Loading...
Docoh

Wells Fargo Commercial Mortgage Trust 2021-C60

Filed: 8 Jul 21, 4:38pm

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226486-21
   

WFCM 2021-C60 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. 333-226486) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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.

 

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, Credit Suisse Securities (USA) LLC, UBS Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

 

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

 

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

 

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 NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty Name% of Initial Pool Balance% of Loan BalanceMortgage Loan OriginatorMortgage Loan SellerRelated GroupCrossed Group
1.00Loan 2Velocity Industrial Portfolio8.7% WFBWFBNAPNAP
1.01Property 12750 Morris Road4.9%56.5%    
1.02Property 11180 Church Road3.8%43.5%    
2.00Loan 1The Grace Building6.7%100.0%Column Financial, Inc., Bank of America, N.A., DBR Investments Co. Limited and JPMorgan Chase Bank, National AssociationColumnNAPNAP
3.00Loan 1Malibu Colony Plaza6.4%100.0%LMFLMFNAPNAP
4.00Loan 8Mason Multifamily Portfolio4.9% UBS AGUBS AGNAPNAP
4.01Property 1University Heights1.2%23.5%    
4.02Property 1Ashbury Court1.0%21.2%    
4.03Property 1James Court0.8%16.4%    
4.04Property 1Old Orchard0.4%9.1%    
4.05Property 1Ashbury East0.4%8.8%    
4.06Property 1Colonial West0.4%7.6%    
4.07Property 1Colonial East0.4%7.2%    
4.08Property 1Cardinal Apartments0.3%6.2%    
5.00Loan 1Gramercy Plaza3.6%100.0%WFBWFBNAPNAP
6.00Loan 1Bell Towne Centre3.6%100.0%Column Financial, Inc.ColumnNAPNAP
7.00Loan 14Rollins Portfolio3.3% UBS AGUBS AGNAPNAP
7.01Property 1Lodi0.9%26.1%    
7.02Property 1Sacramento0.3%8.4%    
7.03Property 1Geotech Supply0.3%8.0%    
7.04Property 1Vacaville0.2%7.4%    
7.05Property 1Rancho Cordova0.2%6.8%    
7.06Property 1Modesto0.2%6.2%    
7.07Property 1Auburn0.2%6.1%    
7.08Property 1Livermore0.2%5.7%    
7.09Property 1Salinas0.2%5.4%    
7.10Property 1Yuba City0.2%5.0%    
7.11Property 1Santa Rosa0.1%4.3%    
7.12Property 1Redding0.1%4.1%    
7.13Property 1Chico0.1%3.5%    
7.14Property 1Sonora0.1%2.9%    
8.00Loan 11010 Building and Heinen's Rotunda Building3.2%100.0%LMFLMFNAPNAP
9.00Loan 12302 Webster3.1%100.0%LCFLCFNAPNAP
10.00Loan 1The Wyatt at Northern Lights3.0%100.0%LMFLMFNAPNAP
11.00Loan 1Trader Joe's LIC2.7%100.0%LCFLCFNAPNAP
12.00Loan 1The Westchester2.7%100.0%Column Financial, Inc.ColumnNAPNAP
13.00Loan 1Metro Crossing2.7%100.0%WFBWFBNAPNAP
14.00Loan 11ExchangeRight 472.7% WFBWFBNAPNAP
14.01Property 1Kroger - Columbus, OH0.6%23.7%    
14.02Property 1Giant Eagle - Streetsboro, OH0.6%22.4%    
14.03Property 1Walgreens - Cordova, TN0.3%11.0%    
14.04Property 1Fresenius Medical Care - Baton Rouge, LA0.2%7.2%    
14.05Property 1BB&T - Lancaster, PA0.2%7.1%    
14.06Property 1Dollar General - Delhi, CA0.2%6.6%    
14.07Property 1Verizon Wireless - Columbia, SC0.2%6.5%    
14.08Property 1Napa Auto Parts - Columbus, OH0.1%4.5%    
14.09Property 1Dollar Tree - Idaho Falls, ID0.1%4.3%    
14.10Property 1Dollar Tree - Trenton, NJ0.1%3.6%    
14.11Property 1Dollar General - Lubbock, TX0.1%3.0%    
15.00Loan 1Seacrest Homes2.4%100.0%BSPRTBSPRTNAPNAP
16.00Loan 1Ranch Self Storage2.2%100.0%LMFLMFNAPNAP
17.00Loan 1Elmwood Distribution Center2.0%100.0%UBS AGUBS AGGroup 1NAP
18.00Loan 1Herndon Square2.0%100.0%BSPRTBSPRTNAPNAP
19.00Loan 1The Plaza at Williams Centre1.9%100.0%WFBWFBNAPNAP
20.00Loan 1Lafayette Arms Apartments1.5%100.0%BSPRTBSPRTNAPNAP
21.00Loan 1231 Hudson Leased Fee1.4%100.0%LMFLMFNAPNAP
22.00Loan 1The Woodlands of Charlottesville1.4%100.0%LCFLCFNAPNAP
23.00Loan 1884 Riverside Drive1.4%100.0%LMFLMFNAPNAP
24.00Loan 3Securlock HAC Self-Storage Portfolio1.2% WFBWFBNAPNAP
24.01Property 1Securlock - Casa Grande0.6%49.7%    
24.02Property 1Securlock - Cordova0.3%26.2%    
24.03Property 1Securlock - Antioch0.3%24.1%    
25.00Loan 1TownePlace Suites - La Place1.2%100.0%LMFLMFNAPNAP
26.00Loan 1Envy Self Storage and RV1.1%100.0%WFBWFBNAPNAP
27.00Loan 1Interstate Self Storage1.1%100.0%LMFLMFNAPNAP
28.00Loan 11122nd Street Portfolio 1.1% LCFLCFNAPNAP
28.01Property 1260-262 West 122nd Street0.2%15.5%    
28.02Property 1240 West 122nd Street0.1%12.7%    
28.03Property 1238 West 122nd Street0.1%12.5%    
28.04Property 1242 West 122nd Street0.1%11.8%    
28.05Property 1236 West 122nd Street0.1%10.0%    
28.06Property 1244 West 122nd Street0.1%9.7%    
28.07Property 12268 Frederick Douglas Boulevard0.1%8.8%    
28.08Property 1234 West 122nd Street0.1%7.4%    
28.09Property 1222 Saint Nicholas Avenue0.1%6.3%    
28.10Property 12500 Frederick Douglas Boulevard0.0%2.6%    
28.11Property 1262 West 115th Street0.0%2.6%    
29.00Loan 1Heights Marketplace1.1%100.0%LMFLMFNAPNAP
30.00Loan 1TownePlace Suites The Villages1.0%100.0%WFBWFBNAPNAP
31.00Loan 1Garver Little Rock1.0%100.0%UBS AGUBS AGNAPNAP
32.00Loan 1Home2Suites Hilton Head0.9%100.0%BSPRTBSPRTNAPNAP
33.00Loan 3Lowy Bronx Multifamily Portfolio0.9% LMFLMFNAPNAP
33.01Property 1375 East 209th Street 0.4%41.8%    
33.02Property 12679 Decatur Avenue0.3%36.8%    
33.03Property 13053 Hull Avenue0.2%21.4%    
34.00Loan 1Arizona Pavilions0.9%100.0%LMFLMFNAPNAP
35.00Loan 1Boonton Industrial 0.9%100.0%LMFLMFNAPNAP
36.00Loan 1Leisure Living0.8%100.0%Oceanview Commercial Mortgage Finance, LLCColumnNAPNAP
37.00Loan 1Walmart Deland0.8%100.0%BSPRTBSPRTGroup 2Group A
38.00Loan 1Bronxwood Mixed Use0.8%100.0%LMFLMFNAPNAP
39.00Loan 1Lost River Self Storage0.8%100.0%LMFLMFNAPNAP
40.00Loan 1Clara Point Apartments0.8%100.0%LMFLMFNAPNAP
41.00Loan 1Belamere Suites II0.7%100.0%LCFLCFNAPNAP
42.00Loan 1AC Self Storage - Missouri City0.7%100.0%WFBWFBGroup 3NAP
43.00Loan 1AC Self Storage - Arlington,TX0.7%100.0%WFBWFBGroup 3NAP
44.00Loan 1Walgreens – Newport News, VA0.7%100.0%BSPRTBSPRTNAPNAP
45.00Loan 1Walgreens San Tan Valley0.6%100.0%BSPRTBSPRTGroup 2Group A
46.00Loan 1Amidon Place Apartments0.6%100.0%LMFLMFNAPNAP
47.00Loan 1Estrella Crossroads 0.6%100.0%LMFLMFNAPNAP
48.00Loan 1Federales Chicago0.6%100.0%LCFLCFNAPNAP
49.00Loan 1Shops at Valle Vista0.5%100.0%LMFLMFNAPNAP
50.00Loan 1Villas at the Woodlands0.5%100.0%LMFLMFNAPNAP
51.00Loan 1Turtle Creek Apartments0.5%100.0%UBS AGUBS AGNAPNAP
52.00Loan 1FleetPride Industrial0.5%100.0%BSPRTBSPRTNAPNAP
53.00Loan 1Walgreens Cambridge0.4%100.0%LMFLMFNAPNAP
54.00Loan 1Parq on 8th Apartments0.4%100.0%BSPRTBSPRTNAPNAP
55.00Loan 1Lord Duplin Apartments0.4%100.0%LMFLMFNAPNAP
56.00Loan 2Oak Hill & City Walk MHC Portfolio0.4% LMFLMFNAPNAP
56.01Property 1City Walk MHC0.3%61.6%    
56.02Property 1Oak Hill MHC0.2%38.4%    
57.00Loan 14070 Butler Pike Office0.3%100.0%LMFLMFNAPNAP
58.00Loan 17-Eleven Tampa0.3%100.0%BSPRTBSPRTNAPNAP
59.00Loan 1CVS Mars Hill0.3%100.0%LMFLMFNAPNAP
60.00Loan 15800 Brookhollow0.3%100.0%UBS AGUBS AGGroup 1NAP
61.00Loan 1Dollar General-Saginaw (E. Washington Road)0.1%100.0%LCFLCFNAPNAP

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
            
Loan ID NumberLoan / Property FlagAddressCityCountyStateZip CodeGeneral Property TypeDetailed Property TypeYear BuiltYear RenovatedNumber of Units
1.00LoanVariousLansdaleMontgomeryPA19446IndustrialWarehouseVarious20211,130,782
1.01Property2750 Morris RoadLansdaleMontgomeryPA19446IndustrialWarehouse19892021681,126
1.02Property1180 Church RoadLansdaleMontgomeryPA19446IndustrialWarehouse19662021449,656
2.00Loan1114 Avenue of the AmericasNew YorkNew YorkNY10036OfficeCBD197420181,556,972
3.00Loan23705 Malibu RoadMalibuLos AngelesCA90265RetailAnchored1989NAP114,370
4.00LoanVariousDeKalbDeKalbIL60115MultifamilyGardenVariousNAP626
4.01Property1110 and 1120 Varsity BoulevardDeKalbDeKalbIL60115MultifamilyGarden1972NAP171
4.02Property813, 819, 825, 829, 831 and 843 West Taylor StreetDeKalbDeKalbIL60115MultifamilyGarden1978NAP144
4.03Property2509, 2510, 2519, 2520, 2529, 2530, 2611, 2612,
2621, 2622, 2631 and 2632 North First Street
DeKalbDeKalbIL60115MultifamilyGarden1967NAP96
4.04Property1001 West Lincoln HighwayDeKalbDeKalbIL60115MultifamilyGarden1984NAP36
4.05Property807 West Taylor StreetDeKalbDeKalbIL60115MultifamilyGarden1978NAP60
4.06Property1010 West Lincoln HighwayDeKalbDeKalbIL60115MultifamilyGarden1984NAP40
4.07Property1004 West Lincoln HighwayDeKalbDeKalbIL60115MultifamilyGarden1984NAP38
4.08Property823 West Lincoln HighwayDeKalbDeKalbIL60115MultifamilyGarden1976NAP41
5.00Loan2050 West 190th StreetTorranceLos AngelesCA90504OfficeSuburban19912019157,008
6.00Loan16842 North 7th StreetPhoenixMaricopaAZ85022RetailShadow Anchored1988NAP130,713
7.00LoanVariousVariousVariousCAVariousIndustrialFlexVariousVarious232,340
7.01Property555 North Guild AvenueLodiSan JoaquinCA95240IndustrialFlex2007NAP55,632
7.02Property5822 Roseville RoadSacramentoSacramentoCA95842IndustrialFlex1985201719,128
7.03Property9888 Horn RoadSacramentoSacramentoCA95827IndustrialFlex2001NAP25,020
7.04Property811 Eubanks DriveVacavilleSolanoCA95688IndustrialFlex1990201513,840
7.05Property11285 White Rock RoadRancho CordovaSacramentoCA95742IndustrialFlex1994NAP15,520
7.06Property480 Service RoadModestoStanislausCA95307IndustrialFlex2001NAP16,016
7.07Property12300 Locksley LaneAuburnPlacerCA95602IndustrialFlex1999NAP19,750
7.08Property2373 Research DriveLivermoreAlamedaCA94550IndustrialFlex2003 & 2015NAP9,920
7.09Property12360 Christensen RoadSalinasMontereyCA93907IndustrialFlex2004NAP8,005
7.10Property1288 Garden HighwayYuba CitySutterCA95991IndustrialFlex2012NAP9,920
7.11Property3215 Brickway BoulevardSanta RosaSonomaCA95403IndustrialFlex2002NAP8,525
7.12Property3080 Crossroads DriveReddingShastaCA96003IndustrialFlex2007201112,480
7.13Property180 Eaton RoadChicoButteCA95973IndustrialFlex2012NAP9,634
7.14Property429 Mono WaySonoraTuolumneCA95370IndustrialFlex1998NAP8,950
8.00Loan1010 Euclid AvenueClevelandCuyahogaOH44114Mixed UseMultifamily/Retail/Office19072015138,515
9.00Loan2302 Webster AvenueBronxBronxNY10458MultifamilyMid Rise2020NAP71
10.00Loan1410 30th Avenue NorthwestMinotWardND58703MultifamilyGarden2014NAP276
11.00Loan2243 Jackson AvenueLong Island CityQueensNY11101RetailUnanchored2021NAP25,996
12.00Loan125 Westchester AvenueWhite PlainsWestchesterNY10601RetailSuper-Regional Mall19952015-2017809,311
13.00Loan3626 Metro Crossing DriveCouncil BluffsPottawattamieIA51501RetailAnchored2008NAP310,130
14.00LoanVariousVariousVariousVariousVariousVariousVariousVariousVarious210,447
14.01Property850 South Hamilton RoadColumbusFranklinOH43213RetailSingle Tenant1993201361,387
14.02Property1190-1280 State Route 303StreetsboroPortageOH44240RetailSingle Tenant2001201068,536
14.03Property9028 Walnut Grove RoadMemphisShelbyTN38018RetailSingle Tenant2002NAP15,120
14.04Property4353 Groom RoadBakerEast Baton RougeLA70714OfficeMedical2013NAP9,231
14.05Property270 Good DriveLancasterLancasterPA17603RetailSingle Tenant2003NAP2,972
14.06Property9840 Stephens StreetDelhiMercedCA95315RetailSingle Tenant2013NAP9,002
14.07Property173 Columbiana DriveColumbiaLexingtonSC29212RetailSingle Tenant1995NAP6,000
14.08Property4020 East Main StreetWhitehallFranklinOH43213RetailSingle Tenant1996NAP7,785
14.09Property2125 West Broadway StreetIdaho FallsBonnevilleID83402RetailSingle Tenant1999201811,800
14.10Property24 Scotch RoadTrentonMercerNJ08628RetailSingle Tenant196420199,600
14.11Property1815 Milwaukee AvenueLubbockLubbockTX79416RetailSingle Tenant2006NAP9,014
15.00Loan1309 West Sepulveda BoulevardTorranceLos AngelesCA90501MultifamilyMid Rise2019NAP176
16.00Loan36610 Briggs RoadMurrietaRiversideCA92563Self StorageSelf Storage2018NAP129,687
17.00Loan5600 Jefferson HighwayElmwoodJefferson ParishLA70123IndustrialWarehouse Distribution1974NAP412,293
18.00Loan500, 505, 510, 520, 530 and 540 Huntmar Park DriveHerndonFairfaxVA20170OfficeSuburban1988NAP263,507
19.00Loan5340-5480 East Broadway BoulevardTucsonPimaAZ85711RetailUnanchored1988NAP96,860
20.00Loan194 Washington StreetHartfordHartfordCT06106MultifamilyMid Rise19682020141
21.00Loan231 Hudson StreetNew YorkNew YorkNY10013OtherLeased FeeNAPNAP12,937
22.00Loan1720 Treetop DriveCharlottesvilleAlbemarleVA22903MultifamilyGarden2007NAP72
23.00Loan884 Riverside DriveNew YorkNew YorkNY10032MultifamilyMid Rise1920201260
24.00LoanVariousVariousVariousVariousVariousSelf StorageSelf StorageVariousVarious182,058
24.01Property517 North Colorado StreetCasa GrandePimaAZ85122Self StorageSelf Storage1997NAP74,250
24.02Property1570 Bonnie LaneCordovaShelbyTN38016Self StorageSelf Storage1997NAP53,208
24.03Property4221 Hurricane Creek BoulevardAntiochDavidsonTN37013Self StorageSelf Storage1998200954,600
25.00Loan4281 Highway 51La PlaceSt. John the Baptist ParishLA70068HospitalityExtended Stay2016NAP93
26.00Loan18612 & 19612 South Lindsay RoadGilbertMaricopaAZ85297Self StorageSelf Storage2018202170,720
27.00Loan2707 Southwest 40th BoulevardGainesvilleAlachuaFL32608Self StorageSelf Storage1983NAP106,894
28.00LoanVariousNew YorkNew YorkNYVariousMultifamilyMid RiseVariousVarious132
28.01Property260-262 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199318
28.02Property240 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199315
28.03Property238 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199314
28.04Property242 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199310
28.05Property236 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199314
28.06Property244 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199310
28.07Property2268 Frederick Douglass BoulevardNew YorkNew YorkNY10027MultifamilyMid Rise191019939
28.08Property234 West 122nd StreetNew YorkNew YorkNY10027MultifamilyMid Rise1910199314
28.09Property222 Saint Nicholas AvenueNew YorkNew YorkNY10027MultifamilyMid Rise191019939
28.10Property2500 Frederick Douglass BoulevardNew YorkNew YorkNY10030MultifamilyMid Rise191019989
28.11Property262 West 115th StreetNew YorkNew YorkNY10026MultifamilyMid Rise1900199810
29.00Loan174 Yale StreetHoustonHarrisTX77007RetailUnanchored2011NAP19,471
30.00Loan1141 Alonzo AvenueLady LakeLady LakeFL32159HospitalityExtended Stay20072016119
31.00Loan4701 Northshore DriveNorth Little RockPulaskiAR72118OfficeSuburban2009NAP47,627
32.00Loan836 William Hilton ParkwayHilton HeadBeaufortSC29928HospitalityExtended Stay2018NAP99
33.00LoanVariousBronxBronxNYVariousMultifamilyMid RiseVariousNAP45
33.01Property375 East 209th Street BronxBronxNY10467MultifamilyMid Rise1917NAP21
33.02Property2679 Decatur AvenueBronxBronxNY10458MultifamilyMid Rise1912NAP16
33.03Property3053 Hull AvenueBronxBronxNY10467MultifamilyMid Rise1911NAP8
34.00Loan5920 Arizona Pavilions DriveTucsonPimaAZ85743RetailShadow Anchored2004NAP24,335
35.00Loan95 Fulton StreetBoontonMorrisNJ07005IndustrialWarehouse1992NAP55,000
36.00Loan700 Leisure Drive Fort WorthTarrantTX76120Manufactured Housing Manufactured Housing 1985NAP124
37.00Loan955 South Woodland BoulevardDelandVolusia FL32720OtherLeased Fee2018NAP41,871
38.00Loan2542A, 2544A, 2546A, 2548A White Plains RoadBronxBronxNY10467Mixed UseMultifamily/Retail2008NAP26,530
39.00Loan2823 Nashville RoadBowling GreenWarrenKY42101Self StorageSelf Storage2016NAP69,550
40.00Loan300 Applecross DriveAugustaColumbiaGA30907MultifamilyGarden1971202156
41.00Loan2525 Antioch RoadCummingForsythGA30040HospitalityLimited Service2019NAP27
42.00Loan2604 FM 1092 RoadMissouri CityFort BendTX77459Self StorageSelf Storage2006NAP55,225
43.00Loan5500 US Highway 287ArlingtonTarrantTX76017Self StorageSelf Storage2002NAP85,805
44.00Loan14440 Warwick BoulevardNewport NewsCity of Newport NewsVA23608RetailSingle Tenant2009NAP14,607
45.00Loan40663 North Gantzel RoadSan Tan ValleyPinalAZ85140RetailSingle Tenant2009NAP14,820
46.00Loan2727 North Amidon Avenue WichitaSedgwickKS67204MultifamilyGarden1972NAP180
47.00Loan387-575 North Estrella Parkway and 15420 West Van Buren StreetGoodyearMaricopaAZ85338RetailAnchored2006NAP22,838
48.00Loan180 North Morgan StreetChicagoCookIL60607RetailSingle Tenant2016NAP8,990
49.00Loan902 Dixieland RoadHarlingenCameronTX78552RetailShadow Anchored1985201714,113
50.00Loan7225 Crane AvenueJacksonvilleDuvalFL32216MultifamilyGarden1984NAP64
51.00Loan3600 Western AvenueConnersvilleFayetteIN47331MultifamilyGarden1973NAP129
52.00Loan7603 Boeing DriveGreensboroGuilfordNC27409IndustrialWarehouse / Distribution1996NAP35,500
53.00Loan115 Garfield Street NorthCambridgeIsantiMN55008RetailSingle Tenant2004NAP14,550
54.00Loan1823 East 8th StreetAndersonMadisonIN46012MultifamilyGarden1965201894
55.00Loan103 Brewer BoulevardWarsawDuplinNC28398MultifamilyGarden1972NAP82
56.00LoanVariousVariousVariousNCVariousManufactured HousingManufactured HousingVariousNAP116
56.01Property208 Center DriveSiler CityChathamNC27344Manufactured HousingManufactured Housing1957NAP72
56.02Property15-125 and 65 Oak Hollow LaneSanfordLeeNC27330Manufactured HousingManufactured Housing1965NAP44
57.00Loan4070 Butler PikePlymouth MeetingMontgomeryPA19462OfficeSuburban1965201720,431
58.00Loan10906 N Nebraska AvenueTampaHillsboroughFL33612RetailSingle Tenant2021NAP3,098
59.00Loan191 Carl Eller RoadMars HillMadisonNC28754RetailSingle Tenant2005NAP9,854
60.00Loan5800 Jefferson HighwayElmwoodJefferson ParishLA70123IndustrialWarehouse Distribution1978NAP89,833
61.00Loan3139 East Washington RoadSaginawSaginawMI48601RetailSingle Tenant2020NAP9,100

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagUnit of MeasureLoan 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) ($)Annual Debt Service (IO) ($)
1.00LoanSF66.3365,000,00065,000,00065,000,0003.23000% 3.23000%NAP177,388.31NAP2,128,659.72
1.01PropertySF 36,719,81836,719,81836,719,818       
1.02PropertySF 28,280,18228,280,18228,280,182       
2.00LoanSF567.1350,000,00050,000,00050,000,0002.69210% 2.69210%NAP113,728.76NAP1,364,745.12
3.00LoanSF419.6948,000,00048,000,00048,000,0003.75000% 3.75000%NAP152,083.33NAP1,824,999.96
4.00LoanUnits59,105.4337,000,00037,000,00033,639,2363.99100% 3.99100%176,451.73124,764.942,117,420.761,497,179.28
4.01PropertyUnits 8,699,9478,699,9477,909,718       
4.02PropertyUnits 7,837,1437,837,1437,125,284       
4.03PropertyUnits 6,061,2046,061,2045,510,656       
4.04PropertyUnits 3,364,9393,364,9393,059,297       
4.05PropertyUnits 3,271,4683,271,4682,974,316       
4.06PropertyUnits 2,811,3062,811,3062,555,951       
4.07PropertyUnits 2,674,6952,674,6952,431,749       
4.08PropertyUnits 2,279,2982,279,2982,072,266       
5.00LoanSF173.2427,200,00027,200,00027,200,0003.28100% 3.28100%NAP75,402.24NAP904,826.88
6.00LoanSF203.5026,600,00026,600,00021,496,7213.52100% 3.52100%119,757.9279,132.841,437,095.04949,594.08
7.00LoanSF169.5824,400,00024,400,00024,400,0003.20950% 3.20950%NAP66,166.22NAP793,994.64
7.01PropertySF 6,374,6156,374,6156,374,615       
7.02PropertySF 2,042,1072,042,1072,042,107       
7.03PropertySF 1,951,7311,951,7311,951,731       
7.04PropertySF 1,806,1571,806,1571,806,157       
7.05PropertySF 1,662,7921,662,7921,662,792       
7.06PropertySF 1,513,5431,513,5431,513,543       
7.07PropertySF 1,486,2941,486,2941,486,294       
7.08PropertySF 1,402,6901,402,6901,402,690       
7.09PropertySF 1,310,4161,310,4161,310,416       
7.10PropertySF 1,230,5281,230,5281,230,528       
7.11PropertySF 1,059,9141,059,9141,059,914       
7.12PropertySF 1,007,8931,007,8931,007,893       
7.13PropertySF 854,619854,619854,619       
7.14PropertySF 696,701696,701696,701       
8.00LoanSF175.0724,250,00024,250,00019,775,0464.68000% 4.68000%125,478.32NAP1,505,739.84NAP
9.00LoanUnits326,760.5623,200,00023,200,00023,200,0003.80600% 3.80600%NAP74,604.65NAP895,255.80
10.00LoanUnits82,427.5422,750,00022,750,00022,750,0004.34000% 4.34000%NAP83,421.93NAP1,001,063.16
11.00LoanSF780.8920,300,00020,300,00020,300,0003.72800% 3.72800%NAP63,941.24NAP767,294.88
12.00LoanSF423.8220,000,00020,000,00020,000,0003.25000% 3.25000%NAP54,918.98NAP659,027.76
13.00LoanSF111.0820,000,00020,000,00017,983,8123.35800% 3.35800%88,231.15NAP1,058,773.80NAP
14.00LoanSF95.0420,000,00020,000,00020,000,0002.90000% 2.90000%NAP49,004.63NAP588,055.56
14.01PropertySF 4,746,7524,746,7524,746,752       
14.02PropertySF 4,481,5704,481,5704,481,570       
14.03PropertySF 2,206,3112,206,3112,206,311       
14.04PropertySF 1,442,5881,442,5881,442,588       
14.05PropertySF 1,410,7661,410,7661,410,766       
14.06PropertySF 1,325,9081,325,9081,325,908       
14.07PropertySF 1,299,3901,299,3901,299,390       
14.08PropertySF 901,618901,618901,618       
14.09PropertySF 864,492864,492864,492       
14.10PropertySF 715,990715,990715,990       
14.11PropertySF 604,614604,614604,614       
15.00LoanUnits272,727.2718,000,00018,000,00018,000,0003.89000% 3.89000%NAP59,160.42NAP709,925.04
16.00LoanSF127.2316,500,00016,500,00015,215,3184.88000% 4.88000%87,369.4468,031.941,048,433.28816,383.28
17.00LoanSF36.3815,000,00015,000,00015,000,0002.85000% 2.85000%NAP36,119.79NAP433,437.48
18.00LoanSF115.2615,000,00014,936,85511,954,0984.02000% 4.02000%71,785.36NAP861,424.32NAP
19.00LoanSF144.5414,000,00014,000,00010,909,7973.40800% 3.40800%62,149.49NAP745,793.88NAP
20.00LoanUnits78,014.1811,000,00011,000,0008,987,0033.85000% 3.85000%51,568.9135,781.83618,826.92429,381.96
21.00LoanSF827.0910,700,00010,700,0008,351,4863.45000% 3.45000%47,749.64NAP572,995.68NAP
22.00LoanUnits147,916.6710,650,00010,650,00010,650,0003.65000% 3.65000%NAP32,843.66NAP394,123.92
23.00LoanUnits176,250.0010,575,00010,575,0009,693,1464.50000% 4.50000%53,581.9740,207.03642,983.64482,484.36
24.00LoanSF49.439,000,0009,000,0009,000,0003.17700% 3.17700%NAP24,158.44NAP289,901.28
24.01PropertySF 4,470,0004,470,0004,470,000       
24.02PropertySF 2,360,0002,360,0002,360,000       
24.03PropertySF 2,170,0002,170,0002,170,000       
25.00LoanRooms95,526.789,000,0008,883,9917,411,7504.55000% 4.55000%45,869.4534,598.96550,433.40415,187.52
26.00LoanSF116.528,240,0008,240,0008,240,0003.86900% 3.86900%NAP26,936.12NAP323,233.44
27.00LoanSF76.718,200,0008,200,0007,525,6434.58000% 4.58000%41,938.8831,731.34503,266.56380,776.08
28.00LoanUnits174,242.428,000,0008,000,0008,000,0003.90000% 3.90000%NAP26,361.11NAP316,333.32
28.01PropertyUnits 1,243,4781,243,4781,243,478       
28.02PropertyUnits 1,017,3911,017,3911,017,391       
28.03PropertyUnits 1,000,0001,000,0001,000,000       
28.04PropertyUnits 947,826947,826947,826       
28.05PropertyUnits 800,000800,000800,000       
28.06PropertyUnits 773,913773,913773,913       
28.07PropertyUnits 704,348704,348704,348       
28.08PropertyUnits 591,304591,304591,304       
28.09PropertyUnits 504,348504,348504,348       
28.10PropertyUnits 208,696208,696208,696       
28.11PropertyUnits 208,696208,696208,696       
29.00LoanSF410.878,000,0008,000,0007,048,2764.70000% 4.70000%41,491.0231,768.52497,892.24381,222.24
30.00LoanRooms63,025.217,500,0007,500,0006,854,2054.30600% 4.30600%37,141.79NAP445,701.48NAP
31.00LoanSF152.437,260,0007,260,0007,260,0003.02180% 3.02180%NAP18,535.81NAP222,429.72
32.00LoanRooms71,332.077,070,0007,061,8755,870,0665.24000% 5.24000%38,997.02NAP467,964.24NAP
33.00LoanUnits149,644.446,734,0006,734,0006,734,0003.82000% 3.82000%NAP21,734.30NAP260,811.60
33.01PropertyUnits 2,814,0002,814,0002,814,000       
33.02PropertyUnits 2,479,0002,479,0002,479,000       
33.03PropertyUnits 1,441,0001,441,0001,441,000       
34.00LoanSF269.976,600,0006,569,8025,437,2404.98000% 4.98000%35,349.60NAP424,195.20NAP
35.00LoanSF118.186,500,0006,500,0005,339,2554.90000% 4.90000%34,497.24NAP413,966.88NAP
36.00LoanPads49,530.036,150,0006,141,7234,963,4094.38000% 4.38000%30,724.18NAP368,690.16NAP
37.00LoanSF190.516,050,0006,050,0006,050,0004.01000% 4.01000%NAP20,497.88NAP245,974.56
38.00LoanSF226.166,000,0006,000,0005,489,4454.38300% 4.38300%29,985.4322,219.38359,825.16266,632.56
39.00LoanSF86.276,000,0006,000,0005,201,4644.99000% 4.99000%32,172.6425,296.53386,071.68303,558.36
40.00LoanUnits106,250.005,950,0005,950,0004,989,3824.69000% 4.69000%30,823.2023,577.56369,878.40282,930.72
41.00LoanRooms206,656.295,600,0005,579,7203,842,8237.06800% 7.06800%43,645.61NAP523,747.32NAP
42.00LoanSF95.975,300,0005,300,0005,300,0003.31300% 3.31300%NAP14,835.64NAP178,027.68
43.00LoanSF61.775,300,0005,300,0005,300,0003.30800% 3.30800%NAP14,813.25NAP177,759.00
44.00LoanSF349.835,110,0005,110,0005,110,0004.66000% 4.66000%NAP20,119.44NAP241,433.28
45.00LoanSF190.514,750,0004,750,0004,750,0003.97000% 3.97000%NAP15,932.84NAP191,194.08
46.00LoanUnits26,041.674,687,5004,687,5004,051,5393.88000% 3.88000%22,055.7715,366.75264,669.24184,401.00
47.00LoanSF201.424,600,0004,600,0004,162,9013.72000% 3.72000%21,225.0914,458.06254,701.08173,496.72
48.00LoanSF500.564,500,0004,500,0004,500,0004.63400% 4.63400%NAP17,618.85NAP211,426.20
49.00LoanSF259.343,660,0003,660,0003,341,3164.24000% 4.24000%17,983.5813,111.61215,802.96157,339.32
50.00LoanUnits54,687.503,500,0003,500,0002,830,0504.43000% 4.43000%17,588.71NAP211,064.52NAP
51.00LoanUnits26,744.193,450,0003,450,0002,723,0523.75000% 3.75000%15,977.49NAP191,729.88NAP
52.00LoanSF96.613,440,0003,429,7052,667,5694.43000% 4.43000%18,049.37NAP216,592.44NAP
53.00LoanSF230.243,350,0003,350,0003,350,0004.15000% 4.15000%NAP11,746.33NAP140,955.96
54.00LoanUnits35,576.093,350,0003,344,1532,489,7024.74000% 4.74000%19,079.67NAP228,956.04NAP
55.00LoanUnits39,329.273,225,0003,225,0002,805,6404.15000% 4.15000%15,676.8311,308.03188,121.96135,696.36
56.00LoanPads26,939.663,125,0003,125,0002,753,8464.71000% 4.71000%16,226.2212,435.98194,714.64149,231.76
56.01PropertyPads 1,925,0001,925,0001,696,369       
56.02PropertyPads 1,200,0001,200,0001,057,477       
57.00LoanSF122.202,500,0002,496,6602,020,4224.42000% 4.42000%12,548.58NAP150,582.96NAP
58.00LoanSF685.932,125,0002,125,0002,125,0004.36000% 4.36000%NAP7,828.07NAP93,936.84
59.00LoanSF213.112,100,0002,100,0002,100,0004.08000% 4.08000%NAP7,239.17NAP86,870.04
60.00LoanSF22.262,000,0002,000,0002,000,0002.85000% 2.85000%NAP4,815.97NAP57,791.64
61.00LoanSF93.08847,058847,058847,0584.39000% 4.39000%NAP3,141.86NAP37,702.32

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagAmortization TypeARD Loan (Yes / No)Interest Accrual MethodOriginal 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 DateSeasoning (Mos.)
1.00LoanInterest OnlyNoActual/360120120120120006/28/20210
1.01Property           
1.02Property           
2.00LoanInterest OnlyNoActual/3601201131201130011/17/20207
3.00LoanInterest OnlyNoActual/360120118120118005/6/20212
4.00LoanInterest Only, Amortizing BalloonNoActual/36060601201203603606/30/20210
4.01Property           
4.02Property           
4.03Property           
4.04Property           
4.05Property           
4.06Property           
4.07Property           
4.08Property           
5.00LoanInterest OnlyNoActual/360120119120119006/11/20211
6.00LoanInterest Only, Amortizing BalloonNoActual/36012512011336036011/24/20207
7.00LoanInterest OnlyNoActual/360120119120119005/13/20211
7.01Property           
7.02Property           
7.03Property           
7.04Property           
7.05Property           
7.06Property           
7.07Property           
7.08Property           
7.09Property           
7.10Property           
7.11Property           
7.12Property           
7.13Property           
7.14Property           
8.00LoanAmortizing BalloonNoActual/360001201203603606/3/20210
9.00LoanInterest OnlyNoActual/360120120120120006/30/20210
10.00LoanInterest OnlyNoActual/360120120120120006/25/20210
11.00LoanInterest OnlyNoActual/360120120120120007/1/20210
12.00LoanInterest OnlyNoActual/360120103120103001/21/202017
13.00LoanAmortizing BalloonNoActual/3600060603603606/17/20210
14.00LoanInterest OnlyNoActual/36060596059006/4/20211
14.01Property           
14.02Property           
14.03Property           
14.04Property           
14.05Property           
14.06Property           
14.07Property           
14.08Property           
14.09Property           
14.10Property           
14.11Property           
15.00LoanInterest OnlyNoActual/360120117120117004/5/20213
16.00LoanInterest Only, Amortizing BalloonNoActual/36060601201203603606/18/20210
17.00LoanInterest OnlyNoActual/360120120120120006/25/20210
18.00LoanAmortizing BalloonNoActual/360001201173603573/24/20213
19.00LoanAmortizing BalloonNoActual/360001201203603606/29/20210
20.00LoanInterest Only, Amortizing BalloonNoActual/36012121201203603606/30/20210
21.00LoanAmortizing BalloonNoActual/360001201203603606/25/20210
22.00LoanInterest OnlyNoActual/360120120120120007/2/20210
23.00LoanInterest Only, Amortizing BalloonNoActual/36060591201193603605/26/20211
24.00LoanInterest OnlyNoActual/360120118120118005/10/20212
24.01Property           
24.02Property           
24.03Property           
25.00LoanAmortizing BalloonNoActual/360601201043603502/20/202016
26.00LoanInterest OnlyNoActual/360120119120119006/7/20211
27.00LoanInterest Only, Amortizing BalloonNoActual/36060591201193603605/25/20211
28.00LoanInterest OnlyNoActual/360120105120105003/11/202015
28.01Property           
28.02Property           
28.03Property           
28.04Property           
28.05Property           
28.06Property           
28.07Property           
28.08Property           
28.09Property           
28.10Property           
28.11Property           
29.00LoanInterest Only, Amortizing BalloonNoActual/36036361201203603606/17/20210
30.00LoanAmortizing BalloonNoActual/3600060603603606/29/20210
31.00LoanInterest Only - ARDYesActual/360120120120120006/15/20210
32.00LoanAmortizing BalloonNoActual/360001201193603595/7/20211
33.00LoanInterest OnlyNoActual/360120120120120006/18/20210
33.01Property           
33.02Property           
33.03Property           
34.00LoanAmortizing BalloonNoActual/360001201163603563/5/20214
35.00LoanAmortizing BalloonNoActual/360001201203603606/24/20210
36.00LoanAmortizing BalloonNoActual/360001201193603595/19/20211
37.00LoanInterest OnlyNoActual/360120119120119005/18/20211
38.00LoanInterest Only, Amortizing BalloonNoActual/36060591201193603605/14/20211
39.00LoanInterest Only, Amortizing BalloonNoActual/36024221201183603604/22/20212
40.00LoanInterest Only, Amortizing BalloonNoActual/36012101201183603604/28/20212
41.00LoanAmortizing BalloonNoActual/360001201182402384/22/20212
42.00LoanInterest OnlyNoActual/360120119120119006/1/20211
43.00LoanInterest OnlyNoActual/360120119120119005/27/20211
44.00LoanInterest OnlyNoActual/360120117120117003/31/20213
45.00LoanInterest OnlyNoActual/360120119120119005/24/20211
46.00LoanInterest Only, Amortizing BalloonNoActual/36036341201183603604/19/20212
47.00LoanInterest Only, Amortizing BalloonNoActual/36060581201183603604/29/20212
48.00LoanInterest OnlyNoActual/3601201021201020012/12/201918
49.00LoanInterest Only, Amortizing BalloonNoActual/36060581201183603605/3/20212
50.00LoanAmortizing BalloonNoActual/360001201203603606/25/20210
51.00LoanAmortizing BalloonNoActual/360001201203603606/30/20210
52.00LoanAmortizing BalloonNoActual/360001201183303285/3/20212
53.00LoanInterest OnlyNoActual/360120118120118005/4/20212
54.00LoanAmortizing BalloonNoActual/360001201193002995/7/20211
55.00LoanInterest Only, Amortizing BalloonNoActual/36036341201183603604/14/20212
56.00LoanInterest Only, Amortizing BalloonNoActual/36036361201203603606/15/20210
56.01Property           
56.02Property           
57.00LoanAmortizing BalloonNoActual/360001201193603596/7/20211
58.00LoanInterest OnlyNoActual/360120118120118005/6/20212
59.00LoanInterest OnlyNoActual/360120118120118005/11/20212
60.00LoanInterest OnlyNoActual/360120120120120006/25/20210
61.00LoanInterest Only - ARDYesActual/360120120120120006/29/20210

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
            
Loan ID NumberLoan / Property FlagPayment Due DateFirst Payment DateFirst P&I Payment DateMaturity Date or Anticipated Repayment DateFinal Maturity DateGrace Period - Late Fee (Days)Grace Period - Default (Days)Prepayment ProvisionMost Recent EGI ($)Most Recent Expenses ($)
1.00Loan118/11/2021NAP7/11/2031NAP00L(24),D(92),O(4)NAVNAV
1.01Property        NAVNAV
1.02Property        NAVNAV
2.00Loan61/6/2021NAP12/6/2030NAP00L(31),DorYM1(82),O(7)97,004,02950,731,490
3.00Loan66/6/2021NAP5/6/2031NAP00L(24),YM1(92),O(4)5,946,1303,105,070
4.00Loan68/6/20218/6/20267/6/2031NAP00L(24),D(92),O(4)5,619,9042,368,295
4.01Property        1,192,947605,837
4.02Property        1,264,812548,364
4.03Property        909,934315,212
4.04Property        514,677210,323
4.05Property        564,635245,052
4.06Property        415,025165,751
4.07Property        411,534159,540
4.08Property        346,340118,215
5.00Loan117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)3,503,8241,539,065
6.00Loan11/1/20211/1/202212/6/2030NAP55L(31),D(85),O(4)4,114,3121,085,923
7.00Loan67/6/2021NAP6/6/2031NAP00L(24),YM1(1),DorYM1(90),O(5)NAVNAV
7.01Property        NAVNAV
7.02Property        NAVNAV
7.03Property        NAVNAV
7.04Property        NAVNAV
7.05Property        NAVNAV
7.06Property        NAVNAV
7.07Property        NAVNAV
7.08Property        NAVNAV
7.09Property        NAVNAV
7.10Property        NAVNAV
7.11Property        NAVNAV
7.12Property        NAVNAV
7.13Property        NAVNAV
7.14Property        NAVNAV
8.00Loan18/1/20218/1/20217/1/2031NAP54L(24),D(92),O(4)3,007,0471,154,255
9.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)NAVNAV
10.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(91),O(5)3,238,7631,311,112
11.00Loan68/6/2021NAP7/6/2031NAP30L(24),D(92),O(4)NAVNAV
12.00Loan13/1/2020NAP2/1/2030NAP00L(35),YM1(1),DorYM1(5),D(72),O(7)48,328,34919,224,204
13.00Loan118/11/20218/11/20217/11/2026NAP00L(24),D(26),O(10)6,337,5972,343,454
14.00Loan117/11/2021NAP6/11/2026NAP00L(25),D(28),O(7)NAVNAV
14.01Property        NAVNAV
14.02Property        NAVNAV
14.03Property        NAVNAV
14.04Property        NAVNAV
14.05Property        NAVNAV
14.06Property        NAVNAV
14.07Property        NAVNAV
14.08Property        NAVNAV
14.09Property        NAVNAV
14.10Property        NAVNAV
14.11Property        NAVNAV
15.00Loan65/6/2021NAP4/6/2031NAP00L(27),D(89),O(4)5,797,621993,007
16.00Loan68/6/20218/6/20267/6/2031NAP00L(24),D(92),O(4)1,716,510614,527
17.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)2,825,606917,422
18.00Loan65/6/20215/6/20214/6/2031NAP00L(27),D(89),O(4)5,221,6791,804,531
19.00Loan118/11/20218/11/20217/11/2031NAP00L(24),D(92),O(4)2,467,835758,410
20.00Loan68/6/20218/6/20227/6/2031NAP00L(24),D(92),O(4)1,672,226542,821
21.00Loan68/6/20218/6/20217/6/2031NAP00L(24),D(89),O(7)1,094,9960
22.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)1,401,841536,561
23.00Loan67/6/20217/6/20266/6/2031NAP00L(25),D(91),O(4)1,267,788463,058
24.00Loan116/11/2021NAP5/11/2031NAP00L(26),D(89),O(5)1,700,415828,191
24.01Property        693,374261,374
24.02Property        512,927273,758
24.03Property        494,114293,059
25.00Loan64/6/202010/6/20203/6/2030NAP00L(35),YM1(5),D(76),O(4)1,824,929840,831
26.00Loan117/11/2021NAP6/11/2031NAP00L(25),DorYM1(91),O(4)1,008,880212,284
27.00Loan67/6/20217/6/20266/6/2031NAP00L(25),D(91),O(4)1,096,440454,595
28.00Loan65/6/2020NAP4/6/2030NAP00L(35),D(81),O(4)2,566,977939,565
28.01Property        NAVNAV
28.02Property        NAVNAV
28.03Property        NAVNAV
28.04Property        NAVNAV
28.05Property        NAVNAV
28.06Property        NAVNAV
28.07Property        NAVNAV
28.08Property        NAVNAV
28.09Property        NAVNAV
28.10Property        NAVNAV
28.11Property        NAVNAV
29.00Loan68/6/20218/6/20247/6/2031NAP100L(24),YM1(89),O(7)1,064,548308,957
30.00Loan118/11/20218/11/20217/11/2026NAP00L(24),D(23),O(13)2,770,0831,763,552
31.00Loan68/6/2021NAP7/6/20316/6/203200L(24),D(92),O(4)NAVNAV
32.00Loan67/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)2,778,1141,884,852
33.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)846,054305,672
33.01Property        361,225142,686
33.02Property        320,636107,828
33.03Property        164,19355,158
34.00Loan64/6/20214/6/20213/6/2031NAP00L(28),D(88),O(4)974,291208,211
35.00Loan68/6/20218/6/20217/6/2031NAP00L(24),D(92),O(4)NAVNAV
36.00Loan67/6/20217/6/20216/6/2031NAP00L(25),D(90),O(5)862,722355,899
37.00Loan67/6/2021NAP6/6/2031NAP00L(25),D(91),O(4)NAVNAV
38.00Loan67/6/20217/6/20266/6/2031NAP50L(25),D(91),O(4)647,926157,143
39.00Loan66/6/20216/6/20235/6/2031NAP00L(26),D(90),O(4)676,624177,684
40.00Loan66/6/20216/6/20225/6/2031NAP00L(23),YM1(93),O(4)687,505132,429
41.00Loan66/6/20216/6/20215/6/2031NAP00L(26),D(91),O(3)3,208,4081,850,039
42.00Loan117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)803,866317,524
43.00Loan117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)855,265351,228
44.00Loan65/6/2021NAP4/6/2031NAP00L(27),D(89),O(4)NAVNAV
45.00Loan67/6/2021NAP6/6/2031NAP00L(25),D(91),O(4)NAVNAV
46.00Loan66/6/20216/6/20245/6/2031NAP00L(26),D(90),O(4)865,995342,923
47.00Loan66/6/20216/6/20265/6/2031NAP00L(26),D(90),O(4)965,125388,304
48.00Loan62/6/2020NAP1/6/2030NAP00L(35),D(81),O(4)378,5050
49.00Loan66/6/20216/6/20265/6/2031NAP00L(26),D(90),O(4)510,451106,633
50.00Loan68/6/20218/6/20217/6/2031NAP00L(23),YM1(93),O(4)555,190196,444
51.00Loan68/6/20218/6/20217/6/2031NAP00L(12),YM1(104),O(4)670,756279,232
52.00Loan66/6/20216/6/20215/6/2031NAP00L(26),D(90),O(4)413,79824,540
53.00Loan66/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)285,0000
54.00Loan67/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)637,731237,096
55.00Loan66/6/20216/6/20245/6/2031NAP00L(26),D(90),O(4)481,031148,589
56.00Loan68/6/20218/6/20247/6/2031NAP00L(24),D(92),O(4)339,54682,595
56.01Property        213,30846,591
56.02Property        126,23836,004
57.00Loan67/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)427,866182,666
58.00Loan66/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)NAVNAV
59.00Loan66/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)241,8580
60.00Loan68/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)546,577226,624
61.00Loan68/6/2021NAP7/6/20316/6/203500YM(24),DorYM(89),O(7)NAVNAV

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagMost Recent NOI ($)Most Recent NOI DateMost Recent DescriptionSecond Most Recent EGI ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent NOI DateSecond Most Recent DescriptionThird Most Recent EGI ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent NOI Date
1.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
1.01PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
1.02PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
2.00Loan46,272,5399/30/2020T-12102,917,24350,379,05052,538,19312/31/2019T-12122,739,55249,532,88873,206,66412/31/2018
3.00Loan2,841,0603/31/2021T-126,444,2313,180,8173,263,41512/31/2020T-127,815,7973,518,6814,297,11612/31/2019
4.00Loan3,251,6096/30/2021T-125,516,4702,348,0053,168,46612/31/2020T-125,844,1072,239,6893,604,41812/31/2019
4.01Property587,1106/30/2021T-121,198,734608,496590,23812/31/2020T-121,411,182567,145844,03712/31/2019
4.02Property716,4476/30/2021T-121,231,698545,318686,38112/31/2020T-121,300,828518,930781,89812/31/2019
4.03Property594,7226/30/2021T-12900,734304,059596,67512/31/2020T-12903,973292,125611,84912/31/2019
4.04Property304,3546/30/2021T-12510,033207,028303,00412/31/2020T-12467,591198,548269,04312/31/2019
4.05Property319,5836/30/2021T-12543,878254,038289,84112/31/2020T-12561,056248,715312,34212/31/2019
4.06Property249,2746/30/2021T-12400,170159,433240,73712/31/2020T-12422,217146,968275,24912/31/2019
4.07Property251,9946/30/2021T-12402,100150,250251,85012/31/2020T-12393,157142,879250,27712/31/2019
4.08Property228,1246/30/2021T-12329,123119,383209,74012/31/2020T-12384,103124,379259,72412/31/2019
5.00Loan1,964,7593/31/2021T-122,924,4231,521,9471,402,47612/31/2020T-121,456,0941,413,31442,78012/31/2019
6.00Loan3,028,3892/28/2021T-124,009,9451,067,8852,942,06012/31/2020T-124,289,6871,172,7723,116,91512/31/2019
7.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.01PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.02PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.03PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.04PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.05PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.06PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.07PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.08PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.09PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.10PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.11PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.12PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.13PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.14PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
8.00Loan1,852,7933/31/2021T-123,044,5291,206,0521,838,47712/31/2020T-123,126,9691,295,5641,831,40612/31/2019
9.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
10.00Loan1,927,6515/31/2021T-123,122,4661,316,8901,805,57612/31/2020T-123,192,4171,370,9021,821,51512/31/2019
11.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
12.00Loan29,104,14512/31/2020T-1263,982,89222,487,94041,494,95212/31/2019T-1263,904,02822,030,55141,873,47712/31/2018
13.00Loan3,994,1434/30/2021T-126,127,3412,329,1493,798,19212/31/2020T-126,712,7402,403,7584,308,98212/31/2019
14.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.01PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.02PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.03PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.04PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.05PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.06PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.07PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.08PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.09PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.10PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
14.11PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
15.00Loan4,804,6142/28/2021T-125,789,936988,9654,800,97112/31/2020T-123,691,184713,9472,977,23712/31/2019
16.00Loan1,101,9835/31/2021T-121,377,144611,454765,69012/31/2020T-12852,678498,878353,80012/31/2019
17.00Loan1,908,1845/31/2021T-122,832,404847,1071,985,29712/31/2020T-122,558,648836,9701,721,67812/31/2019
18.00Loan3,417,1482/28/2021T-125,475,3751,887,0963,588,27912/31/2019T-125,029,5852,035,6582,993,92712/31/2018
19.00Loan1,709,4244/30/2021T-122,484,042761,3931,722,64912/31/2020T-122,601,381770,3981,830,98312/31/2019
20.00Loan1,129,4055/31/2021T-121,619,420566,4701,052,95012/31/2020T-12NAVNAVNAVNAV
21.00Loan1,094,9965/31/2021T-121,024,16301,024,16312/31/2020T-121,044,99601,044,99612/31/2019
22.00Loan865,2794/30/2021T-121,396,050528,776867,27412/31/2020T-121,413,981572,032841,94912/31/2019
23.00Loan804,7302/28/2021T-121,261,173457,250803,92312/31/2020T-121,224,855400,682824,17312/31/2019
24.00Loan872,2243/31/2021T-121,663,548838,910824,63812/31/2020T-121,654,291824,830829,46112/31/2019
24.01Property431,9993/31/2021T-12667,779270,566397,21312/31/2020T-12636,808265,650371,15812/31/2019
24.02Property239,1693/31/2021T-12510,165282,641227,52412/31/2020T-12505,190266,923238,26812/31/2019
24.03Property201,0553/31/2021T-12485,604285,702199,90112/31/2020T-12512,293292,258220,03512/31/2019
25.00Loan984,0984/30/2021T-122,563,3291,254,9581,308,37112/31/2019T-122,065,1241,017,7331,047,39112/31/2018
26.00Loan796,5955/31/2021T-12903,266391,233512,03312/31/2020T-12624,629374,573250,05612/31/2019
27.00Loan641,8454/30/2021T-121,074,766455,156619,61112/31/2020T-121,087,027441,148645,87912/31/2019
28.00Loan1,627,4122/28/2021T-122,629,557942,0501,687,50712/31/2020T-122,757,701946,8271,810,87412/31/2019
28.01PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.02PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.03PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.04PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.05PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.06PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.07PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.08PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.09PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.10PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.11PropertyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
29.00Loan755,5915/31/2021T-12992,956308,293684,66412/31/2020T-121,084,491316,465768,02612/31/2019
30.00Loan1,006,5315/31/2021T-122,686,9131,744,705942,20812/31/2020T-123,943,5482,469,3901,474,15812/31/2019
31.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
32.00Loan893,2626/30/2021T-122,270,2281,788,663481,56412/31/2020T-122,968,6462,034,682933,96412/31/2019
33.00Loan540,3814/30/2021T-12843,131337,472505,65912/31/2020T-12851,044377,485473,55912/31/2019
33.01Property218,5384/30/2021T-12371,064156,813214,25112/31/2020T-12375,329169,668205,66112/31/2019
33.02Property212,8074/30/2021T-12321,750120,622201,12812/31/2020T-12299,526133,135166,39112/31/2019
33.03Property109,0354/30/2021T-12150,31760,03790,28012/31/2020T-12176,18974,683101,50712/31/2019
34.00Loan766,08112/31/2020T-12972,148195,526776,62212/31/2019T-12919,549175,552743,99712/31/2018
35.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
36.00Loan506,8233/31/2021T-12832,406350,293482,11312/31/2020T-12741,663329,772411,89112/31/2019
37.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
38.00Loan490,7834/30/2021T-12630,873157,068473,80512/31/2020T-12655,041149,991505,05012/31/2019
39.00Loan498,9405/31/2021T-12573,580178,108395,47312/31/2020T-12444,188191,244252,94412/31/2019
40.00Loan555,0763/31/2021T-12682,955131,705551,25012/31/2020T-12656,095124,912531,18312/31/2019
41.00Loan1,358,3684/30/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAV
42.00Loan486,3433/31/2021T-12809,589323,587486,00212/31/2020T-12810,381353,203457,17812/31/2019
43.00Loan504,0373/31/2021T-12845,750349,606496,14412/31/2020T-12878,441355,597522,84412/31/2019
44.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
45.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
46.00Loan523,0725/31/2021T-12851,542348,079503,46212/31/2020T-12823,797320,883502,91412/31/2019
47.00Loan576,8202/28/2021T-12965,186388,428576,75912/31/2020T-12981,580417,979563,60112/31/2019
48.00Loan378,50510/31/2019T-12372,3000372,30012/31/2018T-12360,0940360,09412/31/2017
49.00Loan403,8183/31/2021T-12502,585116,724385,86112/31/2020T-12425,376116,566308,80912/31/2019
50.00Loan358,7465/31/2021T-12531,209188,041343,16812/31/2020T-12NAVNAVNAVNAV
51.00Loan391,5245/31/2021T-12627,595288,853338,74212/31/2020T-12580,153284,145296,00812/31/2019
52.00Loan389,25812/31/2020T-12406,16524,540381,62512/31/2019T-12405,72024,095381,62512/31/2018
53.00Loan285,0002/28/2021T-12285,0000285,00012/31/2020T-12285,0000285,00012/31/2019
54.00Loan400,6353/31/2021T-12616,534254,455362,07912/31/2020T-12456,899263,690193,20912/31/2019
55.00Loan332,4422/28/2021T-12479,747148,667331,08012/31/2020T-12484,142149,643334,49812/31/2019
56.00Loan256,9515/31/2021T-12320,00891,172228,83612/31/2020T-12301,82492,455209,36912/31/2019
56.01Property166,7175/31/2021T-12204,20153,502150,69912/31/2020T-12192,32952,646139,68312/31/2019
56.02Property90,2345/31/2021T-12115,80737,67078,13712/31/2020T-12109,49539,80969,68612/31/2019
57.00Loan245,2002/28/2021T-12427,313179,837247,47512/31/2020T-12417,263184,330232,93312/31/2019
58.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
59.00Loan241,8583/31/2021T-12262,4780262,47812/31/2020T-12262,4780262,47812/31/2019
60.00Loan319,9535/31/2021T-12568,247199,443368,80412/31/2020T-12613,943199,337414,60612/31/2019
61.00LoanNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagThird Most Recent DescriptionUnderwritten 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 (%)
1.00LoanNAV88.8%9,346,7792,274,5767,072,203113,078282,6966,676,4292.882.729.4%8.9%
1.01PropertyNAV87.7%5,693,8261,439,5074,254,32068,113170,2824,015,925    
1.02PropertyNAV90.0%3,652,953835,0702,817,88344,966112,4142,660,504    
2.00LoanT-1295.4%157,612,98953,319,272104,293,717389,2431,556,972102,347,5024.334.2511.8%11.6%
3.00LoanT-1281.3%7,154,6793,246,8593,907,82017,15657,1853,833,4792.142.108.1%8.0%
4.00LoanT-1292.0%5,767,9192,361,3273,406,592205,74603,200,8461.611.519.2%8.7%
4.01PropertyT-1287.5%1,320,344589,088731,25750,4450680,812    
4.02PropertyT-1291.8%1,258,111544,942713,16944,6400668,529    
4.03PropertyT-1292.6%905,510304,149601,36133,8880567,473    
4.04PropertyT-1294.5%513,185209,471303,71413,8240289,890    
4.05PropertyT-1294.8%577,427269,262308,16517,2200290,945    
4.06PropertyT-1297.4%437,911168,023269,88816,3600253,528    
4.07PropertyT-1292.0%398,679156,949241,73116,4540225,277    
4.08PropertyT-1295.0%356,751119,444237,30712,9150224,392    
5.00LoanT-1290.0%4,906,1301,781,7753,124,35556,52303,067,8323.453.3911.5%11.3%
6.00LoanT-1289.1%4,064,2721,082,0552,982,21733,985228,7482,719,4832.081.8911.2%10.2%
7.00LoanNAV98.0%3,879,864116,3963,763,468003,763,4682.942.949.6%9.6%
7.01PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.02PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.03PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.04PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.05PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.06PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.07PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.08PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.09PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.10PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.11PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.12PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.13PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
7.14PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
8.00LoanT-1295.7%3,280,9891,142,8662,138,12238,80825,3172,073,9971.421.388.8%8.6%
9.00LoanNAV97.0%2,082,495519,7141,562,78121,95401,540,8271.751.727.2%7.1%
10.00LoanT-1295.0%3,390,6641,380,0602,010,60469,00001,941,6042.011.948.8%8.5%
11.00LoanNAV83.4%1,395,000116,1811,278,8193,89912,9371,261,9831.671.647.3%7.2%
12.00LoanT-1295.1%64,364,07122,017,61142,346,460203,4951,300,70140,842,2643.753.6112.3%11.9%
13.00LoanT-1290.0%6,457,3032,338,0184,119,28562,026324,1133,733,1462.262.0512.0%10.8%
14.00LoanNAV95.0%2,742,743582,3842,160,35818,3238,4882,133,5483.673.6310.8%10.7%
14.01PropertyNAV95.0%511,26715,338495,9299,20827,361459,360    
14.02PropertyNAV95.0%885,080409,927475,152033,073442,079    
14.03PropertyNAV95.0%261,2507,838253,4132,268-89,878341,022    
14.04PropertyNAV95.0%157,7787,502150,2761,3859,360139,532    
14.05PropertyNAV95.0%180,67120,629160,04207,145152,897    
14.06PropertyNAV95.0%174,01933,264140,75505,822134,933    
14.07PropertyNAV95.0%155,8194,675151,1449005,581144,663    
14.08PropertyNAV95.0%91,9522,75989,1940089,194    
14.09PropertyNAV95.0%111,99220,94691,0461,7705,18584,091    
14.10PropertyNAV95.0%122,35236,46385,8901,440084,450    
14.11PropertyNAV95.0%90,56223,04567,5171,3524,83861,326    
15.00LoanT-1295.0%5,800,7911,543,2174,257,57544,00004,213,5752.252.238.9%8.8%
16.00LoanT-1284.9%1,993,824638,3871,355,43712,96901,342,4681.291.288.2%8.1%
17.00LoanT-1289.3%2,808,295904,1611,904,13461,844118,3681,723,9214.393.9812.7%11.5%
18.00LoanT-1284.7%5,326,8881,947,9153,378,97452,701295,2613,031,0121.931.7311.1%10.0%
19.00LoanT-1282.0%2,228,873738,7501,490,12317,00034,7721,438,3502.001.9310.6%10.3%
20.00LoanNAV92.2%1,705,024666,1611,038,86335,25001,003,6131.681.629.4%9.1%
21.00LoanT-12100.0%1,206,97930,1401,176,840001,176,8402.052.0511.0%11.0%
22.00LoanT-1295.0%1,406,687533,343873,34418,0000855,3442.222.178.2%8.0%
23.00LoanT-1296.2%1,299,575473,348826,22712,0000814,2271.281.277.8%7.7%
24.00LoanT-1294.3%1,724,649828,573896,07622,7110873,3653.093.0110.0%9.7%
24.01PropertyT-1295.0%710,563265,676444,88710,9400433,948    
24.02PropertyT-1295.0%505,779271,696234,0835,3210228,761    
24.03PropertyT-1292.8%508,307291,201217,1066,4500210,656    
25.00LoanT-1262.4%2,563,3291,337,5111,225,818102,53301,123,2842.232.0413.8%12.6%
26.00LoanT-1289.6%1,143,880418,294725,5867,0720718,5142.242.228.8%8.7%
27.00LoanT-1282.1%1,149,628455,925693,70410,9890682,7141.381.368.5%8.3%
28.00LoanT-1282.8%2,712,5961,114,3591,598,23734,1102,4001,561,7271.761.726.9%6.8%
28.01PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.02PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.03PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.04PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.05PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.06PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.07PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.08PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.09PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.10PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
28.11PropertyNAVNAVNAVNAVNAVNAVNAVNAV    
29.00LoanT-1295.0%1,013,803306,023707,7802,92119,472685,3891.421.388.8%8.6%
30.00LoanT-1275.7%3,220,7662,001,4001,219,366128,83101,090,5352.742.4516.3%14.5%
31.00LoanNAV95.0%830,84924,925805,9237,14449,484749,2953.623.3711.1%10.3%
32.00LoanT-1260.6%2,778,1141,873,772904,342111,1250793,2171.931.7012.8%11.2%
33.00LoanT-1295.9%870,583316,614553,96910,1250543,8442.122.098.2%8.1%
33.01PropertyT-1293.1%366,166146,536219,6304,7250214,905    
33.02PropertyT-1298.0%331,242116,644214,5973,6000210,997    
33.03PropertyT-1298.0%173,17553,433119,7411,8000117,941    
34.00LoanT-1291.3%924,122236,996687,1263,65019,468664,0081.621.5710.5%10.1%
35.00LoanNAV100.0%956,186256,186700,00000700,0001.691.6910.8%10.8%
36.00LoanT-1295.0%881,395371,182510,2146,6960503,5181.381.378.3%8.2%
37.00LoanNAV98.0%475,56214,267461,29500461,2951.901.897.7%7.7%
38.00LoanT-1296.8%680,589158,944521,6457,2534,175510,2171.451.428.7%8.5%
39.00LoanT-1293.0%756,290197,180559,11010,4330548,6781.451.429.3%9.1%
40.00LoanT-1295.0%686,356176,234510,12214,0000496,1221.381.348.6%8.3%
41.00LoanNAV90.5%3,208,4081,864,2091,344,199128,33601,215,8632.572.3224.1%21.8%
42.00LoanT-1286.0%823,722337,070486,6525,5230481,1292.732.709.2%9.1%
43.00LoanT-1288.7%887,977348,864539,1138,5090530,6043.032.9810.2%10.0%
44.00LoanNAV98.0%455,39914,288441,1112,1910438,9201.831.828.6%8.6%
45.00LoanNAV98.0%388,79318,764370,0292,9640367,0651.901.897.7%7.7%
46.00LoanT-1288.6%865,995400,668465,32745,0000420,3271.761.599.9%9.0%
47.00LoanT-1294.0%971,964404,561567,4024,56822,838539,9972.232.1212.3%11.7%
48.00LoanT-1295.0%382,82011,485371,3361,3497,037362,9501.761.728.3%8.1%
49.00LoanT-1291.6%509,178103,668405,5102,11715,950387,4421.881.8011.1%10.6%
50.00LoanNAV95.0%557,407262,402295,00516,0000279,0051.401.328.4%8.0%
51.00LoanT-1295.0%702,864310,697392,16733,2820358,8852.051.8711.4%10.4%
52.00LoanT-1295.0%372,22338,751333,4733,55017,750312,1731.541.449.7%9.1%
53.00LoanT-12100.0%285,0001,957283,04300283,0432.012.018.4%8.4%
54.00LoanT-1278.5%637,685294,240343,44623,5000319,9461.501.4010.3%9.6%
55.00LoanT-1295.0%477,660155,534322,12620,5000301,6261.711.6010.0%9.4%
56.00LoanT-1292.6%379,328109,364269,9645,8000264,1641.391.368.6%8.5%
56.01PropertyT-1295.0%228,72362,399166,3243,6000162,724    
56.02PropertyT-1289.3%150,60546,965103,6402,2000101,440    
57.00LoanT-1281.9%465,233195,848269,3854,08618,262247,0371.791.6410.8%9.9%
58.00LoanNAV98.0%204,2258,927195,29800195,2982.082.089.2%9.2%
59.00LoanT-12100.0%180,0000180,00000180,0002.072.078.6%8.6%
60.00LoanT-1295.0%594,994229,631365,36312,57716,365336,4226.325.8218.3%16.8%
61.00LoanNAV95.0%83,7152,51181,2041,365079,8392.152.129.6%9.4%

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagAppraised Value ($)Appraised Value TypeAppraisal DateCut-off Date LTV Ratio (%)LTV Ratio at Maturity / ARD (%)Leased Occupancy (%)Occupancy DateSingle Tenant (Y/N)Largest TenantLargest Tenant SFLargest Tenant % of NRA
1.00Loan129,800,000As Is4/26/202157.8%57.8%89.3%6/23/2021    
1.01Property74,400,000As Is4/26/2021  89.5%6/23/2021NoKeystone Technologies248,10436.4%
1.02Property55,400,000As Is4/26/2021  88.9%6/23/2021NoHughes Relocation Services127,66128.4%
2.00Loan2,150,000,000As Is9/8/202041.1%41.1%94.8%10/19/2020NoBank of America, N.A.155,27010.0%
3.00Loan95,000,000As Is4/18/202150.5%50.5%89.5%4/8/2021NoRalphs Fresh Fare36,20031.7%
4.00Loan51,710,000As Is5/3/202171.6%65.1%91.9%6/15/2021    
4.01Property12,100,000As Is5/3/2021  87.7%6/15/2021NoNAPNAPNAP
4.02Property10,900,000As Is5/3/2021  91.7%6/15/2021NoNAPNAPNAP
4.03Property8,430,000As Is5/3/2021  92.7%6/15/2021NoNAPNAPNAP
4.04Property4,680,000As Is5/3/2021  94.4%6/15/2021NoNAPNAPNAP
4.05Property4,550,000As Is5/3/2021  95.0%6/15/2021NoNAPNAPNAP
4.06Property3,910,000As Is5/3/2021  97.5%6/15/2021NoNAPNAPNAP
4.07Property3,720,000As Is5/3/2021  92.1%6/15/2021NoNAPNAPNAP
4.08Property3,420,000As Is5/3/2021  95.1%6/15/2021NoNAPNAPNAP
5.00Loan45,000,000As Is4/26/202160.4%60.4%91.3%6/4/2021NoCCH Incorporated39,79325.3%
6.00Loan42,500,000As Is10/28/202062.6%50.6%88.7%5/25/2021NoRoyal Dance Works, Inc.8,7966.7%
7.00Loan60,200,000As IsVarious65.4%65.4%100.0%7/1/2021    
7.01Property14,850,000As Is1/15/2021  100.0%7/1/2021YesClark Pest Control55,632100.0%
7.02Property5,300,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control19,128100.0%
7.03Property6,600,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control25,020100.0%
7.04Property4,090,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control13,840100.0%
7.05Property4,200,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control15,520100.0%
7.06Property4,400,000As Is1/15/2021  100.0%7/1/2021YesClark Pest Control16,016100.0%
7.07Property4,100,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control19,750100.0%
7.08Property3,020,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control9,920100.0%
7.09Property2,910,000As Is1/22/2021  100.0%7/1/2021YesClark Pest Control8,005100.0%
7.10Property2,890,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control9,920100.0%
7.11Property2,330,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control8,525100.0%
7.12Property2,170,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control12,480100.0%
7.13Property1,840,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control9,634100.0%
7.14Property1,500,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control8,950100.0%
8.00Loan42,520,000As Is3/25/202157.0%46.5%99.3%5/11/2021NoHeinen's33,28024.0%
9.00Loan34,800,000As Stabilized7/1/202166.7%66.7%98.6%6/25/2021NoNAPNAPNAP
10.00Loan35,700,000As Is5/26/202163.7%63.7%98.2%6/14/2021NAPNAPNAPNAP
11.00Loan31,000,000Market Value As-Is Subject to E.A. $2.5mm Reserve Fund6/4/202165.5%65.5%83.4%6/15/2021NoTrader Joe's17,55567.5%
12.00Loan647,000,000As Is1/12/202153.0%53.0%92.2%5/11/2021NoNordstrom206,19725.5%
13.00Loan53,700,000As Is5/27/202164.2%57.7%92.5%6/9/2021NoHobby Lobby55,00017.7%
14.00Loan37,710,000As IsVarious53.0%53.0%100.0%7/1/2021    
14.01Property8,950,000As Is5/3/2021  100.0%7/1/2021YesKroger61,387100.0%
14.02Property8,450,000As Is4/19/2021  100.0%7/1/2021YesGiant Eagle68,536100.0%
14.03Property4,160,000As Is5/5/2021  100.0%7/1/2021YesWalgreens15,120100.0%
14.04Property2,720,000As Is5/4/2021  100.0%7/1/2021YesFresenius Medical Care9,231100.0%
14.05Property2,660,000As Is4/27/2021  100.0%7/1/2021YesBB&T Bank2,972100.0%
14.06Property2,500,000As Is4/24/2021  100.0%7/1/2021YesDollar General9,002100.0%
14.07Property2,450,000As Is4/20/2021  100.0%7/1/2021YesVerizon Wireless6,000100.0%
14.08Property1,700,000As Is4/24/2021  100.0%7/1/2021YesNapa Auto Parts7,785100.0%
14.09Property1,630,000As Is5/5/2021  100.0%7/1/2021YesDollar Tree11,800100.0%
14.10Property1,350,000As Is5/2/2021  100.0%7/1/2021YesDollar Tree9,600100.0%
14.11Property1,140,000As Is4/17/2021  100.0%7/1/2021YesDollar General9,014100.0%
15.00Loan90,000,000As Is3/9/202153.3%53.3%98.3%3/1/2021NoNAPNAPNAP
16.00Loan25,080,000As Is2/10/202165.8%60.7%97.3%5/31/2021NAPNAPNAPNAP
17.00Loan35,600,000As Is5/6/202142.1%42.1%90.2%7/1/2021NoAmerican Building Products37,5009.1%
18.00Loan44,200,000As Is1/12/202168.7%55.0%87.8%3/19/2021NoGeneral Dynamics Mission Systems, Inc.40,35715.3%
19.00Loan21,050,000As Is4/22/202166.5%51.8%84.9%6/1/2021NoOlive Garden #12198,6508.9%
20.00Loan15,800,000As Is6/10/202169.6%56.9%99.3%6/30/2021NoNAPNAPNAP
21.00Loan25,000,000As Is5/12/202142.8%33.4%NAPNAPNAPNAPNAPNAP
22.00Loan17,000,000As Is5/27/202162.6%62.6%100.0%6/30/2021NoNAPNAPNAP
23.00Loan17,200,000As Is3/2/202161.5%56.4%98.3%3/24/2021NAPNAPNAPNAP
24.00Loan16,750,000As Portfolio4/21/202153.7%53.7%95.4%3/31/2021    
24.01Property8,000,000As Is4/6/2021  94.9%3/31/2021NAPNAPNAPNAP
24.02Property4,350,000As Is4/13/2021  97.7%3/31/2021NAPNAPNAPNAP
24.03Property4,100,000As Is4/13/2021  93.8%3/31/2021NAPNAPNAPNAP
25.00Loan13,200,000As Is9/24/201967.3%56.1%46.8%4/30/2021NAPNAPNAPNAP
26.00Loan17,800,000As Stabilized1/1/202246.3%46.3%93.8%5/26/2021NAPNAPNAPNAP
27.00Loan12,840,000As Is4/21/202163.9%58.6%82.9%6/7/2021NAPNAPNAPNAP
28.00Loan36,100,000As Is1/28/202063.7%63.7%96.2%4/20/2021    
28.01Property5,250,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.02Property4,300,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.03Property4,150,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.04Property3,900,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.05Property4,150,000As Is1/28/2020  85.7%4/20/2021NoNAPNAPNAP
28.06Property3,100,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.07Property2,900,000As Is1/28/2020  77.8%4/20/2021NoNAPNAPNAP
28.08Property3,050,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.09Property2,250,000As Is1/28/2020  88.9%4/20/2021NoNAPNAPNAP
28.10Property1,600,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.11Property1,450,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
29.00Loan11,500,000As Is2/6/202169.6%61.3%100.0%6/23/2021NoPremier Liquor and Fine Wines 3,19016.4%
30.00Loan16,400,000As Is4/26/202145.7%41.8%68.4%5/31/2021NAPNAPNAPNAP
31.00Loan13,200,000As Is2/23/202155.0%55.0%100.0%7/1/2021YesGarver47,627100.0%
32.00Loan12,000,000As Is4/1/202158.8%48.9%60.6%6/30/2021NoNAPNAPNAP
33.00Loan10,050,000As Is3/15/202167.0%67.0%97.8%4/14/2021    
33.01Property4,200,000As Is3/15/2021  95.2%4/14/2021NAPNAPNAPNAP
33.02Property3,700,000As Is3/15/2021  100.0%4/14/2021NAPNAPNAPNAP
33.03Property2,150,000As Is3/15/2021  100.0%4/14/2021NAPNAPNAPNAP
34.00Loan11,700,000As Is12/4/202056.2%46.5%89.6%12/31/2020NoBarro's Pizza4,81719.8%
35.00Loan9,600,000As Is5/24/202167.7%55.6%100.0%7/1/2021YesJ Supor Realty, LLC55,000100.0%
36.00Loan10,620,000As Is3/7/202157.8%46.7%98.4%4/27/2021NoNAPNAPNAP
37.00Loan9,625,000As Is3/12/202164.7%64.7%100.0%7/1/2021YesWalmart Inc.41,871100.0%
38.00Loan9,200,000As Is5/13/202165.2%59.7%100.0%4/15/2021NoCibao Bakery2,2258.4%
39.00Loan8,450,000As Is3/11/202171.0%61.6%95.8%4/7/2021NAPNAPNAPNAP
40.00Loan8,000,000As Is2/26/202174.4%62.4%96.4%4/15/2021NAPNAPNAPNAP
41.00Loan13,200,000As Is3/1/202142.3%29.1%90.5%2/28/2021NoNAPNAPNAP
42.00Loan8,850,000As Is4/10/202159.9%59.9%91.1%4/30/2021NAPNAPNAPNAP
43.00Loan8,600,000As Is4/23/202161.6%61.6%94.5%4/30/2021NAPNAPNAPNAP
44.00Loan7,500,000As Is2/4/202168.1%68.1%100.0%7/1/2021YesWalgreens14,607100.0%
45.00Loan7,080,000As Is3/9/202164.7%64.7%100.0%7/1/2021YesWalgreen Co.14,820100.0%
46.00Loan6,450,000As Is3/1/202172.7%62.8%93.9%6/22/2021NAPNAPNAPNAP
47.00Loan7,600,000As Is3/8/202160.5%54.8%100.0%4/1/2021NoWalgreens14,83565.0%
48.00Loan7,600,000As Is11/8/201959.2%59.2%100.0%7/1/2021YesFederales8,990100.0%
49.00Loan5,900,000As Is3/12/202162.0%56.6%100.0%4/27/2021NoFreddy's Frozen Custard3,25523.1%
50.00Loan5,300,000As Is6/2/202166.0%53.4%98.4%6/9/2021NAPNAPNAPNAP
51.00Loan4,730,000As Is5/18/202172.9%57.6%96.9%6/21/2021NoNAPNAPNAP
52.00Loan5,400,000As Is3/15/202163.5%49.4%100.0%7/1/2021YesFleetpride35,500100.0%
53.00Loan5,040,000As Is3/30/202166.5%66.5%100.0%7/1/2021YesWalgreens14,550100.0%
54.00Loan5,700,000As Is12/4/202058.7%43.7%94.7%4/26/2021NoNAPNAPNAP
55.00Loan4,500,000As Is3/12/202171.7%62.3%98.8%4/12/2021NAPNAPNAPNAP
56.00Loan4,970,000As Is3/19/202162.9%55.4%92.2%5/1/2021    
56.01Property2,970,000As Is3/19/2021  95.8%5/1/2021NAPNAPNAPNAP
56.02Property2,000,000As Is3/19/2021  88.6%5/1/2021NAPNAPNAPNAP
57.00Loan4,300,000As Is4/9/202158.1%47.0%79.8%5/1/2021NoAccess Services6,87433.6%
58.00Loan4,120,000As Is2/23/202151.6%51.6%100.0%7/1/2021Yes7-Eleven3,098100.0%
59.00Loan3,500,000As Is4/11/202160.0%60.0%100.0%7/1/2021YesNorth Carolina CVS Pharmacy, LLC9,854100.0%
60.00Loan7,100,000As Is5/6/202128.2%28.2%100.0%7/1/2021NoTrulite Glass & Aluminum40,52445.1%
61.00Loan1,290,000As Is7/5/202065.7%65.7%100.0%7/1/2021YesDollar General9,100100.0%

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
            
Loan ID NumberLoan / Property FlagLargest Tenant Lease Expiration DateSecond Largest TenantSecond Largest Tenant SFSecond Largest Tenant % of NRASecond Largest Tenant Lease Expiration DateThird Largest TenantThird Largest Tenant SFThird Largest Tenant % of NRAThird Largest Tenant Lease Expiration DateFourth Largest Tenant
1.00Loan          
1.01Property3/31/2031Jillamy152,82722.4%8/31/2026Encompass Elements67,4669.9%6/30/2029Vygon
1.02Property1/31/2034Organon & Co.125,12727.8%12/31/2022Mancino Mats68,00015.1%5/31/2025Safeguard Business Systems
2.00Loan5/31/2042The Trade Desk154,5589.9%8/31/2030Israel Discount Bank142,5339.2%12/31/2040Bain & Company, Inc.
3.00Loan8/30/2023CVS22,88020.0%1/31/2025Zinque6,3875.6%3/31/2032Bank of America
4.00Loan          
4.01PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.02PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.03PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.04PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.05PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.06PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.07PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.08PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5.00Loan4/30/2028U.S Auto Parts Network, Inc25,26516.1%2/12/2026Pioneer Electronics (USA) Inc24,65215.7%12/31/2022Sanrio, Inc
6.00Loan12/31/2030Brown Group Retail, LLC7,6785.9%10/31/2022FedEx Kinko's6,8455.2%1/31/2028Chili's Grill & Bar
7.00Loan          
7.01Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.02Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.03Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.04Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.05Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.06Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.07Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.08Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.09Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.10Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.11Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.12Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.13Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.14Property2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
8.00Loan1/31/2030Metropolitan Hotel23,88217.2%4/30/2036 (20,032 SF); 9/1/2029 (3,850 SF)Downtown Cleveland Alliance (DCA)8,7016.3%6/30/2024Gdot Design, Jen Diasio
9.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
10.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
11.00Loan6/24/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
12.00Loan3/17/2035Neiman Marcus143,19617.7%1/21/2027Crate & Barrel33,5004.1%1/31/2024Arhaus
13.00Loan4/30/2023Dick's Sporting Goods45,00014.5%1/31/2026TJ Maxx25,1608.1%1/31/2027PetSmart
14.00Loan          
14.01Property2/28/2029NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.02Property3/31/2027NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.03Property9/30/2027NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.04Property5/31/2031NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.05Property10/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.06Property2/28/2029NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.07Property4/30/2028NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.08Property2/28/2030NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.09Property8/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.10Property6/30/2029NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.11Property12/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAP
15.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
17.00Loan2/28/2026Big Shot Beverages Inc23,6725.7%12/31/2022NRX Logistics21,3295.2%5/31/2023Office Depot Inc.
18.00Loan10/31/2022Cogent Communications, Inc.26,28610.0%9/30/2023Beacon Roofing Supply, Inc. and Beacon Sales Acquisition, Inc.25,1889.6%2/29/2024Advanced Simulation Technology, Inc.
19.00Loan8/14/2025Phenix Salon Suites4,9435.1%7/31/2028First Watch #2194,1274.3%1/31/2026Pita Jungle
20.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
21.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
22.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
23.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.00Loan          
24.01PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.02PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.03PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
25.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
26.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
27.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.00Loan          
28.01PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.02PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.03PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.04PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.05PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.06PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.07PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.08PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.09PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.10PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.11PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
29.00Loan8/30/2032Lovett Dental2,86014.7%11/30/2022Citrus Nail Spa2,47512.7%3/31/2023Smash Burger
30.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.00Loan6/30/2032NAPNAPNAPNAPNAPNAPNAPNAPNAP
32.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.00Loan          
33.01PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.02PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.03PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.00Loan10/31/2027Mattress Firm4,00016.4%9/30/2029Chipotle2,2009.0%6/30/2025Jersey Mike's
35.00Loan6/30/2041NAPNAPNAPNAPNAPNAPNAPNAPNAP
36.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
37.00Loan1/16/2038NAPNAPNAPNAPNAPNAPNAPNAPNAP
38.00Loan12/31/2028 (1,215 SF); 9/30/2029 (1,010 SF)Tessey's International Kitchen Inc.1,1104.2%12/31/2023Carefirst RX Inc. (Pharmacy)1,0153.8%2/15/2026The Final Touch Nails & Beauty Salon
39.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
40.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
41.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
42.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
43.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
44.00Loan10/31/2034NAPNAPNAPNAPNAPNAPNAPNAPNAP
45.00Loan7/31/2034NAPNAPNAPNAPNAPNAPNAPNAPNAP
46.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
47.00Loan6/30/2081Senor Taco2,70011.8%3/31/2023Pretty Nails & Spa2,2009.6%12/31/2025Sammy’s Burgers
48.00Loan1/5/2032NAPNAPNAPNAPNAPNAPNAPNAPNAP
49.00Loan3/31/2028Visionworks 2,87520.4%1/31/2029T-Mobile2,46117.4%11/30/2024Rio Mattress Outlet
50.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
51.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
52.00Loan12/31/2032NAPNAPNAPNAPNAPNAPNAPNAPNAP
53.00Loan3/31/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
54.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.00Loan          
56.01PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.02PropertyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
57.00Loan1/31/2025Einstein Healthcare Network5,78028.3%2/28/2027Eastern Pennsylvania Youth Soccer Assoc.3,66017.9%6/30/2028NAP
58.00Loan3/31/2036NAPNAPNAPNAPNAPNAPNAPNAPNAP
59.00Loan1/31/2041NAPNAPNAPNAPNAPNAPNAPNAPNAP
60.00Loan1/31/2031Cosentino North America20,59922.9%4/30/2023Piedmont Plastics Inc16,33518.2%1/31/2023Sotec LLC
61.00Loan6/30/2035NAPNAPNAPNAPNAPNAPNAPNAPNAP

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagFourth Largest Tenant SFFourth Largest Tenant % of NRAFourth Largest Tenant Lease Expiration DateFifth Largest TenantFifth Largest Tenant SFFifth Largest Tenant % of NRAFifth Largest Tenant Lease Expiration DateEnvironmental Phase I Report DateEnvironmental Phase II Report DateEngineering Report DateSeismic Report Date
1.00Loan           
1.01Property62,2729.1%10/31/2023Valmet41,1056.0%12/31/20248/12/2020NAP8/12/2020NAP
1.02Property42,0009.3%7/31/2022Genesis37,1608.3%8/31/202312/8/2020NAP12/8/2020NAP
2.00Loan121,2627.8%2/28/2030Insight Venture Management LLC93,9986.0%2/28/20309/22/2020NAP9/22/2020NAP
3.00Loan5,0324.4%12/31/2026Coogie's Beach Café3,5943.1%11/11/20254/20/2021NAP4/21/20214/20/2021
4.00Loan           
4.01PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.02PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.03PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.04PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.05PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.06PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.07PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
4.08PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAP
5.00Loan21,26813.5%4/30/2026Titan Legal Services, Inc10,2066.5%1/31/20275/3/2021NAP3/4/20215/6/2021
6.00Loan6,3414.9%1/24/2023Bank of America5,4004.1%11/30/202211/9/2020NAP3/17/2020NAP
7.00Loan           
7.01PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/28/2020
7.02PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/21/2020
7.03PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/21/2020
7.04PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/17/202012/23/2020
7.05PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/28/2020
7.06PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/23/202012/23/2020
7.07PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/18/202012/28/2020
7.08PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/23/2020
7.09PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/23/2020
7.10PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/18/202012/28/2020
7.11PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/23/2020
7.12PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/28/2020
7.13PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/28/2020
7.14PropertyNAPNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/28/2020
8.00Loan8,6536.2%9/30/2024Geis Hospitality, LLC7,0235.1%4/30/20364/6/2021NAP4/6/2021NAP
9.00LoanNAPNAPNAPNAPNAPNAPNAP5/13/2021NAP5/11/2021NAP
10.00LoanNAPNAPNAPNAPNAPNAPNAP6/14/2021NAP6/9/2021NAP
11.00LoanNAPNAPNAPNAPNAPNAPNAP6/1/2021NAP6/1/2021NAP
12.00Loan17,8102.2%6/30/2031Urban Outfitters10,4241.3%1/31/20231/6/2020NAP1/6/2020NAP
13.00Loan20,0876.5%1/31/2024Old Navy13,4534.3%6/30/20305/7/2021NAP5/7/2021NAP
14.00Loan           
14.01PropertyNAPNAPNAPNAPNAPNAPNAP5/14/2021NAP5/25/2021NAP
14.02PropertyNAPNAPNAPNAPNAPNAPNAP4/23/2021NAP4/23/2021NAP
14.03PropertyNAPNAPNAPNAPNAPNAPNAP4/19/2021NAP4/21/2021NAP
14.04PropertyNAPNAPNAPNAPNAPNAPNAP4/5/2021NAP4/5/2021NAP
14.05PropertyNAPNAPNAPNAPNAPNAPNAP5/17/2021NAP5/24/2021NAP
14.06PropertyNAPNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/20215/10/2021
14.07PropertyNAPNAPNAPNAPNAPNAPNAP4/20/2021NAP4/28/2021NAP
14.08PropertyNAPNAPNAPNAPNAPNAPNAP5/17/2021NAP5/24/2021NAP
14.09PropertyNAPNAPNAPNAPNAPNAPNAP4/27/2021NAP4/28/2021NAP
14.10PropertyNAPNAPNAPNAPNAPNAPNAP4/30/2021NAP4/30/2021NAP
14.11PropertyNAPNAPNAPNAPNAPNAPNAP4/19/2021NAP4/19/2021NAP
15.00LoanNAPNAPNAPNAPNAPNAPNAP3/16/2021NAP3/16/20213/23/2021
16.00LoanNAPNAPNAPNAPNAPNAPNAP2/16/2021NAP2/16/20212/16/2021
17.00Loan19,4814.7%10/31/2023SABIC17,5004.2%9/30/20225/14/2021NAP5/14/2021NAP
18.00Loan17,1266.5%4/30/2022Tiger Innovations, Inc.15,9526.1%11/30/20251/18/2021NAP1/15/2021NAP
19.00Loan4,0004.1%10/31/2021Honey Baked Ham3,9104.0%10/31/20265/6/2021NAP5/6/2021NAP
20.00LoanNAPNAPNAPNAPNAPNAPNAP6/18/2021NAP6/18/2021NAP
21.00LoanNAPNAPNAPNAPNAPNAPNAP6/22/2021NAP5/24/2021NAP
22.00LoanNAPNAPNAPNAPNAPNAPNAP6/1/2021NAP6/1/2021NAP
23.00LoanNAPNAPNAPNAPNAPNAPNAP3/26/2021NAP3/5/2021NAP
24.00Loan           
24.01PropertyNAPNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/2021NAP
24.02PropertyNAPNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/20214/15/2021
24.03PropertyNAPNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/2021NAP
25.00LoanNAPNAPNAPNAPNAPNAPNAP9/30/2019NAP10/1/2019NAP
26.00LoanNAPNAPNAPNAPNAPNAPNAP4/9/2021NAP5/13/2021NAP
27.00LoanNAPNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAP
28.00Loan           
28.01PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.02PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.03PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.04PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP2/3/2020NAP
28.05PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.06PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.07PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.08PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.09PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.10PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
28.11PropertyNAPNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAP
29.00Loan2,36512.1%1/31/2023Crumbl Cookies1,6508.5%6/30/20262/17/2021NAP2/16/2021NAP
30.00LoanNAPNAPNAPNAPNAPNAPNAP5/5/2021NAP5/1/2021NAP
31.00LoanNAPNAPNAPNAPNAPNAPNAP3/3/2021NAP3/4/2021NAP
32.00LoanNAPNAPNAPNAPNAPNAPNAP5/5/2021NAP4/1/2021NAP
33.00Loan           
33.01PropertyNAPNAPNAPNAPNAPNAPNAP3/23/2021NAP3/23/2021NAP
33.02PropertyNAPNAPNAPNAPNAPNAPNAP3/24/2021NAP3/24/2021NAP
33.03PropertyNAPNAPNAPNAPNAPNAPNAP3/23/2021NAP3/23/2021NAP
34.00Loan1,7527.2%8/31/2025Starbucks1,5166.2%8/31/202412/4/2020NAP12/4/2020NAP
35.00LoanNAPNAPNAPNAPNAPNAPNAP5/25/2021NAP5/25/2021NAP
36.00LoanNAPNAPNAPNAPNAPNAPNAP3/16/2021NAP3/16/2021NAP
37.00LoanNAPNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAP
38.00Loan1,0003.8%9/30/2025AFAA Enterprises Inc.1,0003.8%11/30/20313/11/2021NAP3/11/2021NAP
39.00LoanNAPNAPNAPNAPNAPNAPNAP3/17/2021NAP3/15/2021NAP
40.00LoanNAPNAPNAPNAPNAPNAPNAP3/8/2021NAP3/8/2021NAP
41.00LoanNAPNAPNAPNAPNAPNAPNAP3/12/2021NAP3/11/2021NAP
42.00LoanNAPNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAP
43.00LoanNAPNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAP
44.00LoanNAPNAPNAPNAPNAPNAPNAP2/9/2021NAP2/9/2021NAP
45.00LoanNAPNAPNAPNAPNAPNAPNAP3/29/2021NAP3/26/2021NAP
46.00LoanNAPNAPNAPNAPNAPNAPNAP3/10/2021NAP3/16/2021NAP
47.00Loan1,8007.9%12/31/2025Subway1,3005.7%11/30/20263/11/2021NAP3/8/2021NAP
48.00LoanNAPNAPNAPNAPNAPNAPNAP11/1/2019NAP11/19/2019NAP
49.00Loan1,48010.5%3/30/2026Mariner Finance1,44210.2%8/31/20263/18/2021NAP3/18/2021NAP
50.00LoanNAPNAPNAPNAPNAPNAPNAP6/10/2021NAP6/8/2021NAP
51.00LoanNAPNAPNAPNAPNAPNAPNAP6/3/2021NAP6/2/2021NAP
52.00LoanNAPNAPNAPNAPNAPNAPNAP3/24/2021NAP3/24/2021NAP
53.00LoanNAPNAPNAPNAPNAPNAPNAP4/2/2021NAP4/1/2021NAP
54.00LoanNAPNAPNAPNAPNAPNAPNAP12/17/2020NAP12/17/2020NAP
55.00LoanNAPNAPNAPNAPNAPNAPNAP3/15/2021NAP3/15/2021NAP
56.00Loan           
56.01PropertyNAPNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAP
56.02PropertyNAPNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAP
57.00LoanNAPNAPNAPNAPNAPNAPNAP4/23/2021NAP4/23/2021NAP
58.00LoanNAPNAPNAPNAPNAPNAPNAP3/1/2021NAP3/1/2021NAP
59.00LoanNAPNAPNAPNAPNAPNAPNAP4/14/2021NAP4/15/2021NAP
60.00Loan12,37513.8%8/14/2022NAPNAPNAPNAP5/14/2021NAP5/14/2021NAP
61.00LoanNAPNAPNAPNAPNAPNAPNAP7/9/2020NAP7/10/2020NAP

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagPML or SEL (%)Flood ZoneOwnership InterestGround Lease Expiration DateGround Lease Extension TermsAnnual 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 ($)
1.00Loan       234,92378,3080Springing
1.01PropertyNAPNoFeeNAPNAPNAPNAP    
1.02PropertyNAPNoFeeNAPNAPNAPNAP    
2.00LoanNAPNoFeeNAPNAPNAPNAP0Springing0Springing
3.00Loan12%NoFeeNAPNAPNAPNAP0Springing0Springing
4.00Loan       377,92767,4870Springing
4.01PropertyNAPNoFeeNAPNAPNAPNAP    
4.02PropertyNAPYes - AEFeeNAPNAPNAPNAP    
4.03PropertyNAPNoFeeNAPNAPNAPNAP    
4.04PropertyNAPNoFeeNAPNAPNAPNAP    
4.05PropertyNAPYes - AEFeeNAPNAPNAPNAP    
4.06PropertyNAPNoFeeNAPNAPNAPNAP    
4.07PropertyNAPNoFeeNAPNAPNAPNAP    
4.08PropertyNAPNoFeeNAPNAPNAPNAP    
5.00Loan15%NoFeeNAPNAPNAPNAP119,76029,9400Springing
6.00LoanNAPNoFeeNAPNAPNAPNAP81,10227,03442,391Springing
7.00Loan       0Springing0Springing
7.01Property3%NoFeeNAPNAPNAPNAP    
7.02Property6%NoFeeNAPNAPNAPNAP    
7.03Property3%NoFeeNAPNAPNAPNAP    
7.04Property9%NoFeeNAPNAPNAPNAP    
7.05Property10%NoFeeNAPNAPNAPNAP    
7.06Property3%NoFeeNAPNAPNAPNAP    
7.07Property5%NoFeeNAPNAPNAPNAP    
7.08Property11%NoFeeNAPNAPNAPNAP    
7.09Property6%NoFeeNAPNAPNAPNAP    
7.10Property2%NoFeeNAPNAPNAPNAP    
7.11Property8%NoFeeNAPNAPNAPNAP    
7.12Property2%NoFeeNAPNAPNAPNAP    
7.13Property4%NoFeeNAPNAPNAPNAP    
7.14Property4%NoFeeNAPNAPNAPNAP    
8.00LoanNAPNoFeeNAPNAPNAPNAP012,60651,6674,473
9.00LoanNAPNoLeasehold10/18/2116NAP1/20/23122% increases after October 2022116,56958,28531,2853,476
10.00LoanNAPNoFeeNAPNAPNAPNAP179,40029,90011,3645,411
11.00LoanNAPNoFeeNAPNAPNAPNAP6,6673,3334,8891,630
12.00LoanNAPNoFee & Leasehold12/30/2091NAPNAPNAP0Springing0Springing
13.00LoanNAPNoFeeNAPNAPNAPNAP555,192138,7980Springing
14.00Loan       56,51926,5820Springing
14.01PropertyNAPNoFeeNAPNAPNAPNAP    
14.02PropertyNAPNoFeeNAPNAPNAPNAP    
14.03PropertyNAPNoFeeNAPNAPNAPNAP    
14.04PropertyNAPYesFeeNAPNAPNAPNAP    
14.05PropertyNAPNoFeeNAPNAPNAPNAP    
14.06Property2%NoFeeNAPNAPNAPNAP    
14.07PropertyNAPNoFeeNAPNAPNAPNAP    
14.08PropertyNAPNoFeeNAPNAPNAPNAP    
14.09PropertyNAPNoFeeNAPNAPNAPNAP    
14.10PropertyNAPNoFeeNAPNAPNAPNAP    
14.11PropertyNAPYesFeeNAPNAPNAPNAP    
15.00Loan9%NoFeeNAPNAPNAPNAP0Springing0Springing
16.00Loan9%Yes - DFeeNAPNAPNAPNAP60,09414,3082,5771,227
17.00LoanNAPNoFeeNAPNAPNAPNAP209,18824,3240Springing
18.00LoanNAPNoFeeNAPNAPNAPNAP381,29658,6610Springing
19.00LoanNAPNoFeeNAPNAPNAPNAP69,79823,2660Springing
20.00LoanNAPNoFeeNAPNAPNAPNAP49,28421,42815,0973,774
21.00LoanNAPYes - AEFeeNAPNAPNAPNAP0Springing0Springing
22.00LoanNAPNoFeeNAPNAPNAPNAP28,4709,49031,434Springing
23.00LoanNAPNoFeeNAPNAPNAPNAP24,80724,8077,8081,859
24.00Loan       71,96417,0220Springing
24.01PropertyNAPNoFeeNAPNAPNAPNAP    
24.02Property7%NoFeeNAPNAPNAPNAP    
24.03PropertyNAPNoFeeNAPNAPNAPNAP    
25.00LoanNAPYes - AEFeeNAPNAPNAPNAP7,3871,7597,5637,203
26.00LoanNAPNoFeeNAPNAPNAPNAP60,96815,2420Springing
27.00LoanNAPNoFeeNAPNAPNAPNAP82,36713,0746,2022,953
28.00Loan       47,9187,98647,8647,977
28.01PropertyNAPNoFeeNAPNAPNAPNAP    
28.02PropertyNAPNoFeeNAPNAPNAPNAP    
28.03PropertyNAPNoFeeNAPNAPNAPNAP    
28.04PropertyNAPNoFeeNAPNAPNAPNAP    
28.05PropertyNAPNoFeeNAPNAPNAPNAP    
28.06PropertyNAPNoFeeNAPNAPNAPNAP    
28.07PropertyNAPNoFeeNAPNAPNAPNAP    
28.08PropertyNAPNoFeeNAPNAPNAPNAP    
28.09PropertyNAPNoFeeNAPNAPNAPNAP    
28.10PropertyNAPNoFeeNAPNAPNAPNAP    
28.11PropertyNAPNoFeeNAPNAPNAPNAP    
29.00LoanNAPNoFeeNAPNAPNAPNAP111,10415,1160Springing
30.00LoanNAPNoFeeNAPNAPNAPNAP98,78010,9760Springing
31.00LoanNAPNoFeeNAPNAPNAPNAP06,19701,292
32.00LoanNAPYesFeeNAPNAPNAPNAP73,93412,32281,8969,100
33.00Loan       19,8259,44116,4343,130
33.01PropertyNAPNoFeeNAPNAPNAPNAP    
33.02PropertyNAPNoFeeNAPNAPNAPNAP    
33.03PropertyNAPNoFeeNAPNAPNAPNAP    
34.00LoanNAPNoFeeNAPNAPNAPNAP07,8314,291817
35.00LoanNAPNoFeeNAPNAPNAPNAP0Springing0Springing
36.00LoanNAPNoFeeNAPNAPNAPNAP31,7756,35517,0041,546
37.00LoanNAPNoFeeNAPNAPNAPNAP0Springing0Springing
38.00LoanNAPNoFeeNAPNAPNAPNAP06,1146,1191,457
39.00LoanNAPNoFeeNAPNAPNAPNAP18,1792,4735,0881,212
40.00LoanNAPNoFeeNAPNAPNAPNAP4,7931,5217,1942,284
41.00LoanNAPNoFeeNAPNAPNAPNAP28,7614,1094,1882,094
42.00LoanNAPNoFeeNAPNAPNAPNAP46,1887,6980Springing
43.00LoanNAPNoFeeNAPNAPNAPNAP62,57410,4290Springing
44.00LoanNAPNoFeeNAPNAPNAPNAP0Springing110Springing
45.00LoanNAPNoFeeNAPNAPNAPNAP0Springing1,775592
46.00LoanNAPNoFeeNAPNAPNAPNAP5,7545,4807,3963,522
47.00LoanNAPNoLeasehold7/31/2104NAP3/4/255710% every 10 years through 2075 followed by 10% increases in either 5 or 10-year increments starting in 2075 through lease expiration in 21047,7512,4611,083344
48.00LoanNAPNoFeeNAPNAPNAPNAP30,0994,30034,8934,362
49.00LoanNAPNoFeeNAPNAPNAPNAP22,2054,2301,315626
50.00LoanNAPNoFeeNAPNAPNAPNAP32,0656,10816,7081,768
51.00LoanNAPNoFeeNAPNAPNAPNAP12,1713,3818,5823,301
52.00LoanNAPNoFeeNAPNAPNAPNAP001,810603
53.00LoanNAPNoFeeNAPNAPNAPNAP0Springing341Springing
54.00LoanNAPNoFeeNAPNAPNAPNAP7,9873,99426,8092,234
55.00LoanNAPNoFeeNAPNAPNAPNAP21,2813,3784,7062,241
56.00Loan       10,3271,405638304
56.01PropertyNAPNoFeeNAPNAPNAPNAP    
56.02PropertyNAPNoFeeNAPNAPNAPNAP    
57.00LoanNAPNoFeeNAPNAPNAPNAP13,1013,119622593
58.00LoanNAPNoFeeNAPNAPNAPNAP0Springing669334
59.00LoanNAPNoFeeNAPNAPNAPNAP0Springing1,002Springing
60.00LoanNAPNoFeeNAPNAPNAPNAP46,1165,3620Springing
61.00LoanNAPYesFeeNAPNAPNAPNAP4,0003330Springing

 

 

  

 

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagUpfront 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 ($)Monthly Other Reserve ($)
1.00Loan09,4230023,558000004,784,6010
1.01Property            
1.02Property            
2.00Loan0Springing056,172,399Springing0000033,543,7500
3.00Loan0Springing00Springing285,925000000
4.00Loan019,303694,90800000044,5005,0000
4.01Property            
4.02Property            
4.03Property            
4.04Property            
4.05Property            
4.06Property            
4.07Property            
4.08Property            
5.00Loan04,71004,000,000Springing00000845,2790
6.00Loan02,8320750,00019,062$1,500,000, but reduces to $1,000,000 effective 1/1/2026000000
7.00Loan0Springing69,7020Springing261,383000000
7.01Property            
7.02Property            
7.03Property            
7.04Property            
7.05Property            
7.06Property            
7.07Property            
7.08Property            
7.09Property            
7.10Property            
7.11Property            
7.12Property            
7.13Property            
7.14Property            
8.00Loan03,012002,11000Springing0000
9.00Loan01,1390069100000380,82312,542
10.00Loan05,750345,000000000000
11.00Loan032511,6991,000,000Springing38,91700001,347,2050
12.00Loan0Springing543,9908,006,075Springing2,322,93000000Springing
13.00Loan05,1690017,500630,00000088,75000
14.00Loan246,1351,5270500,000Springing000044,043156,9660
14.01Property            
14.02Property            
14.03Property            
14.04Property            
14.05Property            
14.06Property            
14.07Property            
14.08Property            
14.09Property            
14.10Property            
14.11Property            
15.00Loan3,6673,6670000000000
16.00Loan01,08138,906000000000
17.00Loan07,902008,5890000000
18.00Loan04,392197,6311,000,00032,9381,600,000000000
19.00Loan150,0001,41751,012250,0007,782400,0000000152,9120
20.00Loan02,938000000064,91400
21.00Loan00000000000Springing
22.00Loan54,0001,50054,000000000015,2370
23.00Loan01,0000000000257,49700
24.00Loan02,27681,92600000000Springing
24.01Property            
24.02Property            
24.03Property            
25.00Loan08,5440000000000
26.00Loan01,15527,710000000000
27.00Loan09160000000108,90600
28.00Loan02,78000200000046,17000
28.01Property            
28.02Property            
28.03Property            
28.04Property            
28.05Property            
28.06Property            
28.07Property            
28.08Property            
28.09Property            
28.10Property            
28.11Property            
29.00Loan024314,604150,0001,623175,000000062,9060
30.00Loan010,7360000000000
31.00Loan0595003,9690000000
32.00Loan04,6300000240,0000000Springing
33.00Loan0844000000013,12500
33.01Property            
33.02Property            
33.03Property            
34.00Loan0304001,6220000000
35.00Loan0Springing0000000000
36.00Loan20,00051750,00000000016,12500
37.00Loan0Springing00Springing0000000
38.00Loan0604075,00034875,0000001,12535,4000
39.00Loan08690000000000
40.00Loan100,0001,167000000011,12500
41.00Loan00000000000Springing
42.00Loan069024,829000000000
43.00Loan01,06538,351000000000
44.00Loan0Springing00Springing0000000
45.00Loan0Springing00Springing0000000
46.00Loan60,5003,750000000020,68800
47.00Loan0381001,90300001,8750Springing
48.00Loan0112005860000000
49.00Loan017610,58501,32979,7540003,75000
50.00Loan01,333000000023,75000
51.00Loan02,774000000051,3138,7500
52.00Loan0296001,47900003,41000
53.00Loan0Springing0000000000
54.00Loan01,9580000100,000001,25000
55.00Loan01,708000000010,49400
56.00Loan0484000000091,87500
56.01Property            
56.02Property            
57.00Loan03410100,0001,7030000028,8090
58.00Loan0Springing00Springing000009,1000
59.00Loan0Springing0000000000
60.00Loan01,123001,872000029,37500
61.00Loan000000000000

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
          
Loan ID NumberLoan / Property FlagOther Reserve DescriptionOther Reserve Cap ($)Holdback/ Earnout Amount ($)Holdback/ Earnout DescriptionLockbox TypeCash ManagementExcess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N) 
1.00LoanUpfront Leasing Reserve ($4,000,000); Rent Concession Reserve (784,600.86)00NAPHardIn PlaceYesYes
1.01Property        
1.02Property        
2.00LoanFree Rent Reserve ($25,964,570); Parking Rent Shortfall Reserve ($1,608,940); Lobby/Elevator Work Reserve ($5,970,240)00NAPHardSpringingYesNo
3.00LoanNAP00NAPSpringingSpringingYesYes
4.00LoanRadon Reserve00NAPSpringingSpringingYesNo
4.01Property        
4.02Property        
4.03Property        
4.04Property        
4.05Property        
4.06Property        
4.07Property        
4.08Property        
5.00LoanRent Concession Reserve ($740,024); Existing TI/LC Reserve ($105,255)00NAPSoftSpringingYesYes
6.00LoanNAP00NAPHardSpringingYesNo
7.00LoanNAP0NAPNAPHardSpringingYesYes
7.01Property        
7.02Property        
7.03Property        
7.04Property        
7.05Property        
7.06Property        
7.07Property        
7.08Property        
7.09Property        
7.10Property        
7.11Property        
7.12Property        
7.13Property        
7.14Property        
8.00LoanNAP00NAPSpringingSpringingYesYes
9.00LoanGround Reserve (Upfront: $12,500.00; Monthly: $12,541.67), Outstanding Leases Obligation Reserve (Upfront: $368,323.00)03,550,778The earnout reserve will be released (a) provided no event of default is continuing, (b) no sweep exists, (c) upon each of the 3 commercial retail tenants being in occupancy, open for business and paying unabated base rent (the “earnout conditions”), as evidence by individual tenant estoppels and (d) to the extent that an NCF DY of 7.00% is achieved (DY being calculated by eliminating any funds remaining in the earnout reserve from the OPB of the Loan).SpringingSpringingYesNo
10.00LoanNAP00NAPSpringingSpringingYesNo
11.00LoanFree Rent Reserve02,750,000Lender shall, or shall direct Servicer to, deposit Five Iron Golf Earnout Funds into the Cash Management Account to be applied in accordance with section 6.12.1 of the Loan Agreement provided (a) no Event of Default (b) Lender shall have approved final form of the Five Iron Lease, (c) Borrower has  delivered to Lender all required certificates of occupancy, (d) the  Debt Yield after giving effect to the Five Iron Lease is not less than 7.0%, and (e) a Five Iron Opening Event has occured.HardSpringingYesYes
12.00LoanNM Reserve Fund7,159,8000NAPHardSpringingYesNo
13.00LoanNAP00NAPSpringingSpringingYesYes
14.00LoanGiant Eagle Rent Reserve00NAPHardSpringingYesNo
14.01Property        
14.02Property        
14.03Property        
14.04Property        
14.05Property        
14.06Property        
14.07Property        
14.08Property        
14.09Property        
14.10Property        
14.11Property        
15.00LoanNAP00NAPSpringingSpringingNoNo
16.00LoanNAP00NAPSpringingSpringingYesNo
17.00LoanNAP00NAPSpringingSpringingYesYes
18.00LoanNAP00NAPSpringingSpringingYesYes
19.00LoanExisting TI/LC Reserve Funds00NAPSpringingSpringingYesNo
20.00LoanNAP00NAPSpringingSpringingYesNo
21.00LoanExtraordinary Lease Payments Reserve00NAPSpringingSpringingYesNo
22.00LoanCondominium Common Charges Reserve00NAPSpringingSpringingYesNo
23.00LoanNAP00NAPSpringingSpringingYesNo
24.00LoanSpringing Cash Trap Reserve00NAPSpringingSpringingYesNo
24.01Property        
24.02Property        
24.03Property        
25.00LoanNAP00NAPSpringingSpringingYesNo
26.00LoanNAP00NAPSpringingSpringingYesNo
27.00LoanNAP00NAPSpringingSpringingYesNo
28.00LoanNAP00NAPSoftSpringingYesNo
28.01Property        
28.02Property        
28.03Property        
28.04Property        
28.05Property        
28.06Property        
28.07Property        
28.08Property        
28.09Property        
28.10Property        
28.11Property        
29.00LoanCrumbl Free Rent ($14,437.5), Crumbl TI/LC Reserve ($48,468.75)00NAPSpringingSpringingNoNo
30.00LoanNAP00NAPSpringingSpringingYesNo
31.00LoanNAP00NAPHardSpringingYesYes
32.00LoanPIP Reserve, Seasonality Reserve$0.00, $200,0000NAPHardIn PlaceYesNo
33.00LoanNAP00NAPSpringingSpringingYesNo
33.01Property        
33.02Property        
33.03Property        
34.00LoanNAP00NAPSpringingSpringingYesNo
35.00LoanNAP00NAPSpringingSpringingYesYes
36.00LoanNAP00NAPSpringingSpringingYesNo
37.00LoanNAP00NAPHardSpringingYesYes
38.00LoanRent Reserve00NAPSpringingSpringingYesNo
39.00LoanNAP00NAPSpringingSpringingYesNo
40.00LoanNAP00NAPSpringingSpringingYesNo
41.00LoanVacant Parcel Debt Yield Reserve00NAPHardSpringingYesNo
42.00LoanNAP00NAPSpringingSpringingYesNo
43.00LoanNAP00NAPSpringingSpringingYesNo
44.00LoanNAP00NAPSpringingSpringingYesYes
45.00LoanNAP00NAPHardSpringingYesYes
46.00LoanNAP00NAPSpringingSpringingYesNo
47.00LoanGround Rent Reserve00NAPSpringingSpringingYesYes
48.00LoanNAP00NAPHardSpringingYesYes
49.00LoanNAP00NAPHardSpringingYesNo
50.00LoanNAP00NAPSpringingSpringingYesNo
51.00LoanRandon Reserve00NAPSpringingSpringingYesNo
52.00LoanNAP00NAPSpringingSpringingYesYes
53.00LoanNAP00NAPSpringingSpringingYesYes
54.00LoanNAP00NAPSpringingSpringingYesNo
55.00LoanNAP00NAPSpringingSpringingYesNo
56.00LoanNAP00NAPSpringingSpringingYesNo
56.01Property        
56.02Property        
57.00LoanFree Rent Reserve00NAPSpringingSpringingYesYes
58.00LoanPlymouth St Reserve00NAPSpringingSpringingYesYes
59.00LoanNAP00NAPSpringingSpringingYesYes
60.00LoanNAP00NAPSpringingSpringingYesYes
61.00LoanNAP00NAPHardIn PlaceNoYes

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagPari 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 ($)Subordinate Companion Loan Interest RateWhole Loan Cut-off Date Balance ($)Whole Loan Monthly Debt Service ($)Whole Loan Cut-off Date LTV Ratio (%)Whole Loan Underwritten NCF DSCR (x)
1.00LoanYesYes65,000,00075,000,00027,290.51204,678.82NAPNAPNAPNAPNAPNAP
1.01Property            
1.02Property            
2.00LoanYesNo50,000,000883,000,0001,894,721.172,008,449.93367,000,0002.69210%1,250,000,0002,843,219.0458.1%3.00
3.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.01Property            
4.02Property            
4.03Property            
4.04Property            
4.05Property            
4.06Property            
4.07Property            
4.08Property            
5.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.00LoanYesYes24,400,00039,400,00040,675.95106,842.17NAPNAPNAPNAPNAPNAP
7.01Property            
7.02Property            
7.03Property            
7.04Property            
7.05Property            
7.06Property            
7.07Property            
7.08Property            
7.09Property            
7.10Property            
7.11Property            
7.12Property            
7.13Property            
7.14Property            
8.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
9.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
10.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
11.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
12.00LoanYesNo20,000,000343,000,000886,941.55941,860.5357,000,0000400,000,0001,098,38013
13.00LoanYesYes20,000,00034,450,00063,747.00151,978.15NAPNAPNAPNAPNAPNAP
14.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.01Property            
14.02Property            
14.03Property            
14.04Property            
14.05Property            
14.06Property            
14.07Property            
14.08Property            
14.09Property            
14.10Property            
14.11Property            
15.00LoanYesNo18,000,00048,000,00098,600.69157,761.11NAPNAPNAPNAPNAPNAP
16.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
17.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
18.00LoanYesNo14,936,85530,371,60674,178.20145,963.56NAPNAPNAPNAPNAPNAP
19.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
20.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
21.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
22.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
23.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.01Property            
24.02Property            
24.03Property            
25.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
26.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
27.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.00LoanYesNo8,000,00023,000,00049,427.0875,788.19NAPNAPNAPNAPNAPNAP
28.01Property            
28.02Property            
28.03Property            
28.04Property            
28.05Property            
28.06Property            
28.07Property            
28.08Property            
28.09Property            
28.10Property            
28.11Property            
29.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
30.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
32.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.01Property            
33.02Property            
33.03Property            
34.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
35.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
36.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
37.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
38.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
40.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
41.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
42.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
43.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
44.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
45.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
46.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
47.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
48.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
49.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
50.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
51.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
52.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
53.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
54.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.01Property            
56.02Property            
57.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
58.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
59.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
60.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
61.00LoanNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
            
Loan ID NumberLoan / Property FlagWhole 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
1.00LoanNAP10,000,00010.00000%85,000,000289,169.5665.5%1.928.3%NoNAP
1.01Property          
1.02Property          
2.00Loan8.3%NAPNAPNAPNAPNAPNAPNAPYesMezzanine
3.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
4.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
4.01Property          
4.02Property          
4.03Property          
4.04Property          
4.05Property          
4.06Property          
4.07Property          
4.08Property          
5.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
6.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
7.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
7.01Property          
7.02Property          
7.03Property          
7.04Property          
7.05Property          
7.06Property          
7.07Property          
7.08Property          
7.09Property          
7.10Property          
7.11Property          
7.12Property          
7.13Property          
7.14Property          
8.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
9.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
10.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
11.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
12.00Loan0NAPNAPNAPNAPNAPNAPNAPNoNAP
13.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
14.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
14.01Property          
14.02Property          
14.03Property          
14.04Property          
14.05Property          
14.06Property          
14.07Property          
14.08Property          
14.09Property          
14.10Property          
14.11Property          
15.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
16.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
17.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
18.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
19.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
20.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
21.00LoanNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine
22.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
23.00LoanNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine
24.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
24.01Property          
24.02Property          
24.03Property          
25.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
26.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
27.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
28.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
28.01Property          
28.02Property          
28.03Property          
28.04Property          
28.05Property          
28.06Property          
28.07Property          
28.08Property          
28.09Property          
28.10Property          
28.11Property          
29.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
30.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
31.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
32.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
33.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
33.01Property          
33.02Property          
33.03Property          
34.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
35.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
36.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
37.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
38.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
39.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
40.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
41.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
42.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
43.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
44.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
45.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
46.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
47.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
48.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
49.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
50.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
51.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
52.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
53.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
54.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
55.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
56.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
56.01Property          
56.02Property          
57.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
58.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
59.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
60.00LoanNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
61.00LoanNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
        
Loan ID NumberLoan / Property FlagSponsorNon-Recourse Carveout GuarantorDelaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan PurposeProperty Located Within a Qualified Opportunity Zone (Y/N)
1.00LoanZachary Moore and Anthony Grelli, Jr.Zachary Moore and Anthony Grelli, Jr.YesNoRefinance 
1.01Property      
1.02Property      
2.00LoanBrookfield Office Properties, Inc.BOP NYC OP LLC and Swig Investment Company, LLCYesNoRefinance 
3.00LoanKW Partnership, L.P. and KW Two Partnership, L.P.KW Partnership, L.P. and KW Two Partnership, L.P.NoNoRefinance 
4.00LoanJames C. Mason and Linda R. MasonJames C. Mason and Linda R. MasonNoNoRefinance 
4.01Property      
4.02Property      
4.03Property      
4.04Property      
4.05Property      
4.06Property      
4.07Property      
4.08Property      
5.00LoanJeffrey PoriJeffrey PoriYesNoAcquisition 
6.00LoanNexus Development Corporation/Central DivisionCurtis R. OlsonYesNoRefinance 
7.00LoanNew Mountain Net Lease Corporation and New Mountain Net Lease Partners CorporationNew Mountain Net Lease Corporation and New Mountain Net Lease Partners CorporationYesNoAcquisition 
7.01Property      
7.02Property      
7.03Property      
7.04Property      
7.05Property      
7.06Property      
7.07Property      
7.08Property      
7.09Property      
7.10Property      
7.11Property      
7.12Property      
7.13Property      
7.14Property      
8.00LoanGregory M. GeisGregory M. GeisYesNoRefinance 
9.00LoanAyush Kapahi and Michael FroningAyush Kapahi and Michael FroningNYNoRefinance 
10.00LoanTim Edwards, Wesley D. Hill and Darrin N. JonesTim Edwards, Wesley D. Hill and Darrin N. JonesYesYesAcquisition 
11.00LoanGary Feldman and Zhidong WuGary Feldman and Zhidong WuNoNoRefinance 
12.00LoanSimon Property Group, L.P. and Institutional Mall Investors LLCSimon Property Group, L.P.YesNoRefinance 
13.00LoanJahan Moslehi and Andy ChienB33 RE Partners Investments II LLCYesNoAcquisition 
14.00LoanDavid Fisher, Joshua Ungerecht, and Warren ThomasDavid Fisher, Joshua Ungerecht, and Warren ThomasYesNoAcquisition 
14.01Property      
14.02Property      
14.03Property      
14.04Property      
14.05Property      
14.06Property      
14.07Property      
14.08Property      
14.09Property      
14.10Property      
14.11Property      
15.00LoanLaisin LeungLaisin LeungNoNoRefinance 
16.00LoanDaniel L. Stephenson and The Daniel L. Stephenson Family TrustDaniel L. Stephenson and The Daniel L. Stephenson Family TrustYesNoRefinance 
17.00LoanJeffrey J. FeilJeffrey J. FeilYesNoRefinance 
18.00LoanBRIT Limited PartnershipBRIT Limited PartnershipYesNoRefinance 
19.00LoanGeorge C. Larsen and Margaret LarsenGeorge C. Larsen and Margaret Larsen, as Trustees of the George and Margaret Larsen Exempt Trust U/A/D July 11, 2003 and DSB Holdings, L.L.C.NoNoRefinance 
20.00LoanAbraham DeutschAbraham DeutschYesNoRefinance 
21.00LoanVincent J. PonteVincent J. PonteNoNoRefinance 
22.00LoanTripp Stewart and Aharon LauferTripp Stewart and Aharon LauferYesNoRefinance 
23.00LoanEliezer M. Sternhell, A.K.A. Lazer SternhellEliezer M. Sternhell, A.K.A. Lazer SternhellNoYesRefinance 
24.00LoanSteven Houghton Sr.Steven Houghton Sr.NoNoRefinance 
24.01Property      
24.02Property      
24.03Property      
25.00LoanKishorbhai S. Patel, Jayesh V. Patel and Vedant VasanjiKishorbhai S. Patel, Jayesh V. Patel and Vedant VasanjiNoNoRefinance 
26.00LoanJames L. LedwithJames L. Ledwith and the James L. Ledwith and Cathleen C. Gellepis Revocable Trust Dated April 26,2007, as Amended and Restated in 2012 and 2015, and as Amended in 2019YesNoAcquisition 
27.00LoanHugh D. Cohen, Brian E. Boehmcke and Joel T. FlaxHugh D. Cohen, Brian E. Boehmcke and Joel T. FlaxYesYesAcquisition 
28.00LoanBennat Berger and Andrew MillerBennat Berger and Andrew MillerNoNoRefinance 
28.01Property      
28.02Property      
28.03Property      
28.04Property      
28.05Property      
28.06Property      
28.07Property      
28.08Property      
28.09Property      
28.10Property      
28.11Property      
29.00LoanUS Property Trust South America LLCUS Property Trust South America LLCYesNoAcquisition 
30.00LoanDharmenda J. RamaDharmendra J. Rama and Joseph NisbettNoNoRefinance 
31.00LoanKaren E. KennedyKaren E. KennedyYesNoAcquisition 
32.00LoanHarinderjit Singh and Mandeep SinghHarinderjit Singh and Mandeep SinghNoNoRefinance 
33.00LoanYehuda A. LowyYehuda A. LowyNoNoRefinance 
33.01Property      
33.02Property      
33.03Property      
34.00LoanEric Brandon RosenbergEric Brandon RosenbergYesNoRefinance 
35.00LoanJoseph Supor IIIJoseph Supor IIINoNoRefinance 
36.00LoanMarcia MaitenMarcia G. MaitenNoNoRefinance 
37.00LoanJerald C. Eubank and Robert G. EubankJerald C. Eubank and Robert G. EubankYesNoAcquisition 
38.00LoanBarry SingerBarry SingerNoNoRefinance 
39.00LoanMark A. WilliamsMark A. WilliamsNoNoRefinance 
40.00LoanJoseph F. MullinsJoseph F. MullinsNoNoRefinance 
41.00LoanJohn KranjecJohn KranjecYesNoRefinance 
42.00LoanTroy Downing and F. Craig MorrisTroy Downing and F. Craig MorrisNoNoRefinance 
43.00LoanTroy Downing and F. Craig MorrisTroy Downing and F. Craig MorrisNoNoRefinance 
44.00LoanThomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. FrameThomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. FrameYesNoAcquisition 
45.00LoanJerald C. Eubank and Robert G. EubankJerald C. Eubank and Robert G. EubankYesNoAcquisition 
46.00LoanAmir Pasha EsfandiaryAmir Pasha EsfandiaryYesNoAcquisition 
47.00LoanStarpoint Properties, LLCStarpoint Properties, LLCYesNoAcquisition 
48.00LoanHenry Ohebshalom and Global Holdings Consolidated, LLCHenry Ohebshalom and Global Holdings Consolidated, LLCYesNoAcquisition 
49.00LoanJose Chacalo Hilu and Elias Husni HanonoJose Chacalo Hilu and Elias Husni HanonoYesNoAcquisition 
50.00LoanJarek TadlaJarek TadlaNoNoRefinance 
51.00LoanReed Elder and Security Parks International, LLCReed Elder and Security Parks International, LLCYesNoAcquisition 
52.00LoanChaim FromowitzChaim FromowitzNoNoAcquisition 
53.00LoanDavid Schiff and Denise Ann Schiff SimonDavid Schiff and Denise Ann Schiff SimonNoNoAcquisition 
54.00LoanMarina GraeveMarina GraeveNoNoRecapitalization 
55.00LoanMichael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability CompanyMichael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability CompanyNoNoAcquisition 
56.00LoanRyan Armstrong and Paul Clay DavisRyan Armstrong and Paul Clay DavisNoNoAcquisition 
56.01Property      
56.02Property      
57.00LoanAmber Yang CaoAmber Yang CaoNoNoRefinance 
58.00LoanLewis I. Winarsky and Susan Lee WinarksyLewis I. Winarsky and Susan Lee WinarksyNoYesAcquisition 
59.00LoanThe Pepper Edmiston Trust dated August 21, 1990 and Pepper A. EdmistonThe Pepper Edmiston Trust dated August 21, 1990 and Pepper A. EdmistonNoNoAcquisition 
60.00LoanJeffrey J. FeilJeffrey J. FeilNoNoRefinance 
61.00LoanLadder Capital CRE Equity LLCLadder Capital CRE Equity LLCYesNoAcquisition 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagSources: 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 ($)
1.00Loan75,000,000010,000,000085,000,00038,534,90801,315,8705,019,5248,260,09931,869,599
1.01Property           
1.02Property           
2.00Loan883,000,0000367,000,00001,250,000,000905,439,802014,879,03589,716,149239,965,0130
3.00Loan48,000,00000048,000,00041,221,2170426,29906,352,4830
4.00Loan37,000,000004,033,00241,033,00236,834,3010677,120427,4273,094,1540
4.01Property           
4.02Property           
4.03Property           
4.04Property           
4.05Property           
4.06Property           
4.07Property           
4.08Property           
5.00Loan27,200,00024,304,1440051,504,144045,000,0001,539,1054,965,03900
6.00Loan26,600,00000026,600,00021,514,9660386,139873,4933,825,4020
7.00Loan39,400,00021,546,2330060,946,233060,575,000371,233000
7.01Property           
7.02Property           
7.03Property           
7.04Property           
7.05Property           
7.06Property           
7.07Property           
7.08Property           
7.09Property           
7.10Property           
7.11Property           
7.12Property           
7.13Property           
7.14Property           
8.00Loan24,250,0001,664,9580025,914,95825,176,8450686,44651,66700
9.00Loan23,200,00090,0000023,290,00018,334,4440876,1014,079,45500
10.00Loan22,750,00012,761,5000035,511,500035,000,000320,736190,76400
11.00Loan20,300,00000020,300,00011,620,5080465,3115,108,7613,105,4210
12.00Loan343,000,000057,000,0000400,000,000318,094,84502,580,4608,006,07571,318,6200
13.00Loan34,450,00019,390,1350053,840,135052,900,000296,193643,94200
14.00Loan20,000,00019,820,1790039,820,179037,989,514827,0021,003,66300
14.01Property           
14.02Property           
14.03Property           
14.04Property           
14.05Property           
14.06Property           
14.07Property           
14.08Property           
14.09Property           
14.10Property           
14.11Property           
15.00Loan48,000,000187,402NAPNAP48,187,40247,669,187NAP514,5493,667NAPNAP
16.00Loan           
17.00Loan           
18.00Loan           
19.00Loan           
20.00Loan           
21.00Loan           
22.00Loan           
23.00Loan           
24.00Loan           
24.01Property           
24.02Property           
24.03Property           
25.00Loan           
26.00Loan           
27.00Loan           
28.00Loan           
28.01Property           
28.02Property           
28.03Property           
28.04Property           
28.05Property           
28.06Property           
28.07Property           
28.08Property           
28.09Property           
28.10Property           
28.11Property           
29.00Loan           
30.00Loan           
31.00Loan           
32.00Loan           
33.00Loan           
33.01Property           
33.02Property           
33.03Property           
34.00Loan           
35.00Loan           
36.00Loan           
37.00Loan           
38.00Loan           
39.00Loan           
40.00Loan           
41.00Loan           
42.00Loan           
43.00Loan           
44.00Loan           
45.00Loan           
46.00Loan           
47.00Loan           
48.00Loan           
49.00Loan           
50.00Loan           
51.00Loan           
52.00Loan           
53.00Loan           
54.00Loan           
55.00Loan           
56.00Loan           
56.01Property           
56.02Property           
57.00Loan           
58.00Loan           
59.00Loan           
60.00Loan           
61.00Loan           

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagUses: Total Uses ($)Franchise Agreement ExpirationUnderwritten ADR ($)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 (%)
1.00Loan85,000,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
1.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
1.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
2.00Loan1,250,000,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
3.00Loan48,000,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.00Loan41,033,002 NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.04Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.05Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.06Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.07Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
4.08Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
5.00Loan51,504,144 NAPNAPNAPNAPNAPNAPNAPNAPNAP
6.00Loan26,600,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.00Loan60,946,233 NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.04Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.05Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.06Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.07Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.08Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.09Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.10Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.11Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.12Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.13Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
7.14Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
8.00Loan25,914,958 NAPNAPNAPNAPNAPNAPNAPNAPNAP
9.00Loan23,290,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
10.00Loan35,511,500 NAPNAPNAPNAPNAPNAPNAPNAPNAP
11.00Loan20,300,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
12.00Loan400,000,000 NAPNAPNAPNAPNAPNAPNAPNAPNAP
13.00Loan53,840,135 NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.00Loan39,820,179 NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.04Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.05Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.06Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.07Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.08Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.09Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.10Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
14.11Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
15.00Loan48,187,402 NAPNAPNAPNAPNAPNAPNAPNAPNAP
16.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
17.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
18.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
19.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
20.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
21.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
22.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
23.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
24.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
24.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
24.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
24.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
25.00Loan  4/28/19003/14/19001/0/19004/19/19002/20/19001/0/19004/28/19003/14/19001/0/1900
26.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
27.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.04Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.05Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.06Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.07Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.08Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.09Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.10Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
28.11Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
29.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
30.00Loan  4/5/19003/12/19001/0/19003/30/19003/1/19001/0/19004/7/19002/28/19001/0/1900
31.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
32.00Loan  5/1/19003/14/19001/0/19005/1/19003/14/19001/0/19004/22/19002/29/19001/0/1900
33.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
33.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
33.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
33.03Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
34.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
35.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
36.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
37.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
38.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
39.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
40.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
41.00Loan  11/7/190010/8/19001/0/190011/7/190010/8/19001/0/1900NAPNAPNAP
42.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
43.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
44.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
45.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
46.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
47.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
48.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
49.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
50.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
51.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
52.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
53.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
54.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
55.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
56.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
56.01Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
56.02Property  NAPNAPNAPNAPNAPNAPNAPNAPNAP
57.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
58.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
59.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
60.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP
61.00Loan  NAPNAPNAPNAPNAPNAPNAPNAPNAP

 

  

 

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
Loan ID NumberLoan / Property FlagThird Most Recent ADR ($)Third Most Recent RevPAR ($)Third Most Recent Hotel Occupancy (%)Coop - Committed Secondary DebtCoop - Rental ValueCoop - LTV as Rental Coop - Unsold PercentCoop - Sponsor UnitsCoop - Investor UnitsCoop - Coop UnitsCoop - Sponsor/
Investor Carry
1.00LoanNAPNAPNAP          
1.01PropertyNAPNAPNAP          
1.02PropertyNAPNAPNAP          
2.00LoanNAPNAPNAP          
3.00LoanNAPNAPNAP          
4.00LoanNAPNAPNAP          
4.01PropertyNAPNAPNAP          
4.02PropertyNAPNAPNAP          
4.03PropertyNAPNAPNAP          
4.04PropertyNAPNAPNAP          
4.05PropertyNAPNAPNAP          
4.06PropertyNAPNAPNAP          
4.07PropertyNAPNAPNAP          
4.08PropertyNAPNAPNAP          
5.00LoanNAPNAPNAP          
6.00LoanNAPNAPNAP          
7.00LoanNAPNAPNAP          
7.01PropertyNAPNAPNAP          
7.02PropertyNAPNAPNAP          
7.03PropertyNAPNAPNAP          
7.04PropertyNAPNAPNAP          
7.05PropertyNAPNAPNAP          
7.06PropertyNAPNAPNAP          
7.07PropertyNAPNAPNAP          
7.08PropertyNAPNAPNAP          
7.09PropertyNAPNAPNAP          
7.10PropertyNAPNAPNAP          
7.11PropertyNAPNAPNAP          
7.12PropertyNAPNAPNAP          
7.13PropertyNAPNAPNAP        
7.14PropertyNAPNAPNAP        
8.00LoanNAPNAPNAP        
9.00LoanNAPNAPNAP        
10.00LoanNAPNAPNAP        
11.00LoanNAPNAPNAP        
12.00LoanNAPNAPNAP        
13.00LoanNAPNAPNAP        
14.00LoanNAPNAPNAP        
14.01PropertyNAPNAPNAP        
14.02PropertyNAPNAPNAP        
14.03PropertyNAPNAPNAP        
14.04PropertyNAPNAPNAP        
14.05PropertyNAPNAPNAP        
14.06PropertyNAPNAPNAP        
14.07PropertyNAPNAPNAP        
14.08PropertyNAPNAPNAP        
14.09PropertyNAPNAPNAP        
14.10PropertyNAPNAPNAP        
14.11PropertyNAPNAPNAP        
15.00LoanNAPNAPNAP        
16.00LoanNAPNAPNAP        
17.00LoanNAPNAPNAP        
18.00LoanNAPNAPNAP        
19.00LoanNAPNAPNAP        
20.00LoanNAPNAPNAP        
21.00LoanNAPNAPNAP        
22.00LoanNAPNAPNAP        
23.00LoanNAPNAPNAP        
24.00LoanNAPNAPNAP        
24.01PropertyNAPNAPNAP        
24.02PropertyNAPNAPNAP        
24.03PropertyNAPNAPNAP        
25.00Loan4/20/19002/29/19001/0/1900        
26.00LoanNAPNAPNAP        
27.00LoanNAPNAPNAP        
28.00LoanNAPNAPNAP        
28.01PropertyNAPNAPNAP        
28.02PropertyNAPNAPNAP        
28.03PropertyNAPNAPNAP        
28.04PropertyNAPNAPNAP        
28.05PropertyNAPNAPNAP        
28.06PropertyNAPNAPNAP        
28.07PropertyNAPNAPNAP        
28.08PropertyNAPNAPNAP        
28.09PropertyNAPNAPNAP        
28.10PropertyNAPNAPNAP        
28.11PropertyNAPNAPNAP        
29.00LoanNAPNAPNAP        
30.00Loan4/26/19003/29/19001/0/1900        
31.00LoanNAPNAPNAP        
32.00Loan5/9/19003/20/19001/0/1900        
33.00LoanNAPNAPNAP        
33.01PropertyNAPNAPNAP        
33.02PropertyNAPNAPNAP        
33.03PropertyNAPNAPNAP        
34.00LoanNAPNAPNAP        
35.00LoanNAPNAPNAP        
36.00LoanNAPNAPNAP        
37.00LoanNAPNAPNAP        
38.00LoanNAPNAPNAP        
39.00LoanNAPNAPNAP        
40.00LoanNAPNAPNAP        
41.00LoanNAPNAPNAP        
42.00LoanNAPNAPNAP        
43.00LoanNAPNAPNAP        
44.00LoanNAPNAPNAP        
45.00LoanNAPNAPNAP        
46.00LoanNAPNAPNAP        
47.00LoanNAPNAPNAP        
48.00LoanNAPNAPNAP        
49.00LoanNAPNAPNAP        
50.00LoanNAPNAPNAP        
51.00LoanNAPNAPNAP        
52.00LoanNAPNAPNAP        
53.00LoanNAPNAPNAP        
54.00LoanNAPNAPNAP        
55.00LoanNAPNAPNAP        
56.00LoanNAPNAPNAP        
56.01PropertyNAPNAPNAP        
56.02PropertyNAPNAPNAP        
57.00LoanNAPNAPNAP        
58.00LoanNAPNAPNAP        
59.00LoanNAPNAPNAP        
60.00LoanNAPNAPNAP        
61.00LoanNAPNAPNAP