FWP 1 n3688-x3_anxa1.htm FREE WRITING PROSPECTUS
    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-255934-06
     

BMO 2023-5C1 Disclaimer

 

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) 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 website 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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., Citigroup Global Markets Inc., Deutsche Bank Securities Inc., Goldman Sachs & Co. LLC, KeyBanc Capital Markets Inc., SG Americas Securities, LLC, 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.

 

   

 

 

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   1 Gateway Center South 8.2% 100.0% DBRI, WFBNA GACC, 3650 REIT NAP NAP 501 Gateway Drive Brooklyn Kings NY 11239 Retail Anchored 2002 NAP 355,033 SF 457.70 62,500,000 62,500,000 62,500,000 6.87300% 0.016595% 6.85641% NAP 362,940.54 NAP 4,355,286.48 Interest Only No Actual/360 60 58 60 58 0 0 5/24/2023 2 5 7/5/2023 NAP 6/5/2028 6/5/2028 5 0 L(23),YM1(3),DorYM1(27),O(7) 24,529,721 9,334,536 15,195,185 3/31/2023 T-12 24,342,817 9,173,990 15,168,827 12/31/2022 T-12 24,019,377 8,748,681 15,270,696 12/31/2021 T-12 93.5% 24,271,069 10,532,015 13,739,054 35,503 0 13,703,551 1.21 1.21 8.5% 8.4% 271,100,000 As Is 3/11/2023 59.9% 59.9% 89.4% 5/5/2023 No BJ's Wholesale Club 128,995 36.3% 9/20/2027 Dave & Buster's 37,060 10.4% 1/31/2036 Marshalls 35,021 9.9% 9/30/2027 Best Buy 31,679 8.9% 1/31/2028 Old Navy 26,861 7.6% 1/31/2027 5/19/2023 NAP 4/18/2023 NAP NAP No Fee NAP NAP  NAP  NAP 0 436,789 0 Springing 0 2,959 0 0 29,586 1,000,000 0 0 0 0 0 0   0 NAP NAP Hard Springing Yes No Yes Yes 62,500,000 100,000,000 580,704.86 943,645.40 NAP NAP 162,500,000 943,645.40 59.9% 1.21 8.5% NAP NAP NAP NAP NAP NAP NAP No NAP The Related Companies, L.P. The Related Companies, L.P. No No Refinance No 162,500,000 4,938,409 0 0 167,438,409 157,685,240 0 9,753,170 0 0 0 167,438,409 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   1 11 West 42nd Street 8.2% 100.0% BOA, LMF, UBS LMF, BMO NAP NAP 11 West 42nd Street New York New York NY 10036 Office CBD 1927 2018 960,568 SF 285.25 62,500,000 62,500,000 62,500,000 7.44000% 0.017845% 7.42216% NAP 392,881.94 NAP 4,714,583.28 Interest Only No Actual/360 60 59 60 59 0 0 6/30/2023 1 6 8/6/2023 NAP 7/6/2028 7/6/2028 0 0 L(23),YM1(2),DorYM1(28),O(7) 62,683,274 35,986,252 26,697,022 3/31/2023 T-12 61,168,739 34,495,528 26,673,211 12/31/2022 T-12 60,959,925 34,523,645 26,436,280 12/31/2021 T-12 95.0% 70,904,067 39,203,449 31,700,618 192,114 2,881,704 28,626,800 1.53 1.39 11.6% 10.4% 555,000,000 As Is 4/19/2023 49.4% 49.4% 98.6% 5/1/2023 No Michael Kors (USA), Inc 254,485 26.5% 330 SF in 11/30/2023; 6,436 SF in 3/31/2025; 236,974 SF in 3/31/2026; 10,745 SF in 9/30/2029 First-Citizens Bank & Trust Company 153,680 16.0% 5/31/2034 New York University 117,382 12.2% 6/30/2027 Kohn Pedersen Fox Associates, P.C. 92,788 9.7% 15,400 SF in 4/30/2027; 77,388 SF in 5/31/2038 Burberry (Wholesale) Limited 45,509 4.7% 8/31/2037 4/24/2023 NAP 5/19/2023 NAP NAP No Fee NAP NAP  NAP  NAP 0 Springing 0 Springing 0 Springing 288,170 10,000,000 240,142 0 0 0 0 0 19,165,251 0 Landlord Obligation Reserve ($13,479,707.20), Free Rent Reserve ($5,685,543.94) 0 NAP NAP Hard Springing Yes Yes Yes No 62,500,000 211,500,000 1,329,512.50 1,722,394.44 NAP NAP 274,000,000 1,722,394.44 49.4% 1.39 11.6% 56,000,000 14.00000% 330,000,000 2,384,801.85 59.5% 1 9.6% No NAP Tishman Speyer Properties, L.P. and Silverstein Properties, LLC 11 West 42 Realty Investors, L.L.C. No No Refinance No 274,000,000 13,988,916 56,000,000 0 343,988,916 301,013,950 0 13,809,715 29,165,251 0 0 343,988,916 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 Short Pump Town Center 8.2% 100.0% GSBI, BANA GSMC Group A NAP 11800 West Broad Street Richmond Henrico VA 23233 Retail Open-Air Lifestyle Center 2003 2014 635,494 SF 283.24 62,500,000 62,500,000 62,500,000 8.30300% 0.017845% 8.28516% NAP 438,454.14 NAP 5,261,449.68 Interest Only No Actual/360 60 60 60 60 0 0 7/6/2023 0 1 9/1/2023 NAP 8/1/2028 8/1/2028 0 0 L(24),D(29),O(7) 36,340,397 8,399,562 27,940,835 5/31/2023 T-12 33,508,680 7,507,842 26,000,838 12/31/2022 T-12 29,668,166 7,798,544 21,869,622 12/31/2021 T-12 94.2% 34,231,796 8,446,932 25,784,865 127,099 1,270,988 24,386,778 1.70 1.61 14.3% 13.5% 378,000,000 As Is (Extraordinary Assumptions) 6/7/2023 47.6% 47.6% 94.4% 6/20/2023 No Crate & Barrel 34,597 5.4% 1/31/2024 H&M 21,334 3.4% 4/30/2026 Saxon Shoes & Accessories 21,178 3.3% 3/31/2026 The Container Store 18,942 3.0% 2/29/2032 LL Bean 15,553 2.4% 1/31/2026 5/15/2023 NAP 5/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP 0 Springing 0 Springing 0 Springing 254,198 6,639,981 Springing 2,541,976 0 0 0 0 241,234 0 Gap Rent Reserve 0 NAP NAP Hard Springing Yes Yes Yes No 62,500,000 117,500,000 824,293.78 1,262,747.92 NAP NAP 180,000,000 1,262,747.92 47.6% 1.61 14.3% NAP NAP NAP NAP NAP NAP NAP No NAP Forest City Realty Trust, LLC, MJGT Associates, LLC, and Queensland Investment Corporation Forest City Realty Trust LLC No No Refinance No 180,000,000 320,557 0 0 180,320,557 171,903,023 0 1,536,319 6,881,215 0 0 180,320,557 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Brookview Commons 7.6% 100.0% 3650 REIT 3650 REIT NAP NAP 30-36 Crosby Street and 333 Main Street Danbury Fairfield CT 06810 Multifamily Mid Rise 2007, 2023 NAP 264 Units 219,696.97 58,000,000 58,000,000 58,000,000 6.00000% 0.016595% 5.98341% NAP 294,027.78 NAP 3,528,333.36 Interest Only No Actual/360 60 58 60 58 0 0 5/11/2023 2 5 7/5/2023 NAP 6/5/2028 6/5/2028 0 0 L(26),D(30),O(4) 5,307,157 1,002,106 4,305,051 3/31/2023 T-3 Ann NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 5,995,537 1,535,869 4,459,668 39,600 0 4,420,068 1.47 1.45 8.9% 8.8% 87,700,000 As Is 3/27/2023 57.0% 57.0% 96.2% 4/17/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 6/8/2023 NAP 4/13/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 27,566 29,689 0 12,391 0 3,300 0 0 0 0 0 0 0 0 8,000,000 0 Earn-out Reserve 0 8,000,000 No disbursement of the Earnout Reserve Funds shall be requested by Borrower or disbursed by Lender prior to the earlier to occur of (i) September 5, 2023 and (ii) the final Securitization involving the Loan, and (y) no Earnout Reserve Funds may be requested by Borrower or will be disbursed by Lender after the Earnout Reserve Expiration Date and any Earnout Reserve Funds on deposit in the Earnout Reserve Subaccount as of the Earnout Reserve Expiration Date will be held as additional collateral for the Loan. NAP NAP NAP NAP No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Barry J. Bertram and John L. DiMarco, Sr. Barry J. Bertram and John L. DiMarco, Sr. No No Refinance Yes 58,000,000 0 0 0 58,000,000 40,402,225 0 1,904,803 27,566 7,665,407 8,000,000 58,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   7 ICP/IRG Holdings Portfolio 6.9%   JPMCB, 3650 REIT 3650 REIT NAP NAP Various Various Various Various Various Various Various Various Various 4,662,982 SF 38.60 52,800,000 52,800,000 52,800,000 7.35000% 0.016595% 7.33341% NAP 327,891.67 NAP 3,934,700.04 Interest Only No Actual/360 60 57 60 57 0 0 4/20/2023 3 1 6/1/2023 NAP 5/1/2028 5/1/2028 0 0 L(24),YM1(3),DorYM1(27),O(6) 25,667,400 9,768,107 15,899,293 1/31/2023 T-12 25,431,479 9,747,541 15,683,939 12/31/2022 T-12 NAV NAV NAV NAV NAV 92.9% 28,073,041 8,814,659 19,258,383 509,872 107,889 18,640,621 1.44 1.39 10.7% 10.4% 307,750,000 As Is Various 58.5% 58.5% 94.2% 3/31/2023                                                                  907,455 247,190 0 Springing 0 58,287 0 3,000,000 Springing 1,830,000 0 0 0 851,224 0 0   0 NAP NAP Hard Springing Yes Yes Yes No 52,800,000 127,200,000 789,920.84 1,117,812.51 NAP NAP 180,000,000 1,117,812.51 58.5% 1.39 10.7% NAP NAP NAP NAP NAP NAP NAP No NAP Industrial Commercial Properties and Industrial Realty Group Holdings Ohio, LLC and Christopher Semarjian No Yes Refinance   180,000,000 0 0 0 180,000,000 132,024,335 0 9,870,791 4,758,679 33,346,195 0 180,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Romulus - Huron 1.8% 25.5%         38481 Huron River Drive Romulus Wayne MI 48174 Industrial Manufacturing/Warehouse 1956 NAP 1,112,004 SF   13,464,000 13,464,000 13,464,000                                                     6,044,161 1,910,668 4,133,493 1/31/2023 T-12 5,982,826 1,888,220 4,094,606 12/31/2022 T-12 NAV NAV NAV NAV NAV 100.0% 5,669,097 1,288,804 4,380,293 111,200 7,542 4,261,550         70,700,000 As Is 9/6/2022     100.0% 3/31/2023 No Renaissance Global Logistics, LLC 826,604 74.3% 370,514 SF expiring 8/31/2025; 185,870 SF expiring 10/31/2026; 270,220 SF expiring 1/31/2027 Home Depot U.S.A., Inc. 285,400 25.7% 1/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/10/2023 NAP 3/29/2023 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 Warren Perkins Jones 1.6% 22.5%         541 Perkins Jones Road Northeast Warren Trumbull OH 44483 Industrial Warehouse/Distribution 1982 2022 1,365,535 SF   11,880,000 11,880,000 11,880,000                                                     5,542,599 1,663,702 3,878,897 1/31/2023 T-12 5,423,911 1,658,112 3,765,799 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.2% 5,932,793 1,612,491 4,320,302 136,554 -26,713 4,210,462         60,900,000 As Is 9/6/2022     99.3% 3/31/2023 No The Step2 Company, LLC 586,000 42.9% 11/3/2030 The HC Companies, Inc. 413,395 30.3% 5/31/2030 Hemasource, Inc. 187,267 13.7% 12/31/2033 Berk Enterprises 169,139 12.4% 10/31/2025 NAP NAP NAP NAP 4/7/2023 NAP 8/26/2022 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 Cleveland American Industrial 1.2% 17.0%         1 American Road Cleveland Cuyahoga OH 44144 Industrial Warehouse/Distribution 1978 2022 1,142,265 SF   8,976,000 8,976,000 8,976,000                                                     6,005,883 3,007,758 2,998,125 1/31/2023 T-12 5,889,950 2,982,766 2,907,184 12/31/2022 T-12 NAV NAV NAV NAV NAV 85.3% 6,633,718 2,048,816 4,584,903 123,365 30,380 4,431,158         65,800,000 As Is 9/23/2022     85.6% 3/31/2023 No Graphic Packaging International, LLC 173,759 15.2% 23,016 SF expiring MTM; 150,743 SF expiring 11/30/2025 TRG Studios, Inc. 156,523 13.7% 37,619 SF expiring 9/30/2025; 118,904 SF expiring 7/31/2031 Taylor Exhibition Services, Inc. 100,773 8.8% 10/31/2027 Inogen, Inc 93,634 8.2% 9/30/2024 American Greetings 90,446 7.9% 6/29/2024 4/7/2023 NAP 3/29/2023 NAP 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 Cleveland American Office 1.0% 14.5%         100 American Road Cleveland Cuyahoga OH 44144 Office Suburban 1978 2020 344,355 SF   7,656,000 7,656,000 7,656,000                                                     4,736,522 1,681,765 3,054,757 1/31/2023 T-12 4,731,453 1,655,425 3,076,028 12/31/2022 T-12 NAV NAV NAV NAV NAV 100.0% 5,124,002 2,042,870 3,081,132 68,871 56,484 2,955,777         46,600,000 As Is 9/23/2022     100.0% 3/31/2023 Yes Medical Mutual of Ohio 344,355 100.0% 12/31/2035 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/7/2023 NAP 8/29/2022 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 Miles North Randall 0.9% 13.0%         21201 Miles Road North Randall Cuyahoga OH 44128 Industrial Warehouse/Distribution 2021 NAP 302,400 SF   6,864,000 6,864,000 6,864,000                                                     1,449,373 1,074,383 374,990 1/31/2023 T-12 1,509,218 1,137,995 371,224 12/31/2022 T-12 NAV NAV NAV NAV NAV 68.3% 2,056,816 1,067,776 989,040 30,240 21,783 937,017         39,000,000 As Is 9/2/2022     68.5% 3/31/2023 Yes Pipeline Packaging Co. 207,132 68.5% 4/30/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/7/2023 NAP 8/29/2022 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 Invacare 0.4% 6.0%         1200 Taylor Street Elyria Lorain OH 44035 Industrial Flex 1972 2013 301,000 SF   3,168,000 3,168,000 3,168,000                                                     1,470,641 12,136 1,458,505 1/31/2023 T-12 1,460,849 18,048 1,442,801 12/31/2022 T-12 NAV NAV NAV NAV NAV 100.0% 2,043,114 474,043 1,569,071 30,100 4,605 1,534,365         20,600,000 As Is 9/2/2022     100.0% 3/31/2023 Yes Invacare Corporation 301,000 100.0% 4/30/2035 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/10/2023 NAP 4/4/2023 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 Stop Eight Vandalia 0.1% 1.5%         3345 Stop Eight Road Vandalia Montgomery OH 45414 Industrial Warehouse/Distribution 1970 2020 95,423 SF   792,000 792,000 792,000                                                     418,221 417,695 526 1/31/2023 T-12 433,272 406,975 26,297 12/31/2022 T-12 NAV NAV NAV NAV NAV 100.0% 613,502 279,859 333,643 9,542 13,808 310,292         4,150,000 As Is 9/1/2022     100.0% 3/31/2023 No AMERI AmeriWater, LLC 65,057 68.2% 9/24/2025 L&W Supply 30,366 31.8% 5/31/2035 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/10/2023 NAP 8/26/2022 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 California High Tech Logistics 6.8% 100.0% SGFC SGFC NAP NAP 14063 East Brown Street Riverside Riverside CA 92508 Industrial Warehouse/Distribution 2019 NAP 596,090 SF 117.43 52,000,000 52,000,000 52,000,000 8.12200% 0.016595% 8.10541% NAP 356,841.57 NAP 4,282,098.84 Interest Only No Actual/360 60 56 60 56 0 0 3/31/2023 4 1 5/1/2023 NAP 4/1/2028 4/1/2028 0 0 L(12),YM1(41),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 9,291,231 1,434,983 7,856,248 59,609 119,218 7,677,421 1.36 1.33 11.2% 11.0% 161,200,000 As Is 1/4/2023 43.4% 43.4% 100.0% 8/1/2023 Yes High Tech Logistics 596,090 100.0% 3/31/2043 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/4/2023 NAP 1/4/2023 1/4/2023 8% No Fee NAP NAP  NAP  NAP 88,186 88,186 22,717 11,359 0 4,967 0 0 Springing 0 0 0 0 0 800,000 0 Lease Security Deposit Reserve 0 NAP NAP Springing Springing Yes Yes Yes Yes 52,000,000 18,000,000 123,522.08 480,363.66 NAP NAP 70,000,000 480,363.66 43.4% 1.33 11.2% 10,000,000 10.25000% 80,000,000 566,966.67 49.6% 1.13 9.8% No NAP Moshe Kupferstein, Devi Alfaks, Edward Alfaks, Morris Alfaks, Dib Chaaya and Salim Mann Moshe Kupferstein, Devi Alfaks, Edward Alfaks, Morris Alfaks, Dib Chaaya and Salim Mann No No Acquisition No 70,000,000 926,795 10,000,000 0 80,926,795 0 78,028,181 1,987,711 910,903 0 0 80,926,795 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Cumberland Mall 6.8% 100.0% DBNY, BMO, MSNBA GACC, BMO Group A NAP 2860 Cumberland Mall Southeast Atlanta Cobb GA 30339 Retail Super Regional Mall 1973 2006-2016 709,318 SF 253.76 52,000,000 52,000,000 52,000,000 7.87000% 0.016595% 7.85341% NAP 345,769.91 NAP 4,149,238.92 Interest Only No Actual/360 60 57 60 57 0 0 4/14/2023 3 1 6/1/2023 NAP 5/1/2028 5/1/2028 0 0 L(27),D(29),O(4) 32,341,156 8,275,516 24,065,640 1/31/2023 T-12 32,192,386 7,869,157 24,323,229 12/31/2022 T-12 30,319,446 7,094,622 23,224,824 12/31/2021 T-12 96.5% 32,871,677 8,090,891 24,780,787 177,330 739,588 23,863,869 1.73 1.66 13.8% 13.3% 368,000,000 As Is 2/28/2023 48.9% 48.9% 98.7% 3/31/2023 No Costco 147,409 20.8% 11/30/2026 Round 1 Bowling & Amusement 83,600 11.8% 2/28/2031 Dick's Sporting Goods 70,984 10.0% 1/31/2031 Forever 21 25,748 3.6% 1/31/2027 H&M 24,655 3.5% 1/31/2032 3/1/2023 NAP 3/1/2023 NAP NAP No Fee NAP NAP  NAP  NAP 0 Springing 0 Springing 0 Springing 353,853 1,987,019 Springing 1,415,412 0 0 0 0 267,919 Springing Gap Rent Reserve (Upfront: $267,919), Anchor Tenant Reserve (Monthly: Springing) 0 NAP NAP Hard Springing Yes No Yes No 52,000,000 128,000,000 851,125.92 1,196,895.83 NAP NAP 180,000,000 1,196,895.83 48.9% 1.66 13.8% NAP NAP NAP NAP NAP NAP NAP No NAP BPR Nimbus LLC BPR Nimbus LLC No No Refinance No 180,000,000 0 0 0 180,000,000 160,491,051 0 1,638,600 2,254,938 15,615,412 0 180,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   5 Gilardian NYC Portfolio II 5.4%   BMO BMO NAP NAP Various New York New York NY Various Multifamily Various Various Various 201 Units 268,656.72 41,000,000 41,000,000 41,000,000 4.18763% 0.016595% 4.17103% NAP 145,064.53 NAP 1,740,774.36 Interest Only No Actual/360 60 58 60 58 0 0 6/1/2023 2 6 7/6/2023 NAP 6/6/2028 6/6/2028 0 0 L(26),D(28),O(6) 9,136,948 3,632,923 5,504,026 Various T-12 8,765,177 3,653,111 5,112,066 12/31/2022 T-12 7,026,801 3,434,840 3,591,961 12/31/2021 T-12 97.0% 10,258,769 3,597,703 6,661,066 42,061 12,405 6,606,600 2.91 2.88 12.3% 12.2% 137,700,000 As Is Various 39.2% 39.2% 96.5% 3/31/2023                                                                  0 216,566 126,563 Springing 0 $3,350 (Residential); $155 (Commercial) 0 0 1,034 0 500,000 0 0 112,649 0 0   0 NAP NAP Soft (Residential); Hard (Commercial) Springing Yes Yes Yes Yes 41,000,000 13,000,000 45,996.07 191,060.60 NAP NAP 54,000,000 191,060.60 39.2% 2.88 12.3% 41,000,000 9.19800% 95,000,000 509,690.39 69.0% 1.08 7.0% No NAP Robert Gilardian and Albert Gilardian Robert Gilardian and Albert Gilardian No No Refinance   54,000,000 0 41,000,000 0 95,000,000 87,557,263 0 6,655,112 739,212 48,413 0 95,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 2410-2418 Broadway 1.8% 34.1%         2410-2418 Broadway New York New York NY 10024 Multifamily High Rise 1915 1989 46 Units   14,000,741 14,000,741 14,000,741                                                     3,098,256 1,033,001 2,065,255 3/31/2023 T-12 3,065,169 1,036,944 2,028,224 12/31/2022 T-12 2,607,604 956,923 1,650,681 12/31/2021 T-12 96.3% 3,318,231 992,932 2,325,298 9,981 5,205 2,310,113         42,600,000 As Is 3/23/2023     93.5% 3/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 245 West 51st Street 1.7% 31.9%         245 West 51st Street New York New York NY 10019 Multifamily High Rise 1912 1998 65 Units   13,082,037 13,082,037 13,082,037                                                     2,818,647 1,277,524 1,541,123 4/30/2023 T-12 2,657,546 1,285,629 1,371,917 12/31/2022 T-12 1,852,380 1,203,100 649,280 12/31/2021 T-12 97.0% 3,262,292 1,279,770 1,982,521 13,000 5,750 1,963,771         41,600,000 As Is 3/22/2023     96.9% 3/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 324-326 West 84th Street 1.0% 19.3%         324-326 West 84th Street New York New York NY 10024 Multifamily High Rise 1914 NAP 48 Units   7,896,296 7,896,296 7,896,296                                                     1,585,358 590,554 994,803 4/30/2023 T-12 1,507,631 594,408 913,223 12/31/2022 T-12 1,249,562 560,294 689,268 12/31/2021 T-12 97.0% 1,744,803 589,291 1,155,512 9,600 0 1,145,912         28,400,000 As Is 3/23/2023     97.9% 3/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.04 Property   1 107 West 68th Street 0.6% 11.0%         107 West 68th Street New York New York NY 10023 Multifamily Mid Rise 1930 NAP 30 Units   4,494,815 4,494,815 4,494,815                                                     992,913 418,655 574,257 4/30/2023 T-12 939,950 427,240 512,709 12/31/2022 T-12 815,479 401,133 414,345 12/31/2021 T-12 100.0% 1,137,476 426,486 710,989 6,000 0 704,989         14,300,000 As Is 3/23/2023     100.0% 3/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.05 Property   1 1443-1447 York Avenue 0.2% 3.7%         1443-1447 York Avenue New York New York NY 10075 Multifamily Mid Rise 1920 NAP 12 Units   1,526,111 1,526,111 1,526,111                                                     641,776 313,188 328,587 4/30/2023 T-12 594,882 308,890 285,992 12/31/2022 T-12 501,777 313,389 188,387 12/31/2021 T-12 96.0% 795,968 309,224 486,745 2,730 2,200 481,815         10,800,000 As Is 3/22/2023     91.7% 3/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 Four Points Flushing 5.2% 100.0% CREFI CREFI NAP NAP 33-68 Farrington Street Queens Queens NY 11354 Mixed Use Hospitality/Retail 2021 NAP 210 Rooms 190,952.38 40,100,000 40,100,000 40,100,000 7.67000% 0.016595% 7.65341% NAP 259,865.64 NAP 3,118,387.68 Interest Only No Actual/360 60 60 60 60 0 0 7/12/2023 0 6 9/6/2023 NAP 8/6/2028 8/6/2028 0 0 L(24),YM1(29),O(7) 14,654,097 7,838,225 6,815,871 6/30/2023 T-12 12,818,111 7,955,651 4,862,461 12/31/2022 T-12 NAV NAV NAV NAV NAV 80.5% 14,283,269 7,613,714 6,669,555 492,150 71,561 6,105,844 2.14 1.96 16.6% 15.2% 80,000,000 As Is 5/17/2023 50.1% 50.1% 80.5% 6/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/30/2023 NAP 5/30/2023 NAP NAP No Fee NAP NAP  NAP  NAP 215,674 107,837 80,564 16,113 0 Replacement Reserve ($3,567), FF&E Reserve ($19,829.83) 0 0 0 0 0 0 0 0 69,181 Springing Condominium Common Charge (Upfront: $69,181.48; Monthly Springing), PIP Reserve (Monthly: Springing) 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 George Xu George Xu No No Refinance Yes 40,100,000 0 0 0 40,100,000 34,167,935 0 1,184,467 365,420 4,382,178 0 40,100,000 8/16/2041 185.01 148.91 80.5% 185.01 148.91 80.5% 176.30 132.40 75.1% NAP NAP NAP
10 Loan   1 Back Bay Office 3.9% 100.0% DBNY, GS Bank, WFBNA, New York Life Insurance Company, TIAA GACC, GSMC NAP NAP 222 Berkeley Street and 500 Boylston Street Boston Suffolk MA 02116 Office CBD 1987, 1991 2016-2022 1,283,670 SF 370.03 30,000,000 30,000,000 30,000,000 6.29800% 0.016595% 6.28141% NAP 159,636.81 NAP 1,915,641.72 Interest Only No Actual/360 60 59 60 59 0 0 6/7/2023 1 6 8/6/2023 NAP 7/6/2028 7/6/2028 10 0 L(25),DorYM1(28),O(7) 99,991,917 36,977,577 63,014,340 3/31/2023 T-12 98,973,331 36,251,075 62,722,256 12/31/2022 T-12 94,773,768 33,234,468 61,539,300 12/31/2021 T-12 93.6% 115,015,445 37,554,805 77,460,640 256,734 0 77,203,906 2.55 2.55 16.3% 16.3% ########## As Is (Extraordinary Assumption) 10/19/2022 33.7% 33.7% 95.8% 4/30/2023 No Wayfair 356,312 27.8% 12/31/2031 DraftKings Inc. 125,104 9.7% 3/31/2029 Summit Partners 78,587 6.1% 11/30/2033 Cooley 72,165 5.6% 5/31/2032 Skadden Arps Slate Meagher 47,722 3.7% 2/28/2029 11/15/2022 NAP 10/31/2022 NAP NAP No Fee NAP NAP  NAP  NAP 0 Springing 0 Springing 0 Springing 0 26,723,400 Springing 0 0 0 0 0 31,137,229 0 Outstanding TI/LC Reserve ($21,283,070), Free Rent Reserve ($9,854,159) 0 NAP NAP Hard Springing Yes Yes Yes No 30,000,000 445,000,000 2,367,945.94 2,527,582.75 65,000,000 8.20000% 540,000,000 2,977,918.80 38.3% 2.16 14.3% 40,000,000 10.12500% 580,000,000 3,320,105.90 41.1% 1.94 13.4% No NAP JPMorgan Chase Bank, N.A., J.P. Morgan Investment Management Inc., OMERS Administration Corporation, and OPG Investment Holdings (US), LLC OPG Investment Holdings (US), LLC No No Refinance No 475,000,000 41,583,604 105,000,000 0 621,583,604 546,966,371 0 16,756,604 57,860,629 0 0 621,583,604 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Harborside 2-3 3.9% 100.0% BMO, CREFI CREFI, BMO NAP NAP 200-210 Hudson Street Jersey City Hudson NJ 07311 Office CBD 1930 2021 1,599,029 SF 140.71 30,000,000 30,000,000 30,000,000 5.84000% 0.016595% 5.82341% NAP 148,027.78 NAP 1,776,333.36 Interest Only No Actual/360 60 56 60 56 0 0 4/4/2023 4 6 5/6/2023 NAP 4/6/2028 4/6/2028 0 0 L(28),D(25),O(7) 49,314,096 17,827,217 31,486,880 12/31/2022 T-12 47,450,874 18,047,218 29,403,655 12/31/2021 T-12 44,617,062 18,489,525 26,127,537 12/31/2020 T-12 74.5% 51,753,039 18,582,167 33,170,872 319,806 1,387,420 31,463,647 2.49 2.36 14.7% 14.0% 396,000,000 As Is 2/7/2023 56.8% 56.8% 75.1% 3/22/2023 No MUFG Bank Ltd. 137,076 8.6% 8/31/2029 E-Trade Financial Corporation 132,265 8.3% 1/31/2031 Collectors Universe 130,419 8.2% 11/30/2038 Sumitomo Mitsui Banking 111,605 7.0% 12/31/2036 Arch Insurance Company 106,815 6.7% 5/31/2024 3/24/2023 NAP 3/3/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 696,822 696,822 272,774 136,387 8,000,000 26,650 0 15,000,000 Springing ######## 0 0 0 0 40,614,319 0 Sea Wall Repair Reserve ($25,000,000), Unfunded Obligations Reserve ($14,195,734), Elevator Modernization Reserve ($1,418,585.35) 0 NAP NAP Hard Springing Yes No Yes No 30,000,000 195,000,000 962,180.55 1,110,208.33 NAP NAP 225,000,000 1,110,208.33 56.8% 2.36 14.7% 55,000,000 10.50000% 280,000,000 1,598,142.36 70.7% 1.64 11.8% Yes Future Mezzanine Loan Mark Karasick and Michael Silberberg Mark Karasick and Michael Silberberg No Yes Acquisition No 225,000,000 119,820,041 74,000,000 49,633,468 468,453,509 0 377,000,000 26,869,593 64,583,916 0 0 468,453,509 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 The Widener Building 3.5% 100.0% BMO, SMC BMO, SMC NAP NAP 1337 Chestnut Street Philadelphia Philadelphia PA 19107 Mixed Use Office/Retail/Court 1916 2007 441,696 SF 113.20 27,000,000 27,000,000 27,000,000 7.68500% 0.016595% 7.66841% NAP 175,314.06 NAP 2,103,768.72 Interest Only No Actual/360 60 59 60 59 0 0 6/9/2023 1 6 8/6/2023 NAP 7/6/2028 7/6/2028 0 0 L(25),D(30),O(5) 12,113,734 4,892,916 7,220,818 2/28/2023 T-12 11,229,984 4,793,343 6,436,640 12/31/2022 T-12 11,160,618 4,901,040 6,259,578 12/31/2021 T-12 90.0% 11,709,220 4,962,168 6,747,051 88,339 220,848 6,437,864 1.73 1.65 13.5% 12.9% 92,700,000 As Is 3/30/2023 53.9% 53.9% 93.2% 6/7/2023 No Philadelphia Municipal Court - Criminal Division 200,114 45.3% 12/31/2032 Chestnut Master LLC 69,420 15.7% 5/31/2033 First Judicial District of PA 48,600 11.0% 8/31/2032 Weir & Partners 22,482 5.1% 9/30/2027 Quality Progressions 20,708 4.7% 6/30/2024 3/28/2023 NAP 3/28/2023 NAP NAP No Fee NAP NAP  NAP  NAP 589,478 117,896 50,057 12,514 0 7,362 0 2,300,000 18,404 0 0 0 0 0 1,166,939 32,768 Outstanding TI/LC Reserve (Upfront: $1,053,949.92), Municipal Authority TI/LC Reserve (Monthly: $32,768.23), Free Rent Holdback Reserve (Upfront: $112,988.83) 0 NAP NAP Hard In Place Yes Yes Yes Yes 27,000,000 23,000,000 149,341.61 324,655.67 NAP NAP 50,000,000 324,655.67 53.9% 1.65 13.5% NAP NAP NAP NAP NAP NAP NAP No NAP Abraham Leser, Robert Schachter and Harry Gold Abraham Leser, Robert Schachter and Harry Gold No Yes Refinance No 50,000,000 1,654,120 0 0 51,654,120 46,244,132 0 1,303,514 4,106,474 0 0 51,654,120 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 107 Tom Starling Road 3.4% 100.0% CREFI CREFI NAP NAP 107 Tom Starling Road Fayetteville Cumberland NC 28306 Industrial Warehouse/Distribution 1974 1999 918,724 SF 28.30 26,000,000 26,000,000 26,000,000 7.75000% 0.016595% 7.73341% NAP 170,248.84 NAP 2,042,986.08 Interest Only No Actual/360 60 59 60 59 0 0 6/29/2023 1 6 8/6/2023 NAP 7/6/2028 7/6/2028 0 0 L(25),D(28),O(7) 3,648,943 1,023,363 2,625,580 4/30/2023 T-12 3,583,150 954,546 2,628,605 12/31/2022 T-12 3,508,598 801,658 2,706,939 12/31/2021 T-12 95.0% 3,574,515 942,195 2,632,321 101,060 100,008 2,431,253 1.29 1.19 10.1% 9.4% 49,250,000 As Is 5/30/2023 52.8% 52.8% 100.0% 12/31/2022 No Keeco, LLC  610,724 66.5% 12/31/2031 We Pack Logistics, LLC 208,000 22.6% 7/31/2026 Landair Logistics, Inc. 100,000 10.9% 9/30/2024 NAP NAP NAP NAP NAP NAP NAP NAP 6/14/2023 NAP 6/14/2023 NAP NAP No Fee NAP NAP  NAP  NAP 174,308 15,846 0 Springing 0 8,422 0 0 19,140 500,000 0 0 0 0 49,790 0 Unfunded LL Work 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 Alexander Dembitzer Alexander Dembitzer No No Refinance No 26,000,000 0 0 0 26,000,000 18,585,188 0 404,505 224,098 6,786,209 0 26,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Oxmoor Center 2.9% 100.0% Barclays, SGFC SGFC Group A NAP 7900 Shelbyville Road Louisville Jefferson KY 40222 Retail Super Regional Mall 1971 1984, 2013, 2022 904,078 SF 99.55 22,500,000 22,500,000 22,500,000 8.12000% 0.016595% 8.10341% NAP 154,364.58 NAP 1,852,374.96 Interest Only No Actual/360 60 58 60 58 0 0 5/25/2023 2 1 7/1/2023 NAP 6/1/2028 6/1/2028 0 0 L(26),D(30),O(4) 13,764,780 5,399,993 8,364,787 3/31/2023 T-12 13,543,639 5,170,292 8,373,346 12/31/2022 T-12 12,335,513 5,120,779 7,214,734 12/31/2021 T-12 91.5% 17,679,768 5,692,700 11,987,068 99,696 747,722 11,139,650 1.62 1.50 13.3% 12.4% 153,000,000 As Is 4/4/2023 58.8% 58.8% 94.1% 3/31/2023 No Macy's 278,341 30.8% 7/31/2025 Von Maur 156,000 17.3% 8/31/2028 Topgolf 100,000 11.1% 11/30/2042 Dick's Sporting Goods 80,000 8.8% 1/31/2027 H&M 26,894 3.0% 1/31/2024 4/3/2023 NAP 4/3/2023 NAP NAP Yes - AE Leasehold 9/30/2057 Two, 20-year options              1,209,920 Yes 0 Springing 0 Springing 0 Springing 183,389 11,882,926 Springing 1,100,331 0 0 0 0 1,506,022 Springing Gap Rent Reserve (Upfront: $1,506,022), Ground Rent Reserve (Monthly: Springing) 0 NAP NAP Hard Springing Yes Yes Yes No 22,500,000 67,500,000 463,093.75 617,458.33 NAP NAP 90,000,000 617,458.33 58.8% 1.50 13.3% NAP NAP NAP NAP NAP NAP NAP No NAP BPR Nimbus LLC BPR Nimbus LLC No No Refinance No 90,000,000 0 0 0 90,000,000 70,733,847 0 2,361,300 13,388,948 3,515,904 0 90,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Heritage Plaza 2.6% 100.0% GSBI, MSBNA BMO Group A NAP 1111 & 1200 Bagby Street Houston Harris TX 77002 Office CBD 1986 2021 1,158,165 SF 148.51 20,000,000 20,000,000 20,000,000 7.63000% 0.016595% 7.61341% NAP 128,932.87 NAP 1,547,194.44 Interest Only No Actual/360 60 57 60 57 0 0 4/13/2023 3 6 6/6/2023 NAP 5/6/2028 5/6/2028 5 0 YM1(27),DorYM1(26),O(7) 47,511,670 19,723,321 27,788,349 12/31/2022 T-12 41,405,549 22,550,623 18,854,926 12/31/2021 T-12 46,993,596 19,123,848 27,869,748 12/31/2020 T-12 69.1% 43,938,879 22,147,467 21,791,413 364,421 871,468 20,555,523 1.64 1.54 12.7% 12.0% 521,800,000 As Is 2/1/2023 33.0% 33.0% 70.1% 2/23/2023 No EOG Resources Inc. 376,333 32.5% 3/31/2035 Deloitte & Touche USA LLP 205,125 17.7% 2/28/2031 Perella Weinberg Partners Group LP 63,446 5.5% 8/31/2027 Lime Rock Management LP 56,984 4.9% 3/31/2024 S&P Global Inc. 28,560 2.5% 2/28/2029 2/9/2023 NAP 2/8/2023 NAP NAP No Fee NAP NAP  NAP  NAP 0 Springing 0 Springing 0 19,303 231,636 5,000,000 144,771 ######## 0 0 0 0 10,489,446 0 Outstanding TI/LC Reserve ($10,303,667), Free Rent Reserve ($185,778.77) 0 NAP NAP Hard Springing Yes Yes Yes No 20,000,000 152,000,000 979,889.82 1,108,822.69 NAP NAP 172,000,000 1,108,822.69 33.0% 1.54 12.7% NAP NAP NAP NAP NAP NAP NAP Yes Future Mezzanine Loan AEW CPT REIT, LLC, AEW Core Property (U.S.), L.P., Brookfield Office Properties Inc. and Brookfield Property Partners, L.P. Brookfield Properties Investor LLC No No Refinance No 172,000,000 5,793,688 0 0 177,793,688 156,217,116 0 6,087,126 15,489,446 0 0 177,793,688 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   2 Cosmos Portfolio 2.4%   SGFC SGFC NAP NAP Various Various Various GA Various Industrial Warehouse/Distribution Various Various 256,132 SF 70.86 18,150,000 18,150,000 18,150,000 8.01200% 0.016595% 7.99541% NAP 122,864.58 NAP 1,474,374.96 Interest Only No Actual/360 60 57 60 57 0 0 5/1/2023 3 1 6/1/2023 NAP 5/1/2028 5/1/2028 0 5 L(27),D(26),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 2,059,143 41,183 2,017,960 23,670 0 1,994,290 1.37 1.35 11.1% 11.0% 34,500,000 As Is Various 52.6% 52.6% 100.0% 8/1/2023                                                                  114,738 16,391 113,212 9,434 0 1,972 0 0 Springing 0 0 0 0 38,250 0 0   0 NAP NAP Springing Springing Yes Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Jaisree Nallapaty Jaisree Nallapaty No No Acquisition/Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 121 Morgan Lakes Industrial Blvd 1.4% 60.9%         121 Morgan Lakes Industrial Boulevard Pooler Chatham GA 31322 Industrial Warehouse/Distribution 2018 NAP 153,092 SF   11,050,000 11,050,000 11,050,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,186,034 23,721 1,162,313 3,062 0 1,159,251         21,000,000 As Is 3/21/2023     100.0% 8/1/2023 Yes Cosmos Surfaces 153,092 100.0% 4/30/2038 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2023 NAP 3/22/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 6582 Peachtree Industrial Blvd 0.9% 39.1%         6582 Peachtree Industrial Boulevard Peachtree Corners Gwinnett GA 30071 Industrial Warehouse/Distribution 1974 1993 103,040 SF   7,100,000 7,100,000 7,100,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 873,109 17,462 855,647 20,608 0 835,039         13,500,000 As Is 3/20/2023     100.0% 8/1/2023 Yes Cosmos Surfaces 103,040 100.0% 4/30/2038 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2023 NAP 3/22/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       Yes                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Riverview Tower 2.3% 100.0% BMO BMO NAP NAP 900 South Gay Street Knoxville Knox TN 37902 Office CBD 1981-1984 2013 334,198 SF 82.55 17,600,000 17,592,102 16,860,727 7.99990% 0.016595% 7.98331% 129,141.34 NAP 1,549,696.08 NAP Amortizing Balloon No Actual/360 0 0 60 59 360 359 6/28/2023 1 6 8/6/2023 8/6/2023 7/6/2028 7/6/2028 0 0 L(25),D(32),O(3) 5,353,686 2,739,939 2,613,747 4/30/2023 T-12 5,122,981 2,689,879 2,433,102 12/31/2022 T-12 4,742,263 2,474,785 2,267,479 12/31/2021 T-12 94.0% 6,292,560 2,825,578 3,466,981 56,814 0 3,410,168 1.43 1.40 12.6% 12.4% 40,200,000 As Complete 8/1/2023 68.6% 65.8% 94.3% 4/30/2023 No CGI Federal Inc. 39,447 11.8% 12/31/2032 Lewis Thomason PC 32,567 9.7% 6/30/2036 Truist Bank 28,235 8.4% 12/31/2028 Woolf, McClane, Bright, Allen 23,649 7.1% 6/30/2028 Egerton McAfee Armistead 19,411 5.8% 4/30/2025 5/10/2023 NAP 5/10/2023 NAP NAP No Fee NAP NAP  NAP  NAP 287,922 47,987 0 Springing 0 5,570 0 1,500,000 Springing 0 0 0 0 11,935 5,399,238 0 Outstanding TI/LC Reserve ($4,317,292), Rent Concessions Reserve ($1,081,946) 0 NAP NAP Hard Springing Yes Yes Yes Yes 17,592,102 9,995,512 73,375.76 202,517.10 NAP NAP 27,587,614 202,517.10 68.6% 1.40 12.6% NAP NAP NAP NAP NAP NAP NAP No NAP Hertz Realty Operating Partnership, LP Hertz Realty Operating Partnership, LP No No Refinance No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 Museum Tower 2.2% 100.0% SMC SMC NAP NAP 150 West Flagler Street Miami Miami-Dade FL 33130 Office CBD 1983 NAP 243,825 SF 192.76 17,000,000 17,000,000 17,000,000 6.54600% 0.017845% 6.52816% NAP 94,022.99 NAP 1,128,275.83 Interest Only No Actual/360 60 57 60 57 0 0 4/17/2023 3 6 6/6/2023 NAP 5/6/2028 5/6/2028 0 0 L(27),D(27),O(6) 7,418,134 3,972,846 3,445,288 1/31/2023 T-12 7,301,048 3,975,548 3,325,500 12/31/2022 T-12 6,863,161 3,647,228 3,215,933 12/31/2021 T-12 92.1% 10,154,929 4,566,846 5,588,082 36,723 243,825 5,307,534 1.79 1.70 11.9% 11.3% 76,000,000 As Is 2/3/2023 61.8% 61.8% 92.1% 3/30/2023 No Stearns Weaver Miller 98,695 40.5% 9/30/2027 Mana Miami Management, LLC 39,378 16.2% 4/30/2038 GSA-Federal Public Defenders 28,765 11.8% 3/7/2037 Luks Santaniello 13,637 5.6% 5/31/2024 Miami Dade TPO 13,536 5.6% 6/30/2030 2/10/2023 NAP 2/10/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 559,746 93,291 183 183 0 3,060 0 350,000 20,319 1,000,000 0 0 0 285,064 1,000,000 Springing Mana TI Reserve (Upfront: $1,000,000), SWM Reserve (Monthly: Springing) 0 NAP NAP Hard Springing Yes Yes Yes No 17,000,000 30,000,000 165,922.92 259,945.90 NAP NAP 47,000,000 259,945.90 61.8% 1.70 11.9% NAP NAP NAP NAP NAP NAP NAP No NAP Moishe Mana Moishe Mana No No Acquisition No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   3 Grogan Portfolio 2.2%   KeyBank KeyBank  NAP NAP Various Various Various NY Various Various Various Various Various Various Various 182.96 16,500,000 16,500,000 16,500,000 7.30000% 0.025345% 7.27466% NAP 101,769.10 NAP 1,221,229.20 Interest Only No Actual/360 60 60 60 60 0 0 7/10/2023 0 1 9/1/2023 NAP 8/1/2028 8/1/2028 0 0 L(24),D(30),O(6) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 91.1% 3,374,228 966,083 2,408,145 23,689 82,254 2,302,202 1.97 1.89 14.6% 14.0% 51,600,000 As Is Various 32.0% 32.0% Various Various                                                                  47,988 23,994 16,944 8,472 0 0 0 0 0 0 0 0 0 0 300,000 0 Amended CO Reserve 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 David Grogan David Grogan No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Sweet Sam's Factory 1.4% 64.0%         1261 Seabury Avenue Bronx Bronx NY 10462 Industrial Warehouse 1963 2007 72,882 SF   10,568,000 10,568,000 10,568,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.5% 2,125,046 548,450 1,576,596 18,221 82,254 1,476,121         35,500,000 As Is 5/17/2023     100.0% 8/1/2023 Yes Sweet Sam's Baking Company, LLC 72,882 100.0% 6/30/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/25/2023 NAP 5/25/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 15 East 76th Street 0.5% 24.3%         15 East 76th Street New York New York NY 10021 Multifamily Mid Rise 1896 1980, 2010 6 Units   4,006,000 4,006,000 4,006,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 827,355 265,557 561,798 2,388 0 559,410         10,100,000 As Is 5/18/2023     100.0% 5/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/25/2023 NAP 5/25/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.03 Property   1 523B East 85th Street  0.3% 11.7%         523B East 85th Street New York New York NY 10028 Multifamily Mid Rise 1910 2014 7 Units   1,926,000 1,926,000 1,926,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 85.8% 421,827 152,076 269,751 3,080 0 266,671         6,000,000 As Is 5/18/2023     85.7% 5/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/25/2023 NAP 5/25/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 RH HQ 1.8% 100.0% 3650 REIT 3650 REIT NAP NAP 5725 Paradise Drive Corte Madera Marin CA 94925 Office Suburban 1978, 1997 NAP 97,951 SF 296.07 14,000,000 14,000,000 14,000,000 5.38000% 0.016595% 5.36341% NAP 63,638.43 NAP 763,661.16 Interest Only No Actual/360 84 70 84 70 0 0 5/19/2022 14 5 7/5/2022 NAP 6/5/2029 6/5/2029 0 0 L(35),D(44),O(5)  NAV   NAV   NAV   NAV   NAV  NAV NAV  NAV  NAV NAV NAV NAV NAV NAV NAV 95.0% 5,996,278 2,655,703 3,340,574 19,590 87,341 3,233,643 2.11 2.04 11.5% 11.2% 42,500,000 Market Value of the Sandwich Leasehold Interest 1/25/2022 68.2% 68.2% 100.0% 8/5/2023 Yes Restoration Hardware 96,907 98.9% 5/31/2028 NAP  NAP  NAP NAP NAP  NAP  NAP NAP  NAP   NAP  NAP  NAP   NAP   NAP  NAP  NAP  8/16/2021 NAP 10/31/2022 7/31/2021 12% No Leasehold 12/12/2120 None                859,464 Yes 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 1,080,607 Springing Amortized TI Reserve (Upfront: $1,080,606.72), Ground Rent Reserve (Monthly: Springing) 0 NAP NAP Hard In Place Yes Yes Yes No 14,000,000 15,000,000 68,184.02 131,822.45 NAP NAP 29,000,000 131,822.45 68.2% 2.04 11.5% NAP NAP NAP NAP NAP NAP NAP No NAP DRA Growth and Income Master Fund X-A, LLC and Manageco X, LLC DRA Growth and Income Master Fund X-A, LLC No No Acquisition No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   2 Select Parking NYC Portfolio 1.3%   BMO BMO NAP NAP Various New York New York NY Various Other Parking Garage Various NAP 550 Spaces 80,000.00 10,000,000 10,000,000 10,000,000 7.91000% 0.016595% 7.89341% NAP 66,832.18 NAP 801,986.16 Interest Only No Actual/360 60 58 60 58 0 0 5/25/2023 2 6 7/6/2023 NAP 6/6/2028 6/6/2028 0 0 L(26),D(29),O(5) 5,701,673 1,902,645 3,799,028 5/31/2023 T-12 5,348,794 1,880,706 3,468,088 12/31/2022 T-12 4,608,662 1,816,111 2,792,551 12/31/2021 T-12 95.0% 5,877,780 1,075,886 4,801,893 27,500 0 4,774,393 1.36 1.35 10.9% 10.9% 72,100,000 As Is 4/25/2023 61.0% 61.0% 100.0% 8/6/2023                                                                  0 Springing 0 Springing 27,500 2,292 27,500 0 0 0 0 0 0 0 12,100 0 Condominium Assessment Reserve 12,100 NAP NAP Hard In Place Yes Yes Yes No 10,000,000 34,000,000 227,229.39 294,061.57 NAP NAP 44,000,000 294,061.57 61.0% 1.35 10.9% NAP NAP NAP NAP NAP NAP NAP No NAP Aaron Katz Aaron Katz No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.01 Property   1 30, 40 and 60 East 9th Street 0.9% 65.5%         30, 40 and 60 East 9th Street New York New York NY 10003 Other Parking Garage 1955 NAP 360 Spaces   6,545,455 6,545,455 6,545,455                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         46,500,000 As Is 4/25/2023     100.0% 8/6/2023 Yes Select Parking - 30, 40, 60 East 9th Street 360 100.0% 4/30/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/8/2023 NAP 5/8/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21.02 Property   1 260 West 87th Street 0.5% 34.5%         260 West 87th Street New York New York NY 10024 Other Parking Garage 1987 NAP 190 Spaces   3,454,545 3,454,545 3,454,545                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         25,600,000 As Is 4/25/2023     100.0% 8/6/2023 Yes Select Parking - 260 W 87th Street 190 100.0% 4/30/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/8/2023 NAP 5/8/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   45 Prime Storage Portfolio #3 1.3%   CREFI CREFI NAP NAP Various Various Various Various Various Self Storage Self Storage Various Various 3,090,509 SF 131.33 10,000,000 10,000,000 10,000,000 6.39000% 0.031345% 6.35866% NAP 53,989.58 NAP 647,874.96 Interest Only No Actual/360 60 59 60 59 0 0 6/28/2023 1 6 8/6/2023 NAP 7/6/2028 7/6/2028 0 0 L(25),D(28),O(7) 60,511,925 15,915,544 44,596,382 4/30/2023 T-12 59,091,500 15,797,611 43,293,889 12/31/2022 T-12 51,068,424 15,714,888 35,353,536 12/31/2021 T-12 84.6% 60,943,890 16,459,571 44,484,319 583,006 0 43,901,313 1.69 1.67 11.0% 10.8% 790,800,000 As Portfolio 4/21/2023 51.3% 51.3% 84.6% 4/30/2023                                                                  1,212,979 404,326 0 0 0 48,584 0 0 0 0 0 0 0 703,313 0 0 NAP 0 NAP NAP Soft Springing Yes No Yes No 10,000,000 395,870,000 2,137,285.64 2,191,275.22 64,130,000 6.39000% 470,000,000 2,537,510.42 59.4% 1.44 9.5% 120,000,000 9.87500% 590,000,000 3,538,725.70 74.6% 1.03 7.5% No NAP Robert J. Moser Prime Storage Fund II, LP, Prime Storage Fund II (Cayman), LP, Prime Storage Fund II IDF, LP and Robert Moser No No Recapitalization                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.01 Property   1 Prime Storage Bridgehampton 0.1% 7.5%         229 Butter Lane Bridgehampton Suffolk NY 11932 Self Storage Self Storage 2005 NAP 67,842 SF   748,748 748,748 748,748                                                     3,293,363 389,086 2,904,277 4/30/2023 T-12 3,230,617 374,729 2,855,888 12/31/2022 T-12 2,863,849 372,920 2,490,929 12/31/2021 T-12 85.3% 3,353,231 400,335 2,952,896 14,269 0 2,938,627         56,000,000 As Is 3/3/2023     85.3% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.02 Property   1 Prime Storage Bohemia 0.1% 6.3%         868 Lincoln Avenue Bohemia Suffolk NY 11716 Self Storage Self Storage 1995 2004 153,175 SF   631,088 631,088 631,088                                                     3,031,453 589,835 2,441,618 4/30/2023 T-12 3,014,782 590,955 2,423,827 12/31/2022 T-12 2,779,357 593,715 2,185,642 12/31/2021 T-12 82.0% 3,044,429 598,123 2,446,306 14,111 0 2,432,195         47,200,000 As Is 3/2/2023     82.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.03 Property   1 Prime Storage Westhampton Beach 0.1% 4.0%         98 Depot Road Westhampton Beach Suffolk NY 11978 Self Storage Self Storage 2003 2007 66,250 SF   403,789 403,789 403,789                                                     2,008,231 390,979 1,617,252 4/30/2023 T-12 1,981,832 398,680 1,583,152 12/31/2022 T-12 1,769,447 407,493 1,361,954 12/31/2021 T-12 86.5% 2,012,766 403,479 1,609,287 29,183 0 1,580,104         30,200,000 As Is 3/3/2023     86.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.04 Property   1 Prime Storage Queens Jamaica 0.0% 3.7%         109-09 180th Street Jamaica Queens NY 11433 Self Storage Self Storage 1952 2007 89,028 SF   367,689 367,689 367,689                                                     2,612,099 1,632,504 979,596 4/30/2023 T-12 2,501,877 1,639,166 862,711 12/31/2022 T-12 2,273,396 1,250,983 1,022,413 12/31/2021 T-12 86.4% 2,720,484 1,653,998 1,066,485 30,617 0 1,035,868         27,500,000 As Is 3/2/2023     86.4% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       Yes                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.05 Property   1 Prime Storage West Palm Beach 0.0% 3.5%         411 and 422 7th Street West Palm Beach Palm Beach FL 33401 Self Storage Self Storage 2000 2011 70,670 SF   354,318 354,318 354,318                                                     2,382,849 581,836 1,801,013 4/30/2023 T-12 2,260,368 551,246 1,709,122 12/31/2022 T-12 1,927,691 565,232 1,362,459 12/31/2021 T-12 95.7% 2,526,988 638,249 1,888,740 38,851 0 1,849,888         26,500,000 As Is 3/1/2023     95.7% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.06 Property   1 Prime Storage Snellville 0.0% 3.3%         3220 Centerville Highway Snellville Gwinnett GA 30039 Self Storage Self Storage 2006 2008 97,174 SF   334,263 334,263 334,263                                                     2,052,414 447,989 1,604,425 4/30/2023 T-12 1,999,895 445,816 1,554,079 12/31/2022 T-12 1,761,451 459,504 1,301,947 12/31/2021 T-12 89.7% 2,085,064 457,327 1,627,737 11,994 0 1,615,742         25,000,000 As Is 3/2/2023     89.7% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.07 Property   1 Prime Storage Shallotte 0.0% 3.1%         4747 Old Shallotte Road Northwest Shallotte Brunswick NC 28470 Self Storage Self Storage 1994 2006 135,520 SF   308,859 308,859 308,859                                                     1,798,392 360,400 1,437,992 4/30/2023 T-12 1,793,293 360,312 1,432,981 12/31/2022 T-12 1,574,826 328,055 1,246,771 12/31/2021 T-12 82.8% 1,760,390 374,594 1,385,796 18,433 0 1,367,363         23,100,000 As Is 2/28/2023     82.8% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.08 Property   1 Prime Storage Danbury East 0.0% 3.0%         8A Great Pasture Road Danbury Fairfield CT 06810 Self Storage Self Storage 2002 NAP 81,744 SF   300,836 300,836 300,836                                                     1,775,300 409,248 1,366,052 4/30/2023 T-12 1,718,324 412,740 1,305,584 12/31/2022 T-12 1,467,883 400,599 1,067,284 12/31/2021 T-12 87.3% 1,761,327 483,263 1,278,064 14,969 0 1,263,096         22,500,000 As Is 2/27/2023     87.3% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.09 Property   1 Prime Storage Dallas 0.0% 2.9%         9088 Dallas Acworth Highway Dallas Paulding GA 30132 Self Storage Self Storage 2003 NAP 77,898 SF   286,129 286,129 286,129                                                     1,623,050 293,876 1,329,175 4/30/2023 T-12 1,588,301 291,424 1,296,877 12/31/2022 T-12 1,394,540 289,036 1,105,504 12/31/2021 T-12 87.2% 1,668,284 302,780 1,365,505 9,430 0 1,356,075         21,400,000 As Is 3/1/2023     87.2% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.10 Property   1 Prime Storage Bay Shore Pine Aire Dr. 0.0% 2.8%         99 Pine Aire Drive Bay Shore Suffolk NY 11706 Self Storage Self Storage 1998 NAP 75,500 SF   282,118 282,118 282,118                                                     1,729,251 483,303 1,245,948 4/30/2023 T-12 1,669,082 469,469 1,199,613 12/31/2022 T-12 1,542,257 480,638 1,061,619 12/31/2021 T-12 88.9% 1,818,099 479,055 1,339,044 10,069 0 1,328,976         21,100,000 As Is 3/2/2023     88.9% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.11 Property   1 Prime Storage Mesa 0.0% 2.8%         5932 East Brown Road Mesa Maricopa AZ 85205 Self Storage Self Storage 2006 NAP 93,265 SF   280,781 280,781 280,781                                                     1,508,918 341,202 1,167,716 4/30/2023 T-12 1,456,107 343,203 1,112,904 12/31/2022 T-12 1,176,783 353,973 822,810 12/31/2021 T-12 89.1% 1,520,869 349,774 1,171,095 15,141 0 1,155,954         21,000,000 As Is 3/3/2023     89.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.12 Property   1 Prime Storage Warren 0.0% 2.7%         130 Franklin Street Warren Bristol RI 02885 Self Storage Self Storage 1945 2007 66,127 SF   266,073 266,073 266,073                                                     1,502,420 306,647 1,195,773 4/30/2023 T-12 1,444,537 302,824 1,141,713 12/31/2022 T-12 1,306,104 319,339 986,765 12/31/2021 T-12 93.5% 1,560,227 313,895 1,246,332 15,943 0 1,230,390         19,900,000 As Is 3/2/2023     93.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.13 Property   1 Prime Storage Portsmouth 0.0% 2.4%         350 High Point Avenue Portsmouth Newport RI 02871 Self Storage Self Storage 2002 NAP 52,575 SF   240,669 240,669 240,669                                                     1,289,666 259,656 1,030,009 4/30/2023 T-12 1,287,358 256,630 1,030,728 12/31/2022 T-12 1,078,274 233,902 844,372 12/31/2021 T-12 81.0% 1,273,941 291,345 982,596 9,600 0 972,996         18,000,000 As Is 3/2/2023     81.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.14 Property   1 Prime Storage Bolivia 0.0% 2.4%         890 Southport - Supply Road Southeast Bolivia Brunswick NC 28422 Self Storage Self Storage 2006 NAP 85,925 SF   239,332 239,332 239,332                                                     1,329,375 258,836 1,070,540 4/30/2023 T-12 1,306,967 254,558 1,052,409 12/31/2022 T-12 1,082,216 245,005 837,211 12/31/2021 T-12 77.0% 1,259,320 270,160 989,161 8,349 0 980,812         17,900,000 As Is 2/28/2023     77.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.15 Property   1 Prime Storage Charlottesville 0.0% 2.3%         2365, 2383 and 2375 Hunters Way Charlottesville Albemarle VA 22911 Self Storage Self Storage 1999, 2002, 2007, 2013 NAP 72,465 SF   232,647 232,647 232,647                                                     1,618,359 401,638 1,216,721 4/30/2023 T-12 1,637,350 405,712 1,231,638 12/31/2022 T-12 1,462,843 395,954 1,066,889 12/31/2021 T-12 71.5% 1,457,962 434,945 1,023,017 22,894 0 1,000,123         17,400,000 As Is 3/2/2023     71.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.16 Property   1 Prime Storage Clifton 0.0% 2.3%         47 Main Avenue Clifton Passaic NJ 07014 Self Storage Self Storage 1947, 2000 2019 51,140 SF   228,636 228,636 228,636                                                     1,305,675 362,872 942,803 4/30/2023 T-12 1,284,546 353,006 931,540 12/31/2022 T-12 1,158,165 425,205 732,960 12/31/2021 T-12 84.8% 1,294,899 368,054 926,845 13,483 0 913,362         17,100,000 As Is 2/27/2023     84.8% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.17 Property   1 Prime Storage Centereach 0.0% 2.2%         21 Hammond Road Centereach Suffolk NY 11720 Self Storage Self Storage 1978, 1997 2019 68,031 SF   224,624 224,624 224,624                                                     1,467,143 507,669 959,474 4/30/2023 T-12 1,459,663 519,086 940,577 12/31/2022 T-12 1,245,039 579,756 665,283 12/31/2021 T-12 83.5% 1,517,715 520,866 996,849 10,257 0 986,592         16,800,000 As Is 3/3/2023     83.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.18 Property   1 Prime Storage Marietta North 0.0% 2.2%         3850 Shallowford Road Marietta Cobb GA 30062 Self Storage Self Storage 2002 NAP 80,595 SF   216,602 216,602 216,602                                                     1,286,491 257,645 1,028,846 4/30/2023 T-12 1,253,010 256,034 996,976 12/31/2022 T-12 1,078,419 287,615 790,804 12/31/2021 T-12 85.0% 1,247,694 261,747 985,947 9,035 0 976,912         16,200,000 As Is 3/1/2023     85.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.19 Property   1 Prime Storage Hardeeville 0.0% 2.1%         1689 Brickyard Road Hardeeville Jasper SC 29927 Self Storage Self Storage 2010 NAP 72,089 SF   211,254 211,254 211,254                                                     1,506,927 337,843 1,169,084 4/30/2023 T-12 1,457,789 331,044 1,126,745 12/31/2022 T-12 1,082,350 330,959 751,391 12/31/2021 T-12 86.8% 1,489,541 347,534 1,142,007 4,386 0 1,137,622         15,800,000 As Is 3/6/2023     86.8% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       Yes                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.20 Property   1 Prime Storage Summerville 0.0% 2.1%         2248 North Main Street Summerville Berkeley SC 29486 Self Storage Self Storage 2017 NAP 100,600 SF   210,585 210,585 210,585                                                     1,309,737 412,259 897,477 4/30/2023 T-12 1,264,309 407,586 856,723 12/31/2022 T-12 965,576 419,258 546,318 12/31/2021 T-12 89.1% 1,376,991 426,433 950,558 10,000 0 940,558         15,750,000 As Is 3/6/2023     89.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.21 Property   1 Prime Storage Virginia Beach Lynnhaven Pkwy. 0.0% 2.0%         1553 Lynnhaven Parkway Virginia Beach Virginia Beach VA 23453 Self Storage Self Storage 2016 NAP 62,183 SF   201,895 201,895 201,895                                                     1,158,381 320,610 837,771 4/30/2023 T-12 1,100,120 312,098 788,022 12/31/2022 T-12 933,917 295,332 638,585 12/31/2021 T-12 91.5% 1,194,725 343,240 851,485 6,617 0 844,868         15,100,000 As Is 3/7/2023     91.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.22 Property   1 Prime Storage Marietta South 0.0% 2.0%         155 Heathersett Drive Marietta Cobb GA 30064 Self Storage Self Storage 1986, 2003 NAP 86,196 SF   200,558 200,558 200,558                                                     1,324,033 314,968 1,009,065 4/30/2023 T-12 1,281,734 296,501 985,233 12/31/2022 T-12 1,074,104 305,206 768,898 12/31/2021 T-12 88.8% 1,319,193 315,567 1,003,626 17,058 0 986,568         15,000,000 As Is 3/1/2023     88.8% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.23 Property   1 Prime Storage Cartersville 0.0% 1.9%         1340 Joe Frank Harris Parkway Cartersville Bartow GA 30120 Self Storage Self Storage 2001 2006 49,706 SF   188,524 188,524 188,524                                                     1,190,687 295,210 895,477 4/30/2023 T-12 1,160,276 283,060 877,216 12/31/2022 T-12 900,371 301,088 599,283 12/31/2021 T-12 85.3% 1,186,529 298,068 888,461 15,229 0 873,232         14,100,000 As Is 3/1/2023     85.3% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.24 Property   1 Prime Storage Danbury West 0.0% 1.9%         20 Old Ridgebury Road Danbury Fairfield CT 06810 Self Storage Self Storage 2010 NAP 43,789 SF   187,187 187,187 187,187                                                     1,170,248 336,607 833,641 4/30/2023 T-12 1,154,035 332,068 821,967 12/31/2022 T-12 1,005,918 301,837 704,081 12/31/2021 T-12 81.8% 1,141,311 424,003 717,309 6,660 0 710,649         14,000,000 As Is 2/27/2023     81.8% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.25 Property   1 Prime Storage Scarborough 0.0% 1.8%         8 Pleasant Hill Road Scarborough Cumberland ME 04074 Self Storage Self Storage 1985 1998 53,025 SF   180,502 180,502 180,502                                                     972,781 204,689 768,092 4/30/2023 T-12 969,943 210,404 759,539 12/31/2022 T-12 851,254 215,197 636,057 12/31/2021 T-12 82.6% 949,712 206,285 743,427 15,057 0 728,370         13,500,000 As Is 3/3/2023     82.6% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.26 Property   1 Prime Storage Baltimore 0.0% 1.7%         3220 Wilkens Avenue Baltimore Baltimore MD 21229 Self Storage Self Storage 1988 NAP 73,685 SF   171,142 171,142 171,142                                                     1,209,993 353,073 856,920 4/30/2023 T-12 1,166,890 356,584 810,306 12/31/2022 T-12 988,629 406,621 582,008 12/31/2021 T-12 83.9% 1,214,835 356,696 858,140 25,278 0 832,861         12,800,000 As Is 3/3/2023     83.9% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.27 Property   1 Prime Storage Farmingdale 0.0% 1.7%         2091 New Highway Farmingdale Suffolk NY 11735 Self Storage Self Storage 1976 1994, 2006, 2009 43,998 SF   171,142 171,142 171,142                                                     1,088,536 374,814 713,721 4/30/2023 T-12 1,082,885 370,844 712,041 12/31/2022 T-12 1,004,505 398,426 606,079 12/31/2021 T-12 82.5% 1,102,566 381,238 721,329 11,771 0 709,557         12,800,000 As Is 3/2/2023     82.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.28 Property   1 Prime Storage Baltimore - 3500 Wilkens Ave. 0.0% 1.7%         3500 Wilkens Avenue Baltimore Baltimore MD 21229 Self Storage Self Storage 1984 NAP 70,758 SF   167,131 167,131 167,131                                                     1,009,276 296,673 712,603 4/30/2023 T-12 994,735 296,070 698,665 12/31/2022 T-12 844,603 307,442 537,161 12/31/2021 T-12 79.0% 1,054,046 298,291 755,754 11,793 0 743,961         12,500,000 As Is 3/3/2023     79.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.29 Property   1 Prime Storage Glenville 0.0% 1.6%         65 Freemans Bridge Road Glenville Schenectady NY 12302 Self Storage Self Storage 1999 2004 62,143 SF   157,772 157,772 157,772                                                     1,167,260 334,793 832,467 4/30/2023 T-12 1,159,981 339,985 819,996 12/31/2022 T-12 1,053,018 339,049 713,969 12/31/2021 T-12 82.9% 1,154,471 358,477 795,995 8,343 0 787,652         11,800,000 As Is 3/6/2023     82.9% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.30 Property   1 Prime Storage Fishers Ford Dr. 0.0% 1.5%         12650 Ford Drive Fishers Hamilton IN 46038 Self Storage Self Storage 1996 NAP 68,875 SF   151,087 151,087 151,087                                                     878,390 243,939 634,451 4/30/2023 T-12 852,355 245,083 607,272 12/31/2022 T-12 728,674 261,020 467,654 12/31/2021 T-12 89.9% 910,293 244,172 666,121 16,803 0 649,318         11,300,000 As Is 3/2/2023     89.9% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.31 Property   1 Prime Storage Acworth North 0.0% 1.5%         6394 Bells Ferry Road Acworth Cherokee GA 30102 Self Storage Self Storage 2001 NAP 67,599 SF   148,413 148,413 148,413                                                     950,998 229,601 721,398 4/30/2023 T-12 951,579 221,529 730,050 12/31/2022 T-12 790,946 216,857 574,089 12/31/2021 T-12 82.6% 916,278 247,633 668,645 7,744 0 660,902         11,100,000 As Is 3/1/2023     82.6% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.32 Property   1 Prime Storage Rock Hill 0.0% 1.5%         2550 Cherry Road Rock Hill York SC 29732 Self Storage Self Storage 2016 NAP 72,300 SF   147,744 147,744 147,744                                                     1,094,422 336,974 757,449 4/30/2023 T-12 1,042,410 331,133 711,277 12/31/2022 T-12 836,476 347,820 488,656 12/31/2021 T-12 81.7% 1,057,337 339,535 717,802 6,267 0 711,535         11,050,000 As Is 3/6/2023     81.7% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.33 Property   1 Prime Storage Simpsonville 0.0% 1.5%         2711 Woodruff Road Simpsonville Greenville SC 29681 Self Storage Self Storage 2004 2018 85,425 SF   145,070 145,070 145,070                                                     1,016,674 303,578 713,096 4/30/2023 T-12 976,412 313,652 662,760 12/31/2022 T-12 774,765 338,572 436,193 12/31/2021 T-12 80.5% 993,547 306,494 687,053 9,024 0 678,029         10,850,000 As Is 3/6/2023     80.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.34 Property   1 Prime Storage Acworth East 0.0% 1.4%         2645 Hickory Grove Road Acworth Cobb GA 30101 Self Storage Self Storage 1999 NAP 64,877 SF   140,390 140,390 140,390                                                     950,386 229,153 721,233 4/30/2023 T-12 939,384 231,559 707,825 12/31/2022 T-12 789,749 245,064 544,685 12/31/2021 T-12 86.1% 956,535 233,534 723,001 9,421 0 713,580         10,500,000 As Is 3/1/2023     86.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.35 Property   1 Prime Storage Saco 0.0% 1.4%         28 Industrial Park Road Saco York ME 04072 Self Storage Self Storage 2000 NAP 32,175 SF   140,390 140,390 140,390                                                     872,980 207,692 665,287 4/30/2023 T-12 820,491 210,900 609,591 12/31/2022 T-12 724,331 213,229 511,102 12/31/2021 T-12 87.6% 894,789 210,500 684,288 4,429 0 679,860         10,500,000 As Is 3/3/2023     87.6% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       Yes                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.36 Property   1 Prime Storage Baltimore North Point Blvd. 0.0% 1.4%         2613 North Point Boulevard Baltimore Baltimore MD 21222 Self Storage Self Storage 2007 NAP 48,200 SF   139,053 139,053 139,053                                                     927,863 246,844 681,019 4/30/2023 T-12 897,103 244,621 652,482 12/31/2022 T-12 792,388 284,819 507,569 12/31/2021 T-12 88.1% 929,401 246,485 682,916 7,171 0 675,744         10,400,000 As Is 3/3/2023     88.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.37 Property   1 Prime Storage Green Island 0.0% 1.3%         12 Lower Hudson Avenue Green Island Albany NY 12183 Self Storage Self Storage 1997-1999 NAP 42,975 SF   127,020 127,020 127,020                                                     851,550 244,154 607,396 4/30/2023 T-12 833,745 243,134 590,611 12/31/2022 T-12 767,195 238,813 528,382 12/31/2021 T-12 81.3% 836,734 244,491 592,244 4,779 0 587,465         9,500,000 As Is 3/6/2023     81.3% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.38 Property   1 Prime Storage North Fort Myers 0.0% 1.3%         2590 North Tamiami Trail North Fort Myers Lee FL 33903 Self Storage Self Storage 1984, 1996 NAP 40,928 SF   126,351 126,351 126,351                                                     863,768 253,314 610,454 4/30/2023 T-12 796,885 253,755 543,130 12/31/2022 T-12 621,831 230,932 390,899 12/31/2021 T-12 91.2% 932,437 260,511 671,927 9,429 0 662,498         9,450,000 As Is 3/7/2023     91.2% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.39 Property   1 Prime Storage Marietta 0.0% 1.2%         1225 Canton Road Marietta Cobb GA 30066 Self Storage Self Storage 1988 1997 65,984 SF   124,346 124,346 124,346                                                     838,352 235,037 603,315 4/30/2023 T-12 815,959 227,879 588,080 12/31/2022 T-12 652,126 239,645 412,481 12/31/2021 T-12 87.3% 834,313 237,946 596,367 8,047 0 588,320         9,300,000 As Is 3/1/2023     87.3% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.40 Property   1 Prime Storage Midland 0.0% 1.2%         6700 Flat Rock Road Midland Muscogee GA 31820 Self Storage Self Storage 2001 2004 61,495 SF   120,335 120,335 120,335                                                     894,127 261,396 632,731 4/30/2023 T-12 886,736 261,019 625,717 12/31/2022 T-12 838,768 250,414 588,354 12/31/2021 T-12 84.1% 895,515 252,760 642,755 9,396 0 633,359         9,000,000 As Is 3/1/2023     84.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.41 Property   1 Prime Storage Lansing 0.0% 1.2%         1530 Lake Lansing Road Lansing Ingham MI 48912 Self Storage Self Storage 1987 2004 54,785 SF   118,663 118,663 118,663                                                     779,440 258,337 521,103 4/30/2023 T-12 773,954 267,346 506,608 12/31/2022 T-12 714,596 242,354 472,242 12/31/2021 T-12 81.6% 771,169 245,593 525,576 8,043 0 517,533         8,875,000 As Is 3/2/2023     81.6% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.42 Property   1 Prime Storage Acworth West 0.0% 1.2%         3495 Baker Road Acworth Cobb GA 30101 Self Storage Self Storage 1995, 1997, 2000 NAP 41,534 SF   117,660 117,660 117,660                                                     839,327 212,494 626,833 4/30/2023 T-12 816,871 206,224 610,647 12/31/2022 T-12 685,745 188,395 497,350 12/31/2021 T-12 81.5% 836,288 212,955 623,333 5,243 0 618,091         8,800,000 As Is 3/1/2023     81.5% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.43 Property   1 Prime Storage Boardman 0.0% 1.1%         7469 South Avenue Boardman Mahoning OH 44512 Self Storage Self Storage 1998 2020 80,558 SF   114,853 114,853 114,853                                                     909,331 341,240 568,091 4/30/2023 T-12 940,214 337,075 603,139 12/31/2022 T-12 860,282 376,890 483,392 12/31/2021 T-12 67.0% 974,571 350,072 624,499 31,009 0 593,490         8,360,000 As Is 2/24/2023     67.0% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.44 Property   1 Prime Storage North Miami 0.0% 0.9%         1945 Northeast 135th Street North Miami Miami-Dade FL 33181 Self Storage Self Storage 2002 NAP 16,955 SF   86,908 86,908 86,908                                                     695,751 286,366 409,385 4/30/2023 T-12 659,411 267,221 392,190 12/31/2022 T-12 516,858 248,158 268,700 12/31/2021 T-12 85.4% 698,614 298,236 400,377 10,150 0 390,227         6,500,000 As Is 3/1/2023     85.4% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP                                                                                                       Yes                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.45 Property   1 Prime Storage Greenville Butler Rd. 0.0% 0.6%         1260 East Butler Road Greenville Greenville SC 29607 Self Storage Self Storage 1996 NAP 42,750 SF   56,825 56,825 56,825                                                     426,260 168,666 257,594 4/30/2023 T-12 407,385 173,643 233,742 12/31/2022 T-12 326,909 182,569 144,340 12/31/2021 T-12 80.1% 438,458 170,834 267,624 7,234 0 260,390         4,250,000 As Is 3/6/2023     80.1% 4/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/20/2023 NAP 3/20/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Eden Apartments 1.0% 100.0% SGFC SGFC NAP NAP 800 Minette Circle Louisville Jefferson KY 40258 Multifamily Garden 1972 2022 124 Units 61,290.32 7,600,000 7,600,000 7,600,000 6.62500% 0.016595% 6.60841% NAP 42,541.09 NAP 510,493.08 Interest Only No Actual/360 60 59 60 59 0 0 6/28/2023 1 1 8/1/2023 NAP 7/1/2028 7/1/2028 0 0 L(25),D(28),O(7) 1,013,754 335,698 678,056 5/31/2023 T-12 768,811 326,620 442,191 12/31/2022 T-12 NAV NAV NAV NAV NAV 95.0% 1,162,987 415,783 747,204 37,961 0 709,243 1.46 1.39 9.8% 9.3% 11,800,000 As Is 4/19/2023 64.4% 64.4% 95.2% 6/9/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/27/2023 NAP 6/6/2023 NAP NAP Yes - AE Fee NAP NAP  NAP  NAP 64,157 9,165 33,558 5,593 0 3,163 0 0 0 0 0 0 0 53,672 0 0   0 NAP NAP Springing Springing Yes No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Michael Eisner and Steven Weinstock Michael Eisner and Steven Weinstock No No Refinance No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Green Acres 0.7% 100.0% GSBI, MSBNA, BMO, DBRI BMO NAP NAP 2034 Green Acres Road Valley Stream Nassau NY 11581 Retail Super Regional Mall 1956, 2016 1982, 2006, 2007 2,081,286 SF 177.77 5,500,000 5,500,000 5,500,000 5.89900% 0.016595% 5.88241% NAP 27,412.60 NAP 328,951.20 Interest Only No Actual/360 60 53 60 53 0 0 1/3/2023 7 6 2/6/2023 NAP 1/6/2028 1/6/2028 5 0 L(31),YM1(24),O(5) 76,986,549 31,812,161 45,174,388 9/30/2022 T-12 76,903,875 30,285,085 46,618,790 12/31/2021 T-12 69,008,722 28,007,136 41,001,586 12/31/2020 T-12 96.2% 83,514,884 35,580,356 47,934,528 455,855 1,113,906 46,364,767 2.17 2.10 13.0% 12.5% 679,000,000 As Is 10/30/2022 54.5% 54.5% 97.7% 12/12/2022 No Macy's 390,503 18.8% 8/18/2026 (266,676 SF); 7/31/2034 (123,827 SF) Walmart 173,450 8.3% 8/31/2028 SEARS 144,537 6.9% 10/31/2028 BJ's Wholesale Club 127,750 6.1% 1/31/2027 KOHL'S 116,392 5.6% 1/31/2031 12/20/2022 NAP 12/20/2022 NAP NAP Yes - AE Fee/Leasehold 8/12/2026 Two, 6-year options              1,080,000 No 0 Springing 0 Springing 0 Springing 619,992 4,068,135 0 0 0 0 0 0 743,644 Springing Gap Rent Reserve (Upfront: $743,643.75), Rollover Reserve (Monthly: Springing) 2,043,342 NAP NAP Hard Springing Yes Yes Yes No 5,500,000 364,500,000 1,816,707.65 1,844,120.25 NAP NAP 370,000,000 1,844,120.25 54.5% 2.10 13.0% NAP NAP NAP NAP NAP NAP NAP No NAP The Macerich Partnership, L.P. The Macerich Partnership, L.P. No No Refinance No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   2 Little Rock Self Storage Portfolio 0.6%   CREFI CREFI NAP NAP Various Little Rock Pulaski AR 72209 Self Storage Self Storage Various Various 99,065 SF 48.65 4,820,000 4,820,000 4,820,000 6.83000% 0.016595% 6.81341% NAP 27,814.86 NAP 333,778.32 Interest Only No Actual/360 60 60 60 60 0 0 7/13/2023 0 6 9/6/2023 NAP 8/6/2028 8/6/2028 0 0 L(24),D(31),O(5) 1,058,355 461,809 596,547 5/31/2023 T-12 974,125 450,360 523,765 12/31/2022 T-12 829,493 399,144 430,349 12/31/2021 T-12 77.2% 1,058,355 459,703 598,652 28,716 0 569,937 1.79 1.71 12.4% 11.8% 7,870,000 As Is 4/20/2023 61.2% 61.2% 82.7% 5/23/2023                                                                  0 6,316 28,519 3,169 0 2,393 57,432 0 0 0 0 0 0 550,000 0 0 NAP 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 Jacob Ramage Jacob Ramage No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 8015 Geyer Springs Road 0.4% 56.0%         8015 Geyer Springs Road  Little Rock Pulaski AR 72209 Self Storage Self Storage 1986 2009 42,550 SF   2,698,000 2,698,000 2,698,000                                                     582,718 253,363 329,355 5/31/2023 T-12 544,898 248,375 296,523 12/31/2022 T-12 500,165 231,004 269,161 12/31/2021 T-12 87.8% 582,718 252,488 330,230 8,936 0 321,294         4,460,000 As Is 4/20/2023     94.7% 5/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/9/2023 NAP 5/24/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 6100 Leon Circle 0.3% 44.0%         6100 Leon Circle Little Rock Pulaski AR 72209 Self Storage Self Storage 1988 NAP 56,515 SF   2,122,000 2,122,000 2,122,000                                                     475,637 208,446 267,192 5/31/2023 T-12 429,227 201,985 227,242 12/31/2022 T-12 329,327 168,140 161,188 12/31/2021 T-12 65.7% 475,637 207,215 268,423 19,780 0 248,642         3,410,000 As Is 4/20/2023     73.6% 5/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/9/2023 NAP 5/24/2023 NAP NAP No Fee NAP NAP  NAP  NAP                                                                                                       No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Mini U Storage - Tomball 0.5% 100.0% KeyBank KeyBank  NAP NAP 11950 Spring Cypress Road Tomball Harris TX 77377 Self Storage Self Storage 2007 NAP 81,809 SF 49.51 4,050,000 4,050,000 4,050,000 7.28000% 0.025345% 7.25466% NAP 24,911.25 NAP 298,935.00 Interest Only No Actual/360 60 58 60 58 0 0 5/26/2023 2 1 7/1/2023 NAP 6/1/2028 6/1/2028 0 0 L(25),YM1(32),O(3) 1,120,600 585,866 534,734 3/31/2023 T-12 1,113,410 588,938 524,472 12/31/2022 T-12 975,878 525,523 450,355 12/31/2021 T-12 86.1% 1,120,600 642,559 478,041 8,181 0 469,860 1.60 1.57 11.8% 11.6% 10,700,000 As Is 3/29/2023 37.9% 37.9% 85.3% 3/21/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/29/2023 NAP 3/29/2023 NAP NAP No Fee NAP NAP  NAP  NAP 65,925 13,185 14,851 4,950 682 682 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 Elevation Fund 8, LLC Elevation Fund 8, LLC No No Recapitalization No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 Marco MHC 0.3% 100.0% SMC SMC NAP NAP 235 Old Country Road Riverhead Suffolk NY 11901 Manufactured Housing Manufactured Housing 1978 NAP 41 Pads 53,146.08 2,180,000 2,178,989 2,086,486 7.91000% 0.016595% 7.89341% 15,859.51 NAP 190,314.12 NAP Amortizing Balloon No Actual/360 0 0 60 59 360 359 6/8/2023 1 6 8/6/2023 8/6/2023 7/6/2028 7/6/2028 0 0 L(25),YM1(31),O(4) 344,473 137,983 206,490 4/30/2023 T-12 340,910 125,836 215,074 12/31/2022 T-12 310,703 135,435 175,268 12/31/2021 T-12 84.6% 382,528 151,117 231,411 3,116 0 228,295 1.22 1.20 10.6% 10.5% 4,840,000 As Is 5/5/2023 45.0% 43.1% 85.4% 6/6/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/23/2023 2/16/2023 5/9/2023 NAP NAP No Fee NAP NAP  NAP  NAP 17,681 5,894 5,168 1,723 0 260 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 Valentino Marcoccia Valentino Marcoccia No No Refinance No                         NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP