FREE WRITING PROSPECTUS, DATED May [1], 2023

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-262701) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, BMO Capital Markets Corp., Barclays Capital Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

The securities related to this File are being offered when, as and if issued. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, any risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.

Any legends, disclaimers or other notices that may appear at the bottom of the 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) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, 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.

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Number of Units

Unit of Measure

Loan Per Unit ($)

Original Balance ($)

Cut-off Date Balance ($)

Maturity/ARD Balance ($)

Interest Rate %

Administrative Fee Rate %

Net Mortgage Rate %

Monthly Debt Service (P&I) ($)

Monthly Debt Service (IO) ($)

Annual Debt Service (P&I) ($)

Annual Debt Service (IO) ($)

Amortization Type

ARD Loan (Yes / No)

Interest Accrual Method

Original Interest-Only Period (Mos.)

Remaining Interest-Only Period (Mos.)

Original Term To Maturity / ARD (Mos.)

Remaining Term To Maturity / ARD (Mos.)

Original Amortization Term (Mos.)

Remaining Amortization Term (Mos.)

Origination Date

Seasoning (Mos.)

Payment Due Date

First Payment Date

First P&I Payment Date

Maturity Date or Anticipated Repayment Date

Final Maturity Date

Grace Period - Late Fee (Days)

Grace Period - Default (Days)

Prepayment Provision

Most Recent EGI ($)

Most Recent Expenses ($)

Most Recent NOI ($)

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent NOI Date

Third Most Recent Description

Underwritten Economic Occupancy (%)

Underwritten EGI ($)

Underwritten Expenses ($)

Underwritten Net Operating Income ($)

Underwritten Replacement / FF&E Reserve ($)

Underwritten TI / LC ($)

Underwritten Net Cash Flow ($)

Underwritten NOI DSCR (x)

Underwritten NCF DSCR (x)

Underwritten NOI Debt Yield (%)

Underwritten NCF Debt Yield (%)

Appraised Value ($)

Appraised Value Type

Appraisal Date

Cut-off Date LTV Ratio (%)

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)

Occupancy Date

Single Tenant (Y/N)

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

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

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

Upfront Replacement / PIP Reserve ($)

Monthly Replacement / FF&E Reserve ($)

Replacement Reserve Caps ($)

Upfront TI/LC Reserve ($)

Monthly TI/LC Reserve ($)

TI/LC Caps ($)

Upfront Debt Service Reserve ($)

Monthly Debt Service Reserve ($)

Debt Service Reserve Cap ($)

Upfront Deferred Maintenance Reserve ($)

Upfront Other Reserve ($)

Monthly Other Reserve ($)

Other Reserve Description

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Sponsor

Non-Recourse Carveout Guarantor

Delaware Statutory Trust
(Y/N)

Tenants-in-common
(Y/N)

Loan Purpose

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

Sources: Loan Amount ($)

Sources: Principal's New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Loan

ICP/IRG Holdings Portfolio

8.7%

JPMCB, 3650 REIT

JPMCB, 3650 Real Estate Investment Trust 2 LLC

NAP

Various

4,662,982

38.60

75,000,000

7.35000%

0.04137%

7.30863%

NAP

465,755.21

NAP

5,589,062.52

Interest Only

Actual/360

4/20/2023

6/1/2023

NAP

5/1/2028

NAP

L(24),DorYM1(30),O(6)

25,667,400

9,768,107

15,899,293

1/31/2023

T-12

25,431,479

9,747,541

15,683,939

12/31/2022

T-12

NAV

92.9%

28,073,041

8,814,659

19,258,383

(90,159)

707,920

18,640,621

1.44

1.39

10.7%

10.4%

317,250,000

As Is

Various

56.7%

94.2%

907,455

247,190

Springing

58,287

3,000,000

Springing

1,830,000

851,224

NAP

Hard

Springing

Yes

75,000,000

105,000,000

652,057.29

1,117,812.50

NAP

180,000,000

1,117,812.50

56.7%

1.39

10.7%

NAP

Industrial Commercial Properties and Industrial Realty Group

Holdings Ohio, LLC and Christopher Semarjian

Yes

Refinance

180,000,000

132,024,335

9,870,791

4,758,679

33,346,195

180,000,000

NAP

1.01

Property

Romulus - Huron

2.2%

25.5%

38481 West Huron River Drive

Romulus

Wayne

Michigan

48174

Industrial

Manufacturing/Warehouse

1956

NAP

1,112,004

19,125,000

6,044,161

1,910,668

4,133,493

1/31/2023

T-12

5,982,826

1,888,220

4,094,606

12/31/2022

T-12

NAV

100.0%

5,669,096

1,288,804

4,380,293

(31,885)

150,627

4,261,550

70,700,000

As Is

9/6/2022

100.0%

3/31/2023

Renaissance Global Logistics, LLC

826,604

74.3%

4/30/2025

Home Depot U.S.A., Inc.

285,400

25.7%

1/31/2025

NAP

4/10/2023

NAP

3/29/2023

NAP

Fee

NAP

1.02

Property

Warren Perkins Jones

2.0%

22.5%

541 Perkins Jones Road Northeast

Warren

Trumbull

Ohio

44483

Industrial

Warehouse/Distribution

1982

2022

1,365,535

16,875,000

5,542,599

1,663,702

3,878,897

1/31/2023

T-12

5,423,911

1,658,112

3,765,799

12/31/2022

T-12

NAV

99.2%

5,932,793

1,612,491

4,320,302

(39,154)

148,994

4,210,462

60,900,000

As Is

9/6/2022

99.3%

3/31/2023

The Step2 Company, LLC

586,000

42.9%

11/3/2030

The HC Companies, Inc.

413,395

30.3%

5/31/2030

Hemasource, Inc.

187,267

13.7%

12/31/2033

Berk Enterprises

169,139

12.4%

10/31/2025

NAP

4/7/2023

NAP

8/26/2022

NAP

Fee

NAP

1.03

Property

Cleveland American Industrial

1.5%

17.0%

1 American Road

Cleveland

Cuyahoga

Ohio

44144

Industrial

Warehouse/Distribution

1978

2022

1,142,265

12,750,000

6,005,883

3,007,758

2,998,125

1/31/2023

T-12

5,889,950

2,982,766

2,907,184

12/31/2022

T-12

NAV

85.3%

6,633,718

2,048,816

4,584,903

(23,645)

177,390

4,431,158

65,800,000

As Is

9/23/2022

85.6%

3/31/2023

Graphic Packaging International, LLC

173,759

15.2%

11/30/2025

TRG Studios, Inc.

156,523

13.7%

7/31/2031

Taylor Exhibition Services, Inc.

100,773

8.8%

7/31/2027

Inogen, Inc

93,634

8.2%

9/30/2024

American Greetings

90,446

7.9%

6/29/2024

4/7/2023

NAP

3/29/2023

NAP

Fee

NAP

1.04

Property

Cleveland American Office

1.3%

14.5%

100 American Road

Cleveland

Cuyahoga

Ohio

44144

Office

Suburban

1978

2020

344,355

10,875,000

4,736,522

1,681,765

3,054,757

1/31/2023

T-12

4,731,453

1,655,425

3,076,028

12/31/2022

T-12

NAV

100.0%

5,124,002

2,042,870

3,081,132

24,562

100,793

2,955,777

46,600,000

As Is

9/23/2022

100.0%

3/31/2023

Yes

Medical Mutual of Ohio

344,355

100.0%

12/31/2035

NAP

4/7/2023

NAP

8/29/2022

NAP

Fee

NAP

1.05

Property

Miles North Randall

1.1%

13.0%

21201 Miles Road

North Randall

Cuyahoga

Ohio

44128

Industrial

Warehouse/Distribution

2021

NAP

302,400

9,750,000

1,449,373

1,074,383

374,990

1/31/2023

T-12

1,509,218

1,137,995

371,224

12/31/2022

T-12

NAV

68.3%

2,056,816

1,067,776

989,040

(8,671)

60,694

937,017

39,000,000

As Is

9/2/2022

68.5%

3/31/2023

Pipeline Packaging Co.

207,132

68.5%

4/30/2029

NAP

4/7/2023

NAP

8/29/2022

NAP

Fee

NAP

Yes

NAP

1.06

Property

Invacare

0.5%

6.0%

1166 and 1200 Taylor Street and 39400 Taylor Parkway

Elyria

Lorain

Ohio

44035

Industrial

Flex

1972, 1980, 1986, 1989, 1991, 1993, 1997

2013

301,000

4,500,000

1,470,641

12,136

1,458,505

1/31/2023

T-12

1,460,849

18,048

1,442,801

12/31/2022

T-12

NAV

100.0%

2,043,114

474,043

1,569,071

(8,631)

43,336

1,534,365

30,100,000

As Is

9/2/2022

100.0%

3/31/2023

Yes

Invacare Corporation

301,000

100.0%

4/30/2035

NAP

4/10/2023

NAP

4/4/2023

NAP

Fee

NAP

1.07

Property

Stop Eight Vandalia

0.1%

1.5%

3345 Stop Eight Road

Dayton

Montgomery

Ohio

45414

Industrial

Warehouse/Distribution

1970

2020

95,423

1,125,000

418,221

417,695

526

1/31/2023

T-12

433,272

406,975

26,297

12/31/2022

T-12

NAV

100.0%

613,502

279,859

333,643

(2,736)

26,087

310,292

4,150,000

As Is

9/1/2022

100.0%

3/31/2023

AMERI AmeriWater, LLC

65,057

68.2%

9/24/2025

L&W Supply

30,366

31.8%

5/31/2035

NAP

4/10/2023

NAP

8/26/2022

NAP

Fee

NAP

Loan

Austin Multifamily Portfolio

8.7%

CREFI

NAP

Various

Austin

Travis

Texas

78753

Multifamily

Garden

Various

2019-2022

840

Units

130,952.38

75,000,000

7.37000%

0.01578%

7.35422%

NAP

467,022.57

NAP

5,604,270.84

Interest Only

Actual/360

4/21/2023

6/6/2023

NAP

5/6/2028

NAP

L(24),D(32),O(4)

15,842,006

5,559,308

10,282,697

3/31/2023

T-3 Ann

10,889,433

5,399,051

5,490,382

12/31/2022

T-12

NAV

95.0%

15,971,152

5,778,518

10,192,634

210,000

9,982,634

1.24

1.21

9.3%

9.1%

187,000,000

As Is

3/27/2023

58.8%

96.0%

832,492

166,498

Springing

17,500

458,628

Debt Yield Reserve

NAP

Springing

Yes

75,000,000

35,000,000

217,943.87

684,966.44

NAP

110,000,000

684,966.44

58.8%

1.21

9.3%

NAP

Wesley Ivan Keller, Nathan Ivan Keller and Jonathan Sheffield Keller

Refinance

110,000,000

84,804,226

1,843,610

1,291,119

22,061,044

110,000,000

NAP

2.01

Property

Starburst Apartments

5.2%

60.0%

8800 North Interstate Highway 35

Austin

Travis

Texas

78753

Multifamily

Garden

1983

2019-2022

504

Units

45,000,000

9,065,128

3,282,686

5,782,442

3/31/2023

T-3 Ann

6,429,614

3,276,271

3,153,343

12/31/2022

T-12

NAV

95.0%

9,254,352

3,488,215

5,766,137

126,000

5,640,137

113,000,000

As Is

3/27/2023

95.2%

3/17/2023

NAP

3/29/2023

NAP

3/29/2023

NAP

Yes - AE

Fee

NAP

2.02

Property

Orbit Apartments

3.5%

40.0%

8900 North Interstate Highway 35

Austin

Travis

Texas

78753

Multifamily

Garden

1981

2019-2022

336

Units

30,000,000

6,776,878

2,276,623

4,500,255

3/31/2023

T-3 Ann

4,459,819

2,122,780

2,337,039

12/31/2022

T-12

3,533,774

2,183,597

1,350,177

12/31/2021

T-12

95.0%

6,716,800

2,290,303

4,426,498

84,000

4,342,498

74,000,000

As Is

3/27/2023

97.0%

3/17/2023

NAP

3/29/2023

NAP

3/29/2023

NAP

Fee

NAP

Loan

Cumberland Mall

7.6%

100.0%

DBNY, MSBNA, BMO

GACC, BMO

Group 1

NAP

2860 Cumberland Mall Southeast

Atlanta

Cobb

Georgia

30339

Retail

Super Regional Mall

1973

2006-2016

709,318

253.76

65,000,000

7.87000%

0.01578%

7.85422%

NAP

432,212.38

NAP

5,186,548.56

Interest Only

Actual/360

4/14/2023

6/1/2023

NAP

5/1/2028

NAP

L(24),D(32),O(4)

32,341,156

8,275,516

24,065,640

1/31/2023

T-12

32,192,386

7,869,157

24,323,229

12/31/2022

T-12

30,319,446

7,094,622

23,224,824

12/31/2021

T-12

96.5%

32,871,677

8,090,891

24,780,787

177,330

739,588

23,863,869

1.73

1.66

13.8%

13.3%

368,000,000

As Is

2/28/2023

48.9%

98.7%

3/31/2023

Costco

147,409

20.8%

11/30/2026

Round 1 Bowling & Amusement

83,600

11.8%

2/28/2031

Dick's Sporting Goods

70,984

10.0%

1/31/2031

Forever 21

25,748

3.6%

1/31/2027

H&M

24,655

3.5%

1/31/2032

3/1/2023

NAP

3/1/2023

NAP

Fee

NAP

Springing

353,853

1,987,019

Springing

1,415,412

267,919

Gap Rent Reserve

NAP

Hard

Springing

Yes

65,000,000

115,000,000

764,683.45

1,196,895.83

NAP

180,000,000

1,196,895.83

48.9%

1.66

13.8%

NAP

BPR Nimbus LLC

Refinance

180,000,000

160,491,051

1,638,600

2,254,938

15,615,412

180,000,000

NAP

Loan

Harborside 2-3

7.6%

100.0%

CREFI, BMO

NAP

200-210 Hudson Street

Jersey City

Hudson

New Jersey

07311

Office

CBD

1930

2021

1,599,029

140.71

65,000,000

5.84000%

0.01578%

5.82422%

NAP

320,726.85

NAP

3,848,722.20

Interest Only

Actual/360

4/4/2023

5/6/2023

NAP

4/6/2028

NAP

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

49,314,096

17,827,217

31,486,880

12/31/2022

T-12

47,450,874

18,047,218

29,403,655

12/31/2021

T-12

44,617,062

18,489,525

26,127,537

12/31/2020

T-12

74.5%

51,753,039

18,582,167

33,170,872

319,806

1,387,420

31,463,647

2.49

2.36

14.7%

14.0%

396,000,000

As Is

2/7/2023

56.8%

75.1%

3/22/2023

MUFG Bank Ltd.

137,076

8.6%

8/31/2029

E-Trade Financial Corporation

132,265

8.3%

1/31/2031

Collectors Universe

130,419

8.2%

11/30/2038

Sumitomo Mitsui Banking

111,605

7.0%

12/31/2036

Arch Insurance Company

106,815

6.7%

5/31/2024

3/24/2023

NAP

3/3/2023

NAP

Yes - AE

Fee

NAP

696,822

272,774

136,387

8,000,000

26,650

15,000,000

Springing

15,000,000

40,614,319

Sea Wall Repair Reserve ($25,000,000), Unfunded Obligations Reserve ($14,195,734), Elevator Modernization Reserve ($1,418,585.35)

NAP

Hard

Springing

Yes

65,000,000

160,000,000

789,481.48

1,110,208.33

NAP

225,000,000

1,110,208.33

56.8%

2.36

14.7%

55,000,000

10.50000%

280,000,000

1,598,142.36

70.7%

1.64

11.8%

Yes

Mezzanine only permitted in connection with the assumption of the Mortgage Loan and simultaneous repayment of the Mezzanine Loan (Max Combined LTV of 75.0%; Min Combined DSCR of 1.25x; Min Mortgage DSCR of 1.81x; Intercreditor Agreement is required)

Mark Karasick and Michael Silberberg

Yes

Acquisition

225,000,000

119,820,041

74,000,000

49,633,468

468,453,509

377,000,000

26,869,593

64,583,916

468,453,509

NAP

Loan

Soho Warehouse

7.3%

100.0%

DBRI

GACC

NAP

1000 South Santa Fe Avenue

Los Angeles

California

90021

Mixed Use

Retail/Hospitality

1917

2019

80,587

781.76

63,000,000

60,247,365

7.82950%

0.01578%

7.81372%

454,805.67

NAP

5,457,668.04

NAP

Amortizing Balloon

Actual/360

360

4/17/2023

6/6/2023

5/6/2028

NAP

L(24),D(23),O(13)

NAV

95.0%

8,206,077

951,782

7,254,294

56,646

7,197,648

1.33

1.32

11.5%

11.4%

114,000,000

As Is

3/8/2023

55.3%

52.8%

100.0%

5/6/2023

Yes

LA 1000 Santa Fe, LLC

80,587

100.0%

4/30/2041

NAP

3/10/2023

NAP

3/10/2023

17%

Fee

NAP

Springing

NAP

Hard

Springing

Yes

NAP

James G. Dinan and Daniel A. Schwartz

Gerard Alexander Sponsor LLC

Refinance

63,000,000

5,125,515

68,125,515

65,711,971

2,413,544

68,125,515

NAP

Loan

400 West 14th Street

7.0%

100.0%

GSBI

GSMC

NAP

400 West 14th Street

New York

10014

Mixed Use

Office/Retail

1886

2021-2023

23,250

2,580.65

60,000,000

6.08000%

0.11578%

5.96422%

NAP

308,222.22

NAP

3,698,666.64

Interest Only

Actual/360

4/28/2023

6/6/2023

NAP

5/6/2028

NAP

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

2,583,186

987,815

1,595,371

2/28/2023

T-12

1,911,781

965,244

946,537

12/31/2022

T-12

2,055,124

987,540

1,067,584

12/31/2021

T-12

96.6%

6,848,183

1,132,761

5,715,422

4,883

68,656

5,641,884

1.55

1.53

9.5%

9.4%

93,000,000

As Is

3/21/2023

64.5%

100.0%

4/26/2023

Identity Media

9,500

40.9%

9/30/2024

Gucci

9,250

39.8%

2/13/2033

Barry Callebaut USA

4,500

19.4%

7/31/2032

NAP

4/4/2023

NAP

4/4/2023

NAP

Fee

NAP

348,302

58,910

Springing

484

2,906

1,414,000

Unfunded Obligations Reserve

NAP

Hard

Springing

Yes

NAP

Steven Feldman, Gary Feldman and Irving Feldman

Refinance

60,000,000

53,109,441

4,059,298

1,762,302

1,068,959

60,000,000

NAP

Loan

Green Acres

5.8%

100.0%

GSBI, MSBNA, BMO, DBRI

GSMC, BMO, GACC

Group 2

NAP

2034 Green Acres Road

Valley Stream

Nassau

New York

11581

Retail

Regional Mall

1956, 2016

1982, 2006, 2007

2,081,286

177.77

50,000,000

5.89900%

0.01578%

5.88322%

NAP

249,205.44

NAP

2,990,465.28

Interest Only

Actual/360

1/3/2023

2/6/2023

NAP

1/6/2028

NAP

L(28),YM1(27),O(5)

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

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%

97.7%

12/12/2022

Macy's

390,503

18.8%

8/18/2026

Walmart

173,450

8.3%

8/31/2028

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%

1/31/2031

12/20/2022

NAP

12/20/2022

NAP

Yes - AE

Fee / Leasehold

8/12/2026

2, 6-year extension options

1,080,000

Springing

619,992

4,068,135

743,644

Springing

Gap Rent Reserve (Upfront: $743,643.75), Rollover Reserve (Monthly: Springing)

Rollover Reserve: $2,094,342

NAP

Hard

Springing

Yes

50,000,000

320,000,000

1,594,914.81

1,844,120.25

NAP

370,000,000

1,844,120.25

54.5%

2.10

13.0%

NAP

The Macerich Partnership, L.P.

Refinance

370,000,000

11,744,495

381,744,495

364,192,834

12,739,883

4,811,779

381,744,495

NAP

Loan

Heritage Plaza

4.7%

100.0%

GSBI, MSBNA

GSMC

Group 1

NAP

1111 and 1200 Bagby Street

Houston

Harris

Texas

77002

Office

CBD

1986

2021

1,158,165

148.51

40,000,000

7.63000%

0.03953%

7.59047%

NAP

257,865.74

NAP

3,094,388.88

Interest Only

Actual/360

4/13/2023

6/6/2023

NAP

5/6/2028

NAP

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

47,511,670

19,723,321

27,788,349

12/31/2022

T-12

41,405,549

22,550,623

18,854,926

12/31/2021

T-12

46,993,596

19,123,848

27,869,748

12/31/2020

T-12

69.1%

43,938,879

22,147,467

21,791,413

364,421

871,468

20,555,523

1.64

1.54

12.7%

12.0%

521,800,000

As Is

2/1/2023

33.0%

70.1%

2/28/2023

EOG Resources Inc.

376,333

32.5%

3/31/2035

Deloitte LLP

205,125

17.7%

2/28/2031

Perella Weinberg Partners Group LP

63,446

5.5%

8/31/2027

Lime Rock Management LP

56,984

4.9%

3/31/2024

S&P Global Inc.

28,560

2.5%

2/28/2029

2/9/2023

NAP

2/8/2023

NAP

Fee

NAP

Springing

19,303

231,636

5,000,000

144,771

10,000,000

10,489,446

Outstanding TI/LC Reserve ($10,303,667), Free Rent Reserve ($185,778.77)

NAP

Hard

Springing

Yes

40,000,000

132,000,000

850,956.95

1,108,822.69

NAP

172,000,000

1,108,822.69

33.0%

1.54

12.7%

NAP

Yes

Mezzanine (Max Combined LTV of 33.0%; Min Combined Debt Yield of 12.67%; Intercreditor Agreement is required)

AEW CPT REIT, LLC, AEW Core Property (U.S.), L.P., Brookfield Office Properties Inc. and Brookfield Property Partners, L.P.

Brookfield Properties Investor LLC

Refinance

Yes

172,000,000

5,793,688

177,793,688

156,217,116

6,087,126

15,489,446

177,793,688

NAP

Loan

Tudor Wharf (Leasehold)

4.4%

100.0%

BMO

Group 3

NAP

34-44 Charles River Avenue

Charlestown

Suffolk

Massachusetts

02129

Hospitality

Extended Stay

2003

2013

168

Rooms

224,404.76

37,700,000

7.99000%

0.01578%

7.97422%

NAP

254,505.54

NAP

3,054,066.48

Interest Only

Actual/360

4/25/2023

6/6/2023

NAP

5/6/2028

NAP

L(24),D(31),O(5)

13,723,007

8,027,088

5,695,919

3/31/2023

T-12

13,105,210

7,626,423

5,478,787

12/31/2022

T-12

8,580,966

6,135,826

2,445,139

12/31/2021

T-12

78.2%

13,723,007

8,491,634

5,231,373

548,920

4,682,453

1.71

1.53

13.9%

12.4%

65,000,000

As Is

2/13/2023

58.0%

78.2%

3/31/2023

NAP

2/17/2023

NAP

2/17/2023

NAP

Yes - AE

Leasehold

2/29/2088

None

800,000

152,365

76,183

Springing

10,350,000

66,667

PIP Reserve (Upfront: $9,950,000; Monthly: Springing), Ground Lease Reserve (Upfront: $400,000; Monthly: $66,666.67), Seasonality Reserve (Monthly: Springing)

NAP

Hard

Springing

Yes

NAP

Warren Q. Fields, Richard M. Kelleher and James R. Dina

Warren Q. Fields and Richard M. Kelleher

Refinance

37,700,000

6,350,340

44,050,340

32,610,217

937,758

10,502,365

44,050,340

5/30/2028

271.95

212.64

78.2%

271.95

212.64

78.2%

271.07

203.20

75.0%

200.34

131.38

65.6%

Loan

Encino Target

4.3%

100.0%

3650 Real Estate Investment Trust 2 LLC

NAP

17401 Ventura Boulevard

Encino

Los Angeles

California

91316

Retail

Anchored

1989

2021

104,943

349.05

36,630,000

6.32000%

0.06500%

6.25500%

NAP

195,597.42

NAP

2,347,169.04

Interest Only

Actual/360

3/2/2023

4/5/2023

NAP

3/5/2028

NAP

L(12),YM1(14),DorYM1(30),O(4)

4,891,768

1,411,662

3,480,106

12/31/2022

T-12

NAV

97.0%

4,947,162

1,473,645

3,473,517

20,989

79,943

3,372,585

1.48

1.44

9.5%

9.2%

56,000,000

As Is

12/15/2022

65.4%

100.0%

1/1/2023

Target

49,420

47.1%

1/31/2033

Planet Fitness

20,911

19.9%

10/31/2036

Salon Republic

6,246

6.0%

1/15/2035

Butterly Loft

4,061

3.9%

9/30/2024

Spectrum

3,565

3.4%

5/31/2026

2/16/2023

NAP

12/23/2022

2/17/2023

13%

Fee

NAP

30,607

6,235

18,125

1,750

75,000

250,000

Springing

250,000

18,125

NAP

Hard

Springing

Yes

NAP

Eran Bitton and Doron Kadosh

Acquisition

36,630,000

20,222,303

56,852,303

55,500,000

1,059,818

292,485

56,852,303

NAP

Loan

Scottsdale Fashion Square

4.1%

100.0%

GSBI, DBNY

GSMC, GACC

Group 2

NAP

7014 East Camelback Road

Scottsdale

Maricopa

Arizona

85251

Retail

Super Regional Mall

1961, 1977, 1982, 1992, 1996, 2006, 2015

1991, 2017-2020, 2023-2024

1,555,459

450.03

35,000,000

6.21425%

0.01978%

6.19447%

NAP

183,766.30

NAP

2,205,195.60

Interest Only

Actual/360

3/3/2023

4/6/2023

NAP

3/6/2028

NAP

L(26),DorYM1(27),O(7)

97,949,617

17,988,634

79,960,983

12/31/2022

T-12

85,107,087

17,534,916

67,572,171

12/31/2021

T-12

73,178,391

17,139,268

56,039,123

12/31/2020

T-12

95.0%

105,121,522

18,973,779

86,147,743

327,531

1,009,838

84,810,375

1.95

1.92

12.3%

12.1%

1,825,000,000

As Is

1/4/2023

38.4%

96.0%

12/2/2022

Macy's

235,899

15.2%

1/31/2030

Nordstrom

225,000

14.5%

2/28/2029

Neiman Marcus

100,071

6.4%

10/18/2031

Harkins Theatres

81,177

5.2%

1/31/2031

DICK'S Sporting Goods

50,646

3.3%

1/31/2026

2/13/2023

NAP

2/13/2023

NAP

Fee

NAP

Springing

402,666

Springing

1,651,332

14,539,077

Outstanding TI/LC Reserve ($10,222,200), Gap Rent Reserve ($4,316,877)

NAP

Hard

Springing

Yes

35,000,000

665,000,000

3,491,559.80

3,675,326.10

NAP

700,000,000

3,675,326.10

38.4%

1.92

12.3%

NAP

The Macerich Partnership, L.P. and Institutional Mall Investors LLC

Refinance

700,000,000

404,875,080

1,932,303

14,539,077

278,653,540

700,000,000

NAP

Loan

KY & MN Warehouse Distribution Portfolio

3.8%

3650 Real Estate Investment Trust 2 LLC

NAP

Various

Industrial

Various

741,140

44.61

33,061,300

6.68500%

0.06500%

6.62000%

NAP

186,737.03

NAP

2,240,844.36

Interest Only

Actual/360

4/10/2023

6/5/2023

NAP

5/5/2028

NAP

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

NAV

95.0%

5,218,690

821,278

4,397,412

111,171

4,286,241

1.96

1.91

13.3%

13.0%

70,100,000

As Is

Various

47.2%

100.0%

Springing

9,264

75,000

Springing

3,000,000

33,750

NAP

Hard

In Place

Yes

NAP

Michael K. Press

Acquisition

33,061,300

17,308,916

50,370,216

48,000,000

2,336,466

33,750

50,370,216

NAP

12.01

Property

4813 Nashville

1.8%

46.4%

4813 Nashville Road

Bowling Green

Warren

Kentucky

42101

Industrial

Warehouse/Distribution

2015

NAP

341,150

15,350,000

NAV

32,300,000

As Is

2/9/2023

100.0%

5/5/2023

Yes

iMedia Brands, Inc.

341,150

100.0%

4/30/2048

NAP

12/7/2022

NAP

12/7/2022

NAP

Fee

NAP

12.02

Property

4811 Nashville

1.4%

35.4%

4811 Nashville Road

Bowling Green

Warren

Kentucky

42101

Industrial

Warehouse/Distribution

1990

2015

260,800

11,711,000

NAV

24,700,000

As Is

2/9/2023

100.0%

5/5/2023

Yes

iMedia Brands, Inc.

260,800

100.0%

4/30/2048

NAP

12/6/2022

NAP

12/6/2022

NAP

Fee

NAP

12.03

Property

6740 Shady Oak

0.7%

18.1%

6740 Shady Oak Road

Eden Prairie

Hennepin

Minnesota

55344

Industrial

Flex

1981

2021

139,190

6,000,300

NAV

13,100,000

As Is

2/8/2023

100.0%

5/5/2023

Yes

iMedia Brands, Inc.

139,190

100.0%

4/30/2048

NAP

2/24/2023

NAP

12/2/2022

NAP

Fee

NAP

Loan

Showboat Apartments

3.8%

100.0%

3650 Real Estate Investment Trust 2 LLC

NAP

801 Boardwalk

Atlantic City

Atlantic

New Jersey

08401

Multifamily

High Rise

2003

2020

255

Units

129,411.76

33,000,000

6.82000%

0.06500%

6.75500%

NAP

190,154.86

NAP

2,281,858.32

Interest Only

Actual/360

3/15/2023

5/5/2023

NAP

4/5/2028

NAP

L(25),D(31),O(4)

4,914,967

1,169,590

3,745,377

12/31/2022

T-12

NAV

95.0%

5,832,534

1,384,365

4,448,169

63,750

4,384,419

1.95

1.92

13.5%

13.3%

65,700,000

As Is

1/17/2023

50.2%

95.7%

1/1/2023

NAP

3/10/2023

NAP

1/31/2023

NAP

Yes - AE

Fee

NAP

13,963

6,981

26,130

2,178

5,313

191,250

529,688

295,227

Springing

Cozy Suites Reserve

295,227

NAP

Hard

In Place

Yes

NAP

12,000,000

12.00000%

45,000,000

311,821.53

68.5%

1.17

9.9%

NAP

Bart Blatstein

Refinance

33,000,000

12,000,000

45,000,000

24,388,664

2,679,275

865,008

17,067,053

45,000,000

NAP

Loan

Motel 6 Tropicana

2.6%

100.0%

BCREI

Barclays

NAP

195 East Tropicana Avenue

Las Vegas

Clark

Nevada

89109

Hospitality

Limited Service

1971

2015-2021

306

Rooms

74,346.41

22,750,000

21,951,392

7.79153%

0.01578%

7.77575%

160,604.91

NAP

1,927,258.94

NAP

Amortizing Balloon

Actual/360

360

4/13/2023

6/6/2023

5/6/2028

NAP

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

9,208,070

4,996,232

4,211,838

3/31/2023

T-12

8,824,511

5,104,073

3,720,438

12/31/2022

T-12

7,955,462

4,353,238

3,602,224

12/31/2021

T-12

85.2%

9,208,070

4,982,679

4,225,391

368,323

3,857,068

2.19

2.00

18.6%

17.0%

44,300,000

As Is (Extraordinary Assumption)

3/13/2023

51.4%

49.6%

85.2%

3/31/2023

NAP

3/28/2023

NAP

3/27/2023

NAP

Fee

NAP

9,902

Springing

30,694

1,241,136

PIP Reserve

NAP

Hard

Springing

Yes

NAP

5,000,000

13.00000%

27,750,000

217,912.96

62.6%

1.48

15.2%

NAP

Jagmohan Dhillon

Refinance

22,750,000

3,037,900

5,000,000

30,787,900

28,665,513

871,349

1,251,038

30,787,900

3/16/2037

95.66

81.47

85.2%

95.66

81.47

85.2%

92.73

78.23

84.4%

85.25

70.60

82.8%

Loan

PetSmart HQ

2.6%

100.0%

3650 Real Estate Investment Trust 2 LLC

NAP

19601 North 27th Avenue

Phoenix

Maricopa

Arizona

85027

Office

Suburban

1997

2008

365,672

185.96

22,350,000

4.28000%

0.06500%

4.21500%

NAP

80,822.15

NAP

969,865.80

Interest Only

Actual/360

3/31/2021

5/5/2021

NAP

4/5/2028

NAP

L(40),D(40),O(4)

11,412,304

3,353,222

8,059,082

12/31/2020

T-12

13,654,879

1,656,081

11,998,799

12/31/2019

T-12

13,618,149

1,336,267

12,281,882

12/31/2018

T-12

92.5%

10,582,368

3,449,559

7,132,809

102,388

365,672

6,664,749

2.42

2.26

10.5%

9.8%

110,500,000

As Is

3/10/2021

61.5%

100.0%

5/5/2023

Yes

PetSmart Home Office, Inc.

365,672

100.0%

3/31/2032

NAP

3/15/2021

NAP

3/15/2021

NAP

Fee

NAP

Springing

8,532

30,473

146,929

9,141,800

PetSmart TI Reserve

NAP

Hard

In Place

Yes

22,350,000

45,650,000

165,079.70

245,901.85

NAP

68,000,000

245,901.85

61.5%

2.26

10.5%

12,000,000

12.00000%

80,000,000

367,568.52

72.4%

1.51

8.9%

NAP

Walter C. Bowen

Acquisition

68,000,000

41,555,271

12,000,000

121,555,271

110,000,000

2,266,543

9,288,729

121,555,271

NAP

Loan

National Warehouse & Distribution Portfolio

2.6%

CREFI

NAP

Various

Industrial

Various

3,951,338

39.70

22,000,000

21,981,280

20,797,209

6.81000%

0.01703%

6.79297%

143,570.12

NAP

1,722,841.44

NAP

Amortizing Balloon

Actual/360

360

359

3/10/2023

5/6/2023

4/6/2028

NAP

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

NAV

95.0%

24,103,590

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%

53.6%

100.0%

Springing

32,928

790,268

Springing

227,688

6,147,412

Cash Collateral Reserve

NAP

Hard

Springing

Yes

21,981,280

134,885,127

880,998.44

1,024,568.56

NAP

156,866,406

1,024,568.56

56.7%

1.54

13.0%

NAP

Samuel Bert Malouf

Refinance

NAP

16.01

Property

1700 Schuster Road

1.0%

39.9%

1700 Schuster Road

Delano

Kern

California

93215

Industrial

Warehouse/Distribution

1993, 1996

NAP

1,213,366

8,785,987

8,778,511

8,305,637

NAV

95.0%

8,214,920

1,247,682

6,967,238

121,337

303,342

6,542,560

100,200,000

As Is

1/31/2023

100.0%

5/6/2023

Yes

CVB, Inc.

1,213,366

100.0%

2/28/2038

NAP

2/9/2023

NAP

2/9/2023

2/7/2023

Yes - A

Fee

NAP

Yes

NAP

16.02

Property

101 Michelin Drive

0.5%

20.0%

101 Michelin Drive

Laurens

South Carolina

29360

Industrial

Warehouse/Distribution

1993

NAP

1,170,972

4,408,408

4,404,656

4,167,390

NAV

95.0%

5,566,712

941,614

4,625,098

117,097

292,743

4,215,257

61,300,000

As Is

1/23/2023

100.0%

5/6/2023

Yes

CVB, Inc.

1,170,972

100.0%

2/28/2038

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

16.03

Property

1525 West 2960 South

0.4%

16.0%

1525 West 2960 South

Nibley

Cache

Utah

84321

Industrial

Flex

2015

NAP

260,000

3,520,000

3,517,005

3,327,553

NAV

95.0%

3,760,728

394,661

3,366,067

26,000

65,000

3,275,067

45,300,000

As Is

1/30/2023

100.0%

5/6/2023

Yes

CVB, Inc.

260,000

100.0%

2/28/2038

NAP

2/9/2023

NAP

2/9/2023

2/8/2023

Fee

NAP

16.04

Property

5685 Raiders Road, Building B

0.3%

13.4%

5685 Raiders Road

Frazeysburg

Muskingum

Ohio

43822

Industrial

Warehouse/Distribution

1994

2022

812,000

2,942,675

2,940,171

2,781,792

NAV

95.0%

3,945,576

742,838

3,202,738

81,200

203,000

2,918,538

37,700,000

As Is

1/27/2023

100.0%

5/6/2023

Yes

CVB, Inc.

812,000

100.0%

2/28/2038

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

16.05

Property

840 Complex Street Southwest

0.3%

10.6%

840 Complex Street Southwest

Lenoir

Caldwell

North Carolina

28645

Industrial

Warehouse/Distribution

1970

2022

495,000

2,342,930

2,340,936

2,214,837

NAV

95.0%

2,615,654

428,973

2,186,682

49,500

123,750

2,013,432

32,200,000

As Is

1/23/2023

100.0%

5/6/2023

Yes

CVB, Inc.

495,000

100.0%

2/28/2038

NAP

2/9/2023

NAP

2/9/2023

NAP

Fee

NAP

Yes

NAP

Loan

Patewood Corporate Center

2.4%

100.0%

3650 Real Estate Investment Trust 2 LLC

NAP

10 & 30 Patewood Drive and 50 & 80 International Drive

Greenville

South Carolina

29615

Office

Suburban

1985-1998

1998-2017

447,282

153.15

20,500,000

4.13000%

0.06500%

4.06500%

NAP

71,534.09

NAP

858,409.08

Interest Only

Actual/360

5/11/2021

7/5/2021

NAP

6/5/2028

NAP

L(38),D(42),O(4)

8,680,540

2,859,435

5,821,105

3/31/2021

T-12

8,591,324

2,922,878

5,668,446

12/31/2020

T-12

8,366,227

3,076,169

5,290,058

12/31/2019

T-12

88.9%

9,308,176

3,041,693

6,266,483

84,984

117,401

6,064,099

2.18

2.11

9.1%

8.9%

111,300,000

As Is

4/8/2021

61.5%

89.8%

4/30/2021

RealPage, Inc.

46,118

10.3%

10/31/2026

Day & Zimmermann

45,253

10.1%

3/1/2025

The Gordian Group

43,785

9.8%

6/30/2030

Wood Group

42,648

9.5%

8/31/2023

Ogletree Deakins

41,508

9.3%

4/30/2024

12/15/2020

NAP

12/15/2020

NAP

Fee

NAP

420,905

70,152

32,337

5,390

7,082

3,000,000

Springing

3,000,000

682,885

Springing

Specified Leasing Reserve (Upfront: $298,808), Rent Replication Reserve (Upfront: $201,192; Ongoing: Springing; Cap: $100,596), Outstanding TI/LC Reserve (Upfront: $137,947), Free Rent Reserve (Upfront: $44,938.13)

100,596

NAP

Hard

In Place

Yes

20,500,000

48,000,000

167,494.44

239,028.53

NAP

68,500,000

239,028.53

61.5%

2.11

9.1%

10,000,000

10.00000%

78,500,000

323,519.27

70.5%

1.56

8.0%

NAP

Joseph Friedland

Refinance

NAP

Loan

Fairfield Inn & Suites Locust Grove

1.0%

51.6%

BCREI

Barclays

Group 4

Group A

690 Market Place Boulevard

Locust Grove

Henry

Georgia

30248

Hospitality

Limited Service

2018

NAP

Rooms

108,424.29

8,250,000

8,240,246

7,887,583

7.80500%

0.01578%

7.78922%

59,417.87

NAP

713,014.44

NAP

Amortizing Balloon

Actual/360

360

358

3/10/2023

4/6/2023

3/6/2028

NAP

L(26),D(27),O(7)

2,589,299

1,482,323

1,106,976

1/31/2023

T-12

2,568,543

1,518,697

1,049,846

12/31/2022

T-12

1,353,367

710,047

643,320

5/31/2021

T-5 Ann

81.0%

2,589,299

1,494,308

1,094,991

103,572

991,419

1.58

1.44

13.7%

12.5%

12,300,000

As Is

12/19/2022

66.3%

63.5%

81.0%

1/31/2023

NAP

12/28/2022

NAP

12/22/2022

NAP

Fee

NAP

33,350

6,670

14,037

2,807

4,316

NAP

Springing

Yes

NAP

Munira Kapadia

Refinance

1/28/2040

113.55

91.97

81.0%

113.55

91.97

81.0%

112.96

91.19

80.7%

93.43

30.34

51.8%

Loan

Holiday Inn Express Jackson

0.9%

48.4%

BCREI

Barclays

Group 4

Group A

116 Hospitality Drive

Jackson

Butts

Georgia

30233

Hospitality

Limited Service

2020

NAP

Rooms

104,605.91

7,750,000

7,740,837

7,409,547

7.80500%

0.01578%

7.78922%

55,816.79

NAP

669,801.48

NAP

Amortizing Balloon

Actual/360

360

358

3/10/2023

4/6/2023

3/6/2028

NAP

L(26),D(27),O(7)

2,500,974

1,340,516

1,160,458

1/31/2023

T-12

2,425,170

1,339,911

1,085,259

12/31/2022

T-12

1,353,366

766,853

586,513

5/31/2021

T-5 Ann

75.0%

2,389,816

1,295,815

1,094,000

95,593

998,408

1.58

1.44

13.7%

12.5%

11,800,000

As Is

12/19/2022

66.3%

63.5%

78.5%

1/31/2023

NAP

12/28/2022

NAP

12/28/2022

NAP

Fee

NAP

25,324

4,221

12,670

2,534

3,983

NAP

Springing

Yes

NAP

Munira Kapadia

Refinance

11/16/2041

116.45

87.34

75.0%

116.45

91.45

78.5%

116.77

88.78

76.0%

108.60

49.68

45.8%

Loan

Bed Stuy Portfolio

1.8%

DBRI

GACC

NAP

Various

Brooklyn

Kings

New York

Various

Multifamily

Garden

Various

185

Units

82,432.43

15,250,000

6.52150%

0.01578%

6.50572%

NAP

84,028.47

NAP

1,008,341.64

Interest Only

Actual/360

3/13/2023

5/6/2023

NAP

4/6/2028

NAP

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

2,209,322

997,035

1,212,287

12/31/2022

T-12

2,041,168

1,264,462

776,706

12/31/2021

T-12

1,893,267

967,359

925,908

12/31/2020

T-12

94.4%

2,300,996

948,806

1,352,190

36,889

1,315,301

1.34

1.30

8.9%

8.6%

26,450,000

As Is

Various

57.7%

97.8%

12,986

3,427

27,744

5,549

3,074

51,500

NAP

Hard (Commercial); Soft (Multifamily)

Springing

Yes

NAP

Larry Hirschfield

Refinance

NAP

20.01

Property

150-152 Tompkins Avenue

0.2%

11.3%

150-152 Tompkins Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1931

1992

Units

1,729,679

NAV

3,000,000

As Is

1/24/2023

95.0%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.02

Property

375 Kosciuszko Street

0.1%

7.2%

375 Kosciuszko Street

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1994

Units

1,095,463

NAV

1,900,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.03

Property

1078 Putnam Avenue

0.1%

6.8%

1078 Putnam Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1899

1996

Units

1,037,807

NAV

1,800,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.04

Property

1438 Broadway

0.1%

6.8%

1438 Broadway

Brooklyn

Kings

New York

11221

Multifamily

Garden

1930

NAP

Units

1,037,807

NAV

1,800,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.05

Property

607 Willoughby Avenue

0.1%

6.4%

607 Willoughby Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1910

1992

Units

980,151

NAV

1,700,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.06

Property

315 Pulaski Street

0.1%

5.3%

315 Pulaski Street

Brooklyn

Kings

New York

11206

Multifamily

Garden

1931

1994

Units

807,183

NAV

1,400,000

As Is

1/26/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.07

Property

609 Willoughby Avenue

0.1%

5.3%

609 Willoughby Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1905

1992

Units

807,183

NAV

1,400,000

As Is

1/24/2023

88.9%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.08

Property

675 Halsey Street

0.1%

5.1%

675 Halsey Street

Brooklyn

Kings

New York

11233

Multifamily

Garden

1910

NAP

Units

778,355

NAV

1,350,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.09

Property

143 Marcus Garvey Boulevard

0.1%

4.3%

143 Marcus Garvey Boulevard

Brooklyn

Kings

New York

11206

Multifamily

Garden

1931

1994

Units

663,043

NAV

1,150,000

As Is

1/26/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.10

Property

611 Willoughby Avenue

0.1%

4.3%

611 Willoughby Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1905

1992

Units

663,043

NAV

1,150,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.11

Property

399 Kosciuszko Street

0.1%

4.2%

399 Kosciuszko Street

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1992

Units

634,216

NAV

1,100,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.12

Property

104 Ralph Avenue

0.1%

4.0%

104 Ralph Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1910

NAP

Units

605,388

NAV

1,050,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.13

Property

1064 Putnam Avenue

0.1%

3.6%

1064 Putnam Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1905

1996

Units

547,732

NAV

950,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.14

Property

403 Kosciuszko Street

0.0%

2.6%

403 Kosciuszko Street

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1992

Units

403,592

NAV

700,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.15

Property

639 Willoughby Avenue

0.0%

2.6%

639 Willoughby Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1899

1992

Units

403,592

NAV

700,000

As Is

1/24/2023

75.0%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.16

Property

671 Halsey Street

0.0%

2.5%

671 Halsey Street

Brooklyn

Kings

New York

11233

Multifamily

Garden

1910

NAP

Units

374,764

NAV

650,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.17

Property

706 MacDonough Street

0.0%

2.3%

706 MacDonough Street

Brooklyn

Kings

New York

11233

Multifamily

Garden

1905

1995

Units

345,936

NAV

600,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.18

Property

981 Lafayette Avenue

0.0%

2.3%

981 Lafayette Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1994

Units

345,936

NAV

600,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.19

Property

22 Stuyvesant Avenue

0.0%

2.1%

22 Stuyvesant Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1994

Units

317,108

NAV

550,000

As Is

1/26/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.20

Property

1074 Putnam Avenue

0.0%

1.9%

1074 Putnam Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1899

1995

Units

288,280

NAV

500,000

As Is

1/25/2023

66.7%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.21

Property

1001 Putnam Avenue

0.0%

1.7%

1001 Putnam Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1920

1995

Units

259,452

NAV

450,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/6/2023

NAP

2/2/2023

NAP

Fee

NAP

20.22

Property

540A Kosciuszko Street

0.0%

1.7%

540A Kosciuszko Street

Brooklyn

Kings

New York

11221

Multifamily

Garden

1931

1994

Units

259,452

NAV

450,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.23

Property

162 Vernon Avenue

0.0%

1.7%

162 Vernon Avenue

Brooklyn

Kings

New York

11206

Multifamily

Garden

1901

1992

Units

259,452

NAV

450,000

As Is

1/24/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/1/2023

NAP

Fee

NAP

20.24

Property

903 Lafayette Avenue

0.0%

1.7%

903 Lafayette Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1899

1994

Units

259,452

NAV

450,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.25

Property

409 Kosciuszko Street

0.0%

0.8%

409 Kosciuszko Street

Brooklyn

Kings

New York

11221

Multifamily

Garden

1899

1992

Units

115,312

NAV

200,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.26

Property

983 Lafayette Avenue

0.0%

0.8%

983 Lafayette Avenue

Brooklyn

Kings

New York

11221

Multifamily

Garden

1899

1994

Units

115,312

NAV

200,000

As Is

1/25/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

20.27

Property

340 Hart Street

0.0%

0.8%

340 Hart Street

Brooklyn

Kings

New York

11206

Multifamily

Garden

1899

1994

Units

115,312

NAV

200,000

As Is

1/26/2023

100.0%

1/23/2023

NAP

2/7/2023

NAP

2/2/2023

NAP

Fee

NAP

Loan

909 North Michigan Avenue

1.7%

100.0%

DBRI

GACC

NAP

909 North Michigan Avenue

Chicago

Cook

Illinois

60611

Retail

Unanchored

1962

NAP

5,666

2,513.41

14,241,000

6.75400%

0.01578%

6.73822%

NAP

81,266.33

NAP

975,195.96

Interest Only

Actual/360

3/17/2023

5/6/2023

NAP

4/6/2028

NAP

L(25),D(30),O(5)

NAV

95.0%

2,380,912

283,395

2,097,517

1,500

5,666

2,090,351

2.15

2.14

14.7%

28,600,000

As Is

2/16/2023

49.8%

100.0%

2/28/2023

Burdeen's Jewelry

2,174

38.4%

3/31/2033

Bulgari

1,937

34.2%

7/31/2030

Swatch Group (Omega)

1,555

27.4%

7/31/2025

NAP

10/26/2022

NAP

10/21/2022

NAP

Fee

NAP

20,378

6,793

878

Springing

125

4,500

357,212

Springing

Omega TI/LC Reserve (Upfront: $357,212), REA Charges Reserve (Monthly: Springing)

NAP

Hard

Springing

Yes

NAP

Daniel J. Blatteis

Acquisition

NAP

Loan

Meadowood Mall

1.4%

100.0%

3650 Real Estate Investment Trust 2 LLC, BCREI, WFBNA, BMO

3650 Real Estate Investment Trust 2 LLC

NAP

5000 Meadowood Mall Circle

Reno

Washoe

Nevada

89502

Retail

Regional Mall

1978

2013

456,841

169.23

12,500,000

12,079,678

10,911,360

3.93000%

0.06500%

3.86500%

65,497.43

NAP

785,969.16

NAP

Amortizing Balloon

Actual/360

300

283

11/5/2021

1/1/2022

12/1/2026

NAP

L(41),D(12),O(7)

19,676,247

5,271,584

14,404,663

8/31/2021

T-12

19,340,687

6,237,429

13,103,258

12/31/2020

T-12

20,898,165

5,421,321

15,476,844

12/31/2019

T-12

89.1%

20,594,293

4,726,478

15,867,815

114,210

770,276

14,983,329

3.15

2.98

20.5%

19.4%

227,100,000

As Is

10/11/2021

34.0%

30.7%

90.0%

10/13/2021

Macy's

98,721

21.6%

3/31/2030

Dick's Sporting Goods

50,133

11.0%

1/31/2027

Crunch Fitness

25,183

5.5%

8/31/2029

H&M

22,100

4.8%

1/31/2024

Forever 21

20,022

4.4%

1/31/2023

10/15/2021

NAP

10/15/2021

10/29/2021

12%

Fee

NAP

Springing

3,000,000

Springing

228,420

76,140

NAP

Hard

Springing

Yes

12,079,678

65,230,263

353,686.12

419,183.55

27,715,118

10.75000%

105,025,060

688,569.51

46.2%

1.81

15.1%

NAP

Simon Property Group, L.P.

Refinance

NAP

Loan

325 Gold Street

1.4%

100.0%

CREFI

NAP

325 Gold Street

Brooklyn

Kings

New York

11201

Mixed Use

Office/Retail

1920

2016

49,300

243.41

12,000,000

7.55000%

0.01578%

7.53422%

NAP

76,548.61

NAP

918,583.32

Interest Only

Actual/360

3/31/2023

5/6/2023

NAP

4/6/2028

NAP

L(3),YM1(51),O(6)

2,062,834

614,745

1,448,089

12/31/2022

T-12

1,999,725

600,894

1,398,831

12/31/2021

T-12

2,021,003

632,873

1,388,130

12/31/2020

T-12

95.0%

2,088,640

667,888

1,420,752

7,171

68,629

1,344,951

1.55

1.46

11.8%

11.2%

27,000,000

As Is

3/3/2023

44.4%

100.0%

2/14/2023

NYU

8,600

17.4%

5/31/2026

Team Obsolete

8,530

17.3%

7/31/2031

Ark Media

6,000

12.2%

7/31/2023

Clocktower Properties

6,000

12.2%

4/6/2031

Makelab Inc

3,750

7.6%

8/31/2025

3/6/2023

NAP

3/6/2023

NAP

Fee

NAP

33,079

14,011

4,670

598

100,000

Springing

NAP

Springing

Yes

NAP

Robert Iannucci and Sonia Ewers

Refinance

Yes

NAP

Loan

Pepper Tree Apartments

1.3%

100.0%

CREFI

NAP

4600 Oakwood Drive

Odessa

Ector

Texas

79761

Multifamily

Garden

1975

2022

181

Units

60,497.24

10,950,000

7.03000%

0.01578%

7.01422%

NAP

65,039.70

NAP

780,476.40

Interest Only

Actual/360

4/21/2023

6/6/2023

NAP

5/6/2028

NAP

L(24),D(33),O(3)

1,736,215

881,324

854,891

2/28/2023

T-12

1,706,704

866,081

840,623

12/31/2022

T-12

1,569,482

771,853

797,629

12/31/2021

T-12

94.0%

2,121,390

988,839

1,132,551

51,947

1,080,604

1.45

1.38

10.3%

9.9%

16,500,000

As Is

3/14/2023

66.4%

96.1%

4/17/2023

NAP

3/16/2023

NAP

3/16/2023

NAP

Fee

NAP

62,028

12,406

74,447

14,889

4,329

66,180

NAP

Springing

Yes

NAP

Brian Lefkowitz, A Lefkowitz 2016 Family Trust and R Lefkowitz 2016 Family Trust

Refinance

NAP

Loan

Tudor Wharf (Leased Fee)

1.2%

100.0%

BMO

Group 3

NAP

34-44 Charles River Avenue

Charlestown

Suffolk

Massachusetts

02129

Other

Leased Fee

NAP

67,170

159.30

10,700,000

7.37000%

0.01578%

7.35422%

NAP

66,628.55

NAP

799,542.60

Interest Only

Actual/360

4/25/2023

6/6/2023

NAP

5/6/2028

NAP

L(24),D(31),O(5)

NAV

100.0%

800,000

1.00

7.5%

16,000,000

As Is

2/13/2023

66.9%

NAP

2/17/2023

NAP

2/17/2023

NAP

Yes - AE

Fee

NAP

Springing

NAP

Hard

Springing

NAP

Warren Q. Fields and Richard M. Kelleher

Refinance

NAP

Loan

1201 Third Avenue

0.9%

100.0%

JPMCB, MSBNA

JPMCB

NAP

1201 Third Avenue

Seattle

King

Washington

98101

Office

CBD

1988

NAP

1,129,710

150.48

8,000,000

5.58500%

0.01703%

5.56797%

NAP

37,750.46

NAP

453,005.52

Interest Only

Actual/360

2/10/2023

4/9/2023

NAP

3/9/2028

NAP

L(24),YM1(2),DorYM1(27),O(7)

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

81.1%

51,349,507

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%

81.1%

1/1/2023

Perkins Coie

296,843

26.3%

12/31/2026

WeWork

114,679

10.2%

6/30/2034

Kimley-Horn

46,058

4.1%

12/31/2034

Accolade, Inc.

45,083

4.0%

3/31/2030

Hargis Engineering

44,609

3.9%

12/31/2024

12/8/2022

NAP

12/8/2022

14%

Fee

NAP

Springing

17,567,429

3,755,350

Springing

Free Rent Reserve (Upfront: $3,755,350), Perkins Coie Funds (Monthly: Springing), Perkins Coie Prepaid Rent Funds (Monthly: Springing)

NAP

Hard

Springing

Yes

8,000,000

162,000,000

764,446.88

802,197.34

NAP

170,000,000

802,197.34

30.5%

2.76

17.7%

NAP

MetLife, Inc. and New York Common Retirement Fund

NAP

Refinance

NAP

Loan

Chicago Heights

0.5%

100.0%

CREFI

NAP

480 East Lincoln Highway

Chicago Heights

Cook

Illinois

60411

Industrial

Warehouse/Distribution

1958

1993

281,847

15.97

4,500,000

7.28000%

0.01578%

7.26422%

NAP

27,679.17

NAP

332,150.04

Interest Only

Actual/360

3/27/2023

5/6/2023

NAP

4/6/2028

NAP

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

1,111,902

594,830

517,072

12/31/2022

T-12

1,181,919

734,663

447,256

12/31/2021

T-12

1,003,148

699,246

303,902

12/31/2020

T-12

95.0%

1,249,283

647,108

602,175

81,736

69,878

450,562

1.81

1.36

13.4%

10.0%

8,100,000

As Is

2/20/2023

55.6%

100.0%

4/1/2023

Gerresheimer Glass, Inc.

209,135

74.2%

11/30/2026

Morgan Li, LLC

72,712

25.8%

5/14/2025

NAP

3/3/2023

NAP

3/3/2023

NAP

Fee

NAP

43,364

Springing

6,811

53,763

Springing

Gerresheimer Glass Renewal Reserve (Monthly: Springing), Morgan Li Renewal Reserve (Monthly: Springing)

NAP

Hard

Springing

Yes

NAP

Ian Quint

Acquisition

Yes

NAP

Footnotes to Annex A

(1)	The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.

(2)	The Monthly Debt Service (P&I)($) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.

(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.

(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) are calculated based on amortizing debt service payments (except for interest-only loans).

(5)	Leased Occupancy (%) includes tenants that have signed leases, but are not yet in occupancy or may not be paying rent.

(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. See “Description of the Mortgage Pool—Tenant Issues” in the Preliminary Prospectus for certain examples of the foregoing.


	MORTGAGE POOL CHARACTERISTICS

	Mortgage Pool Characteristics
	Initial Pool Balance	$859,674,341
	Number of Mortgage Loans	27
	Number of Mortgaged Properties	66
	Average Cut-off Date Balance	$31,839,790
	Weighted Average Mortgage Rate	6.80333%
	Weighted Average Remaining Term to Maturity/ARD (months)	59
	Weighted Average Remaining Amortization Term (months)	353
	Weighted Average Cut-off Date LTV Ratio	54.3%
	Weighted Average Maturity Date/ARD LTV Ratio	53.9%
	Weighted Average UW NCF DSCR	1.69x
	Weighted Average Debt Yield on Underwritten NOI	12.2%
	% of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon	15.8%
	% of Initial Pool Balance of Mortgage Loans that are Interest Only	84.2%
	% of Initial Pool Balance of Mortgaged Properties with Single Tenants	18.1%
	% of Initial Pool Balance of Mortgage Loans with Mezzanine Debt	19.0%
	% of Initial Pool Balance of Mortgage Loans with Subordinate Debt	1.4%

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-262701-03

COLLATERAL OVERVIEW

Mortgage Loans by Loan Seller
Mortgage Loan Seller	Mortgage Loans	Mortgaged Properties	Aggregate Cut-off Date Balance	% of Initial Pool Balance
3650 Real Estate Investment Trust 2 LLC	6	8	$157,620,978	18.3%
Citi Real Estate Funding Inc.	5	10	$124,431,280	14.5%
Goldman Sachs Mortgage Company	2	2	$100,000,000	11.6%
German American Capital Corporation	3	29	$92,491,000	10.8%
Bank of Montreal	2	2	$48,400,000	5.6%
Barclays Commercial Real Estate Inc.	3	3	$38,731,083	4.5%
JPMorgan Chase Bank, National Association	1	1	$8,000,000	0.9%
JPMorgan Chase Bank, National Association / 3650 Real Estate Investment Trust 2 LLC	1	7	$75,000,000	8.7%
Citi Real Estate Funding Inc. / Bank of Montreal	1	1	$65,000,000	7.6%
German American Capital Corporation / Bank of Montreal	1	1	$65,000,000	7.6%
Goldman Sachs Mortgage Company / Bank of Montreal / German American Capital Corporation	1	1	$50,000,000	5.8%
Goldman Sachs Mortgage Company / German American Capital Corporation	1	1	$35,000,000	4.1%
Total	27	66	$859,674,341	100.0%

Top 10 Mortgage Loans
Top 10 Mortgage Loans	Mortgage Loan Seller	Cut-off Date Balance ($)	% of Initial Pool Balance	Cut-off Date LTV	UW NOI DY	UW NCF DSCR (x)	General Property Type
ICP/IRG Holdings Portfolio	JPMCB, 3650 Real Estate Investment Trust 2 LLC	$75,000,000	8.7%	56.7%	10.7%	1.39	Various
Austin Multifamily Portfolio	CREFI	$75,000,000	8.7%	58.8%	9.3%	1.21	Multifamily
Cumberland Mall	GACC, BMO	$65,000,000	7.6%	48.9%	13.8%	1.66	Retail
Harborside 2-3	CREFI, BMO	$65,000,000	7.6%	56.8%	14.7%	2.36	Office
Soho Warehouse	GACC	$63,000,000	7.3%	55.3%	11.5%	1.32	Mixed Use
400 West 14th Street	GSMC	$60,000,000	7.0%	64.5%	9.5%	1.53	Mixed Use
Green Acres	GSMC, BMO, GACC	$50,000,000	5.8%	54.5%	13.0%	2.10	Retail
Heritage Plaza	GSMC	$40,000,000	4.7%	33.0%	12.7%	1.54	Office
Tudor Wharf (Leasehold)	BMO	$37,700,000	4.4%	58.0%	13.9%	1.53	Hospitality
Encino Target	3650 Real Estate Investment Trust 2 LLC	$36,630,000	4.3%	65.4%	9.5%	1.44	Retail

Property Types
Property Type / Detail	Number of Mortgaged Properties	Aggregate Cut-off Date Balance ($)	% of Initial Pool Balance
Retail	6	$212,950,678	24.8%
Super Regional Mall	2	100,000,000	11.6
Regional Mall	2	62,079,678	7.2
Anchored	1	36,630,000	4.3
Unanchored	1	14,241,000	1.7
Office	6	$166,725,000	19.4%
CBD	3	113,000,000	13.1
Suburban	3	53,725,000	6.2
Mixed Use	3	$135,000,000	15.7%
Office/Retail	2	72,000,000	8.4
Retail/Hospitality	1	63,000,000	7.3
Multifamily	31	$134,200,000	15.6%
Garden	30	101,200,000	11.8
High Rise	1	33,000,000	3.8
Industrial	15	$123,667,580	14.4%
Warehouse/Distribution	11	90,525,275	10.5
Manufacturing/Warehouse	1	19,125,000	2.2
Flex	3	14,017,305	1.6
Hospitality	4	$76,431,083	8.9%
Limited Service	3	38,731,083	4.5
Extended Stay	1	37,700,000	4.4
Other	1	$10,700,000	1.2%
Total	66	$859,674,341	100.0%

Geographic Distribution
Property Location	Number of Mortgaged Properties	Aggregate Cut-off Date Balance ($)	% of Initial Pool Balance
New York	30	$137,250,000	16.0%
Texas	4	125,950,000	14.7%
California	3	108,408,511	12.6%
New Jersey	2	98,000,000	11.4%
Georgia	3	80,981,083	9.4%
Ohio	7	58,815,171	6.8%
Arizona	2	57,350,000	6.7%
Massachusetts	2	48,400,000	5.6%
Nevada	2	34,829,678	4.1%
Kentucky	2	27,061,000	3.1%
South Carolina	2	24,904,656	2.9%
Michigan	1	19,125,000	2.2%
Illinois	2	18,741,000	2.2%
Washington	1	8,000,000	0.9%
Minnesota	1	6,000,300	0.7%
Utah	1	3,517,005	0.4%
North Carolina	1	2,340,936	0.3%
Total	66	$859,674,341	100.0%

Distribution of Amortization Types
Amortization Type	Number of Mortgage Loans	Cut-off Date Balance ($)	% of Initial Pool Balance
Interest Only	21	$723,882,300	84.2%
Amortizing Balloon	6	135,792,041	15.8%
Total	27	$859,674,341	100.0%