouge

0.1%

1.8%

135 South Flannery Road

Baton Rouge

East Baton Rouge

70815

Retail

Single Tenant

9.11

Property

Dollar General - Horizon City

0.1%

1.8%

801 Darrington Road

Horizon City

El Paso

79928

Retail

Single Tenant

9.12

Property

Dollar General - Ponchatoula

0.1%

1.7%

24068 Louisiana Highway 22

Ponchatoula

Tangipahoa

70454

Retail

Single Tenant

9.13

Property

Dollar General - Swartz Creek

0.1%

1.6%

8045 West Grand Blanc Road

Swartz Creek

Genesee

48473

Retail

Single Tenant

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

City

County

State

Zip Code

General Property Type

Detailed Property Type

9.14

Property

Dollar General - Gonzales

0.1%

1.6%

41110 Louisiana Highway 621

Gonzales

Ascension

70737

Retail

Single Tenant

9.15

Property

Dollar General - Houston

0.1%

1.5%

15045 Ella Boulevard

Houston

Harris

77090

Retail

Single Tenant

9.16

Property

Family Dollar - Lafayette

0.1%

1.4%

814 Rue Du Belier

Lafayette

70506

Retail

Single Tenant

9.17

Property

Dollar General - Eagle Pass

0.1%

1.3%

3245 Del Rio Boulevard

Eagle Pass

Maverick

78852

Retail

Single Tenant

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

4.6%

MSBNA

MSMCH

Group 1

NAP

Various

10.01

Property

Giant Eagle - Columbus, OH

0.9%

18.7%

3841 South Hamilton Road

Columbus

Franklin

43125

Retail

Single Tenant

10.02

Property

Metro Market - Madison, WI

0.6%

13.0%

3650 University Avenue

Shorewood Hills

Dane

53705

Retail

Single Tenant

10.03

Property

Giant Food - Upper Marlboro, MD

0.5%

11.9%

5700 Crain Highway

Upper Marlboro

Prince George's

20772

Retail

Single Tenant

10.04

Property

Unity Point Health - Moline, IL

0.5%

10.5%

3924 16th Street

Moline

Rock Island

61265

Office

Medical

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

0.4%

9.3%

1011 South Ponds Drive

Webster

Harris

77598

Office

Medical

10.06

Property

CVS Pharmacy - San Jacinto, CA

0.3%

7.5%

102 South Sanderson Avenue

San Jacinto

Riverside

92582

Retail

Single Tenant

10.07

Property

CVS Pharmacy - Glenville, NY

0.3%

6.1%

259 Saratoga Road

Glenville

Schenectady

12302

Retail

Single Tenant

10.08

Property

Dollar General Market - Lompoc, CA

0.2%

5.0%

1124 West Ocean Avenue

Lompoc

Santa Barbara

93436

Retail

Single Tenant

10.09

Property

CVS Pharmacy - Miamisburg, OH

0.2%

4.0%

1205 East Central Avenue

Miamisburg

Montgomery

45342

Retail

Single Tenant

10.10

Property

Tractor Supply Company - Berea, KY

0.2%

3.8%

304 Cooper Drive

Berea

Madison

40403

Retail

Single Tenant

10.11

Property

Family Dollar - North Chicago, IL

0.1%

2.0%

1400 Lewis Avenue

North Chicago

Lake

60064

Retail

Single Tenant

10.12

Property

Family Dollar - Berwick, PA

0.1%

1.9%

1729 West Front Street

Berwick

Columbia

18603

Retail

Single Tenant

10.13

Property

Family Dollar - Williamsport, PA

0.1%

1.9%

2016 Lycoming Creek Road

Williamsport

Lycoming

17701

Retail

Single Tenant

10.14

Property

Dollar Tree - San Antonio, TX

0.1%

1.8%

1183 Cupples Road

San Antonio

Bexar

78226

Retail

Single Tenant

10.15

Property

AutoZone - Las Cruces, NM

0.1%

1.2%

5650 Bataan Memorial West

Las Cruces

Doña Ana County

88012

Retail

Single Tenant

10.16

Property

Dollar General - Salem, VA

0.1%

1.2%

251 Wildwood Road

Salem

24153

Retail

Single Tenant

11.00

Loan

McKesson Phase 2

4.6%

100.0%

MSBNA

MSMCH

NAP

911 John Street

Columbus

Franklin

43222

Office

CBD

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

3.8%

BANA

Group 1

NAP

Various

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

1.1%

28.8%

1255 West Landis Avenue

Vineland

Cumberland

08360

Retail

Single Tenant

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

0.5%

13.1%

2329 Marketplace Drive

Waco

McLennan

76711

Office

Medical

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

0.5%

12.2%

1000 North Pearl Street

Upper Deerfield Township

Cumberland

08302

Retail

Single Tenant

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

0.5%

11.8%

216 East Fairmount Street

Coopersburg

Lehigh

18036

Retail

Single Tenant

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

0.3%

7.1%

11240A U.S. Highway 49

Gulfport

Harrison

39503

Retail

Single Tenant

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

0.2%

5.2%

2280 Dr. Martin Luther King Junior Avenue

Mobile

36610

Retail

Single Tenant

12.07

Property

Inspira - Vineland (Landis), NJ

0.1%

2.8%

1297 West Landis Avenue

Vineland

Cumberland

08360

Office

Medical

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

0.1%

2.8%

542 Valleydale Road

Charlotte

Mecklenburg

28214

Retail

Single Tenant

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

0.1%

2.6%

5603 State Highway 359

Laredo

Webb

78043

Retail

Single Tenant

12.10

Property

Dollar General - Seneca (Bypass 123), SC

0.1%

2.5%

708 Bypass 123

Seneca

Oconee

29678

Retail

Single Tenant

12.11

Property

Family Dollar - Jacksonville (103rd), FL

0.1%

2.5%

10405 103rd Street

Jacksonville

Duval

32210

Retail

Single Tenant

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

0.1%

2.4%

10735 East NC-97

Rocky Mount

Nash

27803

Retail

Single Tenant

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

0.1%

2.3%

3604 Buffalo Road

Wesleyville

Erie

16510

Retail

Single Tenant

12.14

Property

Dollar General - Cleveland (Georgetown), TN

0.1%

2.0%

4625 Georgetown Road Northwest

Cleveland

Bradley

37312

Retail

Single Tenant

12.15

Property

Dollar General - Canton (Navarre), OH

0.1%

1.8%

6188 Navarre Road Southwest

Canton

Stark

44706

Retail

Single Tenant

13.00

Loan

Smithsonian Libraries Research Annex

3.5%

100.0%

WFB

NAP

3400 Pennsy Drive

Landover

Prince George's

20785

Industrial

Warehouse/Distribution

14.00

Loan

5,17

575 Broadway

3.4%

100.0%

SGFC

WFB

NAP

575 Broadway

New York

10012

Mixed Use

Retail/Office

15.00

Loan

1201 Third Avenue

2.9%

100.0%

MSBNA

MSMCH

NAP

1201 Third Avenue

Seattle

King

98101

Office

CBD

16.00

Loan

Essex Crossing

2.4%

100.0%

MSBNA

MSMCH

NAP

175 Delancey Street

New York

10002

Mixed Use

Office/Retail

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

2.3%

CREFI

NAP

Various

Leased Fee

17.01

Property

Valley Center

1.3%

56.4%

3413 Tittabawassee Road

Saginaw

48604

Leased Fee

17.02

Property

Clocktower Place

0.5%

22.3%

11200 West Florissant Avenue

Florissant

St. Louis

63033

Leased Fee

17.03

Property

Great Pond

0.5%

21.3%

200 Great Pond Drive

Windsor

Hartford

06095

Leased Fee

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

2.3%

WFB

NAP

Various

Orlando

Orange

Various

Hospitality

Limited Service

18.01

Property

Hampton Inn Orlando - Airport - FL

1.3%

55.8%

5767 TG Boulevard

Orlando

Orange

32822

Hospitality

Limited Service

18.02

Property

Hampton Inn Orlando - Universal - FL

1.0%

44.2%

7110 South Kirkman Road

Orlando

Orange

32819

Hospitality

Limited Service

19.00

Loan

Marnell Corporate Center V

2.0%

100.0%

WFB

NAP

6720 Via Austi Parkway

Las Vegas

Clark

89119

Office

Suburban

20.00

Loan

Heritage Shops at Millennium Park

1.8%

100.0%

CREFI

NAP

55 East Randolph Street

Chicago

Cook

60601

Retail

Anchored

21.00

Loan

Hilton Garden Inn Blacksburg University

0.9%

100.0%

WFB

NAP

900 Plantation Road

Blacksburg

Montgomery

24060

Hospitality

Select Service

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

0.6%

100.0%

WFB

NAP

3201 and 3225A-E East Pacific Coast Highway

Signal Hill

Los Angeles

90755

Hospitality

Limited Service

23.00

Loan

Thomaston Shopping Center

0.4%

100.0%

CREFI

NAP

1021 Highway 19 North & 855 North Church Street

Thomaston

Upson

30286

Retail

Shadow Anchored

24.00

Loan

DRC Warehouse

0.3%

100.0%

CREFI

NAP

3356 US Highway 42 East

Carrollton

Carroll

41008

Industrial

Warehouse/Distribution

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	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %⁽²⁾	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	Various	Various	3,951,338	SF	39.73	100,000,000	100,000,000	94,630,433	6.81000%	0.01588%	6.79412%	652,591.44	NAP	7,831,097.28	NAP	Amortizing Balloon	No
1.01	Property		1	1700 Schuster Road	1993; 1996	NAP	1,213,366	SF		39,936,306	39,936,306	37,791,899
1.02	Property		1	101 Michelin Drive	1993	NAP	1,170,972	SF		20,038,217	20,038,217	18,962,251
1.03	Property		1	1525 West 2960 South	2015	NAP	260,000	SF		16,000,000	16,000,000	15,140,869
1.04	Property		1	5685 Raiders Road, Building B	1994	2022	812,000	SF		13,375,796	13,375,796	12,657,574
1.05	Property		1	840 Complex Street Southwest	1970	2022	495,000	SF		10,649,682	10,649,682	10,077,840
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	Various	Various	6,470,388	SF	52.55	97,500,000	97,500,000	97,500,000	6.13800%	0.02463%	6.11337%	NAP	505,639.06	NAP	6,067,668.72	Interest Only	No
2.01	Property		1	Big Lots - Tremont, PA	2000	NAP	1,294,548	SF		15,717,000	15,717,000	15,717,000
2.02	Property		1	Big Lots - Durant, OK	2003	NAP	1,296,562	SF		12,796,588	12,796,588	12,796,588
2.03	Property		1	Badcock - LaGrange, GA	2015	NAP	537,855	SF		5,588,471	5,588,471	5,588,471
2.04	Property		1	Badcock - Mebane, NC	2004	2019	369,420	SF		4,127,118	4,127,118	4,127,118
2.05	Property		1	Badcock - Mulberry, FL	1991	2002	371,240	SF		4,021,588	4,021,588	4,021,588
2.06	Property		1	NAICO - Chandler, OK	1920	2022	158,430	SF		3,822,000	3,822,000	3,822,000
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA	1973	NAP	109,876	SF		3,227,824	3,227,824	3,227,824
2.08	Property		1	Nation Safe Driver - Boca Raton, FL	1981	2022	139,785	SF		3,122,294	3,122,294	3,122,294
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)	1981	2007-2008	186,652	SF		2,950,235	2,950,235	2,950,235
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA	2001	NAP	66,778	SF		2,452,412	2,452,412	2,452,412
2.11	Property		1	Save Mart Supermarkets - Stockton, CA	1978	2001	119,916	SF		2,326,235	2,326,235	2,326,235	��
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)	2001	NAP	54,605	SF		2,128,941	2,128,941	2,128,941
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA	1990	NAP	43,737	SF		2,067,000	2,067,000	2,067,000
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)	1978	2015	148,270	SF		2,050,941	2,050,941	2,050,941
2.15	Property		1	Save Mart Supermarkets - Ceres, CA	1980	2004	116,789	SF		1,897,235	1,897,235	1,897,235
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA	1979	NAP	68,337	SF		1,855,941	1,855,941	1,855,941
2.17	Property		1	Big Y - Milford, CT	2019	NAP	55,000	SF		1,837,588	1,837,588	1,837,588
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)	1999	2018	52,368	SF		1,654,059	1,654,059	1,654,059
2.19	Property		1	Save Mart Supermarkets - Tracy, CA	1997	NAP	61,660	SF		1,624,235	1,624,235	1,624,235
2.20	Property		1	Save Mart Supermarkets - Folsom, CA	1990	NAP	49,769	SF		1,587,529	1,587,529	1,587,529
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)	1966	NAP	149,631	SF		1,555,412	1,555,412	1,555,412
2.22	Property		1	Save Mart Supermarkets - Napa, CA	1969	1989	51,845	SF		1,415,471	1,415,471	1,415,471
2.23	Property		1	Badcock - Mulberry, FL (4)	1964	1992	184,000	SF		1,307,647	1,307,647	1,307,647
2.24	Property		1	Save Mart Supermarkets - Chico, CA	1989	2001	42,294	SF		1,227,353	1,227,353	1,227,353
2.25	Property		1	Save Mart Supermarkets - Salinas, CA	1998	2012	62,565	SF		1,222,765	1,222,765	1,222,765
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA	1999	NAP	41,368	SF		1,206,706	1,206,706	1,206,706
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)	2002	NAP	50,918	SF		1,197,529	1,197,529	1,197,529
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)	1984	2002	52,576	SF		1,112,647	1,112,647	1,112,647
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)	1988	NAP	42,630	SF		1,098,882	1,098,882	1,098,882
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA	1994	NAP	45,642	SF		1,085,118	1,085,118	1,085,118
2.31	Property		1	Save Mart Supermarkets - Manteca, CA	1984	NAP	35,312	SF		1,004,824	1,004,824	1,004,824
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)	1994	NAP	58,360	SF		952,059	952,059	952,059
2.33	Property		1	Save Mart Supermarkets - Lodi, CA	1996	NAP	50,342	SF		940,588	940,588	940,588
2.34	Property		1	Save Mart Supermarkets - Sparks, NV	1993	NAP	47,404	SF		890,118	890,118	890,118
2.35	Property		1	Save Mart Supermarkets - Carson City, NV	1995	NAP	52,079	SF		839,647	839,647	839,647
2.36	Property		1	Save Mart Supermarkets - Oakland, CA	1965	NAP	21,258	SF		777,706	777,706	777,706
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA	2006	NAP	49,749	SF		752,471	752,471	752,471		��
2.38	Property		1	Save Mart Supermarkets - Marysville, CA	1973	NAP	30,080	SF		743,294	743,294	743,294
2.39	Property		1	Save Mart Supermarkets - Jackson, CA	1994	NAP	40,593	SF		683,647	683,647	683,647
2.40	Property		1	Badcock - Mulberry, FL (3)	1915	1986	42,750	SF		474,882	474,882	474,882
2.41	Property		1	Badcock - Mulberry, FL (2)	1912	1954	8,270	SF		98,647	98,647	98,647
2.42	Property		1	Badcock - Mulberry, FL (5)	1978	NAP	9,125	SF		57,353	57,353	57,353
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	Various	Various	1,443,002	SF	169.78	81,249,999	81,249,999	81,249,999	5.87500%	0.01463%	5.86037%	NAP	403,311.27	NAP	4,839,735.24	Interest Only	No
3.01	Property		1	401-405 Colorado	2021	NAP	205,803	SF		20,789,388	20,789,388	20,789,388
3.02	Property		1	1900 Market	1981	2015	456,922	SF		20,462,729	20,462,729	20,462,729
3.03	Property		1	The Bulletin Building	1953	2018-2020	282,709	SF		16,392,270	16,392,270	16,392,270
3.04	Property		1	Four Points Centre 3	2019	NAP	164,818	SF		7,642,143	7,642,143	7,642,143
3.05	Property		1	500 North Gulph	1979	2019	100,820	SF		5,346,250	5,346,250	5,346,250
3.06	Property		1	Metroplex, PA	2007	NAP	120,877	SF		5,324,362	5,324,362	5,324,362
3.07	Property		1	933 First Avenue	2001	2018	111,053	SF		5,292,857	5,292,857	5,292,857
4.00	Loan	5,12,13,14	1	Green Acres	1956; 2016	1982; 2006; 2007	2,081,286	SF	177.77	70,000,000	70,000,000	70,000,000	5.89900%	0.01463%	5.88437%	NAP	348,887.62	NAP	4,186,651.44	Interest Only	No
5.00	Loan	5,6,7	3	Orlando Office Portfolio	Various	Various	1,029,761	SF	131.10	70,000,000	70,000,000	70,000,000	6.80900%	0.01588%	6.79312%	NAP	402,708.22	NAP	4,832,498.64	Interest Only	No
5.01	Property		1	390 North Orange	1987	2019	416,680	SF		24,037,321	24,037,321	24,037,321
5.02	Property		1	Citrus Center	1971	2019	259,243	SF		23,849,096	23,849,096	23,849,096
5.03	Property		1	One Orlando Centre	1987	NAP	353,838	SF		22,113,583	22,113,583	22,113,583
6.00	Loan	6,7	10	Seminole Trail Portfolio	Various	NAP	723,103	SF	89.89	65,000,000	65,000,000	65,000,000	6.69500%	0.01588%	6.67912%	NAP	367,682.58	NAP	4,412,190.96	Interest Only	No
6.01	Property		1	Technology Pointe I & II	1995/1998	NAP	112,230	SF		11,061,061	11,061,061	11,061,061
6.02	Property		1	Westerre III	2007	NAP	76,128	SF		7,098,007	7,098,007	7,098,007
6.03	Property		1	Rowe Plaza	1990	NAP	72,655	SF		7,015,197	7,015,197	7,015,197
6.04	Property		1	Liberty Plaza I	1998	NAP	80,397	SF		6,944,217	6,944,217	6,944,217
6.05	Property		1	Westerre IV	2009	NAP	78,120	SF		6,920,557	6,920,557	6,920,557
6.06	Property		1	Glen Forest	1985	NAP	80,323	SF		6,388,206	6,388,206	6,388,206
6.07	Property		1	Innsbrook Commons	1986	NAP	60,169	SF		5,382,655	5,382,655	5,382,655
6.08	Property		1	Westgate II	2002	NAP	60,266	SF		4,909,455	4,909,455	4,909,455
6.09	Property		1	Commonwealth	1984	NAP	44,089	SF		4,684,685	4,684,685	4,684,685
6.10	Property		1	Suez	1995	NAP	58,726	SF		4,595,960	4,595,960	4,595,960
7.00	Loan	6	1	Shoppes at River Crossing	2007	2015	552,795	SF	117.58	65,000,000	65,000,000	65,000,000	7.87500%	0.01588%	7.85912%	NAP	432,486.98	NAP	5,189,843.76	Interest Only	No
8.00	Loan	15,16	1	Queen Kapiolani Hotel	1968	2019	315	Rooms	191,428.57	60,300,000	60,300,000	60,300,000	6.71300%	0.01588%	6.69712%	NAP	342,013.36	NAP	4,104,160.32	Interest Only	No
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	Various	Various	427,964	SF	113.33	48,500,000	48,500,000	48,500,000	5.66000%	0.01588%	5.64412%	NAP	231,935.53	NAP	2,783,226.36	Interest Only	No
9.01	Property		1	FedEx Ground - Cumberland	2022	NAP	192,500	SF		21,000,000	21,000,000	21,000,000
9.02	Property		1	Pick 'n Save - Watertown	1980	2010	60,689	SF		6,580,000	6,580,000	6,580,000
9.03	Property		1	BioLife Plasma Services L.P. - Irving	2023	NAP	10,122	SF		4,100,000	4,100,000	4,100,000
9.04	Property		1	Food Lion - Elizabeth City	2007	NAP	35,032	SF		3,700,000	3,700,000	3,700,000
9.05	Property		1	Fresenius Medical Care - Fairhaven	2015	NAP	10,330	SF		2,210,000	2,210,000	2,210,000
9.06	Property		1	CVS Pharmacy - New Cumberland	2007	NAP	10,818	SF		1,900,000	1,900,000	1,900,000
9.07	Property		1	Family Dollar - Chicago	2019	NAP	8,316	SF		1,020,000	1,020,000	1,020,000
9.08	Property		1	Dollar General - Midland	2016	NAP	10,896	SF		930,000	930,000	930,000
9.09	Property		1	Dollar General - Sylacauga	2022	NAP	10,610	SF		920,000	920,000	920,000
9.10	Property		1	Dollar General - Baton Rouge	2022	NAP	10,716	SF		880,000	880,000	880,000
9.11	Property		1	Dollar General - Horizon City	2022	NAP	10,640	SF		850,000	850,000	850,000
9.12	Property		1	Dollar General - Ponchatoula	2022	NAP	10,722	SF		820,000	820,000	820,000
9.13	Property		1	Dollar General - Swartz Creek	2022	NAP	10,677	SF		790,000	790,000	790,000

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	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %⁽²⁾	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)
9.14	Property		1	Dollar General - Gonzales	2020	NAP	9,198	SF		770,000	770,000	770,000
9.15	Property		1	Dollar General - Houston	2008	NAP	9,065	SF		730,000	730,000	730,000
9.16	Property		1	Family Dollar - Lafayette	2019	NAP	8,449	SF		680,000	680,000	680,000
9.17	Property		1	Dollar General - Eagle Pass	2014	NAP	9,184	SF		620,000	620,000	620,000
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	Various	Various	387,016	SF	121.11	46,872,000	46,872,000	46,872,000	5.89300%	0.01588%	5.87712%	NAP	233,377.53	NAP	2,800,530.36	Interest Only	No
10.01	Property		1	Giant Eagle - Columbus, OH	2008	NAP	86,608	SF		8,784,000	8,784,000	8,784,000
10.02	Property		1	Metro Market - Madison, WI	2002	NAP	51,370	SF		6,096,000	6,096,000	6,096,000
10.03	Property		1	Giant Food - Upper Marlboro, MD	1993	NAP	60,951	SF		5,568,000	5,568,000	5,568,000
10.04	Property		1	Unity Point Health - Moline, IL	2018	NAP	40,412	SF		4,944,000	4,944,000	4,944,000
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX	2022	NAP	14,545	SF		4,377,600	4,377,600	4,377,600
10.06	Property		1	CVS Pharmacy - San Jacinto, CA	2009	NAP	13,364	SF		3,528,000	3,528,000	3,528,000
10.07	Property		1	CVS Pharmacy - Glenville, NY	2006	NAP	12,980	SF		2,856,000	2,856,000	2,856,000
10.08	Property		1	Dollar General Market - Lompoc, CA	1997	2013	25,000	SF		2,337,600	2,337,600	2,337,600
10.09	Property		1	CVS Pharmacy - Miamisburg, OH	1999	NAP	9,908	SF		1,896,000	1,896,000	1,896,000
10.10	Property		1	Tractor Supply Company - Berea, KY	2011	NAP	19,097	SF		1,776,000	1,776,000	1,776,000
10.11	Property		1	Family Dollar - North Chicago, IL	2018	NAP	8,320	SF		936,000	936,000	936,000
10.12	Property		1	Family Dollar - Berwick, PA	2015	NAP	9,180	SF		912,000	912,000	912,000
10.13	Property		1	Family Dollar - Williamsport, PA	2015	NAP	9,180	SF		912,000	912,000	912,000
10.14	Property		1	Dollar Tree - San Antonio, TX	2022	NAP	9,993	SF		849,600	849,600	849,600
10.15	Property		1	AutoZone - Las Cruces, NM	2004	NAP	6,840	SF		556,800	556,800	556,800
10.16	Property		1	Dollar General - Salem, VA	1979	2007	9,268	SF		542,400	542,400	542,400
11.00	Loan	5	1	McKesson Phase 2	2022	NAP	197,671	SF	388.02	46,700,000	46,700,000	46,700,000	5.14000%	0.02588%	5.11412%	NAP	202,809.88	NAP	2,433,718.56	Interest Only	No
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	Various	Various	396,437	SF	99.01	39,250,000	39,250,000	39,250,000	5.71080%	0.01588%	5.69492%	NAP	189,385.07	NAP	2,272,620.84	Interest Only	No
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ	2013	NAP	83,140	SF		11,310,243	11,310,243	11,310,243
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX	2022	NAP	14,545	SF		5,136,530	5,136,530	5,136,530
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ	1999	NAP	65,486	SF		4,805,618	4,805,618	4,805,618
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA	1973	NAP	86,707	SF		4,642,632	4,642,632	4,642,632
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS	1985	2011	52,514	SF		2,770,763	2,770,763	2,770,763
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL	2000	NAP	10,195	SF		2,059,551	2,059,551	2,059,551
12.07	Property		1	Inspira - Vineland (Landis), NJ	2013	NAP	6,100	SF		1,116,207	1,116,207	1,116,207
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC	2014	NAP	8,320	SF		1,086,574	1,086,574	1,086,574
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX	2022	NAP	10,000	SF		1,027,306	1,027,306	1,027,306
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC	1994	2022	11,760	SF		972,977	972,977	972,977
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL	2019	NAP	8,320	SF		972,977	972,977	972,977
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC	2022	NAP	9,973	SF		958,160	958,160	958,160
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA	1997	NAP	11,325	SF		884,076	884,076	884,076
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN	2014	NAP	9,026	SF		785,296	785,296	785,296
12.15	Property		1	Dollar General - Canton (Navarre), OH	2015	NAP	9,026	SF		721,090	721,090	721,090
13.00	Loan		1	Smithsonian Libraries Research Annex	1966	2005	333,724	SF	107.87	36,000,000	36,000,000	36,000,000	6.85200%	0.01588%	6.83612%	NAP	208,415.00	NAP	2,500,980.00	Interest Only	No
14.00	Loan	5,17	1	575 Broadway	1882	2015	176,648	SF	718.04	35,000,000	34,846,068	32,380,245	7.49000%	0.01463%	7.47537%	258,419.29	NAP	3,101,031.48	NAP	Amortizing Balloon	No
15.00	Loan	5	1	1201 Third Avenue	1988	NAP	1,129,710	SF	150.48	30,000,000	30,000,000	30,000,000	5.58500%	0.01588%	5.56912%	NAP	141,564.24	NAP	1,698,770.88	Interest Only	No
16.00	Loan	5	1	Essex Crossing	2016	NAP	60,365	SF	674.07	25,000,000	25,000,000	25,000,000	6.87000%	0.01588%	6.85412%	NAP	145,112.85	NAP	1,741,354.20	Interest Only	No
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	NAP	NAP	761,872	SF	30.85	23,500,000	23,500,000	23,500,000	6.73000%	0.01588%	6.71412%	NAP	133,626.33	NAP	1,603,515.96	Interest Only	No
17.01	Property		1	Valley Center	NAP	NAP	408,886	SF		13,250,000	13,250,000	13,250,000
17.02	Property		1	Clocktower Place	NAP	NAP	210,155	SF		5,250,000	5,250,000	5,250,000
17.03	Property		1	Great Pond	NAP	NAP	142,831	SF		5,000,000	5,000,000	5,000,000
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	Various	Various	292	Rooms	79,794.52	23,300,000	23,300,000	23,300,000	6.73700%	0.01588%	6.72112%	NAP	132,626.89	NAP	1,591,522.68	Interest Only	No
18.01	Property		1	Hampton Inn Orlando - Airport - FL	1995	2016	123	Rooms		13,010,000	13,010,000	13,010,000
18.02	Property		1	Hampton Inn Orlando - Universal - FL	1991	2017	169	Rooms		10,290,000	10,290,000	10,290,000
19.00	Loan		1	Marnell Corporate Center V	2007	NAP	110,974	SF	189.23	21,000,000	21,000,000	20,239,438	5.87500%	0.01588%	5.85912%	124,222.93	104,240.45	1,490,675.16	1,250,885.40	Interest Only, Amortizing Balloon	No
20.00	Loan		1	Heritage Shops at Millennium Park	2005	NAP	98,547	SF	190.77	18,800,000	18,800,000	18,800,000	7.21000%	0.04338%	7.16662%	NAP	114,525.51	NAP	1,374,306.12	Interest Only	No
21.00	Loan		1	Hilton Garden Inn Blacksburg University	2009	2019	137	Rooms	65,504.58	9,000,000	8,974,127	8,569,301	7.35700%	0.01588%	7.34112%	62,050.39	NAP	744,604.68	NAP	Amortizing Balloon	No
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	1986	2020	74	Rooms	87,781.41	6,500,000	6,495,824	6,160,869	6.91000%	0.01588%	6.89412%	42,852.49	NAP	514,229.88	NAP	Amortizing Balloon	No
23.00	Loan	6	1	Thomaston Shopping Center	1991; 1996	NAP	186,736	SF	24.10	4,500,000	4,500,000	4,500,000	7.21000%	0.01588%	7.19412%	NAP	27,413.02	NAP	328,956.24	Interest Only	No
24.00	Loan		1	DRC Warehouse	1992	NAP	75,469	SF	41.78	3,153,000	3,153,000	3,153,000	5.83000%	0.01588%	5.81412%	NAP	15,531.08	NAP	186,372.96	Interest Only	No

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	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	Actual/360	0	0	60	60	360	360	3/10/2023	0	6	5/6/2023	5/6/2023	4/6/2028	NAP	0	0	L(24),D(29),O(7)
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	Actual/360	60	59	60	59	0	0	2/23/2023	1	11	4/11/2023	NAP	3/11/2028	NAP	0	0	L(25),D(28),O(7)
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA													��
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	Actual/360	60	58	60	58	0	0	1/19/2023	2	6	3/6/2023	NAP	2/6/2028	NAP	0	0	L(25),YM1(28),O(7)
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	Actual/360	60	57	60	57	0	0	1/3/2023	3	6	2/6/2023	NAP	1/6/2028	NAP	5	0	L(27),YM1(28),O(5)
5.00	Loan	5,6,7	3	Orlando Office Portfolio	Actual/360	60	57	60	57	0	0	12/30/2022	3	11	2/11/2023	NAP	1/11/2028	NAP	0	0	L(27),D(26),O(7)
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	Actual/360	60	57	60	57	0	0	12/19/2022	3	1	2/1/2023	NAP	1/1/2028	NAP	0	5	L(27),D(28),O(5)
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	Actual/360	60	60	60	60	0	0	3/6/2023	0	1	5/1/2023	NAP	4/1/2028	NAP	0	0	L(24),D(32),O(4)
8.00	Loan	15,16	1	Queen Kapiolani Hotel	Actual/360	60	59	60	59	0	0	3/8/2023	1	11	4/11/2023	NAP	3/11/2028	NAP	0	0	L(25),YM1(31),O(4)
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	Actual/360	60	60	60	60	0	0	3/14/2023	0	1	5/1/2023	NAP	4/1/2028	NAP	5	5	L(24),D(29),O(7)
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
9.14	Property		1	Dollar General - Gonzales
9.15	Property		1	Dollar General - Houston
9.16	Property		1	Family Dollar - Lafayette
9.17	Property		1	Dollar General - Eagle Pass
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	Actual/360	60	58	60	58	0	0	1/20/2023	2	1	3/1/2023	NAP	2/1/2028	NAP	5	5	L(26),D(27),O(7)
10.01	Property		1	Giant Eagle - Columbus, OH
10.02	Property		1	Metro Market - Madison, WI
10.03	Property		1	Giant Food - Upper Marlboro, MD
10.04	Property		1	Unity Point Health - Moline, IL
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX
10.06	Property		1	CVS Pharmacy - San Jacinto, CA
10.07	Property		1	CVS Pharmacy - Glenville, NY
10.08	Property		1	Dollar General Market - Lompoc, CA
10.09	Property		1	CVS Pharmacy - Miamisburg, OH
10.10	Property		1	Tractor Supply Company - Berea, KY
10.11	Property		1	Family Dollar - North Chicago, IL
10.12	Property		1	Family Dollar - Berwick, PA
10.13	Property		1	Family Dollar - Williamsport, PA
10.14	Property		1	Dollar Tree - San Antonio, TX
10.15	Property		1	AutoZone - Las Cruces, NM
10.16	Property		1	Dollar General - Salem, VA
11.00	Loan	5	1	McKesson Phase 2	Actual/360	60	55	60	55	0	0	10/27/2022	5	5	12/5/2022	NAP	11/5/2027	NAP	3	3	L(29),D(21),O(10)
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	Actual/360	60	57	60	57	0	0	12/7/2022	3	1	2/1/2023	NAP	1/1/2028	NAP	0	0	L(27),D(26),O(7)
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL
12.07	Property		1	Inspira - Vineland (Landis), NJ
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN
12.15	Property		1	Dollar General - Canton (Navarre), OH
13.00	Loan		1	Smithsonian Libraries Research Annex	Actual/360	60	59	60	59	0	0	3/1/2023	1	11	4/11/2023	NAP	3/11/2028	NAP	0	0	L(25),D(31),O(4)
14.00	Loan	5,17	1	575 Broadway	Actual/360	0	0	60	56	300	296	11/29/2022	4	6	1/6/2023	1/6/2023	12/6/2027	NAP	0	0	L(28),D(26),O(6)
15.00	Loan	5	1	1201 Third Avenue	Actual/360	60	59	60	59	0	0	2/10/2023	1	9	4/9/2023	NAP	3/9/2028	NAP	0	0	L(24),YM1(1),DorYM1(28),O(7)
16.00	Loan	5	1	Essex Crossing	Actual/360	60	57	60	57	0	0	12/23/2022	3	1	2/1/2023	NAP	1/1/2028	NAP	0	5	L(27),D(26),O(7)
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	Actual/360	60	59	60	59	0	0	3/6/2023	1	6	4/6/2023	NAP	3/6/2028	NAP	0	0	L(25),D(31),O(4)
17.01	Property		1	Valley Center
17.02	Property		1	Clocktower Place
17.03	Property		1	Great Pond
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	Actual/360	60	57	60	57	0	0	12/16/2022	3	11	2/11/2023	NAP	1/11/2028	NAP	0	0	L(27),D(26),O(7)
18.01	Property		1	Hampton Inn Orlando - Airport - FL
18.02	Property		1	Hampton Inn Orlando - Universal - FL
19.00	Loan		1	Marnell Corporate Center V	Actual/360	24	20	60	56	360	360	11/16/2022	4	11	1/11/2023	1/11/2025	12/11/2027	NAP	0	0	L(28),D(28),O(4)
20.00	Loan		1	Heritage Shops at Millennium Park	Actual/360	60	60	60	60	0	0	3/8/2023	0	6	5/6/2023	NAP	4/6/2028	NAP	0	0	L(24),D(29),O(7)
21.00	Loan		1	Hilton Garden Inn Blacksburg University	Actual/360	0	0	60	56	360	356	12/8/2022	4	11	1/11/2023	1/11/2023	12/11/2027	NAP	0	0	L(28),D(28),O(4)
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	Actual/360	0	0	60	59	360	359	2/28/2023	1	11	4/11/2023	4/11/2023	3/11/2028	NAP	0	0	L(25),D(31),O(4)
23.00	Loan	6	1	Thomaston Shopping Center	Actual/360	60	60	60	60	0	0	3/9/2023	0	6	5/6/2023	NAP	4/6/2028	NAP	0	0	L(24),YM1(33),O(3)
24.00	Loan		1	DRC Warehouse	Actual/360	60	60	60	60	0	0	3/10/2023	0	6	5/6/2023	NAP	4/6/2028	NAP	0	0	L(24),D(30),O(6)

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

Most Recent EGI ($)

Most Recent Expenses ($)

Most Recent NOI ($)

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent NOI Date

Third Most Recent Description

Underwritten Economic Occupancy (%)

Underwritten EGI ($)

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

NAV

95.0%

24,103,590

1.01

Property

1700 Schuster Road

NAV

95.0%

8,214,920

1.02

Property

101 Michelin Drive

NAV

95.0%

5,566,712

1.03

Property

1525 West 2960 South

NAV

95.0%

3,760,728

1.04

Property

5685 Raiders Road, Building B

NAV

95.0%

3,945,576

1.05

Property

840 Complex Street Southwest

NAV

95.0%

2,615,654

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

55,257,111

12/31/2022

T-12

NAV

95.0%

82,796,630

2.01

Property

Big Lots - Tremont, PA

NAV

95.0%

13,354,110

2.02

Property

Big Lots - Durant, OK

NAV

95.0%

11,202,938

2.03

Property

Badcock - LaGrange, GA

NAV

95.0%

4,942,062

2.04

Property

Badcock - Mebane, NC

NAV

95.0%

3,426,881

2.05

Property

Badcock - Mulberry, FL

NAV

95.0%

4,248,542

2.06

Property

NAICO - Chandler, OK

NAV

95.0%

2,831,547

2.07

Property

Save Mart Supermarkets - San Pablo, CA

NAV

95.0%

3,025,433

2.08

Property

Nation Safe Driver - Boca Raton, FL

NAV

95.0%

3,031,951

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

NAV

95.0%

2,524,788

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

NAV

95.0%

1,934,376

2.11

Property

Save Mart Supermarkets - Stockton, CA

NAV

95.0%

1,997,882

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

NAV

95.0%

1,517,037

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

NAV

95.0%

1,313,765

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

NAV

95.0%

1,716,609

2.15

Property

Save Mart Supermarkets - Ceres, CA

NAV

95.0%

1,501,265

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

NAV

95.0%

1,344,897

2.17

Property

Big Y - Milford, CT

NAV

95.0%

1,304,431

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

NAV

95.0%

1,123,695

2.19

Property

Save Mart Supermarkets - Tracy, CA

NAV

95.0%

1,206,267

2.20

Property

Save Mart Supermarkets - Folsom, CA

NAV

95.0%

1,104,967

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

NAV

95.0%

2,866,242

2.22

Property

Save Mart Supermarkets - Napa, CA

NAV

95.0%

1,268,097

2.23

Property

Badcock - Mulberry, FL (4)

NAV

95.0%

1,410,198

2.24

Property

Save Mart Supermarkets - Chico, CA

NAV

95.0%

882,806

2.25

Property

Save Mart Supermarkets - Salinas, CA

NAV

95.0%

956,143

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

NAV

95.0%

844,348

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

NAV

95.0%

864,984

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

NAV

95.0%

850,673

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

NAV

95.0%

804,917

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

NAV

95.0%

792,595

2.31

Property

Save Mart Supermarkets - Manteca, CA

NAV

95.0%

790,530

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

NAV

95.0%

764,642

2.33

Property

Save Mart Supermarkets - Lodi, CA

NAV

95.0%

715,202

2.34

Property

Save Mart Supermarkets - Sparks, NV

NAV

95.0%

644,714

2.35

Property

Save Mart Supermarkets - Carson City, NV

NAV

95.0%

623,852

2.36

Property

Save Mart Supermarkets - Oakland, CA

NAV

95.0%

663,770

2.37

Property

Save Mart Supermarkets - Coalinga, CA

NAV

95.0%

650,625

2.38

Property

Save Mart Supermarkets - Marysville, CA

NAV

95.0%

542,926

2.39

Property

Save Mart Supermarkets - Jackson, CA

NAV

95.0%

546,261

2.40

Property

Badcock - Mulberry, FL (3)

NAV

95.0%

497,601

2.41

Property

Badcock - Mulberry, FL (2)

NAV

95.0%

103,069

2.42

Property

Badcock - Mulberry, FL (5)

NAV

95.0%

58,987

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

49,769,720

20,248,022

29,521,698

11/30/2022

T-12

43,807,043

16,229,423

27,577,620

12/31/2021

T-12

37,846,335

14,397,273

23,449,062

12/31/2020

T-12

98.2%

67,944,892

3.01

Property

401-405 Colorado

3,738,970

4,440,497

(701,527)

11/30/2022

T-12

334,988

1,044,046

(709,058)

12/31/2021

T-12

10,841

(10,841)

12/31/2020

T-12

97.1%

16,629,112

3.02

Property

1900 Market

16,201,107

5,715,454

10,485,653

11/30/2022

T-12

16,060,971

5,847,186

10,213,785

12/31/2021

T-12

14,737,420

5,692,038

9,045,382

12/31/2020

T-12

100.0%

17,764,762

3.03

Property

The Bulletin Building

11,128,461

4,692,277

6,436,184

11/30/2022

T-12

9,842,342

3,944,036

5,898,306

12/31/2021

T-12

7,868,770

3,455,632

4,413,138

12/31/2020

T-12

97.0%

13,875,082

3.04

Property

Four Points Centre 3

6,874,281

2,427,666

4,446,615

11/30/2022

T-12

6,908,123

2,447,144

4,460,979

12/31/2021

T-12

6,282,086

2,482,361

3,799,725

12/31/2020

T-12

100.0%

7,138,490

3.05

Property

500 North Gulph

3,727,029

672,649

3,054,380

11/30/2022

T-12

3,656,774

664,903

2,991,871

12/31/2021

T-12

3,564,005

635,340

2,928,665

12/31/2020

T-12

100.0%

4,006,303

3.06

Property

Metroplex, PA

4,147,046

1,396,958

2,750,088

11/30/2022

T-12

3,089,488

1,406,185

1,683,303

12/31/2021

T-12

1,676,397

1,321,752

354,645

12/31/2020

T-12

92.8%

4,423,155

3.07

Property

933 First Avenue

3,952,826

902,521

3,050,305

11/30/2022

T-12

3,914,357

875,923

3,038,434

12/31/2021

T-12

3,717,657

799,309

2,918,348

12/31/2020

T-12

100.0%

4,107,987

4.00

Loan

5,12,13,14

Green Acres

76,986,549

31,812,161

45,174,388

9/30/2022

T-12

76,903,875

30,285,085

46,618,790

12/31/2021

T-12

69,008,722

28,007,136

41,001,586

12/31/2020

T-12

96.2%

83,514,884

5.00

Loan

5,6,7

Orlando Office Portfolio

28,606,384

13,903,636

14,702,747

9/30/2022

T-12

27,934,149

13,293,169

14,640,980

12/31/2021

T-12

25,345,477

12,880,023

12,465,454

12/31/2020

T-12

76.3%

28,243,280

5.01

Property

390 North Orange

11,155,957

5,812,534

5,343,422

9/30/2022

T-12

10,929,794

5,488,928

5,440,866

12/31/2021

T-12

9,472,859

5,344,710

4,128,150

12/31/2020

T-12

72.0%

10,752,020

5.02

Property

Citrus Center

7,978,007

3,865,467

4,112,540

9/30/2022

T-12

7,585,054

3,689,889

3,895,165

12/31/2021

T-12

7,839,075

3,641,307

4,197,768

12/31/2020

T-12

81.6%

8,716,526

5.03

Property

One Orlando Centre

9,472,420

4,225,635

5,246,785

9/30/2022

T-12

9,419,301

4,114,352

5,304,949

12/31/2021

T-12

8,033,542

3,894,006

4,139,536

12/31/2020

T-12

77.6%

8,774,733

6.00

Loan

6,7

Seminole Trail Portfolio

12,378,566

4,631,712

7,746,854

8/31/2022

T-12

12,554,875

4,567,244

7,987,631

12/31/2021

T-12

12,822,776

4,598,456

8,224,320

12/31/2020

T-12

71.9%

11,688,928

6.01

Property

Technology Pointe I & II

NAV

100.0%

1,641,597

6.02

Property

Westerre III

NAV

82.1%

1,611,763

6.03

Property

Rowe Plaza

NAV

50.8%

900,197

6.04

Property

Liberty Plaza I

NAV

37.0%

725,894

6.05

Property

Westerre IV

NAV

93.9%

1,497,057

6.06

Property

Glen Forest

NAV

75.2%

1,450,156

6.07

Property

Innsbrook Commons

NAV

74.6%

1,126,061

6.08

Property

Westgate II

NAV

83.0%

1,247,422

6.09

Property

Commonwealth

NAV

85.7%

754,507

6.10

Property

Suez

NAV

49.9%

734,276

7.00

Loan

Shoppes at River Crossing

11,052,339

3,195,413

7,856,926

12/31/2022

T-12

10,417,513

3,090,571

7,326,942

12/31/2021

T-12

10,620,975

2,982,226

7,638,750

12/31/2020

T-12

94.3%

11,777,537

8.00

Loan

15,16

Queen Kapiolani Hotel

26,509,218

16,702,308

9,806,910

12/31/2022

T-12

18,623,982

14,202,030

4,421,952

12/31/2021

T-12

6,007,904

8,636,578

(2,628,674)

12/31/2020

T-12

89.6%

26,626,999

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

NAV

95.0%

5,715,367

9.01

Property

FedEx Ground - Cumberland

NAV

95.0%

2,419,088

9.02

Property

Pick 'n Save - Watertown

NAV

95.0%

778,337

9.03

Property

BioLife Plasma Services L.P. - Irving

NAV

95.0%

529,963

9.04

Property

Food Lion - Elizabeth City

NAV

95.0%

429,400

9.05

Property

Fresenius Medical Care - Fairhaven

NAV

95.0%

259,622

9.06

Property

CVS Pharmacy - New Cumberland

NAV

95.0%

227,392

9.07

Property

Family Dollar - Chicago

NAV

95.0%

121,243

9.08

Property

Dollar General - Midland

NAV

95.0%

110,227

9.09

Property

Dollar General - Sylacauga

NAV

95.0%

109,045

9.10

Property

Dollar General - Baton Rouge

NAV

95.0%

105,066

9.11

Property

Dollar General - Horizon City

NAV

95.0%

100,707

9.12

Property

Dollar General - Ponchatoula

NAV

95.0%

97,195

9.13

Property

Dollar General - Swartz Creek

NAV

95.0%

94,673

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

Most Recent EGI ($)

Most Recent Expenses ($)

Most Recent NOI ($)

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent NOI Date

Third Most Recent Description

Underwritten Economic Occupancy (%)

Underwritten EGI ($)

9.14

Property

Dollar General - Gonzales

NAV

95.0%

91,267

9.15

Property

Dollar General - Houston

NAV

95.0%

87,313

9.16

Property

Family Dollar - Lafayette

NAV

95.0%

80,940

9.17

Property

Dollar General - Eagle Pass

NAV

95.0%

73,889

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

NAV

95.9%

5,822,418

10.01

Property

Giant Eagle - Columbus, OH

NAV

10.02

Property

Metro Market - Madison, WI

NAV

10.03

Property

Giant Food - Upper Marlboro, MD

NAV

10.04

Property

Unity Point Health - Moline, IL

NAV

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

NAV

10.06

Property

CVS Pharmacy - San Jacinto, CA

NAV

10.07

Property

CVS Pharmacy - Glenville, NY

NAV

10.08

Property

Dollar General Market - Lompoc, CA

NAV

10.09

Property

CVS Pharmacy - Miamisburg, OH

NAV

10.10

Property

Tractor Supply Company - Berea, KY

NAV

10.11

Property

Family Dollar - North Chicago, IL

NAV

10.12

Property

Family Dollar - Berwick, PA

NAV

10.13

Property

Family Dollar - Williamsport, PA

NAV

10.14

Property

Dollar Tree - San Antonio, TX

NAV

10.15

Property

AutoZone - Las Cruces, NM

NAV

10.16

Property

Dollar General - Salem, VA

NAV

11.00

Loan

McKesson Phase 2

NAP

94.9%

8,073,883

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

NAV

95.0%

4,692,285

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

NAV

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

NAV

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

NAV

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

NAV

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

NAV

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

NAV

12.07

Property

Inspira - Vineland (Landis), NJ

NAV

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

NAV

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

NAV

12.10

Property

Dollar General - Seneca (Bypass 123), SC

NAV

12.11

Property

Family Dollar - Jacksonville (103rd), FL

NAV

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

NAV

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

NAV

12.14

Property

Dollar General - Cleveland (Georgetown), TN

NAV

12.15

Property

Dollar General - Canton (Navarre), OH

NAV

13.00

Loan

Smithsonian Libraries Research Annex

12,124,479

3,392,682

8,731,797

12/31/2022

T-12

11,880,160

2,953,466

8,926,694

12/31/2021

T-12

11,430,511

3,134,830

8,295,681

12/31/2020

T-12

95.0%

7,491,970

14.00

Loan

5,17

575 Broadway

34,792,051

11,050,658

23,741,393

6/30/2022

T-12

32,527,216

10,808,852

21,718,364

12/31/2021

T-12

29,676,032

10,308,321

19,367,711

12/31/2020

T-12

93.4%

27,803,795

15.00

Loan

1201 Third Avenue

51,796,212

20,401,758

31,394,453

12/31/2022

T-12

52,866,426

19,817,047

33,049,379

12/31/2021

T-12

55,173,622

18,678,980

36,494,642

12/31/2020

T-12

100.0%

51,349,507

16.00

Loan

Essex Crossing

4,514,207

1,215,150

3,299,057

8/31/2022

T-12

4,455,086

1,231,423

3,223,663

12/31/2021

T-12

4,214,299

1,213,334

3,000,965

12/31/2020

T-12

96.8%

5,010,828

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

NAV

100.0%

1,790,000

17.01

Property

Valley Center

NAV

100.0%

990,000

17.02

Property

Clocktower Place

NAV

100.0%

360,000

17.03

Property

Great Pond

NAV

100.0%

440,000

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

11,815,440

7,748,487

4,066,953

1/31/2023

T-12

8,115,807

5,350,931

2,764,874

12/31/2021

T-12

4,414,715

3,688,253

726,462

12/31/2020

T-12

85.3%

11,815,440

18.01

Property

Hampton Inn Orlando - Airport - FL

6,209,108

3,833,230

2,375,878

1/31/2023

T-12

3,766,656

2,451,175

1,315,480

12/31/2021

T-12

2,153,376

1,742,489

410,887

12/31/2020

T-12

93.2%

6,209,108

18.02

Property

Hampton Inn Orlando - Universal - FL

5,606,332

3,915,257

1,691,075

1/31/2023

T-12

4,349,151

2,899,756

1,449,394

12/31/2021

T-12

2,261,339

1,945,764

315,575

12/31/2020

T-12

78.1%

5,606,332

19.00

Loan

Marnell Corporate Center V

2,844,489

932,737

1,911,752

12/31/2022

T-12

2,547,561

788,070

1,759,491

12/31/2021

T-12

2,140,127

800,024

1,340,104

12/31/2020

T-12

83.4%

3,064,092

20.00

Loan

Heritage Shops at Millennium Park

4,524,693

1,931,196

2,593,497

12/31/2022

T-12

4,222,797

2,402,397

1,820,400

12/31/2021

T-12

4,394,361

2,247,256

2,147,105

12/31/2020

T-12

80.1%

3,854,519

21.00

Loan

Hilton Garden Inn Blacksburg University

4,859,412

3,365,090

1,494,322

12/31/2022

T-12

3,577,007

2,599,606

977,401

12/31/2021

T-12

2,158,450

1,984,078

174,372

12/31/2020

T-12

64.1%

4,859,418

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

2,776,305

1,746,306

1,029,999

1/31/2023

T-12

2,386,020

1,562,151

823,869

12/31/2021

T-12

1,890,349

1,285,824

604,524

12/31/2020

T-12

74.6%

2,810,771

23.00

Loan

Thomaston Shopping Center

958,595

152,828

805,767

12/31/2021

T-12

968,921

244,129

724,791

12/31/2020

T-12

NAV

74.7%

1,006,723

24.00

Loan

DRC Warehouse

NAV

95.0%

555,757

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	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)⁽³⁾	Occupancy Date	Single Tenant (Y/N)
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	3,755,768	20,347,822	395,134	987,835	18,964,854	1.65	1.54	13.0%	12.1%	276,700,000	As Is	Various	56.7%	53.7%	100.0%	4/1/2023
1.01	Property		1	1700 Schuster Road	1,247,682	6,967,238	121,337	303,342	6,542,560					100,200,000	As Is	1/31/2023			100.0%	4/1/2023	Yes
1.02	Property		1	101 Michelin Drive	941,614	4,625,098	117,097	292,743	4,215,257					61,300,000	As Is	1/23/2023			100.0%	4/1/2023	Yes
1.03	Property		1	1525 West 2960 South	394,661	3,366,067	26,000	65,000	3,275,067					45,300,000	As Is	1/30/2023			100.0%	4/1/2023	Yes
1.04	Property		1	5685 Raiders Road, Building B	742,838	3,202,738	81,200	203,000	2,918,538					37,700,000	As Is	1/27/2023			100.0%	4/1/2023	Yes
1.05	Property		1	840 Complex Street Southwest	428,973	2,186,682	49,500	123,750	2,013,432					32,200,000	As Is	1/23/2023			100.0%	4/1/2023	Yes
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	21,989,943	60,806,687	1,413,262	2,134,710	57,258,714	2.87	2.71	17.9%	16.8%	1,051,080,000	As Is	Various	32.3%	32.3%	100.0%	4/1/2023
2.01	Property		1	Big Lots - Tremont, PA	4,834,166	8,519,944	127,411	304,901	8,087,632					169,430,000	As Is	12/28/2022			100.0%	4/1/2023	Yes
2.02	Property		1	Big Lots - Durant, OK	2,487,690	8,715,248	187,470	305,373	8,222,405					138,000,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.03	Property		1	Badcock - LaGrange, GA	1,217,397	3,724,665	939	131,532	3,592,195					60,250,000	As Is	1/3/2023			100.0%	4/1/2023	Yes
2.04	Property		1	Badcock - Mebane, NC	692,296	2,734,585	96,520	92,355	2,545,710					44,500,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.05	Property		1	Badcock - Mulberry, FL	1,346,535	2,902,007	9,357	99,771	2,792,879					43,360,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.06	Property		1	NAICO - Chandler, OK	349,923	2,481,624	25,377	83,863	2,372,385					41,200,000	As Is	12/21/2022			100.0%	4/1/2023	Yes
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA	997,395	2,028,038	47,693	72,336	1,908,009					34,800,000	As Is	12/28/2022			100.0%	4/1/2023	Yes
2.08	Property		1	Nation Safe Driver - Boca Raton, FL	847,136	2,184,815	72,143	76,384	2,036,287					33,660,000	As Is	12/21/2022			100.0%	4/1/2023	Yes
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)	582,437	1,942,351	141,198	70,944	1,730,211					31,800,000	As Is	12/12/2022			100.0%	4/1/2023	Yes
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA	467,938	1,466,438	9,886	46,670	1,409,882					26,430,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.11	Property		1	Save Mart Supermarkets - Stockton, CA	494,548	1,503,334	18,521	54,116	1,430,697					25,080,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)	202,957	1,314,080	53,743	39,784	1,220,554					22,960,000	As Is	12/23/2022			100.0%	4/1/2023	Yes
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA	187,850	1,125,916	6,871	34,683	1,084,361					22,290,000	As Is	12/18/2022			100.0%	4/1/2023	Yes
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)	508,675	1,207,934	7,300	50,288	1,150,346					22,100,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.15	Property		1	Save Mart Supermarkets - Ceres, CA	399,550	1,101,714	19,236	43,165	1,039,314					20,450,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA	243,969	1,100,928	4,214	37,262	1,059,451					20,010,000	As Is	12/20/2022			100.0%	4/1/2023	Yes
2.17	Property		1	Big Y - Milford, CT	384,256	920,175	3,571	31,625	884,979					19,800,000	As Is	12/28/2022			100.0%	4/1/2023	Yes
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)	159,633	964,063	28,043	31,029	904,991					17,830,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.19	Property		1	Save Mart Supermarkets - Tracy, CA	280,595	925,672	12,343	31,740	881,590					17,500,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.20	Property		1	Save Mart Supermarkets - Folsom, CA	247,625	857,343	2,321	28,683	826,338					17,110,000	As Is	12/23/2022			100.0%	4/1/2023	Yes
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)	1,205,655	1,660,587	69,558	61,588	1,529,441					16,780,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.22	Property		1	Save Mart Supermarkets - Napa, CA	387,038	881,058	27,136	30,282	823,641					15,250,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.23	Property		1	Badcock - Mulberry, FL (4)	386,783	1,023,415	53,643	37,124	932,648					14,100,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.24	Property		1	Save Mart Supermarkets - Chico, CA	199,684	683,122	23,886	22,648	636,589					13,230,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.25	Property		1	Save Mart Supermarkets - Salinas, CA	238,370	717,772	32,500	25,926	659,346					13,170,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA	169,971	674,377	25,943	22,216	626,218					13,000,000	As Is	12/20/2022			100.0%	4/1/2023	Yes
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)	186,462	678,523	5,686	24,041	648,796					12,900,000	As Is	12/19/2022			100.0%	4/1/2023	Yes
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)	217,060	633,613	9,643	23,030	600,941					11,990,000	As Is	12/19/2022			100.0%	4/1/2023	Yes
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)	190,091	614,826	26,357	20,850	567,619					11,840,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA	185,557	607,039	25,686	21,037	560,316					11,700,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.31	Property		1	Save Mart Supermarkets - Manteca, CA	141,588	648,942	31,821	20,617	596,504					10,820,000	As Is	12/26/2022			100.0%	4/1/2023	Yes
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)	193,732	570,911	39,300	21,375	510,235					10,260,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.33	Property		1	Save Mart Supermarkets - Lodi, CA	176,982	538,221	35,443	19,597	483,182					10,150,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.34	Property		1	Save Mart Supermarkets - Sparks, NV	141,577	503,137	25,957	18,508	458,673					9,600,000	As Is	12/23/2022			100.0%	4/1/2023	Yes
2.35	Property		1	Save Mart Supermarkets - Carson City, NV	148,383	475,469	26,063	18,385	431,021					9,060,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.36	Property		1	Save Mart Supermarkets - Oakland, CA	252,158	411,612	12,771	14,176	384,665					8,380,000	As Is	12/22/2022			100.0%	4/1/2023	Yes
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA	187,721	462,904	25,211	17,840	419,853					8,100,000	As Is	12/20/2022			100.0%	4/1/2023	Yes
2.38	Property		1	Save Mart Supermarkets - Marysville, CA	128,621	414,305	15,797	14,269	384,239					8,010,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.39	Property		1	Save Mart Supermarkets - Jackson, CA	141,071	405,190	22,957	15,193	367,040					7,370,000	As Is	12/24/2022			100.0%	4/1/2023	Yes
2.40	Property		1	Badcock - Mulberry, FL (3)	129,587	368,014	2,271	14,963	350,780					5,130,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.41	Property		1	Badcock - Mulberry, FL (2)	31,993	71,076	771	2,895	67,410					1,060,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
2.42	Property		1	Badcock - Mulberry, FL (5)	17,288	41,699	704	1,654	39,342					620,000	As Is	12/27/2022			100.0%	4/1/2023	Yes
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	23,839,304	44,105,588	360,751	2,886,004	40,858,833	3.02	2.80	18.0%	16.7%	617,200,000	As Portfolio	Various	39.7%	39.7%	98.1%	Various
3.01	Property		1	401-405 Colorado	6,396,629	10,232,483	51,451	411,606	9,769,426					138,000,000	As Is	11/3/2022			96.0%	12/21/2022	No
3.02	Property		1	1900 Market	6,002,663	11,762,099	114,231	913,844	10,734,025					159,100,000	As Is	11/2/2022			100.0%	12/21/2022	No
3.03	Property		1	The Bulletin Building	5,904,172	7,970,910	70,677	565,418	7,334,815					113,100,000	As Is	11/2/2022			97.3%	12/21/2022	No
3.04	Property		1	Four Points Centre 3	2,518,642	4,619,849	41,205	329,636	4,249,008					67,800,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
3.05	Property		1	500 North Gulph	690,550	3,315,752	25,205	201,640	3,088,907					38,100,000	As Is	11/4/2022			100.0%	4/1/2023	Yes
3.06	Property		1	Metroplex, PA	1,446,241	2,976,914	30,219	241,754	2,704,941					38,600,000	As Is	11/4/2022			90.1%	12/21/2022	No
3.07	Property		1	933 First Avenue	880,407	3,227,580	27,763	222,106	2,977,711					37,900,000	As Is	11/4/2022			100.0%	4/1/2023	Yes
4.00	Loan	5,12,13,14	1	Green Acres	35,580,356	47,934,528	455,855	1,113,906	46,364,767	2.17	2.10	13.0%	12.5%	679,000,000	As Is	10/30/2022	54.5%	54.5%	97.7%	12/12/2022	No
5.00	Loan	5,6,7	3	Orlando Office Portfolio	14,270,710	13,972,569	257,440	479,761	13,235,368	1.50	1.42	10.4%	9.8%	238,000,000	As Is	10/18/2022	56.7%	56.7%	77.6%	12/9/2022
5.01	Property		1	390 North Orange	5,869,606	4,882,414	104,170	233,347	4,544,898					92,000,000	As Is	10/18/2022			74.0%	12/9/2022	No
5.02	Property		1	Citrus Center	4,066,498	4,650,029	64,811	75,910	4,509,308					73,000,000	As Is	10/18/2022			82.2%	12/9/2022	No
5.03	Property		1	One Orlando Centre	4,334,607	4,440,127	88,460	170,505	4,181,163					73,000,000	As Is	10/18/2022			78.5%	12/9/2022	No
6.00	Loan	6,7	10	Seminole Trail Portfolio	4,619,723	7,069,205	144,621	483,919	6,440,666	1.60	1.46	10.9%	9.9%	109,890,000	As Is	7/25/2022	59.2%	59.2%	74.8%	12/1/2022
6.01	Property		1	Technology Pointe I & II	404,422	1,237,175	22,446	95,565	1,119,164					18,700,000	As Is	7/25/2022			100.0%	12/1/2022	No
6.02	Property		1	Westerre III	514,096	1,097,667	15,226	65,239	1,017,202					12,000,000	As Is	7/25/2022			82.3%	12/1/2022	No
6.03	Property		1	Rowe Plaza	507,600	392,596	14,531	32,072	345,993					11,900,000	As Is	7/25/2022			52.4%	12/1/2022	No
6.04	Property		1	Liberty Plaza I	530,220	195,674	16,079	23,791	155,803					11,700,000	As Is	7/25/2022			39.8%	12/1/2022	No
6.05	Property		1	Westerre IV	551,934	945,123	15,624	69,064	860,435					11,700,000	As Is	7/25/2022			95.4%	12/1/2022	No
6.06	Property		1	Glen Forest	515,249	934,906	16,065	59,748	859,093					10,800,000	As Is	7/25/2022			75.3%	12/1/2022	No
6.07	Property		1	Innsbrook Commons	403,690	722,370	12,034	41,596	668,741					9,100,000	As Is	7/25/2022			73.4%	12/1/2022	No
6.08	Property		1	Westgate II	427,964	819,458	12,053	46,251	761,154					8,300,000	As Is	7/25/2022			83.0%	12/1/2022	No
6.09	Property		1	Commonwealth	371,088	383,418	8,818	28,861	345,740					7,920,000	As Is	7/25/2022			88.5%	12/1/2022	No
6.10	Property		1	Suez	393,459	340,817	11,745	21,730	307,342					7,770,000	As Is	7/25/2022			47.5%	12/1/2022	No
7.00	Loan	6	1	Shoppes at River Crossing	3,159,960	8,617,578	82,919	596,968	7,937,690	1.66	1.53	13.3%	12.2%	102,000,000	As Is	1/13/2023	63.7%	63.7%	95.3%	12/31/2022	No
8.00	Loan	15,16	1	Queen Kapiolani Hotel	17,286,485	9,340,514	1,065,080	0	8,275,434	2.28	2.02	15.5%	13.7%	134,000,000	As Is	1/24/2023	45.0%	45.0%	89.6%	12/31/2022	NAP
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	171,461	5,543,906	64,195	0	5,479,712	1.99	1.97	11.4%	11.3%	100,100,000	As Is	Various	48.5%	48.5%	100.0%	4/1/2023
9.01	Property		1	FedEx Ground - Cumberland	72,573	2,346,515	28,875	0	2,317,640					46,300,000	As Is	2/28/2023			100.0%	4/1/2023	Yes
9.02	Property		1	Pick 'n Save - Watertown	23,350	754,987	9,103	0	745,883					11,700,000	As Is	2/11/2023			100.0%	4/1/2023	Yes
9.03	Property		1	BioLife Plasma Services L.P. - Irving	15,899	514,064	1,518	0	512,546					9,080,000	As Is	2/10/2023			100.0%	4/1/2023	Yes
9.04	Property		1	Food Lion - Elizabeth City	12,882	416,518	5,255	0	411,263					7,000,000	As Is	2/7/2023			100.0%	4/1/2023	Yes
9.05	Property		1	Fresenius Medical Care - Fairhaven	7,789	251,834	1,550	0	250,284					4,200,000	As Is	1/26/2023			100.0%	4/1/2023	Yes
9.06	Property		1	CVS Pharmacy - New Cumberland	6,822	220,570	1,623	0	218,948					3,800,000	As Is	12/8/2022			100.0%	4/1/2023	Yes
9.07	Property		1	Family Dollar - Chicago	3,637	117,606	1,247	0	116,358					2,220,000	As Is	2/15/2023			100.0%	4/1/2023	Yes
9.08	Property		1	Dollar General - Midland	3,307	106,920	1,634	0	105,285					1,850,000	As Is	2/11/2023			100.0%	4/1/2023	Yes
9.09	Property		1	Dollar General - Sylacauga	3,271	105,773	1,592	0	104,182					1,825,000	As Is	2/11/2023			100.0%	4/1/2023	Yes
9.10	Property		1	Dollar General - Baton Rouge	3,152	101,914	1,607	0	100,307					1,770,000	As Is	2/15/2023			100.0%	4/1/2023	Yes
9.11	Property		1	Dollar General - Horizon City	3,021	97,686	1,596	0	96,090					1,700,000	As Is	2/13/2023			100.0%	4/1/2023	Yes
9.12	Property		1	Dollar General - Ponchatoula	2,916	94,280	1,608	0	92,671					1,640,000	As Is	2/7/2023			100.0%	4/1/2023	Yes
9.13	Property		1	Dollar General - Swartz Creek	2,840	91,833	1,602	0	90,231					1,600,000	As Is	2/14/2023			100.0%	4/1/2023	Yes

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	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)⁽³⁾	Occupancy Date	Single Tenant (Y/N)
9.14	Property		1	Dollar General - Gonzales	2,738	88,529	1,380	0	87,149					1,540,000	As Is	2/15/2023			100.0%	4/1/2023	Yes
9.15	Property		1	Dollar General - Houston	2,619	84,694	1,360	0	83,334					1,415,000	As Is	2/6/2023			100.0%	4/1/2023	Yes
9.16	Property		1	Family Dollar - Lafayette	2,428	78,512	1,267	0	77,244					1,260,000	As Is	2/6/2023			100.0%	4/1/2023	Yes
9.17	Property		1	Dollar General - Eagle Pass	2,217	71,672	1,378	0	70,295					1,200,000	As Is	2/6/2023			100.0%	4/1/2023	Yes
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	174,673	5,647,745	58,052	42,560	5,547,132	2.02	1.98	12.0%	11.8%	97,650,000	As Is	Various	48.0%	48.0%	100.0%	4/1/2023
10.01	Property		1	Giant Eagle - Columbus, OH	NAV	NAV	NAV	NAV	NAV					18,300,000	As Is	12/1/2022			100.0%	4/1/2023	Yes
10.02	Property		1	Metro Market - Madison, WI	NAV	NAV	NAV	NAV	NAV					12,700,000	As Is	12/16/2022			100.0%	4/1/2023	Yes
10.03	Property		1	Giant Food - Upper Marlboro, MD	NAV	NAV	NAV	NAV	NAV					11,600,000	As Is	12/9/2022			100.0%	4/1/2023	Yes
10.04	Property		1	Unity Point Health - Moline, IL	NAV	NAV	NAV	NAV	NAV					10,300,000	As Is	1/9/2023			100.0%	4/1/2023	Yes
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX	NAV	NAV	NAV	NAV	NAV					9,120,000	As Is	12/7/2022			100.0%	4/1/2023	Yes
10.06	Property		1	CVS Pharmacy - San Jacinto, CA	NAV	NAV	NAV	NAV	NAV					7,350,000	As Is	11/29/2022			100.0%	4/1/2023	Yes
10.07	Property		1	CVS Pharmacy - Glenville, NY	NAV	NAV	NAV	NAV	NAV					5,950,000	As Is	12/13/2022			100.0%	4/1/2023	Yes
10.08	Property		1	Dollar General Market - Lompoc, CA	NAV	NAV	NAV	NAV	NAV					4,870,000	As Is	10/29/2022			100.0%	4/1/2023	Yes
10.09	Property		1	CVS Pharmacy - Miamisburg, OH	NAV	NAV	NAV	NAV	NAV					3,950,000	As Is	12/4/2022			100.0%	4/1/2023	Yes
10.10	Property		1	Tractor Supply Company - Berea, KY	NAV	NAV	NAV	NAV	NAV					3,700,000	As Is	12/13/2022			100.0%	4/1/2023	Yes
10.11	Property		1	Family Dollar - North Chicago, IL	NAV	NAV	NAV	NAV	NAV					1,950,000	As Is	1/5/2023			100.0%	4/1/2023	Yes
10.12	Property		1	Family Dollar - Berwick, PA	NAV	NAV	NAV	NAV	NAV					1,900,000	As Is	12/5/2022			100.0%	4/1/2023	Yes
10.13	Property		1	Family Dollar - Williamsport, PA	NAV	NAV	NAV	NAV	NAV					1,900,000	As Is	12/5/2022			100.0%	4/1/2023	Yes
10.14	Property		1	Dollar Tree - San Antonio, TX	NAV	NAV	NAV	NAV	NAV					1,770,000	As Is	12/8/2022			100.0%	4/1/2023	Yes
10.15	Property		1	AutoZone - Las Cruces, NM	NAV	NAV	NAV	NAV	NAV					1,160,000	As Is	12/9/2022			100.0%	4/1/2023	Yes
10.16	Property		1	Dollar General - Salem, VA	NAV	NAV	NAV	NAV	NAV					1,130,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
11.00	Loan	5	1	McKesson Phase 2	292,217	7,781,667	29,651	0	7,752,016	1.95	1.94	10.1%	10.1%	120,100,000	As Is	9/23/2022	63.9%	63.9%	100.0%	4/1/2023	Yes
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	140,769	4,551,516	38,793	230,586	4,282,137	2.00	1.88	11.6%	10.9%	79,470,000	As Is	Various	49.4%	49.4%	100.0%	4/1/2023
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ	NAV	NAV	NAV	NAV	NAV					22,900,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX	NAV	NAV	NAV	NAV	NAV					10,400,000	As Is	9/8/2022			100.0%	4/1/2023	Yes
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ	NAV	NAV	NAV	NAV	NAV					9,730,000	As Is	11/2/2022			100.0%	4/1/2023	Yes
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA	NAV	NAV	NAV	NAV	NAV					9,400,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS	NAV	NAV	NAV	NAV	NAV					5,610,000	As Is	9/8/2022			100.0%	4/1/2023	Yes
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL	NAV	NAV	NAV	NAV	NAV					4,170,000	As Is	9/10/2022			100.0%	4/1/2023	Yes
12.07	Property		1	Inspira - Vineland (Landis), NJ	NAV	NAV	NAV	NAV	NAV					2,260,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC	NAV	NAV	NAV	NAV	NAV					2,200,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX	NAV	NAV	NAV	NAV	NAV					2,080,000	As Is	10/28/2022			100.0%	4/1/2023	Yes
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC	NAV	NAV	NAV	NAV	NAV					1,970,000	As Is	10/27/2022			100.0%	4/1/2023	Yes
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL	NAV	NAV	NAV	NAV	NAV					1,970,000	As Is	10/27/2022			100.0%	4/1/2023	Yes
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC	NAV	NAV	NAV	NAV	NAV					1,940,000	As Is	11/3/2022			100.0%	4/1/2023	Yes
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA	NAV	NAV	NAV	NAV	NAV					1,790,000	As Is	11/2/2022			100.0%	4/1/2023	Yes
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN	NAV	NAV	NAV	NAV	NAV					1,590,000	As Is	9/3/2022			100.0%	4/1/2023	Yes
12.15	Property		1	Dollar General - Canton (Navarre), OH	NAV	NAV	NAV	NAV	NAV					1,460,000	As Is	11/2/2022			100.0%	4/1/2023	Yes
13.00	Loan		1	Smithsonian Libraries Research Annex	3,596,345	3,895,624	50,059	207,872	3,637,694	1.56	1.45	10.8%	10.1%	76,300,000	As Is	12/21/2022	47.2%	47.2%	100.0%	4/1/2023	Yes
14.00	Loan	5,17	1	575 Broadway	11,776,167	16,027,627	35,330	441,620	15,550,678	1.42	1.38	12.6%	12.3%	215,000,000	As Is	9/7/2022	59.0%	54.8%	88.1%	7/1/2022	No
15.00	Loan	5	1	1201 Third Avenue	21,283,998	30,065,509	225,942	3,282,704	26,556,863	3.12	2.76	17.7%	15.6%	556,500,000	As Is	12/1/2022	30.5%	30.5%	81.1%	1/1/2023	No
16.00	Loan	5	1	Essex Crossing	1,233,644	3,777,184	9,055	19,586	3,748,543	1.33	1.32	9.3%	9.2%	62,600,000	As Is	10/18/2022	65.0%	65.0%	100.0%	11/1/2022	No
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	0	1,790,000	0	0	1,790,000	1.12	1.12	7.6%	7.6%	32,000,000	As Is	Various	73.4%	73.4%	NAP	NAP
17.01	Property		1	Valley Center	0	990,000	0	0	990,000					18,000,000	As Is	12/26/2022			NAP	NAP	NAP
17.02	Property		1	Clocktower Place	0	360,000	0	0	360,000					7,200,000	As Is	1/5/2023			NAP	NAP	NAP
17.03	Property		1	Great Pond	0	440,000	0	0	440,000					6,800,000	As Is	12/29/2022			NAP	NAP	NAP
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	7,663,750	4,151,690	472,618	0	3,679,073	2.61	2.31	17.8%	15.8%	48,300,000	As Is	11/16/2022	48.2%	48.2%	85.3%	1/31/2023
18.01	Property		1	Hampton Inn Orlando - Airport - FL	3,793,217	2,415,891	248,364	0	2,167,527					25,600,000	As Is	11/16/2022			93.2%	1/31/2023	NAP
18.02	Property		1	Hampton Inn Orlando - Universal - FL	3,870,533	1,735,799	224,253	0	1,511,546					22,700,000	As Is	11/16/2022			78.1%	1/31/2023	NAP
19.00	Loan		1	Marnell Corporate Center V	973,345	2,090,748	22,195	55,488	2,013,065	1.40	1.35	10.0%	9.6%	33,320,000	As Is	10/14/2022	63.0%	60.7%	87.9%	10/28/2022	No
20.00	Loan		1	Heritage Shops at Millennium Park	1,900,356	1,954,163	17,614	35,169	1,901,380	1.42	1.38	10.4%	10.1%	42,500,000	As Is	2/1/2023	44.2%	44.2%	74.8%	12/31/2022	No
21.00	Loan		1	Hilton Garden Inn Blacksburg University	3,353,702	1,505,717	194,377	0	1,311,340	2.02	1.76	16.8%	14.6%	15,000,000	As Is	10/1/2022	59.8%	57.1%	64.1%	12/31/2022	NAP
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	1,829,974	980,797	112,431	0	868,366	1.91	1.69	15.1%	13.4%	17,000,000	As Is	10/27/2022	38.2%	36.2%	74.1%	12/31/2022	NAP
23.00	Loan	6	1	Thomaston Shopping Center	193,999	812,725	104,522	56,230	651,973	2.47	1.98	18.1%	14.5%	9,250,000	As Is	1/6/2023	48.6%	48.6%	85.7%	1/6/2023	No
24.00	Loan		1	DRC Warehouse	131,808	423,950	7,547	15,658	400,745	2.27	2.15	13.4%	12.7%	5,740,000	As Is	10/14/2022	54.9%	54.9%	100.0%	4/1/2023	Yes

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

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date⁽⁴⁾

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date⁽⁴⁾

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

1.01

Property

1700 Schuster Road

CVB, Inc.

1,213,366

100.0%

2/28/2038

NAP

1.02

Property

101 Michelin Drive

CVB, Inc.

1,170,972

100.0%

2/28/2038

NAP

1.03

Property

1525 West 2960 South

CVB, Inc.

260,000

100.0%

2/28/2038

NAP

1.04

Property

5685 Raiders Road, Building B

CVB, Inc.

812,000

100.0%

2/28/2038

NAP

1.05

Property

840 Complex Street Southwest

CVB, Inc.

495,000

100.0%

2/28/2038

NAP

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

2.01

Property

Big Lots - Tremont, PA

Big Lots, Inc.

1,294,548

100.0%

6/30/2040

NAP

2.02

Property

Big Lots - Durant, OK

Big Lots, Inc.

1,296,562

100.0%

6/30/2040

NAP

2.03

Property

Badcock - LaGrange, GA

W.S. Badcock Corporation

537,855

100.0%

6/30/2039

NAP

2.04

Property

Badcock - Mebane, NC

W.S. Badcock Corporation

369,420

100.0%

6/30/2039

NAP

2.05

Property

Badcock - Mulberry, FL

W.S. Badcock Corporation

371,240

100.0%

6/30/2039

NAP

2.06

Property

NAICO - Chandler, OK

Chandler Insurance Company, LTD.

158,430

100.0%

8/31/2039

NAP

2.07

Property

Save Mart Supermarkets - San Pablo, CA

Save Mart Supermarkets

109,876

100.0%

11/30/2044

NAP

2.08

Property

Nation Safe Driver - Boca Raton, FL

Nation Motor Club, LLC

139,785

100.0%

12/31/2041

NAP

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

Save Mart Supermarkets

186,652

100.0%

11/30/2044

NAP

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

Save Mart Supermarkets

66,778

100.0%

11/30/2044

NAP

2.11

Property

Save Mart Supermarkets - Stockton, CA

Save Mart Supermarkets

119,916

100.0%

11/30/2044

NAP

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

Save Mart Supermarkets

54,605

100.0%

11/30/2044

NAP

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

Save Mart Supermarkets

43,737

100.0%

11/30/2044

NAP

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

Save Mart Supermarkets

148,270

100.0%

11/30/2044

NAP

2.15

Property

Save Mart Supermarkets - Ceres, CA

Save Mart Supermarkets

116,789

100.0%

11/30/2044

NAP

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

Save Mart Supermarkets

68,337

100.0%

11/30/2044

NAP

2.17

Property

Big Y - Milford, CT

Big Y Foods, Inc.

55,000

100.0%

12/31/2039

NAP

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

Save Mart Supermarkets

52,368

100.0%

11/30/2044

NAP

2.19

Property

Save Mart Supermarkets - Tracy, CA

Save Mart Supermarkets

61,660

100.0%

11/30/2044

NAP

2.20

Property

Save Mart Supermarkets - Folsom, CA

Save Mart Supermarkets

49,769

100.0%

11/30/2044

NAP

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

Save Mart Supermarkets

149,631

100.0%

11/30/2044

NAP

2.22

Property

Save Mart Supermarkets - Napa, CA

Save Mart Supermarkets

51,845

100.0%

11/30/2044

NAP

2.23

Property

Badcock - Mulberry, FL (4)

W.S. Badcock Corporation

184,000

100.0%

8/31/2039

NAP

2.24

Property

Save Mart Supermarkets - Chico, CA

Save Mart Supermarkets

42,294

100.0%

11/30/2044

NAP

2.25

Property

Save Mart Supermarkets - Salinas, CA

Save Mart Supermarkets

62,565

100.0%

11/30/2044

NAP

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

Save Mart Supermarkets

41,368

100.0%

11/30/2044

NAP

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

Save Mart Supermarkets

50,918

100.0%

11/30/2044

NAP

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

Save Mart Supermarkets

52,576

100.0%

11/30/2044

NAP

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

Save Mart Supermarkets

42,630

100.0%

11/30/2044

NAP

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

Save Mart Supermarkets

45,642

100.0%

11/30/2044

NAP

2.31

Property

Save Mart Supermarkets - Manteca, CA

Save Mart Supermarkets

35,312

100.0%

11/30/2044

NAP

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

Save Mart Supermarkets

58,360

100.0%

11/30/2044

NAP

2.33

Property

Save Mart Supermarkets - Lodi, CA

Save Mart Supermarkets

50,342

100.0%

11/30/2044

NAP

2.34

Property

Save Mart Supermarkets - Sparks, NV

Save Mart Supermarkets

47,404

100.0%

11/30/2044

NAP

2.35

Property

Save Mart Supermarkets - Carson City, NV

Save Mart Supermarkets

52,079

100.0%

11/30/2044

NAP

2.36

Property

Save Mart Supermarkets - Oakland, CA

Save Mart Supermarkets

21,258

100.0%

11/30/2044

NAP

2.37

Property

Save Mart Supermarkets - Coalinga, CA

Save Mart Supermarkets

49,749

100.0%

11/30/2044

NAP

2.38

Property

Save Mart Supermarkets - Marysville, CA

Save Mart Supermarkets

30,080

100.0%

11/30/2044

NAP

2.39

Property

Save Mart Supermarkets - Jackson, CA

Save Mart Supermarkets

40,593

100.0%

11/30/2044

NAP

2.40

Property

Badcock - Mulberry, FL (3)

W.S. Badcock Corporation

42,750

100.0%

8/31/2039

NAP

2.41

Property

Badcock - Mulberry, FL (2)

W.S. Badcock Corporation

8,270

100.0%

8/31/2039

NAP

2.42

Property

Badcock - Mulberry, FL (5)

W.S. Badcock Corporation

9,125

100.0%

8/31/2039

NAP

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

3.01

Property

401-405 Colorado

Bain & Company, Inc.

50,423

24.5%

11/30/2034

JPMorgan Chase Bank, National Association

45,100

21.9%

12/31/2032

3.02

Property

1900 Market

Independence Blue Cross, LLC

227,974

49.9%

4/16/2034

1900 Market Street Tenant LLC d/b/a WeWork

56,050

12.3%

11/30/2037

3.03

Property

The Bulletin Building

Spark Therapeutics, Inc.

183,208

64.8%

12/31/2033

Drexel University

57,461

20.3%

10/31/2027

3.04

Property

Four Points Centre 3

SailPoint Technologies, Inc.

164,818

100.0%

4/30/2029

NAP

3.05

Property

500 North Gulph

CSL Behring L.L.C.

100,820

100.0%

1/31/2031

NAP

3.06

Property

Metroplex, PA

Bill Me Later, Inc.

99,512

82.3%

1/31/2031

United HealthCare Services, Inc.

9,431

7.8%

6/30/2026

3.07

Property

933 First Avenue

Worldwide Insurance Services, LLC

111,053

100.0%

5/31/2029

NAP

4.00

Loan

5,12,13,14

Green Acres

Macy's

390,503

18.8%

266,676 SF expiring 8/18/2026; 123,827 SF expiring 7/31/2034

Walmart

173,450

8.3%

8/31/2028

5.00

Loan

5,6,7

Orlando Office Portfolio

5.01

Property

390 North Orange

Nelson Mullins Riley & Scarborough, LLP

40,535

9.7%

10/31/2029

GSA

34,669

8.3%

5,689 SF expiring 6/30/2028; 12,341 SF expiring 10/31/2033; 16,639 SF expiring 6/30/2038

5.02

Property

Citrus Center

Quintairos, Prieto, Wood & Boyer, PA

41,106

15.9%

12/31/2025

TLC Engineering for Architecture

41,012

15.8%

10/31/2029

5.03

Property

One Orlando Centre

Adventist Health System

39,758

11.2%

9/30/2025

Wells Fargo Bank, NA

32,391

9.2%

12/31/2027

6.00

Loan

6,7

Seminole Trail Portfolio

6.01

Property

Technology Pointe I & II

Patient First Corporation

88,535

78.9%

9/30/2026

Net 100 Ltd

9,576

8.5%

4/30/2032

6.02

Property

Westerre III

James A. Scott & Son, Inc.

25,905

34.0%

2/28/2030

RGN-Richmond III, LLC

13,017

17.1%

10/31/2026

6.03

Property

Rowe Plaza

EdgeMark Partners, Inc.

5,353

7.4%

6/30/2026

The Main Street Group, Ltd

5,078

7.0%

1/31/2024

6.04

Property

Liberty Plaza I

Atlantic Financial Group, LLC

5,836

7.3%

5/31/2025

Kasch Levitch McAleer & Assoc.

5,144

6.4%

8/31/2025

6.05

Property

Westerre IV

John F. Van Der Hyde & Assoc.

40,997

52.5%

11/30/2025

Community Group, Inc.

13,521

17.3%

5/31/2024

6.06

Property

Glen Forest

Fidelity National Title Insurance

18,607

23.2%

8/31/2024

The Hanover Insurance Company

12,155

15.1%

7/31/2027

6.07

Property

Innsbrook Commons

Tessellate, LLC

42,145

70.0%

6/30/2024

Herndon Law, P.C.

2,017

3.4%

2/28/2025

6.08

Property

Westgate II

Progressive Casualty Ins Co

20,049

33.3%

2/29/2024

Enterbridge Technologies, Inc.

7,595

12.6%

6/30/2024

6.09

Property

Commonwealth

Commonwealth Commercial Partners, LLC

20,724

47.0%

9/30/2023

Southern Trust Mortgage, LLC

6,201

14.1%

5/31/2025

6.10

Property

Suez

SUEZ Treatment Solutions

25,417

43.3%

8/31/2026

Centric Business Systems, Inc.

2,503

4.3%

12/31/2024

7.00

Loan

Shoppes at River Crossing

Belk

133,219

24.1%

10/14/2107

Dick's

50,000

9.0%

1/31/2025

8.00

Loan

15,16

Queen Kapiolani Hotel

NAP

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

9.01

Property

FedEx Ground - Cumberland

FedEx Ground

192,500

100.0%

9/30/2032

NAP

9.02

Property

Pick 'n Save - Watertown

Pick 'n Save

60,689

100.0%

12/31/2030

NAP

9.03

Property

BioLife Plasma Services L.P. - Irving

BioLife Plasma Services L.P.

10,122

100.0%

3/31/2037

NAP

9.04

Property

Food Lion - Elizabeth City

Food Lion

35,032

100.0%

10/2/2027

NAP

9.05

Property

Fresenius Medical Care - Fairhaven

Fresenius Medical Care

10,330

100.0%

11/30/2030

NAP

9.06

Property

CVS Pharmacy - New Cumberland

CVS Pharmacy

10,818

100.0%

1/31/2030

NAP

9.07

Property

Family Dollar - Chicago

Family Dollar

8,316

100.0%

3/31/2034

NAP

9.08

Property

Dollar General - Midland

Dollar General

10,896

100.0%

11/30/2031

NAP

9.09

Property

Dollar General - Sylacauga

Dollar General

10,610

100.0%

8/31/2037

NAP

9.10

Property

Dollar General - Baton Rouge

Dollar General

10,716

100.0%

9/30/2037

NAP

9.11

Property

Dollar General - Horizon City

Dollar General

10,640

100.0%

11/30/2037

NAP

9.12

Property

Dollar General - Ponchatoula

Dollar General

10,722

100.0%

4/30/2037

NAP

9.13

Property

Dollar General - Swartz Creek

Dollar General

10,677

100.0%

11/30/2037

NAP

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

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date⁽⁴⁾

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date⁽⁴⁾

9.14

Property

Dollar General - Gonzales

Dollar General

9,198

100.0%

7/31/2036

NAP

9.15

Property

Dollar General - Houston

Dollar General

9,065

100.0%

2/29/2028

NAP

9.16

Property

Family Dollar - Lafayette

Family Dollar

8,449

100.0%

3/31/2030

NAP

9.17

Property

Dollar General - Eagle Pass

Dollar General

9,184

100.0%

1/31/2030

NAP

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

10.01

Property

Giant Eagle - Columbus, OH

Giant Eagle

86,608

100.0%

7/31/2028

NAP

10.02

Property

Metro Market - Madison, WI

Metro Market

51,370

100.0%

1/31/2032

NAP

10.03

Property

Giant Food - Upper Marlboro, MD

Giant Food

60,951

100.0%

6/30/2028

NAP

10.04

Property

Unity Point Health - Moline, IL

Unity Point Health

40,412

100.0%

10/31/2032

NAP

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

BioLife Plasma Services L.P.

14,545

100.0%

10/31/2037

NAP

10.06

Property

CVS Pharmacy - San Jacinto, CA

CVS Pharmacy

13,364

100.0%

1/31/2033

NAP

10.07

Property

CVS Pharmacy - Glenville, NY

CVS Pharmacy

12,980

100.0%

1/31/2032

NAP

10.08

Property

Dollar General Market - Lompoc, CA

Dollar General Market

25,000

100.0%

2/28/2029

NAP

10.09

Property

CVS Pharmacy - Miamisburg, OH

CVS Pharmacy

9,908

100.0%

1/31/2028

NAP

10.10

Property

Tractor Supply Company - Berea, KY

Tractor Supply

19,097

100.0%

8/31/2036

NAP

10.11

Property

Family Dollar - North Chicago, IL

Family Dollar

8,320

100.0%

3/31/2033

NAP

10.12

Property

Family Dollar - Berwick, PA

Family Dollar

9,180

100.0%

9/30/2030

NAP

10.13

Property

Family Dollar - Williamsport, PA

Family Dollar

9,180

100.0%

3/31/2031

NAP

10.14

Property

Dollar Tree - San Antonio, TX

Dollar Tree

9,993

100.0%

1/31/2033

NAP

10.15

Property

AutoZone - Las Cruces, NM

AutoZone

6,840

100.0%

8/31/2034

NAP

10.16

Property

Dollar General - Salem, VA

Dollar General

9,268

100.0%

6/30/2029

NAP

11.00

Loan

McKesson Phase 2

McKesson Corporation

197,671

100.0%

10/31/2032

NAP

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

ShopRite

83,140

100.0%

6/30/2033 (74,223 SF); 5/31/2033 (8,917 SF)

NAP

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

BioLife Plasma Services L.P.

14,545

100.0%

7/31/2037

NAP

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

ShopRite

65,486

100.0%

5/31/2038

NAP

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

Giant Food Store

86,707

100.0%

2/5/2028

NAP

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

Hobby Lobby

52,514

100.0%

9/30/2032

NAP

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

CVS Pharmacy

10,195

100.0%

1/31/2028

NAP

12.07

Property

Inspira - Vineland (Landis), NJ

Inspira Health Network

6,100

100.0%

8/31/2030

NAP

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

Family Dollar

8,320

100.0%

6/30/2029

NAP

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

Dollar Tree

10,000

100.0%

2/28/2033

NAP

12.10

Property

Dollar General - Seneca (Bypass 123), SC

Dollar General

11,760

100.0%

7/31/2032

NAP

12.11

Property

Family Dollar - Jacksonville (103rd), FL

Family Dollar

8,320

100.0%

3/31/2030

NAP

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

Dollar Tree

9,973

100.0%

1/31/2033

NAP

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

Dollar Tree

11,325

100.0%

5/31/2032

NAP

12.14

Property

Dollar General - Cleveland (Georgetown), TN

Dollar General

9,026

100.0%

2/28/2029

NAP

12.15

Property

Dollar General - Canton (Navarre), OH

Dollar General

9,026

100.0%

8/31/2030

NAP

13.00

Loan

Smithsonian Libraries Research Annex

Smithsonian Institution

333,724

100.0%

9/30/2028

NAP

14.00

Loan

5,17

575 Broadway

Estee Lauder

64,122

36.3%

3/31/2025

Prada USA Corp.

30,079

17.0%

1/31/2035

15.00

Loan

1201 Third Avenue

Perkins Coie

296,843

26.3%

12/31/2026

WeWork

114,679

10.2%

6/30/2034

16.00

Loan

Essex Crossing

NYU Hospital Center

55,845

92.5%

1/31/2034

Wells Fargo Bank, N.A.

2,620

4.3%

10/31/2029

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

17.01

Property

Valley Center

NAP

17.02

Property

Clocktower Place

NAP

17.03

Property

Great Pond

NAP

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

18.01

Property

Hampton Inn Orlando - Airport - FL

NAP

18.02

Property

Hampton Inn Orlando - Universal - FL

NAP

19.00

Loan

Marnell Corporate Center V

The Whiting-Turner Contracting Company

12,061

10.9%

3/31/2029

Venue Management Systems, LLC

11,579

10.4%

4/30/2026

20.00

Loan

Heritage Shops at Millennium Park

LA Fitness

49,878

50.6%

11/30/2032

McDonald's

8,266

8.4%

12/31/2024

21.00

Loan

Hilton Garden Inn Blacksburg University

NAP

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

NAP

23.00

Loan

Thomaston Shopping Center

Home Depot (Ground Lease)

104,456

55.9%

1/31/2025

Dollar Tree

9,600

5.1%

4/30/2027

24.00

Loan

DRC Warehouse

DRC Industries, Inc.

75,469

100.0%

3/31/2036

NAP

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

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date⁽⁴⁾

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date⁽⁴⁾

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

1.01

Property

1700 Schuster Road

NAP

1.02

Property

101 Michelin Drive

NAP

1.03

Property

1525 West 2960 South

NAP

1.04

Property

5685 Raiders Road, Building B

NAP

1.05

Property

840 Complex Street Southwest

NAP

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

2.01

Property

Big Lots - Tremont, PA

NAP

2.02

Property

Big Lots - Durant, OK

NAP

2.03

Property

Badcock - LaGrange, GA

NAP

2.04

Property

Badcock - Mebane, NC

NAP

2.05

Property

Badcock - Mulberry, FL

NAP

2.06

Property

NAICO - Chandler, OK

NAP

2.07

Property

Save Mart Supermarkets - San Pablo, CA

NAP

2.08

Property

Nation Safe Driver - Boca Raton, FL

NAP

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

NAP

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

NAP

2.11

Property

Save Mart Supermarkets - Stockton, CA

NAP

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

NAP

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

NAP

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

NAP

2.15

Property

Save Mart Supermarkets - Ceres, CA

NAP

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

NAP

2.17

Property

Big Y - Milford, CT

NAP

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

NAP

2.19

Property

Save Mart Supermarkets - Tracy, CA

NAP

2.20

Property

Save Mart Supermarkets - Folsom, CA

NAP

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

NAP

2.22

Property

Save Mart Supermarkets - Napa, CA

NAP

2.23

Property

Badcock - Mulberry, FL (4)

NAP

2.24

Property

Save Mart Supermarkets - Chico, CA

NAP

2.25

Property

Save Mart Supermarkets - Salinas, CA

NAP

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

NAP

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

NAP

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

NAP

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

NAP

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

NAP

2.31

Property

Save Mart Supermarkets - Manteca, CA

NAP

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

NAP

2.33

Property

Save Mart Supermarkets - Lodi, CA

NAP

2.34

Property

Save Mart Supermarkets - Sparks, NV

NAP

2.35

Property

Save Mart Supermarkets - Carson City, NV

NAP

2.36

Property

Save Mart Supermarkets - Oakland, CA

NAP

2.37

Property

Save Mart Supermarkets - Coalinga, CA

NAP

2.38

Property

Save Mart Supermarkets - Marysville, CA

NAP

2.39

Property

Save Mart Supermarkets - Jackson, CA

NAP

2.40

Property

Badcock - Mulberry, FL (3)

NAP

2.41

Property

Badcock - Mulberry, FL (2)

NAP

2.42

Property

Badcock - Mulberry, FL (5)

NAP

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

3.01

Property

401-405 Colorado

Snap Inc.

18,739

9.1%

5/31/2033

Perkins Coie LLP

18,616

9.0%

11/30/2032

AllianceBernstein L.P.

18,169

8.8%

3.02

Property

1900 Market

Pennoni Associates Inc.

55,846

12.2%

3/31/2029

abrdn Inc.

50,482

11.0%

8/31/2034

Berkadia Commercial Mortgage LLC

18,262

4.0%

3.03

Property

The Bulletin Building

BDN SY Hospitality, LLC

13,163

4.7%

11/30/2031

Retail Variance

7,789

2.8%

12/31/2099

Brandywine Operating Partnership

6,884

2.4%

3.04

Property

Four Points Centre 3

NAP

3.05

Property

500 North Gulph

NAP

3.06

Property

Metroplex, PA

NAP

3.07

Property

933 First Avenue

NAP

4.00

Loan

5,12,13,14

Green Acres

SEARS

144,537

6.9%

10/31/2028

BJ's Wholesale Club

127,750

6.1%

1/31/2027

KOHL'S

116,392

5.6%

5.00

Loan

5,6,7

Orlando Office Portfolio

5.01

Property

390 North Orange

Wicker Smith O'Hara McCoy & Ford, PA

24,325

5.8%

9/30/2026

Alvarez Winthrop Thompson & Storey, PA

16,322

3.9%

5/31/2025

State Farm Mutual Auto Insurance Company

15,789

3.8%

5.02

Property

Citrus Center

The Citrus Club

28,405

11.0%

10/31/2024

Allen, Dyer, Doppelt, Milbrath & Gilchrist, PA

14,300

5.5%

5/31/2026

Colliers International

11,863

4.6%

5.03

Property

One Orlando Centre

Dewberry Engineers

24,584

6.9%

6/30/2027

CEMEX Construction Materials Florida

18,646

5.3%

3/31/2030

US Equity Advantage

18,307

5.2%

6.00

Loan

6,7

Seminole Trail Portfolio

6.01

Property

Technology Pointe I & II

DPR Construction, Inc.

8,305

7.4%

11/30/2025

Howmedica Osteonics Corp

5,814

5.2%

8/31/2023

NAP

6.02

Property

Westerre III

CSO, LLC

6,978

9.2%

9/30/2026

Dominion Capital Mortgage

6,046

7.9%

8/31/2024

Torsion Holdings, LLC

4,399

5.8%

6.03

Property

Rowe Plaza

Beaufort Rosemary

4,910

6.8%

6/15/2028

Great American Insurance Comp

4,631

6.4%

1/31/2026

John B. Levy & Company, Inc.

3,431

4.7%

6.04

Property

Liberty Plaza I

R. G. Brinkmann Company

3,632

4.5%

10/31/2026

Virginia Law Foundation

3,398

4.2%

4/30/2027

7-Eleven, Inc.

2,835

3.5%

6.05

Property

Westerre IV

VACO, LLC

6,800

8.7%

6/30/2026

Canon Solutions America, Inc.

4,543

5.8%

7/31/2024

McAngus, Goudelock & Courie

4,002

5.1%

6.06

Property

Glen Forest

Virginia Women's Center, Inc

8,094

10.1%

1/31/2025

Cantor, Stoneburner, Ford

7,140

8.9%

11/30/2024

Captech Ventures, Inc.

4,707

5.9%

6.07

Property

Innsbrook Commons

NAP

6.08

Property

Westgate II

Edelman Financial Engines, LLC

6,741

11.2%

7/31/2026

T-Mobile Northeast LLC

4,335

7.2%

10/31/2023

Thomas N. Innes, Inc.

3,976

6.6%

6.09

Property

Commonwealth

Lingerfelt Development, LLC

4,164

9.4%

9/30/2023

Viva Life, LLC

2,898

6.6%

1/31/2027

Signature Consultants, LLC

1,765

4.0%

6.10

Property

Suez

NAP

7.00

Loan

Shoppes at River Crossing

Barnes & Noble

29,314

5.3%

1/31/2024

Jo-ann Fabrics

20,331

3.7%

1/31/2026

H&M

18,500

3.3%

8.00

Loan

15,16

Queen Kapiolani Hotel

NAP

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

9.01

Property

FedEx Ground - Cumberland

NAP

9.02

Property

Pick 'n Save - Watertown

NAP

9.03

Property

BioLife Plasma Services L.P. - Irving

NAP

9.04

Property

Food Lion - Elizabeth City

NAP

9.05

Property

Fresenius Medical Care - Fairhaven

NAP

9.06

Property

CVS Pharmacy - New Cumberland

NAP

9.07

Property

Family Dollar - Chicago

NAP

9.08

Property

Dollar General - Midland

NAP

9.09

Property

Dollar General - Sylacauga

NAP

9.10

Property

Dollar General - Baton Rouge

NAP

9.11

Property

Dollar General - Horizon City

NAP

9.12

Property

Dollar General - Ponchatoula

NAP

9.13

Property

Dollar General - Swartz Creek

NAP

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

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date⁽⁴⁾

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date⁽⁴⁾

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

9.14

Property

Dollar General - Gonzales

NAP

9.15

Property

Dollar General - Houston

NAP

9.16

Property

Family Dollar - Lafayette

NAP

9.17

Property

Dollar General - Eagle Pass

NAP

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

10.01

Property

Giant Eagle - Columbus, OH

NAP

10.02

Property

Metro Market - Madison, WI

NAP

10.03

Property

Giant Food - Upper Marlboro, MD

NAP

10.04

Property

Unity Point Health - Moline, IL

NAP

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

NAP

10.06

Property

CVS Pharmacy - San Jacinto, CA

NAP

10.07

Property

CVS Pharmacy - Glenville, NY

NAP

10.08

Property

Dollar General Market - Lompoc, CA

NAP

10.09

Property

CVS Pharmacy - Miamisburg, OH

NAP

10.10

Property

Tractor Supply Company - Berea, KY

NAP

10.11

Property

Family Dollar - North Chicago, IL

NAP

10.12

Property

Family Dollar - Berwick, PA

NAP

10.13

Property

Family Dollar - Williamsport, PA

NAP

10.14

Property

Dollar Tree - San Antonio, TX

NAP

10.15

Property

AutoZone - Las Cruces, NM

NAP

10.16

Property

Dollar General - Salem, VA

NAP

11.00

Loan

McKesson Phase 2

NAP

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

NAP

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

NAP

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

NAP

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

NAP

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

NAP

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

NAP

12.07

Property

Inspira - Vineland (Landis), NJ

NAP

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

NAP

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

NAP

12.10

Property

Dollar General - Seneca (Bypass 123), SC

NAP

12.11

Property

Family Dollar - Jacksonville (103rd), FL

NAP

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

NAP

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

NAP

12.14

Property

Dollar General - Cleveland (Georgetown), TN

NAP

12.15

Property

Dollar General - Canton (Navarre), OH

NAP

13.00

Loan

Smithsonian Libraries Research Annex

NAP

14.00

Loan

5,17

575 Broadway

Valor Management LLC

12,990

7.4%

8/31/2033

Union Editorial NY, LLC

11,500

6.5%

5/31/2023

H&M

11,049

6.3%

15.00

Loan

1201 Third Avenue

Kimley-Horn

46,058

4.1%

12/31/2034

Accolade, Inc.

45,083

4.0%

3/31/2030

Hargis Engineering

44,609

3.9%

16.00

Loan

Essex Crossing

Hilltop NYC Bicycles

1,900

3.1%

9/30/2029

NAP

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

17.01

Property

Valley Center

NAP

17.02

Property

Clocktower Place

NAP

17.03

Property

Great Pond

NAP

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

18.01

Property

Hampton Inn Orlando - Airport - FL

NAP

18.02

Property

Hampton Inn Orlando - Universal - FL

NAP

19.00

Loan

Marnell Corporate Center V

Legalmatch.com

11,242

10.1%

7/31/2027

Live Nation Worldwide, Inc.

11,102

10.0%

4/30/2027

Las Vegas Global Economic Alliance

8,429

7.6%

20.00

Loan

Heritage Shops at Millennium Park

Loft

6,500

6.6%

7/31/2024

Fifth Third Bank

3,430

3.5%

11/30/2025

T-Mobile

3,210

3.3%

21.00

Loan

Hilton Garden Inn Blacksburg University

NAP

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

NAP

23.00

Loan

Thomaston Shopping Center

PetSense/Tractor Supply

6,000

3.2%

10/31/2027

Hibbett Sporting Goods, Inc.

5,000

2.7%

1/31/2027

Shoe Show

4,000

2.1%

24.00

Loan

DRC Warehouse

NAP

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

Fifth Largest Tenant Lease Expiration Date⁽⁴⁾

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

Springing

1.01

Property

1700 Schuster Road

NAP

2/9/2023

NAP

2/9/2023

2/7/2023

Yes - A

Fee

NAP

1.02

Property

101 Michelin Drive

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

1.03

Property

1525 West 2960 South

NAP

2/9/2023

NAP

2/9/2023

2/8/2023

Fee

NAP

1.04

Property

5685 Raiders Road, Building B

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

1.05

Property

840 Complex Street Southwest

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

Springing

2.01

Property

Big Lots - Tremont, PA

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.02

Property

Big Lots - Durant, OK

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.03

Property

Badcock - LaGrange, GA

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.04

Property

Badcock - Mebane, NC

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.05

Property

Badcock - Mulberry, FL

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.06

Property

NAICO - Chandler, OK

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.07

Property

Save Mart Supermarkets - San Pablo, CA

NAP

1/4/2023

NAP

1/3/2023

19%

Fee

NAP

2.08

Property

Nation Safe Driver - Boca Raton, FL

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

NAP

1/4/2023

NAP

1/5/2023

Fee

NAP

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

NAP

1/4/2023

NAP

1/3/2023

14%

Fee

NAP

2.11

Property

Save Mart Supermarkets - Stockton, CA

NAP

1/5/2023

NAP

1/6/2023

1/3/2023

Fee

NAP

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

NAP

1/4/2023

NAP

1/6/2023

1/3/2023

Fee

NAP

2.15

Property

Save Mart Supermarkets - Ceres, CA

NAP

1/6/2023

NAP

1/6/2023

1/5/2023

Fee

NAP

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.17

Property

Big Y - Milford, CT

NAP

1/6/2023

NAP

1/5/2023

NAP

Fee

NAP

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

NAP

1/4/2023

NAP

1/3/2023

1/4/2023

11%

Fee

NAP

2.19

Property

Save Mart Supermarkets - Tracy, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.20

Property

Save Mart Supermarkets - Folsom, CA

NAP

1/4/2023

NAP

1/3/2023

1/4/2023

Fee

NAP

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

NAP

1/27/2023

NAP

1/25/2023

15%

Leasehold

12/31/2064

2, 10-year

615,850

2.22

Property

Save Mart Supermarkets - Napa, CA

NAP

1/4/2023

NAP

1/3/2023

28%

Fee

NAP

2.23

Property

Badcock - Mulberry, FL (4)

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.24

Property

Save Mart Supermarkets - Chico, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.25

Property

Save Mart Supermarkets - Salinas, CA

NAP

1/4/2023

NAP

1/5/2023

14%

Fee

NAP

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

NAP

1/4/2023

NAP

1/3/2023

1/4/2023

Fee

NAP

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

NAP

1/4/2023

NAP

1/3/2023

1/2/2023

Fee

NAP

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

NAP

1/4/2023

NAP

1/3/2023

12%

Fee

NAP

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.31

Property

Save Mart Supermarkets - Manteca, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

NAP

1/4/2023

NAP

1/6/2023

1/4/2023

Fee

NAP

2.33

Property

Save Mart Supermarkets - Lodi, CA

NAP

1/4/2023

NAP

1/3/2023

1/4/2023

Fee

NAP

2.34

Property

Save Mart Supermarkets - Sparks, NV

NAP

1/4/2023

NAP

1/3/2023

10%

Fee

NAP

2.35

Property

Save Mart Supermarkets - Carson City, NV

NAP

1/4/2023

NAP

1/3/2023

13%

Fee

NAP

2.36

Property

Save Mart Supermarkets - Oakland, CA

NAP

1/4/2023

NAP

1/3/2023

27%

Fee

NAP

2.37

Property

Save Mart Supermarkets - Coalinga, CA

NAP

1/4/2023

NAP

1/3/2023

10%

Fee

NAP

2.38

Property

Save Mart Supermarkets - Marysville, CA

NAP

1/4/2023

NAP

1/3/2023

10%

Fee

NAP

2.39

Property

Save Mart Supermarkets - Jackson, CA

NAP

1/4/2023

NAP

1/3/2023

Fee

NAP

2.40

Property

Badcock - Mulberry, FL (3)

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.41

Property

Badcock - Mulberry, FL (2)

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

2.42

Property

Badcock - Mulberry, FL (5)

NAP

1/4/2023

NAP

1/3/2023

NAP

Fee

NAP

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

Springing

3.01

Property

401-405 Colorado

9/30/2031

11/8/2022

NAP

11/8/2022

NAP

Leasehold

12/31/2084

1, 25-year

328,740

Yes

3.02

Property

1900 Market

5/31/2030

11/15/2022

NAP

11/8/2022

NAP

Fee

NAP

3.03

Property

The Bulletin Building

4/30/2028

11/8/2022

NAP

11/8/2022

NAP

Leasehold

10/12/2116

NAP

Ground rent prepaid

3.04

Property

Four Points Centre 3

NAP

11/9/2022

NAP

11/8/2022

NAP

Fee

NAP

3.05

Property

500 North Gulph

NAP

11/9/2022

NAP

11/8/2022

NAP

Fee

NAP

3.06

Property

Metroplex, PA

NAP

11/14/2022

NAP

11/8/2022

NAP

Fee

NAP

3.07

Property

933 First Avenue

NAP

11/9/2022

NAP

11/8/2022

NAP

Fee

NAP

4.00

Loan

5,12,13,14

Green Acres

1/31/2031

12/20/2022

NAP

12/20/2022

NAP

Yes - AE

Fee/Leasehold

8/12/2026

2, 6-year

1,080,000

Yes

Springing

5.00

Loan

5,6,7

Orlando Office Portfolio

613,008

306,504

Springing

5.01

Property

390 North Orange

9/30/2025

10/21/2022

NAP

10/24/2022

NAP

Fee

NAP

5.02

Property

Citrus Center

9/30/2023

10/21/2022

NAP

10/24/2022

NAP

Fee

NAP

5.03

Property

One Orlando Centre

9/30/2029

10/21/2022

NAP

10/24/2022

NAP

Fee

NAP

6.00

Loan

6,7

Seminole Trail Portfolio

133,674

66,837

9,337

6.01

Property

Technology Pointe I & II

NAP

9/13/2022

NAP

9/13/2022

NAP

Fee

NAP

6.02

Property

Westerre III

9/30/2025

9/13/2022

NAP

9/12/2022

NAP

Fee

NAP

6.03

Property

Rowe Plaza

9/30/2024

9/13/2022

NAP

9/12/2022

NAP

Fee

NAP

6.04

Property

Liberty Plaza I

10/31/2025

9/13/2022

NAP

9/9/2022

NAP

Fee

NAP

6.05

Property

Westerre IV

5/31/2025

9/13/2022

NAP

9/9/2022

NAP

Fee

NAP

6.06

Property

Glen Forest

6/30/2025

9/13/2022

NAP

9/9/2022

NAP

Fee

NAP

6.07

Property

Innsbrook Commons

NAP

9/13/2022

NAP

9/9/2022

NAP

Fee

NAP

6.08

Property

Westgate II

1/31/2024

9/13/2022

NAP

9/12/2022

NAP

Fee

NAP

6.09

Property

Commonwealth

4/30/2023

9/13/2022

NAP

9/9/2022

NAP

Fee

NAP

6.10

Property

Suez

NAP

9/13/2022

NAP

9/12/2022

NAP

Fee

NAP

7.00

Loan

Shoppes at River Crossing

1/31/2027

1/6/2023

NAP

1/5/2023

NAP

Fee

NAP

Springing

8.00

Loan

15,16

Queen Kapiolani Hotel

NAP

6/2/2022

NAP

6/1/2022

NAP

Leasehold

12/31/2081

None

1,046,092

Yes

154,206

77,103

142,928

35,732

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

52,969

Springing

9.01

Property

FedEx Ground - Cumberland

NAP

3/9/2023

NAP

3/9/2023

NAP

Fee

NAP

9.02

Property

Pick 'n Save - Watertown

NAP

12/29/2022

NAP

12/29/2022

NAP

Fee

NAP

9.03

Property

BioLife Plasma Services L.P. - Irving

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

9.04

Property

Food Lion - Elizabeth City

NAP

9/29/2022

12/6/2022

9/29/2022

NAP

Fee

NAP

9.05

Property

Fresenius Medical Care - Fairhaven

NAP

1/13/2023

NAP

1/13/2023

NAP

Fee

NAP

9.06

Property

CVS Pharmacy - New Cumberland

NAP

1/10/2023

NAP

1/10/2023

NAP

Fee

NAP

9.07

Property

Family Dollar - Chicago

NAP

1/5/2023

2/17/2023

1/5/2023

NAP

Fee

NAP

9.08

Property

Dollar General - Midland

NAP

2/8/2023

NAP

2/8/2023

NAP

Fee

NAP

9.09

Property

Dollar General - Sylacauga

NAP

3/1/2023

NAP

2/16/2023

NAP

Fee

NAP

9.10

Property

Dollar General - Baton Rouge

NAP

2/22/2023

NAP

2/22/2023

NAP

Fee

NAP

9.11

Property

Dollar General - Horizon City

NAP

1/11/2023

NAP

1/11/2023

NAP

Fee

NAP

9.12

Property

Dollar General - Ponchatoula

NAP

2/22/2023

NAP

2/22/2023

NAP

Fee

NAP

9.13

Property

Dollar General - Swartz Creek

NAP

3/2/2023

NAP

3/2/2023

NAP

Fee

NAP

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

Fifth Largest Tenant Lease Expiration Date⁽⁴⁾

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

9.14

Property

Dollar General - Gonzales

NAP

2/22/2023

NAP

2/22/2023

NAP

Yes - A

Fee

NAP

9.15

Property

Dollar General - Houston

NAP

12/19/2022

NAP

12/22/2022

NAP

Fee

NAP

9.16

Property

Family Dollar - Lafayette

NAP

1/23/2023

NAP

1/23/2023

NAP

Yes - AE

Fee

NAP

9.17

Property

Dollar General - Eagle Pass

NAP

2/2/2023

NAP

2/2/2023

NAP

Fee

NAP

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

234,015

67,428

Springing

10.01

Property

Giant Eagle - Columbus, OH

NAP

9/1/2022

NAP

9/1/2022

NAP

Fee

NAP

10.02

Property

Metro Market - Madison, WI

NAP

11/16/2022

12/19/2022

11/16/2022

NAP

Fee

NAP

10.03

Property

Giant Food - Upper Marlboro, MD

NAP

11/30/2022

NAP

11/23/2022

NAP

Fee

NAP

10.04

Property

Unity Point Health - Moline, IL

NAP

12/28/2022

NAP

12/28/2022

NAP

Fee

NAP

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

NAP

12/14/2022

NAP

12/14/2022

NAP

Fee

NAP

10.06

Property

CVS Pharmacy - San Jacinto, CA

NAP

12/15/2022

NAP

12/14/2022

12/15/2022

12%

Fee

NAP

10.07

Property

CVS Pharmacy - Glenville, NY

NAP

1/9/2023

NAP

1/5/2023

NAP

Fee

NAP

10.08

Property

Dollar General Market - Lompoc, CA

NAP

11/4/2022

12/28/2022

11/4/2022

14%

Fee

NAP

10.09

Property

CVS Pharmacy - Miamisburg, OH

NAP

12/1/2022

NAP

11/22/2022

NAP

Fee

NAP

10.10

Property

Tractor Supply Company - Berea, KY

NAP

1/10/2023

NAP

1/10/2023

NAP

Fee

NAP

10.11

Property

Family Dollar - North Chicago, IL

NAP

1/5/2023

NAP

1/5/2023

NAP

Fee

NAP

10.12

Property

Family Dollar - Berwick, PA

NAP

12/23/2022

NAP

12/23/2022

NAP

Fee

NAP

10.13

Property

Family Dollar - Williamsport, PA

NAP

12/23/2022

NAP

12/23/2022

NAP

Fee

NAP

10.14

Property

Dollar Tree - San Antonio, TX

NAP

9/20/2022

NAP

12/14/2022

NAP

Fee

NAP

10.15

Property

AutoZone - Las Cruces, NM

NAP

1/11/2023

NAP

1/11/2023

NAP

Fee

NAP

10.16

Property

Dollar General - Salem, VA

NAP

11/14/2022

NAP

11/14/2022

NAP

Fee

NAP

11.00

Loan

McKesson Phase 2

NAP

10/13/2022

NAP

10/14/2022

NAP

Fee

NAP

Springing

21,268

10,634

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

167,911

72,603

Springing

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

NAP

10/20/2022

NAP

9/13/2022

NAP

Fee

NAP

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

NAP

8/4/2022

NAP

8/4/2022

NAP

Fee

NAP

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

NAP

9/12/2022

NAP

9/12/2022

NAP

Fee

NAP

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

NAP

9/21/2022

NAP

9/27/2022

NAP

Fee

NAP

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

NAP

9/27/2022

NAP

9/27/2022

NAP

Fee

NAP

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

NAP

9/26/2022

NAP

9/26/2022

NAP

Fee

NAP

12.07

Property

Inspira - Vineland (Landis), NJ

NAP

10/20/2022

NAP

9/13/2022

NAP

Fee

NAP

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

NAP

7/8/2022

NAP

7/8/2022

NAP

Fee

NAP

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

NAP

7/1/2022

NAP

7/5/2022

NAP

Fee

NAP

12.10

Property

Dollar General - Seneca (Bypass 123), SC

NAP

9/19/2022

NAP

9/19/2022

NAP

Fee

NAP

12.11

Property

Family Dollar - Jacksonville (103rd), FL

NAP

11/3/2022

NAP

11/3/2022

NAP

Fee

NAP

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

NAP

9/22/2022

NAP

9/28/2022

NAP

Fee

NAP

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

NAP

11/28/2022

NAP

11/9/2022

NAP

Fee

NAP

12.14

Property

Dollar General - Cleveland (Georgetown), TN

NAP

9/2/2022

NAP

9/2/2022

NAP

Fee

NAP

12.15

Property

Dollar General - Canton (Navarre), OH

NAP

9/19/2022

NAP

9/19/2022

NAP

Fee

NAP

13.00

Loan

Smithsonian Libraries Research Annex

NAP

1/27/2023

NAP

12/30/2022

NAP

Fee

NAP

516,734

73,820

9,401

9,407

14.00

Loan

5,17

575 Broadway

1/31/2030

9/14/2022

NAP

9/14/2022

NAP

Leasehold

6/30/2060

None

5,089,118

Yes

276,774

62,040

20,680

15.00

Loan

1201 Third Avenue

12/31/2024

12/8/2022

NAP

12/8/2022

14%

Fee

NAP

Springing

16.00

Loan

Essex Crossing

NAP

11/7/2022

NAP

11/7/2022

NAP

Fee

NAP

27,420

Springing

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

Springing

17.01

Property

Valley Center

NAP

1/5/2023

NAP

1/5/2023

NAP

Fee

NAP

17.02

Property

Clocktower Place

NAP

1/5/2023

NAP

1/5/2023

NAP

Fee

NAP

17.03

Property

Great Pond

NAP

1/5/2023

NAP

1/5/2023

NAP

Fee

NAP

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

112,695

37,566

126,071

12,607

18.01

Property

Hampton Inn Orlando - Airport - FL

NAP

11/23/2022

NAP

11/23/2022

NAP

Fee

NAP

18.02

Property

Hampton Inn Orlando - Universal - FL

NAP

11/23/2022

NAP

11/23/2022

NAP

Fee

NAP

19.00

Loan

Marnell Corporate Center V

10/31/2026

10/18/2022

NAP

10/18/2022

NAP

Fee

NAP

22,474

22,475

8,242

4,123

20.00

Loan

Heritage Shops at Millennium Park

1/31/2029

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

108,753

31,383

2,615

21.00

Loan

Hilton Garden Inn Blacksburg University

NAP

10/5/2022

NAP

9/28/2022

NAP

Leasehold

12/31/2048

5, 5-year

99,470

Yes

17,910

8,956

Springing

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

NAP

12/12/2022

NAP

10/28/2022

11/15/2022

Fee

NAP

16,345

12,739

23.00

Loan

Thomaston Shopping Center

6/30/2024

2/16/2023

NAP

2/16/2023

NAP

Fee

NAP

29,884

4,981

10,007

2,502

24.00

Loan

DRC Warehouse

NAP

8/25/2022

NAP

8/2/2022

NAP

Fee

NAP

Springing

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	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	0	32,928	790,268	0	Springing	0	0	0	0	227,688	6,147,412	0
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	0	0	0	0	0	0	0	0	0	27,550	0	Springing
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	0	Springing	0	0	Springing	0	0	0	0	165,113	26,113,792	Springing
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	0	Springing	619,992	4,068,135	0	0	0	0	0	0	743,644	Springing
5.00	Loan	5,6,7	3	Orlando Office Portfolio	0	21,453	772,320	5,500,000	128,720	0	0	0	0	0	3,709,360	0
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	0	12,052	289,241	1,400,000	Springing	1,400,000	0	0	0	194,094	607,019	0
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	0	Springing	276,398	0	Springing	1,105,590	0	0	0	0	2,326,174	0
8.00	Loan	15,16	1	Queen Kapiolani Hotel	0	22,189	0	0	0	0	0	0	0	0	315,026	Springing
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	0	Springing	0	500,000	Springing	0	0	0	0	77,868	10,000	0
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
9.14	Property		1	Dollar General - Gonzales
9.15	Property		1	Dollar General - Houston
9.16	Property		1	Family Dollar - Lafayette
9.17	Property		1	Dollar General - Eagle Pass
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	338,018	Springing	0	500,000	Springing	0	0	0	0	602,364	0	0
10.01	Property		1	Giant Eagle - Columbus, OH
10.02	Property		1	Metro Market - Madison, WI
10.03	Property		1	Giant Food - Upper Marlboro, MD
10.04	Property		1	Unity Point Health - Moline, IL
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX
10.06	Property		1	CVS Pharmacy - San Jacinto, CA
10.07	Property		1	CVS Pharmacy - Glenville, NY
10.08	Property		1	Dollar General Market - Lompoc, CA
10.09	Property		1	CVS Pharmacy - Miamisburg, OH
10.10	Property		1	Tractor Supply Company - Berea, KY
10.11	Property		1	Family Dollar - North Chicago, IL
10.12	Property		1	Family Dollar - Berwick, PA
10.13	Property		1	Family Dollar - Williamsport, PA
10.14	Property		1	Dollar Tree - San Antonio, TX
10.15	Property		1	AutoZone - Las Cruces, NM
10.16	Property		1	Dollar General - Salem, VA
11.00	Loan	5	1	McKesson Phase 2	0	Springing	0	0	Springing	0	0	0	0	0	0	0
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	918,000	Springing	0	500,000	Springing	0	0	0	0	79,785	199,920	0
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL
12.07	Property		1	Inspira - Vineland (Landis), NJ
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN
12.15	Property		1	Dollar General - Canton (Navarre), OH
13.00	Loan		1	Smithsonian Libraries Research Annex	0	4,172	0	0	0	0	0	0	0	5,000	250,000	0
14.00	Loan	5,17	1	575 Broadway	0	2,944	0	0	36,802	0	0	0	0	0	4,655,585	Springing
15.00	Loan	5	1	1201 Third Avenue	0	0	0	0	0	0	0	0	0	0	21,322,779	0
16.00	Loan	5	1	Essex Crossing	0	755	9,055	0	1,632	250,000	0	0	0	0	15,000	Springing
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	0	0	0	0	0	0	0	0	0	422,863	0	0
17.01	Property		1	Valley Center
17.02	Property		1	Clocktower Place
17.03	Property		1	Great Pond
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	0	37,713	1,357,668	0	0	0	0	0	0	0	1,700,000	0
18.01	Property		1	Hampton Inn Orlando - Airport - FL
18.02	Property		1	Hampton Inn Orlando - Universal - FL
19.00	Loan		1	Marnell Corporate Center V	150,000	1,850	0	1,000,000	4,624	0	0	0	0	0	286,305	0
20.00	Loan		1	Heritage Shops at Millennium Park	0	1,468	0	500,000	Springing	500,000	0	0	0	0	25,781	0
21.00	Loan		1	Hilton Garden Inn Blacksburg University	0	16,114	0	0	0	0	0	0	0	0	511,250	Monthly Deposits of $100,000.00 beginning on 4/11/2026 and continuing on each Monthly Payment Date thereafter.
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	0	9,291	0	0	0	0	0	0	0	78,732	51,000	Springing
23.00	Loan	6	1	Thomaston Shopping Center	0	8,723	0	0	6,655	250,000	0	0	0	199,250	150,000	0
24.00	Loan		1	DRC Warehouse	0	Springing	0	0	Springing	0	0	0	0	0	0	0

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	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	Cash Collateral Reserve	0	0	NAP	Hard
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	Save Mart LOC Reserve	0	0	NAP	Hard
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	Outstanding TI/LC Obligations Reserve ($12,652,162.58; $9,900,000 LOC; $1,139,869.45 LOC), Outstanding Gap Rent Obligations Reserve ($1,376,789.42), Outstanding Free Rent Obligations Reserve ($1,044,971); Ground Rent Reserve (Springing)	0	0	NAP	Hard
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	Gap Rent Reserve ($743,644); Rollover Reserve (Springing)	2,094,342	0	NAP	Hard
5.00	Loan	5,6,7	3	Orlando Office Portfolio	Rent Concession Reserve ($893,664); Existing TI/LC Reserve ($2,815,696)	0	0	NAP	Hard
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	Outstanding Tenant Allowance Funds	0	0	NAP	Hard
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	Anchor Tenant Funds (Springing); TI Reserve Funds ($2,190,500); Gap Rent Reserve Funds ($135,674)	0	0	NAP	Hard
8.00	Loan	15,16	1	Queen Kapiolani Hotel	Ground Rent Reserve (Springing); F&B Percentage Rent Credit Reserve ($315,026)	0	0	NAP	Hard
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	Unfunded Obligations Reserve	0	0	NAP	Hard
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type
9.14	Property		1	Dollar General - Gonzales
9.15	Property		1	Dollar General - Houston
9.16	Property		1	Family Dollar - Lafayette
9.17	Property		1	Dollar General - Eagle Pass
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	NAP	0	0	NAP	Hard
10.01	Property		1	Giant Eagle - Columbus, OH
10.02	Property		1	Metro Market - Madison, WI
10.03	Property		1	Giant Food - Upper Marlboro, MD
10.04	Property		1	Unity Point Health - Moline, IL
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX
10.06	Property		1	CVS Pharmacy - San Jacinto, CA
10.07	Property		1	CVS Pharmacy - Glenville, NY
10.08	Property		1	Dollar General Market - Lompoc, CA
10.09	Property		1	CVS Pharmacy - Miamisburg, OH
10.10	Property		1	Tractor Supply Company - Berea, KY
10.11	Property		1	Family Dollar - North Chicago, IL
10.12	Property		1	Family Dollar - Berwick, PA
10.13	Property		1	Family Dollar - Williamsport, PA
10.14	Property		1	Dollar Tree - San Antonio, TX
10.15	Property		1	AutoZone - Las Cruces, NM
10.16	Property		1	Dollar General - Salem, VA
11.00	Loan	5	1	McKesson Phase 2	NAP	0	0	NAP	Hard
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	Environmental Reserve	0	0	NAP	Hard
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL
12.07	Property		1	Inspira - Vineland (Landis), NJ
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN
12.15	Property		1	Dollar General - Canton (Navarre), OH
13.00	Loan		1	Smithsonian Libraries Research Annex	Exisiting TI/LC Reserve	0	0	NAP	Hard
14.00	Loan	5,17	1	575 Broadway	Unfunded Obligations Reserve (Upfront: $4,231,492), Ground Rent Reserve (Upfront: $424,093; Monthly: Springing), Façade Work Reserve (Monthly: Springing)	0	0	NAP	Hard
15.00	Loan	5	1	1201 Third Avenue	Upfront Rollover Deposit ($17,567,429.00); Free Rent ($3,755,350.00)	0	0	NAP	Hard
16.00	Loan	5	1	Essex Crossing	Common Charge Reserve	0	0	NAP	Hard
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	NAP	0	0	NAP	Hard
17.01	Property		1	Valley Center
17.02	Property		1	Clocktower Place
17.03	Property		1	Great Pond
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	PIP Reserve	0	0	NAP	Springing
18.01	Property		1	Hampton Inn Orlando - Airport - FL
18.02	Property		1	Hampton Inn Orlando - Universal - FL
19.00	Loan		1	Marnell Corporate Center V	Rent Concession Reserve ($88,579.35); Existing TI/LC Obligations Reserve ($79,619.50); Gap Rent Reserve ($118,105.80)	0	0	NAP	Soft
20.00	Loan		1	Heritage Shops at Millennium Park	Unfunded Obligations Reserve	0	0	NAP	Hard
21.00	Loan		1	Hilton Garden Inn Blacksburg University	PIP Reserve Funds	0	0	NAP	Hard
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	PIP Reserve ($37,500); Seasonality Reserve (Springing); Rent Concession Reserve ($13,500)	0	0	NAP	Hard
23.00	Loan	6	1	Thomaston Shopping Center	Structural Repair Reserve	0	0	NAP	Hard
24.00	Loan		1	DRC Warehouse	NAP	0	0	NAP	Springing

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	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)	Pari Passu (Y/N)	Pari Passu in Trust Controlling (Y/N)	Trust Pari Passu Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	Springing	Yes	Yes	Yes	Yes	100,000,000	57,000,000	371,977.12	1,024,568.56	NAP	NAP	157,000,000	1,024,568.56	56.7%	1.54
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	In Place	Yes	No	Yes	No	97,500,000	242,500,000	1,257,615.11	1,763,254.17	85,000,000	6.13800%	425,000,000	2,204,067.71	40.4%	2.16
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	Springing	Yes	No	Yes	No	81,249,999	163,750,001	812,827.33	1,216,138.60	NAP	NAP	245,000,000	1,216,138.60	39.7%	2.80
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	Springing	Yes	Yes	Yes	NAP	70,000,000	300,000,000	1,495,232.63	1,844,120.25	NAP	NAP	370,000,000	1,844,120.25	54.5%	2.10
5.00	Loan	5,6,7	3	Orlando Office Portfolio	In Place	Yes	No	Yes	No	70,000,000	65,000,000	373,943.34	776,651.56	NAP	NAP	135,000,000	776,652	56.7%	1.42
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	Springing	Yes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	Springing	Yes	Yes	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan	15,16	1	Queen Kapiolani Hotel	Springing	Yes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	Springing	Yes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

9.14

Property

Dollar General - Gonzales

9.15

Property

Dollar General - Houston

9.16

Property

Family Dollar - Lafayette

9.17

Property

Dollar General - Eagle Pass

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

Springing

Yes

NAP

10.01

Property

Giant Eagle - Columbus, OH

10.02

Property

Metro Market - Madison, WI

10.03

Property

Giant Food - Upper Marlboro, MD

10.04

Property

Unity Point Health - Moline, IL

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

10.06

Property

CVS Pharmacy - San Jacinto, CA

10.07

Property

CVS Pharmacy - Glenville, NY

10.08

Property

Dollar General Market - Lompoc, CA

10.09

Property

CVS Pharmacy - Miamisburg, OH

10.10

Property

Tractor Supply Company - Berea, KY

10.11

Property

Family Dollar - North Chicago, IL

10.12

Property

Family Dollar - Berwick, PA

10.13

Property

Family Dollar - Williamsport, PA

10.14

Property

Dollar Tree - San Antonio, TX

10.15

Property

AutoZone - Las Cruces, NM

10.16

Property

Dollar General - Salem, VA

11.00

Loan

McKesson Phase 2

In Place

Yes

NAP

46,700,000

30,000,000

130,284.73

333,094.61

NAP

76,700,000

333,095

63.9%

1.94

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

Springing

Yes

NAP

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

12.07

Property

Inspira - Vineland (Landis), NJ

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

12.10

Property

Dollar General - Seneca (Bypass 123), SC

12.11

Property

Family Dollar - Jacksonville (103rd), FL

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

12.14

Property

Dollar General - Cleveland (Georgetown), TN

12.15

Property

Dollar General - Canton (Navarre), OH

13.00

Loan

Smithsonian Libraries Research Annex

In Place

Yes

NAP

14.00

Loan

5,17

575 Broadway

Springing

Yes

34,846,068

91,993,620

682,226.94

940,646.23

NAP

126,839,689

940,646

59.0%

1.38

15.00

Loan

1201 Third Avenue

Springing

Yes

30,000,000

140,000,000

660,633.10

802,197.34

NAP

170,000,000

802,197

30.5%

2.76

16.00

Loan

Essex Crossing

In Place

Yes

NAP

25,000,000

15,690,000

91,072.82

236,185.67

NAP

40,690,000

236,186

65.0%

1.32

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

In Place

NAP

17.01

Property

Valley Center

17.02

Property

Clocktower Place

17.03

Property

Great Pond

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

Springing

Yes

NAP

18.01

Property

Hampton Inn Orlando - Airport - FL

18.02

Property

Hampton Inn Orlando - Universal - FL

19.00

Loan

Marnell Corporate Center V

Springing

Yes

NAP

20.00

Loan

Heritage Shops at Millennium Park

Springing

Yes

NAP

21.00

Loan

Hilton Garden Inn Blacksburg University

Springing

Yes

NAP

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

Springing

Yes

NAP

23.00

Loan

Thomaston Shopping Center

Springing

Yes

NAP

24.00

Loan

DRC Warehouse

Springing

Yes

NAP

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	Whole Loan Underwritten NOI Debt Yield (%)	Mezzanine Debt Cut-off Date Balance($)	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)	Total Debt Monthly Debt Service ($)	Total Debt Cut-off Date LTV Ratio (%)	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type	Sponsor
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	13.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Samuel Bert Malouf
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	14.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Blue Owl Capital, Inc. and Oak Street Real Estate Capital, LLC
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	18.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Brandywine Operating Partnership, L.P.
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	13.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	The Macerich Partnership, L.P.
5.00	Loan	5,6,7	3	Orlando Office Portfolio	10.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Southwest Value Partners Fund XVIII LP
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Richard Bruce Hewitt and Mary Cynthia Hewitt
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Brookfield Properties Retail Holding LLC
8.00	Loan	15,16	1	Queen Kapiolani Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	Financial Partners Group Co., Ltd.
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP	ExchangeRight Real Estate, LLC
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Sponsor

9.14

Property

Dollar General - Gonzales

9.15

Property

Dollar General - Houston

9.16

Property

Family Dollar - Lafayette

9.17

Property

Dollar General - Eagle Pass

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

NAP

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

10.01

Property

Giant Eagle - Columbus, OH

10.02

Property

Metro Market - Madison, WI

10.03

Property

Giant Food - Upper Marlboro, MD

10.04

Property

Unity Point Health - Moline, IL

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

10.06

Property

CVS Pharmacy - San Jacinto, CA

10.07

Property

CVS Pharmacy - Glenville, NY

10.08

Property

Dollar General Market - Lompoc, CA

10.09

Property

CVS Pharmacy - Miamisburg, OH

10.10

Property

Tractor Supply Company - Berea, KY

10.11

Property

Family Dollar - North Chicago, IL

10.12

Property

Family Dollar - Berwick, PA

10.13

Property

Family Dollar - Williamsport, PA

10.14

Property

Dollar Tree - San Antonio, TX

10.15

Property

AutoZone - Las Cruces, NM

10.16

Property

Dollar General - Salem, VA

11.00

Loan

McKesson Phase 2

10.1%

NAP

Golden Eagle Group Inc.

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

NAP

David Fisher, Joshua Ungerecht and Warren Thomas

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

12.07

Property

Inspira - Vineland (Landis), NJ

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

12.10

Property

Dollar General - Seneca (Bypass 123), SC

12.11

Property

Family Dollar - Jacksonville (103rd), FL

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

12.14

Property

Dollar General - Cleveland (Georgetown), TN

12.15

Property

Dollar General - Canton (Navarre), OH

13.00

Loan

Smithsonian Libraries Research Annex

NAP

Henry Gross

14.00

Loan

5,17

575 Broadway

12.6%

NAP

Peter M. Brant

15.00

Loan

1201 Third Avenue

17.7%

NAP

MetLife, Inc. and New York Common Retirement Fund

16.00

Loan

Essex Crossing

9.3%

NAP

Taconic Development Capital LLC, Brandon Baron, Donald Capoccia, L+M Development Partners LLC, Joseph Ferrara

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

NAP

Michael Shabsels and David Shabsels

17.01

Property

Valley Center

17.02

Property

Clocktower Place

17.03

Property

Great Pond

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

NAP

Hok Kit Lou and Ching Sau Cheung

18.01

Property

Hampton Inn Orlando - Airport - FL

18.02

Property

Hampton Inn Orlando - Universal - FL

19.00

Loan

Marnell Corporate Center V

NAP

Ryan Tedder, RBT Preservation Trust, dated September 10, 2020 and Keith Kantrowitz

20.00

Loan

Heritage Shops at Millennium Park

NAP

Hunt DREF LLC

21.00

Loan

Hilton Garden Inn Blacksburg University

NAP

Brookfield Strategic Real Estate Partners II BPY LLC, Brookfield Real Estate Partners II-A L.P., Brookfield Strategic Real Esate Partners (ER) L.P.,
Brookfield Strategic Real Estate Partners II-B L.P., Brookfield Strategic Real Estate Partners II-C L.P. and Brookfield Strategic Real Estate Partners II-C
(ER) L.P.

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

NAP

Surapol Techaruvhichit

23.00

Loan

Thomaston Shopping Center

NAP

Baroukh Sasouness

24.00

Loan

DRC Warehouse

NAP

Andrew Gi and Dax Thomas Sullivan Mitchell

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	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)
1.00	Loan	5,6,7,8,9	5	National Warehouse & Distribution Portfolio	Samuel Bert Malouf	No	No	Refinance		157,000,000	0	0	0	157,000,000
1.01	Property		1	1700 Schuster Road
1.02	Property		1	101 Michelin Drive
1.03	Property		1	1525 West 2960 South
1.04	Property		1	5685 Raiders Road, Building B
1.05	Property		1	840 Complex Street Southwest
2.00	Loan	5,6,7	42	Oak Street NLP Fund Portfolio	Oak Street Real Estate Capital Net Lease Property Fund, LP, Oak Street Real Estate Capital Net Lease Property Fund (A), LP and Oak Street Real Estate Capital Net Lease Property Fund (P), LP	No	No	Recapitalization		340,000,000	0	85,000,000	0	425,000,000
2.01	Property		1	Big Lots - Tremont, PA
2.02	Property		1	Big Lots - Durant, OK
2.03	Property		1	Badcock - LaGrange, GA
2.04	Property		1	Badcock - Mebane, NC
2.05	Property		1	Badcock - Mulberry, FL
2.06	Property		1	NAICO - Chandler, OK
2.07	Property		1	Save Mart Supermarkets - San Pablo, CA
2.08	Property		1	Nation Safe Driver - Boca Raton, FL
2.09	Property		1	Save Mart Supermarkets - Fresno, CA (4)
2.10	Property		1	Save Mart Supermarkets - El Cerrito, CA
2.11	Property		1	Save Mart Supermarkets - Stockton, CA
2.12	Property		1	Save Mart Supermarkets - Modesto, CA (4)
2.13	Property		1	Save Mart Supermarkets - Grass Valley, CA
2.14	Property		1	Save Mart Supermarkets - Fresno, CA (5)
2.15	Property		1	Save Mart Supermarkets - Ceres, CA
2.16	Property		1	Save Mart Supermarkets - Bakersfield, CA
2.17	Property		1	Big Y - Milford, CT
2.18	Property		1	Save Mart Supermarkets - Sparks, NV (2)
2.19	Property		1	Save Mart Supermarkets - Tracy, CA
2.20	Property		1	Save Mart Supermarkets - Folsom, CA
2.21	Property		1	Save Mart Supermarkets - Tracy, CA (2)
2.22	Property		1	Save Mart Supermarkets - Napa, CA
2.23	Property		1	Badcock - Mulberry, FL (4)
2.24	Property		1	Save Mart Supermarkets - Chico, CA
2.25	Property		1	Save Mart Supermarkets - Salinas, CA
2.26	Property		1	Save Mart Supermarkets - Kingsburg, CA
2.27	Property		1	Save Mart Supermarkets - Clovis, CA (3)
2.28	Property		1	Save Mart Supermarkets - Clovis, CA (2)
2.29	Property		1	Save Mart Supermarkets - Vacaville, CA (2)
2.30	Property		1	Save Mart Supermarkets - Elk Grove, CA
2.31	Property		1	Save Mart Supermarkets - Manteca, CA
2.32	Property		1	Save Mart Supermarkets - Fresno, CA (3)
2.33	Property		1	Save Mart Supermarkets - Lodi, CA
2.34	Property		1	Save Mart Supermarkets - Sparks, NV
2.35	Property		1	Save Mart Supermarkets - Carson City, NV
2.36	Property		1	Save Mart Supermarkets - Oakland, CA
2.37	Property		1	Save Mart Supermarkets - Coalinga, CA
2.38	Property		1	Save Mart Supermarkets - Marysville, CA
2.39	Property		1	Save Mart Supermarkets - Jackson, CA
2.40	Property		1	Badcock - Mulberry, FL (3)
2.41	Property		1	Badcock - Mulberry, FL (2)
2.42	Property		1	Badcock - Mulberry, FL (5)
3.00	Loan	5,6,7,10,11	7	Brandywine Strategic Office Portfolio	Brandywine Operating Partnership, L.P.	No	No	Recapitalization		245,000,000	0	0	0	245,000,000
3.01	Property		1	401-405 Colorado
3.02	Property		1	1900 Market
3.03	Property		1	The Bulletin Building
3.04	Property		1	Four Points Centre 3
3.05	Property		1	500 North Gulph
3.06	Property		1	Metroplex, PA
3.07	Property		1	933 First Avenue
4.00	Loan	5,12,13,14	1	Green Acres	The Macerich Partnership, L.P.	No	No	Refinance		370,000,000	11,744,495	0	0	381,744,495
5.00	Loan	5,6,7	3	Orlando Office Portfolio	Southwest Value Partners Fund XVIII LP	No	No	Refinance		135,000,000	24,513,780	0	0	159,513,780
5.01	Property		1	390 North Orange
5.02	Property		1	Citrus Center
5.03	Property		1	One Orlando Centre
6.00	Loan	6,7	10	Seminole Trail Portfolio	Richard Bruce Hewitt and Mary Cynthia Hewitt	No	No	Acquisition		65,000,000	59,529,204	0	0	124,529,204
6.01	Property		1	Technology Pointe I & II
6.02	Property		1	Westerre III
6.03	Property		1	Rowe Plaza
6.04	Property		1	Liberty Plaza I
6.05	Property		1	Westerre IV
6.06	Property		1	Glen Forest
6.07	Property		1	Innsbrook Commons
6.08	Property		1	Westgate II
6.09	Property		1	Commonwealth
6.10	Property		1	Suez
7.00	Loan	6	1	Shoppes at River Crossing	BPR Nimbus LLC	No	No	Refinance		65,000,000	8,386,880	0	0	73,386,880
8.00	Loan	15,16	1	Queen Kapiolani Hotel	Financial Partners Group Co., Ltd.	No	No	Recapitalization		60,300,000	0	0	0	60,300,000
9.00	Loan	6,7	17	ExchangeRight Net Leased Portfolio #62	ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas	Yes	No	Acquisition		48,500,000	50,201,780	0	0	98,701,780
9.01	Property		1	FedEx Ground - Cumberland
9.02	Property		1	Pick 'n Save - Watertown
9.03	Property		1	BioLife Plasma Services L.P. - Irving
9.04	Property		1	Food Lion - Elizabeth City
9.05	Property		1	Fresenius Medical Care - Fairhaven
9.06	Property		1	CVS Pharmacy - New Cumberland
9.07	Property		1	Family Dollar - Chicago
9.08	Property		1	Dollar General - Midland
9.09	Property		1	Dollar General - Sylacauga
9.10	Property		1	Dollar General - Baton Rouge
9.11	Property		1	Dollar General - Horizon City
9.12	Property		1	Dollar General - Ponchatoula
9.13	Property		1	Dollar General - Swartz Creek

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	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)
9.14	Property		1	Dollar General - Gonzales
9.15	Property		1	Dollar General - Houston
9.16	Property		1	Family Dollar - Lafayette
9.17	Property		1	Dollar General - Eagle Pass
10.00	Loan	6,7	16	ExchangeRight Net Leased Portfolio #61	David Fisher, Warren Thomas, ExchangeRight Real Estate, LLC, Joshua Ungerecht	Yes	No	Acquisition		46,872,000	51,475,741	0	0	98,347,741
10.01	Property		1	Giant Eagle - Columbus, OH
10.02	Property		1	Metro Market - Madison, WI
10.03	Property		1	Giant Food - Upper Marlboro, MD
10.04	Property		1	Unity Point Health - Moline, IL
10.05	Property		1	BioLife Plasma Services L.P. - Webster, TX
10.06	Property		1	CVS Pharmacy - San Jacinto, CA
10.07	Property		1	CVS Pharmacy - Glenville, NY
10.08	Property		1	Dollar General Market - Lompoc, CA
10.09	Property		1	CVS Pharmacy - Miamisburg, OH
10.10	Property		1	Tractor Supply Company - Berea, KY
10.11	Property		1	Family Dollar - North Chicago, IL
10.12	Property		1	Family Dollar - Berwick, PA
10.13	Property		1	Family Dollar - Williamsport, PA
10.14	Property		1	Dollar Tree - San Antonio, TX
10.15	Property		1	AutoZone - Las Cruces, NM
10.16	Property		1	Dollar General - Salem, VA
11.00	Loan	5	1	McKesson Phase 2	GEG Investments LLC and Golden Eagle Group Inc.	No	No	Acquisition		76,700,000	52,153,299	0	0	128,853,299
12.00	Loan	6,7	15	ExchangeRight Net Leased Portfolio #60	David Fisher, Joshua Ungerecht and Warren Thomas	Yes	No	Acquisition		39,250,000	44,373,980	0	0	83,623,980
12.01	Property		1	ShopRite/ShopRite Liquor - Vineland (Landis), NJ
12.02	Property		1	BioLife Plasma Services L.P. - Waco (Marketplace), TX
12.03	Property		1	ShopRite - Upper Deerfield (Pearl), NJ
12.04	Property		1	Giant Food Store - Coopersburg (Fairmount), PA
12.05	Property		1	Hobby Lobby - Gulfport (Hwy 49), MS
12.06	Property		1	CVS Pharmacy - Mobile (Martin Luther King), AL
12.07	Property		1	Inspira - Vineland (Landis), NJ
12.08	Property		1	Family Dollar - Charlotte (Valleydale), NC
12.09	Property		1	Dollar Tree - Laredo (Hwy 359), TX
12.10	Property		1	Dollar General - Seneca (Bypass 123), SC
12.11	Property		1	Family Dollar - Jacksonville (103rd), FL
12.12	Property		1	Dollar Tree - Rocky Mount (NC97), NC
12.13	Property		1	Dollar Tree - Wesleyville (Buffalo), PA
12.14	Property		1	Dollar General - Cleveland (Georgetown), TN
12.15	Property		1	Dollar General - Canton (Navarre), OH
13.00	Loan		1	Smithsonian Libraries Research Annex	444 Madison, LLC	No	No	Refinance		36,000,000	1,069,140	0	0	37,069,140
14.00	Loan	5,17	1	575 Broadway	Peter M. Brant	No	No	Refinance		127,400,000	5,592,260	0	0	132,992,260
15.00	Loan	5	1	1201 Third Avenue	NAP	No	No	Refinance		170,000,000	89,973,080	0	0	259,973,080
16.00	Loan	5	1	Essex Crossing	Taconic Development Capital LLC, Brandon Baron, Donald Capoccia, L+M Development Partners LLC, Joseph Ferrara	No	No	Refinance
17.00	Loan	7,18,19,20	3	Shabsels Leased Fee Portfolio	Michael Shabsels and David Shabsels	No	No	Refinance
17.01	Property		1	Valley Center
17.02	Property		1	Clocktower Place
17.03	Property		1	Great Pond
18.00	Loan	6,7	2	Hampton Inn Orlando Florida Portfolio	Hok Kit Lou and Ching Sau Cheung	No	No	Refinance
18.01	Property		1	Hampton Inn Orlando - Airport - FL
18.02	Property		1	Hampton Inn Orlando - Universal - FL
19.00	Loan		1	Marnell Corporate Center V	Ryan Tedder, RBT Preservation Trust, dated September 10, 2020 and Keith Kantrowitz	No	Yes	Acquisition
20.00	Loan		1	Heritage Shops at Millennium Park	Hunt DREF LLC	No	No	Refinance
21.00	Loan		1	Hilton Garden Inn Blacksburg University	Hospitality Investors Trust, Inc.	No	No	Refinance
22.00	Loan		1	Quality Inn Long Beach-Signal Hill - CA	Zeer Oversea LLC	No	No	Recapitalization
23.00	Loan	6	1	Thomaston Shopping Center	Baroukh Sasouness	No	No	Acquisition
24.00	Loan		1	DRC Warehouse	Andrew Gi and Dax Thomas Sullivan Mitchell	No	No	Acquisition

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

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

125,610,988

4,880,133

6,375,099

20,133,780

157,000,000

NAP

1.01

Property

1700 Schuster Road

NAP

1.02

Property

101 Michelin Drive

NAP

1.03

Property

1525 West 2960 South

NAP

1.04

Property

5685 Raiders Road, Building B

NAP

1.05

Property

840 Complex Street Southwest

NAP

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

11,288,500

27,550

413,683,950

425,000,000

NAP

2.01

Property

Big Lots - Tremont, PA

NAP

2.02

Property

Big Lots - Durant, OK

NAP

2.03

Property

Badcock - LaGrange, GA

NAP

2.04

Property

Badcock - Mebane, NC

NAP

2.05

Property

Badcock - Mulberry, FL

NAP

2.06

Property

NAICO - Chandler, OK

NAP

2.07

Property

Save Mart Supermarkets - San Pablo, CA

NAP

2.08

Property

Nation Safe Driver - Boca Raton, FL

NAP

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

NAP

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

NAP

2.11

Property

Save Mart Supermarkets - Stockton, CA

NAP

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

NAP

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

NAP

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

NAP

2.15

Property

Save Mart Supermarkets - Ceres, CA

NAP

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

NAP

2.17

Property

Big Y - Milford, CT

NAP

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

NAP

2.19

Property

Save Mart Supermarkets - Tracy, CA

NAP

2.20

Property

Save Mart Supermarkets - Folsom, CA

NAP

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

NAP

2.22

Property

Save Mart Supermarkets - Napa, CA

NAP

2.23

Property

Badcock - Mulberry, FL (4)

NAP

2.24

Property

Save Mart Supermarkets - Chico, CA

NAP

2.25

Property

Save Mart Supermarkets - Salinas, CA

NAP

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

NAP

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

NAP

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

NAP

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

NAP

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

NAP

2.31

Property

Save Mart Supermarkets - Manteca, CA

NAP

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

NAP

2.33

Property

Save Mart Supermarkets - Lodi, CA

NAP

2.34

Property

Save Mart Supermarkets - Sparks, NV

NAP

2.35

Property

Save Mart Supermarkets - Carson City, NV

NAP

2.36

Property

Save Mart Supermarkets - Oakland, CA

NAP

2.37

Property

Save Mart Supermarkets - Coalinga, CA

NAP

2.38

Property

Save Mart Supermarkets - Marysville, CA

NAP

2.39

Property

Save Mart Supermarkets - Jackson, CA

NAP

2.40

Property

Badcock - Mulberry, FL (3)

NAP

2.41

Property

Badcock - Mulberry, FL (2)

NAP

2.42

Property

Badcock - Mulberry, FL (5)

NAP

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

1,935,877

26,278,905

216,785,218

245,000,000

NAP

3.01

Property

401-405 Colorado

NAP

3.02

Property

1900 Market

NAP

3.03

Property

The Bulletin Building

NAP

3.04

Property

Four Points Centre 3

NAP

3.05

Property

500 North Gulph

NAP

3.06

Property

Metroplex, PA

NAP

3.07

Property

933 First Avenue

NAP

4.00

Loan

5,12,13,14

Green Acres

364,192,834

12,739,883

4,811,779

381,744,495

NAP

5.00

Loan

5,6,7

Orlando Office Portfolio

144,245,212

5,446,200

9,822,368

159,513,780

NAP

5.01

Property

390 North Orange

NAP

5.02

Property

Citrus Center

NAP

5.03

Property

One Orlando Centre

NAP

6.00

Loan

6,7

Seminole Trail Portfolio

118,949,232

3,235,849

2,344,123

124,529,204

NAP

6.01

Property

Technology Pointe I & II

NAP

6.02

Property

Westerre III

NAP

6.03

Property

Rowe Plaza

NAP

6.04

Property

Liberty Plaza I

NAP

6.05

Property

Westerre IV

NAP

6.06

Property

Glen Forest

NAP

6.07

Property

Innsbrook Commons

NAP

6.08

Property

Westgate II

NAP

6.09

Property

Commonwealth

NAP

6.10

Property

Suez

NAP

7.00

Loan

Shoppes at River Crossing

70,051,304

1,009,402

2,326,174

73,386,880

NAP

8.00

Loan

15,16

Queen Kapiolani Hotel

3,892,139

612,160

55,795,702

60,300,000

NAP

219.68

196.76

89.6%

219.68

196.76

89.6%

183.56

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

96,170,210

1,890,733

640,837

98,701,780

NAP

9.01

Property

FedEx Ground - Cumberland

NAP

9.02

Property

Pick 'n Save - Watertown

NAP

9.03

Property

BioLife Plasma Services L.P. - Irving

NAP

9.04

Property

Food Lion - Elizabeth City

NAP

9.05

Property

Fresenius Medical Care - Fairhaven

NAP

9.06

Property

CVS Pharmacy - New Cumberland

NAP

9.07

Property

Family Dollar - Chicago

NAP

9.08

Property

Dollar General - Midland

NAP

9.09

Property

Dollar General - Sylacauga

NAP

9.10

Property

Dollar General - Baton Rouge

NAP

9.11

Property

Dollar General - Horizon City

NAP

9.12

Property

Dollar General - Ponchatoula

NAP

9.13

Property

Dollar General - Swartz Creek

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

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

9.14

Property

Dollar General - Gonzales

NAP

9.15

Property

Dollar General - Houston

NAP

9.16

Property

Family Dollar - Lafayette

NAP

9.17

Property

Dollar General - Eagle Pass

NAP

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

95,790,940

882,405

1,674,397

98,347,741

NAP

10.01

Property

Giant Eagle - Columbus, OH

NAP

10.02

Property

Metro Market - Madison, WI

NAP

10.03

Property

Giant Food - Upper Marlboro, MD

NAP

10.04

Property

Unity Point Health - Moline, IL

NAP

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

NAP

10.06

Property

CVS Pharmacy - San Jacinto, CA

NAP

10.07

Property

CVS Pharmacy - Glenville, NY

NAP

10.08

Property

Dollar General Market - Lompoc, CA

NAP

10.09

Property

CVS Pharmacy - Miamisburg, OH

NAP

10.10

Property

Tractor Supply Company - Berea, KY

NAP

10.11

Property

Family Dollar - North Chicago, IL

NAP

10.12

Property

Family Dollar - Berwick, PA

NAP

10.13

Property

Family Dollar - Williamsport, PA

NAP

10.14

Property

Dollar Tree - San Antonio, TX

NAP

10.15

Property

AutoZone - Las Cruces, NM

NAP

10.16

Property

Dollar General - Salem, VA

NAP

11.00

Loan

McKesson Phase 2

118,000,000

10,832,031

21,268

128,853,299

NAP

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

79,129,817

2,628,547

1,865,616

83,623,980

NAP

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

NAP

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

NAP

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

NAP

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

NAP

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

NAP

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

NAP

12.07

Property

Inspira - Vineland (Landis), NJ

NAP

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

NAP

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

NAP

12.10

Property

Dollar General - Seneca (Bypass 123), SC

NAP

12.11

Property

Family Dollar - Jacksonville (103rd), FL

NAP

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

NAP

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

NAP

12.14

Property

Dollar General - Cleveland (Georgetown), TN

NAP

12.15

Property

Dollar General - Canton (Navarre), OH

NAP

13.00

Loan

Smithsonian Libraries Research Annex

35,892,201

395,804

781,135

37,069,140

NAP

14.00

Loan

5,17

575 Broadway

123,945,221

4,052,640

4,994,399

132,992,260

NAP

15.00

Loan

1201 Third Avenue

236,517,648

2,132,653

21,322,779

259,973,080

NAP

16.00

Loan

Essex Crossing

NAP

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

NAP

17.01

Property

Valley Center

NAP

17.02

Property

Clocktower Place

NAP

17.03

Property

Great Pond

NAP

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

4/30/2031

126.78

108.15

85.3%

126.78

108.15

85.3%

92.44

18.01

Property

Hampton Inn Orlando - Airport - FL

4/30/2031

143.67

133.84

93.2%

143.67

133.84

93.2%

93.49

18.02

Property

Hampton Inn Orlando - Universal - FL

4/30/2031

114.48

89.46

78.1%

114.48

89.46

78.1%

91.68

19.00

Loan

Marnell Corporate Center V

NAP

20.00

Loan

Heritage Shops at Millennium Park

NAP

21.00

Loan

Hilton Garden Inn Blacksburg University

6/30/2036

142.25

91.19

64.1%

142.25

91.19

64.1%

114.30

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

10/31/2038

125.31

93.44

74.6%

125.31

93.44

74.6%

110.25

23.00

Loan

Thomaston Shopping Center

NAP

24.00

Loan

DRC Warehouse

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

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

1.00

Loan

5,6,7,8,9

National Warehouse & Distribution Portfolio

NAP

1.01

Property

1700 Schuster Road

NAP

1.02

Property

101 Michelin Drive

NAP

1.03

Property

1525 West 2960 South

NAP

1.04

Property

5685 Raiders Road, Building B

NAP

1.05

Property

840 Complex Street Southwest

NAP

2.00

Loan

5,6,7

Oak Street NLP Fund Portfolio

NAP

2.01

Property

Big Lots - Tremont, PA

NAP

2.02

Property

Big Lots - Durant, OK

NAP

2.03

Property

Badcock - LaGrange, GA

NAP

2.04

Property

Badcock - Mebane, NC

NAP

2.05

Property

Badcock - Mulberry, FL

NAP

2.06

Property

NAICO - Chandler, OK

NAP

2.07

Property

Save Mart Supermarkets - San Pablo, CA

NAP

2.08

Property

Nation Safe Driver - Boca Raton, FL

NAP

2.09

Property

Save Mart Supermarkets - Fresno, CA (4)

NAP

2.10

Property

Save Mart Supermarkets - El Cerrito, CA

NAP

2.11

Property

Save Mart Supermarkets - Stockton, CA

NAP

2.12

Property

Save Mart Supermarkets - Modesto, CA (4)

NAP

2.13

Property

Save Mart Supermarkets - Grass Valley, CA

NAP

2.14

Property

Save Mart Supermarkets - Fresno, CA (5)

NAP

2.15

Property

Save Mart Supermarkets - Ceres, CA

NAP

2.16

Property

Save Mart Supermarkets - Bakersfield, CA

NAP

2.17

Property

Big Y - Milford, CT

NAP

2.18

Property

Save Mart Supermarkets - Sparks, NV (2)

NAP

2.19

Property

Save Mart Supermarkets - Tracy, CA

NAP

2.20

Property

Save Mart Supermarkets - Folsom, CA

NAP

2.21

Property

Save Mart Supermarkets - Tracy, CA (2)

NAP

2.22

Property

Save Mart Supermarkets - Napa, CA

NAP

2.23

Property

Badcock - Mulberry, FL (4)

NAP

2.24

Property

Save Mart Supermarkets - Chico, CA

NAP

2.25

Property

Save Mart Supermarkets - Salinas, CA

NAP

2.26

Property

Save Mart Supermarkets - Kingsburg, CA

NAP

2.27

Property

Save Mart Supermarkets - Clovis, CA (3)

NAP

2.28

Property

Save Mart Supermarkets - Clovis, CA (2)

NAP

2.29

Property

Save Mart Supermarkets - Vacaville, CA (2)

NAP

2.30

Property

Save Mart Supermarkets - Elk Grove, CA

NAP

2.31

Property

Save Mart Supermarkets - Manteca, CA

NAP

2.32

Property

Save Mart Supermarkets - Fresno, CA (3)

NAP

2.33

Property

Save Mart Supermarkets - Lodi, CA

NAP

2.34

Property

Save Mart Supermarkets - Sparks, NV

NAP

2.35

Property

Save Mart Supermarkets - Carson City, NV

NAP

2.36

Property

Save Mart Supermarkets - Oakland, CA

NAP

2.37

Property

Save Mart Supermarkets - Coalinga, CA

NAP

2.38

Property

Save Mart Supermarkets - Marysville, CA

NAP

2.39

Property

Save Mart Supermarkets - Jackson, CA

NAP

2.40

Property

Badcock - Mulberry, FL (3)

NAP

2.41

Property

Badcock - Mulberry, FL (2)

NAP

2.42

Property

Badcock - Mulberry, FL (5)

NAP

3.00

Loan

5,6,7,10,11

Brandywine Strategic Office Portfolio

NAP

3.01

Property

401-405 Colorado

NAP

3.02

Property

1900 Market

NAP

3.03

Property

The Bulletin Building

NAP

3.04

Property

Four Points Centre 3

NAP

3.05

Property

500 North Gulph

NAP

3.06

Property

Metroplex, PA

NAP

3.07

Property

933 First Avenue

NAP

4.00

Loan

5,12,13,14

Green Acres

NAP

5.00

Loan

5,6,7

Orlando Office Portfolio

NAP

5.01

Property

390 North Orange

NAP

5.02

Property

Citrus Center

NAP

5.03

Property

One Orlando Centre

NAP

6.00

Loan

6,7

Seminole Trail Portfolio

NAP

6.01

Property

Technology Pointe I & II

NAP

6.02

Property

Westerre III

NAP

6.03

Property

Rowe Plaza

NAP

6.04

Property

Liberty Plaza I

NAP

6.05

Property

Westerre IV

NAP

6.06

Property

Glen Forest

NAP

6.07

Property

Innsbrook Commons

NAP

6.08

Property

Westgate II

NAP

6.09

Property

Commonwealth

NAP

6.10

Property

Suez

NAP

7.00

Loan

Shoppes at River Crossing

NAP

8.00

Loan

15,16

Queen Kapiolani Hotel

134.43

73.2%

181.72

40.39

22.2%

9.00

Loan

6,7

ExchangeRight Net Leased Portfolio #62

NAP

9.01

Property

FedEx Ground - Cumberland

NAP

9.02

Property

Pick 'n Save - Watertown

NAP

9.03

Property

BioLife Plasma Services L.P. - Irving

NAP

9.04

Property

Food Lion - Elizabeth City

NAP

9.05

Property

Fresenius Medical Care - Fairhaven

NAP

9.06

Property

CVS Pharmacy - New Cumberland

NAP

9.07

Property

Family Dollar - Chicago

NAP

9.08

Property

Dollar General - Midland

NAP

9.09

Property

Dollar General - Sylacauga

NAP

9.10

Property

Dollar General - Baton Rouge

NAP

9.11

Property

Dollar General - Horizon City

NAP

9.12

Property

Dollar General - Ponchatoula

NAP

9.13

Property

Dollar General - Swartz Creek

NAP

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

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

9.14

Property

Dollar General - Gonzales

NAP

9.15

Property

Dollar General - Houston

NAP

9.16

Property

Family Dollar - Lafayette

NAP

9.17

Property

Dollar General - Eagle Pass

NAP

10.00

Loan

6,7

ExchangeRight Net Leased Portfolio #61

NAP

10.01

Property

Giant Eagle - Columbus, OH

NAP

10.02

Property

Metro Market - Madison, WI

NAP

10.03

Property

Giant Food - Upper Marlboro, MD

NAP

10.04

Property

Unity Point Health - Moline, IL

NAP

10.05

Property

BioLife Plasma Services L.P. - Webster, TX

NAP

10.06

Property

CVS Pharmacy - San Jacinto, CA

NAP

10.07

Property

CVS Pharmacy - Glenville, NY

NAP

10.08

Property

Dollar General Market - Lompoc, CA

NAP

10.09

Property

CVS Pharmacy - Miamisburg, OH

NAP

10.10

Property

Tractor Supply Company - Berea, KY

NAP

10.11

Property

Family Dollar - North Chicago, IL

NAP

10.12

Property

Family Dollar - Berwick, PA

NAP

10.13

Property

Family Dollar - Williamsport, PA

NAP

10.14

Property

Dollar Tree - San Antonio, TX

NAP

10.15

Property

AutoZone - Las Cruces, NM

NAP

10.16

Property

Dollar General - Salem, VA

NAP

11.00

Loan

McKesson Phase 2

NAP

12.00

Loan

6,7

ExchangeRight Net Leased Portfolio #60

NAP

12.01

Property

ShopRite/ShopRite Liquor - Vineland (Landis), NJ

NAP

12.02

Property

BioLife Plasma Services L.P. - Waco (Marketplace), TX

NAP

12.03

Property

ShopRite - Upper Deerfield (Pearl), NJ

NAP

12.04

Property

Giant Food Store - Coopersburg (Fairmount), PA

NAP

12.05

Property

Hobby Lobby - Gulfport (Hwy 49), MS

NAP

12.06

Property

CVS Pharmacy - Mobile (Martin Luther King), AL

NAP

12.07

Property

Inspira - Vineland (Landis), NJ

NAP

12.08

Property

Family Dollar - Charlotte (Valleydale), NC

NAP

12.09

Property

Dollar Tree - Laredo (Hwy 359), TX

NAP

12.10

Property

Dollar General - Seneca (Bypass 123), SC

NAP

12.11

Property

Family Dollar - Jacksonville (103rd), FL

NAP

12.12

Property

Dollar Tree - Rocky Mount (NC97), NC

NAP

12.13

Property

Dollar Tree - Wesleyville (Buffalo), PA

NAP

12.14

Property

Dollar General - Cleveland (Georgetown), TN

NAP

12.15

Property

Dollar General - Canton (Navarre), OH

NAP

13.00

Loan

Smithsonian Libraries Research Annex

NAP

14.00

Loan

5,17

575 Broadway

NAP

15.00

Loan

1201 Third Avenue

NAP

16.00

Loan

Essex Crossing

NAP

17.00

Loan

7,18,19,20

Shabsels Leased Fee Portfolio

NAP

17.01

Property

Valley Center

NAP

17.02

Property

Clocktower Place

NAP

17.03

Property

Great Pond

NAP

18.00

Loan

6,7

Hampton Inn Orlando Florida Portfolio

74.27

80.3%

87.89

40.11

45.6%

18.01

Property

Hampton Inn Orlando - Airport - FL

81.30

87.0%

95.76

45.91

47.9%

18.02

Property

Hampton Inn Orlando - Universal - FL

69.15

75.4%

82.16

35.89

43.7%

19.00

Loan

Marnell Corporate Center V

NAP

20.00

Loan

Heritage Shops at Millennium Park

NAP

21.00

Loan

Hilton Garden Inn Blacksburg University

69.39

60.0%

94.87

40.90

43.1%

22.00

Loan

Quality Inn Long Beach-Signal Hill - CA

79.09

71.7%

86.17

61.41

71.3%

23.00

Loan

Thomaston Shopping Center

NAP

24.00

Loan

DRC Warehouse

NAP

A-1-30

FOOTNOTES TO ANNEX A-1

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

	(1)	“WFB” denotes Wells Fargo Bank, National Association, "BANA" denotes Bank of America, National Association, "CREFI" denotes Citi Real Estate Funding Inc., "MSBNA" denotes Morgan Stanley Bank, N.A., "MSMCH" denotes Morgan Stanley Mortgage Capital Holdings LLC, "SGFC" denotes Societe Generale Financial Corp.

	(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 the Prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone together with affilated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties.

	(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 and (iii) tenants that, alone together with affilated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties.

	(5)	With respect to Mortgage Loan No.1 (National Warehouse & Distribution Portfolio), Mortgage Loan No.2 (Oak Street NLP Fund Portfolio), Mortgage Loan No.3 (Brandywine Strategic Office Portfolio), Mortgage Loan No.4 (Green Acres), Mortgage Loan No.5 (Orlando Office Portfolio), Mortgage Loan No.11 (McKesson Phase 2), Mortgage Loan No.14 (575 Broadway), Mortgage Loan No.15 (1201 Third Avenue) and Mortgage Loan No.16 (Essex Crossing), each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans","—The Non-Serviced AB Whole Loan” and "Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans."

	(6)	With respect to Mortgage Loan No. 1 (National Warehouse & Distribution Portfolio), Mortgage Loan No. 2 (Oak Street NLP Fund Portfolio), Mortgage Loan No. 3 (Brandywine Strategic Office Portfolio), Mortgage Loan No. 5 (Orlando Office Portfolio), Mortgage Loan No. 6 (Seminole Trail Portfolio), Mortgage Loan No. 7 (Shoppes at River Crossing), Mortgage Loan No. 9 (ExchangeRight Net Leased Portfolio #62), Mortgage Loan No. 10 (ExchangeRight Net Leased Portfolio #61), Mortgage Loan No. 12 (ExchangeRight Net Leased Portfolio #60), Mortgage Loan No. 18 (Hampton Inn Orlando Florida Portfolio) and Mortgage Loan No. 23 (Thomaston Shopping Center) the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of or substitution of collateral for the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in the Prospectus.

A-1-31

FOOTNOTES TO ANNEX A-1

	(7)	With respect to Mortgage Loan No. 1 (National Warehouse & Distribution Portfolio), Mortgage Loan No. 2 (Oak Street NLP Fund Portfolio), Mortgage Loan No. 3 (Brandywine Strategic Office Portfolio), Mortgage Loan No. 5 (Orlando Office Portfolio), Mortgage Loan No. 6 (Seminole Trail Portfolio), Mortgage Loan No. 9 (ExchangeRight Net Leased Portfolio #62), Mortgage Loan No. 10 (ExchangeRight Net Leased Portfolio #61), Mortgage Loan No. 12 (ExchangeRight Net Leased Portfolio #60), Mortgage Loan No. 17 (Shabsels Leased Fee Portfolio) and Mortgage Loan No. 18 (Hampton Inn Orlando Florida Portfolio), each such Mortgage Loan is secured by multiple Mortgaged Properties. For purposes of the statistical information set forth in The Prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each Mortgaged Property based on the respective Appraised Values and/or UW NCF, among other methods.

	(8)	With respect to Mortgage Loan No. 1 (National Warehouse & Distribution Portfolio) at the 101 Michelin Drive property, CVB, Inc. currently leases approximately 818,486 square feet representing approximately 69.9% of net rentable area, and Michelin leases the remaining approximately 352,486 square feet, representing approximately 30.1% of net rentable area. The lease for the current tenant, Michelin, expires on July 31, 2023. Upon such expiration, CVB, Inc. will lease such space. It is assumed that CVB, Inc. is leasing 100% of the 101 Michelin Drive property.

	(9)	With respect to Mortgage Loan No. 1 (National Warehouse & Distribution Portfolio), the sole tenant at each of the respective Mortgaged Properties, CVB, Inc. is an affiliate of the related borrower. The guarantor of each tenant’s lease, Samuel Bert Malouf, is the guarantor of the National Warehouse & Distribution Portfolio Whole Loan.

	(10)	With respect to Mortgage Loan No. 3 (Brandywine Strategic Office Portfolio), the Appraised Value($) reflects the portfolio value of the Brandywine Strategic Office Portfolio Properties which includes a 4.15% premium over the aggregate of the individual property values. According to the individual appraisals, the aggregate appraised value of the individual properties equals $592,600,000 and results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 41.3%. The individual appraised value of the 500 North Gulph Property assumes the assignment and extension of the CSL Behring L.L.C. lease is successfully executed. As of February 24, 2023, the lease has been successfully assigned to UGI Corporation.

	(11)	With respect to Mortgage Loan No. 3 (Brandywine Strategic Office Portfolio), the Whole Loan documents provide for an upfront reserve of $23,692,032 for outstanding landlord obligations, $11,039,869 of which was delivered in the form of letters of credit.

	(12)	With respect to Mortgage Loan No. 4 (Green Acres), the Appraised Value($) of $679,000,000 is based on the assumption that the related PILOT documents will be extended to 2031. Approximately $119,100,000 was included in the as-is appraised value of $679,000,000 as the present value of the PILOT benefits through 2031. However, in the absence of the PILOT tax benefits beyond 2026, the as-is appraised value of the Mortgaged Property would be reduced by approximately $58,000,000, resulting in an estimated value of $621,000,000. There is no assurance that the PILOT benefits will be extended. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for a discussion of the PILOT program and the assumed extension.

	(13)	With respect to Mortgage Loan No. 4 (Green Acres), the third largest tenant, SEARS, and the fifth largest tenant, KOHL'S are each dark, having vacated their respective leased premises. SEARS and KOHL'S each remain in control of their respective leased space and are required under the terms of their respective leases to continue to pay full rent.

A-1-32

FOOTNOTES TO ANNEX A-1

	(14)	With respect to Mortgage Loan No. 4 (Green Acres), the borrowers are required to cause rents to be deposited into a lockbox account established at origination under the Green Acres Whole Loan documents, and the borrowers will have access to the funds in the lockbox account and will be able to use the lockbox account as an operating account so long as no Trigger Period continues. During the continuance of a Trigger Period, the borrowers will not have any further access to the funds in the lockbox account except as otherwise expressly provided in the Green Acres Whole Loan documents.

	(15)	With respect to Loan No. 8 (Queen Kapiolani Hotel), the FF&E reserve will be equal to the sum of (a) the greater of (i) the then-existing FF&E scheduled reserve amount and (ii) 1/12th of the FF&E Deposit Percentage (defined below) and (b) 1/12th of any increase (if any) in the budgeted expenses for FF&E expenditures (as distinct from the capital improvement expenditures as defined in the ground lease), as identified in the annual budget delivered to the lender, and any extraordinary FF&E expenditures (as distinct from the capital improvement expenditures as defined in the ground lease) which are not in the annual budget that are expected by the borrower to be incurred. The reserve is initially estimated at $22,189. “FF&E Deposit Percentage” means 4.0%; however, so long as the borrower is required to deposit (and is depositing) an amount of 3.0% or more of underwritten revenue into a capex reserve required by the ground lease then the FF&E Deposit Percentage will be 1.0%.

	(16)	With respect to Loan No. 8 (Queen Kapiolani Hotel), the Mortgage Property is subject to a ground lease with Cunha ‘Aina LLC. The ground rent through December 31, 2024 is equal to $1,046,092 plus Hawaii’s general excise tax of 4.712%. The ground rent will reset on January 1, 2025, for the following five year period, to the greater of (a) the fair market value of the land multiplied by 6.5% and (b) $1,046,092.

	(17)	With respect to Mortgage Loan No. 14 (575 Broadway), effective December 9, 2022, Union Editorial NY, LLC extended its lease from May 31, 2023 until June 30, 2028. In connection with the lease amendment, 3,000 square feet will be surrendered as of May 31, 2023, resulting in annual underwritten base rent being reduced to $748,000 and the annual underwritten base rent per square foot being reduced to $88.00. The resulting Underwritten Net Operating Income ($), Underwritten Net Cash Flow ($), Underwritten DSCR based on NOI/NCF, Underwritten Debt Yield based on NOI/NCF and Underwritten Debt Yield at Maturity based on NOI/NCF would be $15,745,439, $15,268,490, 1.39x, 1.35x, 12.4%/12.0% and 13.4%/13.0%, respectively.

	(18)	With respect to Mortgage Loan No. 17 (Shabsels Leased Fee Portfolio), Number of Units reflects square footage attributable to the parcels of land which serves as collateral for the Shabsels Leased Fee Portfolio. The leasehold improvements (which do not serve as collateral for the Shabsels Leased Fee Portfolio) consist of a 408,886 SF anchored retail center "Valley Center" built in phases between 1994 and 2009 and renovated in 2012, a 210,155 SF anchored retail center "Clocktower Place" built in 1987 and a 142,831 SF suburban office "Great Pond" built in 1989 and renovated in 2021.

	(19)	With respect to Mortgage Loan No. 17 (Shabsels Leased Fee Portfolio), Appraised Value ($) is reflective of the leased fee values of the Valley Center, Clocktower Place and Great Pond mortgaged properties, exclusive of any and all value attributable to the leasehold improvements. The appraisals also concluded to a Hypothetical Market Value As Is of the portfolio of $71,790,000, based on the hypothetical condition that the respective property is not subject to the current ground lease encumbering the Mortgaged Property, which represents a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 32.7%. The leasehold improvements are not collateral for the Shabsels Leased Fee Portfolio.

	(20)	With respect to Mortgage Loan No. 17 (Shabsels Leased Fee Portfolio), Underwritten EGI ($), Underwritten Net Operating Income ($), Underwritten Net Cash Flow ($), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%), are reflective of the contractual ground lease rent payments and do not account for any income attributable to the leasehold improvements. On a look through analysis including the income attributable to the leasehold improvements, the Underwritten NOI DSCR (x),

A-1-33

FOOTNOTES TO ANNEX A-1

Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) is 3.93x, 3.51x, 26.8% and 23.9% respectively.

A-1-34

Wells Fargo Commercial Mortgage Securities FWPFree writing prospectus