FWP 1 n2921_x4-fwp.htm FREE WRITING PROSPECTUS
    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-255934-01
     

 

BMO 2022-C1 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. 333-255934) 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 or BMO Capital Markets Corp., any other 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 1-866-864-7760 (8 a.m. – 5 p.m. EST).

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of BMO Capital Markets Corp., KeyBanc Capital Markets Inc., Deutsche Bank Securities, Inc., Bancroft Capital LLC, Drexel Hamilton, 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.

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.

 

 

 

 

 

BMO 2022-C1 - Annex A-1

 

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 (%)
1 Loan   19 IPCC National Storage Portfolio XVI 5.3%   KeyBank KeyBank Group A NAP Various Various  Various  Various Various Self Storage  Self Storage  Various Various                      1,133,018  SF  103.26                        60,000,000                                60,000,000                 60,000,000 3.62800% 0.02031% 3.60769%  NAP                 183,919.44  NAP          2,207,033.28 Interest Only No Actual/360 120 119 120 119 0 0 12/16/2021 1 1 2/1/2022 NAP 1/1/2032 1/1/2032 0 0 L(25),YM1(92),O(3) 15,240,038 5,656,301 9,583,737 10/31/2021  T-12         13,394,729 5,507,273               7,887,456 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 86.4%          16,218,302            6,202,684          10,015,618 180,751 0                               9,834,867 2.33 2.29 8.6% 8.4% 244,900,000 As Portfolio  Various 47.8% 47.8% 93.1% 11/17/2021                                                                   0 Springing 0 Springing 246,500 Springing 246,500 0 0 0 0 0 0 0 486,615 0  Flood Insurance Reserve   0 NAP NAP None Springing Yes No Yes Yes          60,000,000                 57,000,000                             174,723.48                                       358,642.92  NAP  NAP     117,000,000          358,642.92 47.8% 2.29 8.6%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Inland Private Capital Corporation Inland Private Capital Corporation Yes No Acquisition          117,000,000 135,299,554 0 0       252,299,554 0 243,118,000                  2,474,039 733,115 0 5,974,400       252,299,554 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 Crestwood Boulevard 0.6% 11.2%         2300 Crestwood Boulevard and 509 25th Street South Irondale  Jefferson  AL 35210 Self Storage  Self Storage  1954 2021                         128,046  SF                              6,749,853                                  6,749,853                    6,749,853                                                         1,499,423 449,199 1,050,224 10/31/2021  T-12           1,378,873 434,771                  944,102 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 74.2%            1,588,764               469,663            1,119,101 14,500 0                               1,104,601         27,200,000 As Is 11/24/2021     82.7% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 Hallmark Drive 0.5% 8.8%         2080 Hallmark Drive Sacramento  Sacramento  CA 95825 Self Storage  Self Storage  1974 NAP                           72,706  SF                              5,306,448                                  5,306,448                    5,306,448                                                         1,378,030 463,814 914,216 10/31/2021  T-12           1,168,231 461,661                  706,570 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.4%            1,475,999               584,454               891,545 11,233 0                                  880,311         20,670,000 As Is 11/17/2021     95.5% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/22/2021 10/29/2021 7% Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 Gray Road 0.4% 6.6%         50 Gray Road Falmouth  Cumberland  ME 04105 Self Storage  Self Storage  2015-2017 NAP                           65,125  SF                              3,932,696                                  3,932,696                    3,932,696                                                         903,221 299,392 603,829 10/31/2021  T-12               778,849 285,259                  493,590 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 91.3%               959,134               309,113               650,021 6,513 0                                  643,508         11,700,000 As Is 11/5/2021     93.2% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP Yes - A Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property   1 Marconi Avenue 0.3% 6.5%         4111 Marconi Avenue Sacramento  Sacramento  CA 95821 Self Storage  Self Storage  1964 2014                           51,739  SF                              3,920,992                                  3,920,992                    3,920,992                                                         1,057,454 342,041 715,413 10/31/2021  T-12               937,962 320,448                  617,514 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 92.3%            1,116,024               471,788               644,237 9,833 0                                  634,403         16,390,000 As Is 11/17/2021     97.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/22/2021 10/29/2021 9% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property   1 Ocean Gateway 0.3% 6.2%         11906 Ocean Gateway Ocean City  Worcester  MD 21842 Self Storage  Self Storage  1988, 1995, 1996, 1999, 2001 NAP                           63,650  SF                              3,707,996                                  3,707,996                    3,707,996                                                         785,194 227,789 557,405 10/31/2021  T-12               625,309 228,807                  396,502 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.8%               856,474               238,666               617,808 11,123 0                                  606,685         11,620,000 As Is 11/15/2021     93.0% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/22/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 Amity Road  0.3% 6.0%         420 Amity Road Harrisburg  Dauphin  PA 17111 Self Storage  Self Storage  1972, 1990 2008                           58,432  SF                              3,606,176                                  3,606,176                    3,606,176                                                         876,627 328,888 547,739 10/31/2021  T-12               755,718 322,760                  432,958 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.9%               942,878               341,577               601,301 14,263 0                                  587,038         12,750,000 As Is 11/5/2021     95.0% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 Gladstell Road 0.3% 5.8%         810 Gladstell Road Conroe  Montgomery  TX 77304 Self Storage  Self Storage  1997 NAP                           66,575  SF                              3,496,989                                  3,496,989                    3,496,989                                                         895,783 333,177 562,606 10/31/2021  T-12               816,995 314,662                  502,333 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.0%               955,908               347,483               608,425 14,217 0                                  594,208         10,600,000 As Is 11/4/2021     89.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 US Route One 0.3% 5.5%         430 US Route 1 Falmouth  Cumberland  ME 04105 Self Storage  Self Storage  2016-2018 NAP                           46,925  SF                              3,303,204                                  3,303,204                    3,303,204                                                         764,230 259,506 504,724 10/31/2021  T-12               649,460 251,579                  397,881 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 93.5%               816,556               265,894               550,662 4,700 0                                  545,962         9,650,000 As Is 11/5/2021     93.9% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.09 Property   1 Farm to Market 1093 0.3% 5.5%         23110 Farm to Market 1093 Richmond  Fort Bend  TX 77406 Self Storage  Self Storage  2002 NAP                           74,606  SF                              3,298,758                                  3,298,758                    3,298,758                                                         844,042 355,765 488,277 10/31/2021  T-12               740,248 337,529                  402,719 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.6%               925,808               383,041               542,767 7,750 0                                  535,017         9,800,000 As Is 11/17/2021     95.2% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.10 Property   1 Meade Avenue 0.3% 4.8%         3333 Meade Avenue Las Vegas  Clark  NV 89102 Self Storage  Self Storage  1978 NAP                           57,274  SF                              2,909,414                                  2,909,414                    2,909,414                                                         660,831 234,287 426,544 10/31/2021  T-12               507,352 215,477                  291,875 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 72.9%               725,924               238,807               487,117 13,548 0                                  473,569         13,080,000 As Is 11/10/2021     91.6% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.11 Property   1 Camp Horne 0.3% 4.8%         180 Camp Horne Road Pittsburgh  Allegheny  PA 15202 Self Storage  Self Storage  2003 NAP                           52,194  SF                              2,908,931                                  2,908,931                    2,908,931                                                         691,514 219,710 471,804 10/31/2021  T-12               636,092 202,942                  433,150 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 86.7%               710,802               220,417               490,385 12,752 0                                  477,633         9,470,000 As Is 11/12/2021     97.2% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.12 Property   1 Hazel Avenue 0.3% 4.7%         6108 Hazel Avenue Orangevale  Sacramento  CA 95662 Self Storage  Self Storage  1989 NAP                           44,062  SF                              2,823,574                                  2,823,574                    2,823,574                                                         774,972 275,452 499,520 10/31/2021  T-12               702,381 274,787                  427,594 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 87.7%               809,758               350,387               459,371 4,850 0                                  454,521         11,820,000 As Is 11/17/2021     92.3% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/19/2021 10/29/2021 4% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.13 Property   1 Hoover Court 0.2% 4.5%         1945 Hoover Court Birmingham  Jefferson  AL 35226 Self Storage  Self Storage  1959 2016                           41,412  SF                              2,718,431                                  2,718,431                    2,718,431                                                         729,565 307,805 421,760 10/31/2021  T-12               647,467 281,120                  366,347 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 79.6%               767,211               308,976               458,235 7,638 0                                  450,597         9,140,000 As Is 11/9/2021     92.2% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/15/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.14 Property   1 Highway 6 North 0.2% 4.5%         6610 Highway 6 North Houston  Harris  TX 77084 Self Storage  Self Storage  1981 NAP                           68,012  SF                              2,676,310                                  2,676,310                    2,676,310                                                         788,578 398,581 389,997 10/31/2021  T-12               686,845 438,482                  248,363 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 90.2%               848,930               400,298               448,632 9,867 0                                  438,765         8,600,000 As Is 11/17/2021     95.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.15 Property   1 Farm to Market 725 0.2% 4.0%         2975 Farm to Market 725 New Braunfels  Guadalupe  TX 78130 Self Storage  Self Storage  1984, 1985, 1995, 1997, 2017 NAP                           67,300  SF                              2,406,981                                  2,406,981                    2,406,981                                                         650,317 254,627 395,690 10/31/2021  T-12               590,672 251,879                  338,793 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.2%               681,792               276,045               405,747 6,730 0                                  399,017         7,700,000 As Is 11/4/2021     96.1% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.16 Property   1 Hidden Hill Road 0.2% 2.8%         175 Hidden Hill Road Spartanburg  Spartanburg  SC 29301 Self Storage  Self Storage  2003 2016                           54,100  SF                              1,700,646                                  1,700,646                    1,700,646                                                         518,666 184,230 334,436 10/31/2021  T-12               462,145 202,161                  259,984 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.2%               549,388               264,403               284,985 5,500 0                                  279,485         5,320,000 As Is 11/19/2021     94.6% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/29/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.17 Property   1 Arndt Road 0.1% 2.8%         150 Arndt Road Pittsburgh  Allegheny  PA 15237 Self Storage  Self Storage  2007 2010                           30,350  SF                              1,676,673                                  1,676,673                    1,676,673                                                         407,314 137,196 270,118 10/31/2021  T-12               379,073 160,401                  218,672 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.1%               420,424               139,157               281,267 3,033 0                                  278,233         6,050,000 As Is 11/12/2021     93.7% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.18 Property   1 East Rosedale Street 0.1% 2.4%         6465 & 6485 East Rosedale Street and 1054, 1070, 1074, & 1076 South Erie Street Fort Worth  Tarrant  TX 76112 Self Storage  Self Storage  1972 2015                           41,935  SF                              1,469,514                                  1,469,514                    1,469,514                                                         553,725 285,942 267,783 10/31/2021  T-12               518,752 258,611                  260,141 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.7%               575,446               331,624               243,822 15,077 0                                  228,745         6,090,000 As Is 11/17/2021     98.6% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.19 Property   1 Grisham Drive 0.1% 2.3%         5250 Grisham Drive Rowlett  Dallas  TX 75088 Self Storage  Self Storage  1981 NAP                           48,575  SF                              1,386,414                                  1,386,414                    1,386,414                                                         460,552 298,900 161,652 10/31/2021  T-12               412,305 263,937                  148,368 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 94.3%               491,082               260,890               230,192 7,625 0                                  222,567         4,760,000 As Is 11/17/2021     96.8% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   1 360 Rosemary 4.0% 100.0% BMO BMO NAP NAP 360 South Rosemary Avenue West Palm Beach  Palm Beach  FL 33401 Office  CBD  2021 NAP                         313,002  SF  271.56                        45,000,000                                45,000,000                 45,000,000 3.95000% 0.01156% 3.93844%  NAP                 150,182.29  NAP          1,802,187.48 Interest Only No Actual/360 120 120 120 120 0 0 1/18/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 YM3(24),DorYM3(89),O(7) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%          23,655,523            8,490,851          15,164,673 46,950 313,002                            14,804,720 4.45 4.35 17.8% 17.4% 319,000,000 As Stabilized 12/1/2023 26.6% 26.6% 95.9% 12/1/2021 No New Day 56,048 17.9% 12/31/2032 Goldman Sachs         39,757 12.7% 9/30/2032 Comvest 39,119 12.5% 3/31/2033 Elliott Mgmt 26,662 8.5% 9/30/2033 Related Southeast         17,707 5.7% 7/31/2032 12/6/2021 NAP 12/6/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 45,498,551 0  Unfunded Obligations Reserve ($42,779,553), Base Building Reserve ($2,718,997.83)  0 NAP NAP Hard Springing Yes No Yes No          45,000,000                 40,000,000                             133,495.37                                       283,677.66                  125,000,000 3.95000%     210,000,000          700,850.69 65.8% 1.76 7.2%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP The Related Companies, L.P. The Related Companies, L.P. No No Refinance No          85,000,000 0 125,000,000 0       210,000,000 110,495,605 0                  6,129,189 45,498,551 47,876,656 0       210,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   9 HTI MOB Portfolio 3.8%   BMO BMO NAP NAP Various Various  Various  Various Various Office  Medical  Various Various                         232,854  SF  183.59                        42,750,000                                42,750,000                 42,750,000 2.89000% 0.01156% 2.87844%  NAP                 104,386.20  NAP          1,252,634.40 Interest Only No Actual/360 120 118 120 118 0 0 11/15/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(11),YM1(15),DorYM1(89),O(5) 7,414,130 2,010,191 5,403,939 9/30/2021  T-12           5,948,768 1,912,706               4,036,062 12/31/2020 T-12           5,646,939 1,886,276       3,760,663 12/31/2019 T-12 94.1%            7,216,575            2,300,528            4,916,047 46,571 116,427                               4,753,049 3.92 3.79 11.5% 11.1% 77,000,000 As Is Various 55.5% 55.5% 96.5% Various                                                                   0 69,316 0 Springing 0 3,881 93,142 2,000,000 Springing 0 0 0 0 144,432 372,918 0  Outstanding TI/LC Reserve ($366,116.88), Ground Rent Reserve ($6,801)  0 NAP NAP Hard Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Healthcare Trust Operating Partnership, L.P. Healthcare Trust Operating Partnership, L.P. No No Recapitalization            42,750,000 200,000 0 0          42,950,000 36,973,657 0                  3,458,993 2,517,350 0 0          42,950,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 Madison Medical Plaza 1.1% 29.2%         301 North Madison Street Joliet  Will  IL 60431 Office  Medical  2006 NAP                           70,023  SF                           12,476,830                                12,476,830                 12,476,830                                                         2,170,251 659,194 1,511,057 9/30/2021  T-12           2,205,291 699,948               1,505,343 12/31/2020 T-12           1,834,195 605,132       1,229,063 12/31/2019 T-12 93.9%            2,185,923               662,873            1,523,049 14,005 35,012                               1,474,033         24,050,000 As Is 8/30/2021     93.8% 10/19/2021 No DuPage Medical Group RE 15,047 21.5% 12/31/2022 Surgery Center of Joliet         13,757 19.6% 12/31/2025 Provena Neuro 7,840 11.2% 12/31/2026 Presence Primary Care 7,723 11.0% 3/26/2025 Provena OB/Pediatrics           6,258 8.9% 9/19/2023 9/10/2021 NAP 9/10/2021 NAP NAP No Leasehold 4/15/2053 4, 10-year extension options 75,900 No                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 Dyer Building 0.5% 14.4%         919 Main Street Dyer  Lake  IN 46311 Office  Medical  1998 2012                           26,540  SF                              6,143,443                                  6,143,443                    6,143,443                                                         1,068,938 245,913 823,025 9/30/2021  T-12           1,065,263 213,561                  851,703 12/31/2020 T-12           1,050,893 214,032          836,860 12/31/2019 T-12 95.0%               922,067               238,898               683,169 5,308 13,270                                  664,591         11,500,000 As Is 9/8/2021     100.0% 11/15/2021 Yes  Franciscan Medical Specialists 26,540 100.0% 9/30/2027 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 Texas Children's Hospital 0.4% 10.7%         5614-5630 East Sam Houston Parkway North Houston  Harris  TX 77015 Office  Medical  2006 NAP                           24,075  SF                              4,589,925                                  4,589,925                    4,589,925                                                         926,217 321,837 604,380 9/30/2021  T-12               795,529 253,886                  541,644 12/31/2020 T-12               750,663 340,620          410,043 12/31/2019 T-12 90.4%               801,767               356,738               445,029 4,815 12,038                                  428,176         7,400,000 As Is 8/26/2021     90.4% 10/19/2021 No  Texas Children's Pediatrics 9,000 37.4% 11/30/2022  Diagnostic Radiology           4,350 18.1% 12/31/2024  Houston Eye Associates 2,796 11.6% 7/31/2027 Smiles of Northshore 2,250 9.3% 4/30/2028 Tru Med Pharmacy           1,875 7.8% 9/30/2027 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 Aurora Health Center 0.4% 9.3%         3305 South 20th Street Milwaukee  Milwaukee   WI 53215 Office  Medical  2000 NAP                           25,466  SF                              3,983,922                                  3,983,922                    3,983,922                                                         843,122 397,290 445,832 9/30/2021  T-12               827,300 380,186                  447,114 12/31/2020 T-12               980,497 348,821          631,676 12/31/2019 T-12 94.5%               880,241               422,013               458,228 5,093 12,733                                  440,402         6,300,000 As Is 9/2/2021     94.4% 10/19/2021 No  Lakeshore Medical Clinic 14,586 57.3% 12/31/2026  Wisconsin Surgery Center LLC           9,444 37.1% 11/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/13/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 Fort Wayne Engle Road 0.3% 9.2%         7232 Engle Road Fort Wayne  Allen  IN 46804 Office  Medical  1997 NAP                           20,800  SF                              3,922,592                                  3,922,592                    3,922,592                                                         507,444 6,968 500,476 9/30/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               457,444 0               457,444 4,160 10,400                                  442,884         7,300,000 As Is 9/1/2021     100.0% 11/15/2021 Yes Ophthalmology Consultants of Fort Wayne 20,800 100.0% 12/31/2030 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 6/4/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 Hefner Pointe 0.3% 9.0%         11101 Hefner Pointe Drive Oklahoma City  Oklahoma  OK 73120 Office  Medical  1998 NAP                           26,651  SF                              3,830,817                                  3,830,817                    3,830,817                                                         731,648 169,328 562,320 9/30/2021  T-12               768,012 337,151                  430,861 12/31/2020 T-12               744,558 345,925          398,633 12/31/2019 T-12 95.0%               787,709               325,103               462,606 5,330 13,326                                  443,950         6,950,000 As Is 8/30/2021     100.0% 10/19/2021 No Integris Medical Group 11,991 45.0% 3/31/2026 Medic Pharmacy           3,635 13.6% 7/31/2028 Tim Love, M.D., P.C. 3,274 12.3% 5/31/2028 Brian Prince, D.D.S. 3,166 11.9% 9/30/2027 Lakeside Women's Center           2,383 8.9% 6/30/2024 6/22/2021 NAP 6/14/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 Circleville MOB 0.3% 8.3%         140 Morris Road Circleville  Pickaway  OH 43113 Office  Medical  2005 NAP                           19,888  SF                              3,556,379                                  3,556,379                    3,556,379                                                         615,608 163,817 451,791 9/30/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               554,011               145,784               408,227 3,978 9,944                                  394,305         6,200,000 As Is 9/7/2021     100.0% 10/19/2021 No  OhioHealth 10,464 52.6% 1/31/2025  Adena Health System           9,424 47.4% 11/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/9/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 Illinois CancerCenter 0.2% 5.4%         336 Home Boulevard Galesburg  Knox  IL 61401 Office  Medical  2014 NAP                              9,211  SF                              2,322,513                                  2,322,513                    2,322,513                                                         307,334 42,508 264,826 9/30/2021  T-12               287,372 27,976                  259,397 12/31/2020 T-12               286,133 31,746          254,387 12/31/2019 T-12 95.0%               403,088               149,118               253,971 1,842 4,606                                  247,523         3,700,000 As Is 9/2/2021     100.0% 11/15/2021 Yes  ICC 9,211 100.0% 8/31/2024 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/10/2021 NAP 9/10/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 Fort Wayne Dupont 0.2% 4.5%         10186 East Dupont Circle Drive Fort Wayne  Allen  IN 46825 Office  Medical  2012 NAP                           10,200  SF                              1,923,579                                  1,923,579                    1,923,579                                                         243,568 3,336 240,232 9/30/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               224,324 0               224,324 2,040 5,100                                  217,184         3,600,000 As Is 9/1/2021     100.0% 11/15/2021 Yes Ophthalmology Consultants of Fort Wayne 10,200 100.0% 12/31/2030 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 6/4/2021 NAP 5/26/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Coleman Highline Phase IV 3.7% 100.0% BMO, Barclays BMO NAP NAP 1189, 1193, and 1199 Coleman Avenue San Jose  Santa Clara  CA 95110 Office  CBD  2021 NAP                         657,934  SF  372.38                        41,400,000                                41,400,000                 41,400,000 2.49450% 0.02231% 2.47219%  NAP                    87,255.53  NAP          1,047,066.36 Interest Only - ARD Yes Actual/360 60 58 60 58 0 0 12/1/2021 2 6 1/6/2022 NAP 12/6/2026 4/6/2032 0 0 L(26),DorYM1(29),O(5) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 100.0%          48,187,868          13,726,489          34,461,379 131,587 0                            34,329,793 5.56 5.54 14.1% 14.0% 790,000,000 As Is 11/8/2021 31.0% 31.0% 100.0% 12/1/2021 Yes Oath Holdings Inc.  657,934 100.0% 4/30/2037 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/7/2021 NAP 10/18/2021 10/5/2021 8% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 263,174 0 Springing 0 0 0 0 0 10,790,118 Springing  Oath Holdings Free Rent Reserve (Upfront: $10,790,117.60), Specified Tenant Rollover Reserve (Monthly: Springing)  0 NAP NAP Hard Springing Yes Yes Yes No          41,400,000              203,600,000                             429,111.74                                       516,367.27                  268,500,000 2.49450%     513,500,000       1,082,263.65 65.0% 2.64 6.7%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP AGC Equity Partners Investments Ltd. NAP No No Acquisition No        245,000,000 291,039,125 268,500,000 0       804,539,125 0 780,000,000                13,749,008 10,790,118 0 0       804,539,125 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   34 AMF Portfolio 3.6%   BMO, SMC BMO/SMC NAP NAP Various Various  Various  Various Various Multifamily  Garden  Various NAP                              3,299  Units  52,137.01                        40,000,000                                40,000,000                 37,147,675 3.72381% 0.01156% 3.71225%                         203,691.86                125,850.99                       2,444,302.32         1,510,211.88 Interest Only, Amortizing Balloon No Actual/360 82 79 120 117 360 360 10/29/2021 3 6 12/6/2021 10/6/2028 11/6/2031 11/6/2031 0 0 L(27),D(88),O(5) 29,391,201 12,337,066 17,054,135 8/31/2021  T-12         28,063,539 12,027,904             16,035,635 12/31/2020 T-12         26,862,124 11,568,102    15,294,022 12/31/2019 T-12 89.1%          29,391,201          12,485,963          16,905,238 989,700 0                            15,915,538 1.61 1.51 9.8% 9.3% 280,625,000 As Is Various 61.3% 56.9% 94.7% 9/3/2021                                                                   715,487 168,641 403,757 100,786 500,000 82,475 0 0 0 0 0 0 0 756,042 0 0    0 NAP NAP Soft Springing Yes No Yes No          40,000,000              132,000,000                             672,183.13                                       875,874.99  NAP  NAP     172,000,000          875,874.99 61.3% 1.51 9.8%      13,000,000 6.67228249742403%              185,000,000              875,874.99 65.9% 1.51 9.1% No NAP Arbor Realty Sr, Inc. Arbor Realty Sr, Inc. No No Refinance          172,000,000 0 13,000,000 0       185,000,000 173,659,728 0                  4,984,024 2,375,286 3,980,961 0       185,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Cambridge Commons 0.2% 7.0%         4964 Oakhurst Drive Indianapolis  Marion  IN 46254 Multifamily  Garden  1985 NAP                                 235  Units                              2,791,822                                  2,791,822                    2,592,743                                                         1,963,631 802,175 1,161,456 8/31/2021  T-12           1,892,978 784,573               1,108,405 12/31/2020 T-12           1,799,367 788,600       1,010,767 12/31/2019 T-12 85.8%            1,963,631               794,613            1,169,018 70,500 0                               1,098,518         20,500,000 As Is 9/30/2021     94.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Indian Lake I 0.2% 6.2%         100 Indian Lake Drive Morrow  Clayton  GA 30260 Multifamily  Garden  1987 NAP                                 243  Units                              2,478,569                                  2,478,569                    2,301,827                                                         2,100,230 984,683 1,115,547 8/31/2021  T-12           2,081,870 952,926               1,128,944 12/31/2020 T-12           2,009,251 886,564       1,122,687 12/31/2019 T-12 82.1%            2,100,230            1,023,697            1,076,533 72,900 0                               1,003,633         19,100,000 As Is 9/30/2021     90.5% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Stewart Way 1 0.2% 5.7%         302 West General Stewart Way Hinesville  Liberty  GA 31313 Multifamily  Garden  1986 NAP                                 190  Units                              2,299,067                                  2,299,067                    2,135,125                                                         1,679,261 712,040 967,221 8/31/2021  T-12           1,582,384 714,861                  867,523 12/31/2020 T-12           1,711,547 677,696       1,033,851 12/31/2019 T-12 77.5%            1,679,261               706,017               973,244 57,000 0                                  916,244         16,800,000 As Is 9/23/2021     90.5% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 Cedargate Lancaster 0.2% 5.1%         1410 Sheridan Drive Lancaster  Fairfield  OH 43130 Multifamily  Garden  1972, 1984 NAP                                 157  Units                              2,027,154                                  2,027,154                    1,882,602                                                         1,374,599 541,089 833,510 8/31/2021  T-12           1,336,301 535,140                  801,161 12/31/2020 T-12           1,309,462 554,187          755,275 12/31/2019 T-12 92.2%            1,374,599               527,836               846,763 47,100 0                                  799,663         14,000,000 As Is 9/29/2021     94.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 Amesbury 0.2% 4.7%         3155 Harshman Drive Reynoldsburg  Franklin  OH 43068 Multifamily  Garden  1986 NAP                                 149  Units                              1,893,782                                  1,893,782                    1,758,740                                                         1,238,834 436,625 802,209 8/31/2021  T-12           1,205,362 451,557                  753,805 12/31/2020 T-12           1,097,000 461,068          635,932 12/31/2019 T-12 91.2%            1,238,834               444,739               794,096 44,700 0                                  749,396         13,900,000 As Is 9/29/2021     93.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 Red Deer 0.2% 4.5%         2202 Roseanne Court Fairborn  Greene  OH 45324 Multifamily  Garden  1986 NAP                                 131  Units                              1,799,556                                  1,799,556                    1,671,233                                                         1,204,782 445,945 758,837 8/31/2021  T-12           1,155,637 426,465                  729,172 12/31/2020 T-12           1,070,942 429,003          641,939 12/31/2019 T-12 90.8%            1,204,782               448,710               756,072 39,300 0                                  716,772         12,200,000 As Is 9/25/2021     95.4% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 Olivewood 0.2% 4.3%         2069 Olivewood Drive Indianapolis  Marion  IN 46219 Multifamily  Garden  1985 NAP                                 128  Units                              1,708,825                                  1,708,825                    1,586,972                                                         1,157,352 431,606 725,746 8/31/2021  T-12           1,100,912 414,535                  686,377 12/31/2020 T-12           1,042,402 424,312          618,090 12/31/2019 T-12 90.8%            1,157,352               440,764               716,588 38,400 0                                  678,188         11,800,000 As Is 9/30/2021     95.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 Cherry Glen 0.2% 4.2%         2760 Cherry Glen Way Indianapolis  Marion  IN 46227 Multifamily  Garden  1986 NAP                                 137  Units                              1,688,788                                  1,688,788                    1,568,364                                                         1,214,014 509,399 704,615 8/31/2021  T-12           1,165,922 518,116                  647,806 12/31/2020 T-12           1,059,922 478,274          581,648 12/31/2019 T-12 90.6%            1,214,014               505,671               708,343 41,100 0                                  667,243         11,100,000 As Is 9/30/2021     94.9% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 Plumwood 0.1% 4.1%         1050 Plumrose Drive Columbus  Franklin  OH 43228 Multifamily  Garden  1977 NAP                                 143  Units                              1,631,563                                  1,631,563                    1,515,220                                                         1,250,654 544,217 706,437 8/31/2021  T-12           1,163,134 516,673                  646,461 12/31/2020 T-12           1,139,983 484,415          655,568 12/31/2019 T-12 84.2%            1,250,654               555,293               695,361 42,900 0                                  652,461         12,600,000 As Is 9/27/2021     91.6% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.10 Property   1 Camelia Court 0.1% 4.0%         4542 Kalida Avenue Dayton  Montgomery  OH 45424 Multifamily  Garden  1982 NAP                                 110  Units                              1,588,432                                  1,588,432                    1,475,164                                                         995,257 333,090 662,167 8/31/2021  T-12               912,868 339,199                  573,669 12/31/2020 T-12               876,083 327,605          548,478 12/31/2019 T-12 92.7%               995,257               331,204               664,053 33,000 0                                  631,053         9,400,000 As Is 9/27/2021     95.5% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.11 Property   1 Cedargate 0.1% 3.7%         701 North Union Road Clayton  Montgomery  OH 45315 Multifamily  Garden  1984 NAP                                 130  Units                              1,484,860                                  1,484,860                    1,378,978                                                         1,155,322 508,367 646,955 8/31/2021  T-12           1,111,194 488,762                  622,432 12/31/2020 T-12           1,029,084 476,025          553,059 12/31/2019 T-12 93.6%            1,155,322               523,031               632,291 39,000 0                                  593,291         10,700,000 As Is 9/25/2021     94.6% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.12 Property   1 Millburn Court 0.1% 3.3%         8324 Millwheel Drive Dayton  Montgomery  OH 45458 Multifamily  Garden  1979 NAP                                 115  Units                              1,335,916                                  1,335,916                    1,240,654                                                         1,045,170 460,852 584,318 8/31/2021  T-12           1,012,824 461,625                  551,199 12/31/2020 T-12               922,955 413,176          509,779 12/31/2019 T-12 93.0%            1,045,170               475,954               569,216 34,500 0                                  534,716         9,700,000 As Is 9/27/2021     100.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.13 Property   1 Rosewood Apartments 0.1% 3.3%         5554 Covert Drive Columbus  Franklin  OH 43231 Multifamily  Garden  1985 NAP                                   89  Units                              1,301,653                                  1,301,653                    1,208,835                                                         850,844 303,557 547,287 8/31/2021  T-12               808,336 300,705                  507,631 12/31/2020 T-12               794,918 293,177          501,741 12/31/2019 T-12 91.2%               850,844               309,169               541,675 26,700 0                                  514,975         8,100,000 As Is 9/28/2021     98.9% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.14 Property   1 Winthrop Court 0.1% 3.1%         2531 Arborview Drive Columbus  Franklin  OH 43229 Multifamily  Garden  1985 NAP                                 100  Units                              1,238,344                                  1,238,344                    1,150,040                                                         937,164 408,365 528,799 8/31/2021  T-12               833,499 393,725                  439,774 12/31/2020 T-12               843,334 353,894          489,440 12/31/2019 T-12 89.8%               937,164               414,765               522,399 30,000 0                                  492,399         8,900,000 As Is 9/27/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.15 Property   1 Annhurst 0.1% 2.7%         4958 Dawn Drive Indianapolis  Marion  IN 46268 Multifamily  Garden  1984 NAP                                   83  Units                              1,076,330                                  1,076,330                       999,579                                                         764,650 313,725 450,925 8/31/2021  T-12               741,667 298,160                  443,507 12/31/2020 T-12               724,965 283,287          441,678 12/31/2019 T-12 88.1%               764,650               311,466               453,184 24,900 0                                  428,284         7,600,000 As Is 9/30/2021     98.8% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.16 Property   1 Ashford Hills 0.1% 2.4%         1367 Beeler Drive Reynoldsburg  Franklin  OH 43068 Multifamily  Garden  1986 NAP                                   77  Units                                 977,741                                      977,741                       908,020                                                         723,480 273,226 450,254 8/31/2021  T-12               690,347 264,710                  425,637 12/31/2020 T-12               653,618 252,801          400,817 12/31/2019 T-12 92.5%               723,480               309,173               414,307 23,100 0                                  391,207         6,800,000 As Is 9/25/2021     96.1% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.17 Property   1 Harbinwood 0.1% 2.4%         1295 Harbins Road Norcross  Gwinnett  GA 30093 Multifamily  Garden  1986 NAP                                   72  Units                                 958,239                                      958,239                       889,909                                                         739,864 322,221 417,643 8/31/2021  T-12               713,810 320,051                  393,759 12/31/2020 T-12               685,202 292,299          392,903 12/31/2019 T-12 95.4%               739,864               334,467               405,397 21,600 0                                  383,797         5,975,000 As Is 9/30/2021     97.2% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.18 Property   1 Willow Run - New Albany 0.1% 2.4%         1 Plaza Drive New Albany  Floyd  IN 47150 Multifamily  Garden  1984 NAP                                   64  Units                                 951,904                                      951,904                       884,026                                                         613,769 223,194 390,575 8/31/2021  T-12               587,907 223,761                  364,146 12/31/2020 T-12               560,395 220,138          340,257 12/31/2019 T-12 91.7%               613,769               219,510               394,259 19,200 0                                  375,059         5,500,000 As Is 10/1/2021     95.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.19 Property   1 Parkville 0.1% 2.4%         2346 Parkgreen Place Columbus  Franklin  OH 43229 Multifamily  Garden  1978 NAP                                 100  Units                                 942,344                                      942,344                       875,148                                                         798,462 386,314 412,148 8/31/2021  T-12               715,793 384,553                  331,240 12/31/2020 T-12               618,740 326,552          292,188 12/31/2019 T-12 83.6%               798,462               393,193               405,269 30,000 0                                  375,269         8,500,000 As Is 9/27/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.20 Property   1 Applegate 0.1% 2.0%         2230 Applegate Drive Columbus  Bartholomew  IN 47203 Multifamily  Garden  1982 NAP                                   58  Units                                 817,358                                      817,358                       759,073                                                         583,698 237,841 345,857 8/31/2021  T-12               568,219 222,243                  345,976 12/31/2020 T-12               493,437 222,028          271,409 12/31/2019 T-12 88.8%               583,698               239,997               343,701 17,400 0                                  326,301         5,000,000 As Is 9/30/2021     93.1% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.21 Property   1 Stonehenge 0.1% 2.0%         799 17th Street Northwest Massillon   Stark  OH 44647 Multifamily  Garden  1984 NAP                                   60  Units                                 810,554                                      810,554                       752,755                                                         576,273 234,061 342,212 8/31/2021  T-12               566,733 234,132                  332,601 12/31/2020 T-12               525,252 233,950          291,302 12/31/2019 T-12 92.1%               576,273               234,895               341,378 18,000 0                                  323,378         4,700,000 As Is 9/28/2021     95.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.22 Property   1 Meadowland 0.1% 2.0%         200 Crane Drive Bogart  Clarke  GA 30622 Multifamily  Garden  1984 NAP                                   60  Units                                 792,055                                      792,055                       735,575                                                         581,054 240,198 340,856 8/31/2021  T-12               543,080 242,127                  300,953 12/31/2020 T-12               543,938 219,774          324,164 12/31/2019 T-12 93.9%               581,054               245,105               335,949 18,000 0                                  317,949         4,900,000 As Is 9/30/2021     96.7% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.23 Property   1 Amberwood - Massillion 0.1% 1.8%         3648 Wales Avenue Northwest Massillon   Stark  OH 44646 Multifamily  Garden  1987 NAP                                   63  Units                                 701,179                                      701,179                       651,180                                                         545,999 245,768 300,231 8/31/2021  T-12               519,295 235,724                  283,571 12/31/2020 T-12               513,410 232,077          281,333 12/31/2019 T-12 93.8%               545,999               248,591               297,408 18,900 0                                  278,508         4,700,000 As Is 9/28/2021     95.2% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.24 Property   1 Timberwood 0.1% 1.8%         710 Mason Terrace Perry  Houston  GA 31069 Multifamily  Garden  1985 NAP                                   60  Units                                 701,114                                      701,114                       651,119                                                         529,733 225,060 304,673 8/31/2021  T-12               497,367 205,246                  292,121 12/31/2020 T-12               489,085 218,056          271,029 12/31/2019 T-12 91.6%               529,733               232,282               297,451 18,000 0                                  279,451         4,700,000 As Is 9/30/2021     98.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.25 Property   1 Sherbrook 0.1% 1.7%         6677 Guinevere Drive Columbus  Franklin  OH 43229 Multifamily  Garden  1985 NAP                                   60  Units                                 689,615                                      689,615                       640,440                                                         570,420 264,371 306,049 8/31/2021  T-12               554,334 239,178                  315,156 12/31/2020 T-12               520,442 210,782          309,660 12/31/2019 T-12 93.1%               570,420               276,873               293,547 18,000 0                                  275,547         5,400,000 As Is 9/28/2021     93.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.26 Property   1 Stonehenge Apartments 0.1% 1.7%         7980 Dunston Drive Indianapolis  Marion  IN 46239 Multifamily  Garden  1984 NAP                                   60  Units                                 673,887                                      673,887                       625,833                                                         512,509 227,334 285,175 8/31/2021  T-12               504,524 211,280                  293,244 12/31/2020 T-12               469,815 213,747          256,068 12/31/2019 T-12 90.3%               512,509               226,497               286,012 18,000 0                                  268,012         5,800,000 As Is 9/30/2021     96.7% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.27 Property   1 Oakley Woods 0.1% 1.7%         6300 Oakley Road Union City  Fulton  GA 30291 Multifamily  Garden  1985 NAP                                   60  Units                                 669,001                                      669,001                       621,296                                                         575,192 317,721 257,471 8/31/2021  T-12               532,603 309,131                  223,472 12/31/2020 T-12               507,633 249,994          257,639 12/31/2019 T-12 87.1%               575,192               303,327               271,865 18,000 0                                  253,865         5,000,000 As Is 9/30/2021     90.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.28 Property   1 Carriage Hill 0.1% 1.6%         604 Hillcrest Parkway Dublin  Laurens  GA 31021 Multifamily  Garden  1985 NAP                                   60  Units                                 646,999                                      646,999                       600,863                                                         492,245 216,985 275,260 8/31/2021  T-12               488,495 213,095                  275,400 12/31/2020 T-12               464,070 203,626          260,444 12/31/2019 T-12 92.3%               492,245               217,451               274,794 18,000 0                                  256,794         4,200,000 As Is 9/30/2021     90.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.29 Property   1 Barrington 0.1% 1.5%         750 Northern Avenue Clarkston  Dekalb  GA 30021 Multifamily  Garden  1984 NAP                                   47  Units                                 613,113                                      613,113                       569,393                                                         455,721 205,187 250,534 8/31/2021  T-12               435,555 207,448                  228,107 12/31/2020 T-12               418,664 206,961          211,703 12/31/2019 T-12 93.6%               455,721               198,662               257,059 14,100 0                                  242,959         3,850,000 As Is 9/30/2021     100.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.30 Property   1 Andover Court 0.1% 1.5%         1095 Beech Street Mount Vernon  Knox  OH 43050 Multifamily  Garden  1982 NAP                                   51  Units                                 591,190                                      591,190                       549,034                                                         454,139 199,695 254,444 8/31/2021  T-12               425,396 179,060                  246,336 12/31/2020 T-12               419,654 189,040          230,614 12/31/2019 T-12 91.7%               454,139               204,632               249,507 15,300 0                                  234,207         4,100,000 As Is 9/26/2021     96.1% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.31 Property   1 Greenglen II 0.1% 1.5%         2015 North McCord Road Toledo  Lucas  OH 43615 Multifamily  Garden  1982 NAP                                   58  Units                                 585,652                                      585,652                       543,890                                                         465,669 210,508 255,161 8/31/2021  T-12               433,670 208,679                  224,991 12/31/2020 T-12               411,883 207,775          204,108 12/31/2019 T-12 90.6%               465,669               212,357               253,312 17,400 0                                  235,912         4,200,000 As Is 9/28/2021     98.3% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.32 Property   1 Sandalwood 0.1% 1.4%         4804 West Bancroft Street Toledo  Lucas  OH 43615 Multifamily  Garden  1983 NAP                                   50  Units                                 566,302                                      566,302                       525,920                                                         432,651 187,207 245,444 8/31/2021  T-12               399,022 182,220                  216,802 12/31/2020 T-12               386,830 188,752          198,078 12/31/2019 T-12 93.9%               432,651               189,739               242,912 15,000 0                                  227,912         3,700,000 As Is 9/28/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.33 Property   1 Spicewood 0.1% 1.4%         3714 Bartlett Avenue Indianapolis  Marion  IN 46227 Multifamily  Garden  1985 NAP                                   49  Units                                 565,117                                      565,117                       524,820                                                         427,591 184,918 242,673 8/31/2021  T-12               419,467 170,385                  249,082 12/31/2020 T-12               385,615 170,524          215,091 12/31/2019 T-12 90.1%               427,591               184,388               243,203 14,700 0                                  228,503         4,000,000 As Is 9/30/2021     98.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.34 Property   1 Meadowood - Mansfield 0.0% 1.0%         798 Straub Road West Mansfield  Richland  OH 44904 Multifamily  Garden  1983 NAP                                   50  Units                                 401,971                                      401,971                       373,308                                                         380,968 199,522 181,446 8/31/2021  T-12               363,034 177,859                  185,175 12/31/2020 T-12               363,226 177,943          185,283 12/31/2019 T-12 93.3%               380,968               201,894               179,074 15,000 0                                  164,074         3,200,000 As Is 9/28/2021     96.0% 9/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/6/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 601 Lexington Avenue 3.6% 100.0% DBRI, MSBNA, CREFI, WFBNA GACC NAP NAP 601 Lexington Avenue New York  New York  NY 10022 Office  CBD  1977 2021                      1,675,659  SF  431.65                        40,000,000                                40,000,000                 40,000,000 2.79196% 0.01531% 2.77665%  NAP                    94,357.91  NAP          1,132,294.92 Interest Only No Actual/360 120 119 120 119 0 0 12/10/2021 1 9 2/9/2022 NAP 1/9/2032 1/9/2032 0 0 L(25),D(88),O(7) 155,075,181 65,527,372 89,547,809 9/30/2021  T-12       155,490,755 66,551,536             88,939,219 12/31/2020 T-12       147,502,669 64,986,057    82,516,612 12/31/2019 T-12 93.5%       159,706,334          64,433,228          95,273,106 418,915 2,743,708                            92,110,483 4.65 4.50 13.2% 12.7% 1,700,000,000 As Is 10/1/2021 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139 36.8% 2/28/2039 Citibank      216,256 12.9% 12/31/2022 NYU 195,326 11.7% 10/31/2049 Citadel 144,193 8.6% 8/31/2022 Freshfields      139,243 8.3% 6/30/2026 11/12/2021 NAP 11/12/2021 NAP NAP No Fee / Leasehold 4/30/2036 None 901,254 Yes 0 Springing 0 Springing 0 Springing 837,829 0 Springing 10,053,948 0 0 0 0 61,289,797 0  Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469)  0 NAP NAP Hard Springing Yes No Yes No          40,000,000              683,300,000                          1,611,868.95                                    1,706,226.86                  276,700,000 2.79196%  1,000,000,000       2,358,947.68 58.8% 3.25 9.5%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP BP/CG Center MM LLC NAP No No Refinance No        723,300,000 0 276,700,000 0    1,000,000,000 618,492,902 0                13,156,127 0 368,350,972 0    1,000,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Hudson Commons 3.6% 100.0% DBRI GACC NAP NAP 441 Ninth Avenue New York  New York  NY 10001 Office  CBD  1962 1982, 2018-2021                         697,960  SF  436.99                        40,000,000                                40,000,000                 40,000,000 3.51250% 0.01956% 3.49294%  NAP                 118,709.49  NAP          1,424,513.88 Interest Only No Actual/360 60 59 60 59 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2027 1/6/2027 5 0 L(25),DorYM1(28),O(7) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 67.9%          49,851,962          21,059,980          28,791,982 104,694 1,046,940                            27,640,348 2.65 2.54 9.4% 9.1% 1,030,000,000 Market Value Assuming Present Value of ICAP Tax Savings are Excluded and Outstanding Leasing Costs Reserved 11/23/2021 29.6% 29.6% 72.7% 12/17/2021 No Peloton 335,823 48.1% 12/31/2035 Lyft      100,638 14.4% 11/30/2029 Ovid Therapeutics 19,143 2.7% 9/30/2032 True Talent Advisory 17,629 2.5% 12/31/2032 Brevet Capital         16,178 2.3% 8/31/2030 11/23/2021 NAP 12/13/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 1,973,458 Springing  0 0 0 0 0 41,415,853 0  TI/LC Holdback (33,526,541.66); Free Rent Reserve (7,889,311.33)  0 NAP NAP Hard Springing Yes Yes Yes No          40,000,000              265,000,000                             786,450.38                                       905,159.87                  202,000,000 3.51250%     507,000,000       1,504,642.80 49.2% 1.53 5.7%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Fifth Street Properties, LLC NAP No No Acquisition No        305,000,000 588,044,469 202,000,000 0    1,095,044,469 0 1,033,000,000                18,655,158 43,389,311 0 0    1,095,044,469 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   14 Bedrock Portfolio 3.6%   SMC, JPMCB  SMC NAP NAP Various Detroit  Wayne  MI 48226 Various  Various  Various Various                      2,694,627  SF  159.58                        40,000,000                                40,000,000                 40,000,000 3.77800% 0.06031% 3.71769%  NAP                 127,682.41  NAP          1,532,188.89 Interest Only No Actual/360 84 83 84 83 0 0 12/28/2021 1 1 2/1/2022 NAP 1/1/2029 1/1/2029 0 0 L(25),YM1(55),O(4) 94,411,832 38,816,129 55,595,704 9/30/2021  T-12         93,320,219 39,225,160             54,095,059 12/31/2020 T-12         93,601,628 46,392,886    47,208,742 12/31/2019 T-12 87.7%          97,560,449          39,136,450          58,423,999 660,862 3,353,632                            54,409,505 3.55 3.30 13.6% 12.7% 724,300,000 As Is Various 59.4% 59.4% 88.7% Various                                                                   1,696,002 424,000 0 Springing 62,336 62,336 1,469,568 280,690 280,690 5,000,000 0 0 0 241,558 8,870,595 0  Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905)  0 NAP NAP Springing (Residential); Hard (Commercial) Springing Yes No Yes No          40,000,000              390,000,000                          1,244,903.47                                    1,372,585.88  NAP  NAP     430,000,000       1,372,585.88 59.4% 3.30 13.6%  NAP  NAP  NAP   NAP  NAP NAP NAP Yes Unsecured Bedrock Detroit Rock Backer LLC No No Refinance          430,000,000 0 0 0       430,000,000 331,057,990 0                  4,355,049 11,401,181 83,185,780 0       430,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 First National Building 0.8% 23.1%         660 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1921 2010                         800,119  SF                              9,222,400                                  9,222,400                    9,222,400                                                         22,551,474 7,938,854 14,612,620 9/30/2021  T-12         22,547,728 8,456,198             14,091,530 12/31/2020 T-12         20,058,038 10,571,414       9,486,624 12/31/2019 T-12 94.7%          24,218,140            8,751,047          15,467,092 160,024 1,030,745                            14,276,324         162,000,000 As Is 8/30/2021     94.9% 11/10/2021 No Amrock, Inc 424,486 53.1% 1/31/2032 Honigman Miller Schwartz and Cohn LLP      150,786 18.8% 11/30/2025 Board of Trustees of Michigan State University 46,598 5.8% 9/30/2031 Bedrock Management Services LLC 39,087 4.9% 1/31/2032 Mediabrands Worldwide, INC         23,132 2.9% 11/30/2024 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 The Qube 0.5% 14.7%         611 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1958 2011                         522,702  SF                              5,864,000                                  5,864,000                    5,864,000                                                         14,707,641 5,790,499 8,917,143 9/30/2021  T-12         13,634,388 5,413,327               8,221,061 12/31/2020 T-12         14,915,740 6,855,771       8,059,969 12/31/2019 T-12 91.4%          15,190,314            5,694,242            9,496,072 104,540 698,379                               8,693,152         103,000,000 As Is 8/30/2021     90.6% 11/10/2021 No Quicken Loans Inc. 407,050 77.9% 7/31/2028 JPMorgan Chase, National Association         32,126 6.1% 5/31/2027 Rock Security LLC 17,490 3.3% 6/30/2022 Compass Group USA, Inc. 9,930 1.9% 9/30/2023 JP Morgan Chase Bank NA           5,544 1.1% 12/31/2026 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 Chrysler House 0.4% 11.5%         719 Griswold Street and 730 Shelby Street Detroit  Wayne  MI 48226 Office  CBD  1919 2013                         343,488  SF                              4,584,000                                  4,584,000                    4,584,000                                                         12,759,457 4,680,984 8,078,473 9/30/2021  T-12         12,740,351 4,791,380               7,948,971 12/31/2020 T-12         12,726,060 5,918,699       6,807,361 12/31/2019 T-12 79.0%          11,740,667            5,139,250            6,601,417 68,698 389,974                               6,142,746         83,000,000 As Is 8/30/2021     79.9% 11/10/2021 No Quicken Loans Inc. 183,664 53.5% 8/31/2023 Rocket Homes Real Estate LLC         29,897 8.7% 8/31/2023 RSM US LLP 11,894 3.5% 5/31/2023 Metro-West Appraisal Co., LLC 7,848 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit           7,591 2.2% 8/31/2024 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.04 Property   1 1001 Woodward 0.4% 11.4%         1001-1075 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1965 2013                         319,039  SF                              4,554,400                                  4,554,400                    4,554,400                                                         10,555,797 4,308,564 6,247,232 9/30/2021  T-12         10,057,399 4,514,822               5,542,577 12/31/2020 T-12         11,842,228 5,715,799       6,126,429 12/31/2019 T-12 87.0%          11,833,265            4,506,929            7,326,336 63,808 375,085                               6,887,443         80,000,000 As Is 8/30/2021     88.9% 11/10/2021 No Quicken Loans Inc. 122,475 38.4% 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork)         56,352 17.7% 10/31/2033 Southeast Michigan Council of Governments 30,240 9.5% 7/31/2025 GalaxE Solutions, Inc. 27,000 8.5% MTM CVS, LLC           9,814 3.1% 3/31/2026 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.05 Property   1 One Woodward 0.3% 8.3%         1 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1962 2013                         370,257  SF                              3,301,600                                  3,301,600                    3,301,600                                                         9,580,713 5,058,111 4,522,603 9/30/2021  T-12         10,265,419 5,233,052               5,032,367 12/31/2020 T-12         10,637,962 6,451,321       4,186,641 12/31/2019 T-12 92.4%          10,421,702            4,768,719            5,652,984 74,051 482,862                               5,096,070         58,000,000 As Is 8/30/2021     92.9% 11/10/2021 No Quicken Loans Inc. 171,622 46.4% 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C.         56,265 15.2% 5/31/2028 Fifth Third Bank 31,204 8.4% 10/31/2025 Detroit Regional Chamber 27,218 7.4% 6/30/2023 RFS Business Funding LLC         15,602 4.2% 6/30/2022 9/28/2021 NAP 9/28/2021 NAP NAP No Leasehold 4/30/2040 5, 25-year extension options 43,775 No                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.06 Property   1 The Z Garage 0.2% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue Detroit  Wayne  MI 48226 Other  Parking Garage  2013 2015-2016                              1,351  Units                              2,698,400                                  2,698,400                    2,698,400                                                         4,801,718 2,228,996 2,572,721 9/30/2021  T-12           5,379,578 2,245,209               3,134,369 12/31/2020 T-12           7,362,715 2,377,053       4,985,662 12/31/2019 T-12 NAP            4,333,672            2,201,877            2,131,796 38,209 14,705                               2,078,882         53,000,000 As Is 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% 5.1%         160 East Congress Street Detroit  Wayne  MI 48226 Other  Parking Garage  2002 2015-2016                              1,106  Units                              2,042,400                                  2,042,400                    2,042,400                                                         4,309,151 1,354,872 2,954,279 9/30/2021  T-12           3,516,691 1,357,089               2,159,602 12/31/2020 T-12           3,704,406 1,425,407       2,278,998 12/31/2019 T-12 NAP            4,136,711            1,180,174            2,956,536 27,650 0                               2,928,886         37,000,000 As Is 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/29/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% 4.8%         1505 and 1515-1529 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1925 2018                         141,741  SF                              1,932,800                                  1,932,800                    1,932,800                                                         3,786,664 1,707,296 2,079,368 9/30/2021  T-12           2,929,868 1,191,945               1,737,923 12/31/2020 T-12           1,560,258 1,126,435          433,823 12/31/2019 T-12 95.0%            4,058,229            1,375,879            2,682,351 28,507 199,255                               2,454,589         35,000,000 As Is 8/30/2021     100.0% 11/10/2021 No LinkedIn Corporation 74,497 52.6% 7/31/2026 H & M Hennes & Mauritz L.P.         25,322 17.9% 1/31/2027 International Bancard Corporation 12,082 8.5% 2/28/2023 Mastronardi-USA Distribution Services, INC 6,052 4.3% 8/31/2025 Quikly, Inc.           6,035 4.3% MTM 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.09 Property   1 1001 Brush Street 0.1% 4.1%         1001 Brush Street Detroit  Wayne  MI 48226 Other  Parking Garage  1993 2015-2016                              1,309  Units                              1,631,200                                  1,631,200                    1,631,200                                                         3,432,603 1,548,603 1,883,999 9/30/2021  T-12           3,999,913 1,642,267               2,357,645 12/31/2020 T-12           4,094,396 1,805,465       2,288,931 12/31/2019 T-12 NAP            3,237,726            1,504,379            1,733,347 28,100 21,371                               1,683,875         32,000,000 As Is 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.1% 3.2%         1700 West Fort Street Detroit  Wayne  MI 48216 Mixed Use  Multifamily / Office / Retail  1913 2019                                   32  Units                              1,276,000                                  1,276,000                    1,276,000                                                         2,452,754 1,516,450 936,305 9/30/2021  T-12           2,330,200 1,478,237                  851,963 12/31/2020 T-12               585,521 928,015        (342,494) 12/31/2019 T-12 74.0%            2,741,081            1,292,767            1,448,315 23,082 90,307                               1,334,926         23,100,000 As Is 8/30/2021     75.0% 9/3/2021 No Coyote Logistics 58,192 100.0% 10/31/2030 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% 2.9%         419 East Fort Street Detroit  Wayne  MI 48226 Other  Parking Garage  2005 2015-2016                                 637  Units                              1,160,000                                  1,160,000                    1,160,000                                                         2,416,343 903,473 1,512,869 9/30/2021  T-12           2,507,484 879,102               1,628,382 12/31/2020 T-12           2,012,448 883,296       1,129,152 12/31/2019 T-12 NAP            2,451,762               850,847            1,600,915 15,925 0                               1,584,990         21,000,000 As Is 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue Detroit  Wayne  MI 48226 Mixed Use  Multifamily / Retail  1917 2018                                   21  Units                                 700,000                                      700,000                       700,000                                                         1,153,612 860,060 293,552 9/30/2021  T-12           1,313,531 965,501                  348,031 12/31/2020 T-12           1,324,511 1,064,009          260,502 12/31/2019 T-12 95.0%            1,278,493               886,306               392,187 6,104 8,260                                  377,823         17,500,000 As Is 8/30/2021     61.9% 9/3/2021 No Besa Partners LLC 5,693 100.0% 1/31/2026 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/4/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% 1.7%         1401 First Street Detroit  Wayne  MI 48226 Other  Parking Garage  1976 2017                                 633  Units                                 690,400                                      690,400                       690,400                                                         1,159,626 598,814 560,813 9/30/2021  T-12           1,393,326 680,309                  713,017 12/31/2020 T-12           2,033,708 786,300       1,247,408 12/31/2019 T-12 NAP            1,131,300               613,395               517,905 15,825 0                                  502,080         13,500,000 As Is 9/10/2021     NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% 0.9%         1520 Woodward Avenue Detroit  Wayne  MI 48226 Office  CBD  1917 2018                           31,695  SF                                 342,400                                      342,400                       342,400                                                         744,281 320,553 423,728 9/30/2021  T-12               704,344 376,723                  327,620 12/31/2020 T-12               743,636 483,900          259,736 12/31/2019 T-12 94.8%               787,387               370,639               416,748 6,339 42,689                                  367,719         6,200,000 As Is 8/30/2021     95.2% 11/10/2021 No Detroit Labs, LLC 17,284 54.5% 1/31/2026 Detroit Venture Partners           5,761 18.2% MTM Lisa Spindler Photography, Inc. 4,384 13.8% MTM Twitter, Inc. 2,734 8.6% 1/31/2024 NAP  NAP  NAP NAP 10/3/2021 NAP 9/28/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  Yes                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   17 IPCC National Storage Portfolio XV 3.6%   KeyBank KeyBank Group A NAP Various Various  Various  Various Various Self Storage  Self Storage  Various Various                         912,654  SF  94.23                        40,000,000                                40,000,000                 40,000,000 3.62800% 0.02031% 3.60769%  NAP                 122,612.96  NAP          1,471,355.52 Interest Only No Actual/360 120 119 120 119 0 0 12/16/2021 1 1 2/1/2022 NAP 1/1/2032 1/1/2032 0 0 L(25),YM1(92),O(3) 12,245,253 5,166,606 7,078,647 10/31/2021  T-12         10,349,287 4,893,790               5,455,498 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 86.9%          13,111,982            5,651,744            7,460,240 202,160 0                               7,258,080 2.36 2.29 8.7% 8.4% 183,300,000 As Portfolio  Various 46.9% 46.9% 95.2% 11/17/2021                                                                   0 Springing 0 Springing 192,000 Springing 192,000 0 0 0 0 0 0 0 103,400 0  Flood Insurance Reserve   0 NAP NAP None Springing Yes No Yes No          40,000,000                 46,000,000                             141,004.91                                       263,617.87  NAP  NAP       86,000,000          263,617.87 46.9% 2.29 8.7%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Inland Private Capital Corporation Inland Private Capital Corporation Yes No Acquisition            86,000,000 104,740,667 0 0       190,740,667 0 182,336,000                  1,615,427 295,400 0 6,493,840       190,740,667 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 West Indian School Road 0.5% 13.1%         4010 West Indian School Road Phoenix  Maricopa  AZ 85019 Self Storage  Self Storage  1979, 1997 NAP                         105,143  SF                              5,245,890                                  5,245,890                    5,245,890                                                         1,254,513 378,393 876,120 10/31/2021  T-12           1,038,216 366,929                  671,287 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.3%            1,362,958               378,057               984,901 20,613 0                                  964,288         22,200,000 As Is 11/10/2021     94.1% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/8/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Boalch Avenue Northwest 0.4% 10.1%         1410 Boalch Avenue Northwest North Bend  King  WA 98045 Self Storage  Self Storage  2005 NAP                           50,569  SF                              4,036,438                                  4,036,438                    4,036,438                                                         1,027,296 325,585 701,711 10/31/2021  T-12               902,524 313,878                  588,647 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.0%            1,090,598               339,528               751,070 7,585 0                                  743,485         14,950,000 As Is 11/10/2021     96.1% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 10/29/2021 8% Yes - AO Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 Lemay Ferry Road 0.3% 7.6%         4533 Lemay Ferry Road Saint Louis  Saint Louis  MO 63129 Self Storage  Self Storage  1999 NAP                           53,859  SF                              3,031,674                                  3,031,674                    3,031,674                                                         948,967 434,193 514,774 10/31/2021  T-12               847,718 350,235                  497,483 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 93.1%               994,054               436,666               557,388 12,467 0                                  544,921         11,540,000 As Is 11/8/2021     96.6% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 East Southern Avenue 0.3% 7.2%         240 East Southern Avenue  Mesa  Maricopa  AZ 85210 Self Storage  Self Storage  1978 NAP                           65,000  SF                              2,878,304                                  2,878,304                    2,878,304                                                         712,137 231,335 480,802 10/31/2021  T-12               579,892 216,462                  363,430 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 82.6%               771,092               236,982               534,110 8,450 0                                  525,660         12,900,000 As Is 11/10/2021     96.3% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/2/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 Anderson Road 0.2% 6.8%         8119 Anderson Road Tampa   Hillsborough  FL 33634 Self Storage  Self Storage  1972, 1985, 1987, 1999 NAP                           73,450  SF                              2,737,365                                  2,737,365                    2,737,365                                                         921,123 360,287 560,836 10/31/2021  T-12               765,689 327,206                  438,483 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.9%               988,572               474,092               514,480 24,239 0                                  490,242         10,700,000 As Is 11/10/2021     96.7% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.06 Property   1 Stoney Island Avenue 0.2% 6.7%         19600 Stoney Island Avenue Lynwood  Cook  IL 60411 Self Storage  Self Storage  1997-1999 2020                           84,980  SF                              2,669,596                                  2,669,596                    2,669,596                                                         1,078,610 615,730 462,880 10/31/2021  T-12               927,733 600,472                  327,261 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.8%            1,153,364               657,191               496,173 21,245 0                                  474,928         9,870,000 As Is 11/17/2021     90.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.07 Property   1 Duren Avenue 0.2% 6.4%         24 Duren Avenue Lowell  Middlesex  MA 01851 Self Storage  Self Storage  2000 NAP                           49,075  SF                              2,553,606                                  2,553,606                    2,553,606                                                         776,165 338,799 437,366 10/31/2021  T-12               650,547 297,095                  353,452 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 87.6%               816,076               340,421               475,655 7,290 0                                  468,366         9,420,000 As Is 11/5/2021     99.2% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.08 Property   1 North Nova Road 0.2% 5.9%         1104 North Nova Road Daytona Beach  Volusia  FL 32117 Self Storage  Self Storage  1979-1989 NAP                           64,657  SF                              2,348,194                                  2,348,194                    2,348,194                                                         856,453 405,977 450,476 10/31/2021  T-12               654,424 365,394                  289,030 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 84.5%               929,646               492,335               437,311 14,871 0                                  422,440         9,500,000 As Is 11/9/2021     93.8% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/30/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.09 Property   1 Airport Road  0.2% 5.3%         5424 Airport Road Williamsburg  James City  VA 23188 Self Storage  Self Storage  1995 NAP                           38,106  SF                              2,104,839                                  2,104,839                    2,104,839                                                         562,907 214,751 348,156 10/31/2021  T-12               487,429 195,351                  292,078 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.3%               608,634               213,369               395,265 4,192 0                                  391,073         8,450,000 As Is 11/8/2021     93.8% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.10 Property   1 South Pennington 0.2% 5.0%         1930 South Pennington Mesa  Maricopa  AZ 85202 Self Storage  Self Storage  1990 NAP                           42,200  SF                              2,003,708                                  2,003,708                    2,003,708                                                         517,842 178,694 339,148 10/31/2021  T-12               433,658 172,084                  261,574 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 81.3%               553,288               179,805               373,483 11,780 0                                  361,704         8,030,000 As Is 11/10/2021     93.1% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/2/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.11 Property   1 Southwest 14th Court 0.2% 4.7%         3111 Southwest 14th Court Pompano Beach  Broward  FL 33069 Self Storage  Self Storage  1977, 1989 NAP                           59,872  SF                              1,893,773                                  1,893,773                    1,893,773                                                         687,792 304,783 383,009 10/31/2021  T-12               629,206 300,765                  328,441 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 89.1%               728,508               374,738               353,770 13,771 0                                  339,999         8,690,000 As Is 11/5/2021     98.6% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/18/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.12 Property   1 Southeast Jennings Road 0.1% 4.1%         3737 Southeast Jennings Road Port St. Lucie  St. Lucie  FL 34952 Self Storage  Self Storage  1999 NAP                           38,062  SF                              1,640,698                                  1,640,698                    1,640,698                                                         582,117 270,781 311,336 10/31/2021  T-12               470,564 261,989                  208,575 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.5%               637,514               329,597               307,917 12,602 0                                  295,315         6,450,000 As Is 11/9/2021     99.0% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.13 Property   1 49th Street South and 8th Avenue South 0.1% 4.0%         1909 49th Street South, 4924 Tangerine Avenue South and 5001 8th Avenue South Gulfport  Pinellas  FL 33707 Self Storage  Self Storage  1940, 1948, 1977, 1981, 1986 NAP                           40,073  SF                              1,600,863                                  1,600,863                    1,600,863                                                         561,859 250,987 310,872 10/31/2021  T-12               469,396 253,065                  216,331 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 84.7%               591,716               289,647               302,069 9,813 0                                  292,256         6,320,000 As Is 11/9/2021     94.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/1/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.14 Property   1 South Broadway 0.1% 4.0%         3900 South Broadway Edmond  Oklahoma  OK 73013 Self Storage  Self Storage  1978 NAP                           67,849  SF                              1,581,835                                  1,581,835                    1,581,835                                                         459,637 186,557 273,080 10/31/2021  T-12               403,645 202,793                  200,852 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.4%               498,206               206,062               292,144 6,785 0                                  285,360         6,330,000 As Is 11/17/2021     97.7% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.15 Property   1 30th Avenue North 0.1% 3.9%         2801 75th Street North and 7470 30th Avenue North  St. Petersburg  Pinellas  FL 33710 Self Storage  Self Storage  1977 2016                           31,920  SF                              1,566,333                                  1,566,333                    1,566,333                                                         563,916 273,286 290,630 10/31/2021  T-12               444,967 281,930                  163,037 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.3%               607,806               314,361               293,445 18,103 0                                  275,341         5,780,000 As Is 11/9/2021     94.5% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.16 Property   1 Main Street 0.1% 2.9%         720 Main Street  Tewksbury  Middlesex  MA 01876 Self Storage  Self Storage  2000 NAP                           21,019  SF                              1,142,573                                  1,142,573                    1,142,573                                                         412,777 224,259 188,518 10/31/2021  T-12               380,306 210,491                  169,815 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.5%               433,792               224,723               209,069 4,058 0                                  205,011         4,270,000 As Is 11/5/2021     94.0% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/17/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.17 Property   1 Warwick Boulevard 0.1% 2.4%         15900 Warwick Boulevard Newport News  Newport News City  VA 23608 Self Storage  Self Storage  1988 NAP                           26,820  SF                                 964,313                                      964,313                       964,313                                                         321,142 172,209 148,933 10/31/2021  T-12               263,373 177,651                     85,722 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 82.8%               346,158               164,170               181,988 4,297 0                                  177,691         4,170,000 As Is 11/8/2021     89.4% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 11/18/2021 NAP NAP Yes - AE, A1-A30 Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 111 River Street 3.3% 100.0% BMO BMO NAP NAP 111 River Street Hoboken  Hudson  NJ 07030 Office  CBD  2002 NAP                         557,719  SF  138.96                        37,500,000                                37,500,000                 37,500,000 3.28000% 0.01156% 3.26844%  NAP                 103,923.61  NAP          1,247,083.32 Interest Only No Actual/360 60 60 60 60 0 0 1/21/2022 0 6 3/6/2022 NAP 2/6/2027 2/6/2027 0 0 L(24),D(31),O(5) 18,437,368 8,508,847 9,928,521 10/31/2021  T-12         18,375,164 8,607,905               9,767,259 12/31/2020 T-12         18,104,302 9,321,649       8,782,654 12/31/2019 T-12 82.1%          22,541,072            9,445,383          13,095,689 0 0                            13,095,689 5.08 5.08 16.9% 16.9% 244,000,000 As Is 11/15/2021 31.8% 31.8% 82.6% 1/1/2022 No John Wiley & Sons Inc. 293,633 52.6% 3/31/2033 Sumitomo Mitsui Trust Bank         38,134 6.8% 1/31/2024 Crunch Holdings LLC 21,196 3.8% 8/31/2029 Burgiss Group LLC The 19,018 3.4% 11/30/2026 Educationdynamics LLC         18,063 3.2% 8/31/2029 12/21/2021 NAP 10/26/2021 NAP NAP Yes - AE Leasehold 9/30/2098 None 1,502,800 Yes 122,519 138,561 177,648 Springing 700,000 Springing 0 13,900,000 Springing 2,360,000 0 0 0 0 1,469,000 165,616  Significant Tenant Rent Replication Reserve (Upfront: $1,258,196.33), Ground Rent Reserve (Upfront: $165,615.50; Monthly: $165,615.50), Free Rent Reserve (Upfront: $45,188)  0 NAP NAP Hard Springing Yes Yes Yes No          37,500,000                 40,000,000                             110,851.85                                       214,775.46                    76,250,000 3.28000%     153,750,000          426,086.80 63.0% 2.56 8.5%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Steven J. Pozycki and David Werner Steven J. Pozycki and David Werner No Yes Acquisition No          77,500,000 54,100,000 76,250,000 30,107,549       237,957,549 0 218,000,000                  3,588,382 16,369,167 0 0       237,957,549 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 2 Riverfront Plaza 3.3% 100.0% BMO BMO NAP NAP 826-836 McCarter Highway Newark  Essex  NJ 07102 Office  CBD  2014 NAP                         337,543  SF  325.88                        37,500,000                                37,500,000                 37,500,000 4.26000% 0.01156% 4.24844%  NAP                 134,973.96  NAP          1,619,687.52 Interest Only No Actual/360 120 119 120 119 0 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(90),O(5) 14,216,116 3,570,855 10,645,261 9/30/2021  T-12         14,024,713 3,511,314             10,513,398 12/31/2020 T-12         14,106,430 3,763,916    10,342,514 12/31/2019 T-12 95.0%          13,859,362            3,558,666          10,300,695 67,509 506,315                               9,726,872 2.17 2.05 9.4% 8.8% 182,200,000 As Is 11/12/2021 60.4% 60.4% 100.0% 12/8/2021 Yes Panasonic Corporation of North America 337,543 100.0% 4/30/2031 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/18/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 0 0 0 Springing 0 5,626 135,017 0 Springing 0 0 0 0 0 0 0    0 NAP NAP Hard Springing Yes Yes Yes No          37,500,000                 72,500,000                             260,949.65                                       395,923.61  NAP  NAP     110,000,000          395,923.61 60.4% 2.05 9.4%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Arch Street Capital Advisors NAP No No Refinance No        110,000,000 0 0 0       110,000,000 107,720,166 0                  1,863,929 0 415,906 0       110,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   5 Northwest Capital Portfolio 3.3%   SMC SMC NAP NAP Various Various  Various  WA Various Retail  Various  Various Various                         211,122  SF  177.62                        37,500,000                                37,500,000                 37,500,000 4.37000% 0.01156% 4.35844%  NAP                 138,459.20  NAP          1,661,510.42 Interest Only No Actual/360 120 120 120 120 0 0 1/20/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4) 4,549,161 1,498,760 3,050,401 11/30/2021  T-12           4,022,610 1,228,269               2,794,341 12/31/2020 T-12           3,982,145 1,208,367       2,773,778 12/31/2019 T-12 94.8%            4,841,557            1,461,852            3,379,705 42,224 211,122                               3,126,359 2.03 1.88 9.0% 8.3% 58,500,000 As Is 12/9/2021 64.1% 64.1% 98.1% 1/16/2022                                                                   229,709 45,942 79,985 6,819 240,000 3,519 0 500,000 17,594 1,000,000 0 0 0 70,508 242,470 0  Coldwell Banker Reserve ($184,130), Juice Club Reserve ($58,340)  0 NAP NAP Soft Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Mark S. McDonald Mark S. McDonald No No Refinance            37,500,000 0 0 0          37,500,000 28,853,543 0                     443,509 1,362,672 6,840,276 0          37,500,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 Center Plaza 1.6% 47.2%         2006 South 320th Street Federal Way  King  WA 98003 Retail  Unanchored  1979 2018                           77,748  SF                           17,692,308                                17,692,308                 17,692,308                                                         2,080,162 651,293 1,428,869 11/30/2021  T-12           1,651,957 473,419               1,178,538 12/31/2020 T-12           1,629,652 431,437       1,198,215 12/31/2019 T-12 95.0%            2,215,593               640,867            1,574,726 15,550 77,748                               1,481,428         27,600,000 As Is 12/9/2021     96.8% 1/16/2022 No Armani Night Club 11,000 14.1% 11/30/2023 Red Lobster            6,084 7.8% 1/31/2038 Azteca 5,942 7.6% 9/30/2030 Hot Pot World Rotary 3,706 4.8% 7/31/2029 Sound Credit Union           3,697 4.8% 7/7/2029 12/15/2021 NAP 12/15/2021 12/15/2021 10% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Village by the Creek 0.7% 20.3%         800 164th Street Southeast and 16430 9th Avenue Southeast Mill Creek  Snohomish  WA 98012 Retail  Unanchored  1985 NAP                           26,632  SF                              7,628,205                                  7,628,205                    7,628,205                                                         1,028,792 255,974 772,817 11/30/2021  T-12               977,948 247,806                  730,142 12/31/2020 T-12               963,561 240,880          722,681 12/31/2019 T-12 95.0%               975,726               233,730               741,996 5,326 26,632                                  710,038         11,900,000 As Is 12/9/2021     100.0% 1/16/2022 No MultiCare 4,896 18.4% 10/2/2026 Ariang Korean BBQ            4,765 17.9% 2/29/2028 Lorinda 2,595 9.7% 10/31/2022 Union Bank 2,400 9.0% 11/1/2025 Elliot Bay Pizza           2,400 9.0% 9/30/2023 12/15/2021 NAP 12/15/2021 12/16/2021 9% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Riverway Plaza 0.6% 17.4%         200 South Kelso Drive Kelso  Cowlitz  WA 98626 Retail  Anchored  1980 NAP                           80,852  SF                              6,538,462                                  6,538,462                    6,538,462                                                         1,001,713 385,265 616,448 11/30/2021  T-12           1,005,981 308,669                  697,313 12/31/2020 T-12               990,228 334,804          655,424 12/31/2019 T-12 95.0%               988,133               364,515               623,618 16,170 80,852                                  526,596         10,200,000 As Is 12/9/2021     100.0% 1/16/2022 No Wilco Farmers 40,840 50.5% 9/30/2027 Rite Aid         17,640 21.8% 5/31/2023 Dollar Tree 8,314 10.3% 1/31/2024 Department of Licensing 3,950 4.9% 1/31/2022 Beauty Systems           2,344 2.9% 2/28/2025 12/15/2021 NAP 12/15/2021 12/15/2021 10% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Pike Street Building 0.3% 8.9%         1406 East Pike Street Seattle  King  WA 98122 Retail  Unanchored  1909 2020                           11,705  SF                              3,333,333                                  3,333,333                    3,333,333                                                         86,124 69,633 16,491 11/30/2021  T-12                 44,352 63,125                   (18,773) 12/31/2020 T-12                 64,077 55,245               8,832 12/31/2019 T-12 95.0%               356,617                  93,412               263,205 2,341 11,705                                  249,159         5,200,000 As Is 12/9/2021     100.0% 1/16/2022 No Coldwell Banker 5,829 49.8% 9/30/2031 Jansen           2,651 22.6% 9/14/2024 Juice Club 1,743 14.9% 9/30/2026 Puget Sound Retail 1,482 12.7% 12/31/2029 NAP  NAP  NAP NAP 12/15/2021 NAP 12/15/2021 12/16/2021 24% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Monroe Retail Center 0.2% 6.2%         19480 U.S. Highway 2 Monroe  Snohomish  WA 98272 Retail  Unanchored  1920 1988                           14,185  SF                              2,307,692                                  2,307,692                    2,307,692                                                         352,370 136,596 215,774 11/30/2021  T-12               342,373 135,250                  207,122 12/31/2020 T-12               334,627 146,000          188,627 12/31/2019 T-12 91.3%               305,487               129,327               176,160 2,837 14,185                                  159,138         3,600,000 As Is 12/9/2021     89.4% 1/16/2022 No Mi Tierra Inc. 4,500 31.7% 7/31/2025 Benjarong Thai            3,020 21.3% 7/31/2024 Infinity Nails 1,250 8.8% 8/31/2024 Bray Realty 1,216 8.6% 1/31/2023 The Hair Depot           1,082 7.6% 11/14/2026 12/15/2021 NAP 12/15/2021 12/16/2021 8% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Victoria Village Apartments 2.9% 100.0% SMC SMC NAP NAP 1705 Jenkins Road Pasadena  Harris  TX 77506 Multifamily  Garden  1972 2018                                 612  Units  53,720.81                        33,000,000                                32,877,137                 26,667,212 4.49000% 0.01156% 4.47844%                         167,010.13  NAP                        2,004,121.56  NAP  Amortizing Balloon No Actual/360 0 0 120 117 360 357 11/1/2021 3 6 12/6/2021 12/6/2021 11/6/2031 11/6/2031 0 0 L(23),YM1(93),O(4) 4,854,567 1,926,583 2,927,984 11/30/2021  T-12           4,335,932 1,639,720               2,696,213 12/31/2020 T-12           4,295,903 1,712,197       2,583,706 12/31/2019 T-12 88.0%            4,957,494            2,132,752            2,824,743 153,000 0                               2,671,743 1.41 1.33 9.0% 8.5% 52,400,000 As Is 10/19/2021 59.9% 48.0% 94.3% 10/14/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/28/2021 NAP 10/28/2021 NAP NAP No Fee NAP NAP NAP NAP 0 38,411 154,136 12,538 0 12,750 0 0 0 0 0 0 0 0 2,000,000 0  Economic Holdback Reserve ($1,500,000), Renovation Reserve ($500,000)  0 1,500,000 $1,500,000 deposited into the Economic Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Gary W. Gates, Jr. Gary W. Gates, Jr. No No Refinance No          33,000,000 0 0 0          33,000,000 20,844,384 0                     708,687 2,154,136 9,292,794 0          33,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Tangent Industrial Park 2.8% 100.0% BMO BMO Group B NAP 32160 Old Highway 34, 32144 Old Highway 34, 32140 Old Highway 34, 32180 Old Highway 34, 32136 Hooska Avenue, 33414 Eagle Drive, 33464-33468 Eagle Drive, 32114 Mallard Avenue and 32141 Mallard Avenue  Tangent  Linn  OR 97389 Industrial  Warehouse / Other  1979, 1984, 1987, 1988, 1989, 1990, 1996, 1997, 1998 2007                         490,680  SF  64.20                        31,500,000                                31,500,000                 31,500,000 3.83000% 0.01156% 3.81844%  NAP                 101,933.85  NAP          1,223,206.20 Interest Only No Actual/360 120 119 120 119 0 0 12/28/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 3,651,915 747,000 2,904,915 12/31/2021  T-6 Ann.           3,075,238 860,000               2,215,238 12/31/2020 T-12           2,877,612 816,000       2,061,612 12/31/2019 T-12 95.0%            3,600,075               859,443            2,740,633 34,348 0                               2,706,285 2.24 2.21 8.7% 8.6% 53,700,000 As Is 11/30/2021 58.7% 58.7% 100.0% 12/3/2021 No Oregon Freeze Dry 152,064 31.0% 12/31/2023 Georgia Pacific         75,000 15.3% 10/31/2024 Barenbrug 50,000 10.2% 12/31/2023 HP, Inc 48,800 9.9% 11/30/2022 Iron Mountain          36,648 7.5% 2/28/2027 10/29/2021 NAP 11/4/2021 10/29/2021 10% No Fee NAP NAP NAP NAP 67,380 22,460 41,569 3,779 150,000 Springing 50,000 2,000,000 Springing 500,000 0 0 0 0 17,730 0  Prepaid Rent Reserve  0 NAP NAP Hard Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No          31,500,000 25,010,354 0 0          56,510,354 0 53,000,000                  1,233,675 2,276,679 0 0          56,510,354 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   2 NYC MFRT Portfolio 2.7%   BMO BMO NAP NAP Various Various  Various  NY Various Various  Various  Various Various                         137,441  SF  438.01                        30,000,000                                30,000,000                 30,000,000 3.96000% 0.01156% 3.94844%  NAP                 100,375.00  NAP          1,204,500.00 Interest Only No Actual/360 120 120 120 120 0 0 1/21/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4) 7,151,964 3,402,799 3,749,164 10/31/2021  T-12           7,708,404 3,429,277               4,279,127 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 95.8%            8,590,056            3,495,638            5,094,418 35,975 31,063                               5,027,379 2.11 2.08 8.5% 8.4% 116,900,000 As Is Various 51.5% 51.5% 96.8% 11/11/2021                                                                   310,620 155,310 0 19,058 0 2,998 0 0 2,589 0 0 0 0 54,676 494,949 0  Capitalized Holdback Reserve (339,267.50), Gap Rent Reserve (125,000), Reduced Rent Reserve (30,681.85)  0 339,268 $339,267.50 deposited into the Capitalized Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement Soft (Residential); Hard (Commercial) Springing Yes Yes Yes Yes          30,000,000                 30,200,000                             101,044.17                                       201,419.17  NAP  NAP       60,200,000          201,419.17 51.5% 2.08 8.5%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Yakubov US Trust 2013, a Florida Trust and Thomas Yakubaros Yakubov US Trust 2013, a Florida Trust and Thomas Yakubaros No No Refinance            60,200,000 7,399,151 0 0          67,599,151 65,474,829 0                  1,264,077 860,246 0 0          67,599,151 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 45 John Street 1.5% 56.1%         45 John Street a/k/a 1 Dutch Street New York  New York  NY 10038 Mixed Use  Multifamily / Retail  1908 2017                           79,915  SF                           16,843,854                                16,843,854                 16,843,854                                                         4,147,843 2,389,713 1,758,130 10/31/2021  T-12           4,682,521 2,453,789               2,228,733 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 97.4%            5,277,620            2,436,338            2,841,282 15,382 2,300                               2,823,600         72,600,000 As Is 12/10/2021     99.3% 11/11/2021 No Rezdora USA LLC 1,600 2.0% 8/31/2034 Suited Curation LLC              900 1.1% 5/15/2033 New Cingular Wireless PCS LLC 200 0.3% 10/2/2022 NAP NAP NAP NAP NAP  NAP  NAP NAP 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 2027-2127 Emmons Avenue 1.2% 43.9%         2027-2127 Emmons Avenue Brooklyn  Kings  NY 11235 Retail  Anchored  1996 NAP                           57,526  SF                           13,156,146                                13,156,146                 13,156,146                                                         3,004,120 1,013,086 1,991,034 10/31/2021  T-12           3,025,883 975,489               2,050,394 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 93.7%            3,312,436            1,059,300            2,253,136 20,594 28,763                               2,203,779         44,300,000 As Is 11/23/2021     93.3% 11/11/2021 No Macy's Backstage 31,282 54.4% 4/30/2025 Skywise Lounge           5,923 10.3% 12/31/2031 Seaport Buffet 5,340 9.3% 8/31/2023 Cats Café 4,000 7.0% 5/31/2028 ODA House Brooklyn           2,550 4.4% 6/30/2026 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Western Retail Center 2.5% 100.0% BMO BMO NAP NAP 2101 West 41st Street Sioux Falls  Minnehaha  SD 57105 Retail  Anchored  1968 2019                         387,625  SF  72.75                        28,200,000                                28,200,000                 24,085,982 3.50000% 0.01156% 3.48844%                         126,630.60                   83,392.36                       1,519,567.20         1,000,708.32 Interest Only, Amortizing Balloon No Actual/360 36 35 120 119 360 360 12/16/2021 1 6 2/6/2022 2/6/2025 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 5,386,296 2,077,500 3,308,796 10/31/2021  T-12           4,817,316 1,916,026               2,901,290 12/31/2020 T-12           5,267,919 1,878,201       3,389,718 12/31/2019 T-12 95.0%            5,648,479            2,181,333            3,467,146 58,144 193,813                               3,215,190 2.28 2.12 12.3% 11.4% 47,000,000 As Is 11/22/2021 60.0% 51.2% 98.4% 11/29/2021 No SD Furniture Mart 118,488 30.6% 12/31/2031 Best Buy         48,035 12.4% 3/31/2027 Westmall 7 Theaters 29,087 7.5% 12/31/2024 Carpet One 18,414 4.8% 12/31/2031 Spaders         16,684 4.3% 8/31/2022 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP 99,346 33,115 0 11,445 0 4,845 290,719 100,000 16,151 0 0 0 0 0 1,111,001 0  Expansion Work Account Reserve ($1,000,000), Outstanding TI/LC Reserve ($78,000), Free Rent Reserve ($33,001.25)  0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP John A. Barker John A. Barker No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Candlewood Suites Orlando 2.3% 100.0% DBRI GACC NAP NAP 12341-12353 Winter Garden Vineland Road Orlando  Orange  FL 32836 Hospitality  Extended Stay  2020 NAP                                 163  Rooms  159,509.20                        26,000,000                                26,000,000                 21,972,761 5.03600% 0.01156% 5.02444%                         140,146.22                110,628.80                       1,681,754.64         1,327,545.60 Interest Only, Amortizing Balloon No Actual/360 12 10 120 118 360 360 11/16/2021 2 6 1/6/2022 1/6/2023 12/6/2031 12/6/2031 0 0 L(26),D(90),O(4) 5,200,036 2,711,332 2,488,704 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 77.0%            6,068,540            3,266,467            2,802,072 224,730 0                               2,577,342 1.67 1.53 10.8% 9.9% 42,200,000 As Is 10/5/2021 61.6% 52.1% 69.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/20/2021 NAP 10/20/2021 NAP NAP Yes - A Fee NAP NAP NAP NAP 40,013 20,007 116,885 19,481 0 18,728 0 0 0 0 840,877 0 0 0 0 0    0 NAP NAP Hard Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP William James Evans, Jack Flechner and Frederick Mitchell Burgess William James Evans, Jack Flechner and Frederick Mitchell Burgess No No Refinance No                             8/31/2035 112.11 86.32 77.0% 104.10 71.93 69.1% NAV NAV NAV NAV NAV NAV
18 Loan   9 VanWest Storage Portfolio 2.2%   KeyBank KeyBank Group C NAP Various Various  Various  Various Various Self Storage  Self Storage  Various Various                         389,878  SF  64.12                        25,000,000                                25,000,000                 25,000,000 4.02000% 0.02031% 3.99969%  NAP                    84,913.19  NAP          1,018,958.28 Interest Only No Actual/360 120 120 120 120 0 0 1/21/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 15 5 L(24),D(93),O(3) 3,740,946 1,544,780 2,196,168 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 79.7%            3,916,077            1,576,710            2,339,367 46,785 0                               2,292,582 2.30 2.25 9.4% 9.2% 46,700,000 As Portfolio 12/10/2021 53.5% 53.5% 87.9% 12/21/2021                                                                   38,316 29,955 35,847 11,949 3,574 3,574 0 0 0 0 0 0 0 230,046 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Wade Buxton, Aaron Westphal and Jacob Vanderslice Wade Buxton, Aaron Westphal and Jacob Vanderslice No No Refinance                               NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 ClearHome Self Storage - Sycamore 0.4% 15.7%         370 Sycamore Road Collierville  Shelby  TN 38017 Self Storage  Self Storage  1998 NAP                           50,551  SF                              3,932,584                                  3,932,584                    3,932,584                                                         522,628 186,372 336,256 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 84.3%               547,097               181,465               365,632 6,066 0                                  359,566         7,000,000 As Is 12/2/2021     91.1% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 12/13/2021 13% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.02 Property   1 ClearHome Self Storage - Blue Island 0.3% 14.0%         2341 135th Place Blue Island  Cook  IL 60406 Self Storage  Self Storage  1929 2014                           56,068  SF                              3,511,236                                  3,511,236                    3,511,236                                                         674,066 384,172 289,894 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 90.8%               701,732               412,625               289,107 6,728 0                                  282,379         6,250,000 As Is 12/5/2021     92.4% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 ClearHome Storage - Walkertown 0.3% 13.4%         2875 Rocky Branch Road Walkertown  Forsyth  NC 27051 Self Storage  Self Storage  2016-2017 NAP                           45,575  SF                              3,342,697                                  3,342,697                    3,342,697                                                         420,246 129,937 290,309 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 94.3%               452,744               126,551               326,193 5,469 0                                  320,724         5,950,000 As Is 11/22/2021     96.6% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 ClearHome Self Storage - Chaney 0.3% 13.0%         731 Chaney Drive and 698 Commerce Parkway Collierville  Shelby  TN 38017 Self Storage  Self Storage  1988 NAP                           55,308  SF                              3,258,427                                  3,258,427                    3,258,427                                                         438,045 215,278 222,767 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 71.2%               482,858               210,195               272,663 6,637 0                                  266,026         5,800,000 As Is 12/2/2021     75.2% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 12/13/2021 9% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.05 Property   1 ClearHome Self Storage 0.3% 12.0%         4185 Statesville Boulevard Salisbury  Rowan  NC 28147 Self Storage  Self Storage  2007 NAP                           45,600  SF                              3,005,618                                  3,005,618                    3,005,618                                                         348,695 104,592 244,104 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 83.0%               377,046               106,920               270,126 5,472 0                                  264,654         5,350,000 As Is 11/22/2021     98.2% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.06 Property   1 American Mini Storage 0.3% 11.5%         801 South Old Corry Field Road Pensacola  Escambia  FL 32507 Self Storage  Self Storage  1997 NAP                           53,100  SF                              2,865,169                                  2,865,169                    2,865,169                                                         513,480 197,051 316,430 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 78.0%               519,226               205,614               313,611 6,372 0                                  307,239         5,100,000 As Is 12/2/2021     86.5% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.07 Property   1 Marsh Harbor Self Storage  0.2% 7.6%         2193 West Highway 98 Mary Esther  Okaloosa  FL 32569 Self Storage  Self Storage  2007 NAP                           28,800  SF                              1,910,112                                  1,910,112                    1,910,112                                                         288,995 111,753 177,242 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 65.7%               292,264               114,151               178,113 3,456 0                                  174,657         3,400,000 As Is 12/2/2021     76.9% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.08 Property   1 ClearHome Self Storage - Florosa 0.2% 7.3%         2371 West Highway 98 Mary Esther  Okaloosa  FL 32569 Self Storage  Self Storage  1999 NAP                           28,046  SF                              1,825,843                                  1,825,843                    1,825,843                                                         287,068 120,352 166,716 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 62.9%               301,189               122,337               178,852 3,366 0                                  175,487         3,250,000 As Is 12/2/2021     76.6% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.09 Property   1 Crews Storage 0.1% 5.4%         5701 Boat Race Road Panama City  Bay  FL 32404 Self Storage  Self Storage  1988 NAP                           26,830  SF                              1,348,315                                  1,348,315                    1,348,315                                                         247,723 95,273 152,450 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 79.8%               241,921                  96,853               145,068 3,220 0                                  141,849         2,400,000 As Is 12/2/2021     92.4% 12/21/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 BJ’s Wholesale Club - Kendall 2.0% 100.0% SMC SMC NAP NAP 16200 Southwest 88th Street Miami  Miami-Dade  FL 33196 Retail  Single Tenant  2006 NAP                         113,000  SF  195.58                        22,100,000                                22,100,000                 22,100,000 4.70000% 0.01156% 4.68844%  NAP                    87,760.53  NAP          1,053,126.39 Interest Only No Actual/360 120 119 120 119 0 0 12/29/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 1,885,052 36,289 1,848,763 10/31/2021  T-12           1,839,075 34,899               1,804,176 12/31/2020 T-12           1,839,075 32,393       1,806,682 12/31/2019 T-12 95.0%            1,888,294                  92,956            1,795,337 0 75,000                               1,720,337 1.70 1.63 8.1% 7.8% 38,620,000 As Is 11/18/2021 57.2% 57.2% 100.0% 12/29/2021 Yes BJ's Wholesale Club, Inc. 113,000 100.0% 1/31/2027 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/29/2021 NAP 11/29/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP 0 Springing 24,091 3,026 0 Springing 0 0 6,250 0 0 0 0 0 3,900,000 0  Lease Extension Reserve  0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Murray H. Goodman Murray H. Goodman No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   44 Wyndham National Hotel Portfolio 1.7%   UBS AG Sabal NAP NAP Various Various  Various  Various Various Hospitality  Limited Service  Various Various                              3,729  Rooms  37,194.41                        20,000,000                                18,914,095                 13,843,962 4.85000% 0.01156% 4.83844%                         121,835.26  NAP                        1,462,023.16  NAP  Amortizing Balloon No Actual/360 0 0 120 94 270 244 11/27/2019 26 6 1/6/2020 1/6/2020 12/6/2029 12/6/2029 0 0 L(24),YM2(92),O(4) 65,991,899 46,332,987 19,658,912 12/31/2021  T-12         61,946,970 42,478,709             19,468,261 12/31/2020 T-12         70,330,799 48,371,215    21,959,585 12/31/2019 T-12 54.5%          65,991,899          45,395,588          20,596,311 2,639,676 0                            17,956,635 1.94 1.69 14.8% 12.9% 215,000,000 Various 8/1/2019 64.5% 46.7% 54.5% 12/31/2021                                                                   436,502 160,955 790,391 116,681 0 235,965 0 0 0 0 0 0 0 2,014,340 14,917,247 0  Railroad Contract Renewal Reserve ($7,000,000), Post-Closing Obligation Reserve ($500,000), PIP Reserve ($7,417,247)  0 NAP NAP Hard Springing Yes No Yes No          18,914,095              119,783,845                             761,470.40                                       883,305.66  NAP  NAP     138,697,940          883,305.66 64.5% 1.69 14.8%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Tom Vukota Tom Vukota No No Acquisition                               1/1/2035 70.31 38.30 54.5% 70.31 38.30 54.5% 69.99 36.80 52.6% 60.43 41.28 68.3%
20.01 Property   1 Travelodge - 2307 Wyoming Avenue 0.1% 7.5%         2307 Wyoming Avenue Gillette  Campbell  WY 82718 Hospitality  Limited Service  2001, 2007 2016-2017                                 154  Rooms                              1,506,730                                  1,424,922                    1,042,956                                                         2,664,252 825,108 1,839,144 12/31/2021  T-12           2,569,114 837,658               1,731,456 12/31/2020 T-12           2,612,123 916,510       1,695,614 12/31/2019 T-12 28.4%            2,664,252               817,731            1,846,521 106,570 0                               1,739,950         15,100,000 As Is 8/1/2019     28.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 8/19/2019 NAP NAP No Fee / Leasehold 1/30/2028 None 30,000 No                                                                                                                  No                             1/1/2035 167.10 47.38 28.4% 167.10 47.38 28.4% 176.10 45.56 25.9% 117.42 46.45 39.6%
20.02 Property   1 Travelodge - 2111 Camino Del Llano 0.1% 6.1%         2111 Camino Del Llano Belen  Valencia  NM 87002 Hospitality  Limited Service  1994, 2007 NAP                                 158  Rooms                              1,223,903                                  1,157,451                       847,183                                                         3,007,302 2,114,084 893,218 12/31/2021  T-12           2,953,251 1,654,514               1,298,737 12/31/2020 T-12           3,125,220 1,788,852       1,336,368 12/31/2019 T-12 88.5%            3,007,302            2,120,154               887,148 120,292 0                                  766,856         10,800,000 As Is 8/1/2019     88.5% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/3/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 49.05 43.38 88.5% 49.05 43.38 88.5% 52.80 43.58 82.5% 46.95 43.23 92.1%
20.03 Property   1 Travelodge - 1170 West Flaming Gorge Way 0.1% 5.8%         1170 West Flaming Gorge Way Green River  Sweetwater  WY 82935 Hospitality  Limited Service  1997 2016-2017                                 192  Rooms                              1,168,580                                  1,105,131                       808,889                                                         3,126,580 1,826,952 1,299,628 12/31/2021  T-12           3,050,374 1,774,495               1,275,879 12/31/2020 T-12           3,175,197 1,816,563       1,358,635 12/31/2019 T-12 52.0%            3,126,580            1,776,296            1,350,285 125,063 0                               1,225,221         13,300,000 As Is 8/1/2019     52.0% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/3/2019 NAP 4/4/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 63.90 33.22 52.0% 63.90 33.22 52.0% 65.26 33.97 52.1% 56.11 34.76 62.0%
20.04 Property   1 Baymont Inn & Suites - 1731 South Sunridge Drive 0.1% 5.2%         1731 South Sunridge Drive Yuma  Yuma  AZ 85365 Hospitality  Limited Service  1999 2016                                 119  Rooms                              1,049,124                                      992,162                       726,202                                                         2,795,063 1,936,261 858,802 12/31/2021  T-12           2,697,139 1,725,468                  971,671 12/31/2020 T-12           3,376,631 2,161,301       1,215,331 12/31/2019 T-12 59.5%            2,795,063            1,896,948               898,115 111,803 0                                  786,312         11,000,000 As Complete 8/1/2019     59.5% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/3/2019 NAP 4/2/2019 11/26/2019 5% No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 74.08 44.09 59.5% 74.08 44.09 59.5% 70.37 42.78 60.8% 59.07 50.13 84.9%
20.05 Property   1 Baymont Inn & Suites - 451 Halligan Drive 0.1% 4.0%         451 Halligan Drive North Platte  Lincoln  NE 69101 Hospitality  Limited Service  2005 2016-2017                                 135  Rooms                                 797,999                                      754,671                       552,373                                                         2,552,283 1,863,148 689,135 12/31/2021  T-12           2,326,940 1,527,580                  799,360 12/31/2020 T-12           2,831,278 1,904,830          926,448 12/31/2019 T-12 41.1%            2,552,283            1,836,728               715,555 102,091 0                                  613,464         8,700,000 As Complete 8/1/2019     41.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 74.66 30.67 41.1% 74.66 30.67 41.1% 70.87 33.10 46.7% 59.78 40.04 67.0%
20.06 Property   1 Baymont Inn & Suites - 1608 East Business US 60 0.1% 3.7%         1608 West Business Highway 60 Dexter  Stoddard  MO 63841 Hospitality  Limited Service  1997, 2006, 2015 NAP                                 133  Rooms                                 745,146                                      704,688                       515,788                                                         2,191,987 1,255,934 936,053 12/31/2021  T-12           2,209,205 1,184,525               1,024,680 12/31/2020 T-12           2,173,237 1,365,652          807,585 12/31/2019 T-12 51.9%            2,191,987            1,224,234               967,753 87,679 0                                  880,074         9,200,000 As Complete 8/1/2019     51.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/5/2019 11/26/2019 9% No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 76.53 39.72 51.9% 76.53 39.72 51.9% 76.46 40.55 53.0% 56.01 39.40 70.3%
20.07 Property   1 Travelodge - 1127 Pony Express Highway 0.1% 3.7%         1127 Pony Express Highway Marysville  Marshall  KS 66508 Hospitality  Limited Service  1999, 2007 NAP                                 139  Rooms                                 740,576                                      700,366                       512,625                                                         2,330,598 1,408,357 922,241 12/31/2021  T-12           2,078,559 1,262,269                  816,290 12/31/2020 T-12           2,122,384 1,308,848          813,537 12/31/2019 T-12 42.6%            2,330,598            1,362,831               967,767 93,224 0                                  874,543         9,300,000 As Is 8/1/2019     42.6% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 87.04 37.05 42.6% 87.04 37.05 42.6% 83.32 33.91 40.7% 64.60 34.66 53.6%
20.08 Property   1 Baymont Inn & Suites - 1130B B East 16th Street 0.1% 3.5%         1130B East 16th Street Wellington  Sumner  KS 67152 Hospitality  Limited Service  2015 NAP                                 110  Rooms                                 695,860                                      658,078                       481,673                                                         2,051,515 1,210,856 840,659 12/31/2021  T-12           1,908,069 1,067,852                  840,217 12/31/2020 T-12           1,926,905 1,032,231          894,674 12/31/2019 T-12 86.6%            2,051,515            1,189,381               862,134 82,061 0                                  780,074         8,900,000 As Complete 8/1/2019     86.6% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 58.94 51.01 86.6% 58.94 51.01 86.6% 60.76 47.35 77.9% 54.02 47.93 88.7%
20.09 Property   1 Travelodge - 2680 Airport Road 0.1% 3.4%         2680 Airport Road Santa Teresa  Dona Ana  NM 88008 Hospitality  Limited Service  2014 NAP                                   56  Rooms                                 677,710                                      640,914                       469,110                                                         1,703,496 900,585 802,911 12/31/2021  T-12           1,681,015 857,944                  823,071 12/31/2020 T-12           1,714,635 896,919          817,717 12/31/2019 T-12 64.4%            1,703,496               878,278               825,218 68,140 0                                  757,078         5,600,000 As Is 8/1/2019     64.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/10/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 85.94 55.33 64.4% 85.94 55.33 64.4% 83.22 55.00 66.1% 71.66 55.91 78.0%
20.10 Property   1 Super 8 - 720 Royal Parkway 0.1% 3.2%         720 Royal Parkway Nashville  Davidson  TN 37214 Hospitality  Limited Service  1989 2017                                 103  Rooms                                 643,744                                      608,792                       445,599                                                         1,346,855 1,084,619 262,236 12/31/2021  T-12           1,283,590 980,116                  303,474 12/31/2020 T-12           2,224,308 1,491,329          732,980 12/31/2019 T-12 50.9%            1,346,855            1,089,105               257,750 53,874 0                                  203,876         8,000,000 As Complete 8/1/2019     50.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/12/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 70.23 35.74 50.9% 70.23 35.74 50.9% 69.18 33.96 49.1% 74.17 58.93 79.5%
20.11 Property   1 Baymont Inn & Suites - 1051 North Market Street 0.1% 3.2%         1051 North Market Street Hearne  Robertson  TX 77859 Hospitality  Limited Service  1999, 2016 2016                                 140  Rooms                                 632,659                                      598,309                       437,925                                                         2,482,376 1,585,516 896,860 12/31/2021  T-12           2,397,681 1,542,526                  855,155 12/31/2020 T-12           2,525,408 1,790,137          735,271 12/31/2019 T-12 56.3%            2,482,376            1,566,797               915,579 99,295 0                                  816,284         9,300,000 As Complete 8/1/2019     56.3% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 69.43 39.11 56.3% 69.43 39.11 56.3% 70.14 38.30 54.6% 61.29 39.63 64.7%
20.12 Property   1 Baymont Inn & Suites - 2700 North Diers Parkway 0.0% 3.0%         2700 North Diers Parkway Fremont  Dodge  NE 68025 Hospitality  Limited Service  2007 2017-2018                                 100  Rooms                                 590,294                                      558,243                       408,600                                                         1,664,810 1,139,539 525,271 12/31/2021  T-12           1,719,412 1,159,124                  560,288 12/31/2020 T-12           1,965,057 1,319,834          645,223 12/31/2019 T-12 47.3%            1,664,810            1,083,015               581,795 66,592 0                                  515,202         6,400,000 As Complete 8/1/2019     47.3% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/4/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 77.47 36.64 47.3% 77.47 36.64 47.3% 78.56 38.10 48.5% 60.36 44.50 73.7%
20.13 Property   1 Baymont Inn & Suites - 95 Spruce Road 0.0% 2.9%         95 Spruce Road Elko  Elko  NV 89801 Hospitality  Limited Service  1999 NAP                                 119  Rooms                                 579,062                                      547,622                       400,826                                                         1,857,944 1,033,716 824,228 12/31/2021  T-12           1,752,479 919,819                  832,660 12/31/2020 T-12           1,650,870 1,031,663          619,207 12/31/2019 T-12 64.7%            1,857,944               976,480               881,464 74,318 0                                  807,146         6,500,000 As Complete 8/1/2019     64.7% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/22/2019 NAP 4/23/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 59.87 38.75 64.7% 59.87 38.75 64.7% 60.68 36.57 60.3% 53.82 34.39 63.9%
20.14 Property   1 Super 8 - 2545 Cornhusker Highway 0.0% 2.8%         2545 Cornhusker Highway Lincoln  Lancaster  NE 68521 Hospitality  Limited Service  1983, 1993 2016                                 132  Rooms                                 569,911                                      538,967                       394,491                                                         930,339 740,228 190,111 12/31/2021  T-12               853,183 692,603                  160,580 12/31/2020 T-12           1,656,717 1,034,548          622,169 12/31/2019 T-12 40.4%               930,339               735,993               194,346 37,214 0                                  157,133         5,500,000 As Complete 8/1/2019     40.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/12/2019 NAP 4/22/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 47.60 19.22 40.4% 47.60 19.22 40.4% 44.17 17.59 39.8% 46.69 34.30 73.5%
20.15 Property   1 Travelodge - 1110 Southeast 4th Street 0.0% 2.8%         1110 Southeast 4th Street Hermiston  Umatilla  OR 97838 Hospitality  Limited Service  2002 NAP                                   86  Rooms                                 561,491                                      531,004                       388,663                                                         1,405,717 868,272 537,445 12/31/2021  T-12           1,344,049 684,349                  659,700 12/31/2020 T-12           1,474,812 864,604          610,207 12/31/2019 T-12 68.9%            1,405,717               842,523               563,194 56,229 0                                  506,966         6,500,000 As Is 8/1/2019     68.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 62.04 42.72 68.9% 62.04 42.72 68.9% 69.35 42.30 61.0% 58.27 46.84 80.4%
20.16 Property   1 Baymont Inn & Suites - 2300 Valley West Court 0.0% 2.5%         2300 Valley West Court Clinton  Clinton  IA 52732 Hospitality  Limited Service  2005 NAP                                 123  Rooms                                 501,435                                      474,210                       347,093                                                         1,457,478 976,734 480,744 12/31/2021  T-12           1,351,305 916,927                  434,378 12/31/2020 T-12           1,572,316 1,029,051          543,265 12/31/2019 T-12 46.9%            1,457,478               946,273               511,205 58,299 0                                  452,906         4,500,000 As Complete 8/1/2019     46.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/4/2019 NAP 4/2/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 62.89 29.48 46.9% 62.89 29.48 46.9% 72.14 29.49 40.9% 54.73 34.94 63.8%
20.17 Property   1 Travelodge - 800 West Laramie Street 0.0% 2.5%         800 West Laramie Street Guernsey  Platte  WY 82214 Hospitality  Limited Service  1978, 1980 2017                                   95  Rooms                                 498,944                                      471,854                       345,368                                                         1,305,805 708,602 597,203 12/31/2021  T-12           1,297,092 701,529                  595,563 12/31/2020 T-12           1,269,872 750,073          519,800 12/31/2019 T-12 64.3%            1,305,805               705,110               600,695 52,232 0                                  548,463         4,300,000 As Is 8/1/2019     64.3% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/9/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 58.11 37.40 64.3% 58.11 37.40 64.3% 56.37 37.19 66.0% 41.20 36.36 88.2%
20.18 Property   1 Travelodge - 22 North Frontage Road 0.0% 2.5%         22 North Frontage Road Pecos  Reeves  TX 79772 Hospitality  Limited Service  2001, 2008 2015                                   61  Rooms                                 494,558                                      467,706                       342,332                                                         1,329,337 703,906 625,431 12/31/2021  T-12           1,216,924 702,193                  514,731 12/31/2020 T-12           1,412,849 839,250          573,599 12/31/2019 T-12 59.4%            1,329,337               714,490               614,847 53,173 0                                  561,674         5,200,000 As Is 8/1/2019     59.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/23/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 86.70 51.50 59.4% 86.70 51.50 59.4% 82.91 46.44 56.0% 72.93 55.47 76.1%
20.19 Property   1 Travelodge - 123 Westvaco Road 0.0% 2.3%         123 Westvaco Road Low Moor  Alleghany  VA 24457 Hospitality  Limited Service  2009 NAP                                   30  Rooms                                 465,767                                      440,478                       322,403                                                         1,408,063 933,201 474,862 12/31/2021  T-12           1,189,053 766,269                  422,784 12/31/2020 T-12           1,481,569 901,610          579,959 12/31/2019 T-12 70.8%            1,408,063               907,499               500,564 56,323 0                                  444,241         3,700,000 As Is 8/1/2019     70.8% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 105.53 74.74 70.8% 105.53 74.74 70.8% 113.05 65.90 58.3% 114.55 80.67 70.4%
20.20 Property   1 Baymont Inn & Suites - 2006 North Merrill Avenue 0.0% 2.3%         2006 North Merrill Avenue Glendive  Dawson  MT 59330 Hospitality  Limited Service  2014 NAP                                   74  Rooms                                 453,525                                      428,901                       313,929                                                         1,756,331 1,136,389 619,942 12/31/2021  T-12           1,562,503 1,084,179                  478,324 12/31/2020 T-12           1,752,413 1,232,082          520,332 12/31/2019 T-12 58.2%            1,756,331            1,093,240               663,091 70,253 0                                  592,838         4,200,000 As Complete 8/1/2019     58.2% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/4/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 87.41 50.88 58.2% 87.41 50.88 58.2% 77.95 44.93 57.6% 69.72 47.92 68.7%
20.21 Property   1 Travelodge - 1710 Jefferson Street 0.0% 2.1%         1710 Jefferson Street Jefferson City  Cole  MO 65109 Hospitality  Limited Service  1991 2013-2014                                   77  Rooms                                 414,603                                      392,092                       286,987                                                         408,550 518,609 (110,059) 12/31/2021  T-12               883,251 690,774                  192,477 12/31/2020 T-12           1,314,329 911,973          402,357 12/31/2019 T-12 25.4%               408,550               509,369              (100,819) 16,342 0                                (117,161)         5,200,000 As Is 8/1/2019     25.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 56.53 14.38 25.4% 56.53 14.38 25.4% 60.25 26.73 44.4% 54.02 40.32 74.6%
20.22 Property   1 Travelodge - 1625 Stillwater Avenue 0.0% 2.1%         1625 Stillwater Avenue Cheyenne  Laramie  WY 82009 Hospitality  Limited Service  1999 2016-2017                                   60  Rooms                                 414,390                                      391,890                       286,840                                                         1,670,366 1,249,339 421,027 12/31/2021  T-12           1,389,515 1,079,454                  310,061 12/31/2020 T-12           1,650,274 1,250,362          399,912 12/31/2019 T-12 71.1%            1,670,366            1,222,630               447,736 66,815 0                                  380,922         4,300,000 As Is 8/1/2019     71.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/8/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 71.96 51.20 71.1% 71.96 51.20 71.1% 66.92 41.42 61.9% 55.56 48.07 86.5%
20.23 Property   1 Travelodge - 8233 Airline Highway 0.0% 2.0%         8233 Airline Highway Livonia  Pointe Coupee  LA 70755 Hospitality  Limited Service  2013 NAP                                   60  Rooms                                 407,338                                      385,221                       281,958                                                         1,099,038 649,945 449,093 12/31/2021  T-12           1,078,710 607,208                  471,502 12/31/2020 T-12           1,102,062 624,481          477,580 12/31/2019 T-12 63.3%            1,099,038               631,230               467,808 43,962 0                                  423,846         4,200,000 As Is 8/1/2019     63.3% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/8/2019 NAP 4/9/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 74.11 46.91 63.3% 74.11 46.91 63.3% 72.05 45.85 63.6% 59.33 47.11 79.4%
20.24 Property   1 Baymont Inn & Suites - 6390 US-93 0.0% 1.9%         6390 US-93 Whitefish  Flathead  MT 59937 Hospitality  Limited Service  1991 2017                                   64  Rooms                                 377,688                                      357,181                       261,435                                                         1,304,851 831,733 473,118 12/31/2021  T-12           1,179,847 748,718                  431,129 12/31/2020 T-12           1,371,505 964,531          406,974 12/31/2019 T-12 63.5%            1,304,851               810,916               493,935 52,194 0                                  441,741         4,000,000 As Complete 8/1/2019     63.5% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/22/2019 NAP 4/22/2019 11/26/2019 7% No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 87.66 55.63 63.5% 87.66 55.63 63.5% 80.23 50.22 62.6% 85.22 58.49 68.6%
20.25 Property   1 Travelodge - 707 East Webster Street 0.0% 1.8%         707 East Webster Street Morrill  Scotts Bluff  NE 69358 Hospitality  Limited Service  1998-1999 2016                                   97  Rooms                                 350,240                                      331,224                       242,435                                                         1,384,924 1,082,638 302,286 12/31/2021  T-12           1,360,171 1,002,282                  357,889 12/31/2020 T-12           1,506,788 1,176,156          330,631 12/31/2019 T-12 36.2%            1,384,924            1,058,460               326,464 55,397 0                                  271,067         3,300,000 As Is 8/1/2019     36.2% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 71.60 25.93 36.2% 71.60 25.93 36.2% 79.89 26.21 32.8% 59.56 29.54 49.6%
20.26 Property   1 Travelodge - 777 West Hwy 21 0.0% 1.7%         777 West Highway 21 Milford  Beaver  UT 84751 Hospitality  Limited Service  2002, 2006 NAP                                   75  Rooms                                 333,476                                      315,370                       230,831                                                         1,453,172 1,073,730 379,442 12/31/2021  T-12           1,331,434 984,047                  347,387 12/31/2020 T-12           1,370,336 1,015,597          354,739 12/31/2019 T-12 53.9%            1,453,172            1,034,892               418,280 58,127 0                                  360,153         3,400,000 As Is 8/1/2019     53.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/19/2019 NAP NAP Yes - D Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 66.87 36.06 53.9% 66.87 36.06 53.9% 57.79 32.66 56.5% 57.16 34.18 59.8%
20.27 Property   1 Travelodge - 3522 North Highway 59 0.0% 1.6%         3522 North Highway 59 Douglas  Converse  WY 82633 Hospitality  Limited Service  2007 2014                                 112  Rooms                                 321,651                                      304,187                       222,646                                                         937,283 1,043,145 (105,862) 12/31/2021  T-12           1,014,158 947,233                     66,925 12/31/2020 T-12           1,541,606 1,185,933          355,673 12/31/2019 T-12 29.3%               937,283            1,021,373                (84,090) 37,491 0                                (121,581)         1,900,000 As Is 8/1/2019     29.3% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 53.62 15.73 29.3% 53.62 15.73 29.3% 58.78 19.98 34.0% 53.72 29.50 54.9%
20.28 Property   1 Travelodge - 108 6th Avenue 0.0% 1.5%         108 6th Avenue Edgemont  Fall River  SD 57735 Hospitality  Limited Service  1987 2016-2017                                   55  Rooms                                 305,466                                      288,880                       211,443                                                         914,160 444,902 469,258 12/31/2021  T-12               862,845 438,298                  424,547 12/31/2020 T-12               880,440 506,986          373,455 12/31/2019 T-12 59.8%               914,160               476,874               437,286 36,566 0                                  400,719         3,100,000 As Is 8/1/2019     59.8% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 75.96 45.41 59.8% 75.96 45.41 59.8% 88.81 42.81 48.2% 58.85 43.61 74.1%
20.29 Property   1 Travelodge - 2200 East South Avenue 0.0% 1.5%         2200 East South Avenue McAlester  Pittsburg  OK 74501 Hospitality  Limited Service  2011 NAP                                   61  Rooms                                 295,264                                      279,232                       204,381                                                         1,039,436 611,547 427,889 12/31/2021  T-12               809,907 553,175                  256,732 12/31/2020 T-12               927,072 615,518          311,555 12/31/2019 T-12 68.1%            1,039,436               599,286               440,150 41,577 0                                  398,572         3,700,000 As Is 8/1/2019     68.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 59.78 40.70 68.1% 59.78 40.70 68.1% 61.79 35.22 57.0% 55.13 41.56 75.4%
20.30 Property   1 Travelodge - 128 South Willow Road 0.0% 1.2%         128 South Willow Road Missouri Valley  Harrison  IA 51555 Hospitality  Limited Service  2006 NAP                                   41  Rooms                                 249,724                                      236,165                       172,858                                                         1,306,612 986,014 320,598 12/31/2021  T-12           1,238,285 915,556                  322,729 12/31/2020 T-12           1,253,529 970,238          283,291 12/31/2019 T-12 61.4%            1,306,612               954,808               351,804 52,264 0                                  299,539         2,700,000 As Is 8/1/2019     61.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/19/2019 NAP NAP Yes - AO Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 77.79 47.79 61.4% 77.79 47.79 61.4% 71.25 47.99 67.4% 64.55 46.58 72.2%
20.31 Property   1 Travelodge - 1005 Highway 285 0.0% 1.2%         1005 Highway 285 Vaughn  Guadalupe  NM 88353 Hospitality  Limited Service  1998 NAP                                   60  Rooms                                 249,192                                      235,662                       172,490                                                         1,564,378 1,143,798 420,580 12/31/2021  T-12           1,538,135 1,132,592                  405,543 12/31/2020 T-12           1,549,631 1,234,424          315,206 12/31/2019 T-12 75.1%            1,564,378            1,133,044               431,334 62,575 0                                  368,759         2,000,000 As Is 8/1/2019     75.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 68.33 51.33 75.1% 68.33 51.33 75.1% 65.51 48.94 74.7% 57.97 44.06 76.0%
20.32 Property   1 Days Inn - 3431 14th Avenue South 0.0% 1.1%         3431 14th Avenue Fargo  Cass  ND 58103 Hospitality  Limited Service  1993 NAP                                   74  Rooms                                 212,430                                      200,896                       147,044                                                         1,271,851 1,087,193 184,658 12/31/2021  T-12           1,057,235 1,025,063                     32,172 12/31/2020 T-12           1,283,295 1,128,698          154,597 12/31/2019 T-12 71.1%            1,271,851            1,054,921               216,930 50,874 0                                  166,056         2,500,000 As Is 8/1/2019     71.1% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/12/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 60.13 42.76 71.1% 60.13 42.76 71.1% 55.18 34.79 63.0% 57.70 47.46 82.3%
20.33 Property   1 Travelodge - 2505 US 69 0.0% 0.9%         2505 US 69 Fort Scott  Bourbon  KS 66701 Hospitality  Limited Service  2001 NAP                                   70  Rooms                                 182,654                                      172,737                       126,433                                                         1,047,625 859,236 188,389 12/31/2021  T-12               758,478 735,208                     23,270 12/31/2020 T-12           1,016,601 840,521          176,079 12/31/2019 T-12 55.9%            1,047,625               841,600               206,025 41,905 0                                  164,120         1,000,000 As Is 8/1/2019     55.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/9/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 62.78 35.08 55.9% 62.78 35.08 55.9% 53.06 24.39 46.0% 52.49 34.03 64.8%
20.34 Property   1 Baymont Inn & Suites - 3475 Union Road 0.0% 0.9%         3475 Union Road Buffalo  Erie  NY 14225 Hospitality  Limited Service  2003 NAP                                   56  Rooms                                 176,307                                      166,735                       122,040                                                         920,646 867,910 52,736 12/31/2021  T-12               889,128 751,563                  137,565 12/31/2020 T-12           1,006,289 796,473          209,816 12/31/2019 T-12 57.4%               920,646               842,410                  78,236 36,826 0                                    41,410         3,800,000 As Complete 8/1/2019     57.4% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/15/2019 NAP 4/11/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 76.65 43.99 57.4% 76.65 43.99 57.4% 74.75 42.35 56.7% 73.08 48.21 66.0%
20.35 Property   1 Travelodge - 1706 North Park Drive 0.0% 0.8%         1706 North Park Drive Winslow  Navajo  AZ 86047 Hospitality  Limited Service  1982 NAP                                   72  Rooms                                 169,828                                      160,607                       117,554                                                         1,046,395 931,332 115,063 12/31/2021  T-12           1,028,548 862,967                  165,581 12/31/2020 T-12           1,062,553 892,540          170,014 12/31/2019 T-12 78.9%            1,046,395               915,082               131,313 41,856 0                                    89,458         1,400,000 As Is 8/1/2019     78.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/19/2019 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 49.68 39.19 78.9% 49.68 39.19 78.9% 45.36 38.44 84.7% 42.59 39.84 93.5%
20.36 Property   1 Baymont Inn & Suites - 2005 Daley Street 0.0% 0.8%         2005 Daley Street Rawlins  Carbon  WY 82301 Hospitality  Limited Service  2006 2016-2017                                   62  Rooms                                 163,125                                      154,268                       112,915                                                         1,214,290 1,001,342 212,948 12/31/2021  T-12           1,255,559 1,070,794                  184,765 12/31/2020 T-12           1,392,356 1,205,217          187,139 12/31/2019 T-12 53.9%            1,214,290               980,852               233,438 48,572 0                                  184,866         2,700,000 As Complete 8/1/2019     53.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 69.86 37.67 53.9% 69.86 37.67 53.9% 62.82 34.52 55.0% 62.88 34.14 54.3%
20.37 Property   1 Travelodge - 1177 East 16th Street 0.0% 0.7%         1177 East 16th Street Wellington  Sumner  KS 67152 Hospitality  Limited Service  1993, 1999 NAP                                   80  Rooms                                 149,946                                      141,805                       103,793                                                         1,390,370 1,220,268 170,102 12/31/2021  T-12           1,061,013 1,100,990                   (39,977) 12/31/2020 T-12           1,283,263 1,153,085          130,178 12/31/2019 T-12 27.6%            1,390,370            1,196,209               194,161 55,615 0                                  138,546         1,000,000 As Is 8/1/2019     27.6% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 53.50 14.75 27.6% 53.50 14.75 27.6% 49.81 10.30 20.7% 52.43 14.39 27.4%
20.38 Property   1 Baymont Inn & Suites - 35450 Yermo Road 0.0% 0.7%         35450 Yermo Road Yermo  San Bernardino  CA 92398 Hospitality  Limited Service  2002 NAP                                   65  Rooms                                 146,290                                      138,347                       101,262                                                         1,205,989 1,223,459 (17,470) 12/31/2021  T-12           1,071,321 1,112,134                   (40,813) 12/31/2020 T-12           1,335,088 1,215,069          120,019 12/31/2019 T-12 50.8%            1,205,989            1,197,775                    8,214 48,240 0                                   (40,026)         2,200,000 As Complete 8/1/2019     50.8% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/8/2019 NAP 4/8/2019 10/8/2019 8% No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 68.68 34.91 50.8% 68.68 34.91 50.8% 67.76 35.91 53.0% 63.01 41.59 66.0%
20.39 Property   1 Travelodge - 2407 East Holland Avenue 0.0% 0.6%         2407 East Holland Avenue Alpine  Brewster  TX 79830 Hospitality  Limited Service  2002 2014                                   40  Rooms                                 121,269                                      114,685                         83,942                                                         1,243,981 1,163,784 80,197 12/31/2021  T-12               964,800 1,072,053                 (107,253) 12/31/2020 T-12           1,303,554 1,135,154          168,401 12/31/2019 T-12 61.7%            1,243,981            1,154,493                  89,488 49,759 0                                    39,729         2,100,000 As Is 8/1/2019     61.7% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/5/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 77.09 47.53 61.7% 77.09 47.53 61.7% 71.01 38.68 54.5% 66.01 48.74 73.8%
20.40 Property   1 Travelodge - 620 Souder Road 0.0% 0.6%         620 Souder Road Brunswick  Frederick  MD 21712 Hospitality  Limited Service  2014 NAP                                   25  Rooms                                 110,345                                      104,354                         76,380                                                         822,564 794,427 28,137 12/31/2021  T-12               591,521 657,897                   (66,376) 12/31/2020 T-12               712,243 764,884           (52,640) 12/31/2019 T-12 42.2%               822,564               788,129                  34,435 32,903 0                                       1,532         800,000 As Is 8/1/2019     42.2% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/8/2019 NAP 4/11/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 142.49 60.12 42.2% 142.49 60.12 42.2% 159.98 47.17 29.5% 106.54 52.24 49.0%
20.41 Property   1 Baymont Inn & Suites - 100 15th Street Southeast 0.0% 0.4%         100 15th Street Southeast Glenwood  Pope  MN 56334 Hospitality  Limited Service  2012 NAP                                   56  Rooms                                   83,051                                        78,541                         57,488                                                         1,187,572 1,086,316 101,256 12/31/2021  T-12               934,291 881,034                     53,257 12/31/2020 T-12           1,127,573 1,013,741          113,833 12/31/2019 T-12 61.7%            1,187,572            1,071,854               115,718 47,503 0                                    68,215         1,900,000 As Is 8/1/2019     61.7% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/5/2019 NAP 4/18/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 75.43 46.54 61.7% 75.43 46.54 61.7% 85.61 37.12 43.4% 65.10 42.07 64.6%
20.42 Property   1 Travelodge - 109 East Commerce Street 0.0% 0.3%         109 East Commerce Street Sharon Springs  Wallace  KS 67758 Hospitality  Limited Service  1997 NAP                                   50  Rooms                                   68,966                                        65,221                         47,738                                                         659,474 701,041 (41,567) 12/31/2021  T-12               730,264 697,674                     32,590 12/31/2020 T-12               781,393 830,670           (49,277) 12/31/2019 T-12 26.9%               659,474               684,830                (25,356) 26,379 0                                   (51,735)         500,000 As Is 8/1/2019     26.9% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/10/2019 NAP 4/19/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 69.36 18.64 26.9% 69.36 18.64 26.9% 104.51 25.32 24.2% 79.58 25.46 32.0%
20.43 Property   1 Travelodge - 4000 Siskiyou Avenue 0.0% 0.3%         4000 Siskiyou Avenue Dunsmuir  Siskiyou  CA 96025 Hospitality  Limited Service  2007 2017                                   21  Rooms                                   55,172                                        52,177                         38,190                                                         778,734 784,980 (6,246) 12/31/2021  T-12               693,059 688,515                       4,544 12/31/2020 T-12               681,015 685,673             (4,658) 12/31/2019 T-12 74.5%               778,734               754,796                  23,938 31,149 0                                     (7,211)         400,000 As Is 8/1/2019     74.5% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/22/2019 NAP 4/8/2019 10/8/2019 4% No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 80.88 60.23 74.5% 80.88 60.23 74.5% 74.16 56.00 75.5% 66.22 52.78 79.7%
20.44 Property   1 Travelodge - 98 Moffat Avenue 0.0% 0.2%         98 Moffat Avenue Yampa  Routt  CO 80483 Hospitality  Limited Service  2001 NAP                                   37  Rooms                                   44,569                                        42,149                         30,850                                                         751,507 724,292 27,215 12/31/2021  T-12               784,558 681,541                  103,017 12/31/2020 T-12               834,198 777,404            56,793 12/31/2019 T-12 35.5%               751,507               696,647                  54,860 30,060 0                                    24,800         900,000 As Is 8/1/2019     35.5% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 4/11/2019 NAP 4/22/2019 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             1/1/2035 103.00 36.54 35.5% 103.00 36.54 35.5% 119.08 39.87 33.5% 94.88 38.08 40.1%
21 Loan   1 Fleet Farm - Stevens Point 1.6% 100.0% KeyBank KeyBank Group B NAP 5590 US Highway 10 East Stevens Point  Portage  WI 54482 Retail  Single Tenant  2010 NAP                         170,642  SF  105.48                        18,000,000                                18,000,000                 18,000,000 3.77000% 0.02031% 3.74969%  NAP                    57,335.42  NAP             688,025.04 Interest Only No Actual/360 120 120 120 120 0 0 1/19/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(24),D(93),O(3) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%            2,560,920               632,503            1,928,418 34,128 51,058                               1,843,232 2.80 2.68 10.7% 10.2% 30,000,000 As Is 12/16/2021 60.0% 60.0% 100.0% 1/19/2022 Yes Mills Fleet Farm 170,642 100.0% 10/31/2041 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/30/2021 NAP 11/22/2021 NAP NAP No Fee NAP NAP NAP NAP 18,953 18,953 0 Springing 200,000 Springing 200,000 700,000 Springing  700,000 0 0 0 0 0 0    0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jeff Pori Jeff Pori Yes No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Meadowood Mall 1.6% 100.0% BMO, WFBNA, Barclays, 3650 REIT BMO NAP NAP 5000 Meadowood Mall Circle Reno  Washoe  NV 89502 Retail  Regional Mall  1978 2013                         456,841  SF  174.46                        18,000,000                                17,933,084                 15,712,359 3.93000% 0.01281% 3.91719%                           94,316.30  NAP                        1,131,795.59  NAP  Amortizing Balloon No Actual/360 0 0 60 58 300 298 11/5/2021 2 1 1/1/2022 1/1/2022 12/1/2026 12/1/2026 0 0 L(26),D(27),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 90.1%          20,594,293            4,726,478          15,867,815 114,210 770,276                            14,983,329 3.15 2.98 19.9% 18.8% 227,100,000 As Is 10/11/2021 35.1% 30.7% 90.0% 10/13/2021 No 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% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 3,000,000 Springing 228,420 0 76,140 0 0 0 0 0 0 0    0 NAP NAP Hard Springing Yes Yes Yes No          17,933,084                 61,769,513                             324,867.25                                       419,183.55                    27,979,523 10.75000%     107,682,120          688,569.51 47.4% 1.81 14.7%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Simon Property Group, L.P. Simon Property Group, L.P. No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   10 Wagschal Multifamily Portfolio 1.5%   SMC SMC NAP NAP Various Brooklyn  Kings  NY Various Multifamily  Low Rise  Various Various                                   37  Units  456,756.76                        16,900,000                                16,900,000                 16,900,000 4.48500% 0.01156% 4.47344%  NAP                    64,041.02  NAP             768,492.29 Interest Only No Actual/360 120 120 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4) 1,445,567 191,759 1,253,809 11/30/2021  T-12           1,365,263 192,827               1,172,437 12/31/2020 T-12           1,457,415 180,748       1,276,667 12/31/2019 T-12 95.0%            1,488,441               213,059            1,275,382 9,000 6,400                               1,259,982 1.66 1.64 7.5% 7.5% 27,350,000 As Portfolio 1/1/2022 61.8% 61.8% 100.0% 10/12/2021                                                                   12,920 4,307 50,457 4,847 0 750 0 0 267 0 0 0 0 42,906 0 0    0 NAP NAP Soft Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Joshua Wagschal and Herschel Bodansky Joshua Wagschal and Herschel Bodansky No No Refinance                               NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.01 Property   1 318 Bedford Avenue 0.2% 16.2%         318 Bedford Avenue Brooklyn  Kings  NY 11249 Multifamily  Low Rise  1899 2017                                      2  Units                              2,735,260                                  2,735,260                    2,735,260                                                         253,986 24,215 229,771 11/30/2021  T-12               237,250 24,010                  213,240 12/31/2020 T-12               176,950 18,815          158,135 12/31/2019 T-12 95.0%               243,846                  22,741               221,105 500 3,200                                  217,405         4,200,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.02 Property   1 130 South 2nd Street 0.2% 13.5%         130 South 2nd Street Brooklyn  Kings  NY 11249 Multifamily  Low Rise  1910 NAP                                      4  Units                              2,279,383                                  2,279,383                    2,279,383                                                         197,670 25,226 172,444 11/30/2021  T-12               168,093 24,396                  143,696 12/31/2020 T-12               207,230 23,488          183,742 12/31/2019 T-12 95.0%               188,100                  27,981               160,119 1,000 0                                  159,119         3,500,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.03 Property   1 740 Driggs Avenue 0.2% 11.2%         740 Driggs Avenue Brooklyn  Kings  NY 11211 Multifamily  Low Rise  1930 2012                                      2  Units                              1,888,632                                  1,888,632                    1,888,632                                                         112,900 19,452 93,448 11/30/2021  T-12                 99,709 20,226                     79,483 12/31/2020 T-12               123,841 19,866          103,975 12/31/2019 T-12 95.0%               184,395                  24,167               160,228 500 2,400                                  157,328         2,900,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.04 Property   1 182 Meserole Street 0.2% 11.2%         182 Meserole Street Brooklyn  Kings  NY 11206 Multifamily  Low Rise  1920 NAP                                      5  Units                              1,888,632                                  1,888,632                    1,888,632                                                         174,932 19,083 155,850 11/30/2021  T-12               174,331 18,489                  155,842 12/31/2020 T-12               176,050 18,455          157,595 12/31/2019 T-12 95.0%               167,010                  22,419               144,591 1,250 0                                  143,341         2,900,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.05 Property   1 178 Meserole Street 0.2% 10.4%         178 Meserole Street Brooklyn  Kings  NY 11206 Multifamily  Low Rise  1920 NAP                                      5  Units                              1,758,382                                  1,758,382                    1,758,382                                                         167,554 19,081 148,473 11/30/2021  T-12               168,220 19,207                  149,013 12/31/2020 T-12               166,425 17,260          149,166 12/31/2019 T-12 95.0%               161,880                  22,475               139,405 1,250 0                                  138,155         2,700,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.06 Property   1 180 Meserole Street 0.2% 10.0%         180 Meserole Street Brooklyn  Kings  NY 11206 Multifamily  Low Rise  1920 NAP                                      5  Units                              1,693,256                                  1,693,256                    1,693,256                                                         149,700 19,613 130,087 11/30/2021  T-12               155,565 19,287                  136,278 12/31/2020 T-12               158,300 18,923          139,377 12/31/2019 T-12 95.0%               146,490                  23,077               123,413 1,250 0                                  122,163         2,600,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.07 Property   1 342 Rodney Street 0.1% 9.8%         342 Rodney Street Brooklyn  Kings  NY 11211 Multifamily  Low Rise  1910 NAP                                      4  Units                              1,660,694                                  1,660,694                    1,660,694                                                         137,350 16,895 120,455 11/30/2021  T-12               129,970 19,162                  110,808 12/31/2020 T-12               180,155 19,123          161,032 12/31/2019 T-12 95.0%               145,350                  19,687               125,663 1,000 0                                  124,663         2,550,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/26/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.08 Property   1 68 Carroll Street 0.1% 6.9%         68 Carroll Street Brooklyn  Kings  NY 11231 Multifamily  Low Rise  1899 NAP                                      4  Units                              1,172,254                                  1,172,254                    1,172,254                                                         84,400 18,683 65,717 11/30/2021  T-12                 78,926 18,711                     60,215 12/31/2020 T-12                 88,149 17,215            70,934 12/31/2019 T-12 95.0%                  91,770                  19,711                  72,059 750 800                                    70,509         1,800,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.09 Property   1 144 Huntington Street 0.1% 5.6%         144 Huntington Street Brooklyn  Kings  NY 11231 Multifamily  Low Rise  1901 NAP                                      3  Units                                 944,316                                      944,316                       944,316                                                         77,000 15,043 61,957 11/30/2021  T-12                 57,750 14,647                     43,103 12/31/2020 T-12                 77,015 13,566            63,449 12/31/2019 T-12 95.0%                  73,530                  15,785                  57,745 750 0                                    56,995         1,450,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/25/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.10 Property   1 440 Lorimer Street 0.1% 5.2%         440 Lorimer Street Brooklyn  Kings  NY 11206 Multifamily  Low Rise  1910 NAP                                      3  Units                                 879,191                                      879,191                       879,191                                                         90,075 14,468 75,607 11/30/2021  T-12                 95,450 14,693                     80,757 12/31/2020 T-12               103,300 14,038            89,262 12/31/2019 T-12 95.0%                  86,070                  15,015                  71,055 750 0                                    70,305         1,350,000 As Is 1/1/2022     100.0% 10/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/26/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Warrington Plaza 1.4% 100.0% BMO BMO NAP NAP 540 Easton Road Warrington  Bucks  PA 18976 Retail  Anchored  1970 1997                           87,581  SF  179.61                        15,730,000                                15,730,000                 12,981,776 3.30000% 0.01156% 3.28844%                           68,890.36                   43,858.30                           826,684.32            526,299.60 Interest Only, Amortizing Balloon No Actual/360 24 23 120 119 360 360 12/20/2021 1 6 2/6/2022 2/6/2024 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 2,235,934 484,650 1,751,284 9/30/2021  T-12           1,914,110 487,765               1,426,345 12/31/2020 T-12           2,126,739 492,470       1,634,269 12/31/2019 T-12 92.5%            2,162,548               545,996            1,616,552 13,137 39,411                               1,564,003 1.96 1.89 10.3% 9.9% 24,700,000 As Is 11/17/2021 63.7% 52.6% 100.0% 11/23/2021 No Avalon Carpet & Tile 35,000 40.0% 8/31/2035 Rite Aid           8,640 9.9% 3/31/2032 Vamanos Childcare Svc. 7,695 8.8% 5/31/2029 Huntington Valley Bank 4,577 5.2% 5/31/2025 Warrington Pizza Restaurant           4,500 5.1% 3/31/2031 12/9/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 50,924 16,725 0 3,824 0 1,095 0 50,000 3,650 150,000 0 0 0 0 0 0    0 NAP NAP Soft Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Benjamin Braunstein and Harry Braunstein Benjamin Braunstein and Harry Braunstein No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Midway Market Square 1.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1180 West River Road North Elyria  Lorain  OH 44035 Retail  Anchored  1999 NAP                         224,805  SF  66.72                        15,000,000                                15,000,000                    9,222,793 4.41000% 0.09031% 4.31969%                           94,170.24  NAP                        1,130,042.88  NAP  Amortizing Balloon No Actual/360 0 0 120 120 240 240 1/21/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4) 2,012,711 911,530 1,101,181 12/31/2021  T-12           2,167,716 860,468               1,307,248 12/31/2020 T-12           2,316,710 761,109       1,555,601 12/31/2019 T-12 95.0%            2,551,658               879,817            1,671,842 46,529 85,426                               1,539,887 1.48 1.36 11.1% 10.3% 25,500,000 As Is 11/18/2021 58.8% 36.2% 100.0% 1/1/2022 No Giant Eagle 95,440 42.5% 8/31/2028 Gabriel Brothers, Inc.         48,265 21.5% 9/30/2031 Jo-Ann Fabrics & Crafts 25,594 11.4% 1/31/2025 Altitude Trampoline Park 25,031 11.1% 2/28/2031 Pet Supplies Plus           9,000 4.0% 6/30/2028 1/7/2022 NAP 1/7/2022 NAP NAP No Fee NAP NAP NAP NAP 191,208 47,802 17,144 4,286 0 3,877 0 0 7,119 0 0 0 0 71,250 207,020 0  Gabes Rent Reserve ($39,780.82), Altitude Trampoline Rent Reserve ($22,238.84), Ross Education Rent Reserve ($30,000), Ross Education Leasing Reserve ($25,000), Pet Supplies Leasing Reserve ($90,000)  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP Yes Future Mezzanine Loan Judy Pollak Judy Pollak No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Peoria Center at Arrowhead 1.3% 100.0% SMC SMC NAP NAP 16155 and 16165 North 83rd Avenue Peoria  Maricopa  AZ 85382 Office  Suburban  2006 NAP                           85,341  SF  169.03                        14,425,000                                14,425,000                 14,425,000 4.03000% 0.01156% 4.01844%  NAP                    49,116.79  NAP             589,401.49 Interest Only No Actual/360 120 119 120 119 0 0 12/30/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 2,432,860 938,972 1,493,888 10/31/2021  T-12           2,389,025 935,060               1,453,965 12/31/2020 T-12           2,234,192 857,814       1,376,378 12/31/2019 T-12 95.1%            2,443,219               968,027            1,475,192 21,335 27,409                               1,426,447 2.50 2.42 10.2% 9.9% 21,300,000 As Is 11/16/2021 67.7% 67.7% 97.4% 12/22/2021 No RGN - Peoria I 11,368 13.3% 12/31/2023 Banner Health Network         10,734 12.6% 8/31/2023 Morgan Stanley Smith Barney 10,697 12.5% 10/31/2023 Wells Fargo Advisors LLC 5,984 7.0% 7/31/2024 HomeStreet Bank           5,946 7.0% 6/30/2022 12/1/2021 NAP 12/1/2021 NAP NAP No Leasehold 6/28/2070 One 10-year option 197,107 Yes 14,212 7,106 3,238 1,619 0 1,778 0 750,000 14,000 500,000 0 0 0 0 0 16,768  Ground Rent Reserve  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Terracon Development, Inc. Terracon Development, Inc. No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Mills Fleet Farm Carver 1.2% 100.0% BMO BMO NAP NAP 1935 Levi Griffin Road Carver  Carver  MN 55315 Retail  Single Tenant  2012 NAP                         272,196  SF  51.03                        13,890,000                                13,890,000                 13,890,000 3.88000% 0.01156% 3.86844%  NAP                    45,534.76  NAP             546,417.12 Interest Only No Actual/360 120 118 120 118 0 0 11/19/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(26),D(87),O(7) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%            1,524,175 0            1,524,175 27,220 0                               1,496,955 2.79 2.74 11.0% 10.8% 25,200,000 As Is 9/18/2021 55.1% 55.1% 100.0% 11/19/2021 Yes Fleet Farm 272,196 100.0% 10/31/2041 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/4/2021 NAP 11/3/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 367 367 0 Springing 0 0 Springing 0 0 0 0 0 0 0    0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Duane Lund  Duane Lund  Yes No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Riverside Commons 1.1% 100.0% Sabal Capital II, LLC Sabal NAP NAP 9595 South Delaware Avenue Tulsa  Tulsa  OK 74137 Retail  Anchored  2000 NAP                         164,261  SF  73.97                        12,150,000                                12,150,000                 12,150,000 3.26200% 0.09031% 3.17169%  NAP                    33,486.47  NAP             401,837.64 Interest Only No Actual/360 120 118 120 118 0 0 11/19/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(23),YM1(93),O(4) 2,266,808 466,515 1,800,294 8/31/2021  T-12           1,998,402 472,514               1,525,888 12/31/2020 T-12           2,161,095 494,386       1,666,708 12/31/2019 T-12 83.6%            2,050,684               455,979            1,594,706 27,924 145,254                               1,421,527 3.97 3.54 13.1% 11.7% 23,300,000 As Is 9/20/2021 52.1% 52.1% 89.5% 9/1/2021 No Kohl's  86,584 52.7% 1/31/2026 Petco         14,000 8.5% 9/30/2024 Shoe Carnival 10,000 6.1% 1/31/2023 Dollar Tree 8,000 4.9% 7/31/2022 OSU Medical Clinic           5,730 3.5% 4/30/2029 10/6/2021 NAP 10/6/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP E. Stanley Kroenke E. Stanley Kroenke No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Thompson Court  1.1% 100.0% BMO BMO NAP NAP 1708, 1756 and 1766 Carver Avenue, 1958 Frisco Avenue and 2024 Keltner Circle Memphis  Shelby  TN 38114 Multifamily  Garden  1949 2019                                 338  Units  35,502.96                        12,000,000                                12,000,000                 12,000,000 3.89000% 0.01156% 3.87844%  NAP                    39,440.28  NAP             473,283.36 Interest Only No Actual/360 120 119 120 119 0 0 12/15/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 2,384,400 867,349 1,517,051 11/30/2021  T-12           2,255,774 1,004,595               1,251,179 12/31/2020 T-12           2,058,487 926,917       1,131,570 12/31/2019 T-12 92.3%            2,384,400            1,007,358            1,377,042 86,229 0                               1,290,813 2.91 2.73 11.5% 10.8% 20,900,000 As Is 4/8/2021 57.4% 57.4% 98.5% 11/25/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 12/22/2021 8% No Fee / Leasehold NAP NAP NAP NAP 13,151 1,096 70,698 8,837 0 7,186 0 0 0 0 0 0 0 51,420 0 Springing  Ground Rent Reserve  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Boris Drukker Boris Drukker No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Home2 Suites Temple 1.0% 100.0% SMC SMC NAP NAP 2106 South 31st Street Temple  Bell  TX 76504 Hospitality  Extended Stay  2020 NAP                                 100  Rooms  112,851.98                        11,300,000                                11,285,198                    8,997,696 4.07000% 0.01156% 4.05844%                           54,404.94  NAP                            652,859.28  NAP  Amortizing Balloon No Actual/360 0 0 120 119 360 359 1/5/2022 1 6 2/6/2022 2/6/2022 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 3,556,914 1,720,585 1,836,329 12/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 85.0%            3,340,301            1,726,055            1,614,245 133,612 0                               1,480,633 2.47 2.27 14.3% 13.1% 18,000,000 As Is 12/1/2021 62.7% 50.0% 90.6% 12/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/9/2021 NAP 12/9/2021 NAP NAP No Fee NAP NAP NAP NAP 56,949 14,237 40,236 6,706 0 5,767 650,000 0 0 0 0 0 0 8,688 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Dr. Bankim Bhatt and Larry W. Rother Dr. Bankim Bhatt and Larry W. Rother No No Refinance No                             12/31/2039 106.36 90.40 85.0% 106.36 96.34 90.6% NAV NAV NAV NAV NAV NAV
31 Loan   1 Alto Serramonte Shopping Center 1.0% 100.0% Sabal Capital II, LLC Sabal NAP NAP 314-362 Gellert Boulevard Daly City  San Mateo  CA 94015 Retail  Unanchored  1976 NAP                           34,094  SF  329.97                        11,250,000                                11,250,000                 11,250,000 3.40000% 0.09031% 3.30969%  NAP                    32,317.71  NAP             387,812.52 Interest Only No Actual/360 120 118 120 118 0 0 12/3/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 0 L(26),D(90),O(4) 1,577,362 623,806 953,556 9/30/2021  T-12           1,543,241 608,169                  935,072 12/31/2020 T-12           1,714,398 652,306       1,062,092 12/31/2019 T-12 94.3%            1,649,189               590,943            1,058,246 13,979 86,347                                  957,920 2.73 2.47 9.4% 8.5% 23,500,000 As Is 9/14/2021 47.9% 47.9% 97.0% 11/18/2021 No Big 5 Sporting Goods 9,625 28.2% 1/31/2026 Mattress Firm           4,095 12.0% 9/30/2022 Better Homes and Gardens 3,263 9.6% 8/30/2024 JP Morgan Chase 3,168 9.3% 12/31/2026 Boston Market           3,168 9.3% 4/30/2029 9/20/2021 NAP 9/20/2021 9/20/2021 18% No Fee NAP NAP NAP NAP 44,943 9,317 18,081 2,260 0 1,165 0 0 7,196 259,041 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Erwin D. Mieger and EDM Investments Erwin D. Mieger and EDM Investments No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Feather River Shopping Center 1.0% 100.0% BMO BMO Group B NAP 355 Oro Dam Boulevard Oroville  Butte  CA 95965 Retail  Anchored  1990 2018                           90,582  SF  123.64                        11,200,000                                11,200,000                 11,200,000 3.63000% 0.01156% 3.61844%  NAP                    34,350.56  NAP             412,206.72 Interest Only No Actual/360 120 119 120 119 0 0 12/21/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 1,335,581 249,293 1,086,288 8/31/2021  T-12           1,223,641 245,076                  978,565 12/31/2020 T-12           1,112,892 187,120          925,772 12/31/2019 T-12 95.0%            1,368,120               381,863               986,258 15,400 0                                  970,858 2.39 2.36 8.8% 8.7% 18,500,000 As Is 12/8/2021 60.5% 60.5% 100.0% 9/20/2021 No Smart & Final 29,580 32.7% 8/31/2033 Fit Republic         28,000 30.9% 8/31/2033 Ross Dress For Less 18,000 19.9% 1/31/2030 Harbor Freight  15,000 16.6% 11/30/2028 NAP  NAP  NAP NAP 11/12/2021 NAP 11/12/2021 11/12/2021 9% No Fee NAP NAP NAP NAP 43,498 14,499 11,482 1,044 0 0 0 1,012,340 Springing 250,000 0 0 0 0 40,000 0  Outstanding Tenant Improvement Obligations for Harbor Freight  0 NAP NAP Hard Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 40-91 Fox Hill Drive Apartments 1.0% 100.0% Sabal Capital II, LLC Sabal NAP NAP 40-91 Fox Hill Drive Dover  Morris  NJ 07801 Multifamily  Garden  1965 NAP                                   76  Units  143,421.05                        10,900,000                                10,900,000                 10,900,000 3.59000% 0.09031% 3.49969%  NAP                    33,062.07  NAP             396,744.84 Interest Only No Actual/360 120 118 120 118 0 0 11/12/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 2 0 L(35),D(81),O(4) 1,183,648 216,182 967,466 9/30/2021  T-12           1,133,311 187,984                  945,327 12/31/2020 T-12           1,092,926 343,970          748,956 12/31/2019 T-12 95.0%            1,244,340               410,664               833,676 19,000 0                                  814,676 2.10 2.05 7.6% 7.5% 17,000,000 As Is 9/10/2021 64.1% 64.1% 100.0% 10/29/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/24/2021 NAP 9/24/2021 NAP NAP No Fee NAP NAP NAP NAP 61,083 15,271 5,970 1,492 0 1,583 0 0 0 0 0 0 0 17,575 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Daniele Levato Daniele Levato No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 611-617 W 148th Street 1.0% 100.0% BMO BMO NAP NAP 611-617 West 148th Street New York  New York  NY 10031 Multifamily  Mid Rise  1924 2012                                   54  Units  199,074.07                        10,750,000                                10,750,000                 10,750,000 3.47000% 0.01156% 3.45844%  NAP                    31,517.16  NAP             378,205.92 Interest Only No Actual/360 120 119 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(92),O(3) 1,114,689 386,781 727,908 10/1/2021  T-12           1,125,597 395,204                  730,393 12/31/2020 T-12           1,203,180 392,688          810,492 12/31/2019 T-12 96.0%            1,255,852               401,514               854,339 10,800 0                                  843,539 2.26 2.23 7.9% 7.8% 16,800,000 As Is 11/12/2021 64.0% 64.0% 98.1% 12/1/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/3/2021 NAP 12/3/2021 NAP NAP No Fee NAP NAP NAP NAP 15,977 15,977 18,795 2,349 0 900 0 0 0 0 0 0 0 9,350 50,000 Springing  Rent Fund  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Aaron Drazin and Robert Rosenberg Aaron Drazin and Robert Rosenberg No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Towneplace Suites El Paso 0.9% 100.0% SMC SMC NAP NAP 4670 Woodrow Bean Drive El Paso  El Paso  TX 79924 Hospitality  Extended Stay  2020 NAP                                   87  Rooms  114,942.53                        10,000,000                                10,000,000                    8,026,110 4.29600% 0.01156% 4.28444%                           49,463.66  NAP                            593,563.92  NAP  Amortizing Balloon No Actual/360 0 0 120 120 360 360 1/20/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(91),O(5) 2,981,975 1,393,577 1,588,398 11/30/2021  T-12           2,303,713 1,245,280               1,058,434 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 85.0%            2,668,975            1,324,002            1,344,973 106,759 0                               1,238,214 2.27 2.09 13.4% 12.4% 16,700,000 As Is 12/16/2021 59.9% 48.1% 95.1% 11/30/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/30/2021 NAP 12/30/2021 NAP NAP No Fee NAP NAP NAP NAP 24,593 12,296 29,700 4,242 0 8,897 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Bharat Bhakta Bharat Bhakta No No Refinance No                             1/14/2040 97.99 83.29 85.0% 97.99 93.15 95.1% 88.91 74.85 84.2% NAV NAV NAV
36 Loan   1 Centennial Plaza 0.5% 55.3% BMO BMO Group E Yes 1212-1264 State Street Lemont  Cook  IL 60439 Retail  Shadow Anchored  1997 NAP                           38,500  SF  122.79                           5,474,250                                  5,474,250                    5,120,298 3.81000% 0.01156% 3.79844%                           25,539.00                   17,622.14                           306,468.00            211,465.68 Interest Only, Amortizing Balloon No Actual/360 42 41 84 83 360 360 12/10/2021 1 6 2/6/2022 8/6/2025 1/6/2029 1/6/2029 0 0 L(25),D(54),O(5) 879,214 243,529 635,685 9/30/2021  T-12               717,306 357,081                  360,225 12/31/2020 T-12               834,174 353,454          480,720 12/31/2019 T-12 86.9%               926,866               400,442               526,424 7,700 28,875                                  489,849 1.97 1.83 11.0% 10.3% 8,150,000 As Is 10/4/2021 66.1% 61.8% 87.0% 10/31/2021 No Anytime Fitness 6,500 16.9% 2/29/2028 Fork & Spoon           4,680 12.2% 5/31/2028 ATI Physical Therapy 3,000 7.8% 6/30/2027 Kitaro Japanese Steakhouse 3,000 7.8% 1/31/2028 Tooth Sense           3,000 7.8% 12/31/2030 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 137,713 21,910 2,688 1,344 360,758 642 0 221,282 2,786 0 0 0 0 11,385 0 0    0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 Jefferson County Plaza 0.4% 44.7% BMO BMO Group E Yes 3787 Vogel Road Arnold  Jefferson  MO 63010 Retail  Shadow Anchored  2000-2002  2018                           42,091  SF  122.79                           4,421,250                                  4,421,250                    4,135,395 3.81000% 0.01156% 3.79844%                           20,626.17                   14,232.43                           247,514.04            170,789.16 Interest Only, Amortizing Balloon No Actual/360 42 41 84 83 360 360 12/10/2021 1 6 2/6/2022 8/6/2025 1/6/2029 1/6/2029 0 0 L(25),D(54),O(5) 968,906 414,284 554,622 9/30/2021  T-12               932,765 389,957                  542,808 12/31/2020 T-12               854,496 415,369          439,126 12/31/2019 T-12 100.0%               979,835               413,742               566,093 8,418 31,568                                  526,107 1.97 1.83 11.0% 10.3% 6,822,846 As Is 10/1/2021 66.1% 61.8% 100.0% 12/1/2021 No Xist Fitness 21,767 51.7% 7/31/2026 Dance Productions Unlimited Inc.           7,600 18.1% 9/30/2026 Meramec Dermatology 5,524 13.1% 11/30/2024 La Pachanga Bar & Grill 4,000 9.5% 7/31/2023 CQ Nails           1,600 3.8% 2/28/2024 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 10,594 5,297 2,478 1,239 132,225 702 0 178,718 2,251 0 0 0 0 4,235 0 0    0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte Pasadena Private Real Estate Fund 1, L.P., Craig Colbath and Iain A. Whyte No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Arc on Armour 0.9% 100.0% BMO BMO NAP NAP 211 West Armour Boulevard Kansas City  Jackson  MO 64111 Multifamily  Garden  1980 2020                                   62  Units  155,645.16                           9,650,000                                  9,650,000                    9,650,000 4.00000% 0.01156% 3.98844%  NAP                    32,613.43  NAP             391,361.16 Interest Only No Actual/360 120 119 120 119 0 0 12/10/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(90),O(5) 857,700 279,468 578,232 9/30/2021  T-3   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 94.8%            1,043,432               283,348               760,084 7,564 0                                  752,520 1.94 1.92 7.9% 7.8% 14,700,000 As Stabilized 5/1/2022 65.6% 65.6% 96.8% 10/14/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/12/2021 NAP 10/12/2021 NAP NAP No Fee NAP NAP NAP NAP 5,349 2,675 12,275 1,227 0 630 0 0 126 0 0 0 0 6,250 2,015,000 0  Existing TI/LC Obligations Reserve ($1,145,000), Outstanding Tenant Obligation Reserve ($670,000), Leasing Reserve ($200,000)  0 NAP NAP Springing  Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP LARP Holdings, LLC LARP Holdings, LLC No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 The Shops at Trinity Park 0.9% 100.0% BMO BMO Group B NAP 2200-2202 Woodruff Road Simpsonville  Greenville  SC 29681 Retail  Anchored  2018 NAP                           44,424  SF  214.75                           9,540,000                                  9,540,000                    9,540,000 3.73000% 0.01156% 3.71844%  NAP                    30,065.35  NAP             360,784.20 Interest Only No Actual/360 120 119 120 119 0 0 12/21/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(88),O(7) 1,139,714 228,804 910,911 10/31/2021  T-12           1,108,060 195,230                  912,830 12/31/2020 T-12           1,086,176 183,794          902,382 12/31/2019 T-12 95.0%            1,084,857               189,697               895,160 4,442 0                                  890,718 2.48 2.47 9.4% 9.3% 16,000,000 As Is 12/6/2021 59.6% 59.6% 100.0% 10/8/2021 No SFM, LLC 29,896 67.3% 6/30/2033 Hollywood Feed, LLC           3,050 6.9% 6/30/2023 C. Dan Joyner Company, Inc. (Berkshire Hathaway) 3,000 6.8% 9/30/2029 Pacific Dental Services LLC  3,000 6.8% 6/22/2032 In The Moment (Kairos Greek Kitchen)           2,400 5.4% 10/31/2028 11/12/2021 NAP 11/12/2021 NAP NAP No Fee NAP NAP NAP NAP 14,316 8,482 7,158 771 70,000 Springing 20,000 450,000 Springing 150,000 0 0 0 0 137,000 0  Outstanding TIA Reserve ($75,000), Free Rent Reserve ($38,750), Pacific Dental Gap Rent Reserve ($23,250)  0 NAP NAP Hard Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jeffrey A. Pori Jeffrey A. Pori Yes No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan   1 SAPA Transmission 0.8% 100.0% KeyBank KeyBank NAP NAP 51901 Shelby Parkway Shelby Township  Macomb  MI 48315 Industrial  Warehouse  2019 NAP                         110,833  SF  84.36                           9,350,000                                  9,350,000                    8,678,208 5.44000% 0.02031% 5.41969%                           52,736.83  NAP                            632,841.96  NAP  Amortizing Balloon No Actual/360 0 0 60 60 360 360 1/13/2022 0 1 3/1/2022 3/1/2022 2/1/2027 2/1/2027 0 5 L(24),D(32),O(4) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%            1,259,806               439,559               820,247 11,083 0                                  809,164 1.30 1.28 8.8% 8.7% 15,300,000 As Is 12/13/2021 61.1% 56.7% 100.0% 1/13/2022 Yes SAPA Transmission 110,833 100.0% 1/12/2037 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/20/2021 NAP 12/20/2021 NAP NAP No Fee NAP NAP NAP NAP 41,955 13,985 34,970 4,443 0 924 33,000 550,000 0 0 0 0 0 0 550,000 0  Letter of Credit Reserve  0 NAP NAP Hard Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP SAPA Transmission, Inc. SAPA Transmission, Inc. No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   1 CubeSmart Self Storage - Lacey 0.8% 100.0% KeyBank KeyBank NAP NAP 6123 Balustrade Boulevard Southeast and 6155 Balustrade Boulevard Southeast Lacey  Thurston  WA 98513 Self Storage  Self Storage  2018, 2021 NAP                           67,102  SF  134.12                           9,000,000                                  9,000,000                    9,000,000 3.55000% 0.02031% 3.52969%  NAP                    26,994.79  NAP             323,937.48 Interest Only No Actual/360 120 118 120 118 0 0 11/23/2021 2 1 1/1/2022 NAP 12/1/2031 12/1/2031 0 0 L(25),YM1(92),O(3) 947,804 334,705 613,099 10/31/2021  T-12               777,308 311,962                  465,346 12/31/2020 T-12               434,343 255,505          178,838 12/31/2019 T-12 90.0%            1,216,669               391,643               825,026 6,710 0                                  818,316 2.55 2.53 9.2% 9.1% 15,900,000 As Is 9/22/2021 56.6% 56.6% 82.8% 10/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/1/2021 NAP 10/1/2021 10/1/2021 8% No Fee NAP NAP NAP NAP 16,582 5,527 2,449 1,225 559 559 33,551 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Tracey Swanson and Tracey Allen Swanson, as trustee of the Swanson Living Trust dated May 26,2021 Tracey Swanson and Tracey Allen Swanson, as trustee of the Swanson Living Trust dated May 26,2021 No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Main Street 0.8% 100.0% Sabal Capital II, LLC Sabal NAP NAP 127-137 Main Street Medford  Middlesex  MA 02155 Mixed Use  Office / Retail  1925, 1985, 2013 NAP                           31,847  SF  274.75                           8,750,000                                  8,750,000                    8,750,000 3.63000% 0.09031% 3.53969%  NAP                    26,836.37  NAP             322,036.44 Interest Only No Actual/360 120 119 120 119 0 0 12/23/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4) 1,092,627 245,196 847,431 9/30/2021  T-12           1,082,887 245,452                  837,435 12/31/2020 T-12           1,062,361 236,167          826,194 12/31/2019 T-12 90.7%            1,084,827               247,815               837,012 8,162 28,159                                  800,691 2.60 2.49 9.6% 9.2% 13,900,000 As Is 8/20/2021 62.9% 62.9% 94.5% 11/1/2021 No Partners Community Physicians 10,600 33.3% 6/30/2028 Little Sprouts         10,600 33.3% 7/30/2028 Partners Urgent Care 4,554 14.3% 12/31/2026 7-Eleven 2,798 8.8% 12/31/2026 Miracle Ear           1,540 4.8% 11/30/2026 8/30/2021 NAP 8/30/2021 NAP NAP No Fee NAP NAP NAP NAP 16,248 8,124 4,382 1,461 0 691 0 0 0 112,632 0 0 0 32,819 0 0    0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Gerald M. Sneirson Gerald M. Sneirson No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Corrington Industrial 0.7% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1600-1780 North Corrington Avenue Kansas City  Jackson  MO 64120 Industrial  Flex  1986 2019                         154,656  SF  52.21                           8,075,000                                  8,075,000                    7,270,698 3.55000% 0.09031% 3.45969%                           36,486.11                   24,220.33                           437,833.32            290,643.96 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360 360 12/21/2021 1 6 2/6/2022 2/6/2027 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 93.4%            1,237,120               444,268               792,852 23,548 37,070                                  732,234 1.81 1.67 9.8% 9.1% 12,500,000 As Is 11/10/2021 64.6% 58.2% 93.7% 11/1/2021 No Goodyear Tire & Rubber 40,028 25.9% 6/30/2031 Terrapin         24,965 16.1% 1/31/2031 MHC Trucking 18,208 11.8% 6/30/2023 CSC Service Works, Inc. 15,340 9.9% 5/31/2027 CM Fabricating         13,733 8.9% 2/28/2023 11/19/2021 NAP 11/19/2021 NAP NAP No Fee NAP NAP NAP NAP 56,250 18,750 9,301 3,100 0 1,962 0 0 3,089 216,518 0 0 0 201,680 93,165 0  Outstanding Rent Reserve  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Charles V. Cuda, Joseph Strada, Nathan T. Prather and Jomarie Guastello Charles V. Cuda, Joseph Strada, Nathan T. Prather and Jomarie Guastello No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 West Allen Plaza 0.6% 100.0% SMC SMC NAP NAP 19555 West Road Woodhaven  Wayne  MI 48183 Retail  Shadow Anchored  2001 NAP                           25,839  SF  272.84                           7,050,000                                  7,050,000                    5,578,904 3.90000% 0.06031% 3.83969%                           33,252.61  NAP                            399,031.32  NAP  Amortizing Balloon No Actual/360 0 0 120 120 360 360 1/11/2022 0 6 3/6/2022 3/6/2022 2/6/2032 2/6/2032 0 0 L(24),D(92),O(4) 924,656 320,705 603,951 10/31/2021  T-12               885,129 316,207                  568,922 12/31/2020 T-12               971,089 362,252          608,837 12/31/2019 T-12 95.0%               994,818               326,714               668,103 5,168 20,671                                  642,264 1.67 1.61 9.5% 9.1% 10,875,000 As Is 11/20/2021 64.8% 51.3% 100.0% 1/5/2022 No O'Reilly Auto 8,400 32.5% 9/30/2026 Affordable Dentures & Implants           4,562 17.7% 3/30/2027 T-Mobile / Sprint 3,010 11.6% 10/31/2026 Mod Pizza 2,800 10.8% 12/31/2025 Chipotle           2,725 10.5% 8/31/2026 12/16/2021 NAP 12/16/2021 NAP NAP No Fee NAP NAP NAP NAP 70,425 11,728 2,150 717 0 429 0 0 1,723 82,704 0 0 0 12,295 462,926 0  Outstanding TI/LC Reserve ($205,545), T-Mobile Rent Reserve ($120,000), Benchmark Rent Reserve ($92,381), Roof Repair Reserve ($45,000)  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Richard B. Broder and Todd A. Sachse Richard B. Broder and Todd A. Sachse No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   2 Schlegel Portfolio 0.6%   KeyBank KeyBank Group C NAP Various Various  Various  IL Various Self Storage  Self Storage  Various Various                         124,660  SF  54.47                           6,790,000                                  6,790,000                    6,176,650 4.14000% 0.02031% 4.11969%                           32,966.92                   23,750.85                           395,603.04            285,010.20 Interest Only, Amortizing Balloon No Actual/360 60 57 120 117 360 360 10/29/2021 3 1 12/1/2021 12/1/2026 11/1/2031 11/1/2031 5 5 L(27),D(90),O(3) 885,840 217,731 668,108 6/30/2021  T-12               857,888 223,006                  634,882 12/31/2020 T-12               790,221 363,581          426,640 12/31/2019 T-12 88.7%               921,278               299,949               621,330 12,466 0                                  608,864 1.57 1.54 9.2% 9.0% 9,900,000 As Is 8/13/2021 68.6% 62.4% 95.3% 8/12/2021                                                                   28,120 9,373 3,487 1,743 1,039 1,039 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Wade Buxton, Jacob Vanderslice and Aaron Westphal Wade Buxton, Jacob Vanderslice and Aaron Westphal No No Acquisition                               NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.01 Property   1 Ringwood 0.3% 51.5%         5220 North Richmond Road Ringwood  McHenry  IL 60072 Self Storage  Self Storage  2003 NAP                           68,160  SF                              3,497,879                                  3,497,879                    3,181,911                                                         506,967 142,158 364,809 6/30/2021  T-12               483,033 143,594                  339,439 12/31/2020 T-12               469,730 206,738          262,992 12/31/2019 T-12 90.0%               489,465               179,114               310,351 6,816 0                                  303,535         5,100,000 As Is 8/13/2021     99.6% 8/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 6/22/2021 NAP 6/22/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45.02 Property   1 Minooka 0.3% 48.5%         1000 South Ridge Road Minooka  Grundy  IL 60447 Self Storage  Self Storage  2005 2021                           56,500  SF                              3,292,121                                  3,292,121                    2,994,739                                                         378,873 75,573 303,299 6/30/2021  T-12               374,855 79,412                  295,443 12/31/2020 T-12               320,491 156,843          163,648 12/31/2019 T-12 87.4%               431,813               120,835               310,979 5,650 0                                  305,329         4,800,000 As Is 8/13/2021     90.1% 8/12/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 6/22/2021 NAP 6/22/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 Triskett Road Self Storage 0.6% 100.0% Sabal Capital II, LLC Sabal NAP NAP 12610 Triskett Road Cleveland  Cuyahoga  OH 44111 Self Storage  Self Storage  1946-2021 NAP                         110,711  SF  59.16                           6,550,000                                  6,550,000                    6,550,000 3.92250% 0.09031% 3.83219%  NAP                    21,707.68  NAP             260,492.16 Interest Only No Actual/360 120 120 120 120 0 0 1/21/2021 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4) 960,325 283,973 676,352 11/30/2021  T-12               817,001 300,200                  516,801 12/31/2020 T-12               922,587 310,189          612,398 12/31/2019 T-12 92.0%            1,060,442               449,996               610,446 39,376 0                                  571,070 2.34 2.19 9.3% 8.7% 10,750,000 As Is 11/9/2021 60.9% 60.9% 99.1% 1/1/2022 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/24/2021 1/13/2022 11/24/2021 NAP NAP No Fee NAP NAP NAP NAP 48,333 15,000 14,272 3,568 0 3,281 78,753 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Robert E. Krueger, II and Robert E. Krueger, II, as Trustee of the Robert E. Krueger, II Declaration of Trust dated February 22, 2019 Robert E. Krueger, II and Robert E. Krueger, II, as Trustee of the Robert E. Krueger, II Declaration of Trust dated February 22, 2019 No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan   1 1214 West Carmen 0.5% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1214 West Carmen Avenue Chicago  Cook  IL 60640 Multifamily  Low Rise  2021 NAP                                   16  Units  378,125.00                           6,050,000                                  6,050,000                    6,050,000 4.02000% 0.09031% 3.92969%  NAP                    20,548.99  NAP             246,587.88 Interest Only No Actual/360 120 120 120 120 0 0 1/14/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               611,902               145,256               466,646 3,200 0                                  463,446 1.89 1.88 7.7% 7.7% 9,400,000 As Is 11/23/2021 64.4% 64.4% 100.0% 12/7/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/7/2021 NAP 12/7/2021 NAP NAP No Fee NAP NAP NAP NAP 70,335 7,522 3,164 352 0 267 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP John Barrett, John Barrett, As Trustee of The John Barrett Living Trust Dated October 29, 2015, Margaret T. Barrett and Margaret T. Barrett, As Trustee of The Margaret T. Barrett Living Trust Dated October 29, 2015 John Barrett, John Barrett, As Trustee of The John Barrett Living Trust Dated October 29, 2015, Margaret T. Barrett and Margaret T. Barrett, As Trustee of The Margaret T. Barrett Living Trust Dated October 29, 2015 No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
48 Loan   1 Planet Self Storage 0.5% 100.0% KeyBank KeyBank NAP NAP 65 Kensico Drive Mount Kisco  Westchester  NY 10549 Self Storage  Self Storage  1987 NAP                           32,525  SF  184.47                           6,000,000                                  6,000,000                    6,000,000 3.59000% 0.02031% 3.56969%  NAP                    18,199.31  NAP             218,391.72 Interest Only No Actual/360 84 82 84 82 0 0 11/29/2021 2 1 1/1/2022 NAP 12/1/2028 12/1/2028 0 5 L(25),YM1(53),O(6) 856,532 410,811 445,721 9/30/2021  T-12               836,911 365,875                  471,036 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 88.8%               888,582               371,784               516,797 3,253 0                                  513,545 2.37 2.35 8.6% 8.6% 10,500,000 As Is 10/9/2021 57.1% 57.1% 89.2% 11/11/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/9/2021 NAP 11/8/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP 0 14,830 0 Springing 271 271 9,758 0 0 0 0 0 0 0 0 0    0 NAP NAP None None No No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Westport/TR Storage Venture III, LLC and Hoeven Family Partnership II, LLC Westport/TR Storage Venture III, LLC and Hoeven Family Partnership II, LLC No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
49 Loan   1 Plantation Canal 0.5% 100.0% SMC SMC NAP NAP 1375 - 1397 and 1421 Northwest 65th Avenue Plantation  Broward  FL 33313 Industrial  Flex  1966 1978                           75,600  SF  77.38                           5,850,000                                  5,850,000                    5,850,000 3.80500% 0.01156% 3.79344%  NAP                    18,807.01  NAP             225,684.06 Interest Only No Actual/360 120 119 120 119 0 0 12/8/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 926,579 376,712 549,867 8/31/2021  T-12               885,750 374,144                  511,606 12/31/2020 T-12               753,335 322,286          431,048 12/31/2019 T-12 95.3%            1,081,301               389,320               691,981 26,460 15,120                                  650,401 3.07 2.88 11.8% 11.1% 11,000,000 As Is 10/29/2021 53.2% 53.2% 96.1% 10/8/2021 No Plantation Car Care 10,320 13.7% MTM Sunrise Collision Corp.           5,760 7.6% MTM Tradewinds Logistics & Transportation 4,500 6.0% MTM Leroy Williams Sorrell  3,000 4.0% MTM UZ Quality Millwork, Inc.           3,000 4.0% MTM 11/9/2021 NAP 11/9/2021 NAP NAP No Fee NAP NAP NAP NAP 30,305 10,102 0 Springing 0 2,205 0 75,000 Springing 75,000 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Gerald Askowitz Gerald Askowitz No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
50 Loan   1 Flynn Avenue Self Storage 0.5% 100.0% KeyBank KeyBank NAP NAP 199 Flynn Avenue  Burlington   Chittenden  VT 05401 Self Storage  Self Storage  2004 NAP                           68,600  SF  84.55                           5,800,000                                  5,800,000                    5,800,000 3.35000% 0.07031% 3.27969%  NAP                    16,416.55  NAP             196,998.60 Interest Only No Actual/360 120 120 120 120 0 0 1/13/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(24),D(93),O(3) 935,526 314,945 620,581 9/30/2021  T-12               904,191 284,373                  619,818 12/31/2020 T-12               855,574 289,414          566,160 12/31/2019 T-12 84.1%               935,526               339,668               595,858 10,290 0                                  585,568 3.02 2.97 10.3% 10.1% 9,100,000 As Is 12/23/2021 63.7% 63.7% 99.9% 11/22/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/30/2021 NAP 11/29/2021 NAP NAP No Fee NAP NAP NAP NAP 42,022 10,506 5,837 1,124 858 858 20,580 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing  Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP David H. Nelson David H. Nelson No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51 Loan   3 Schleider Apartment Portfolio 0.5%   Sabal Capital II, LLC Sabal NAP NAP Various Various  Various  Various Various Multifamily  Various  Various Various                                   21  Units  264,285.71                           5,550,000                                  5,550,000                    5,550,000 3.96000% 0.09031% 3.86969%  NAP                    18,569.38  NAP             222,832.56 Interest Only No Actual/360 120 120 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(89),O(7) 386,171 116,468 269,703 10/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               548,221               133,299               414,922 4,375 0                                  410,547 1.86 1.84 7.5% 7.4% 8,860,000 As Is Various 62.6% 62.6% 100.0% 12/28/2021                                                                   24,506 3,629 8,235 1,392 0 365 26,250 0 0 0 0 0 0 12,675 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jeffrey Schleider and Schleider 2017 Family Trust Jeffrey Schleider and Schleider 2017 Family Trust No No Refinance                               NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.01 Property   1 37 Driggs Avenue 0.2% 47.4%         37 Driggs Avenue Brooklyn  Kings  NY 11222 Multifamily  Low Rise  1920 2019                                      5  Units                              2,630,926                                  2,630,926                    2,630,926                                                         139,975 33,029 106,946 10/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               230,340                  39,621               190,719 1,000 0                                  189,719         4,200,000 As Is 9/9/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/16/2021 NAP 11/16/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.02 Property   1 2822 South Redondo 0.2% 38.5%         2822 South Redondo Boulevard Los Angeles  Los Angeles  CA 90016 Multifamily  Garden  1957 2021                                      9  Units                              2,136,061                                  2,136,061                    2,136,061                                                         126,653 37,796 88,857 10/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               199,291                  47,303               151,988 1,800 0                                  150,188         3,410,000 As Is 9/13/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/16/2021 NAP 11/16/2021 11/16/2021 13% No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
51.03 Property   1 5916 Howe Street 0.1% 14.1%         5916 Howe Street Pittsburgh  Allegheny  PA 15232 Multifamily  Low Rise  1950 2018                                      7  Units                                 783,014                                      783,014                       783,014                                                         119,543 45,643 73,900 10/31/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               118,590                  46,375                  72,215 1,575 0                                    70,640         1,250,000 As Is 9/14/2021     100.0% 12/28/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/16/2021 NAP 11/15/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
52 Loan   1 NSC Traverse Silver Lake Storage 0.5% 100.0% SMC SMC Group D NAP 5215 Curtis Road Traverse City  Grand Traverse  MI 49685 Self Storage  Self Storage  2002 2019                           76,755  SF  71.66                           5,500,000                                  5,500,000                    5,500,000 3.40000% 0.01156% 3.38844%  NAP                    15,799.77  NAP             189,597.22 Interest Only No Actual/360 120 119 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),DorYM1(90),O(5) 761,381 279,786 481,595 11/30/2021  T-12               533,603 253,997                  279,606 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 86.5%               870,641               285,701               584,940 3,838 0                                  581,102 3.09 3.06 10.6% 10.6% 10,540,000 As Is 11/16/2021 52.2% 52.2% 95.8% 10/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/18/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP 14,026 5,119 0 Springing 0 320 11,520 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing No No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Adam Pogoda Adam Pogoda No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
53 Loan   1 NSC Grand River Lyon Storage 0.5% 100.0% SMC SMC Group D NAP 53600 Grand River Avenue New Hudson  Oakland  MI 48165 Self Storage  Self Storage  2002 2017                           65,625  SF  83.81                           5,500,000                                  5,500,000                    5,500,000 3.40000% 0.01156% 3.38844%  NAP                    15,799.77  NAP             189,597.22 Interest Only No Actual/360 120 119 120 119 0 0 12/17/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),DorYM1(90),O(5) 668,795 247,893 420,902 11/30/2021  T-12               499,318 193,176                  306,142 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 80.1%               703,165               249,383               453,782 2,625 0                                  451,157 2.39 2.38 8.3% 8.2% 9,250,000 As Is 11/15/2021 59.5% 59.5% 92.3% 10/31/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/18/2021 NAP 11/18/2021 NAP NAP No Fee NAP NAP NAP NAP 15,974 5,207 0 Springing 0 219 7,884 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing No No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Adam Pogoda Adam Pogoda No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
54 Loan   1 Middletown Retail Plaza 0.5% 100.0% KeyBank KeyBank NAP NAP 1287 US Highway Route 35 Middletown  Monmouth  NJ 07748 Retail  Unanchored  2021 NAP                           21,505  SF  249.34                           5,362,000                                  5,362,000                    4,830,521 3.58000% 0.02031% 3.55969%                           24,317.86                   16,218.81                           291,814.32            194,625.72 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360 360 12/21/2021 1 1 2/1/2022 2/1/2027 1/1/2032 1/1/2032 5 5 L(25),D(92),O(3) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               778,421               192,619               585,802 4,946 35,967                                  544,888 2.01 1.87 10.9% 10.2% 9,800,000 As Is 10/11/2021 54.7% 49.3% 100.0% 10/1/2021 No The Learning Experience 10,000 46.5% 7/31/2036 Mavis Discount Tire           6,055 28.2% 2/29/2036 Dunkin Donuts 1,850 8.6% 2/28/2031 Lascara 1,800 8.4% 4/30/2036 Sissy's nail and spa           1,800 8.4% 4/30/2036 10/22/2021 NAP 10/22/2021 NAP NAP No Fee NAP NAP NAP NAP 0 2,988 3,219 1,073 412 412 24,731 2,688 2,688 161,288 0 0 0 0 193,000 0  Rent Concession Reserve   0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Peter Ferraro, Jr. Peter Ferraro, Jr. No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
55 Loan   1 Laguna Beach Mixed Use 0.4% 100.0% KeyBank KeyBank NAP NAP 570 South Coast Highway Laguna Beach  Orange  CA 92651 Mixed Use  Multifamily / Retail  1948 2016                              6,850  SF  729.93                           5,000,000                                  5,000,000                    5,000,000 4.29000% 0.08031% 4.20969%  NAP                    18,123.26  NAP             217,479.12 Interest Only No Actual/360 120 120 120 120 0 0 1/14/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(25),YM1(92),O(3) 491,080 63,128 427,952 11/30/2021  T-12               464,400 63,679                  400,721 12/31/2020 T-12               448,479 63,664          384,815 12/31/2019 T-12 92.8%               511,201                  88,596               422,605 1,850 5,800                                  414,955 1.94 1.91 8.5% 8.3% 7,300,000 As Is 12/1/2021 68.5% 68.5% 100.0% 1/7/2022 No Gallery Of Contemporary Master 1,000 14.6% 11/13/2024 Unleased Art, LLC           1,000 14.6% 12/31/2022 Soul Focus 1,000 14.6% 1/31/2023 NAP NAP NAP NAP NAP  NAP  NAP NAP 12/9/2021 NAP 12/8/2021 12/15/2021 8% No Fee NAP NAP NAP NAP 3,874 3,874 3,650 456 154 154 9,250 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Bryan L. Siegel  Bryan L. Siegel  No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
56 Loan   1 1642-1646 West Belmont Avenue 0.4% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1642-1646 West Belmont Avenue Chicago  Cook  IL 60657 Mixed Use  Multifamily / Retail  2021 NAP                                   12  Units  404,166.67                           4,850,000                                  4,850,000                    4,850,000 4.02000% 0.09031% 3.92969%  NAP                    16,473.16  NAP             197,677.92 Interest Only No Actual/360 120 120 120 120 0 0 1/14/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),YM1(92),O(4) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               499,918               114,656               385,262 2,400 2,000                                  380,862 1.95 1.93 7.9% 7.9% 7,600,000 As Is 11/23/2021 63.8% 63.8% 100.0% 12/7/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/6/2021 NAP 12/7/2021 NAP NAP No Fee NAP NAP NAP NAP 14,994 5,761 2,971 330 0 200 0 0 167 0 0 0 0 0 700,000 0  Midtown Chriopractic Occupancy Reserve  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Michael Barrett, Michael Barrett, as Trustee of the Michael Barrett Living Trust Dated November 27, 2019, John P. Barrett and John P. Barrett, as Trustee of the John P. Barrett Living Trust Dated April 14, 2021 Michael Barrett, Michael Barrett, as Trustee of the Michael Barrett Living Trust Dated November 27, 2019, John P. Barrett and John P. Barrett, as Trustee of the John P. Barrett Living Trust Dated April 14, 2021 No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
57 Loan   1 Grand Logan Lodge Apartments 0.4% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1841 and 1847 North Humboldt Boulevard Chicago  Cook  IL 60647 Multifamily  Garden  1910 2021                                   15  Units  313,333.33                           4,700,000                                  4,700,000                    4,700,000 3.55000% 0.09031% 3.45969%  NAP                    14,097.28  NAP             169,167.36 Interest Only No Actual/360 120 117 120 117 0 0 10/20/2021 3 6 12/6/2021 NAP 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               540,466               149,479               390,988 3,750 0                                  387,238 2.31 2.29 8.3% 8.2% 7,450,000 As Is 8/25/2021 63.1% 63.1% 100.0% 10/7/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/20/2021 NAP 9/13/2021 NAP NAP No Fee NAP NAP NAP NAP 39,963 6,661 4,996 714 0 250 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP John David Searls, Richard A. Searls III and Robert C. Ranquist, III John David Searls, Richard A. Searls III and Robert C. Ranquist, III No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
58 Loan   1 Inland Boat & Self Storage 0.4% 100.0% Sabal Capital II, LLC Sabal NAP NAP 20585 County Road 13 Fairhope  Baldwin  AL 36532 Self Storage  Self Storage  2002, 2004 NAP                           74,325  SF  57.72                           4,290,000                                  4,290,000                    3,710,355 4.00000% 0.09031% 3.90969%                           20,481.12                   14,498.61                           245,773.44            173,983.32 Interest Only, Amortizing Balloon No Actual/360 36 35 120 119 360 360 12/30/2021 1 6 2/6/2022 2/6/2025 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4) 523,697 134,753 388,945 11/30/2021  T-12               474,099 128,082                  346,017 12/31/2020 T-12               500,025 122,924          377,101 12/31/2019 T-12 94.1%               522,760               149,755               373,005 6,331 0                                  366,674 1.52 1.49 8.7% 8.5% 6,620,000 As Is 11/23/2021 64.8% 56.0% 95.6% 12/7/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/14/2021 NAP 12/14/2021 NAP NAP No Fee NAP NAP NAP NAP 3,551 1,184 8,130 2,710 0 527 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Nathan L. Cox, J. Grant Reaves and Jeremy W. Friedman Nathan L. Cox, J. Grant Reaves and Jeremy W. Friedman No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
59 Loan   1 Richmond Mixed-Use Portfolio 0.4% 100.0% KeyBank KeyBank NAP NAP 10 Randolph Street, 1319, 1321, 1323, 1329 West Main Street, 1320, 1324, 1328 West Cary Street and 9 South Harvie Street Richmond  Richmond City  VA 23220 Mixed Use  Multifamily / Retail  1900 2006                           14,139  SF  298.82                           4,225,000                                  4,225,000                    3,877,631 4.69000% 0.02031% 4.66969%                           21,887.06  NAP                            262,644.72  NAP  Amortizing Balloon No Actual/360 0 0 60 60 360 360 1/13/2022 0 1 3/1/2022 3/1/2022 2/1/2027 2/1/2027 0 5 L(24),D(32),O(4) 577,005 155,588 421,417 11/30/2021  T-11 Ann.               580,718 144,838                  435,880 12/31/2020 T-12               563,224 65,822          497,402 12/31/2019 T-12 95.0%               568,086               194,438               373,648 14,871 3,805                                  354,972 1.42 1.35 8.8% 8.4% 6,500,000 As Is 9/8/2021 65.0% 59.7% 100.0% 9/1/2021 No Postbellum 5,554 39.3% 6/30/2022 Blue Dog           4,044 28.6% 6/30/2022 Little Mexico 3,221 22.8% 3/30/2023 Maiden 1,320 9.3% 6/30/2024 NAP  NAP  NAP NAP 9/16/2021 12/21/2021 9/14/2021 NAP NAP No Fee NAP NAP NAP NAP 17,952 5,984 3,001 1,501 1,239 1,239 0 1,178 1,178 40,000 0 0 0 0 150,000 0  Required Tenant Reserve  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Andrew W. Horrocks Andrew W. Horrocks No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
60 Loan   1 Everett Building 0.4% 100.0% SMC SMC NAP NAP 39 East Market Street Akron  Summit  OH 44308 Mixed Use  Office / Multifamily  1870 2021                           27,340  SF  151.06                           4,130,000                                  4,130,000                    3,667,170 4.07000% 0.01156% 4.05844%                           19,884.29                   14,202.13                           238,611.48            170,425.60 Interest Only, Amortizing Balloon No Actual/360 48 46 120 118 360 360 11/9/2021 2 6 1/6/2022 1/6/2026 12/6/2031 12/6/2031 0 0 L(26),D(89),O(5) 300,272 85,219 215,053 11/30/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 92.7%               471,804                  68,816               402,988 6,260 2,060                                  394,668 1.69 1.65 9.8% 9.6% 6,500,000 As Is 10/1/2021 63.5% 56.4% 91.3% 10/26/2021 No James B. Oswald Company 4,600 16.8% 7/31/2023 Lumis LLC           2,616 9.6% MTM Imperial Biotech Solutions 1,600 5.9% 8/31/2022 Magnet 750 2.7% 9/30/2022 Akron Recording              600 2.2% 9/30/2022 10/7/2021 NAP 10/7/2021 NAP NAP No Fee NAP NAP NAP NAP 5,035 839 3,783 1,261 0 527 0 130,000 Springing 130,000 0 0 0 0 50,000 0  Lumis Expansion Reserve  0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Anthony P. Troppe Anthony P. Troppe No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
61 Loan   1 Bethany Medical 0.3% 100.0% KeyBank KeyBank Group F NAP 21 & 45 North 12th Street  Kansas City  Wyandotte  KS 66102 Office  Medical  1993 2017                           48,323  SF  78.64                           3,800,000                                  3,800,000                    3,800,000 3.65000% 0.02031% 3.62969%  NAP                    11,718.87  NAP             140,626.44 Interest Only No Actual/360 60 55 60 55 0 0 8/16/2021 5 1 10/1/2021 NAP 9/1/2026 9/1/2026 0 0 L(25),YM1(32),O(3) 687,649 584,368 103,281 12/31/2020  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 91.3%            1,118,766               677,600               441,166 12,081 39,772                                  389,313 3.14 2.77 11.6% 10.2% 5,950,000 As Is 5/14/2021 63.9% 63.9% 89.5% 6/1/2021 No Vibrant Health 23,987 49.6% 9/30/2030 Swope Health Services         11,601 24.0% 3/31/2022 Wyandotte Family Eye Care Center 2,671 5.5% 12/31/2023 Pharmacy of Grace 1,545 3.2% 5/31/2024 Phlebotomy Training Specialists           1,313 2.7% 12/31/2023 6/2/2021 NAP 6/2/2021 NAP NAP No Fee NAP NAP NAP NAP 37,482 7,496 4,067 2,033 1,007 1,007 36,242 100,000 4,167 200,000 0 0 0 119,438 338,910 Springing  Vibrant Health TI Reserve (Upfront: $338,910.37), Major Tenant Rollover Reserve (Monthly: Springing)  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Brian C. Adams and Abhishek Mathur Brian C. Adams and Abhishek Mathur No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
62 Loan   1 880 N Milwaukee Ave Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 880 North Milwaukee Avenue Chicago  Cook  IL 60642 Multifamily  Mid Rise  2019 NAP                                      9  Units  401,666.67                           3,615,000                                  3,615,000                    3,615,000 3.74000% 0.09031% 3.64969%  NAP                    11,423.23  NAP             137,078.76 Interest Only No Actual/360 120 119 120 119 0 0 12/14/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 442,655 27,627 415,028 9/1/2021  T-12               378,742 24,312                  354,429 12/31/2020 T-12               272,852 40,702          232,150 12/31/2019 T-12 90.3%               444,732               125,000               319,732 2,250 0                                  317,482 2.33 2.32 8.8% 8.8% 6,120,000 As Is 10/22/2021 59.1% 59.1% 100.0% 10/20/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/10/2021 NAP 11/10/2021 NAP NAP No Fee NAP NAP NAP NAP 58,006 5,909 2,097 524 0 188 0 0 0 0 68,540 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Sean Guichon Sean Guichon No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
63 Loan   1 The Wash Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 4741 East Washington Street Indianapolis  Marion  IN 46201 Multifamily  Garden  1942 2020-2021                                   61  Units  57,950.82                           3,535,000                                  3,535,000                    2,982,082 4.05000% 0.09031% 3.95969%                           16,978.69                   12,096.33                           203,744.28            145,155.96 Interest Only, Amortizing Balloon No Actual/360 24 21 120 117 360 360 10/20/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4) 271,610 134,821 136,788 9/30/2021  T-12               236,930 181,649                     55,281 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 95.0%               491,939               196,972               294,967 12,200 0                                  282,767 1.45 1.39 8.3% 8.0% 5,150,000 As Is 8/26/2021 68.6% 57.9% 95.1% 10/7/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/2/2021 NAP 9/7/2021 NAP NAP No Fee NAP NAP NAP NAP 5,993 1,998 7,459 2,486 0 1,017 0 0 0 0 0 0 0 6,063 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Shehzad Sharif and Moonkyu Lim Shehzad Sharif and Moonkyu Lim No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64 Loan   2 Broward County Industrial 0.3%   KeyBank KeyBank Group F NAP Various Various  Broward  FL Various Various  Various  Various Various                           37,240  SF  94.66                           3,525,000                                  3,525,000                    3,525,000 4.21000% 0.02031% 4.18969%  NAP                    12,538.64  NAP             150,463.68 Interest Only No Actual/360 120 120 120 120 0 0 1/21/2022 0 1 3/1/2022 NAP 2/1/2032 2/1/2032 0 0 L(25),YM1(92),O(3) 702,440 110,951 591,489 12/31/2021  T-12               612,438 106,253                  506,185 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 95.3%               571,532               230,801               340,731 22,143 11,796                                  306,792 2.26 2.04 9.7% 8.7% 6,500,000 As Is 10/26/2021 54.2% 54.2% 100.0% 7/1/2021                                                                   18,162 4,541 17,806 8,903 1,845 1,845 66,429 67,740 1,548 100,000 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Brian C. Adams and Abhishek Mathur Brian C. Adams and Abhishek Mathur No No Acquisition                               NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64.01 Property   1 Fort Lauderdale Small Bay Warehouses 0.2% 67.9%         806 - 826 Northwest 10th Terrace Fort Lauderdale  Broward  FL 33311 Industrial  Warehouse / Distribution  1958, 1959 2018                           20,500  SF                              2,392,654                                  2,392,654                    2,392,654                                                         435,237 46,744 388,493 12/31/2021  T-12               365,302 57,678                  307,624 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 95.3%               348,539               121,608               226,931 13,940 11,796                                  201,195         4,050,000 As Is 10/26/2021     100.0% 7/1/2021 No RJ Auto Body Repair 5,500 26.8% 6/30/2026 All American Kandy Randy           5,000 24.4% 12/31/2025 EdgeChem 2,000 9.8% 5/30/2026 RQL Autoservice, LLC 2,000 9.8% 11/30/2023 B&G Auto Repair, LLC           1,500 7.3% 6/30/2023 11/1/2021 1/19/2022 11/3/2021 NAP NAP Yes - AH Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
64.02 Property   1 Deerfield Beach Small Bay Warehouses 0.1% 32.1%         721, 731 & 741 Northeast 42nd Street Deerfield Beach  Broward  FL 33064 Self Storage  Self Storage  1969 NAP                           16,740  SF                              1,132,346                                  1,132,346                    1,132,346                                                         267,203 64,207 202,996 12/31/2021  T-12               247,136 48,575                  198,561 12/31/2020 T-12  NAV  NAV  NAV  NAV NAV 95.4%               222,993               109,193               113,800 8,203 0                                  105,597         2,450,000 As Is 10/26/2021     100.0% 7/1/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 11/1/2021 NAP 11/2/2021 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                  No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
65 Loan   1 111 Main Street 0.3% 100.0% SMC SMC NAP NAP 111 Main Street Newport Beach  Orange  CA 92661 Mixed Use  Multifamily / Retail  1934 NAP                              8,790  SF  386.80                           3,400,000                                  3,400,000                    3,400,000 4.69500% 0.01156% 4.68344%  NAP                    13,487.26  NAP             161,847.08 Interest Only No Actual/360 120 120 120 120 0 0 1/7/2022 0 6 3/6/2022 NAP 2/6/2032 2/6/2032 0 0 L(24),D(91),O(5) 362,627 114,769 247,858 9/30/2021  T-12               372,429 107,456                  264,973 12/31/2020 T-12               369,142 110,022          259,120 12/31/2019 T-12 95.0%               374,516               119,014               255,503 2,020 4,952                                  248,531 1.58 1.54 7.5% 7.3% 6,700,000 As Is 11/24/2021 50.7% 50.7% 100.0% 1/1/2022 No Balboa Lilly's 2,255 25.7% 8/31/2025 OLIC International           1,603 18.2% 12/31/2026 Balboa Tobacco 1,094 12.4% 5/31/2024 NAP NAP NAP NAP NAP  NAP  NAP NAP 11/16/2021 NAP 11/16/2021 11/16/2021 18% No Fee NAP NAP NAP NAP 23,529 3,961 10,342 1,477 0 169 0 0 413 0 0 0 0 5,625 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Mark M. Read Mark M. Read No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
66 Loan   1 37-43 8th Avenue 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 37-43 8th Avenue New York  New York  NY 10014 Mixed Use  Retail / Multifamily  1901 NAP                              2,735  SF  1,206.58                           3,300,000                                  3,300,000                    3,300,000 3.72000% 0.09031% 3.62969%  NAP                    10,372.08  NAP             124,464.96 Interest Only No Actual/360 120 116 120 116 0 0 9/21/2021 4 6 11/6/2021 NAP 10/6/2031 10/6/2031 0 0 L(28),YM1(88),O(4) 255,778 27,974 227,804 11/30/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               314,793                  50,320               264,473 1,832 12,308                                  250,333 2.12 2.01 8.0% 7.6% 5,300,000 As Is 8/11/2021 62.3% 62.3% 100.0% 11/30/2021 No Aux Merveilleux de Fred 1,035 37.8% 6/30/2026 Gelateria Gentile              200 7.3% 7/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 7/7/2021 NAP 7/7/2021 NAP NAP No Fee NAP NAP NAP NAP 6,771 2,257 1,692 564 1,778 153 0 0 1,026 61,540 0 0 0 1,625 59,621 0  Shortfall Reserve ($49,207), Free Rent Reserve ($10,413.63)  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP David Gleitman, EJH Investments Inc. and Harbor Trading USA David Gleitman, EJH Investments Inc. and Harbor Trading USA No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
67 Loan   1 Ganser Way Office 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 7633 Ganser Way Madison  Dane  WI 53719 Office  Suburban  1995 2020                           28,914  SF  104.52                           3,022,000                                  3,022,000                    2,540,326 3.92500% 0.09031% 3.83469%                           14,297.13                   10,021.74                           171,565.56            120,260.88 Interest Only, Amortizing Balloon No Actual/360 24 21 120 117 360 360 10/29/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),YM1(89),O(4) 525,222 188,029 337,193 10/31/2021  T-12               501,686 184,333                  317,353 12/31/2020 T-12               487,846 183,430          304,416 12/31/2019 T-12 88.4%               506,535               192,443               314,091 7,518 29,279                                  277,295 1.83 1.62 10.4% 9.2% 4,650,000 As Is 8/9/2021 65.0% 54.6% 88.5% 10/31/2021 No Mental Health Solutions 6,944 24.0% 6/30/2025 Wilson Law Group           6,463 22.4% 5/31/2025 Inventure Realty Group 6,261 21.7% 5/31/2024 Consulting Services 1,680 5.8% 11/30/2027 State of Wisconsin           1,448 5.0% 7/31/2026 8/12/2021 NAP 8/12/2021 NAP NAP No Fee NAP NAP NAP NAP 27,242 4,540 2,674 669 0 626 0 0 2,404 144,250 0 0 0 9,250 34,720 0  Outstanding Tenant Obligation Reserve  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Duane Reed and Osbie Reed Duane Reed and Osbie Reed No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
68 Loan   1 Bloomfield Apartments 0.3% 100.0% Sabal Capital II, LLC Sabal NAP NAP 329 Theatre Drive Johnstown   Cambria  PA 15904 Multifamily  Garden  1976 NAP                                   82  Units  36,515.76                           3,000,000                                  2,994,292                    2,140,586 3.78000% 0.09031% 3.68969%                           15,472.96  NAP                            185,675.52  NAP  Amortizing Balloon No Actual/360 0 0 120 119 300 299 12/30/2021 1 6 2/6/2022 2/6/2022 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 658,414 250,241 408,173 11/30/2021  T-12               615,835 241,685                  374,150 12/31/2020 T-12               601,433 240,062          361,371 12/31/2019 T-12 95.0%               638,848               288,040               350,807 28,573 0                                  322,235 1.89 1.74 11.7% 10.8% 5,000,000 As Is 12/2/2021 59.9% 42.8% 98.8% 12/6/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/13/2021 NAP 12/13/2021 NAP NAP No Fee NAP NAP NAP NAP 34,390 4,913 17,479 1,249 0 2,381 0 0 0 0 0 0 0 41,000 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP William R. McKool William R. McKool No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
69 Loan   1 Upper Westside Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 408 Northwest 14th Street Gainesville  Alachua  FL 32603 Multifamily  Student Housing  2009 NAP                                   22  Units  113,157.63                           2,500,000                                  2,489,468                    1,977,167 3.88200% 0.09031% 3.79169%                           11,765.94  NAP                            141,191.28  NAP  Amortizing Balloon No Actual/360 0 0 120 117 360 357 10/8/2021 3 6 12/6/2021 12/6/2021 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4) 370,623 175,170 195,453 10/31/2021  T-12               371,708 150,758                  220,950 12/31/2020 T-12               370,298 167,211          203,088 12/31/2019 T-12 94.3%               382,978               166,218               216,760 6,445 0                                  210,315 1.54 1.49 8.7% 8.4% 3,990,000 As Is 8/31/2021 62.4% 49.6% 100.0% 11/19/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 9/8/2021 NAP 9/8/2021 NAP NAP No Fee NAP NAP NAP NAP 7,031 3,515 10,877 1,813 0 537 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Deborah E. Berdy Deborah E. Berdy No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
70 Loan   1 2641 - 2643 West Estes Avenue Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 2641-2643 West Estes Avenue Chicago  Cook  IL 60645 Multifamily  Mid Rise  1930 NAP                                   16  Units  150,000.00                           2,400,000                                  2,400,000                    2,400,000 3.56500% 0.09031% 3.47469%  NAP                      7,229.03  NAP               86,748.36 Interest Only No Actual/360 120 115 120 115 0 0 9/3/2021 5 6 10/6/2021 NAP 9/6/2031 9/6/2031 0 0 L(29),YM1(87),O(4) 238,372 99,341 139,030 12/15/2021  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               274,264                  68,182               206,082 4,000 0                                  202,082 2.38 2.33 8.6% 8.4% 3,760,000 As Is 7/19/2021 63.8% 63.8% 100.0% 11/17/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/2/2021 NAP 8/2/2021 NAP NAP No Fee NAP NAP NAP NAP 8,008 2,002 6,882 626 0 333 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Samuel Block Samuel Block No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
71 Loan   1 1429 Bushwick Avenue 0.2% 100.0% SMC SMC NAP NAP 1429 Bushwick Avenue Brooklyn  Kings  NY 11207 Multifamily  Low Rise  1906 2012                                      6  Units  400,000.00                           2,400,000                                  2,400,000                    2,400,000 3.60000% 0.01156% 3.58844%  NAP                      7,300.00  NAP               87,600.00 Interest Only No Actual/360 120 119 120 119 0 0 12/16/2021 1 6 2/6/2022 NAP 1/6/2032 1/6/2032 0 0 L(25),D(89),O(6) 235,801 35,166 200,635 10/31/2021  T-12               219,706 38,493                  181,213 12/31/2020 T-12               231,062 34,523          196,539 12/31/2019 T-12 95.0%               229,860                  44,479               185,381 1,500 0                                  183,881 2.12 2.10 7.7% 7.7% 4,000,000 As Is 11/16/2021 60.0% 60.0% 100.0% 12/15/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/1/2021 NAP 12/1/2021 NAP NAP No Fee NAP NAP NAP NAP 2,621 1,310 2,324 775 0 125 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Yehuda Brunner and Joel Silberstein Yehuda Brunner and Joel Silberstein No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
72 Loan   1 Marshall Place Apartments 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 455 West Marshall Street and 925 Laprairie Street Ferndale  Oakland  MI 48220 Multifamily  Garden  1966 NAP                                   30  Units  77,997.85                           2,346,000                                  2,339,936                    1,872,805 4.14000% 0.09031% 4.04969%                           11,390.34  NAP                            136,684.08  NAP  Amortizing Balloon No Actual/360 0 0 120 118 360 358 11/12/2021 2 6 1/6/2022 1/6/2022 12/6/2031 12/6/2031 0 0 L(26),D(87),O(7) 399,464 236,156 163,308 9/30/2021  T-12               360,515 218,220                  142,294 12/31/2020 T-12               307,304 224,943            82,362 12/31/2019 T-12 95.0%               414,801               217,505               197,296 9,137 0                                  188,160 1.44 1.38 8.4% 8.0% 3,560,000 As Is 9/28/2021 65.7% 52.6% 100.0% 11/3/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/12/2021 NAP 10/12/2021 NAP NAP No Fee NAP NAP NAP NAP 45,919 6,560 5,987 748 0 761 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Manoj Manwani, Darshan Dhirubhai Patel and Sachin J. Shah Manoj Manwani, Darshan Dhirubhai Patel and Sachin J. Shah No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
73 Loan   1 Longfield Estates MHC 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 910 Court Christopher Way Maryville  Blount  TN 37801 Manufactured Housing  Manufactured Housing  1994 NAP                                   61  Pads  37,704.92                           2,300,000                                  2,300,000                    2,082,266 3.86000% 0.09031% 3.76969%                           10,795.73                     7,501.09                           129,548.76              90,013.08 Interest Only, Amortizing Balloon No Actual/360 60 59 120 119 360 360 12/9/2021 1 6 2/6/2022 2/6/2027 1/6/2032 1/6/2032 0 0 L(25),D(91),O(4) 297,843 102,656 195,188 9/30/2021  T-12               275,956 95,002                  180,954 12/31/2020 T-12               176,087 61,584          114,502 12/31/2019 T-12 95.0%               309,160               117,628               191,533 3,050 0                                  188,483 1.48 1.45 8.3% 8.2% 3,490,000 As Is 9/20/2021 65.9% 59.7% 95.1% 10/5/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 10/11/2021 NAP 10/13/2021 NAP NAP No Fee NAP NAP NAP NAP 4,792 958 4,172 596 0 254 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Shawn Scholem Shawn Scholem No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
74 Loan   1 Duskfire Professional Center 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 1 & 51 West Elliot Road Tempe  Maricopa  AZ 85284 Office  Suburban  1986 2019                           24,573  SF  91.56                           2,250,000                                  2,250,000                    1,887,308 3.85000% 0.09031% 3.75969%                           10,548.19                     7,319.01                           126,578.28              87,828.12 Interest Only, Amortizing Balloon No Actual/360 24 23 120 119 360 360 12/20/2021 1 6 2/6/2022 2/6/2024 1/6/2032 1/6/2032 0 0 L(25),YM1(91),O(4) 353,547 139,055 214,492 8/31/2021  T-12               335,711 141,199                  194,512 12/31/2020 T-12               349,143 147,248          201,895 12/31/2019 T-12 90.0%               400,813               140,360               260,452 4,915 16,937                                  238,601 2.06 1.89 11.6% 10.6% 3,500,000 As Is 9/10/2021 64.3% 53.9% 94.5% 8/31/2021 No Mariposa Therapy Services 6,553 26.7% 4/30/2028 Front Row Tickets, LLC           2,355 9.6% 10/31/2024 SOZO Healing House LLC 2,281 9.3% 4/30/2024 Dyslexia Pros Tempe, LLC 1,535 6.2% 10/31/2022 Image Awareness, Inc           1,360 5.5% 12/31/2022 9/27/2021 NAP 9/27/2021 NAP NAP No Fee NAP NAP NAP NAP 13,450 2,853 3,382 483 0 410 0 75,000 1,516 90,935 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Christopher L. Hays Christopher L. Hays No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
75 Loan   1 Jacksonville Secure Self Storage 0.2% 100.0% Sabal Capital II, LLC Sabal NAP NAP 2385 Pelham Road South Jacksonville  Calhoun  AL 36265 Self Storage  Self Storage  2018 NAP                           33,515  SF  62.66                           2,100,000                                  2,100,000                    1,782,631 4.27500% 0.09031% 4.18469%                           10,361.50                     7,585.16                           124,338.00              91,021.92 Interest Only, Amortizing Balloon No Actual/360 24 21 120 117 360 360 10/12/2021 3 6 12/6/2021 12/6/2023 11/6/2031 11/6/2031 0 0 L(27),D(89),O(4) 293,053 74,988 218,065 8/31/2021  T-12               278,870 61,258                  217,612 12/31/2020 T-12               233,775 48,115          185,660 12/31/2019 T-12 95.0%               289,586                  98,536               191,051 4,260 0                                  186,791 1.54 1.50 9.1% 8.9% 3,690,000 As Is 8/10/2021 56.9% 48.3% 99.4% 10/6/2021 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/23/2021 NAP 8/23/2021 NAP NAP No Fee NAP NAP NAP NAP 15,837 1,218 2,702 901 0 355 0 0 0 0 0 0 0 7,125 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Travis T. Mack Travis T. Mack No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
76 Loan   1 Diamond Blade 0.2% 100.0% BMO BMO NAP NAP 588 Lakeview Parkway Vernon Hills  Lake  IL 60061 Industrial  Warehouse  1991 NAP                           28,052  SF  71.30                           2,000,000                                  2,000,000                    2,000,000 4.72000% 0.01156% 4.70844%  NAP                      7,975.93  NAP               95,711.16 Interest Only No Actual/360 120 118 120 118 0 0 11/23/2021 2 6 1/6/2022 NAP 12/6/2031 12/6/2031 0 3 L(26),D(89),O(5) NAV NAV NAV NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV NAV 95.0%               187,079                    5,612               181,466 0 0                                  181,466 1.90 1.90 9.1% 9.1% 3,200,000 As Is 10/21/2021 62.5% 62.5% 100.0% 11/23/2021 Yes Diamond Blade Warehouse 28,052 100.0% 11/22/2041 NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 8/13/2021 NAP 8/13/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 0 0 0 0 0 0 0 Springing  Trigger Lease Reserve  0 NAP NAP Springing Springing Yes Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Arnold Gumowitz Arnold Gumowitz No No Acquisition No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
77 Loan   1 640 Virginia Park Street 0.1% 100.0% SMC SMC NAP NAP 640 Virginia Park Street Detroit  Wayne  MI 48202 Multifamily  Garden  1966 NAP                                   21  Units  67,857.14                           1,425,000                                  1,425,000                    1,236,933 5.13000% 0.01156% 5.11844%                              7,763.32                     6,176.48                             93,159.84              74,117.81 Interest Only, Amortizing Balloon No Actual/360 24 24 120 120 360 360 1/12/2022 0 6 3/6/2022 3/6/2024 2/6/2032 2/6/2032 0 0 L(12),YM1(102),O(6) 205,950 65,758 140,192 11/30/2021  T-12               184,406 70,817                  113,589 12/31/2020 T-12               168,415 40,486          127,929 12/31/2019 T-12 93.4%               209,190                  86,420               122,770 5,250 0                                  117,520 1.32 1.26 8.6% 8.2% 2,240,000 As Is 11/23/2021 63.6% 55.2% 100.0% 1/7/2022 NAP NAP NAP NAP NAP NAP  NAP  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP  NAP  NAP NAP 12/10/2021 NAP 12/10/2021 NAP NAP No Fee NAP NAP NAP NAP 3,281 1,640 10,386 1,383 0 438 0 0 0 0 0 0 0 0 0 0    0 NAP NAP Springing Springing Yes No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP Jennifer Lyon Jennifer Lyon No No Refinance No                             NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP