# EDGAR Filing Document

**Accession Number:** 0001782832
**File Stem:** 0001539497-25-002843
**Filing Date:** 2025-11
**Character Count:** 60263
**Document Hash:** 64901ff578a4692d15f4384305f714ca
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001539497-25-002843.hdr.sgml**: 20251103

**ACCESSION NUMBER**: 0001539497-25-002843

**CONFORMED SUBMISSION TYPE**: ABS-15G

**PUBLIC DOCUMENT COUNT**: 4

**CONFORMED PERIOD OF REPORT**: 20251103

**ITEM INFORMATION**: Findings and Conclusions of the Third Party Due Diligence Provider Obtained by the Issuer

**FILED AS OF DATE**: 20251103

**DATE AS OF CHANGE**: 20251103

**ABS RULE**: RULE-15GA2

**REGISTERED ENTITY**: N

**ABS ASSET CLASS**: Commercial mortgages

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SPT Real Estate Capital, LLC
- **CENTRAL INDEX KEY:** 0001782832

**ORGANIZATION NAME:**
- **EIN:** 270662905
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-04627
- **FILM NUMBER:** 251445334

**BUSINESS ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
- **BUSINESS PHONE:** 203-422-7700

**MAIL ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
**DEPOSITOR**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SPT Real Estate Capital, LLC
- **CENTRAL INDEX KEY:** 0001782832

**ORGANIZATION NAME:**
- **EIN:** 270662905
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act

**BUSINESS ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
- **BUSINESS PHONE:** 203-422-7700

**MAIL ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
**SECURITIZER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** SPT Real Estate Capital, LLC
- **CENTRAL INDEX KEY:** 0001782832

**ORGANIZATION NAME:**
- **EIN:** 270662905
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** ABS-15G
- **SEC ACT:** Dodd Frank Act
- **SEC FILE NUMBER:** 025-04627

**BUSINESS ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
- **BUSINESS PHONE:** 203-422-7700

**MAIL ADDRESS:**
- **STREET 1:** 591 PUTNAM AVENUE
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM ABS-15G**

**ASSET-BACKED SECURITIZER**

**REPORT PURSUANT TO SECTION 15G**

**OF THE SECURITIES EXCHANGE ACT OF 1934**

Check the appropriate box to indicate the filing obligation to which this form is intended to satisfy:

[_] Rule 15Ga-1 under the Exchange Act (17 CFR 240.15Ga-1) for the reporting period _________ to __________.

Date of Report (Date of earliest event reported): ___________

Commission File Number of securitizer: ___________

Central Index Key Number of securitizer: ___________

(Name and telephone number, including area code, <br> of the person to contact in connection with this filing)

Indicate by check mark whether the securitizer has no activity to report for the initial period pursuant to Rule 15Ga-1(c)(1): [_]

Indicate by check mark whether the securitizer has no activity to report for the quarterly period pursuant to Rule 15Ga-1(c)(2)(i): [_]

Indicate by check mark whether the securitizer has no activity to report for the annual period pursuant to Rule 15Ga-1(c)(2)(ii): [_]

[X] Rule 15Ga-2 under the Exchange Act (17 CFR 240.15Ga-2).

Central Index Key Number of sponsor: 0001782832

---

| |
|:---|
| &nbsp;&nbsp;**STWD 2025-FL4, LLC** |
| &nbsp;&nbsp;(Exact name of issuing entity as specified in its charter) |

---

Central Index Key Number of issuing entity (if applicable): __________

Central Index Key Number of underwriter (if applicable): __________

---

| |
|:---|
| &nbsp;&nbsp;**Heather Bennett, (305) 695-5121** |
| &nbsp;&nbsp;(Name and telephone number, including area code, <br> of the person to contact in connection with this filing) |

---

**INFORMATION TO BE INCLUDED IN THE REPORT**

**PART I: REPRESENTATION AND WARRANTY INFORMATION**

N/A

**PART II: FINDINGS AND CONCLUSIONS OF THIRD-PARTY DUE DILIGENCE REPORTS**

**Item 2.01 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Issuer**

Attached as Exhibit 99.1 hereto is an agreed-upon procedures report, dated November 3, 2025, obtained by the sponsor, with respect to certain agreed-upon procedures performed by KPMG LLP.

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the reporting entity has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
| Date: November 3, 2025 | SPT Real Estate Capital, LLC <br> (Depositor) | SPT Real Estate Capital, LLC <br> (Depositor) | SPT Real Estate Capital, LLC <br> (Depositor) |
|  | By: | /s/ Heather Bennett | /s/ Heather Bennett |
|  |  | Name: | Heather Bennett |
|  |  | Title: | Executive Vice President |

---

**EXHIBIT INDEX**

Exhibit 99.1 Independent Accountants' Agreed Upon Procedures Report, dated November 3, 2025, of KPMG LLP.

## Exhibit 99.1

**Exhibit 99.1**

---

| | |
|:---|:---|
| ![](kpmglogo.jpg) |  |
|  | KPMG LLP<br> Suite 900<br> 8350 Broad Street<br> McLean, VA 22102 |

---

**Independent Accountants' Agreed-Upon Procedures Report**

SPT Real Estate Capital, LLC (the "Company")

Wells Fargo Securities, LLC

Citigroup Global Markets Inc.

Morgan Stanley & Co. LLC

J.P. Morgan Securities LLC

Barclays Capital Inc.

BofA Securities, Inc.

Capital One Securities, Inc.

Goldman Sachs & Co. LLC

(collectively, the "Specified Parties")

Re: STWD 2025-FL4, LLC – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled "STWD 2025-FL4 Accounting Tape CSR.xlsx" provided by the Company on November 3, 2025 (the "Data File"), containing information on 22 collateral interests (the "Collateral Interests") and the 35 related mortgaged properties (the "Mortgaged Properties") as of November 11, 2025 (the "Cut-off Date"), which we were informed are intended to be included as collateral in the offering by STWD 2025-FL4, LLC. The Company is responsible for the specified attributes identified by the Company in the Data File.

The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their intended purpose of assisting Specified Parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.

The procedures performed may not address all the items of interest to a Specified Party of this report and may not meet the needs of all Specified Parties of this report and, as such, Specified Parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.

Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:

· The term "compared" means compared to the information shown and found it to be in agreement, unless otherwise stated.
Such compared information was deemed to be in agreement if differences were within the reporting threshold.

· The term "recomputed" means recalculated and compared the result to the information shown and found it to be in agreement,
unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the reporting threshold.

· The term "reporting threshold" means that dollar amounts and percentages were within $1.00 and 0.01%, respectively.

· The term "Loan Files" means the electronic copies of source documents provided by the Company and listed in Attachment
A. We make no representation regarding the validity or accuracy of these documents.

KPMG LLP, a Delaware limited liability partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee.

![](kpmglogo2.jpg)

· The term "Compared Attributes" means the list of fields in the Data File which were selected by the Company for us to
perform comparison procedures for and are listed in Attachment A.

· The term "Recomputed Attributes" means the list of fields in the Data File which were selected by the Company for us to
perform recomputation procedures for and are listed in Attachment B.

· The term "Calculation Methodology" means the formula listed in the Calculation Methodology column of Attachment B containing
the calculation methodology for the Recomputed Attributes provided by the Company.

· The term "Index Rate Assumption" means the rate of 4.000%, which we were instructed to use by the Company where applicable
in the Calculation Methodology.

· The term "Instructions" means the instructions provided by the Company pertaining to a procedure, attribute, or methodology
as described in Attachment C.

· The term "Provided Information" means the Cut-off Date, Loan Files, Calculation Methodology, Index Rate Assumption, and
Instructions.

Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Company. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Company. We performed the procedures on the Data File, and the results of those procedures are reflected herein.

The procedures we were instructed by the Company to perform for all Collateral Interests and related Mortgaged Properties in the Data File and the associated findings are as follows:

A. We compared the Compared Attributes in the Data File (except for those with "Provided by the Company" in the "Provided
Compared Attributes" table of Attachment A) to the corresponding information included in the Loan Files, utilizing the Instructions,
as applicable. The Specified Parties indicated that the absence of any of the information in the Loan Files or the inability to agree
the indicated information from the Data File to the Loan Files for each of the attributes identified, utilizing the Instructions as applicable,
constituted an exception (except for those with "Provided by the Company" in the "Provided Compared Attributes"
table of Attachment A). The document priority is the order provided by the Company, which is listed in the "Source Document(s)"
column in Attachment A, with the highest priority document listed first.

B. We recomputed the Recomputed Attributes in the Data File using (i) the corresponding information contained in the Data File, (ii)
the Calculation Methodology, and (iii) the Instructions.

We found such information to be in agreement without exception.

We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

![](kpmglogo2.jpg)

The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) the physical existence of the Collateral Interests and related Mortgaged Properties, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Collateral Interests to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such Collateral Interests being securitized, (iii) the compliance of the originator of the Collateral Interests with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Collateral Interests and related Mortgaged Properties that would be material to the likelihood that the issuer of the notes will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations ("NRSROs").

The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.

/s/ KPMG LLP

McLean, Virginia

November 3, 2025

**ATTACHMENT A** 

**COMPARED ATTRIBUTES**

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Cross Collateralized and Cross Defaulted Loan Flag | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Property Address | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;City | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;State | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;County | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Zip Code | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Year Built | &nbsp;&nbsp;Appraisal Report, Engineering Report, Certificate of Occupancy |
| &nbsp;&nbsp;Year Renovated | &nbsp;&nbsp;Appraisal Report, Engineering Report |
| &nbsp;&nbsp;Property Type | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Specific Property Type | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Number of Units | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix |
| &nbsp;&nbsp;Unit of Measure | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix |
| &nbsp;&nbsp;Occupancy (%) | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix |
| &nbsp;&nbsp;Occupancy Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, STR Report, Unit Mix |
| &nbsp;&nbsp;Loan Purpose | &nbsp;&nbsp;Settlement Statement, Purchase and Sale Agreement |
| &nbsp;&nbsp;Note Date | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;First Payment Date | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Commitment Original Balance ($) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Loan Initial Funded Amount ($) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Cut-off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Future Funding Advance Conditions | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Balloon Balance ($) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Junior Participation Cut-off Date Balance | &nbsp;&nbsp;Servicer Report, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Junior Participation Cut-off Date Future Funding Unfunded Balance ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Junior Participation Balloon Payment ($) | &nbsp;&nbsp;Servicer Report, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Rate Type | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Index | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Interest Accrual Basis | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Accrual Period | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Lookback Period | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Rounding Factor | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Time of Rounding (Before Spread, After Spread) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Rounding Direction | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Margin | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Collateral Interest Margin | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Junior Participation Cut-off Date Margin | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Index Floor | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Index Cap Provider | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap Notional Amount | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap Termination Date | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Index Cap | &nbsp;&nbsp;Rate Cap Confirmation |
| &nbsp;&nbsp;Loan Margin Change (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Loan Margin Change Description | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Junior Participation Cut-off Date Interest Rate | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Amortization Type During Initial Term | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;ARD Loan (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Initial Maturity Date or Anticipated Repayment Date | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Extension Options (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Extension Options Description | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Amortization Type During Extensions | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Amortization Style | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Amortization Rate | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Amortization Basis | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;First Extension Period Requirements | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;First Extension Period (months) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;First Extension Cap | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;First Extension Fee (%) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Second Extension Period Requirements | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Second Extension Period (months) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Second Extension Cap | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Second Extension Fee (%) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Third Extension Period Requirements | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Third Extension Period (months) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Third Extension Cap | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Third Extension Fee (%) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Fourth Extension Period Requirements | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Fourth Extension Period (months) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Fourth Extension Cap | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Fourth Extension Fee (%) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Exit Fee % | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Exit Fee Balance | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Fully Extended Maturity Date | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Future Debt Permitted (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Permitted Future Debt Type | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Grace Period Default (Days) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Grace Period Late (Days) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Initial Prepayment Provision | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Remaining Call Protection (Cut-off Date) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Original Yield Maintenance or Minimum Interest Term | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Rate for Prepayment Protection | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Partial Release and/or Partial Prepayment (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Lien Position | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Recourse | &nbsp;&nbsp;Guaranties, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Recourse Provisions | &nbsp;&nbsp;Guaranties, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Recourse Carveout Guarantor | &nbsp;&nbsp;Guaranties, Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Borrower | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Sponsor | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Affiliated Sponsor (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |
| &nbsp;&nbsp;Tenants-in-common (Y/N) | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement, TIC Agreement |
| &nbsp;&nbsp;Ownership Interest | &nbsp;&nbsp;Title Policy |
| &nbsp;&nbsp;Ground Lease (Y/N) | &nbsp;&nbsp;Ground Lease, Estoppel |
| &nbsp;&nbsp;Annual Ground Lease Payment ($) | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Initial Expiration Date | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Extension (Y/N) | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;# of Ground Lease Extension Options | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Ground Lease Expiration Date with Extensions | &nbsp;&nbsp;Ground Lease, Estoppel, Appraisal |
| &nbsp;&nbsp;Lockbox Type | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement, DACA Agreement |
| &nbsp;&nbsp;Cash Management Type | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement, Cash Management Agreement |
| &nbsp;&nbsp;Cash Management Trigger Event | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement, Cash Management Agreement |
| &nbsp;&nbsp;Tax Escrow (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Tax Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Tax Escrow (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Springing Tax Escrow Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Insurance Escrow (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Insurance Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Insurance Escrow (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Springing Insurance Escrow Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Replacement Reserve (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Replacement Reserve (Cut-off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Replacement Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Replacement Reserve Cap($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Springing Replacement Reserve Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;TI/LC Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;TI/LC Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;TI/LC Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;TI/LC Reserve Cap($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Springing TI/LC Reserve Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Environmental Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Environmental Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Upfront Engineering/Deferred Maintenance Escrow (Upfront) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Upfront Engineering/Deferred Maintenance Escrow (Cut-off Date) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Debt Service Reserve (Upfront) ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Debt Service Reserve (Cut-off Date) ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Debt Service Reserve (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Debt Service Reserve Cap($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Springing Debt Service Reserve Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves (Cut-Off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves Cap ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves 2 (Upfront)($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves 2 (Cut-Off Date)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves 2 (Monthly)($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Other Reserves 2 Cap ($) | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Other Reserves 2 Description | &nbsp;&nbsp;Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Third Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Third Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Second Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent As Of Period | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent Revenues | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent Expenses | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent NOI | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Most Recent NCF | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Underwritten Stabilized NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Underwritten Stabilized NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Occupancy (%) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Revenues ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Expenses ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized NOI ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized Reserves ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Appraisal Stabilized NCF ($) | &nbsp;&nbsp;Company Underwritten Cash Flow Statement |
| &nbsp;&nbsp;Engineering Report Date | &nbsp;&nbsp;Engineering Report |
| &nbsp;&nbsp;Environmental Report Date (Phase I) | &nbsp;&nbsp;Phase I Environmental Report |
| &nbsp;&nbsp;Environmental Report Date (Phase II) | &nbsp;&nbsp;Phase II Environmental Report |
| &nbsp;&nbsp;Environmental Insurance (Y/N) | &nbsp;&nbsp;Insurance Certificate |
| &nbsp;&nbsp;Seismic Report Date | &nbsp;&nbsp;Seismic Report |
| &nbsp;&nbsp;Seismic PML % | &nbsp;&nbsp;Seismic Report, Engineering Report |
| &nbsp;&nbsp;Seismic Insurance Obtained if PML ≥ 20% (Y/N) | &nbsp;&nbsp;Insurance Certificate, Seismic Report, Engineering Report |
| &nbsp;&nbsp;Subordinate Debt (Y/N) | &nbsp;&nbsp;Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Subordinate Debt Type | &nbsp;&nbsp;Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Subordinate Debt Margin | &nbsp;&nbsp;Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Subordinate Debt Cut-off Date Balance ($) | &nbsp;&nbsp;Servicer Report, Settlement Statement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;As-Is Appraisal Valuation Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Appraisal Firm | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;As-Is Appraised Value ($) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Stabilized Appraised Value ($) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Appraisal Anticipated Stabilization Date | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;USPAP Appraisal (Y/N) | &nbsp;&nbsp;Appraisal Report |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;FIRREA Appraisal (Y/N) | &nbsp;&nbsp;Appraisal Report |
| &nbsp;&nbsp;Single-Tenant (Y/N) | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll |
| &nbsp;&nbsp;Property Manager | &nbsp;&nbsp;Management Agreement, Loan Agreement/Amended Loan Agreement |
| &nbsp;&nbsp;Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;2nd Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;3rd Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;4th Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;5th Largest Tenant Name | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;5th Largest Tenant Square Feet | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;5th Largest Tenant Expiration Date | &nbsp;&nbsp;Underwritten Rent Roll, Certified Rent Roll, Lease |
| &nbsp;&nbsp;Lender | &nbsp;&nbsp;Loan Agreement/Mezzanine Loan Agreement/Amended Loan Agreement/Amended Mezzanine Loan Agreement |

---

**PROVIDED COMPARED ATTRIBUTES**

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Collateral Interest Number | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Type | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Status | &nbsp;&nbsp;Provided by the Company |

---

---

| | |
|:---|:---|
| **Attribute** | **Source Document(s)** |
| &nbsp;&nbsp;Collateral Interest / Property Flag | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;# of Properties | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest/Property Name | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Pari Passu Balance in Other Securitization | &nbsp;&nbsp;Provided by the Company |

---

**ATTACHMENT B**

**RECOMPUTED ATTRIBUTES**

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;Loan Commitment Original Balance / Unit ($) | &nbsp;&nbsp;Loan Commitment Original Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Initial Unfunded Future Funding Amount ($) | &nbsp;&nbsp;Loan Commitment Original Balance ($) minus Loan Initial Funded Amount ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance / Unit ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Future Funding Participation Cut-off Date Unfunded Balance ($) | &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) minus Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Balloon Balance / Unit ($) | &nbsp;&nbsp;Loan Balloon Balance ($) divided by Number of Units |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (IO) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Loan Cut-off Date Interest Rate |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (P&I) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Loan Cut-off Date Interest Rate |
| &nbsp;&nbsp;Loan Annual Debt Service Payment (Cap) ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Loan Rate Cap |
| &nbsp;&nbsp;Collateral Interest Future Funding Participation Cut-off Date Unfunded Balance ($) | &nbsp;&nbsp;Set to equal Loan Future Funding Participation Cut-off Date Unfunded Balance ($), except for Collateral Interests (Marina Club; Arabella, Arabella - First Mortgage, Arabella – Mezzanine) and for those Collateral Interests, Loan Future Funding Participation Cut-off Date Unfunded Balance ($) is divided by 2, if applicable |
| &nbsp;&nbsp;Aggregate Collateral Interest Cut-off Date Balance % | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) divided by the aggregate Collateral Interest Cut-off Date Balance ($) of all Collateral Interests |
| &nbsp;&nbsp;Collateral Interest Balloon Balance ($) | &nbsp;&nbsp;Set to equal Collateral Interest Cut-off Date Balance ($) |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (IO) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Collateral Interest Cut-off Date Interest Rate |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (P&I) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Collateral Interest Cut-off Date Interest Rate |

---

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;Collateral Interest Annual Debt Service Payment (Cap) ($) | &nbsp;&nbsp;Collateral Interest Cut-off Date Balance ($) adjusted for Interest Accrual Basis multiplied by Collateral Interest Rate Cap |
| &nbsp;&nbsp;Pari Passu Funded Amount | &nbsp;&nbsp;Loan Cut-off Date Balance ($) minus Collateral Interest Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Cut-off Date Interest Rate | &nbsp;&nbsp;The sum of the Loan Margin and Index Rate Assumption rounded by the respective Rounding Factor subject to Loan Rate Floor |
| &nbsp;&nbsp;Loan Rate Floor | &nbsp;&nbsp;Loan Margin plus Loan Index Floor |
| &nbsp;&nbsp;Loan Rate Cap | &nbsp;&nbsp;Loan Margin plus Loan Index Cap |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Interest Rate | &nbsp;&nbsp;The sum of the Collateral Interest Margin and Index Rate Assumption rounded by the respective Rounding Factor subject to Loan Rate Floor |
| &nbsp;&nbsp;Collateral Interest Rate Floor | &nbsp;&nbsp;Collateral Interest Margin plus Loan Index Floor |
| &nbsp;&nbsp;Collateral Interest Rate Cap | &nbsp;&nbsp;Collateral Interest Margin plus Loan Index Cap |
| &nbsp;&nbsp;Junior Participation Rate Floor | &nbsp;&nbsp;Junior Participation Cut-off Date Margin plus junior participation index floor |
| &nbsp;&nbsp;Junior Participation Rate Cap | &nbsp;&nbsp;Junior Participation Cut-off Date Margin plus junior participation index cap |
| &nbsp;&nbsp;Initial IO Period | &nbsp;&nbsp;For all loans for which Amortization Type During Initial Term is Interest Only, number of payments between and including the First Payment Date and the Initial Maturity Date or Anticipated Repayment Date |
| &nbsp;&nbsp;Initial IO Period (Remaining) | &nbsp;&nbsp;Initial IO Period minus Seasoning (months) |
| &nbsp;&nbsp;Original Loan Term (Initial) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Initial Maturity Date or Anticipated Repayment Date |
| &nbsp;&nbsp;Original Loan Term (Remaining) | &nbsp;&nbsp;Original Loan Term (Initial) minus Seasoning (months) |
| &nbsp;&nbsp;Seasoning (months) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Cut-off Date |

---

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;First Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;First Extension Fee | &nbsp;&nbsp;First Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Second Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Second Extension Fee | &nbsp;&nbsp;Second Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Third Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Third Extension Fee | &nbsp;&nbsp;Third Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Fourth Extension Floor | &nbsp;&nbsp;Equals the Loan Index Floor |
| &nbsp;&nbsp;Fourth Extension Fee | &nbsp;&nbsp;Fourth Extension Fee (%) multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Exit Fee ($) | &nbsp;&nbsp;Exit Fee % multiplied by Loan Commitment Cut-Off Date Balance ($) |
| &nbsp;&nbsp;Fully Extended IO Period (Initial) | &nbsp;&nbsp;Equals the Fully Extended Loan Term (Initial) |
| &nbsp;&nbsp;Fully Extended IO Period (Remaining) | &nbsp;&nbsp;Equals the Fully Extended Loan Term (Remaining) |
| &nbsp;&nbsp;Fully Extended Loan Term (Initial) | &nbsp;&nbsp;Number of payments between and including the First Payment Date and Fully Extended Maturity Date |
| &nbsp;&nbsp;Fully Extended Loan Term (Remaining) | &nbsp;&nbsp;Fully Extended Loan Term (Initial) minus Seasoning (months) |
| &nbsp;&nbsp;Loan Most Recent NOI DSCR | &nbsp;&nbsp;Most Recent NOI divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Loan Most Recent NCF DSCR | &nbsp;&nbsp;Most Recent NCF divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Cut-off Date Loan Most Recent NOI Debt Yield | &nbsp;&nbsp;Most Recent NOI divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Cut-off Date Loan Most Recent NCF Debt Yield | &nbsp;&nbsp;Most Recent NCF divided by Loan Cut-off Date Balance ($) |

---

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;Collateral Interest Most Recent NOI DSCR | &nbsp;&nbsp;Set to equal Loan Most Recent NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Most Recent NCF DSCR | &nbsp;&nbsp;Set to equal Loan Most Recent NCF DSCR |
| &nbsp;&nbsp;Cut-off Date Collateral Interest Most Recent NOI Debt Yield | &nbsp;&nbsp;Set to equal Cut-off Date Loan Most Recent NOI Debt Yield |
| &nbsp;&nbsp;Cut-off Date Collateral Interest Most Recent NCF Debt Yield | &nbsp;&nbsp;Set to equal Cut-off Date Loan Most Recent NCF Debt Yield |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI DSCR | &nbsp;&nbsp;Underwritten NOI ($) divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NCF DSCR | &nbsp;&nbsp;Underwritten NCF ($) divided by the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI Debt Yield | &nbsp;&nbsp;Underwritten NOI ($) divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NCF Debt Yield | &nbsp;&nbsp;Underwritten NCF ($) divided by Loan Cut-off Date Balance ($) |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NOI DSCR | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NCF DSCR | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NOI Debt Yield | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Cut-off Date Balance Underwritten NCF Debt Yield | &nbsp;&nbsp;Set to equal Loan Cut-off Date Balance Underwritten NCF Debt Yield |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NOI DSCR | &nbsp;&nbsp;Underwritten Stabilized NOI ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and adjusted for Interest Accrual Basis |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NCF DSCR | &nbsp;&nbsp;Underwritten Stabilized NCF ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and adjusted for Interest Accrual Basis |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NOI Debt Yield | &nbsp;&nbsp;Underwritten Stabilized NOI ($) divided by Loan Balloon Balance ($) |

---

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;Fully Funded Loan Underwritten Stabilized NCF Debt Yield | &nbsp;&nbsp;Underwritten Stabilized NCF ($) divided by Loan Balloon Balance ($) |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NOI DSCR | &nbsp;&nbsp;Set to Fully Funded Loan Underwritten Stabilized NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NCF DSCR | &nbsp;&nbsp;Set to Fully Funded Loan Underwritten Stabilized NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NOI Debt Yield | &nbsp;&nbsp;Set to Fully Funded Loan Underwritten Stabilized NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Underwritten Stabilized NCF Debt Yield | &nbsp;&nbsp;Set to Fully Funded Loan Underwritten Stabilized NCF Debt Yield |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NOI DSCR | &nbsp;&nbsp;Appraisal Stabilized NOI ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and adjusted for Interest Accrual Basis |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NCF DSCR | &nbsp;&nbsp;Appraisal Stabilized NCF ($) divided by the product of (i) the lesser of a) Loan Cut-off Date Interest Rate and b) Loan Rate Cap, (ii) Loan Balloon Balance ($), and adjusted for Interest Accrual Basis |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NOI Debt Yield | &nbsp;&nbsp;Appraisal Stabilized NOI ($) divided by Loan Balloon Balance ($) |
| &nbsp;&nbsp;Fully Funded Loan Appraisal Stabilized NCF Debt Yield | &nbsp;&nbsp;Appraisal Stabilized NCF ($) divided by Loan Balloon Balance ($) |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NOI DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NOI DSCR |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NCF DSCR | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NCF DSCR |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NOI Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NOI Debt Yield |
| &nbsp;&nbsp;Collateral Interest Appraisal Stabilized NCF Debt Yield | &nbsp;&nbsp;Set to equal Fully Funded Loan Appraisal Stabilized NCF Debt Yield |
| &nbsp;&nbsp;Subordinate Debt Interest Rate | &nbsp;&nbsp;The sum of Index Rate Assumption and the Subordinate Debt Margin |
| &nbsp;&nbsp;Total Debt Cut-off Date Balance ($) | &nbsp;&nbsp;Loan Cut-off Date Balance ($) plus Subordinate Debt Cut-off Date Balance ($) |

---

---

| | |
|:---|:---|
| **Attribute** | **Calculation Methodology** |
| &nbsp;&nbsp;Total Debt Cut-off Date As-Is LTV | &nbsp;&nbsp;Total Debt Cut-off Date Balance ($) divided by As-Is Appraised Value ($) |
| &nbsp;&nbsp;Total Debt Cut-off Date UW NCF DSCR | &nbsp;&nbsp;Underwritten NCF ($) divided by the sum of the lesser of (i) Loan Annual Debt Service Payment (Cap) ($) and (ii) Loan Annual Debt Service Payment (IO) ($) and the product of (a) Subordinate Debt Cut-off Date Balance ($), (b) Subordinate Debt Interest Rate, and adjusted for Interest Accrual Basis, subject to any mezzanine interest rate cap in place |
| &nbsp;&nbsp;Total Debt Cut-off Date UW NOI DY | &nbsp;&nbsp;Underwritten NOI ($) divided by Total Debt Cut-off Date Balance ($) |
| &nbsp;&nbsp;Loan Cut-off Date As-Is LTV Ratio | &nbsp;&nbsp;Loan Cut-off Date Balance ($) divided by As-Is Appraised Value ($) |
| &nbsp;&nbsp;Loan Commitment Maturity Date Stabilized LTV Ratio | &nbsp;&nbsp;Loan Commitment Cut-Off Date Balance ($) divided by Stabilized Appraised Value ($) |
| &nbsp;&nbsp;Collateral Interest Cut-off Date As-Is LTV Ratio | &nbsp;&nbsp;Set to equal Loan Cut-off Date As-Is LTV Ratio |
| &nbsp;&nbsp;Collateral Interest Commitment Maturity Date Stabilized LTV Ratio | &nbsp;&nbsp;Set to equal Loan Commitment Maturity Date Stabilized LTV Ratio |
| &nbsp;&nbsp;Largest Tenant Square Feet % | &nbsp;&nbsp;Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;2nd Largest Tenant Square Feet % | &nbsp;&nbsp;2nd Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;3rd Largest Tenant Square Feet % | &nbsp;&nbsp;3rd Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;4th Largest Tenant Square Feet % | &nbsp;&nbsp;4th Largest Tenant Square Feet divided by Number of Units |
| &nbsp;&nbsp;5th Largest Tenant Square Feet % | &nbsp;&nbsp;5th Largest Tenant Square Feet divided by Number of Units |

---

**ATTACHMENT C**

**INSTRUCTIONS**

&nbsp;&nbsp;&nbsp;&nbsp;1. For those Compared Attributes or Recomputed Attributes with the Source Document or Instruction indicated as "Provided by the
Company" we were instructed by the Company to assume the attribute is accurate and not perform any procedure.

&nbsp;&nbsp;&nbsp;&nbsp;2. The Collateral Interests "The Apex @ Meadows" and "Marina Club" were not closed as of the date of this report.
Therefore, we were not provided the Loan Agreement, Settlement Statement, Title Policy, Guaranties, Management Agreement, Cash Management
Agreement, Rate Cap Confirmation, Appraisal Report, Engineering Report, Phase I Environmental Report, Phase II Environmental Report, Company
Underwritten Cash Flow Statement, Unit Mix, Underwritten Rent Roll or other source documents and we were instructed by the Company to
assume that all "Compared Attributes" relating to these Collateral Interests and related Mortgaged Properties are accurate
and not to perform any comparison procedure.

&nbsp;&nbsp;&nbsp;&nbsp;3. We were instructed by the Company to follow the instructions listed below pertaining to the applicable Collateral Interests and Mortgaged
Properties and Compared Attributes or Recomputed Attribute(s):

---

| | | |
|:---|:---|:---|
| **Collateral Interest/ Property Name(s)** | **Compared Attribute(s) or Recomputed Attribute(s)** | **Company Instruction** |
| &nbsp;&nbsp;AVE Tampa; AVE Tampa - First Mortgage; AVE Tampa - Mezzanine | &nbsp;&nbsp;Loan Purpose | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;AVE Tampa; AVE Tampa - First Mortgage; AVE Tampa - Mezzanine | &nbsp;&nbsp;Tax Escrow (Upfront) ($); Tax Escrow (Cut-off Date) ($); Tax Escrow (Monthly)($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;425 Summit; 425 Summit - First Mortgage; 425 Summit - Mezzanine | &nbsp;&nbsp;First Payment Date | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Minnetonka Station | &nbsp;&nbsp;Tax Escrow (Monthly)($); Insurance Escrow (Monthly)($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;AVE Tampa; AVE Tampa - First Mortgage; AVE Tampa - Mezzanine | &nbsp;&nbsp;Loan Initial Funded Amount ($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Homes at Ashcroft | &nbsp;&nbsp;Specific Property Type | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Arabella; Arabella - First Mortgage; HPI Portfolio; Broadstone Memorial Park; Neuhaus Lake Worth; Solterra; Helix at Medical Center; The Samantha | &nbsp;&nbsp;Lockbox Type | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Hub Figueroa | &nbsp;&nbsp;Second Most Recent As Of Period | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Broadstone Memorial Park; Neuhaus Lake Worth | &nbsp;&nbsp;Other Reserves (Monthly)($) | &nbsp;&nbsp;Provided by the Company |

---

---

| | | |
|:---|:---|:---|
| **Collateral Interest/ Property Name(s)** | **Compared Attribute(s) or Recomputed Attribute(s)** | **Company Instruction** |
| &nbsp;&nbsp;Fourteen Main Street; The Apex @ Meadows; Forty Six Fifty Broadway; Forty Six Fifty Broadway - First Mortgage; Forty Six Fifty Broadway – Mezzanine; Marina Club; Arabella; Arabella - First Mortgage; Arabella – Mezzanine; Homes at Ashcroft; Minnetonka Station; Solterra; Sky Building | &nbsp;&nbsp;Loan Cut-off Date Balance Underwritten NOI DSCR; Loan Cut-off Date Balance Underwritten NCF DSCR; Collateral Interest Cut-off Date Balance Underwritten NOI DSCR; Collateral Interest Cut-off Date Balance Underwritten NCF DSCR; Total Debt Cut-off Date UW NCF DSCR | &nbsp;&nbsp;Set to 1.00x |
| &nbsp;&nbsp;HPI Portfolio | &nbsp;&nbsp;Initial Maturity Date or Anticipated Repayment Date | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Ave Tampa; Fourteen Main Street; 807 Bank Street | &nbsp;&nbsp;Engineering Report Date | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;425 Summit; 425 Summit - First Mortgage; Fourteen Main Street; 807 Bank Street; Forty Six Fifty Broadway; Forty Six Fifty Broadway - First Mortgage; Broadstone Memorial Park; Neuhaus Lake Worth; Solterra | &nbsp;&nbsp;Cash Management Type | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Fourteen Main Street; 807 Bank Street; The Apex @ Meadows; Marina Club; Arabella; Arabella - First Mortgage; Arabella – Mezzanine; Solterra; Sky Building | &nbsp;&nbsp;Loan Cut-off Date Balance ($) | &nbsp;&nbsp;Provided by the Company |
| &nbsp;&nbsp;Marina Club; Arabella; Arabella - First Mortgage; Arabella - Mezzanine | &nbsp;&nbsp;Collateral Interest Future Funding Participation Cut-off Date Unfunded Balance ($) | &nbsp;&nbsp;Provided by the Company |

---