FWP 1 n3807_x2-premkta1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-257991-08
     

 

 

 

BANK5 2023-5YR4 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

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

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

“BofA Securities” is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker-dealer and member of FINRA and SIPC, and, in other jurisdictions, locally registered entities.

J.P. Morgan is the marketing name for the investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by JPMS and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association and its banking affiliates. JPMS is a member of SIPC and the NYSE.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

  

 

    

 

 

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

 

                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                                                                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator 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 (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1.00 Loan   1 Westfarms 9.9% 100.0% WFB WFB NAP NAP 1500 New Britain Avenue West Hartford Hartford CT 06110 Retail Super Regional Mall 1974 2013 501,990 SF 482.08 74,000,000 74,000,000 74,000,000 7.79500%     NAP 487,367.94 NAP 5,848,415.28 Interest Only No Actual/360 60 57 60 57 0 0 8/31/2023 3 6 10/6/2023 NAP 9/6/2028 NAP 0 0 L(27),D(26),O(7) 48,528,897 17,617,481 30,911,416 6/30/2023 T-12 47,139,850 18,215,282 28,924,568 12/31/2022 T-12 47,635,108 17,859,759 29,775,349 12/31/2021 T-12 96.4% 51,139,577 16,217,012 34,922,565 306,214 968,038 33,648,313 1.83 1.76 14.4% 13.9% 547,800,000 As Is 7/6/2023 44.2% 44.2% 95.9% 8/25/2023 No Forever 21 22,512 4.5% MTM H&M 15,121 3.0% 1/31/2032 Pottery Barn 14,187 2.8% 1/31/2027 Gap Gap Kids 13,093 2.6% 1/31/2025 Anthropologie 11,673 2.3% 1/31/2027 7/17/2023 NAP 7/17/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 20,916 0 0 41,833 0 0 0 0 0 3,402,016 0 Gap Rent/Free Rent Reserve ($298,225.34); Outstanding TI/LC ($3,103,791) 0 0 NAP Hard Springing Yes No Yes No 74,000,000 168,000,000 1,106,456.94 1,593,824.88 NAP NAP 242,000,000 1,593,824.88 44.2% 1.76 14.4% NAP NAP NAP NAP NAP NAP NAP No NAP The Taubman Realty Group LLC The Taubman Realty Group LLC No No Refinance   242,000,000 3,317,606 0 0 245,317,606 240,789,383 0 1,126,207 3,402,016 0 0 245,317,606 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
2.00 Loan   1 Renaissance Dallas Addison Hotel 9.6% 100.0% MSBNA MSMCH NAP NAP 15201 Dallas Parkway Addison Dallas TX 75001 Hospitality Full Service 1983 2018-2021 528 Rooms 136,363.64 72,000,000 72,000,000 72,000,000 7.82500%     NAP 476,020.83 NAP 5,712,249.96 Interest Only No Actual/360 60 58 60 58 0 0 9/21/2023 2 1 11/1/2023 NAP 10/1/2028 NAP 5 5 L(26),D(27),O(7) 28,306,100 17,376,251 10,929,849 8/31/2023 T-12 22,651,995 14,573,928 8,078,067 12/31/2022 T-12 8,761,812 7,643,094 1,118,718 12/31/2021 T-12 50.2% 28,306,100 17,733,770 10,572,330 1,415,305 0 9,157,025 1.85 1.60 14.7% 12.7% 113,500,000 As Is 7/21/2023 63.4% 63.4% 50.2% 8/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/8/2023 NAP 8/8/2023 NAP NAP No Fee NAP NAP NAP NAP 578,761 64,307 0 Springing 0 117,942 0 0 0 0 0 0 0 6,215 0 Springing PIP Reserve 0 0 NAP Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Columbia Sussex Corporation CSC Holdings, LLC No No Refinance   72,000,000 0 0 0 72,000,000 52,348,142 0 393,916 584,976 18,672,967 0 72,000,000 3/15/2039 $149.50 $75.05 50.2% $149.50 $75.05 50.2% $150.72 $60.40 40.1% $139.47 $26.13 18.7%                  
3.00 Loan   1 Nvidia Santa Clara 9.4% 100.0% JPMCB JPMCB NAP NAP 2220, 2300, 2330 Central Expressway, 2770-2800, 2880 Scott Boulevard, 2001 Walsh Avenue Santa Clara Santa Clara CA 95050 Mixed Use Office/Lab 1996-1999; 2013 2015-2023 551,233 SF 235.83 70,000,000 70,000,000 70,000,000 6.87612%     NAP 406,677.66 NAP 4,880,131.92 Interest Only No Actual/360 60 60 60 60 0 0 11/9/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 0 0 L(24),D(29),O(7) 20,525,326 3,611,603 16,913,723 12/31/2022 T-12 21,443,985 4,189,315 17,254,670 12/31/2021 T-12 19,730,863 4,074,227 15,656,636 12/31/2020 T-12 97.0% 23,069,532 4,731,195 18,338,337 110,247 0 18,228,091 2.02 2.01 14.1% 14.0% 313,247,393 As If Funded 4/20/2023 41.5% 41.5% 100.0% 12/1/2023 Yes Nvidia Corporation 551,233 100.0% 7/31/2027 (171,382 SF); 5/31/2028 (99,800); 4/30/2029 (80,051 SF); 9/30/2030 (200,000 SF) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/3/2023 NAP 5/11/2023 7/28/2023 12% No Fee NAP NAP NAP NAP 439,564 Springing 0 Springing 0 Springing 0 5,000,000 Springing 0 0 0 0 0 9,144,397 0 Outstanding TI Reserve ($8,146,892.50); Free Rent Reserve ($997,504.94) 0 0 NAP Hard Springing Yes Yes Yes No 70,000,000 60,000,000 348,580.85 755,258.51 NAP NAP 130,000,000 755,259 41.5% 2.01 14.1% 50,500,000 10.50000% 180,500,000 1,203,271 57.6% 126.0% 10.2% No NAP Preylock Real Estate Holdings, LLC (DE) Farshid Steve Shokouhi, Brett Michael Lipman and Reitman 1994 Gift Trust U/A/D 9/27/1994 No No Refinance   130,000,000 8,487,293 50,500,000 0 188,987,293 166,671,496 0 7,731,836 14,583,961 0 0 188,987,293 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.00 Loan   1 Market Heights 7.4% 100.0% MSBNA MSMCH NAP NAP 201 East Central Texas Expressway Harker Heights Bell TX 76548 Retail Power Center 2008 NAP 418,693 SF 131.36 55,000,000 55,000,000 55,000,000 7.96000%     NAP 369,900.46 NAP 4,438,805.52 Interest Only No Actual/360 60 59 60 59 0 0 10/12/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 5 5 L(25),D(28),O(7) 8,602,831 3,204,152 5,398,679 7/31/2023 T-12 8,514,274 3,148,251 5,366,023 12/31/2022 T-12 8,325,122 3,191,146 5,133,976 12/31/2021 T-12 95.9% 9,809,645 3,310,574 6,499,071 62,804 424,015 6,012,252 1.46 1.35 11.8% 10.9% 87,500,000 As Is 8/6/2023 62.9% 62.9% 99.2% 8/9/2023 No Cinemark 53,491 12.8% 5/31/2028 Dick's Sporting Goods 50,137 12.0% 1/31/2029 Barnes & Noble 28,500 6.8% 1/31/2029 Ross Dress for Less 28,312 6.8% 1/31/2028 Burlington 23,400 5.6% 2/28/2034 8/9/2023 NAP 8/9/2023 NAP NAP No Fee NAP NAP NAP NAP 1,193,322 119,332 0 Springing 0 5,909 0 1,000,000 Springing 1,000,000 0 0 0 8,438 1,372,087 0 Outstanding TI/LC: ($1,245,416.00); Free Rent and Gap Rent ($126,670.66) 0 0 NAP Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP David Watson and James T. Furr David Watson and James T. Furr No No Refinance   55,000,000 0 0 0 55,000,000 49,741,657 0 988,807 3,573,847 695,689 0 55,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
5.00 Loan   1 The Westin Rancho Mirage 6.7% 100.0% WFB WFB Group 1 NAP 71333 Dinah Shore Drive Rancho Mirage Riverside CA 92270 Hospitality Full Service 1991 2020-2022 512 Rooms 97,656.25 50,000,000 50,000,000 50,000,000 8.23000%     NAP 347,679.40 NAP 4,172,152.80 Interest Only No Actual/360 60 59 60 59 0 0 10/19/2023 1 11 12/11/2023 NAP 11/11/2028 NAP 0 0 L(25),D(28),O(7) 49,870,270 40,557,309 9,312,961 9/30/2023 T-12 47,791,068 37,705,223 10,085,845 12/31/2022 T-12 22,497,389 21,811,701 685,688 12/31/2021 T-12 55.2% 49,870,270 40,521,162 9,349,108 2,321,124 0 7,027,984 2.24 1.68 18.7% 14.1% 89,200,000 As Is 9/15/2023 56.1% 56.1% 55.2% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/22/2023 NAP 9/22/2023 9/22/2023 10% No Fee NAP NAP NAP NAP 80,374 40,187 0 Springing 0 Ongoing monthly deposits in an amount to the greater of (i) 4% of the monthly gross operating revenue generated in the immediately preceding calendar month and (ii) the reserves for FF&E required by the related franchise agreement to fund the costs of the required FF&E work, which is currently 5% of total revenues excluding golf revenue.  0 0 0 0 0 0 0 0 0 Springing PIP Reserve 0 0 NAP Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine Kline Hotel Holdings, LLC and Oaktree Real Estate Opportunities Fund VII, L.P. Kline Hotel Holdings, LLC and Oaktree Real Estate Opportunities Fund VII, L.P. No No Refinance   50,000,000 0 0 0 50,000,000 26,543,051 0 1,156,295 80,374 22,220,280 0 50,000,000 4/10/2026 $231.12 $127.54 55.2% $231.12 $127.54 55.2% $226.61 $120.20 53.0% $191.24 $57.13 29.9%                  
6.00 Loan   1 The Prado 5.6% 100.0% JPMCB JPMCB NAP NAP 5600 Roswell Road Sandy Springs Fulton  GA 30342 Retail Anchored 1973 2008 302,541 SF 138.82 42,000,000 42,000,000 42,000,000 8.80000%     NAP 312,277.78 NAP 3,747,333.36 Interest Only No Actual/360 60 60 60 60 0 0 11/10/2023 0 5 1/5/2024 NAP 12/5/2028 NAP 0 0 L(24),D(30),O(6) 6,527,393 2,410,165 4,117,228 12/31/2022 T-12 6,910,003 2,193,621 4,716,382 12/31/2021 T-12 NAV NAV NAV NAV NAV 86.1% 7,891,692 2,391,755 5,499,937 60,508 348,013 5,091,416 1.47 1.36 13.1% 12.1% 67,100,000 As Is 7/16/2023 62.6% 62.6% 88.6% 11/1/2023 No Life Time Fitness 127,066 42.0% 1/31/2038 Life Time Work 28,800 9.5% 9/30/2037 Peach Pit 10,486 3.5% 5/31/2030 Edge Design 9,570 3.2% 7/31/2034 Taco Mac 8,797 2.9% 9/30/2026 8/2/2023 NAP 8/2/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 25,218 0 0 0 0 0 1,748,967 41,667 Upfront Outstanding TI Reserve ($1,116,199); Upfront Free Rent Reserve ($632,768), Additional Rent Reserve (Monthly: $41,666.67) 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP NADG (US), Inc. and Public Sector Pension Investment Board NADG U.S. Core Plus Acquisition Fund (U.S.) LP and NADG U.S. Core Plus Acquisition Fund (Canadian) LP No No Refinance   42,000,000 0 0 0 42,000,000 39,068,417 0 841,837 1,748,967 340,779 0 42,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.00 Loan   1 Market Center at Aliana 4.9% 100.0% MSBNA MSMCH NAP NAP 10241 West Grand Parkway South Richmond Fort Bend TX 77406 Retail Anchored 2017-2019 NAP 176,933 SF 209.12 37,000,000 37,000,000 37,000,000 7.03000%     NAP 219,768.87 NAP 2,637,226.44 Interest Only No Actual/360 60 58 60 58 0 0 9/7/2023 2 1 11/1/2023 NAP 10/1/2028 NAP 0 5 L(26),D(27),O(7) 4,754,662 1,516,760 3,237,901 5/31/2023 T-12 4,615,397 1,412,424 3,202,973 12/31/2022 T-12 4,607,116 1,182,274 3,424,842 12/31/2021 T-12 94.7% 5,625,070 1,832,376 3,792,694 26,540 249,513 3,516,641 1.44 1.33 10.3% 9.5% 61,200,000 As Is 6/30/2023 60.5% 60.5% 94.4% 7/13/2023 No Hobby Lobby Stores, Inc. 55,085 31.1% 2/28/2033 Marshall's 21,084 11.9% 11/30/2027 PetSmart 18,227 10.3% 11/30/2027 Old Navy 12,420 7.0% 6/30/2029 Rack Room Shoes 6,000 3.4% 12/31/2028 7/11/2023 NAP 7/11/2023 NAP NAP No Fee NAP NAP NAP NAP 502,330 50,233 0 Springing 0 2,212 0 0 22,117 500,000 0 0 0 3,750 437,831 0 Outstanding Leasing Obligations: ($312,161.84); Gap Rent Reserve: ($102,543.94); Free Rent Reserve: ($23,125) 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Stanley Jay Williams, Jr. Stanley Jay Williams, Jr. No No Refinance   37,000,000 0 0 0 37,000,000 24,706,518 0 1,771,769 943,911 9,577,802 0 37,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.00 Loan   13 ExchangeRight Net Leased Portfolio #65 4.4%   BANA BANA NAP NAP Various Various Various Various Various Various Various Various NAP 412,363 SF 80.27 33,100,000 33,100,000 33,100,000 5.82000%     NAP 162,764.65 NAP 1,953,175.80 Interest Only No Actual/360 60 59 60 59 0 0 10/30/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 0 0 L(25),D(28),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 4,264,713 127,941 4,136,772 53,099 166,134 3,917,539 2.12 2.01 12.5% 11.8% 73,485,000 As Is Various 45.0% 45.0% 100.0% 12/1/2023                                                                 36,217 15,227 0 Springing 0 Springing 0 500,000 Springing 0 0 0 0 72,835 0 0 NAP 0 0 NAP Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP David Fisher, Joshua Ungerecht and Warren Thomas David Fisher, Joshua Ungerecht and Warren Thomas Yes No Acquisition   33,100,000 42,267,226 0 0 75,367,226 0 72,195,945 2,562,229 609,052 0 0 75,367,226 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.01 Property   1 FedEx Ground - Mills River, NC 2.4% 53.5%         620 Ferncliff Park Drive Mills River Henderson County NC 28732 Industrial Warehouse/Distribution 2022 NAP 250,955 SF   17,724,502 17,724,502 17,724,502                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         39,350,000 As Is 9/20/2023     100.0% 12/1/2023 Yes FedEx Ground 250,955 100.0% 7/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/20/2023 NAP 9/20/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.02 Property   1 Tractor Supply - St. Charles, IL 0.3% 7.6%         3000 West Main Street St. Charles Kane IL 60175 Retail Single Tenant 2022 NAP 19,100 SF   2,513,411 2,513,411 2,513,411                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         5,580,000 As Is 9/14/2023     100.0% 12/1/2023 Yes Tractor Supply 19,100 100.0% 10/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/27/2023 NAP 9/27/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.03 Property   1 Tractor Supply - Searcy, AR 0.3% 7.3%         215 East Line Road Searcy White AR 72143 Retail Single Tenant 2022 NAP 23,957 SF   2,432,333 2,432,333 2,432,333                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         5,400,000 As Is 9/23/2023     100.0% 12/1/2023 Yes Tractor Supply 23,957 100.0% 1/31/2039 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/5/2023 NAP 9/5/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.04 Property   1 Tractor Supply - Fordyce, AR 0.3% 7.3%         756 West 4th Street Fordyce Dallas AR 71742 Retail Single Tenant 2022 NAP 19,097 SF   2,432,333 2,432,333 2,432,333                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         5,400,000 As Is 9/23/2023     100.0% 12/1/2023 Yes Tractor Supply 19,097 100.0% 5/31/2044 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/5/2023 NAP 9/5/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.05 Property   1 Tractor Supply - Clarksville, VA 0.3% 6.9%         67 Gateway Lane Clarksville Mecklenburg VA 23927 Retail Single Tenant 2023 NAP 21,930 SF   2,297,204 2,297,204 2,297,204                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         5,100,000 As Is 10/11/2023     100.0% 12/1/2023 Yes Tractor Supply 21,930 100.0% 6/30/2039 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/17/2023 NAP 10/17/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.06 Property   1 Dollar Tree - Oklahoma City, OK 0.1% 2.6%         3109 Southwest 89th Street Oklahoma City Oklahoma County OK 73159 Retail Single Tenant 2023 NAP 9,950 SF   855,821 855,821 855,821                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,900,000 As Is 9/23/2023     100.0% 12/1/2023 Yes Dollar Tree 9,950 100.0% 2/28/2034 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 NAP 8/1/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.07 Property   1 Dollar General - Waycross, GA 0.1% 2.4%         2999 State Street Waycross Ware GA 31503 Retail Single Tenant 2011 NAP 10,640 SF   779,247 779,247 779,247                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,730,000 As Is 9/20/2023     100.0% 12/1/2023 Yes Dollar General 10,640 100.0% 8/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/26/2023 NAP 9/26/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.08 Property   1 Dollar General - Baton Rouge, LA 0.1% 2.3%         12703 Greenwell Springs Road Baton Rouge East Baton Rouge Parish LA 70814 Retail Single Tenant 2022 NAP 10,640 SF   765,734 765,734 765,734                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,700,000 As Is 9/15/2023     100.0% 12/1/2023 Yes Dollar General 10,640 100.0% 9/30/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/24/2023 NAP 8/24/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.09 Property   1 Dollar General - Lexington Park, MD 0.1% 2.3%         21411 Great Mills Road Lexington Park St. Mary's MD 20653 Retail Single Tenant 2017 NAP 9,026 SF   754,474 754,474 754,474                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,675,000 As Is 9/19/2023     100.0% 12/1/2023 Yes Dollar General 9,026 100.0% 5/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/26/2023 NAP 7/26/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.10 Property   1 Dollar General - Victoria, TX 0.1% 2.2%         3205 North Ben Jordan Street Victoria Victoria TX 77901 Retail Single Tenant 2023 NAP 10,640 SF   743,213 743,213 743,213                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,650,000 As Is 9/16/2023     100.0% 12/1/2023 Yes Dollar General 10,640 100.0% 8/31/2038 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 9/15/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.11 Property   1 Dollar General - South Bend, IN 0.1% 2.0%         603 North Hickory Road South Bend St. Joseph IN 46615 Retail Single Tenant 2011 NAP 9,002 SF   653,126 653,126 653,126                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,450,000 As Is 9/19/2023     100.0% 12/1/2023 Yes Dollar General 9,002 100.0% 9/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/5/2023 NAP 9/5/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.12 Property   1 Dollar General - Stockbridge, GA 0.1% 1.8%         4945 Highway 155 North Stockbridge Henry GA 30281 Retail Single Tenant 2011 NAP 9,026 SF   585,562 585,562 585,562                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,300,000 As Is 9/20/2023     100.0% 12/1/2023 Yes Dollar General 9,026 100.0% 11/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2023 NAP 9/28/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.13 Property   1 Family Dollar - Leland, NC 0.1% 1.7%         1411 Lanvale Road Northeast Leland Brunswick NC 28451 Retail Single Tenant 2015 NAP 8,400 SF   563,040 563,040 563,040                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,250,000 As Is 9/22/2023     100.0% 12/1/2023 Yes Family Dollar 8,400 100.0% 6/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/27/2023 NAP 9/27/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.00 Loan   1 11 West 42nd Street 4.2% 100.0% BANA/UBS AG BANA NAP NAP 11 West 42nd Street New York New York NY 10036 Office CBD 1927 2018 960,568 SF 285.25 31,333,334 31,333,334 31,333,334 7.44000%     NAP 196,964.82 NAP 2,363,577.84 Interest Only No Actual/360 60 55 60 55 0 0 6/30/2023 5 6 8/6/2023 NAP 7/6/2028 NAP 0 0 L(23),YM1(6),DorYM1(24),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% 70,904,055 39,203,449 31,700,606 192,114 2,881,704 28,626,789 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% 11/30/2023 (330 SF), 3/31/2025 (6,436 SF), 3/31/2026 (236,974 SF), 9/30/2029 (10,745 SF) 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% 4/30/2027 (15,400 SF), 5/31/2038 (77,388 SF) 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 0 NAP Hard Springing Yes Yes Yes No 31,333,334 242,666,666 1,525,429.62 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   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                  
10.00 Loan   4 Stirling Hotel Portfolio 4.0%   BANA BANA NAP NAP Various Various Various Various Various Hospitality Various Various Various 405 Rooms 74,567.90 30,200,000 30,200,000 30,200,000 8.62000%     NAP 219,949.68 NAP 2,639,396.16 Interest Only No Actual/360 60 60 60 60 0 0 11/14/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 0 0 L(24),D(29),O(7) 16,665,353 11,552,694 5,112,659 9/30/2023 T-12 15,913,249 11,051,909 4,861,340 12/31/2022 T-12 12,861,737 8,863,839 3,997,898 12/31/2021 T-12 76.8% 16,665,353 11,405,359 5,259,994 757,135 0 4,502,859 1.99 1.71 17.4% 14.9% 66,200,000 As Is Various 45.6% 45.6% 76.8% 9/30/2023                                                                 0 tbd 0 tbd 0 Greater of (i) 4% of Gross Revenues, (ii) amount required under Franchise/Management agreement 0 0 0 0 0 0 0 70,200 7,437,050 0 PIP Reserve 0 0 NAP Soft In Place Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Ashford Hospitality Trust, Inc. Ashford Hospitality Limited Partnership and Stirling REIT OP, LP No No Refinance   tbd tbd 0 0 tbd tbd 0 tbd tbd 0 0 tbd Various $144.51 $110.95 76.8% $144.51 $110.95 76.8% $135.15 $106.10 78.5% $118.77 $85.63 72.1%                  
10.01 Property   1 Hampton Inn Buford 1.3% 33.1%         3240 Buford Drive Buford Gwinnett GA 30519 Hospitality Limited Service 2000 2019 92 Rooms   10,000,000 10,000,000 10,000,000                                                     4,382,933 2,661,231 1,721,702 9/30/2023 T-12 3,797,692 2,329,853 1,467,839 12/31/2022 T-12 2,928,736 1,789,701 1,139,035 12/31/2021 T-12 85.8% 4,382,933 2,646,063 1,736,870 175,317 0 1,561,552         17,000,000 As Is 9/20/2023     85.8% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/25/2023 NAP 9/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 2/28/2035 $150.41 $129.05 85.8% $150.41 $129.05 85.8% $139.15 $111.92 80.4% $119.31 $86.08 72.2%                  
10.02 Property   1 Residence Inn Jacksonville Butler Boulevard 1.1% 28.1%         10551 Deerwood Park Boulevard Jacksonville Duval FL 32256 Hospitality Extended Stay 1997 2018 120 Rooms   8,500,000 8,500,000 8,500,000                                                     4,566,324 3,215,960 1,350,363 9/30/2023 T-12 4,588,420 3,147,730 1,440,690 12/31/2022 T-12 4,121,328 2,675,864 1,445,464 12/31/2021 T-12 74.0% 4,566,324 3,183,480 1,382,843 228,316 0 1,154,527         17,200,000 As Is 9/26/2023     74.0% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/25/2023 NAP 9/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 11/30/2028 $138.31 $102.30 74.0% $138.31 $102.30 74.0% $131.61 $103.09 78.3% $123.95 $92.81 74.9%                  
10.03 Property   1 Residence Inn Hartford Manchester 1.0% 25.5%         201 Hale Road Manchester Hartford CT 06042 Hospitality Extended Stay 2000 2015 96 Rooms   7,700,000 7,700,000 7,700,000                                                     4,485,743 3,159,098 1,326,645 9/30/2023 T-12 4,336,244 3,042,527 1,293,717 12/31/2022 T-12 3,425,963 2,497,442 928,521 12/31/2021 T-12 82.5% 4,485,743 3,150,223 1,335,520 224,287 0 1,111,233         14,500,000 As Is 9/20/2023     82.5% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/25/2023 NAP 9/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 9/30/2024 $152.85 $126.10 82.5% $152.85 $126.10 82.5% $145.74 $122.31 83.9% $124.51 $96.48 77.5%                  
10.04 Property   1 SpringHill Suites Buford 0.5% 13.2%         3250 Buford Drive Buford Gwinnett GA 30519 Hospitality Limited Service 2001 2023 97 Rooms   4,000,000 4,000,000 4,000,000                                                     3,230,353 2,516,404 713,949 9/30/2023 T-12 3,190,893 2,531,799 659,094 12/31/2022 T-12 2,385,710 1,900,832 484,878 12/31/2021 T-12 66.0% 3,230,353 2,425,592 804,761 129,214 0 675,547         17,500,000 As Is 9/20/2023     66.0% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/25/2023 NAP 9/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 10/22/2034 $135.53 $89.50 66.0% $135.53 $89.50 66.0% $123.38 $88.28 71.5% $103.66 $65.58 63.3%                  
11.00 Loan   1 Mckesson Phase II 4.0% 100.0% MSBNA MSMCH NAP NAP 911 John Street Columbus Franklin OH 43222 Office CBD 2022 NAP 197,671 SF 388.02 30,000,000 30,000,000 30,000,000 5.14000%     NAP 130,284.72 NAP 1,563,416.64 Interest Only No Actual/360 60 47 60 47 0 0 10/27/2022 13 5 12/5/2022 NAP 11/5/2027 NAP 3 3 L(37),D(13),O(10) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 94.9% 8,073,883 292,217 7,781,667 29,651 0 7,752,016 1.95 1.94 10.1% 10.1% 113,800,000 As Is 10/4/2023 67.4% 67.4% 100.0% 12/1/2023 Yes McKesson Corporation 197,671 100.0% 10/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/10/2023 NAP 11/10/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 21,268 10,634 0 Springing 0 0 Springing 0 0 0 0 0 0 0 NAP 0 0 NAP Hard In Place Yes Yes Yes No 30,000,000 46,700,000 202,809.89 333,094.61 NAP NAP 76,700,000 333,094.61 67.4% 1.94 10.1% NAP NAP NAP NAP NAP NAP NAP No NAP Golden Eagle Group Inc. GEG Investments LLC and Golden Eagle Group Inc. No No Acquisition   76,700,000 52,153,299 0 0 128,853,299 0 118,000,000 10,832,031 21,268 0 0 128,853,299 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
12.00 Loan   1 Shops at La Palmera 3.9% 100.0% MSBNA MSMCH NAP NAP 4938, 4954 and 4902 Staples Street South Corpus Christi Nueces TX 78412 Retail Anchored 1985 2022 218,444 SF 135.05 29,500,000 29,500,000 29,500,000 7.60500%     NAP 189,552.86 NAP 2,274,634.32 Interest Only No Actual/360 60 60 60 60 0 0 11/13/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 5 5 L(24),D(29),O(7) 5,259,653 2,041,959 3,217,695 7/31/2023 T-12 4,999,757 1,949,617 3,050,140 12/31/2022 T-12 4,854,378 2,070,822 2,783,556 12/31/2021 T-12 96.4% 5,809,223 2,333,197 3,476,025 33,429 242,524 3,200,072 1.53 1.41 11.8% 10.8% 48,200,000 As Is 9/1/2023 61.2% 61.2% 97.0% 9/11/2023 No Dick's Sporting Goods 61,233 28.0% 1/31/2029 TJ Maxx / HomeGoods 44,750 20.5% 11/30/2028 Big Lots 29,465 13.5% 1/31/2029 DSW Shoe Warehouse 18,000 8.2% 3/31/2029 Salons by JC 7,842 3.6% 1/31/2027 9/15/2023 NAP 9/15/2023 NAP NAP No Fee NAP NAP NAP NAP 0 54,962 0 Springing 0 2,806 0 500,000 23,386 1,000,000 0 0 0 7,775 0 0 NAP 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Direct Retail Partners Alder Wood Partners, L.P. No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
13.00 Loan   1 RV Storage Depot 3.7% 100.0% MSBNA MSMCH NAP NAP 601 Hillview Drive Altamonte Springs Seminole FL 32714 Other RV/Boat Storage 1978 2021 1,489,149 SF 18.80 28,000,000 28,000,000 28,000,000 8.55000%     NAP 202,270.83 NAP 2,427,249.96 Interest Only No Actual/360 60 59 60 59 0 0 10/26/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 5 0 L(25),D(28),O(7) 4,267,626 1,254,743 3,012,883 7/31/2023 T-12 3,440,951 1,198,874 2,242,078 12/31/2022 T-12 NAV NAV NAV NAV NAV 91.5% 4,583,070 1,339,696 3,243,374 74,457 0 3,168,916 1.34 1.31 11.6% 11.3% 64,000,000 As Is 8/25/2023 43.8% 43.8% 80.7% 9/23/2023 No Jingoli 827,640 55.6% 3/31/2028 Orlando RV 71,775 4.8% MTM NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2023 NAP 9/29/2023 NAP NAP No Fee NAP NAP NAP NAP 24,042 24,042 13,980 13,379 0 6,205 148,915 0 0 0 237,326 0 0 20,438 0 0 NAP 0 0 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 John Saunders and Philip Scott Ramser, Jr. John Saunders and Philip Scott Ramser, Jr. No No Refinance   28,000,000 0 0 0 28,000,000 25,834,881 0 1,125,943 295,786 743,390 0 28,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.00 Loan   13 Merit Hill Self Storage 2.8%   WFB WFB NAP NAP Various Various Various Various Various Self Storage Self Storage Various Various 832,976 SF 102.04 21,250,000 21,250,000 21,250,000 7.03000%     NAP 126,218.61 NAP 1,514,623.32 Interest Only No Actual/360 60 58 60 58 0 0 9/22/2023 2 6 11/6/2023 NAP 10/6/2028 NAP 0 0 L(23),YM1(3),DorYM1(27),O(7) 12,013,064 4,768,196 7,244,868 7/31/2023 T-12 11,420,348 4,394,178 7,026,170 12/31/2022 T-12 9,937,754 4,247,197 5,690,557 12/31/2021 T-12 100.0% 12,172,844 4,830,213 7,342,631 83,298 0 7,259,334 1.21 1.20 8.6% 8.5% 142,000,000 As Portfolio Various 59.9% 59.9% 92.6% 7/31/2023                                                                 0 Springing 0 Springing 0 6,941 249,893 0 0 0 0 0 0 61,270 0 0 NAP 0 0 NAP Soft Springing Yes No Yes No 21,250,000 63,750,000 378,655.81 504,874.42 NAP NAP 85,000,000 504,874.42 59.9% 1.20 8.6% NAP NAP NAP NAP NAP NAP NAP No NAP Centerbridge Partners Real Estate Fund, L.P. and CCP III AIV III, L.P. Merit Hill Holdings REIT LLC and Merit Hill Holdings REIT II LLC No No Refinance   85,000,000 0 0 0 85,000,000 67,545,410 0 4,733,993 61,270 12,659,327 0 85,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.01 Property   1 2615 East 12th Street 0.6% 21%         2615 East 12th Street Oakland Alameda CA 94606 Self Storage Self Storage 1975 2004 88,480 SF   4,525,000 4,525,000 4,525,000                                                     2,210,647 651,574 1,559,072 7/31/2023 T-12 2,048,712 582,139 1,466,573 12/31/2022 T-12 1,899,866 565,068 1,334,798 12/31/2021 T-12 100.0% 2,261,971 757,955 1,504,016 8,848 0 1,495,168         28,850,000 As Is 8/5/2023     96.2% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 8/25/2023 13% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.02 Property   1 Parkglenn Self-Storage 0.3% 11%         10144 Parkglenn Way Parker Douglas CO 80134 Self Storage Self Storage 2008 NAP 75,527 SF   2,266,250 2,266,250 2,266,250                                                     1,215,086 497,641 717,444 7/31/2023 T-12 1,188,392 500,238 688,154 12/31/2022 T-12 989,239 445,531 543,708 12/31/2021 T-12 100.0% 1,224,766 494,452 730,314 7,553 0 722,761         14,450,000 As Is 8/8/2023     95.5% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.03 Property   1 630 Macarthur Boulevard & 59 Jonathan Bourne Drive 0.3% 10%         630 MacArthur Boulevard & 59 Jonathan Bourne Drive Bourne Barnstable MA 02559 Self Storage Self Storage 1984; 2002 NAP 51,157 SF   2,164,250 2,164,250 2,164,250                                                     1,055,514 308,099 747,415 7/31/2023 T-12 1,015,008 260,869 754,139 12/31/2022 T-12 1,045,680 236,797 808,883 12/31/2021 T-12 100.0% 1,041,903 295,259 746,645 5,116 0 741,529         13,800,000 As Is 8/3/2023     86.9% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/20/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.04 Property   1 30690 Aldine Westfield Rd 0.3% 10%         30690 Aldine Westfield Road Spring Montgomery TX 77386 Self Storage Self Storage 2017 NAP 109,300 SF   2,133,000 2,133,000 2,133,000                                                     1,159,823 440,169 719,654 7/31/2023 T-12 1,164,983 431,728 733,254 12/31/2022 T-12 1,105,092 482,107 622,984 12/31/2021 T-12 100.0% 1,149,418 399,536 749,882 10,930 0 738,952         13,600,000 As Is 8/10/2023     89.5% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/22/2023 NAP 8/27/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.05 Property   1 13404 E Broncos Pkwy 0.2% 8%         13404 East Broncos Parkway Englewood Arapahoe CO 80112 Self Storage Self Storage 2016 NAP 64,460 SF   1,762,750 1,762,750 1,762,750                                                     973,511 536,701 436,810 7/31/2023 T-12 921,192 434,523 486,670 12/31/2022 T-12 704,303 408,593 295,710 12/31/2021 T-12 100.0% 988,719 502,306 486,413 6,446 0 479,967         11,240,000 As Is 8/8/2023     98.2% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.06 Property   1 3803 N Navarro St 0.2% 7%         3803 North Navarro Street Victoria Victoria TX 77901 Self Storage Self Storage 1998 NAP 81,250 SF   1,568,500 1,568,500 1,568,500                                                     916,169 304,898 611,271 7/31/2023 T-12 902,247 305,100 597,147 12/31/2022 T-12 782,857 315,045 467,812 12/31/2021 T-12 100.0% 902,552 335,655 566,897 8,125 0 558,772         10,000,000 As Is 8/11/2023     85.8% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.07 Property   1 2102 NW Stallings Dr 0.2% 6%         2102 Northwest Stallings Drive Nacogdoches Nacogdoches TX 75964 Self Storage Self Storage 1998 NAP 57,100 SF   1,254,750 1,254,750 1,254,750                                                     723,214 267,772 455,442 7/31/2023 T-12 675,338 245,232 430,106 12/31/2022 T-12 567,698 230,467 337,231 12/31/2021 T-12 100.0% 760,156 266,361 493,795 5,710 0 488,085         8,000,000 As Is 8/9/2023     97.0% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.08 Property   1 2005 W Wheeler Ave 0.2% 6%         2005 West Wheeler Avenue Aransas Pass San Patricio TX 78336 Self Storage Self Storage 1998 NAP 56,950 SF   1,199,750 1,199,750 1,199,750                                                     782,739 311,524 471,215 7/31/2023 T-12 755,758 299,322 456,436 12/31/2022 T-12 672,275 292,723 379,552 12/31/2021 T-12 100.0% 817,348 350,294 467,054 5,695 0 461,359         7,650,000 As Is 8/10/2023     95.3% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.09 Property   1 3817 Gulf Freeway 0.1% 5%         3817 Gulf Freeway Dickinson Galveston TX 77539 Self Storage Self Storage 2003 NAP 71,925 SF   1,113,500 1,113,500 1,113,500                                                     820,163 517,867 302,296 7/31/2023 T-12 820,225 436,176 384,049 12/31/2022 T-12 703,232 363,771 339,461 12/31/2021 T-12 100.0% 823,488 445,949 377,539 7,193 0 370,346         7,100,000 As Is 8/10/2023     91.8% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.10 Property   1 1600 E General Cavazos Blvd 0.1% 5%         1600 East General Cavazos Boulevard Kingsville Kleberg TX 78363 Self Storage Self Storage 2000 NAP 56,550 SF   1,066,500 1,066,500 1,066,500                                                     723,991 273,345 450,646 7/31/2023 T-12 704,274 277,426 426,848 12/31/2022 T-12 641,035 249,813 391,222 12/31/2021 T-12 100.0% 743,656 335,322 408,334 5,655 0 402,679         6,800,000 As Is 8/10/2023     93.5% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.11 Property   1 11615 Rubina Pl 0.1% 4%         11615 Rubina Place Waldorf Charles MD 20602 Self Storage Self Storage 2011 NAP 32,700 SF   847,000 847,000 847,000                                                     515,616 233,168 282,448 7/31/2023 T-12 411,326 244,714 166,612 12/31/2022 T-12 184,388 234,628 (50,240) 12/31/2021 T-12 100.0% 534,620 229,219 305,401 3,270 0 302,131         5,400,000 As Is 8/9/2023     91.4% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/28/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.12 Property   1 4222 N Main St 0.1% 4%         4222 North Main Street Baytown Harris TX 77521 Self Storage Self Storage 1986 2022 66,250 SF   799,750 799,750 799,750                                                     590,114 338,200 251,913 7/31/2023 T-12 516,525 292,413 224,112 12/31/2022 T-12 394,977 304,839 90,138 12/31/2021 T-12 100.0% 591,772 329,773 261,999 6,625 0 255,374         5,100,000 As Is 8/10/2023     94.0% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/27/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.13 Property   1 12 Irongate Drive 0.1% 3%         12 Irongate Drive Waldorf Charles MD 20602 Self Storage Self Storage 1984 NAP 21,327 SF   549,000 549,000 549,000                                                     326,479 87,238 239,241 7/31/2023 T-12 296,368 84,299 212,069 12/31/2022 T-12 247,113 117,815 129,298 12/31/2021 T-12 100.0% 332,474 88,132 244,342 2,133 0 242,209         3,500,000 As Is 8/9/2023     84.3% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/28/2023 NAP 8/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
15.00 Loan   1 Short Pump Town Center 2.7% 100% BANA BANA NAP NAP 11800 West Broad Street Richmond Henrico VA 23233 Retail Lifestyle Center 2003 2014 635,494 SF 283.24 20,000,000 20,000,000 20,000,000 8.30300%     NAP 140,305.32 NAP 1,683,663.84 Interest Only No Actual/360 60 56 60 56 0 0 7/6/2023 4 1 9/1/2023 NAP 8/1/2028 NAP 0 0 L(28),D(25),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 Market Value excluding Dick's Parcel 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 0 Springing 2,541,976 0 0 0 0 6,881,215 0 Outstanding Landlord Obligations 0 0 NAP Hard Springing Yes Yes Yes No 20,000,000 160,000,000 1,122,442.60 1,262,747.92 NAP NAP 180,000,000 1,262,748 0 2 0 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                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
16.00 Loan   1 1201 Third Avenue 2.7% 100% MSBNA MSMCH NAP NAP 1201 Third Avenue Seattle King WA 98101 Office CBD 1988 NAP 1,129,710 SF 150.48 20,000,000 20,000,000 20,000,000 5.58500%     NAP 94,376.16 NAP 1,132,513.92 Interest Only No Actual/360 60 51 60 51 0 0 2/10/2023 9 9 4/9/2023 NAP 3/9/2028 NAP 0 0 L(24),YM1(9),DorYM1(20),O(7) 51,796,212 20,401,758 31,394,453 12/31/2022 T-12 52,866,426 19,817,047 33,049,379 12/31/2021 T-12 55,173,622 18,678,980 36,494,642 12/31/2020 T-12 71.0% 45,609,813 21,283,998 24,325,815 225,942 2,770,117 21,329,755 2.53 2.22 14.3% 12.5% 556,500,000 As Is 12/1/2022 30.5% 30.5% 71.0% 1/1/2023 No Perkins Coie 296,843 26.3% 12/31/2026 Kimley-Horn 46,058 4.1% 12/31/2034 Accolade, Inc. 45,083 4.0% 3/31/2030 Hargis Engineering 44,609 3.9% 12/31/2024 Boston Consulting Group 42,644 3.8% 12/31/2026 (25,239 SF); 1/31/2027 (17,405 SF) 12/8/2022 NAP 12/8/2022 12/8/2022 14% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 0 0 0 0 0 0 0 0 0 21,322,779 0 Upfront Rollover Deposit ($17,567,429.00); Free Rent ($3,755,350.00) 0 0 NAP Hard Springing Yes Yes Yes No 20,000,000 150,000,000 707,821.18 802,197.34 NAP NAP 170,000,000 802,197.34 30.5% 2.22 14.3% NAP NAP NAP NAP NAP NAP NAP No NAP MetLife, Inc. and New York Common Retirement Fund NAP No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
17.00 Loan   1 Philadelphia Marriott Downtown 2.7% 100% WFB/JPMCB WFB/JPMCB Group 1 NAP 1201 and 1113 Market Street Philadelphia Philadelphia PA 19107 Hospitality Full Service 1990; 1995 2023 1,408 Rooms 152,698.86 20,000,000 20,000,000 20,000,000 8.70500%     NAP 147,098.38 NAP 1,765,180.56 Interest Only No Actual/360 60 59 60 59 0 0 10/25/2023 1 6 12/6/2023 NAP 11/6/2028 NAP 0 0 L(25),DorYM0.5(28),O(7) 106,555,128 72,995,206 33,559,922 9/30/2023 T-12 85,149,141 59,158,454 25,990,687 12/31/2022 T-12 26,916,192 29,338,995 (2,422,803) 12/31/2021 T-12 60.2% 111,076,788 76,576,225 34,500,562 5,424,586 0 29,075,976 1.82 1.53 16.0% 13.5% 391,300,000 As Is 9/7/2023 54.9% 54.9% 57.1% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/20/2023 NAP 9/15/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 0 0 0 0 0 0 0 Springing Condominium Funds 0 0 NAP Soft Springing Yes No Yes No 20,000,000 195,000,000 1,434,209.20 1,581,307.58 NAP NAP 215,000,000 1,581,307.58 54.9% 1.53 16.0% NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine Oaktree Capital Management, LLC, Clearview Hotel Capital, LLC and Host Hotels & Resorts, L.P. Oaktree Real Estate Opportunities Fund VI, L.P. No No Refinance                           NAP $233.09 $140.33 60.2% $230.42 $131.55 57.1% $221.64 $102.75 46.4% $181.77 $37.37 20.6%                  
18.00 Loan   1 Springhill Suites Chattanooga 1.9% 100% MSBNA MSMCH NAP NAP 495 Riverfront Parkway Chattanooga Hamilton TN 37402 Hospitality Limited Service 2012 2019; 2020 116 Rooms 122,413.79 14,200,000 14,200,000 14,200,000 8.02000%     NAP 96,221.44 NAP 1,154,657.28 Interest Only No Actual/360 60 59 60 59 0 0 10/19/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 5 5 L(25),D(28),O(7) 6,052,629 3,471,418 2,581,211 8/31/2023 T-12 5,544,660 3,232,162 2,312,498 12/31/2022 T-12 4,689,013 2,673,606 2,015,408 12/31/2021 T-12 74.3% 6,052,629 3,584,190 2,468,439 242,105 0 2,226,334 2.14 1.93 17.4% 15.7% 29,000,000 As Is 8/31/2023 49.0% 49.0% 74.3% 8/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/5/2023 NAP 9/5/2023 NAP NAP No Fee/Leasehold 3/31/2048 NAP $1 + 75% of Net Rental Revenue from the City Property No 0 14,188 0 Springing 0 Springing 0 0 0 0 0 0 0 0 0 0 NAP 0 0 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 Hiren S. Desai Hiren S. Desai No No Refinance                           5/24/2037 $166.60 $123.82 74.3% $166.60 $123.82 74.3% $163.75 $115.15 70.3% $149.06 $98.70 66.2%                  
19.00 Loan   10 My Place Communities MHC Portfolio 1.7%   BANA BANA NAP NAP Various Various Various Various Various Manufactured Housing Manufactured Housing Various NAP 422 Pads 30,805.69 13,000,000 13,000,000 13,000,000 7.66900%     NAP 84,234.73 NAP 1,010,816.76 Interest Only No Actual/360 60 60 60 60 0 0 11/3/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 5 4 L(24),D(32),O(4) 2,022,776 789,283 1,233,493 8/31/2023 T-12 1,872,038 847,147 1,024,890 12/31/2022 T-12 1,578,874 1,061,472 517,402 12/31/2021 T-12 80.9% 2,160,045 879,279 1,280,765 18,650 0 1,262,115 1.27 1.25 9.9% 9.7% 17,907,000 As Is Various 72.6% 72.6% 82.0% 9/30/2023                                                                 79,080 10,266 18,541 5,326 349,665 1,554 0 0 0 0 0 0 0 195,213 0 0 NAP 0 1,360,000 Earnout Reserve - On or before the 24th Payment Date, upon Borrower's request, the Lender shall disburse an amount such that (1) the DY is equal to or greater than 10.84% and (2) the DSCR is equal to or greater than 1.27x. Following the 24th Payment Date, Lender shall have the option, to hold any remaining Earnout Reserve Funds as additional collateral for the Debt or apply such remaining earnout reserve funds to the payment of the Debt. Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Christopher Nortley Christopher Nortley No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.01 Property   1 Olde Towne Village 0.4% 24%         205 Hazelwood Drive Smyrna Rutherford TN 37167 Manufactured Housing Manufactured Housing 2005 NAP 26 Pads   3,154,000 3,154,000 3,154,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         3,800,000 As Is 8/3/2023     96.2% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.02 Property   1 Thorn Hollow  0.3% 15%         9600 Nook Road Algonac St. Clair MI 48001 Manufactured Housing Manufactured Housing 1970 NAP 46 Pads   1,929,750 1,929,750 1,929,750                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         2,325,000 As Is 8/4/2023     100.0% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.03 Property   1 Heritage Estates  0.2% 11%         5182 South Dort Highway Flint Genesee MI 48507 Manufactured Housing Manufactured Housing 1946 NAP 58 Pads   1,466,173 1,466,173 1,466,173                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         2,340,000 As Is 7/27/2023     58.6% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.04 Property   1 Riverside Estates  0.2% 9%         1090 West Richey Road Port Clinton Ottawa OH 43452 Manufactured Housing Manufactured Housing 1959 NAP 71 Pads   1,190,483 1,190,483 1,190,483                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,900,000 As Is 8/11/2023     97.2% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP Yes - VE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.05 Property   1 North Hill  0.1% 8%         504 North Main Street Yale St. Clair MI 48097 Manufactured Housing Manufactured Housing 1964 NAP 43 Pads   1,099,750 1,099,750 1,099,750                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,325,000 As Is 8/4/2023     83.7% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.06 Property   1 Twin Valley 0.1% 8%         16555 F-Drive South Marshall Calhoun MI 49068 Manufactured Housing Manufactured Housing 1975 NAP 36 Pads   1,079,000 1,079,000 1,079,000                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,300,000 As Is 8/4/2023     80.6% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.07 Property   1 Pleasant Lake 0.1% 7%         11711 Bunkerhill Road Pleasant Lake Jackson MI 49272 Manufactured Housing Manufactured Housing 1969 NAP 56 Pads   971,183 971,183 971,183                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,550,000 As Is 8/4/2023     67.9% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/11/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.08 Property   1 Pearl Beach  0.1% 7%         3812 Pointe Tremble Road Algonac St. Clair MI 48001 Manufactured Housing Manufactured Housing 1970 NAP 29 Pads   914,792 914,792 914,792                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,460,000 As Is 8/4/2023     89.7% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.09 Property   1 Woodmont  0.1% 6%         21395 Inkster Road Farmington Hills Oakland MI 48336 Manufactured Housing Manufactured Housing 1939 NAP 33 Pads   731,207 731,207 731,207                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,167,000 As Is 8/8/2023     72.7% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.10 Property   1 Cattail Estates  0.1% 4%         4000 East South Street Jackson Jackson MI 49201 Manufactured Housing Manufactured Housing 1965 NAP 24 Pads   463,662 463,662 463,662                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         740,000 As Is 8/4/2023     79.2% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/7/2023 NAP 8/7/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
20.00 Loan   1 TJ Maxx Centre 1.7% 100% MSBNA MSMCH NAP NAP 4330, 4340 & 4360 13th Avenue South Fargo Cass ND 58103 Retail Anchored 1987; 1991 2002 166,165 SF 74.32 12,350,000 12,350,000 12,350,000 7.62000%     NAP 79,511.70 NAP 954,140.40 Interest Only No Actual/360 60 57 60 57 0 0 8/29/2023 3 1 10/1/2023 NAP 9/1/2028 NAP 0 5 L(24),YM1(29),O(7) 2,802,836 1,043,733 1,759,103 6/30/2023 T-12 2,721,156 961,036 1,760,120 12/31/2022 T-12 2,529,087 898,364 1,630,724 12/31/2021 T-12 84.2% 2,540,075 1,025,881 1,514,194 24,925 129,627 1,359,642 1.59 1.42 12.3% 11.0% 25,100,000 As Is 4/13/2023 49.2% 49.2% 78.2% 8/1/2023 No TJ Maxx 31,614 19.0% 1/31/2025 Jo Ann Fabrics 19,952 12.0% 1/31/2029 Office Max 16,853 10.1% 5/31/2027 Party City 12,021 7.2% 1/31/2028 Shoe Carnival 12,000 7.2% 10/31/2025 4/14/2023 NAP 4/14/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 24,925 2,077 0 150,000 17,309 207,706 0 0 0 22,938 0 0 NAP 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Schottenstein Realty LLC Schottenstein Realty LLC No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
21.00 Loan   1 1825 K Street NW 1.3% 100% JPMCB JPMCB NAP NAP 1825 K Street Northwest Washington District of Columbia DC 20006 Office CBD 1966 2019 260,419 SF 161.28 10,000,000 10,000,000 10,000,000 7.54700%     NAP 63,765.16 NAP 765,181.92 Interest Only No Actual/360 60 55 60 55 0 0 6/26/2023 5 5 8/5/2023 NAP 7/5/2028 NAP 0 0 L(29),D(27),O(4) 12,134,530 4,096,510 8,038,020 2/28/2023 T-12 12,167,157 3,970,309 8,196,848 12/31/2022 T-12 11,429,022 4,076,932 7,352,090 12/31/2021 T-12 76.1% 9,767,529 4,124,341 5,643,188 52,084 0 5,591,105 1.76 1.74 13.4% 13.3% 79,200,000 As Is 3/30/2023 53.0% 53.0% 73.3% 6/1/2023 No Union of Concerned Scientists 27,007 10.4% 4/30/2026 TD International, LLC 13,731 5.3% 12/31/2029 Local Initiatives Support Corp 11,742 4.5% 2/29/2032 The Morris & Gwendolyn Cafritz Foundation 11,329 4.4% 6/30/2037 BBGM/Architects & Interiors 10,555 4.1% 1/31/2030 4/12/2023 NAP 4/12/2023 NAP NAP No Fee NAP NAP NAP NAP 672,650 143,193 0 Springing 4,341 4,341 0 3,000,000 37,978 0 0 0 0 0 810,650 0 Free Rent Reserve ($619,462); Outstanding TI Reserve ($191,188) 0 0 NAP Hard Springing Yes No Yes No 10,000,000 32,000,000 204,048.52 267,813.68 NAP NAP 42,000,000 267,813.68 53.0% 1.74 13.4% NAP NAP NAP NAP NAP NAP NAP No NAP The Morris and Gwendolyn Cafritz Foundation The Morris and Gwendolyn Cafritz Foundation No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
22.00 Loan   1 Spring Park Plaza 1.3% 100% BANA BANA NAP NAP 2308-2364 South Range Avenue Denham Springs Livingston Parish LA 70726 Retail Anchored 1975 2006 137,541 SF 69.80 9,600,000 9,600,000 9,600,000 8.09330%     NAP 65,645.66 NAP 787,747.92 Interest Only No Actual/360 60 59 60 59 0 0 10/27/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 5 4 L(25),D(31),O(4) 1,640,665 354,308 1,286,357 7/31/2023 T-12 1,495,264 329,772 1,165,492 12/31/2022 T-12 1,256,477 420,423 836,054 12/31/2021 T-12 95.0% 1,784,034 415,180 1,368,854 55,016 136,990 1,176,848 1.74 1.49 14.3% 12.3% 17,000,000 As Is 8/30/2023 56.5% 56.5% 100.0% 8/31/2023 No Big Lots 27,094 19.7% 1/31/2033 Office Depot 21,944 16.0% 2/28/2027 Planet Fitness 21,383 15.5% 12/31/2027 Petco Animal Supplies 15,536 11.3% 9/30/2024 Purple Cow 15,000 10.9% 7/31/2027 8/30/2023 NAP 8/30/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP 86,946 7,246 121,000 15,767 0 4,585 0 500,000 Springing 500,000 0 0 0 112,445 0 0 NAP 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP SRI, LLC Harold Schertz No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
23.00 Loan   1 Locust Grove Village 0.8% 100% MSBNA MSMCH NAP NAP 4914-4960 Bill Gardner Parkway Locust Grove Henry GA 30248 Retail Anchored 2002 2012 111,250 SF 51.24 5,700,000 5,700,000 5,700,000 7.62000%     NAP 36,697.71 NAP 440,372.52 Interest Only No Actual/360 60 58 60 58 0 0 9/29/2023 2 1 11/1/2023 NAP 10/1/2028 NAP 0 5 L(26),D(27),O(7) 1,391,823 415,151 976,672 7/31/2023 T-12 1,316,048 414,654 901,394 12/31/2022 T-12 1,286,510 383,608 902,902 12/31/2021 T-12 95.0% 1,352,872 408,846 944,026 16,688 62,703 864,635 2.14 1.96 16.6% 15.2% 15,000,000 As Is 7/30/2023 38.0% 38.0% 98.1% 7/31/2023 No Ingles 80,000 71.9% 9/30/2028 Koji Restaurant 5,600 5.0% 5/31/2024 QC Nail Spa 4,200 3.8% 12/31/2024 Ingles Gas Express 2,500 2.2% 9/30/2028 Great Clips 1,400 1.3% 9/30/2028 8/8/2023 NAP 8/8/2023 NAP NAP No Fee NAP NAP NAP NAP 13,552 13,552 9,030 3,010 34,488 Springing 0 0 Springing 222,500 0 0 0 15,000 0 0 NAP 0 0 NAP Hard Springing Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Philip D. Healy and Joseph A. Healy Philip D. Healy and Joseph A. Healy No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
24.00 Loan   1 Two Rivers Plaza 0.7% 100% MSBNA MSMCH NAP NAP 1108-1128 West Boughton Road Bolingbrook Will IL 60440 Retail Anchored 1994 NAP 57,900 SF 89.81 5,200,000 5,200,000 5,200,000 6.73500%     NAP 29,590.35 NAP 355,084.20 Interest Only No Actual/360 60 60 60 60 0 0 11/7/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 5 5 L(24),D(29),O(7) 951,500 263,996 687,504 6/30/2023 T-12 981,608 388,978 592,630 12/31/2022 T-12 862,252 371,327 490,925 12/31/2021 T-12 96.6% 1,086,638 402,299 684,339 8,685 41,544 634,110 1.93 1.79 13.2% 12.2% 8,370,000 As Is 8/16/2023 62.1% 62.1% 97.5% 8/22/2023 No Marshalls 30,600 52.8% 1/31/2030 PopShelf 11,400 19.7% 8/31/2033 Anytime Fitness 6,500 11.2% 6/30/2027 Xfinity Store by Comcast 5,000 8.6% 2/28/2025 Sally Beauty Supply 1,600 2.8% 4/30/2025 8/23/2023 10/5/2023 8/23/2023 NAP NAP No Fee NAP NAP NAP NAP 46,092 11,523 0 Springing 0 1,882 67,902 150,000 4,825 150,000 0 0 0 6,250 409,000 0 Popshelf TI Obligations Reserve Funds 0 0 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 Mark Hamermesh and Gary Grabel Mark Hamermesh and Gary Grabel No Yes Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
25.00 Loan   1 Chase Bank 0.7% 100% WFB WFB NAP NAP 1295 Madison Avenue New York New York NY 10128 Retail Single Tenant 1899 2023 3,002 SF 1,678.88 5,040,000 5,040,000 5,040,000 6.62000%     NAP 28,190.17 NAP 338,282.04 Interest Only No Actual/360 60 59 60 59 0 0 11/9/2023 1 11 12/11/2023 NAP 11/11/2028 NAP 0 0 L(25),D(28),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 752,985 172,807 580,178 300 0 579,878 1.72 1.71 11.5% 11.5% 11,000,000 As Is 9/26/2023 45.8% 45.8% 100.0% 12/1/2023 Yes JP Morgan Chase Bank 3,002 100.0% 1/31/2039 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/3/2023 NAP 10/2/2023 NAP NAP No Fee NAP NAP NAP NAP 12,284 12,284 418 418 40,000 0 0 0 Springing 0 0 0 0 0 62,542 0 Rent Concession Reserve 0 0 NAP Hard Springing No Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Ryan Tedder and Keith Kantrowitz Ryan Tedder and Keith Kantrowitz No Yes Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
26.00 Loan   1 1412 College Ave 0.6% 100% MSBNA MSMCH NAP NAP 1412 College Avenue Bronx New York NY 10456-1019 Multifamily Mid Rise 1930 2023 16 Units 257,812.50 4,125,000 4,125,000 4,125,000 6.53000%     NAP 22,758.64 NAP 273,103.68 Interest Only No Actual/360 60 60 60 60 0 0 11/7/2023 0 1 1/1/2024 NAP 12/1/2028 NAP 5 5 L(24),D(32),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 507,300 62,468 444,832 3,200 0 441,632 1.63 1.62 10.8% 10.7% 4,750,000 As Is 9/6/2023 86.8% 86.8% 100.0% 11/1/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/18/2023 NAP 9/18/2023 NAP NAP No Fee NAP NAP NAP NAP 1,031 344 4,533 907 0 333 0 0 0 0 0 0 0 0 69,587 0 Unabated Real Estate Tax Reserve 0 0 NAP Hard Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Joseph E. Safdie Joseph E. Safdie No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
27.00 Loan   1 Addison Apartments III 0.4% 100% WFB WFB NAP NAP 3267 Southern Avenue Memphis Shelby TN 38111 Multifamily Garden 1967 2022 30 Units 103,333.33 3,100,000 3,100,000 3,100,000 8.24400%     NAP 21,592.79 NAP 259,113.48 Interest Only No Actual/360 60 58 60 58 0 0 9/28/2023 2 11 11/11/2023 NAP 10/11/2028 NAP 0 0 L(26),D(30),O(4) 423,740 109,611 314,129 10/31/2023 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 89.5% 425,479 103,039 322,440 7,500 0 314,940 1.24 1.22 10.4% 10.2% 5,400,000 As Is 8/17/2023 57.4% 57.4% 90.0% 10/31/2023 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/23/2023 NAP 8/23/2023 9/19/2023 11% No Fee NAP NAP NAP NAP 0 933 8,328 1,041 0 625 0 0 0 0 64,956 0 0 0 0 0 NAP 0 0 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 Nachman Y. Teren, David Yshua and Yehuda Dershowitz Nachman Y. Teren, David Yshua and Yehuda Dershowitz No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
28.00 Loan   1 City Line Albany Post 0.3% 100% BANA BANA NAP NAP 2377 Albany Post Road Walden Orange NY 12586 Self Storage Self Storage 2001-2019 NAP 23,700 SF 107.59 2,550,000 2,550,000 2,550,000 8.07100%     NAP 17,389.08 NAP 208,668.96 Interest Only No Actual/360 60 59 60 59 0 0 10/16/2023 1 1 12/1/2023 NAP 11/1/2028 NAP 5 4 L(25),D(28),O(7) 360,159 66,102 294,057 9/30/2023 T-12 354,223 69,676 284,547 12/31/2022 T-12 291,353 65,226 226,127 12/31/2021 T-12 88.4% 369,466 85,385 284,081 2,370 0 281,711 1.36 1.35 11.1% 11.0% 3,870,000 As Is 8/22/2023 65.9% 65.9% 90.4% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/4/2023 NAP 8/4/2023 NAP NAP No Fee NAP NAP NAP NAP 13,806 2,311 0 Springing 0 198 0 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP William R. Lavidge Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP