FWP 1 n3913_x3-premkta1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-257991-09
     

  

 

MSWF 2023-2 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

 

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

 

                                                                                                                                                                                                                                                                                                                                                                                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator 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 60 Hudson 9.8% 100.0% MSBNA MSMCH NAP NAP 60 Hudson Street New York New York NY 10013 Other Data Center 1930 2013 1,149,619 SF 243.56 90,000,000 90,000,000 90,000,000 5.88500%   5.86462% NAP 447,505.21 NAP 5,370,062.50 Interest Only No Actual/360 120 118 120 118 0 0 9/6/2023 2 1/1/1900 11/1/2023 NAP 10/1/2033 NAP 5 5 L(26),D(89),O(5) 124,308,174 50,782,190 73,525,984 6/30/2023 T-12 112,940,517 47,378,697 65,561,820 12/31/2022 T-12 118,744,930 41,284,530 77,460,400 12/31/2021 T-12 65.2% 120,518,204 52,684,531 67,833,673 229,924 2,110,256 65,493,494 4.06 3.92 24.2% 23.4% 1,596,000,000 As Is 5/8/2023 17.5% 17.5% 62.2% 6/5/2023 No Verizon 184,420 16.0% 12/31/2034 (173,522 SF); 5/31/2033 (10,898 SF) CDIL Data Centre USA LLC (Hudson Interxchange) 172,775 15.0% 9/30/2032 Telx - New York LLC (Digital Realty) 95,494 8.3% 10/31/2027 zColo, LLC (DataBank) 57,840 5.0% 7/31/2032 Centurylink Communications 37,472 3.3% 9/30/2033 5/11/2023 NAP 5/11/2023 NAP NAP No Fee NAP NAP NAP NAP 7,089,987 1,772,497 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 0 0 NAP 0 0 NAP Hard In Place Yes No Yes Yes 90,000,000 190,000,000 944,733.22 1,392,238.43 NAP NAP 280,000,000 1,392,238.43 17.5% 3.92 24.2% NAP NAP NAP NAP NAP NAP NAP No NAP The Stahl Organization NAP No No Refinance   280,000,000 2,519,702 0 0 282,519,702 274,771,150 0 658,565 7,089,987 0 0 282,519,702 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
2.00 Loan   1 Arundel Mills and Marketplace 9.8% 100.0% WFB WFB Group 1 NAP 7000 and 7600 Arundel Mills Circle Hanover Anne Arundel MD 21076 Retail Super Regional Mall 2000; 2002; 2012 NAP 1,938,983 SF 185.66 90,000,000 90,000,000 90,000,000 7.70100%   7.68062% NAP 585,596.88 NAP 7,027,162.56 Interest Only No Actual/360 120 119 120 119 0 0 10/5/2023 1 1/1/1900 12/1/2023 NAP 11/1/2033 NAP 0 0 L(25),D(89),O(6) 69,724,516 18,198,782 51,525,734 8/31/2023 T-12 69,984,212 17,233,956 52,750,256 12/31/2022 T-12 69,401,934 17,383,847 52,018,087 12/31/2021 T-12 98.1% 74,354,670 16,415,944 57,938,726 278,330 2,102,842 55,557,554 2.06 1.98 16.1% 15.4% 870,600,000 As Is 9/1/2023 41.4% 41.4% 98.3% 6/15/2023 No Live Casino Hotel Maryland 547,331 28.2% 7/13/2115 Bass Pro Shops Outdoor 127,672 6.6% 10/3/2026 Cinemark Theatres 107,190 5.5% 12/31/2025 Burlington 81,282 4.2% 1/31/2026 Medieval Times 66,244 3.4% 8/31/2033 9/25/2023; 9/29/2023 NAP 9/8/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 231,942 5,566,608 0 0 0 0 4,384,369 0 Outstanding TI/LC Reserve ($3,796,478); Gap Rent Reserve ($587,891) 0 0 NAP Hard Springing Yes Yes Yes Yes 90,000,000 270,000,000 1,756,790.62 2,342,387.50 NAP NAP 360,000,000 2,342,388 41.4% 1.98 16.1% NAP NAP NAP NAP NAP NAP NAP No NAP Simon Property Group, L.P. Simon Property Group, L.P. No No Refinance   360,000,000 32,236,503 0 0 392,236,503 384,870,923 0 2,981,210 4,384,369 0 0 392,236,503 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
3.00 Loan   1 Fashion Valley Mall 8.2% 100.0% BANA/BMO/Barclays BANA/MSMCH Group 1 NAP 7007 Friars Road San Diego San Diego CA 92108 Retail Super Regional Mall 1969 2023 1,377,155 SF 326.76 75,000,000 75,000,000 75,000,000 5.73000%   5.71087% NAP 363,098.96 NAP 4,357,187.50 Interest Only No Actual/360 120 114 120 114 0 0 5/25/2023 6 1/1/1900 7/1/2023 NAP 6/1/2033 NAP 0 0 L(30),D(84),O(6) 100,144,513 19,298,501 80,846,012 12/31/2022 T-12 97,018,960 17,953,015 79,065,945 12/31/2021 T-12 89,629,550 16,856,897 72,772,653 12/31/2020 T-12 89.9% 103,974,716 19,972,427 84,002,289 195,237 1,504,094 82,302,958 3.21 3.15 18.7% 18.3% 1,430,000,000 Hypothetical As Is 4/5/2023 31.5% 31.5% 94.0% 5/15/2023 No Nordstrom 220,486 16.0% 12/31/2080 Bloomingdale's 201,502 14.6% 1/31/2035 Macy's 196,120 14.2% 1/31/2026 Forever 21 53,787 3.9% 1/31/2026 AMC Theatres 51,610 3.7% 12/31/2024 4/10/2023 NAP 4/11/2023 4/10/2023 12% Yes - A, AE Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 28,803,694 0 Outstanding TI/LC Reserve (Upfront: $24,345,615), Gap Rent Reserve (Upfront: $4,458,079) 0 0 NAP Hard Springing Yes No Yes No 75,000,000 375,000,000 1,815,494.79 2,178,593.75 NAP NAP 450,000,000 2,178,594 31.5% 3.15 18.7% NAP NAP NAP NAP NAP NAP NAP No NAP Simon Property Group, L.P. Simon Property Group, L.P. and PPF Retail, LLC No No Refinance   450,000,000 0 0 0 450,000,000 417,362,939 0 1,262,178 28,803,694 2,571,188 0 450,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
4.00 Loan   1 Philadelphia Marriott Downtown 6.7% 100.0% WFB WFB NAP NAP 1201 and 1113 Market Street Philadelphia Philadelphia PA 19107 Hospitality Full Service 1990; 1995 2023 1,408 Rooms 152,698.86 61,666,666 61,666,666 61,666,666 8.70500%   8.68462% NAP 453,553.33 NAP 5,442,639.96 Interest Only No Actual/360 60 59 60 59 0 0 10/25/2023 1 1/6/1900 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 61,666,666 153,333,334 1,127,754.25 1,581,307.58 NAP NAP 215,000,000 1,581,308 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   215,000,000 24,286,718 0 0 239,286,718 237,270,647 0 2,016,071 0 0 0 239,286,718 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%                  
5.00 Loan   1 CX - 250 Water Street 6.7% 100.0% BANA BANA NAP NAP 250 Water Street Cambridge Middlesex MA 02141 Mixed Use Lab/Office 2022 NAP 479,004 SF 1,109.59 61,250,000 61,250,000 61,250,000 5.50950%   5.49037% NAP 285,119.81 NAP 3,421,437.72 Interest Only - ARD Yes Actual/360 120 110 120 110 0 0 1/27/2023 10 1/10/1900 3/10/2023 NAP 2/10/2033 2/10/2038 0 0 L(24),YM1(10),DorYM1(79),O(7) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 99.0% 62,561,733 13,277,931 49,283,802 119,751 0 49,164,051 1.66 1.66 9.3% 9.3% 1,090,000,000 Prospective Market Value Upon Completion & Stabilization 1/1/2023 48.8% 48.8% 98.7% 12/1/2023 Yes E.R. Squibb & Sons LLC  472,580 98.7% 10/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/24/2022 NAP 6/17/2022 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 0 0 0 Springing 0 0 0 0 0 17,593,844 0 Base Building Work Reserve ($5,932,952); Outstanding TI/LC Reserve ($7,160,274.31); Outstanding Linkage Fees Reserve ($4,500,617.42) 0 0 NAP Hard Springing Yes Yes Yes Yes 61,250,000 470,250,000 2,189,021.92 2,474,141.73 NAP NAP 531,500,000 2,474,141.73 48.8% 1.66 9.3% NAP NAP NAP NAP NAP NAP NAP No NAP DivcoWest Real Estate Services, LLC, California State Teachers' Retirement System and Teacher Retirement System of Texas DW Propco EF, LLC No No Refinance   531,500,000 7,497,903 0 0 538,997,903 473,876,626 0 3,334,755 17,593,844 0 44,192,678 538,997,903 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
6.00 Loan   3 BLE Portfolio 3.0%   AREF2, Barclays AREF2 Group 2 Group 1 Various Houston Harris TX Various Multifamily Garden Various 2019-2020 680 Units 79,513.89 27,300,000 27,300,000 27,300,000 7.26400%   7.24362% NAP 167,551.22 NAP 2,010,614.64 Interest Only No Actual/360 120 118 120 118 0 0 10/5/2023 2 1/6/1900 11/6/2023 NAP 10/6/2033 NAP 0 0 L(26),D(90),O(4) 8,331,467 5,345,955 2,985,513 7/31/2023 T-12 8,327,246 5,079,839 3,247,406 12/31/2022 T-12 7,727,223 4,426,467 3,300,757 12/31/2021 T-12 85.2% 8,610,338 3,507,740 5,102,598 222,129 0 4,880,469 1.28 1.22 9.5% 9.1% 92,000,000 Various Various 58.8% 58.8% 89.4% 8/15/2023                                                                 914,165 Springing 204,079 40,816 0 18,511 0 0 0 0 0 0 0 398,145 0 Springing PFC Payments Reserve 0 0 NAP Soft In Place Yes No Yes Yes 27,300,000 27,350,000 167,858.09 335,409.31 NAP NAP 54,650,000 335,409.31 58.8% 1.22 9.5% NAP NAP NAP NAP NAP NAP NAP No NAP Swapnil Agarwal Swapnil Agarwal No No Refinance   54,650,000 8,175,857 0 0 62,825,857 54,491,982 0 6,817,487 1,516,388 0 0 62,825,857 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
6.01 Property   1 Lakeside Forest 1.4% 46.9%         1251 Wilcrest Drive Houston Harris TX 77042 Multifamily Garden 1975 2019-2020 240 Units   12,795,283 12,795,283 12,795,283                                                     2,922,184 1,747,014 1,175,170 7/31/2023 T-12 2,957,721 1,731,241 1,226,481 12/31/2022 T-12 2,786,213 1,421,253 1,364,960 12/31/2021 T-12 81.5% 3,082,504 1,199,423 1,883,081 70,800 0 1,812,281         32,900,000 Prospective As Encumbered 10/1/2023     87.5% 8/15/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/26/2023 NAP 8/4/2023 NAP NAP No Leasehold 10/5/2122 None 1/0/1900 No                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
6.02 Property   1 The Establishment 1.1% 37.8%         2235 Winrock Boulevard Houston Harris TX 77057 Multifamily Garden 1971 2019-2020 313 Units   10,325,544 10,325,544 10,325,544                                                     3,882,912 2,481,779 1,401,134 7/31/2023 T-12 3,876,144 2,332,188 1,543,956 12/31/2022 T-12 3,610,455 2,021,721 1,588,733 12/31/2021 T-12 86.5% 3,947,105 1,490,494 2,456,611 114,245 0 2,342,366         44,800,000 As Is, Encumbered 7/19/2023     90.1% 8/15/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/26/2023 NAP 8/4/2023 NAP NAP Yes - AE Leasehold 5/31/2122 None 1/0/1900 No                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
6.03 Property   1 Barcelona 0.5% 15.3%         6434 Ella Lee Lane Houston Harris TX 77057 Multifamily Garden 1963 2019-2020 127 Units   4,179,173 4,179,173 4,179,173                                                     1,526,371 1,117,162 409,209 7/31/2023 T-12 1,493,380 1,016,411 476,969 12/31/2022 T-12 1,330,556 983,492 347,063 12/31/2021 T-12 90.2% 1,580,729 817,824 762,905 37,084 0 725,821         14,300,000 As Is, Encumbered 7/19/2023     91.3% 8/15/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/26/2023 NAP 8/4/2023 NAP NAP No Leasehold 5/31/2122 None 1/0/1900 No                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
7.00 Loan   1 La Primavera 1.4% 100.0% AREF2, Barclays AREF2 Group 2 Group 1 10000 Hammerly Boulevard Houston Harris TX 77080 Multifamily Garden 1974 2019-2020 328 Units 79,513.89 12,700,000 12,700,000 12,700,000 7.53200%   7.51287% NAP 80,820.80 NAP 969,849.60 Interest Only No Actual/360 120 119 120 119 0 0 10/23/2023 1 1/6/1900 12/6/2023 NAP 11/6/2033 NAP 0 0 L(25),D(91),O(4) 3,987,915 2,160,629 1,827,286 8/31/2023 T-12 3,760,079 2,059,895 1,700,184 12/31/2022 T-12 3,439,007 1,766,582 1,672,424 12/31/2021 T-12 90.6% 3,994,259 1,474,851 2,519,408 113,488 0 2,405,920 1.28 1.22 9.5% 9.1% 44,300,000 Prospective As Encumbered 10/1/2023 58.8% 58.8% 91.5% 10/17/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/26/2023 NAP 8/4/2023 NAP NAP No Leasehold 10/23/2122 None 1/0/1900 No 566,007 Springing 130,056 18,579 515,000 9,457 0 0 0 0 0 0 0 46,575 0 Springing PFC Payments Reserve 0 0 NAP Soft In Place Yes No Yes Yes 12,700,000 12,800,000 81,457.19 162,277.99 NAP NAP 25,500,000 162,277.99 58.8% 1.22 9.5% NAP NAP NAP NAP NAP NAP NAP No NAP Swapnil Agarwal Swapnil Agarwal No No Refinance   25,500,000 90,249 0 0 25,590,249 17,252,840 0 7,079,772 1,257,637 0 0 25,590,249 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
8.00 Loan   1 Cross County Plaza 4.4% 100.0% SMC SMC NAP NAP 4348 Okeechobee Boulevard West Palm Beach Palm Beach FL 33409 Retail Anchored 1991 1998 347,093 SF 115.24 40,000,000 40,000,000 40,000,000 7.66000%   7.63962% NAP 258,879.63 NAP 3,106,555.56 Interest Only No Actual/360 120 119 120 119 0 0 10/13/2023 1 1/6/1900 12/6/2023 NAP 11/6/2033 NAP 0 0 L(25),D(91),O(4) 5,316,151 1,539,117 3,777,034 7/31/2023 T-12 5,180,224 1,475,903 3,704,320 12/31/2022 T-12 4,798,688 1,331,470 3,467,218 12/31/2021 T-12 95.0% 6,162,059 1,952,443 4,209,616 69,419 $0 4,140,197 1.36 1.33 10.5% 10.4% 61,600,000 As Is 10/10/2023 64.9% 64.9% 99.2% 10/5/2023 No Presidente Supermarket 53,291 15.4% 2/9/2041 Conn's 47,209 13.6% 4/30/2034 Ollie's Bargain Outlet 37,693 10.9% 12/31/2026 Supertramp 32,505 9.4% 6/30/2032 Ross Dress for Less 28,102 8.1% 1/31/2029 2/2/2023 NAP 10/12/2023 NAP NAP No Fee NAP NAP NAP NAP 65,927 65,927 319,065 53,177 0 5,776 0 750,000 Springing 0 0 0 0 109,142 415,670 Springing Free Rent Reserve ($243,481); Rent Credit Reserve ($172,189); Primary Tenant Reserve (Springing) Primary Tenant Reserve: $525,900.00 0 NAP Hard 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 Paul Pollak Paul Pollak No No Refinance   40,000,000 0 0 0 40,000,000 31,222,703 0 2,446,689 1,659,804 4,670,804 0 40,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.00 Loan   29 RTL Retail Portfolio 3.3%   Barclays MSMCH NAP NAP Various Various Various Various Various Retail Various Various Various 3,117,102 SF 83.41 30,000,000 30,000,000 30,000,000 6.44575%   6.42662% NAP 163,381.86 NAP 1,960,582.32 Interest Only No Actual/360 120 117 120 117 0 0 8/30/2023 3 1/6/1900 10/6/2023 NAP 9/6/2033 NAP 0 0 L(12),YM1(15),DorYM1(86),O(7) 49,194,589 15,499,390 33,695,199 6/30/2023 T-12 41,116,072 14,064,144 27,051,928 12/31/2022 T-12 NAV NAV NAV NAV NAV 95.0% 53,888,610 17,916,793 35,971,817 521,495 2,040,576 33,409,746 2.12 1.97 13.8% 12.8% 508,200,000 As-Portfolio 7/31/2023 51.2% 51.2% 95.3% 9/1/2023                                                                 4,174,654 596,379 5,240 1,310 0 Springing 0 0 Springing 0 0 0 0 1,027,622 10,130,356 0 Outstanding TI/LC Reserve: ($9,576,923.00); Free Rent Reserve: ($311,601.00); Gap Rent Reserve: ($241,832.00); Environmental Reserve: ($977,500) 0 0 NAP Hard Springing Yes Yes Yes No 30,000,000 230,000,000 1,252,594.24 1,415,976.10 NAP NAP 260,000,000 1,415,976.10 51.2% 1.97 13.8% NAP NAP NAP NAP NAP NAP NAP No NAP Global Net Lease, Inc. Global Net Lease, Inc. No No Recapitalization   260,000,000.00 0 0 0 260,000,000 0 0 5,051,814 16,315,372 238,632,813 0 260,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.01 Property   1 Northwoods Marketplace 0.3% 8.3%         7612 and 7620 Rivers Avenue North Charleston Charleston SC 29406 Retail Anchored 1998 NAP 236,078 SF   2,480,769 2,480,769 2,480,769                                                     4,192,094 1,380,406 2,811,688 6/30/2023 T-12 4,097,059 1,292,213 2,804,846 12/31/2022 T-12 NAV NAV NAV NAV NAV 96.5% 4,330,372 1,458,301 2,872,071 35,412 165,255 2,671,405         41,200,000 As Is 7/10/2023     97.8% 9/1/2023 No Best Buy 43,278 18.3% 11/25/2028 Big Lots 34,000 14.4% 1/31/2028 Aldi (NC), LLC 25,046 10.6% 8/31/2030 Michael's 23,327 9.9% 2/28/2026 PetSmart 17,445 7.4% 11/30/2028 8/1/2023 NAP 8/1/2023 8/1/2023 10% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.02 Property   1 The Centrum 0.2% 6.6%         10200, 10400, 10404, 10408, 10412, 10416, 10420, 10500, 10610 Centrum Parkway Pineville Mecklenburg NC 28134 Retail Anchored 1997 2020 274,446 SF   1,985,769 1,985,769 1,985,769                                                     3,248,221 1,076,733 2,171,488 6/30/2023 T-12 2,622,843 1,031,511 1,591,333 12/31/2022 T-12 NAV NAV NAV NAV NAV 75.8% 3,182,719 1,167,626 2,015,093 41,167 192,112 1,781,814         36,800,000 As Is 7/12/2023     79.9% 9/1/2023 No Super G Mart 108,714 39.6% 5/31/2042 Gabe's 30,000 10.9% 4/30/2028 Skyzone 25,536 9.3% 8/31/2029 Guitar Center 16,000 5.8% 9/30/2029 Boot Barn Western and Work Wear 12,000 4.4% 8/31/2032 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                  
9.03 Property   1 Lawton Marketplace Lawton 0.2% 6.2%         1726, 1732, 1806, 1824, 1832, 1906, 1912, 1920, 1926, 2004, 2006, 1836, 1948, 2136 and 1754-1772 Northwest 82nd Street Lawton Comanche OK 73505 Retail Anchored 2013 2023 196,715 SF   1,866,923 1,866,923 1,866,923                                                     2,515,072 800,467 1,714,605 6/30/2023 T-12 2,144,275 679,993 1,464,282 12/31/2022 T-12 NAV NAV NAV NAV NAV 98.3% 3,279,829 953,800 2,326,030 28,159 131,408 2,166,463         31,000,000 As Is 7/20/2023     98.9% 9/1/2023 No Academy Sports 62,168 31.6% 1/31/2033 TJ Maxx 24,000 12.2% 8/31/2028 Burlington Coat Factory 20,009 10.2% 2/28/2034 Old Navy 14,995 7.6% 1/31/2034 PetSmart 12,328 6.3% 1/31/2024 8/1/2023 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                  
9.04 Property   1 Carlisle Crossing 0.2% 6.1%         202, 214, 230-238, 248-266, 299 Westminster Drive Carlisle Cumberland PA 17013 Retail Anchored 2005 NAP 152,487 SF   1,818,462 1,818,462 1,818,462                                                     2,505,419 939,288 1,566,131 6/30/2023 T-12 2,155,562 835,548 1,320,014 12/31/2022 T-12 NAV NAV NAV NAV NAV 94.9% 3,194,157 1,048,116 2,146,041 22,873 106,741 2,016,428         30,200,000 As Is 7/19/2023     95.3% 9/1/2023 No Michaels 21,647 14.2% 5/31/2026 PetSmart 20,087 13.2% 6/30/2026 Aldi 18,320 12.0% 12/31/2027 Harbor Freight Tools 14,565 9.6% 8/31/2033 Furniture & Mattress Discounte 10,478 6.9% 5/31/2024 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                  
9.05 Property   1 Southway Shopping Center 0.2% 6.0%         8000-8230 South Gessner Road Houston Harris TX 77036 Retail Anchored 1976-2011 NAP 181,836 SF   1,806,923 1,806,923 1,806,923                                                     3,547,707 1,317,725 2,229,982 6/30/2023 T-12 3,293,702 1,585,182 1,708,520 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 3,826,353 1,358,719 2,467,634 26,310 122,779 2,318,545         30,000,000 As Is 7/7/2023     100.0% 9/1/2023 No Marshalls 34,327 18.9% 4/30/2026 Ross 31,815 17.5% 1/31/2026 Best Buy 30,000 16.5% 1/31/2028 dd's DISCOUNTS 18,000 9.9% 1/31/2033 My Melrose 12,680 7.0% 12/31/2028 8/1/2023 NAP 8/4/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.06 Property   1 Parkway Centre South Shopping 0.2% 5.2%         1701-1751 Stringtown Road Grove City Franklin OH 43123 Retail Anchored 2004 NAP 131,887 SF   1,563,462 1,563,462 1,563,462                                                     2,806,871 856,532 1,950,339 6/30/2023 T-12 1,792,299 548,724 1,243,575 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 2,969,784 846,025 2,123,758 19,783 92,321 2,011,654         25,000,000 As Is 7/17/2023     100.0% 9/1/2023 No TJ Maxx 28,000 21.2% 11/30/2026 Staples 20,388 15.5% 10/31/2024 PetSmart 19,107 14.5% 1/31/2025 La-Z-Boy 18,025 13.7% 9/30/2032 Ulta 10,004 7.6% 9/30/2025 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                  
9.07 Property   1 Houma Crossing - Houma 0.2% 5.0%         1779, 1781, 1783 and 1785 Martin Luther King Jr. Boulevard Houma Terrebonne Parish LA 70360 Retail Anchored 2008 NAP 181,423 SF   1,493,077 1,493,077 1,493,077                                                     2,018,284 686,750 1,331,534 6/30/2023 T-12 1,800,069 735,874 1,064,195 12/31/2022 T-12 NAV NAV NAV NAV NAV 76.1% 2,599,247 1,077,547 1,521,699 29,028 126,996 1,365,676         24,800,000 As Is 7/16/2023     83.4% 9/1/2023 No Hobby Lobby 56,676 31.2% 8/31/2031 Conn's 30,000 16.5% 11/30/2032 Club 4 Fitness 25,754 14.2% 5/1/2033 Five Below 10,000 5.5% 1/31/2029 China Buffet 8,000 4.4% 12/31/2027 8/1/2023 NAP 8/6/2023 NAP NAP Yes - AH Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.08 Property   1 North Lake Square 0.2% 4.9%         1122, 1134, 1146, 1150, 1154, 1160 Dawsonville Highway Gainesville Hall GA 30501 Retail Anchored 2015; 2016 NAP 140,116 SF   1,475,769 1,475,769 1,475,769                                                     2,260,370 559,947 1,700,423 6/30/2023 T-12 1,899,050 466,423 1,432,627 12/31/2022 T-12 NAV NAV NAV NAV NAV 97.7% 2,276,936 561,041 1,715,895 21,017 98,081 1,596,796         24,500,000 As Is 7/9/2023     99.0% 9/1/2023 No Hobby Lobby 55,000 39.3% 10/31/2030 Burlington Coat Factory 40,317 28.8% 2/29/2032 HomeGoods 20,000 14.3% 6/30/2026 Five Below 8,111 5.8% 7/31/2026 Chicken Salad Chick 3,078 2.2% 6/30/2027 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                  
9.09 Property   1 Liberty Crossing - Rowlett 0.2% 4.8%         5601, 5701-5709 President George Bush Highway Rowlett Dallas TX 75089 Retail Anchored 2007 NAP 105,769 SF   1,438,846 1,438,846 1,438,846                                                     2,227,472 624,483 1,602,989 6/30/2023 T-12 2,246,251 844,019 1,402,233 12/31/2022 T-12 NAV NAV NAV NAV NAV 91.5% 2,282,096 704,857 1,577,238 26,442 74,038 1,476,758         23,900,000 As Is 7/24/2023     93.2% 9/1/2023 No Ross 27,657 26.1% 1/31/2026 PetSmart 20,087 19.0% 1/31/2024 Dollar Tree 10,000 9.5% 8/31/2028 Five Below 8,474 8.0% 2/29/2032 Rack Room Shoes, Inc 5,500 5.2% 1/31/2024 8/1/2023 NAP 8/4/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.10 Property   1 Owensboro Towne Center 0.1% 4.6%         5099, 5101, 5115, 5135, 5241 Frederica Street Owensboro Daviess KY 42301 Retail Anchored 1992; 1996; 1997; 1999 2015 164,941 SF   1,367,308 1,367,308 1,367,308                                                     2,549,115 675,191 1,873,924 6/30/2023 T-12 2,242,819 626,525 1,616,294 12/31/2022 T-12 NAV NAV NAV NAV NAV 87.4% 2,579,470 845,371 1,734,099 47,833 115,459 1,570,807         22,700,000 As Is 7/23/2023     90.5% 9/1/2023 No Best Buy 32,425 19.7% 3/31/2026 TJ Maxx 29,409 17.8% 1/31/2027 PetSmart 23,197 14.1% 8/31/2033 Jo-Ann Fabrics 13,560 8.2% 1/31/2027 Ulta 13,500 8.2% 2/28/2027 8/1/2023 NAP 8/1/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.11 Property   1 Harbor Town Center 0.1% 3.7%         4125, 4140, 4144 Harbor Town Lane, 4411, 4421 Dewey Street, and 4450 Calumet Avenue Manitowoc Manitowoc WI 54220 Retail Anchored 2005 NAP 138,744 SF   1,107,692 1,107,692 1,107,692                                                     1,800,133 587,126 1,213,007 6/30/2023 T-12 1,196,416 378,917 817,500 12/31/2022 T-12 NAV NAV NAV NAV NAV 90.8% 1,688,547 593,756 1,094,791 11,251 49,225 1,034,315         18,400,000 As Is 7/20/2023     93.0% 9/1/2023 No Kohls Corporation 68,423 49.3% 1/31/2029 TJ Maxx 22,504 16.2% 5/31/2028 Petco 13,685 9.9% 12/31/2027 EyeMart Express 4,271 3.1% 12/31/2028 Midwest Dental 3,828 2.8% 11/30/2027 8/1/2023 NAP 8/8/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.12 Property   1 Lord Salisbury Center 0.1% 3.5%         2637, 2639, 2641, 2649, 2653, 2657 North Salisbury Boulevard Salisbury Wicomico MD 21801 Retail Anchored 2005 NAP 113,821 SF   1,054,615 1,054,615 1,054,615                                                     1,910,916 561,662 1,349,254 6/30/2023 T-12 1,617,981 592,226 1,025,756 12/31/2022 T-12 NAV NAV NAV NAV NAV 98.0% 2,226,543 767,839 1,458,704 17,073 79,675 1,361,956         15,600,000 As Is 7/18/2023     98.8% 9/1/2023 No Ross Dress For Less 30,187 26.5% 1/31/2026 Marshalls 30,000 26.4% 8/31/2028 Grocery Outlet 21,422 18.8% 1/31/2035 Old Navy 14,800 13.0% 7/31/2028 Mattress Warehouse 3,600 3.2% 7/31/2027 8/1/2023 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                  
9.13 Property   1 Terrell Mill Village 0.1% 3.5%         1453 Terrell Mill Road Southeast Marietta Cobb GA 30067 Retail Anchored 1974 2012 75,184 SF   1,036,154 1,036,154 1,036,154                                                     1,586,810 384,727 1,202,083 6/30/2023 T-12 1,059,965 279,940 780,026 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 1,869,023 556,622 1,312,401 11,189 52,213 1,248,999         17,200,000 As Is 7/9/2023     100.0% 9/1/2023 No L.A. Fitness 45,000 59.9% 7/31/2030 Dollar Tree 12,000 16.0% 7/31/2027 Malincho Specialty Foods 5,500 7.3% 4/30/2026 Animal Dermatology 3,065 4.1% 7/31/2028 Kims Care Kleeners 2,125 2.8% 4/30/2024 8/1/2023 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                  
9.14 Property   1 The Ridge at Turtle Creek 0.1% 3.1%         6169, 6173, and 6175 US Highway 98 Hattiesburg Lamar MS 39402 Retail Anchored 1992 NAP 98,705 SF   933,462 933,462 933,462                                                     1,493,633 398,146 1,095,487 6/30/2023 T-12 997,546 276,209 721,336 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 1,734,560 536,550 1,198,010 19,741 69,094 1,109,175         15,500,000 As Is 7/10/2023     100.0% 9/1/2023 No Academy Sports 75,760 76.8% 1/31/2035 Mattress Express 6,463 6.5% 8/31/2026 The Vein Institute of South Mississippi 3,200 3.2% 1/31/2027 Massage Envy 3,150 3.2% 3/31/2028 Keesler Federal Credit Union 2,500 2.5% 1/31/2025 8/1/2023 NAP 8/6/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.15 Property   1 Nordstrom Rack 0.1% 3.0%         1702 North Dale Mabry Highway Tampa Hillsborough FL 33607 Retail Shadow Anchored 1994 NAP 45,457 SF   890,769 890,769 890,769                                                     1,239,916 304,014 935,902 6/30/2023 T-12 1,111,540 282,289 829,251 12/31/2022 T-12 NAV NAV NAV NAV NAV 98.6% 1,311,742 404,466 907,276 6,819 31,820 868,637         14,800,000 As Is 7/24/2023     97.7% 9/1/2023 No Nordstrom Rack 33,901 74.6% 10/31/2030 Ulta 10,508 23.1% 3/31/2031 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                  
9.16 Property   1 Ventura Place 0.1% 2.8%         8810, 8850, 8900 Holly Avenue Northeast Albuquerque Bernalillo NM 87122 Retail Anchored 2008 NAP 66,595 SF   848,077 848,077 848,077                                                     1,227,663 262,855 964,808 3/31/2023 T-12 768,203 286,698 481,505 12/31/2022 T-12 NAV NAV NAV NAV NAV 94.7% 1,446,565 413,856 1,032,709 12,653 46,617 973,440         14,090,000 As Is 7/25/2023     96.0% 9/1/2023 No VCA Animal Hospitals, Inc. 28,000 42.0% 1/31/2032 Ulta 8,931 13.4% 6/30/2025 Petland 6,100 9.2% 8/31/2029 Jinja Bistro 5,428 8.2% 10/31/2026 Orangetheory Fitness 3,600 5.4% 12/31/2026 8/1/2023 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                  
9.17 Property   1 Village at Quail Springs Oklahoma City 0.1% 2.7%         2201 and 2135 West Memorial Road Oklahoma City Oklahoma OK 73134 Retail Anchored 1984 2004 100,404 SF   800,769 800,769 800,769                                                     1,193,826 328,520 865,306 6/30/2023 T-12 1,206,432 312,239 894,193 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 1,290,310 416,400 873,909 15,061 70,283 788,566         13,300,000 As Is 7/18/2023     100.0% 9/1/2023 No Hobby Lobby 55,126 54.9% 9/30/2028 Best Buy 45,278 45.1% 3/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.18 Property   1 Wallace Commons I 0.1% 2.6%         1311, 1317, 1321, 1325, 1333, 1345, 1349, 1371 and 1395 Klumac Road Salisbury Rowan NC 28147 Retail Anchored 2008 NAP 98,509 SF   770,769 770,769 770,769                                                     1,269,173 302,274 966,899 6/30/2023 T-12 905,993 237,028 668,965 12/31/2022 T-12 NAV NAV NAV NAV NAV 96.9% 1,232,068 337,160 894,908 8,991 17,010 868,907         12,800,000 As Is 7/12/2023     98.5% 9/1/2023 No Kohls Corporation 68,639 69.7% 1/31/2029 Dollar Tree 8,125 8.2% 2/29/2028 Longhorn Steakhouse 5,570 5.7% 1/31/2029 The Athletes Foot 5,000 5.1% 11/30/2025 Glidden Paints 4,455 4.5% 11/30/2023 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                  
9.19 Property   1 Waterford Park South 0.1% 2.5%         1020 & 1040 Veterans Parkway Clarksville Clark IN 47129 Retail Anchored 2005 2008 91,906 SF   759,231 759,231 759,231                                                     1,419,487 584,135 835,352 6/30/2023 T-12 939,677 405,571 534,105 12/31/2022 T-12 NAV NAV NAV NAV NAV 91.4% 1,559,545 545,452 1,014,092 31,248 64,334 918,510         12,600,000 As Is 7/23/2023     93.4% 9/1/2023 No Ross Dress For Less 27,623 30.1% 1/31/2025 Michaels 21,727 23.6% 2/28/2026 PetSmart 20,087 21.9% 1/31/2032 CenterWell 5,400 5.9% 6/30/2030 Panera Bread 4,600 5.0% 12/31/2030 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                  
9.20 Property   1 Evergreen Marketplace 0.1% 2%         9140, 9142, 9144 South Western Avenue Evergreen Park Cook IL 60805 Retail Anchored 2013 NAP 49,842 SF   686,538 686,538 686,538                                                     1,540,751 820,691 720,060 6/30/2023 T-12 1,284,015 639,494 644,521 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.9% 1,541,714 769,153 772,561 8,473 34,889 729,198         11,400,000 As Is 7/23/2023     100.0% 9/1/2023 No Ross Dress For Less 25,046 50.3% 1/31/2029 Michaels 21,574 43.3% 2/28/2026 Classy Nails 3,222 6.5% 11/30/2028 NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.21 Property   1 Derby Marketplace 0.1% 2%         1712, 1800, 1812 North Rock Road  Derby Sedgwick KS 67037 Retail Anchored 2015 NAP 100,000 SF   632,308 632,308 632,308                                                     1,290,004 535,476 754,528 6/30/2023 T-12 1,110,429 456,063 654,366 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 1,271,174 509,265 761,910 15,000 70,000 676,910         10,500,000 As Is 7/19/2023     100.0% 9/1/2023 No Hobby Lobby 55,000 55.0% 9/30/2030 Ross Dress For Less 25,000 25.0% 1/31/2027 TJ Maxx 20,000 20.0% 3/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.22 Property   1 Stoneridge Village 0.1% 2%         707, 731, 735, 739 Stoneridge Parkway Jefferson City Cole MO 65109 Retail Anchored 2008 NAP 72,483 SF   617,308 617,308 617,308                                                     1,112,104 287,107 824,997 6/30/2023 T-12 809,934 203,598 606,335 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 1,467,788 430,585 1,037,204 10,872 50,738 975,593         9,300,000 As Is 7/19/2023     100.0% 9/1/2023 No Academy Sports + Outdoors 45,000 62.1% 2/28/2039 PetSmart 12,157 16.8% 1/31/2027 Five Below 8,000 11.0% 1/31/2026 Buffalo Wild Wings 5,400 7.5% 10/8/2029 GameStop 1,926 2.7% 1/31/2024 8/1/2023 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                  
9.23 Property   1 Fresh Thyme and DSW 0.0% 2%         4302-4320 Coldwater Road Fort Wayne Allen IN 46805 Retail Anchored 1985 2014 49,033 SF   451,154 451,154 451,154                                                     820,259 209,104 611,155 6/30/2023 T-12 727,046 192,105 534,941 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 832,259 255,476 576,783 7,355 34,323 535,105         7,500,000 As Is 7/21/2023     100.0% 9/1/2023 No Fresh Thyme Farmers Market 26,081 53.2% 10/31/2024 DSW 18,654 38.0% 1/31/2028 Massage Envy 4,298 8.8% 2/28/2026 NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.24 Property   1 Crossroads Annex - Lafayette 0.0% 1%         609 Settlers Trace Boulevard Lafayette Lafayette Parish LA 70508 Retail Anchored 2012 NAP 40,578 SF   428,077 428,077 428,077                                                     527,939 229,193 298,746 6/30/2023 T-12 645,992 179,545 466,447 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 879,244 339,124 540,120 6,087 28,405 505,629         7,100,000 As Is 7/16/2023     100.0% 9/1/2023 No DSW 18,000 44.4% 1/31/2029 Petco 12,500 30.8% 1/31/2027 Popshelf 10,078 24.8% 8/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.25 Property   1 Tellico Village 0.0% 1%         101 Cheeyo Way Loudon Loudon TN 37774 Retail Anchored 2008 NAP 40,928 SF   396,923 396,923 396,923                                                     593,751 137,575 456,176 6/30/2023 T-12 532,907 122,661 410,246 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 615,342 138,650 476,692 13,097 28,650 434,945         6,600,000 As Is 7/9/2023     100.0% 9/1/2023 No Food Lion, LLC 34,928 85.3% 12/16/2028 Preferred Pharmacy Tellico 2,400 5.9% 2/14/2025 Salon Anew 1,200 2.9% 3/31/2026 Courtley Chiropractic 1,200 2.9% 3/31/2027 Edward D. Jones & Co. 1,200 2.9% 1/31/2026 8/1/2023 NAP 8/4/2023 8/4/2023 10% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.26 Property   1 Walmart Neighborhood Market 0.0% 1%         10635, 10645, 10655 Dorchester Road Summerville Dorchester SC 29485 Retail Anchored 2015 NAP 51,441 SF   373,846 373,846 373,846                                                     684,680 226,771 457,909 6/30/2023 T-12 444,306 135,435 308,872 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 747,174 287,221 459,953 1,215 5,670 453,068         6,200,000 As Is 7/9/2023     100.0% 9/1/2023 No Wal-Mart 42,141 81.9% 8/4/2035 Asian Bistro 3,300 6.4% 1/31/2026 Dominos Pizza 1,800 3.5% 9/27/2025 S&J Spirits 1,500 2.9% 10/1/2030 Sassy Me Nail Spa 1,500 2.9% 11/30/2025 8/1/2023 NAP 8/1/2023 8/1/2023 10% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
9.27 Property   1 PetSmart & Old Navy 0.0% 1%         2389-2409 Taylor Park Drive  Reynoldsburg Fairfield OH 43068 Retail Anchored 2012 NAP 28,970 SF   342,692 342,692 342,692                                                     670,889 216,831 454,058 6/30/2023 T-12 580,443 188,775 391,668 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 640,400 228,872 411,528 4,346 20,279 386,904         5,700,000 As Is 7/17/2023     100.0% 9/1/2023 No Old Navy 15,112 52.2% 10/31/2027 PetSmart 13,858 47.8% 9/30/2032 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                  
9.28 Property   1 Sutter's Creek 0.0% 1%         750, 760, 794 Sutter's Creek Boulevard Rocky Mount Nash NC 27804 Retail Anchored 1996 NAP 80,004 SF   310,385 310,385 310,385                                                     524,029 122,128 401,901 6/30/2023 T-12 487,408 129,648 357,760 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 559,611 201,316 358,295 20,801 56,003 281,491         5,150,000 As Is 7/12/2023     100.0% 9/1/2023 No Hobby Lobby 55,710 69.6% 8/31/2031 Citi Trends 19,794 24.7% 11/30/2026 Mattress Firm 4,500 5.6% 9/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP 8/1/2023 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                  
9.29 Property   1 Mattress Firm and Panera Bread 0.0% 1%         38295 - 38305 Chestnut Ridge Road Elyria Lorain OH 44035 Retail Shadow Anchored 2016 NAP 8,800 SF   261,923 261,923 261,923                                                     418,001 83,533 334,468 6/30/2023 T-12 395,909 119,691 276,218 12/31/2022 T-12 NAV NAV NAV NAV NAV 99.8% 454,040 163,628 290,412 2,200 6,160 282,052         4,350,000 As Is 7/19/2023     100.0% 9/1/2023 No Mattress Firm 4,500 51.1% 1/31/2027 Panera Bread 4,300 48.9% 3/31/2029 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                  
10.00 Loan   7 Rhino Retail Portfolio 2 3.3%   Barclays, BANA BANA NAP NAP Various Various Various Various Various Retail Anchored Various Various 827,429 SF 157.72 30,000,000 30,000,000 30,000,000 6.97500%   6.87712% NAP 176,796.88 NAP 2,121,562.56 Interest Only No Actual/360 120 116 120 116 0 0 7/28/2023 4 1/6/1900 9/6/2023 NAP 8/6/2033 NAP 0 0 L(24),YM1(89),O(7) 6,117,352 2,446,492 3,670,860 5/31/2023 T-12 6,431,240 2,564,132 3,867,109 12/31/2022 Various 6,215,139 2,079,392 4,135,747 12/31/2021 T-12 92.5% 19,233,452 5,271,185 13,962,267 124,114 845,946 12,992,206 1.51 1.41 10.7% 10.0% 198,631,638 As Is with Escrow Reserve Various 65.7% 65.7% 95.5% 7/20/2023                                                                 785,206 157,041 0 Springing 0 10,343 0 0 51,714 1,861,715 0 0 0 47,813 11,867,009 Planet Fitness TI/LC Reserve ($100,000) Upfront TI/LC Reserve ($8,513,459.87); Free Rent and Gap Rent Reserve ($2,578,518.22); Planet Fitness TI/LC Reserve ($468,576); Static Insurance Reserve ($306,454.50) Planet Fitness TI/LC Reserve ($968,576) 0 NAP Soft Springing Yes No Yes No 30,000,000 100,500,000 592,269.53 769,066.41 NAP NAP 130,500,000 769,066 1 1 0 NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine Sanjiv Chopra Sanjiv Chopra No No Refinance   130,500,000 194,081 0 0 130,694,081 112,026,380 0 5,967,674 12,700,027 0 0 130,694,081 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.01 Property   1 Monte Vista 1.5% 44%         2801-3027 Countryside Drive Turlock Stanislaus CA 95380 Retail Anchored 2000 2015 275,087 SF   13,333,333 13,333,333 13,333,333                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 8,765,820 2,437,995 6,327,824 41,263 384,683 5,901,878         94,943,627 As Is with Escrow Reserve 6/10/2023     98.7% 7/20/2023 No Dick's Sporting Goods 45,000 16.4% 1/31/2025 Boot Barn 18,264 6.6% 11/30/2031 Forever 21 18,000 6.5% 1/31/2028 Joann's 18,000 6.5% 1/31/2026 Rooms Xpress 12,900 4.7% 5/31/2027 6/19/2023 NAP 6/19/2023 5/19/2023 6% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.02 Property   1 Sherwood 0.6% 19%         16030 Southwest Tualatin Sherwood Road Sherwood Washington OR 97140 Retail Anchored 1995 NAP 125,515 SF   5,632,184 5,632,184 5,632,184                                                     2,880,287 786,582 2,093,705 5/31/2023 T-12 2,901,951 892,942 2,009,008 12/31/2022 T-7 Ann. 3,007,484 874,021 2,133,463 12/31/2021 T-12 95.0% 3,457,346 949,864 2,507,482 18,827 168,259 2,320,395         35,558,011 As Is with Escrow Reserve 6/7/2023     99.3% 7/20/2023 No Hobby Lobby 49,793 39.7% 2/28/2030 La Petite Academy 9,500 7.6% 2/29/2028 O'Reillys 8,000 6.4% 1/31/2034 BedMart 5,200 4.1% 8/31/2026 Super Deluxe 3,500 2.8% 8/31/2030 6/19/2023 NAP 6/19/2023 6/19/2023 6% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.03 Property   1 Madera Marketplace 0.5% 15%         2001-2295 West Cleveland Avenue Madera Madera CA 93637 Retail Anchored 1992 NAP 134,833 SF   4,643,678 4,643,678 4,643,678                                                     1,574,053 520,947 1,053,105 5/31/2023 T-12 1,855,648 607,816 1,247,832 12/31/2022 T-12 2,418,060 705,675 1,712,385 12/31/2021 T-12 84.6% 2,843,157 723,458 2,119,699 20,225 110,904 1,988,570         28,400,000 As Is with Escrow Reserve 6/10/2023     85.8% 7/20/2023 No Smart & Final 30,161 22.4% 11/30/2038 Ross Dress For Less 28,321 21.0% 1/31/2034 Learn 4 Life Learning Center 10,135 7.5% 9/30/2032 Crazy Deal 8,000 5.9% 8/31/2026 San Joaquin Valley 7,935 5.9% 3/31/2025 6/19/2023 NAP 6/19/2023 6/19/2023 6% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.04 Property   1 Silverdale Village 0.3% 8%         9333-9481 Silverdale Way Northwest Silverdale Kitsap WA 98383 Retail Anchored 1965 2023 73,818 SF   2,367,816 2,367,816 2,367,816                                                     606,684 419,078 187,606 5/31/2023 T-12 709,911 389,034 320,877 12/31/2022 T-12 NAV NAV NAV NAV NAV 90.9% 1,497,254 448,484 1,048,769 11,073 61,307 976,390         14,390,000 As Is with Escrow Reserve 6/8/2023     93.8% 7/20/2023 No Planet Fitness 19,910 27.0% 5/31/2034 Harbor Freight Tools 19,019 25.8% 7/31/2032 Grocery Outlet 16,000 21.7% 5/31/2027 Kitsap Mini Golf 4,210 5.7% 5/31/2034 Kitsap Great Escape 4,203 5.7% 8/31/2032 7/22/2023 NAP 6/19/2023 6/19/2023 10% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.05 Property   1 Port Orchard 0.2% 7%         4350 Southeast Mile Hill Drive Port Orchard Kitsap WA 98366 Retail Anchored 1995 2022 75,349 SF   2,068,966 2,068,966 2,068,966                                                     476,218 383,183 93,035 5/31/2023 T-12 465,151 296,823 168,328 12/31/2022 T-12 389,014 201,918 187,096 12/31/2021 T-12 95.0% 1,387,953 373,769 1,014,184 11,302 55,759 947,122         12,670,000 As Is with Escrow Reserve 6/8/2023     100.0% 7/20/2023 No Treetop Village Early Learning Center 30,000 39.8% 8/31/2033 Dollar Tree 11,600 15.4% 2/28/2034 FIIT Fitness 8,360 11.1% 11/30/2030 Chai Foundation 5,200 6.9% 11/30/2026 Taerong Taekwondo 4,965 6.6% 1/31/2031 6/19/2023 NAP 6/19/2023 6/19/2023 9% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.06 Property   1 Grafton 0.1% 4%         1827 Wisconsin Avenue Grafton Ozaukee WI 53024 Retail Anchored 1989 2022 82,374 SF   1,126,437 1,126,437 1,126,437                                                     330,110 198,759 131,351 5/31/2023 T-12 284,708 251,831 32,877 12/31/2022 T-12 251,684 182,179 69,505 12/31/2021 T-12 95.0% 754,358 185,901 568,457 12,356 36,546 519,554         6,960,000 As Is with Escrow Reserve 6/7/2023     98.1% 7/20/2023 No Big Lots 39,042 47.4% 1/31/2034 Harbor Freight Tools 17,500 21.2% 11/30/2032 Dollar Tree 9,374 11.4% 8/31/2026 Eupraxia Fitness 3,200 3.9% 6/30/2029 Even Odd Pizza 2,400 2.9% 12/31/2030 6/19/2023 NAP 6/19/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
10.07 Property   1 Fallon 0.1% 3%         2105 West Williams Avenue Fallon Churchill NV 89406 Retail Anchored 1990 NAP 60,453 SF   827,586 827,586 827,586                                                     250,000 137,942 112,058 5/31/2023 T-12 213,871 125,685 88,186 12/31/2022 T-12 148,898 115,599 33,299 12/31/2021 T-12 83.2% 527,566 151,713 375,853 9,068 28,487 338,297         5,710,000 As Is with Escrow Reserve 6/8/2023     87.1% 7/20/2023 No The TJX Companies, Inc. 22,564 37.3% 9/30/2033 Harbor Freight Tools 16,310 27.0% 12/31/2030 Boot Barn 13,776 22.8% 5/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP 6/19/2023 NAP 6/19/2023 6/19/2023 9% No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.00 Loan   10 Blackbird Portfolio 3.3%   AREF2 AREF2 NAP NAP Various Ann Arbor Washtenaw MI 48108 Various Various Various Various 427,513 SF 83.62 30,000,000 30,000,000 28,733,261 7.92000%   7.82212% 218,458.59 200,750.00 2,621,503.08 2,409,000.00 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120 360 360 11/21/2023 0 1/6/1900 1/6/2024 1/6/2029 12/6/2033 NAP 0 0 L(24),D(92),O(4) 8,982,761 3,453,274 5,529,487 9/30/2023 T-12 9,146,710 3,429,693 5,717,017 12/31/2022 T-12 7,811,067 3,371,847 4,439,220 12/31/2021 T-12 83.6% 8,001,309 3,378,501 4,622,808 85,503 163,386 4,373,919 1.48 1.40 12.9% 12.2% 67,060,000 As Portfolio 9/30/2023 53.3% 51.1% 83.4% Various                                                                 694,641 138,928 86,855 9,651 0 7,125 0 2,000,000 $57,001.73, reduced to $30,282.17 upon satisfaction of NeuMoDX Re-Tenanting Conditions 0 0 0 0 150,510 118,000 0 Outstanding TI/LC Reserve 0 0 NAP Hard Springing Yes Yes Yes Yes 30,000,000 5,750,000 41,871.23 260,329.82 NAP NAP 35,750,000 260,329.82 53.3% 1.40 12.9% 5,250,000 12.00000% 41,000,000 313,558.99 61.1% 1.16 11.3% No NAP Jeffrey L. Hauptman Jeffrey L. Hauptman No No Refinance   35,750,000 75,000 5,250,000 0 41,075,000 36,443,847 0 1,581,147 3,050,005 0 0 41,075,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.01 Property   1 1100, 1200, and 1300 Victors Way 0.5% 17%         1100, 1200, 1300 Victors Way Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial/Lab 1999 2022 68,348 SF   5,019,116 5,019,116 4,807,185                                                     1,585,676 623,897 961,780 9/30/2023 T-12 1,488,934 544,090 944,843 12/31/2022 T-12 921,348 524,473 396,875 12/31/2021 T-12 100.0% 1,591,288 594,897 996,391 13,670 38,096 944,626         11,010,000 As Is 9/30/2023     100.0% 10/31/2023 No NeuMoDx Molecular, Inc. 28,235 41.3% 7/31/2025 Cumulus Broadcasting LLC 9,600 14.0% 8/31/2027 Great Lakes Commission 9,422 13.8% 6/30/2025 The Women's Center of Southeastern Michigan 8,300 12.1% 9/30/2030 SiTime Corporation 8,197 12.0% 5/31/2029 7/25/2023 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                  
11.02 Property   1 1200 Eisenhower Place 0.4% 13%         1200 Eisenhower Place Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial/Lab 1985 2007 48,368 SF   3,950,145 3,950,145 3,783,351                                                     1,112,676 394,529 718,148 9/30/2023 T-12 1,368,149 455,742 912,407 12/31/2022 T-12 1,205,605 574,148 631,457 12/31/2021 T-12 87.5% 1,018,524 406,524 612,001 9,674 21,113 581,214         8,610,000 As Is 9/30/2023     85.8% 12/1/2023 Yes NeuMoDx Molecular, Inc. 41,486 85.8% 7/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/25/2023 NAP 7/26/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.03 Property   1 3767-3891 Ranchero Drive 0.4% 12%         3767-3891 Ranchero Drive Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial 2000 2014 59,335 SF   3,674,874 3,674,874 3,519,704                                                     1,124,206 460,021 664,185 9/30/2023 T-12 1,249,346 432,312 817,034 12/31/2022 T-12 1,261,831 412,680 849,150 12/31/2021 T-12 44.9% 558,078 426,445 131,633 11,867 30,435 89,331         8,010,000 As Is 9/30/2023     45.8% 10/31/2023 No Esperion Therapeutics, Inc. 11,471 19.3% 10/31/2028 ParishSOFT, LLC 9,799 16.5% 9/30/2024 BigBear.ai, LLC 3,052 5.1% 1/31/2026 Muller-BBM Vibroakustiks Systems 2,841 4.8% 4/30/2027 MCImetro Access Transmission Services LLC 0 0.0% 1/31/2026 7/24/2023 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                  
11.04 Property   1 1300 Eisenhower Place 0.4% 11%         1300 Eisenhower Place Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial/Lab 1985 2007 42,691 SF   3,248,203 3,248,203 3,111,049                                                     953,866 335,806 618,060 9/30/2023 T-12 909,357 326,281 583,076 12/31/2022 T-12 796,724 303,502 493,221 12/31/2021 T-12 100.0% 962,233 336,929 625,305 8,538 16,287 600,479         7,080,000 As Is 9/30/2023     100.0% 10/31/2023 No Igadea, LLC 10,931 25.6% 4/30/2025 Society for College and University Planning 10,900 25.5% 11/30/2026 G2 Consulting Group, L.L.C. 7,949 18.6% 5/31/2025 Program Planning Professionals 6,590 15.4% 12/31/2025 Heartland Hospice Services, LLC 6,321 14.8% 7/31/2026 7/25/2023 NAP 7/26/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.05 Property   1 1500 Eisenhower Place 0.4% 11%         1500 Eisenhower Place Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial 1987 2006 42,874 SF   3,211,500 3,211,500 3,075,896                                                     948,281 347,094 601,188 9/30/2023 T-12 918,960 331,740 587,220 12/31/2022 T-12 896,448 325,554 570,895 12/31/2021 T-12 89.2% 874,218 335,810 538,408 8,575 16,443 513,391         7,000,000 As Is 9/30/2023     89.3% 10/31/2023 No Hearst Communications, Inc. 17,841 41.6% 12/31/2028 TRC Environmental Corporation 7,894 18.4% 4/30/2027 Arbor Assays, Inc. 7,731 18.0% 2/28/2025 Mitzel Law Group PLC 4,812 11.2% 11/30/2028 NAP NAP NAP NAP 7/26/2023 NAP 7/21/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.06 Property   1 1100 Eisenhower Place 0.3% 10%         1100 Eisenhower Place Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial/Lab 1985 2007 39,450 SF   3,027,986 3,027,986 2,900,130                                                     928,573 314,728 613,845 9/30/2023 T-12 940,067 371,860 568,208 12/31/2022 T-12 784,196 303,364 480,832 12/31/2021 T-12 100.0% 872,110 317,640 554,470 7,890 13,533 533,048         6,780,000 As Is 9/30/2023     100.0% 12/1/2023 Yes NeuMoDx Molecular, Inc. 39,450 100.0% 7/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/24/2023 NAP 7/21/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.07 Property   1 1194 Oak Valley Drive 0.3% 10%         1194 Oak Valley Drive Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial/Lab 1998 2000 42,296 SF   2,876,586 2,876,586 2,755,123                                                     842,095 247,034 595,061 9/30/2023 T-12 790,555 253,606 536,949 12/31/2022 T-12 649,169 227,873 421,297 12/31/2021 T-12 100.0% 868,790 243,756 625,034 8,459 15,952 600,623         6,270,000 As Is 9/30/2023     100.0% 10/31/2023 No GFG Instrumentation, Inc 16,630 39.3% 2/28/2026 U.S. Medical Management, LLC 11,943 28.2% 9/30/2025 Radar Applications Incorporated 8,941 21.1% 1/31/2025 Resonant Sciences LLC 4,782 11.3% 7/31/2025 NAP NAP NAP NAP 7/24/2023 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                  
11.08 Property   1 3940-3948 Ranchero Drive 0.2% 7%         3940-3948 Ranchero Drive Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial 2000 NAP 29,472 SF   2,023,245 2,023,245 1,937,815                                                     590,810 211,483 379,328 9/30/2023 T-12 592,668 226,666 366,002 12/31/2022 T-12 306,217 223,682 82,536 12/31/2021 T-12 46.1% 306,789 199,304 107,486 5,894 5,051 96,540         4,160,000 As Is 9/30/2023     50.1% 10/31/2023 No 2BeSuccessful LLC 8,932 30.3% 1/31/2029 ARC Document Solutions LLC 4,200 14.3% 2/28/2025 Halle Properties, L.L.C. 1,640 5.6% 5/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP 7/24/2023 NAP 7/25/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
11.09 Property   1 950 Victors Way 0.2% 5%         930 and 950 Victors Way Ann Arbor Washtenaw MI 48108 Mixed Use Office/Industrial 1997 2006 23,723 SF   1,486,466 1,486,466 1,423,701                                                     356,602 218,847 137,755 9/30/2023 T-12 364,288 211,086 153,202 12/31/2022 T-12 421,927 201,761 220,167 12/31/2021 T-12 69.5% 353,319 216,915 136,404 4,745 165 131,495         3,270,000 As Is 9/30/2023     69.0% 10/31/2023 No Planned Parenthood Mid and South Michigan 10,300 43.4% 6/30/2033 Learn-It Systems, LLC 3,866 16.3% 7/31/2025 Habitat for Humanity of Huron Valley 2,203 9.3% 8/31/2026 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                  
11.10 Property   1 825 Victors Way 0.2% 5%         825 Victors Way Ann Arbor Washtenaw MI 48108 Office Suburban 1980 2019 30,956 SF   1,481,878 1,481,878 1,419,307                                                     539,975 299,836 240,139 9/30/2023 T-12 524,385 276,310 248,076 12/31/2022 T-12 567,601 274,811 292,791 12/31/2021 T-12 82.3% 595,959 300,283 295,676 6,191 6,313 283,172         3,230,000 As Is 9/30/2023     83.0% 10/31/2023 No Online Tech, LLC 11,143 36.0% 6/30/2029 American Title Company of Washtenaw, Inc. 6,168 19.9% 11/30/2030 Arbor Trust Wealth Advisors LLC 5,372 17.4% 10/31/2025 The Association for Asian Studies, Inc. 3,013 9.7% 5/31/2027 NAP NAP NAP NAP 7/24/2023 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                  
12.00 Loan   1 Centre Pointe Portfolio 3.3% 100% AREF2 AREF2 NAP NAP 9100, 9050, 9075, 9025 & 9277 Centre Pointe Drive West Chester Butler OH 45069 Office Suburban 2000-2007 NAP 640,177 SF 74.43 30,000,000 30,000,000 29,304,063 7.02400%   6.92612% 200,074.53 178,038.89 2,400,894.36 2,136,466.68 Interest Only, Amortizing Balloon No Actual/360 90 85 120 115 360 360 6/22/2023 5 1/6/1900 8/6/2023 2/6/2031 7/6/2033 NAP 0 0 L(29),D(87),O(4) 10,692,107 5,610,235 5,081,872 3/31/2023 T-12 9,979,761 5,403,143 4,576,618 12/31/2022 T-12 10,680,528 4,961,731 5,718,797 12/31/2021 T-12 82.7% 12,419,185 5,610,831 6,808,354 128,035 1,280,354 5,399,965 1.79 1.42 14.3% 11.3% 70,200,000 As Is 4/17/2023 67.9% 66.3% 82.1% 5/31/2023 No Synchrony  53,194 8.3% 10/31/2027 Contech Construction Products 44,814 7.0% 7/31/2031 Pilot Chemical Company of Ohio  37,533 5.9% 5/31/2029 3dB Labs, Inc. 32,998 5.2% 5/31/2027 Clarkwestern Dietrich Building Systems, LLC 24,944 3.9% 10/31/2027 Various NAP 1/30/2023 NAP NAP No Fee NAP NAP NAP NAP 148,910 148,910 33,333 8,333 0 10,670 0 0 106,696 5,000,000 0 0 0 77,284 3,978,696 0 Outstanding TI/LC Reserve ($3,636,322.35), Free Rent Reserve ($235,797.20), Existing Insurance Claim Reserve ($106,576.25) 0 0 NAP Hard In Place Yes Yes Yes Yes 30,000,000 17,650,000 117,710.52 317,785.05 NAP NAP 47,650,000 317,785.05 67.9% 1.42 14.3% NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine Yaron Kandelker Yaron Kandelker No No Acquisition   47,650,000 19,061,282 0 4,226,999 70,938,281 0 64,500,000 2,200,058 4,238,223 0 0 70,938,281 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
13.00 Loan   1 Gwinnett Marketfair 2.8% 100% WFB WFB Group 3 NAP 3675 Satellite Boulevard Duluth Gwinnett GA 30096 Retail Anchored 1987 NAP 193,782 SF 131.08 25,400,000 25,400,000 25,400,000 6.96800%   6.87012% NAP 149,537.80 NAP 1,794,453.60 Interest Only No Actual/360 120 117 120 117 0 0 8/29/2023 3 1/11/1900 10/11/2023 NAP 9/11/2033 NAP 5 0 L(27),D(88),O(5) 3,531,010 833,853 2,697,157 6/30/2023 T-12 3,466,854 781,464 2,685,390 12/31/2022 T-12 3,322,299 822,239 2,500,060 12/31/2021 T-12 95.0% 3,404,903 761,253 2,643,650 38,756 36,891 2,568,003 1.47 1.43 10.4% 10.1% 39,800,000 As Is 5/16/2023 63.8% 63.8% 96.6% 8/16/2023 No Burlington 29,820 15.4% 1/31/2026 Marshalls 27,054 14.0% 1/31/2028 TJ Maxx 24,300 12.5% 1/31/2028 Five Below 15,303 7.9% 1/31/2030 Party City 15,155 7.8% 8/31/2031 5/22/2023 NAP 8/8/2023 NAP NAP No Fee NAP NAP NAP NAP 29,324 29,324 0 Springing 124,748 3,230 0 600,000 Springing 600,000 0 0 0 0 757,400 Springing Burlington Reserve ($280,000); Party City Reserve ($350,000); Shoe Carnival Reserve ($127,400); Debt Yield Reserve (Springing) 0 0 NAP Springing Springing No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Stanley Werb and Jonathan Gaines Stanley Werb and Jonathan Gaines No No Refinance   0 0 0 0 0 0 0 0 0 0 0 0 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.00 Loan   7 Princeton ND Portfolio 2.7%   AREF2 AREF2 NAP NAP Various Various Various ND Various Multifamily Garden Various NAP 603 Units 41,127.69 24,800,000 24,800,000 24,800,000 7.79600%   7.69812% NAP 163,355.07 NAP 1,960,260.84 Interest Only No Actual/360 120 120 120 120 0 0 11/13/2023 0 1/6/1900 1/6/2024 NAP 12/6/2033 NAP 0 0 L(24),D(92),O(4) 5,917,836 3,110,990 2,806,846 9/30/2023 T-12 4,968,594 2,780,412 2,188,182 12/31/2022 T-12 NAV NAV NAV NAV NAV 93.8% 6,508,494 3,388,274 3,120,220 163,610 0 2,956,611 1.59 1.51 12.6% 11.9% 39,680,000 As Is Various 62.5% 62.5% 94.7% 10/23/2023                                                                 173,066 38,459 89,495 29,832 0 13,618 0 0 0 0 0 0 0 88,585 13,700 0 Environmental Reserve 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 Matthew B. Lester Matthew B. Lester No No Refinance   24,800,000 62,997 0 0 24,862,997 23,160,722 0 1,337,428 364,846 0 0 24,862,997 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.01 Property   1 Timber Cove 0.7% 24%         1100, 1104, 1108, & 1112 Elm Street Southeast Tioga Williams ND 58852 Multifamily Garden 2013 NAP 168 Units   6,018,000 6,018,000 6,018,000                                                     1,383,713 727,489 656,224 9/30/2023 T-12 1,094,113 569,265 524,848 12/31/2022 T-12 NAV NAV NAV NAV NAV 94.1% 1,605,142 812,295 792,847 47,744 0 745,103         9,310,000 As Is 10/4/2023     94.0% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/2/2023 NAP 10/9/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
14.02 Property   1 Custer Crossing and Raven Wood 0.5% 20%         1541-1763 Carroll Street and 931 2nd Street East Dickinson Stark ND 58601 Multifamily Garden 2012; 2013 NAP 124 Units   4,848,000 4,848,000 4,848,000                                                     1,283,549 723,702 559,847 9/30/2023 T-12 1,163,995 619,550 544,445 12/31/2022 T-12 1,123,284 550,289 572,995 12/31/2021 T-12 94.4% 1,372,421 726,590 645,831 34,994 0 610,837         8,730,000 As Is 10/3/2023     95.2% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP Various NAP Various 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 Raven Ridge 0.5% 19%         1053 and 1153 Koch Street Dickinson Stark ND 58601 Multifamily Garden 2012 NAP 126 Units   4,761,000 4,761,000 4,761,000                                                     1,296,832 712,007 584,825 9/30/2023 T-12 1,074,519 543,290 531,229 12/31/2022 T-12 NAV NAV NAV NAV NAV 95.0% 1,428,878 824,421 604,457 35,245 0 569,212         9,040,000 As Is 10/3/2023     95.2% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/9/2023 NAP 10/9/2023 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 Fox Run 0.4% 16%         3964 89th Avenue Northwest New Town Mountrail ND 58763 Multifamily Garden 2015 NAP 77 Units   3,879,000 3,879,000 3,879,000                                                     931,615 444,926 486,689 9/30/2023 T-12 787,738 486,795 300,943 12/31/2022 T-12 NAV NAV NAV NAV NAV 95.0% 940,014 474,385 465,629 18,633 0 446,996         5,300,000 As Is 10/4/2023     98.7% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/9/2023 NAP 10/9/2023 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 Killdeer Highlands 0.3% 9%         124 Park Lane Killdeer Dunn ND 58640 Multifamily Garden 2015 NAP 42 Units   2,342,000 2,342,000 2,342,000                                                     454,544 187,072 267,472 9/30/2023 T-12 375,265 194,444 180,821 12/31/2022 T-12 NAV NAV NAV NAV NAV 95.0% 493,292 209,300 283,992 10,070 0 273,923         3,050,000 As Is 10/4/2023     97.6% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/9/2023 NAP 10/9/2023 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 Bakken Ridge 0.2% 7%         210 11th Avenue Northeast Watford City McKenzie ND 58854 Multifamily Garden 2014 NAP 42 Units   1,629,000 1,629,000 1,629,000                                                     371,029 233,092 137,937 9/30/2023 T-12 280,267 290,996 (10,729) 12/31/2022 T-12 218,406 280,518 (62,112) 12/31/2021 T-12 91.4% 463,209 250,182 213,027 11,142 0 201,886         2,710,000 As Is 10/4/2023     92.9% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/9/2023 NAP 10/9/2023 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 Creekside Cottages 0.1% 5%         504-525 5th Street Southeast and 504-525 6th Street Southeast Watford City McKenzie ND 58854 Multifamily Garden 2010 NAP 24 Units   1,323,000 1,323,000 1,323,000                                                     196,554 82,702 113,852 9/30/2023 T-12 192,697 76,072 116,625 12/31/2022 T-12 NAV NAV NAV NAV NAV 78.4% 205,538 91,101 114,437 5,783 0 108,654         1,540,000 As Is 10/4/2023     79.2% 10/23/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/9/2023 NAP 10/9/2023 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 Rockwall Market Center 2.4% 100% AREF2 AREF2 NAP NAP 2663-2853 Market Center Drive Rockwall Rockwall TX 75032 Retail Anchored 1999 NAP 211,971 SF 104.26 22,100,000 22,100,000 22,100,000 7.19600%   7.09812% NAP 134,366.98 NAP 1,612,403.76 Interest Only No Actual/360 120 117 120 117 0 0 8/17/2023 3 6 10/6/2023 NAP 9/6/2033 NAP 0 0 L(27),D(89),O(4) 3,877,326 1,100,357 2,776,969 6/30/2023 T-12 3,773,589 1,079,835 2,693,755 12/31/2022 T-12 3,717,494 1,061,346 2,656,149 12/31/2021 T-12 95.0% 3,826,805 1,127,528 2,699,277 31,796 108,978 2,558,503 1.67 1.59 12.2% 11.6% 33,500,000 As Is 7/7/2023 66.0% 66.0% 100.0% 7/10/2023 No Burkes Outlet (Beall's Outlet) 34,027 16.1% 1/31/2029 Ross Dress For Less 30,187 14.2% 1/31/2026 Michael's 23,988 11.3% 2/28/2025 Office Max 23,600 11.1% 10/31/2024 Old Navy 17,239 8.1% 1/31/2025 7/7/2023 NAP 7/7/2023 NAP NAP No Fee NAP NAP NAP NAP 281,252 31,250 65,480 8,185 0 2,650 0 500,000 13,248 0 0 0 0 0 28,944 0 Unfunded Obligations Reserve 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 Yes Mezzanine Mark Hutchinson Mark Hutchinson No No Acquisition   22,100,000 12,093,745 0 0 34,193,745 0 32,400,000 918,068 875,677 0 0 34,193,745 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
16.00 Loan   1 Mountain Lakes Estates 2.4% 100% MSBNA MSMCH NAP NAP 765 South Meadows Parkway Reno Washoe NV 89521 Multifamily Senior Housing 2020 NAP 131 Units 166,351.15 21,792,000 21,792,000 21,792,000 6.48000%   6.38212% NAP 119,311.20 NAP 1,431,734.40 Interest Only No Actual/360 120 114 120 114 0 0 5/26/2023 6 1 7/1/2023 NAP 6/1/2033 NAP 5 5 L(30),D(86),O(4) 4,900,364 2,899,779 2,000,585 5/31/2023 T-12 4,188,436 2,683,655 1,504,780 12/31/2022 T-12 1,840,104 1,795,796 44,308 12/31/2021 T-12 95.0% 5,302,048 2,823,487 2,478,561 32,750 0 2,445,811 1.73 1.71 11.4% 11.2% 38,000,000 As Is 5/2/2023 57.3% 57.3% 96.9% 10/4/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 4/18/2023 NAP 4/18/2023 5/22/2023 7% Yes - A Fee NAP NAP NAP NAP 17,081 17,081 0 Springing 98,250 2,729 0 0 0 0 0 0 0 0 50,000 Springing CC&R Reserve 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 Livingston Street Capital, LLC Pietro V. Scola and Joseph L. Fox Yes No Acquisition   21,792,000 19,295,717 0 0 41,087,717 0 37,250,000 3,672,386 165,331 0 0 41,087,717 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
17.00 Loan   3 Lucas Industrial Portfolio 1.6%   WFB WFB NAP NAP Various Various Arapahoe CO 80110 Industrial Warehouse Various NAP 257,408 SF 58.27 15,000,000 15,000,000 15,000,000 7.47700%   7.37912% NAP 94,760.59 NAP 1,137,127.08 Interest Only No Actual/360 120 120 120 120 0 0 11/21/2023 0 11 1/11/2024 NAP 12/11/2033 NAP 0 0 L(24),YM1(92),O(4) 2,702,564 1,162,563 1,540,001 6/30/2023 T-12 2,547,588 1,149,084 1,398,503 12/31/2022 T-12 2,288,849 994,353 1,294,496 12/31/2021 T-12 94.7% 3,186,102 1,238,379 1,947,723 109,955 57,141 1,780,628 1.71 1.57 13.0% 11.9% 28,960,000 As Is 8/23/2023 51.8% 51.8% 95.9% 11/10/2023                                                                 0 Springing 0 Springing 0 0 0 0 0 0 0 0 0 351,000 0 Springing Major Tenant Reserve 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 Stanley H. Lucas Stanley H. Lucas No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
17.01 Property   1 Union Business Park 0.6% 38%         1855-1865 West Union Avenue Sheridan Arapahoe CO 80110 Industrial Warehouse 1981 NAP 90,841 SF   5,644,189 5,644,189 5,644,189                                                     1,009,534 395,646 613,888 6/30/2023 T-12 951,620 389,655 561,964 12/31/2022 T-12 842,038 379,033 463,006 12/31/2021 T-12 95.0% 1,144,090 426,140 717,949 28,190 19,746 670,013         10,620,000 As Is 8/23/2023     97.5% 11/10/2023 No Alloy Metalworks (Christopher Gavitt) 6,813 7.5% 9/30/2026 Eurosport (Greg Johnson) 4,542 5.0% 9/30/2025 Granite Concepts LLC (Jose Gonzalez) 4,542 5.0% 8/31/2025 AC Construction (Aaron Caro) 4,542 5.0% 8/31/2024 MPS, LLC 4,542 5.0% 5/31/2024 9/5/2023 NAP 8/28/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
17.02 Property   1 Stanford Industrial Park 0.5% 34%         1825-1835 West Union Avenue & 1910 West Stanford Avenue Sheridan Arapahoe CO 80110 Industrial Warehouse 1974-1980 NAP 94,199 SF   5,026,111 5,026,111 5,026,111                                                     921,840 422,147 499,693 6/30/2023 T-12 883,766 408,537 475,229 12/31/2022 T-12 778,993 308,347 470,646 12/31/2021 T-12 95.0% 1,099,582 448,030 651,552 34,718 20,192 596,642         10,420,000 As Is 8/23/2023     95.4% 11/10/2023 No The Garage, LLC 11,212 11.9% 10/31/2025 DMS LLC (David Smith) 10,637 11.3% 3/31/2026 (5,125 SF); 5/31/2026 (5,512 SF) Springs Automotive Group, LLC (Brian Karsh) 9,589 10.2% 9/30/2024 Mile High Drain Cleaning (Joel Verbeck) 6,456 6.9% 8/31/2026 Steve Moran 6,150 6.5% 1/31/2027 9/5/2023 NAP 8/28/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
17.03 Property   1 Auto Works Industrial Park 0.5% 29%         1942-1952 West Union Avenue Englewood Arapahoe CO 80110 Industrial Warehouse 1985 NAP 72,368 SF   4,329,700 4,329,700 4,329,700                                                     771,189 344,770 426,419 6/30/2023 T-12 712,202 350,893 361,309 12/31/2022 T-12 667,818 306,973 360,845 12/31/2021 T-12 95.0% 942,431 364,208 578,222 47,047 17,203 513,972         7,920,000 As Is 8/23/2023     94.7% 11/10/2023 No Barrys Cabinets 9,720 13.4% 12/31/2026 Master Craft PDR (Andrew Palmer & Robyn Palmer) 6,780 9.4% 7/31/2025 (2,550 SF); 7/31/2026 (2,780 SF); 8/31/2026 (1,450 SF) SJS Stair & Millworks (James Jacobs) 5,930 8.2% 7/31/2026 AAA Trans Warehouse Inc (Jeremiah Snyder) 5,400 7.5% 8/31/2024 A&G Automotive (Oscar Alcala) 5,060 7.0% 7/31/2026 9/5/2023 NAP 8/28/2023 NAP NAP No Fee NAP NAP NAP NAP                                                                                                                                 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
18.00 Loan   1 Bangor Parkade 1.6% 100% MSBNA MSMCH NAP NAP 482-534 Stillwater Avenue Bangor Penobscot ME 04401 Retail Anchored 2005 NAP 232,529 SF 64.51 15,000,000 15,000,000 14,227,724 7.02000%   6.92212% 99,996.93 88,968.75 1,199,963.16 1,067,625.00 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120 360 360 11/20/2023 0 1 1/1/2024 1/1/2029 12/1/2033 NAP 5 5 L(24),D(89),O(7) 3,554,249 1,811,382 1,742,867 8/31/2023 T-12 3,562,373 1,743,888 1,818,486 12/31/2022 T-12 3,494,925 1,710,299 1,784,626 12/31/2021 T-12 95.0% 3,773,902 1,677,536 2,096,366 34,879 233,858 1,827,629 1.75 1.52 14.0% 12.2% 27,000,000 As Is - Extraordinary Assumption 7/24/2023 55.6% 52.7% 99.4% 9/1/2023 No Kohl's 88,904 38.2% 1/31/2032 Books-A-Million 27,905 12.0% 4/30/2034 Michael's 22,000 9.5% 2/28/2030 Old Navy 19,074 8.2% 10/31/2025 L.L. Bean 12,997 5.6% 1/31/2027 9/25/2023 NAP 9/25/2023 NAP NAP No Leasehold 1/1/2105 NAP 1/22/3599 No 168,812 42,203 0 Springing 0 2,907 50,000 0 19,377 466,000 0 0 0 13,750 496,470 0 Books-A-Million - TI Allowance ($348,813); Books-A-Million - Gap Rent and Reimbursements ($144,644); Sally Beauty Supply - Rent Abatement ($3,013) 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 Murad H. Guindi Murad H. Guindi No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
19.00 Loan   1 DoubleTree Hotel Largo 1.6% 100% WFB WFB NAP NAP 9100 Basil Court Upper Marlboro Prince George's MD 20774 Hospitality Full Service 1990 2015 184 Rooms 79,838.38 14,700,000 14,690,262 13,184,309 8.06300%   7.96512% 108,509.69 NAP 1,302,116.28 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359 11/7/2023 1 11 12/11/2023 12/11/2023 11/11/2033 NAP 0 0 L(25),D(91),O(4) 6,916,912 4,645,692 2,271,220 9/30/2023 T-12 5,933,064 4,057,427 1,875,637 12/31/2022 T-12 3,792,059 2,885,958 906,101 12/31/2021 T-12 61.1% 6,916,912 4,683,600 2,233,312 276,676 0 1,956,635 1.72 1.50 15.2% 13.3% 23,500,000 As Complete 9/27/2024 62.5% 56.1% 61.1% 9/30/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/3/2023 NAP 10/4/2023 NAP NAP No Fee NAP NAP NAP NAP 44,963 22,484 10,630 10,627 0 22,721 0 0 0 0 0 0 0 0 4,000,000 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 Shailesh A. Patel Shailesh A. Patel No No Acquisition                           11/30/2038 5/19/1900 3/25/1900 1/0/1900 5/19/1900 3/25/1900 1/0/1900 5/8/1900 3/13/1900 1/0/1900 4/21/1900 2/17/1900 1/0/1900                  
20.00 Loan   1 Tri Palms Estates & Country Club 1.5% 100% WFB WFB NAP NAP 32700 Desert Moon Drive Thousand Palms Riverside CA 92276 Other Golf Course/Recreational Facilities 1989 2014-2015 7,618,602 SF 1.84 14,000,000 14,000,000 14,000,000 6.90700%   6.80912% NAP 81,700.86 NAP 980,410.32 Interest Only No Actual/360 120 118 120 118 0 0 10/2/2023 2 11 11/11/2023 NAP 10/11/2033 NAP 0 0 L(26),YM1(87),O(7) 6,272,295 3,995,519 2,276,776 6/30/2023 T-12 6,234,853 3,893,578 2,341,275 12/31/2022 T-12 5,674,488 3,710,890 1,963,597 12/31/2021 T-12 95.0% 6,403,453 4,089,255 2,314,198 13,193 0 2,301,005 2.36 2.35 16.5% 16.4% 30,150,000 As Is 7/13/2023 46.4% 46.4% 100.0% 12/1/2023 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/19/2023 NAP 7/19/2023 7/26/2023 10% Yes - AO Fee NAP NAP NAP NAP 41,201 6,538 0 Springing 0 9,659 0 0 0 0 0 0 0 0 750,000 0 Course Repair Reserve 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 Michael H. Scott and Lee M. Kort Kort Family Trust U/A/D December 1, 2004, Michael H. Scott Revocable Trust U/A/D August 15, 2007, Michael H. Scott and Lee M. Kort No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
21.00 Loan   1 Shoppes at Waterford 1.4% 100% SMC SMC Group 4 NAP 1149, 1175 and 1191 University Drive Burlington Alamance NC 27215 Retail Anchored 2007 NAP 79,842 SF 164.07 13,100,000 13,100,000 13,100,000 7.94000%   7.84212% NAP 87,882.20 NAP 1,054,586.39 Interest Only No Actual/360 120 119 120 119 0 0 10/27/2023 1 6 12/6/2023 NAP 11/6/2033 NAP 0 0 L(25),D(91),O(4) 1,644,259 292,678 1,351,581 8/31/2023 T-12 1,764,194 280,330 1,483,864 12/31/2022 T-12 1,771,190 281,021 1,490,169 12/31/2021 T-12 95.0% 1,697,542 296,787 1,400,755 15,968 47,905 1,336,881 1.33 1.27 10.7% 10.2% 19,700,000 As Is 10/3/2023 66.5% 66.5% 97.0% 11/6/2023 No Lowes Foods 42,324 53.0% 2/28/2028 CVS 11,945 15.0% 1/31/2029 Truist Bank 3,906 4.9% 12/31/2028 Tickle My Ribs 2,800 3.5% 12/31/2025 Highway 55 2,800 3.5% 12/31/2032 10/10/2023 NAP 10/10/2023 NAP NAP No Fee NAP NAP NAP NAP 0 9,076 0 Springing 0 1,331 0 0 8,333 300,000 0 0 0 0 150,000 Springing Tenant Expiration Reserve ($150,000); Major Tenant Reserve (Springing) 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 Jeffrey L. Zimmer Jeffrey L. Zimmer No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
22.00 Loan   1 419 West River Road 1.3% 100% AREF2 AREF2 NAP NAP 419 West River Road Louisburg Franklin NC 27549 Industrial Warehouse 1975 2021 195,000 SF 60.26 11,750,000 11,750,000 11,750,000 8.25500%   8.15712% NAP 81,952.85 NAP 983,434.20 Interest Only No Actual/360 120 119 120 119 0 0 11/3/2023 1 6 12/6/2023 NAP 11/6/2033 NAP 0 0 L(25),D(91),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 1,725,003 236,303 1,488,701 19,500 97,500 1,371,701 1.51 1.39 12.7% 11.7% 23,600,000 As Is 9/1/2023 49.8% 49.8% 100.0% 12/1/2023 Yes Novozymes North America 195,000 100.0% 1/31/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/24/2023 NAP 10/24/2023 NAP NAP No Fee NAP NAP NAP NAP 16,930 4,233 8,445 4,223 0 1,625 0 0 $32,500 till Feb 2026, thereafter $8,125 1,700,000 0 0 0 44,495 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 Ryan Stenberg and Abraham Mowad Ryan Stenberg and Abraham Mowad No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
23.00 Loan   1 Baytowne Shoppes and Square 1.3% 100% MSBNA MSMCH NAP NAP 2033 North Prospect Avenue Champaign Champaign IL 61822 Retail Anchored 1993 NAP 118,305 SF 97.21 11,500,000 11,500,000 11,500,000 6.97000%   6.87212% NAP 67,723.55 NAP 812,682.60 Interest Only No Actual/360 120 117 120 117 0 0 8/31/2023 3 1 10/1/2023 NAP 9/1/2033 NAP 5 5 L(27),D(86),O(7) 2,235,935 640,895 1,595,040 44,926 T-12 2,169,073 599,889 1,569,184 44,561 T-12 2,010,470 554,455 1,456,015 44,196 T-12 93.2% 2,199,146 715,734 1,483,412 17,746 82,651 1,383,015 1.83 1.70 12.9% 12.0% 18,200,000 As Is 7/10/2023 63.2% 63.2% 96.7% 7/10/2023 No PetSmart 20,020 16.9% 1/31/2027 Staples 20,000 16.9% 10/31/2025 Party City 11,529 9.7% 1/31/2027 Citi Trends 10,806 9.1% 2/28/2027 Ulta Salon, Cosmetics & Fragrance 10,469 8.8% 2/28/2027 6/5/2023 NAP 7/21/2023 NAP NAP No Fee NAP NAP NAP NAP 28,080 28,080 9,688 4,844 0 1,689 0 350,000 Springing 350,000 0 0 0 4,375 143,478 0 Outstanding Leasing Obligations 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 Espada Real Estate,Stonefield Investment Advisors Simon Honeybone, Don Thomas, Brent Conlin, Thomas Tyng, and Michael Jersen No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
24.00 Loan   1 1777 Vine Street 1.3% 100% WFB WFB NAP NAP 1777 Vine Street Los Angeles Los Angeles CA 90028 Office CBD 1961 2002-2022 39,248 SF 291.37 11,500,000 11,435,516 9,934,793 6.56700%   6.46912% 73,195.28 NAP 878,343.36 NAP Amortizing Balloon No Actual/360 0 0 120 113 360 353 4/24/2023 7 11 6/11/2023 6/11/2023 5/11/2033 NAP 0 0 L(31),D(85),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 2,406,894 786,845 1,620,049 9,812 58,872 1,551,365 1.84 1.77 14.2% 13.6% 24,000,000 As Is 3/2/2023 47.6% 41.4% 100.0% 12/1/2023 Yes AMDA Inc. 39,248 100.0% 3/30/2041 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/26/2022 NAP 3/14/2023 9/20/2022 19% No Fee NAP NAP NAP NAP 0 Springing 1,025 512 0 818 29,436 0 Springing 0 0 0 0 0 0 0 NAP 0 0 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 John Gamboa and Lucy Rumantir Mini Griya California, LLC No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
25.00 Loan   1 Monkey Junction 1.2% 100% SMC SMC Group 4 NAP 5120 South College Road Wilmington New Hanover NC 28412 Retail Shadow Anchored 2003 NAP 48,165 SF 230.46 11,100,000 11,100,000 11,100,000 8.30000%   8.20212% NAP 77,841.32 NAP 934,095.83 Interest Only No Actual/360 120 119 120 119 0 0 10/25/2023 1 6 12/6/2023 NAP 11/6/2033 NAP 0 0 L(25),D(91),O(4) 1,414,272 246,132 1,168,140 8/31/2023 T-12 1,474,669 242,935 1,231,733 12/31/2022 T-12 1,417,716 238,035 1,179,682 12/31/2021 T-12 95.0% 1,439,898 234,111 1,205,787 9,633 28,899 1,167,255 1.29 1.25 10.9% 10.5% 18,000,000 As Is 9/29/2023 61.7% 61.7% 97.5% 10/1/2023 No Junction 421 7,062 14.7% 12/31/2028 Chick-Fil-A (Ground Lease) 4,200 8.7% 4/30/2027 El Cerro Grande 3,600 7.5% 12/31/2028 First Bank (Ground Lease) 3,414 7.1% 5/30/2033 Wendy's (Ground Lease) 3,089 6.4% 12/31/2033 10/10/2023 NAP 10/10/2023 NAP NAP No Fee NAP NAP NAP NAP 0 5,564 0 Springing 0 803 0 0 5,000 180,000 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 Jeffrey L. Zimmer Jeffrey L. Zimmer No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
26.00 Loan   1 The West Wing 1.1% 100% SMC SMC NAP NAP 2501 East Fowler Avenue Tampa Hillsborough FL 33612 Hospitality Extended Stay 1973 2019 116 Rooms 86,206.90 10,000,000 10,000,000 8,933,399 7.88000%   7.78212% 72,541.65 NAP 870,499.80 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360 11/16/2023 0 6 1/6/2024 1/6/2024 12/6/2033 NAP 0 0 L(24),D(92),O(4) 2,694,810 640,354 2,054,455 10/31/2023 T-12 2,182,002 527,096 1,654,906 12/31/2022 T-12 NAV NAV NAV NAV NAV 94.9% 2,753,727 995,542 1,758,185 61,075 10,750 1,686,361 2.02 1.94 17.6% 16.9% 17,200,000 As Is 9/18/2023 58.1% 51.9% 100.0% 11/9/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/29/2023 NAP 9/29/2023 NAP NAP No Fee NAP NAP NAP NAP 21,374 10,687 156,819 31,802 0 5,090 0 0 896 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 Paul Turovsky and Rostislav Grigorenko Paul Turovsky and Rostislav Grigorenko No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
27.00 Loan   1 Tammany on the Ponds 1.1% 100% WFB WFB Group 6 NAP 7610 Heritage Drive, 7832 Heritage Drive, and 310 South Canal Road Lansing Eaton MI 48917 Multifamily Garden 2000 NAP 236 Units 42,219.93 10,000,000 9,963,904 8,726,022 6.93900%   6.84112% 66,121.08 NAP 793,452.96 NAP Amortizing Balloon No Actual/360 0 0 120 115 360 355 7/6/2023 5 11 8/11/2023 8/11/2023 7/11/2033 NAP 0 0 L(29),D(87),O(4) 2,134,554 921,060 1,213,494 8/31/2023 T-12 2,291,709 1,063,918 1,227,791 12/31/2022 T-12 2,171,942 1,108,765 1,063,177 12/31/2021 T-12 90.9% 2,466,497 1,135,666 1,330,831 110,212 0 1,220,619 1.68 1.54 13.4% 12.3% 19,400,000 As Is 5/26/2023 51.4% 45.0% 91.5% 10/25/2023 No 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 22,951 22,951 0 Springing 0 9,184 0 0 0 0 0 0 0 64,169 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 Janice L. Mulder and Thomas B. Mulder Trust No. 1 Janice L. Mulder and Thomas B. Mulder Trust No. 1 No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
28.00 Loan   1 Residence Inn Charleston Summerville 1.0% 100% WFB WFB Group 5 NAP 1528 North Main Street Summerville Berkeley SC 29486 Hospitality Extended Stay 2018 NAP 96 Rooms 98,958.33 9,500,000 9,500,000 9,500,000 7.33200%   7.23412% NAP 58,851.18 NAP 706,214.16 Interest Only No Actual/360 120 117 120 117 0 0 8/31/2023 3 11 10/11/2023 NAP 9/11/2033 NAP 0 0 L(24),YM1(89),O(7) 4,350,229 2,746,645 1,603,584 7/31/2023 T-12 4,219,487 2,511,741 1,707,747 12/31/2022 T-12 3,653,002 2,416,198 1,236,804 12/31/2021 T-12 85.7% 4,350,229 2,739,306 1,610,924 174,009 0 1,436,914 2.28 2.03 17.0% 15.1% 20,400,000 As Is 7/13/2023 46.6% 46.6% 85.7% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/27/2023 NAP 7/27/2023 NAP NAP No Fee NAP NAP NAP NAP 212,856 26,607 0 Springing 0 14,501 0 0 0 0 0 0 0 0 0 Springing Low DSCR Reserve 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 Chatham Lodging, L.P. Chatham Lodging, L.P. No No Recapitalization                           8/27/2038 5/21/1900 5/1/1900 1/0/1900 5/21/1900 5/1/1900 1/0/1900 5/14/1900 4/27/1900 1/0/1900 4/29/1900 4/11/1900 1/0/1900                  
29.00 Loan   1 Courtyard Charleston Summerville 1.0% 100% WFB WFB Group 5 NAP 1510 Rose Drive Summerville Berkeley SC 29486 Hospitality Select Service 2014 NAP 96 Rooms 93,750.00 9,000,000 9,000,000 9,000,000 7.33200%   7.23412% NAP 55,753.75 NAP 669,045.00 Interest Only No Actual/360 120 117 120 117 0 0 8/31/2023 3 11 10/11/2023 NAP 9/11/2033 NAP 0 0 L(24),YM1(89),O(7) 4,336,815 2,841,079 1,495,736 7/31/2023 T-12 4,282,674 2,613,848 1,668,826 12/31/2022 T-12 3,504,663 2,315,220 1,189,443 12/31/2021 T-12 76.2% 4,336,815 2,822,112 1,514,703 173,473 0 1,341,230 2.26 2.00 16.8% 14.9% 18,700,000 As Is 7/13/2023 48.1% 48.1% 76.2% 7/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 7/27/2023 NAP 7/27/2023 NAP NAP No Fee NAP NAP NAP NAP 184,968 23,121 0 Springing 0 14,457 0 0 0 0 0 0 0 0 0 Springing Low DSCR Reserve 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 Chatham Lodging, L.P. Chatham Lodging, L.P. No No Recapitalization                           11/15/2037 5/30/1900 4/24/1900 1/0/1900 5/30/1900 4/24/1900 1/0/1900 5/29/1900 4/24/1900 1/0/1900 5/4/1900 4/3/1900 1/0/1900                  
30.00 Loan   1 McDonough Marketplace 1.0% 100% WFB WFB Group 3 NAP 105-133 Willow Lane, 1124 Highway 20/81 McDonough Henry GA 30253 Retail Anchored 2003 NAP 53,099 SF 169.49 9,000,000 9,000,000 9,000,000 7.73100%   7.63312% NAP 58,787.81 NAP 705,453.72 Interest Only No Actual/360 120 118 120 118 0 0 10/5/2023 2 11 11/11/2023 NAP 10/11/2033 NAP 5 0 L(26),D(89),O(5) 1,339,354 280,335 1,059,019 6/30/2023 T-12 1,326,441 268,663 1,057,778 12/31/2022 T-12 1,289,678 226,417 1,063,261 12/31/2021 T-12 95.0% 1,317,663 303,809 1,013,854 10,620 23,475 979,759 1.44 1.39 11.3% 10.9% 13,900,000 As Is 8/28/2023 64.7% 64.7% 100.0% 9/1/2023 No Office Depot 20,584 38.8% 6/30/2025 Dollar Tree 9,500 17.9% 8/31/2028 Super Sunny Beauty Mart 4,200 7.9% 8/31/2034 Rent-A-Center 3,500 6.6% 8/31/2027 Shoe Show 3,500 6.6% MTM 9/7/2023 NAP 9/5/2023 NAP NAP No Fee NAP NAP NAP NAP 6,776 6,776 0 Springing 63,000 885 0 150,000 Springing 200,000 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Stanley Werb and Jonathan Gaines Stanley Werb and Jonathan Gaines No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
31.00 Loan   1 Triangle Center 0.9% 100% AREF2 AREF2 NAP NAP 2000 North Mays Street Round Rock Williamson TX 78664 Retail Unanchored 1985 2021 58,929 SF 135.76 8,000,000 8,000,000 8,000,000 7.35000%   7.25212% NAP 49,680.56 NAP 596,166.72 Interest Only No Actual/360 120 117 120 117 0 0 8/31/2023 3 6 10/6/2023 NAP 9/6/2033 NAP 0 0 L(27),D(89),O(4) 1,204,159 400,908 803,250 6/30/2023 T-12 973,106 368,568 604,539 12/31/2022 T-12 662,368 392,042 270,326 12/31/2021 T-12 95.0% 1,613,791 369,898 1,243,893 11,786 33,929 1,198,178 2.09 2.01 15.5% 15.0% 16,450,000 As Is 7/25/2023 48.6% 48.6% 96.7% 8/18/2023 No Genuine Parts Company 12,946 22.0% 11/30/2028 Action Behavior Centers, LLC 8,212 13.9% 1/31/2033 The Sherwin Williams Company 7,986 13.6% 4/30/2027 Pathway Vet Alliance LLC 4,643 7.9% 6/30/2026 Best Kids North, LLC 3,809 6.5% 9/30/2028 7/14/2023 NAP 7/14/2023 NAP NAP No Fee NAP NAP NAP NAP 154,878 15,488 14,654 1,332 0 982 0 250,000 Springing 0 0 0 0 37,015 425,482 0 Free Rent Reserve ($64,757.83); Unfunded Obligations Reserve ($360,724.65) 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 Blum Associates Blum Associates No Yes Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
32.00 Loan   1 Dixon Street 0.8% 100% MSBNA MSMCH NAP NAP 4121 Dixon Street Des Moines Polk IA 50313 Industrial Warehouse/Distribution 1976; 1977; 1979 1986; 1991; 1992 606,006 SF 12.76 7,732,000 7,732,000 7,732,000 6.70000%   6.60212% NAP 43,769.92 NAP 525,239.04 Interest Only No Actual/360 120 119 120 119 0 0 10/31/2023 1 1 12/1/2023 NAP 11/1/2033 NAP 5 5 L(25),D(91),O(4) 3,359,200 1,350,207 2,008,993 10/31/2023 T-12 3,291,822 1,252,439 2,039,382 12/31/2022 T-12 3,011,007 1,110,394 1,900,614 12/31/2021 T-12 90.6% 3,565,597 1,308,597 2,257,000 60,601 166,054 2,030,345 4.30 3.87 29.2% 26.3% 34,800,000 As Is 9/20/2023 22.2% 22.2% 90.7% 10/11/2023 No EMCO Enterprises, Inc. 244,577 40.4% 7/31/2027; 4/30/2028 JT Logistics, LLC 177,431 29.3% 10/31/2028 Warners' Stellian Company 40,000 6.6% 12/31/2027 Baker Mechanical, Inc. 30,000 5.0% 12/31/2025 Florstar Sales, Inc. 13,870 2.3% 6/30/2028 8/10/2023 NAP 8/31/2023 NAP NAP No Fee NAP NAP NAP NAP 0 57,436 0 Springing 0 7,575 90,901 0 0 0 0 0 0 121,250 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 Kenneth Levy Kenneth Levy and Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, As Amended No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
33.00 Loan   1 Highlands Plaza 0.8% 100% AREF2 AREF2 NAP NAP 2253 & 2257 North Loop 336 West Conroe Montgomery TX 77304 Mixed Use Office/Retail 2002-2008 NAP 60,824 SF 123.65 7,550,000 7,521,084 6,546,027 6.70000%   6.60212% 48,718.49 NAP 584,621.88 NAP Amortizing Balloon No Actual/360 0 0 120 115 360 355 6/28/2023 5 6 8/6/2023 8/6/2023 7/6/2033 NAP 0 0 L(29),DorYM2(87),O(4) 1,226,103 489,770 736,333 4/30/2023 T-12 1,110,508 461,171 649,337 12/31/2022 T-12 984,524 440,442 544,082 12/31/2021 T-12 90.0% 1,395,118 463,254 931,864 12,165 63,736 855,963 1.59 1.46 12.4% 11.4% 11,550,000 As Is 5/11/2023 65.1% 56.7% 89.7% 6/15/2023 No Beverly Wedgeman 4,451 7.3% 1/31/2027 Dr Brad Harris (BGSE, Inc.) 4,134 6.8% 12/31/2023 Chicago Title Insurance 3,694 6.1% 11/30/2024 Cantex Home Health North Houston 3,387 5.6% 3/31/2027 Cryomed Sports Recovery 3,266 5.4% 7/30/2026 5/18/2023 NAP 5/18/2023 NAP NAP No Fee NAP NAP NAP NAP 86,956 12,422 0 Springing 0 1,014 0 275,000 Springing 275,000 0 0 0 9,125 30,225 0 Outstanding TI/LC Reserve 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 Christopher P. D'Agostino Christopher P. D'Agostino No Yes Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
34.00 Loan   1 Nogales Plaza 0.8% 100% MSBNA MSMCH NAP NAP 251-490 North Grand Court Plaza Nogales Santa Cruz AZ 85621 Retail Anchored 1992; 2015 NAP 147,124 SF 50.98 7,500,000 7,500,000 7,500,000 6.68000%   6.58212% NAP 42,329.86 NAP 507,958.32 Interest Only No Actual/360 120 118 120 118 0 0 9/29/2023 2 1 11/1/2023 NAP 10/1/2033 NAP 5 5 L(26),D(90),O(4) 1,890,163 538,916 1,351,247 6/30/2023 T-12 1,857,034 593,016 1,264,018 12/31/2022 T-12 1,809,867 538,545 1,271,322 12/31/2021 T-12 81.8% 1,857,917 491,183 1,366,735 22,069 131,813 1,212,853 2.69 2.39 18.2% 16.2% 18,600,000 As Is 8/3/2023 40.3% 40.3% 84.5% 8/1/2023 No Basha's (dba Food City) 42,761 29.1% 1/19/2028 CSL Plasma 18,858 12.8% 11/30/2028 Goodwill Industries 18,370 12.5% 11/20/2024 Family Dollar 12,000 8.2% 1/31/2028 Peter Piper Pizza 10,000 6.8% 12/31/2028 8/17/2023 NAP 8/15/2023 NAP NAP Yes - AE Fee NAP NAP NAP NAP 18,604 9,302 0 Springing 0 1,839 22,069 0 Springing 0 0 0 0 67,125 135,000 0 Outstanding TI Reserve 0 0 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 Mohsen M. Sharif (Mike Sharif) Mohsen M. Sharif (Mike Sharif) and The Sharif Family Trust Dated July 21, 1999 No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
35.00 Loan   1 Natchez Promenade 0.6% 100% AREF2 AREF2 NAP NAP 350 John R Junkin Drive Natchez Adams MS 39120 Retail Anchored 1979 2023 148,010 SF 37.01 5,477,500 5,477,500 5,061,204 8.00500%   7.90712% 40,211.05 37,046.98 482,532.60 444,563.76 Interest Only, Amortizing Balloon No Actual/360 24 24 120 120 360 360 11/10/2023 0 6 1/6/2024 1/6/2026 12/6/2033 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 94.8% 1,069,942 301,103 768,839 37,003 71,008 660,829 1.59 1.37 14.0% 12.1% 8,350,000 As Is 7/5/2023 65.6% 60.6% 97.4% 10/16/2023 No Belk 68,009 45.9% 1/31/2030 Ollie's Bargain Outlet 35,340 23.9% 1/31/2030 Planet Fitness 11,880 8.0% 9/30/2030 Rainbow 8,200 5.5% 1/31/2033 City Gear 8,184 5.5% 2/28/2032 7/12/2023 NAP 7/12/2023 NAP NAP No Fee NAP NAP NAP NAP 107,825 8,985 8,819 2,940 0 3,084 0 400,000 Springing 250,000 0 0 0 43,640 217,040 0 Outstanding TI/LC Reserve ($100,000.00), Free Rent Reserve ($117,040.00) 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 Yariv Golan and Or Pando Yariv Golan and Or Pando No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
36.00 Loan   1 Sullivan Parke IV 0.6% 100% MSBNA MSMCH Group 7 NAP 2295 Lafayette Park Drive Easton Northampton PA 18040 Multifamily Garden 2023 NAP 30 Units 180,000.00 5,400,000 5,400,000 5,400,000 7.46000%   7.36212% NAP 34,036.25 NAP 408,435.00 Interest Only No Actual/360 120 119 120 119 0 0 10/19/2023 1 1 12/1/2023 NAP 11/1/2033 NAP 5 5 L(23),YM1(2),DorYM1(88),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 765,734 194,739 570,995 7,500 0 563,495 1.40 1.38 10.6% 10.4% 10,400,000 As Is 9/27/2023 51.9% 51.9% 96.7% 10/3/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/17/2023 NAP 7/11/2023 NAP NAP No Fee NAP NAP NAP NAP 6,692 6,692 0 Springing 0 625 0 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Michael E. Laub Michael E. Laub No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
37.00 Loan   1 Sorrento View Apartments 0.6% 100% WFB WFB NAP NAP 12495 Southwest Conestoga Drive Beaverton Washington OR 97008 Multifamily Low Rise 1985 NAP 80 Units 63,657.47 5,100,000 5,092,598 4,455,746 6.99200%   6.89412% 33,903.03 NAP 406,836.36 NAP Amortizing Balloon No Actual/360 0 0 120 118 360 358 10/10/2023 2 11 11/11/2023 11/11/2023 10/11/2033 NAP 0 0 L(26),D(90),O(4) 1,229,721 385,901 843,820 7/31/2023 T-12 1,144,636 372,851 771,785 12/31/2022 T-12 1,092,665 341,967 750,697 12/31/2021 T-12 95.0% 1,232,340 414,854 817,486 20,000 0 797,486 2.01 1.96 16.1% 15.7% 14,800,000 As Is 8/2/2023 34.4% 30.1% 100.0% 7/31/2023 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/9/2023 NAP 8/9/2023 8/9/2023 6% No Fee NAP NAP NAP NAP 11,316 11,316 12,135 4,045 0 1,667 40,000 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 Farid Abujame and Mohammed Abujame Farid Abujame and Mohammed Abujame No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
38.00 Loan   1 Metroplex 0.5% 100% GACC AREF2 NAP NAP 3530 Wilshire Boulevard Los Angeles Los Angeles CA 90010 Office CBD 1985 2018-2020 419,804 SF 128.63 5,000,000 5,000,000 5,000,000 6.72350%   6.62562% NAP 28,403.67 NAP 340,844.04 Interest Only No Actual/360 60 49 60 49 0 0 1/6/2023 11 6 2/6/2023 NAP 1/6/2028 NAP 0 0 L(12),YM1(23),DorYM1(20),O(5) 9,222,846 3,110,138 6,112,708 9/30/2022 T-12 10,696,105 3,145,704 7,550,401 12/31/2021 T-12 12,069,467 3,425,309 8,644,158 12/31/2020 T-12 69.8% 10,018,053 3,244,801 6,773,252 117,545 294,804 6,360,903 1.84 1.73 12.5% 11.8% 104,000,000 As Is 10/10/2022 51.9% 51.9% 65.9% 1/1/2023 No County of Los Angeles 66,644 15.9% 2/3/2025 New York Life Insurance Company 24,462 5.8% 6/30/2030 HW Workspace, LLC dba Spark Spaces 13,236 3.2% 12/31/2025 Asiana Airlines 11,840 2.8% 10/31/2024 Carter Residential, LLC 11,418 2.7% 9/30/2024 10/10/2022 NAP 10/10/2022 10/10/2022 14% No Fee NAP NAP NAP NAP 169,654 42,414 0 Springing 0 9,796 0 1,250,000 34,984 0 0 0 0 0 5,539,535 34,984 Free Rent Reserve (Upfront: $856,228.30), County of LA Funds (Upfront: $750,000.00, Monthly: $34,984.00), Outstanding TI/LC Reserve (Upfront: $3,933,307.05) 0 0 NAP Hard Springing Yes No Yes No 5,000,000 49,000,000 278,356.02 306,759.69 NAP NAP 54,000,000 306,760 1 2 0 NAP NAP NAP NAP NAP NAP NAP No NAP David Y. Lee David Y. Lee No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
39.00 Loan   1 3800 Horizon Boulevard 0.5% 100% AREF2 AREF2 NAP NAP 3800 Horizon Boulevard Feasterville-Trevose Bucks PA 19053 Office Suburban 2009 NAP 214,750 SF 125.73 5,000,000 5,000,000 4,532,258 6.99000%   6.89212% 33,231.55 29,529.51 398,778.60 354,354.12 Interest Only, Amortizing Balloon No Actual/360 24 16 120 112 360 360 3/27/2023 8 6 5/6/2023 5/6/2025 4/6/2033 NAP 0 0 L(32),D(84),O(4) 4,346,165 1,598,748 2,747,417 1/31/2023 T-12 4,312,443 1,596,838 2,715,605 12/31/2022 T-12 4,511,753 1,552,210 2,959,543 12/31/2021 T-12 75.5% 4,988,019 1,683,694 3,304,325 42,950 325 3,261,050 1.53 1.51 12.2% 12.1% 45,000,000 As Is 3/3/2023 60.0% 54.4% 74.4% 3/3/2023 No Comcast of Southeast Pennsylvania, LLC 43,173 20.1% 2/29/2024 Epicor Software Corp 32,110 15.0% 11/30/2024 Harte-Hanks Direct Inc 22,660 10.6% 2/28/2025 Vetstreet LLC 10,830 5.0% 11/30/2024 SEMRush Inc. 10,450 4.9% 6/30/2028 3/6/2023 NAP 3/6/2023 NAP NAP No Fee NAP NAP NAP NAP 394,438 43,826 28,858 5,772 0 3,579 0 1,500,000 12,527 0 0 0 0 31,563 875,302 0 Outstanding TI/LC Reserve ($500,000.00), Rent Abatement Reserve ($375,302.00) 0 0 NAP Hard In Place Yes Yes Yes No 5,000,000 22,000,000 146,218.83 179,450.38 NAP NAP 27,000,000 179,450 1 2 0 NAP NAP NAP NAP NAP NAP NAP No NAP Abraham Leser, Edith Leser and The Leser Group Ltd. Abraham Leser, Edith Leser and The Leser Group Ltd. No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
40.00 Loan   1 Sullivan Parke III 0.5% 100% MSBNA MSMCH Group 7 NAP 2265 Lafayette Park Drive Easton Northampton PA 18040 Multifamily Garden 2023 NAP 24 Units 185,416.67 4,450,000 4,450,000 4,450,000 7.37000%   7.27212% NAP 27,710.01 NAP 332,520.12 Interest Only No Actual/360 120 119 120 119 0 0 10/25/2023 1 1 12/1/2023 NAP 11/1/2033 NAP 5 5 L(23),YM1(2),DorYM1(88),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 599,374 160,888 438,486 6,000 0 432,486 1.32 1.30 9.9% 9.7% 8,400,000 As Is 7/11/2023 53.0% 53.0% 100.0% 10/24/2023 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/17/2023 NAP 7/11/2023 NAP NAP No Fee NAP NAP NAP NAP 27,550 5,510 14,575 1,325 0 500 0 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing No No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Michael E. Laub Michael E. Laub No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
41.00 Loan   2 Graves & Dalworth Business Park 0.4%   WFB WFB NAP NAP Various Various Tarrant TX Various Industrial Warehouse Various NAP 44,514 SF 74.13 3,300,000 3,300,000 3,300,000 7.63300%   7.53512% NAP 21,282.29 NAP 255,387.48 Interest Only No Actual/360 120 119 120 119 0 0 10/25/2023 1 11 12/11/2023 NAP 11/11/2033 NAP 0 0 L(25),D(91),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 94.6% 587,879 199,703 388,177 5,133 12,293 370,751 1.52 1.45 11.8% 11.2% 4,900,000 As Is 9/18/2023 67.3% 67.3% 95.5% 10/17/2023                                                                 0 3,969 5,341 5,341 24,446 557 35,000 100,000 Springing 100,000 0 0 0 135,554 18,295 0 Dean Ash Rent Reserve 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 Lawrence Kaplan and George Thacker Lawrence Kaplan and George Thacker No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
41.01 Property   1 Graves Industrial Park 0.2% 55%         3620 Graves Boulevard Pantego Tarrant TX 76013 Industrial Warehouse 1970 NAP 24,564 SF   1,821,028 1,821,028 1,821,028                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 292,360 99,854 192,506 2,456 472 189,578         2,510,000 As Is 9/18/2023     95.8% 10/17/2023 No Ali A Sayed 6,058 24.7% 3/14/2028 Adenilto Simoes Jr. 3,150 12.8% 8/31/2024 Jarred M. Tennell 3,140 12.8% 4/30/2024 Mike Speed Shop (Michael Anderson) 3,000 12.2% 1/31/2025 Marco. A. Antonio Sr. 2,773 11.3% 7/13/2024 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                  
41.02 Property   1 Dalworth Business Park 0.2% 45%         2345 Dalworth Street Grand Prairie Tarrant TX 75050 Industrial Warehouse 1986 NAP 19,950 SF   1,478,972 1,478,972 1,478,972                                                     NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 94.2% 295,520 99,849 195,671 2,676 11,821 181,174         2,390,000 As Is 9/18/2023     94.5% 10/17/2023 No Erick E. Luis 2,350 11.8% 9/26/2024 Dallas Auto Body Collision and Repair LLC (John E. Lewis) 2,200 11.0% 6/21/2024 Jennifer C. Tran 1,100 5.5% 4/2/2025 JEC Iron Doors & Remodeling (Mary H. Peralta) 1,100 5.5% 3/12/2024 Paragon Direct LLC (Connor A. Duff) 1,100 5.5% 6/22/2024 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                  
42.00 Loan   1 Tammany Hills Apartments 0.3% 100% WFB WFB Group 6 NAP 3010 Staten Avenue & 3015 Staten Avenue Lansing Ingham MI 48910 Multifamily Garden 1986 NAP 158 Units 20,179.51 3,200,000 3,188,362 2,790,105 6.90900%   6.81112% 21,094.47 NAP 253,133.64 NAP Amortizing Balloon No Actual/360 0 0 120 115 360 355 7/6/2023 5 11 8/11/2023 8/11/2023 7/11/2033 NAP 0 0 L(29),D(87),O(4) 1,282,210 736,891 545,319 8/31/2023 T-12 1,429,519 663,627 765,892 12/31/2022 T-12 1,300,766 778,991 521,775 12/31/2021 T-12 77.9% 1,279,602 853,646 425,956 42,186 0 383,770 1.68 1.52 13.4% 12.0% 9,700,000 As Is 5/26/2023 32.9% 28.8% 79.7% 10/25/2023 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/26/2023 NAP 5/26/2023 NAP NAP No Fee NAP NAP NAP NAP 13,577 13,577 0 Springing 0 3,516 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 Janice L. Mulder and Gerald Mulder Trus U/A/D July 16, 1986 Janice L. Mulder and Gerald Mulder Trus U/A/D July 16, 1986 No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
43.00 Loan   1 Lee Vista Retail Center 0.3% 100% MSBNA MSMCH NAP NAP 6125 South Semoran Boulevard Orlando Orange FL 32822 Retail Unanchored 2005 NAP 13,907 SF 202.06 2,810,000 2,810,000 2,810,000 8.25000%   8.15212% NAP 19,587.07 NAP 235,044.84 Interest Only No Actual/360 120 119 120 119 0 0 10/4/2023 1 1 12/1/2023 NAP 11/1/2033 NAP 5 5 L(25),D(90),O(5) 532,465 213,266 319,199 7/31/2023 T-12 521,165 190,911 330,254 12/31/2022 T-12 540,237 161,706 378,531 12/31/2021 T-12 91.4% 532,098 200,707 331,391 2,086 21,007 308,298 1.41 1.31 11.8% 11.0% 5,300,000 As Is 7/21/2023 53.0% 53.0% 100.0% 7/14/2023 No Panaderia El Cafetal 3,960 28.5% 10/31/2028 Five Guys (Bengel's Burgers VI, LLC) 2,508 18.0% 4/30/2025 Spice Thai (Sripakdee Harris, LLC) 2,066 14.9% 8/31/2027 Aloha Poke Orlando, LLC 1,656 11.9% 5/31/2028 Papa John's 1,240 8.9% 9/30/2033 8/1/2023 NAP 8/1/2023 NAP NAP No Fee NAP NAP NAP NAP 4,807 4,807 2,101 2,101 17,517 174 0 0 3,477 83,442 0 0 0 0 180,000 0 Papa John's Reserve 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 John Minio and Loraine Minio Loraine Minio and John J. Minio No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
44.00 Loan   1 Broad Street Commons 0.3% 100% WFB WFB NAP NAP 3300 East Broad Street Mansfield Tarrant TX 76063 Retail Shadow Anchored 2011 NAP 16,081 SF 171.01 2,750,000 2,750,000 2,750,000 6.99200%   6.89412% NAP 16,245.88 NAP 194,950.56 Interest Only No Actual/360 120 116 120 116 0 0 8/2/2023 4 11 9/11/2023 NAP 8/11/2033 NAP 0 0 L(28),D(88),O(4) 735,921 252,963 482,958 10/31/2023 T-12 709,363 226,025 483,338 12/31/2022 T-12 724,147 273,882 450,265 12/31/2021 T-12 95.0% 688,639 229,855 458,785 8,917 27,546 422,322 2.35 2.17 16.7% 15.4% 7,460,000 As Is 6/4/2023 36.9% 36.9% 100.0% 4/30/2023 No Pacific Dental 3,220 20.0% 12/31/2026 Pho Palace 2 Noodles & Grill (Mansfield Noodle Soup, LLC) 2,569 16.0% 1/31/2028 Mooyah Burgers And Fries 2,504 15.6% 9/30/2030 Luxury Nail & Spa 2,100 13.1% 11/30/2028 Club Pilates (JLS Fitness, LLC) 1,725 10.7% 10/31/2027 6/7/2023 NAP 6/7/2023 NAP NAP No Fee NAP NAP NAP NAP 75,131 10,733 0 Springing 0 737 0 0 1,675 60,300 0 0 0 0 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 Bradley T. Kornfeld Bradley T. Kornfeld No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
45.00 Loan   1 Walgreens - Rosedale 0.2% 100% WFB WFB NAP NAP 8606 Philadelphia Road Rosedale Baltimore MD 21237 Retail Single Tenant 2002 NAP 14,978 SF 146.68 2,200,000 2,196,983 1,933,659 7.22300%   7.12512% 14,967.61 NAP 179,611.32 NAP Amortizing Balloon No Actual/360 0 0 120 118 360 358 9/29/2023 2 11 11/11/2023 11/11/2023 10/11/2033 NAP 0 0 L(26),D(87),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 322,731 6,593 316,137 1,498 0 314,640 1.76 1.75 14.4% 14.3% 6,170,000 As Is 8/18/2023 35.6% 31.3% 100.0% 12/1/2023 Yes Walgreens 14,978 100.0% 12/31/2088 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 8/25/2023 NAP 8/30/2023 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing 0 0 0 0 0 402,122 0 Rent Abatement Reserve  0 0 NAP Hard In Place Yes Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP Kathleen Ossey and The kathleen Ossey Trust Dated January 28, 2013 Kathleen Ossey and The kathleen Ossey Trust Dated January 28, 2013 No No Acquisition                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP                  
46.00 Loan   1 Westfarms 0.2% 100% WFB WFB NAP NAP 1500 New Britain Avenue West Hartford Hartford CT 06110 Retail Super Regional Mall 1974 2013 501,990 SF 482.08 2,000,000 2,000,000 2,000,000 7.79500%   7.69712% NAP 13,172.11 NAP 158,065.32 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 2,000,000 240,000,000 1,580,652.77 1,593,824.88 NAP NAP 242,000,000 1,593,825 0 2 0 NAP NAP NAP NAP NAP NAP NAP No NAP The Taubman Realty Group LLC The Taubman Realty Group LLC No No Refinance                           NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP