Free Writing Prospectus dated February 3, 2025

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-280318) for the offering to which this free writing prospectus 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 if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached 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 email system.

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
							1, 5, 6	1
1	Loan	5, 9, 10, 11, 13 ,16, 20, 27, 28	1	The Spiral	9.97%	100.0%	JPMCB/BANA/WFB	JPMCB/BANA/WFB	NAP	NAP	66 Hudson Boulevard
2	Loan	9, A	1	Gateway Center North	9.97%	100.0%	BANA	BANA	NAP	NAP	501 Gateway Drive
3	Loan	9	1	The Plaza at Walnut Creek	9.97%	100.0%	WFB	WFB	NAP	NAP	1331-1333 North California Boulevard
4	Loan	19	1	Storage Depot - Virginia Beach	7.0%	100.0%	BANA	BANA	NAP	NAP	2424 Castleton Commerce Way
5	Loan	12, 23	5	AHIP Hotel Portfolio	5.8%		JPMCB	JPMCB	NAP	NAP	Various
5.01	Property		1	Residence Inn Neptune	1.7%	29.7%					230 Jumping Brook Road
5.02	Property		1	Hampton Inn & Suites Baltimore Arundel Mills	1.5%	25.2%					7027 Arundel Mills Circle
5.03	Property		1	Hilton Garden Inn Milford	1.2%	20.2%					291 Old Gate Lane
5.04	Property		1	Fairfield Inn & Suites Titusville Kennedy Space Center	0.9%	16.2%					4735 Helen Hauser Boulevard
5.05	Property		1	Fairfield Inn & Suites Pittsburgh Airport Robinson Township	0.5%	8.9%					1004 Sutherland Drive
6	Loan	7, B	1	Green Caye Village	5.4%	100.0%	WFB	WFB	NAP	NAP	2500 Caroline Street
7	Loan		1	Sheraton Imperial Raleigh Durham	4.7%	100.0%	MSBNA	MSMCH	NAP	NAP	4700 Emperor Boulevard
8	Loan	21, 25	1	Crowne Plaza North Augusta	3.9%	100.0%	JPMCB	JPMCB	NAP	NAP	1060 Center Street
9	Loan	12	11	ExchangeRight Net Leased Portfolio #69	3.9%		MSBNA	MSMCH	NAP	NAP	Various
9.01	Property		1	Kroger – Zionsville, IN	1.3%	32.7%					10679 Michigan Road
9.02	Property		1	Tractor Supply Company – Tucson, AZ	0.7%	17.1%					8535 East Speedway Boulevard
9.03	Property		1	Tractor Supply Company – Moncks Corner, SC	0.5%	12.3%					455 North Highway 52
9.04	Property		1	Tractor Supply Company – Mansfield, OH	0.4%	11.5%					2727 West Fourth Street
9.05	Property		1	Dollar Tree – Linden, MI	0.2%	4.6%					495 West Broad Street
9.06	Property		1	Dollar Tree – Midland, MI	0.2%	3.9%					3410 Isabella Street
9.07	Property		1	Dollar Tree – Millbrook, AL	0.2%	3.8%					4271 Alabama Highway 14
9.08	Property		1	Dollar General Plus – Farmington, NM	0.1%	3.8%					4651 North Butler Avenue
9.09	Property		1	Dollar Tree – Tuscaloosa, AL	0.1%	3.6%					4005 Stillman Boulevard
9.10	Property		1	Dollar General Plus – Benton Harbor, MI	0.1%	3.4%					1393 M 139
9.11	Property		1	Sherwin Williams – Kansas City, KS	0.1%	3.4%					2520 State Avenue
10	Loan		1	Rockaway Hotel and Spa	3.9%	100.0%	MSBNA	MSMCH	NAP	NAP	108-10 Rockaway Beach Drive
11	Loan	12, C	6	Wechsler Multifamily Portfolio	3.9%		MSBNA	MSMCH	NAP	NAP	Various
11.01	Property		1	Hunter's Pond Apartments	1.1%	29.0%					2002 Raintree Drive
11.02	Property		1	Woodwind Apartments	1.0%	26.8%					111 Clarinet Boulevard
11.03	Property		1	Crossings At Bellbrook Villas	0.6%	15.9%					1419 Bell Brook Boulevard
11.04	Property		1	Jefferson Place Villas	0.4%	11.5%					720 Westview Drive
11.05	Property		1	Deer Creek Crossing	0.4%	10.0%					105 South 7th Street
11.06	Property		1	Country Squire Villas	0.3%	6.8%					500 Countryside Drive
12	Loan	D	1	Maritime Hotel	3.5%	100.0%	BANA	BANA	NAP	NAP	363 West 16th Street
13	Loan	6, 9, 12, 17	10	Radius at Harbor Bay	3.4%		WFB	WFB	NAP	NAP	Various
13.01	Property		1	1420 Harbor Bay Parkway	0.5%	14.1%					1420 Harbor Bay Parkway
13.02	Property		1	1351 Harbor Bay Parkway	0.5%	13.6%					1351 Harbor Bay Parkway
13.03	Property		1	1451 Harbor Bay Parkway	0.4%	12.0%					1451 Harbor Bay Parkway
13.04	Property		1	1640 South Loop Road	0.4%	11.1%					1640 South Loop Road
13.05	Property		1	1650 Harbor Bay Parkway	0.4%	11.1%					1650 Harbor Bay Parkway
13.06	Property		1	1600 Harbor Bay Parkway	0.4%	10.9%					1600 Harbor Bay Parkway
13.07	Property		1	1350 South Loop Road	0.3%	9.6%					1350 South Loop Road
13.08	Property		1	1321 Harbor Bay Parkway	0.2%	7.0%					1321 Harbor Bay Parkway
13.09	Property		1	1501 Harbor Bay Parkway	0.2%	6.7%					1501 Harbor Bay Parkway
13.10	Property		1	1411 Harbor Bay Parkway	0.1%	3.9%					1411 Harbor Bay Parkway
14	Loan		1	SpringHill Suites Bloomington	3.3%	100.0%	JPMCB	JPMCB	NAP	NAP	501 North College Avenue
15	Loan	14	1	100 Ceramic Tile Drive	2.7%	100.0%	MSBNA	MSMCH	NAP	NAP	100 Ceramic Tile Drive
16	Loan	26	1	Courtyard Fredericksburg Historic District	2.1%	100.0%	BANA	BANA	NAP	NAP	620 Caroline Street
17	Loan		1	US Storage Centers - Chatsworth	2.0%	100.0%	BANA	BANA	Group 1	NAP	9818 De Soto Avenue
18	Loan	22, 29, E	1	1114 Madison Avenue	2.0%	100.0%	JPMCB	JPMCB	NAP	NAP	1114 Madison Avenue
19	Loan		1	Silverado Self Storage	1.7%	100.0%	MSBNA	MSMCH	NAP	NAP	5100 Las Brisas Boulevard
20	Loan	15, 18	1	321 Starr Street	1.7%	100.0%	JPMCB	JPMCB	NAP	NAP	321 Starr Street
21	Loan	8, 24	1	Zoe Lofts	1.6%	100.0%	WFB	WFB	NAP	NAP	5335 West Adams Boulevard
22	Loan		1	310 Greenwich Ave	1.6%	100.0%	MSBNA	MSMCH	NAP	NAP	310 Greenwich Avenue
23	Loan		1	CLC Spaces Storage Little Rock	1.2%	100.0%	WFB	WFB	NAP	NAP	1700 Brookwood Drive
24	Loan	F	1	Cedar Creek MHC	1.1%	100.0%	BANA	BANA	NAP	NAP	1634 Darrell Drive
25	Loan	G	1	Carriage House	0.9%	100.0%	JPMCB	JPMCB	NAP	NAP	190 Pleasant Grove Road
26	Loan	H	1	Riverside Estates	0.6%	100.0%	MSBNA	MSMCH	NAP	NAP	4732 Southwest 46th Lane
27	Loan		1	US Storage Centers - Stanton	0.4%	100.0%	BANA	BANA	Group 1	NAP	10881 Dale Avenue
28	Loan		1	US Storage Centers - Cerritos	0.4%	100.0%	BANA	BANA	Group 1	NAP	16015 Piuma Avenue
29	Loan		1	61 Thompson Street Apartments	0.4%	100.0%	BANA	BANA	NAP	NAP	61 Thompson Street
30	Loan		1	Baumgartner Road Self-Storage	0.4%	100.0%	MSBNA	MSMCH	NAP	NAP	4888 New Baumgartner Road
31	Loan		1	US Storage Centers - Irwindale	0.3%	100.0%	BANA	BANA	Group 1	NAP	13201 Ramona Boulevard

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)
					7, 8		9				10
1	Loan	5, 9, 10, 11, 13 ,16, 20, 27, 28	1	The Spiral	2,844,343	SF	730.12	73,500,000	73,500,000	73,500,000	5.499691075%	0.018070%	5.481621075%	NAP	341,534.63	NAP
2	Loan	9, A	1	Gateway Center North	601,212	SF	498.99	73,500,000	73,500,000	73,500,000	6.82700%	0.020370%	6.806630%	NAP	423,961.44	NAP
3	Loan	9	1	The Plaza at Walnut Creek	352,870	SF	275.46	73,500,000	73,500,000	73,500,000	6.59800%	0.020370%	6.577630%	NAP	409,740.38	NAP
4	Loan	19	1	Storage Depot - Virginia Beach	388,718	SF	132.49	51,500,000	51,500,000	51,500,000	6.65000%	0.020370%	6.629630%	NAP	289,359.66	NAP
5	Loan	12, 23	5	AHIP Hotel Portfolio	554	Rooms	77,617.33	43,000,000	43,000,000	43,000,000	7.63000%	0.020370%	7.609630%	NAP	277,205.67	NAP
5.01	Property		1	Residence Inn Neptune	105	Rooms		12,750,963	12,750,963	12,750,963
5.02	Property		1	Hampton Inn & Suites Baltimore Arundel Mills	130	Rooms		10,818,999	10,818,999	10,818,999
5.03	Property		1	Hilton Garden Inn Milford	120	Rooms		8,666,239	8,666,239	8,666,239
5.04	Property		1	Fairfield Inn & Suites Titusville Kennedy Space Center	96	Rooms		6,955,071	6,955,071	6,955,071
5.05	Property		1	Fairfield Inn & Suites Pittsburgh Airport Robinson Township	103	Rooms		3,808,728	3,808,728	3,808,728
6	Loan	7, B	1	Green Caye Village	894	Units	44,742.73	40,000,000	40,000,000	40,000,000	6.41700%	0.020370%	6.396630%	NAP	216,870.83	NAP
7	Loan		1	Sheraton Imperial Raleigh Durham	331	Rooms	105,740.18	35,000,000	35,000,000	35,000,000	7.08000%	0.020370%	7.059630%	NAP	209,368.06	NAP
8	Loan	21, 25	1	Crowne Plaza North Augusta	180	Rooms	161,111.11	29,000,000	29,000,000	29,000,000	7.79700%	0.020370%	7.776630%	NAP	191,044.55	NAP
9	Loan	12	11	ExchangeRight Net Leased Portfolio #69	224,189	SF	128.87	28,890,300	28,890,300	28,890,300	6.08000%	0.020370%	6.059630%	NAP	148,410.54	NAP
9.01	Property		1	Kroger – Zionsville, IN	65,182	SF		9,446,286	9,446,286	9,446,286
9.02	Property		1	Tractor Supply Company – Tucson, AZ	38,869	SF		4,928,037	4,928,037	4,928,037
9.03	Property		1	Tractor Supply Company – Moncks Corner, SC	19,097	SF		3,550,037	3,550,037	3,550,037
9.04	Property		1	Tractor Supply Company – Mansfield, OH	34,347	SF		3,311,537	3,311,537	3,311,537
9.05	Property		1	Dollar Tree – Linden, MI	9,870	SF		1,324,036	1,324,036	1,324,036
9.06	Property		1	Dollar Tree – Midland, MI	9,828	SF		1,117,336	1,117,336	1,117,336
9.07	Property		1	Dollar Tree – Millbrook, AL	10,076	SF		1,112,036	1,112,036	1,112,036
9.08	Property		1	Dollar General Plus – Farmington, NM	10,640	SF		1,090,836	1,090,836	1,090,836
9.09	Property		1	Dollar Tree – Tuscaloosa, AL	10,000	SF		1,045,786	1,045,786	1,045,786
9.10	Property		1	Dollar General Plus – Benton Harbor, MI	10,640	SF		984,836	984,836	984,836
9.11	Property		1	Sherwin Williams – Kansas City, KS	5,640	SF		979,537	979,537	979,537
10	Loan		1	Rockaway Hotel and Spa	61	Rooms	471,311.48	28,750,000	28,750,000	28,750,000	7.47500%	0.020370%	7.454630%	NAP	181,575.88	NAP
11	Loan	12, C	6	Wechsler Multifamily Portfolio	365	Units	78,082.19	28,500,000	28,500,000	28,500,000	6.75000%	0.020370%	6.729630%	NAP	162,539.06	NAP
11.01	Property		1	Hunter's Pond Apartments	76	Units		8,258,200	8,258,200	8,258,200
11.02	Property		1	Woodwind Apartments	95	Units		7,637,300	7,637,300	7,637,300
11.03	Property		1	Crossings At Bellbrook Villas	70	Units		4,532,700	4,532,700	4,532,700
11.04	Property		1	Jefferson Place Villas	48	Units		3,290,800	3,290,800	3,290,800
11.05	Property		1	Deer Creek Crossing	46	Units		2,856,200	2,856,200	2,856,200
11.06	Property		1	Country Squire Villas	30	Units		1,924,800	1,924,800	1,924,800
12	Loan	D	1	Maritime Hotel	126	Rooms	206,349.21	26,000,000	26,000,000	26,000,000	5.66700%	0.020370%	5.646630%	NAP	124,490.35	NAP
13	Loan	6, 9, 12, 17	10	Radius at Harbor Bay	643,220	SF	329.33	25,000,000	24,979,960	23,451,486	6.12600%	0.020370%	6.105630%	151,918.80	NAP	1,823,025.60
13.01	Property		1	1420 Harbor Bay Parkway	121,216	SF		3,533,047	3,530,215	3,314,208
13.02	Property		1	1351 Harbor Bay Parkway	97,980	SF		3,407,465	3,404,733	3,196,405
13.03	Property		1	1451 Harbor Bay Parkway	86,055	SF		2,992,663	2,990,264	2,807,296
13.04	Property		1	1640 South Loop Road	51,780	SF		2,778,031	2,775,805	2,605,959
13.05	Property		1	1650 Harbor Bay Parkway	67,537	SF		2,770,420	2,768,200	2,598,819
13.06	Property		1	1600 Harbor Bay Parkway	62,696	SF		2,717,143	2,714,965	2,548,842
13.07	Property		1	1350 South Loop Road	43,645	SF		2,396,718	2,394,797	2,248,264
13.08	Property		1	1321 Harbor Bay Parkway	50,177	SF		1,745,213	1,743,814	1,637,113
13.09	Property		1	1501 Harbor Bay Parkway	33,817	SF		1,674,430	1,673,088	1,570,715
13.10	Property		1	1411 Harbor Bay Parkway	28,317	SF		984,869	984,080	923,866
14	Loan		1	SpringHill Suites Bloomington	158	Rooms	155,063.29	24,500,000	24,500,000	23,653,639	7.65100%	0.020370%	7.630630%	173,847.88	158,377.47	2,086,174.56
15	Loan	14	1	100 Ceramic Tile Drive	378,692	SF	52.81	20,000,000	20,000,000	20,000,000	6.84000%	0.020370%	6.819630%	NAP	115,583.33	NAP
16	Loan	26	1	Courtyard Fredericksburg Historic District	98	Rooms	158,163.27	15,500,000	15,500,000	15,500,000	6.81100%	0.020370%	6.790630%	NAP	89,197.30	NAP
17	Loan		1	US Storage Centers - Chatsworth	89,655	SF	168.42	15,100,000	15,100,000	15,100,000	6.23400%	0.020370%	6.213630%	NAP	79,534.01	NAP
18	Loan	22, 29, E	1	1114 Madison Avenue	6,684	SF	2,244.17	15,000,000	15,000,000	15,000,000	7.05500%	0.020370%	7.034630%	NAP	89,412.33	NAP
19	Loan		1	Silverado Self Storage	102,641	SF	122.76	12,600,000	12,600,000	12,600,000	6.90500%	0.020370%	6.884630%	NAP	73,509.48	NAP
20	Loan	15, 18	1	321 Starr Street	28,874	SF	432.92	12,500,000	12,500,000	12,500,000	7.46000%	0.020370%	7.439630%	NAP	78,787.62	NAP
21	Loan	8, 24	1	Zoe Lofts	60	Units	195,833.33	11,750,000	11,750,000	11,750,000	6.87800%	0.020370%	6.857630%	NAP	68,282.46	NAP
22	Loan		1	310 Greenwich Ave	15,180	SF	757.58	11,500,000	11,500,000	11,500,000	6.74000%	0.020370%	6.719630%	NAP	65,488.77	NAP
23	Loan		1	CLC Spaces Storage Little Rock	69,551	SF	126.53	8,800,000	8,800,000	8,800,000	6.82600%	0.020370%	6.805630%	NAP	50,752.57	NAP
24	Loan	F	1	Cedar Creek MHC	197	Pads	40,355.33	7,950,000	7,950,000	7,950,000	7.16800%	0.087870%	7.080130%	NAP	48,147.56	NAP
25	Loan	G	1	Carriage House	104	Units	62,500.00	6,500,000	6,500,000	6,500,000	6.80700%	0.020370%	6.786630%	NAP	37,383.35	NAP
26	Loan	H	1	Riverside Estates	46	Pads	95,760.87	4,405,000	4,405,000	4,405,000	6.05000%	0.020370%	6.029630%	NAP	22,516.99	NAP
27	Loan		1	US Storage Centers - Stanton	68,374	SF	48.26	3,300,000	3,300,000	3,300,000	5.96100%	0.020370%	5.940630%	NAP	16,620.43	NAP
28	Loan		1	US Storage Centers - Cerritos	60,476	SF	51.26	3,100,000	3,100,000	3,100,000	6.13400%	0.020370%	6.113630%	NAP	16,066.25	NAP
29	Loan		1	61 Thompson Street Apartments	10	Units	306,500.00	3,065,000	3,065,000	3,065,000	6.76200%	0.020370%	6.741630%	NAP	17,511.15	NAP
30	Loan		1	Baumgartner Road Self-Storage	88,028	SF	34.08	3,000,000	3,000,000	3,000,000	7.22000%	0.020370%	7.199630%	NAP	18,300.69	NAP
31	Loan		1	US Storage Centers - Irwindale	35,252	SF	68.08	2,400,000	2,400,000	2,400,000	6.13400%	0.020370%	6.113630%	NAP	12,438.39	NAP

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)

1	Loan	5, 9, 10, 11, 13 ,16, 20, 27, 28	1	The Spiral	4,098,415.56	Interest Only	No	Actual/360	60	59	60	59	0	0	1/9/2025	1
2	Loan	9, A	1	Gateway Center North	5,087,537.28	Interest Only	No	Actual/360	60	57	60	57	0	0	10/22/2024	3
3	Loan	9	1	The Plaza at Walnut Creek	4,916,884.56	Interest Only	No	Actual/360	60	60	60	60	0	0	1/22/2025	0
4	Loan	19	1	Storage Depot - Virginia Beach	3,472,315.92	Interest Only	No	Actual/360	60	59	60	59	0	0	12/5/2024	1
5	Loan	12, 23	5	AHIP Hotel Portfolio	3,326,468.04	Interest Only	No	Actual/360	60	60	60	60	0	0	1/24/2025	0
5.01	Property		1	Residence Inn Neptune
5.02	Property		1	Hampton Inn & Suites Baltimore Arundel Mills
5.03	Property		1	Hilton Garden Inn Milford
5.04	Property		1	Fairfield Inn & Suites Titusville Kennedy Space Center
5.05	Property		1	Fairfield Inn & Suites Pittsburgh Airport Robinson Township
6	Loan	7, B	1	Green Caye Village	2,602,449.96	Interest Only	No	Actual/360	60	60	60	60	0	0	1/14/2025	0
7	Loan		1	Sheraton Imperial Raleigh Durham	2,512,416.72	Interest Only	No	Actual/360	60	60	60	60	0	0	1/9/2025	0
8	Loan	21, 25	1	Crowne Plaza North Augusta	2,292,534.60	Interest Only	No	Actual/360	60	58	60	58	0	0	11/20/2024	2
9	Loan	12	11	ExchangeRight Net Leased Portfolio #69	1,780,926.48	Interest Only	No	Actual/360	60	60	60	60	0	0	1/14/2025	0
9.01	Property		1	Kroger – Zionsville, IN
9.02	Property		1	Tractor Supply Company – Tucson, AZ
9.03	Property		1	Tractor Supply Company – Moncks Corner, SC
9.04	Property		1	Tractor Supply Company – Mansfield, OH
9.05	Property		1	Dollar Tree – Linden, MI
9.06	Property		1	Dollar Tree – Midland, MI
9.07	Property		1	Dollar Tree – Millbrook, AL
9.08	Property		1	Dollar General Plus – Farmington, NM
9.09	Property		1	Dollar Tree – Tuscaloosa, AL
9.10	Property		1	Dollar General Plus – Benton Harbor, MI
9.11	Property		1	Sherwin Williams – Kansas City, KS
10	Loan		1	Rockaway Hotel and Spa	2,178,910.56	Interest Only	No	Actual/360	60	59	60	59	0	0	12/23/2024	1
11	Loan	12, C	6	Wechsler Multifamily Portfolio	1,950,468.72	Interest Only	No	Actual/360	60	58	60	58	0	0	11/27/2024	2
11.01	Property		1	Hunter's Pond Apartments
11.02	Property		1	Woodwind Apartments
11.03	Property		1	Crossings At Bellbrook Villas
11.04	Property		1	Jefferson Place Villas
11.05	Property		1	Deer Creek Crossing
11.06	Property		1	Country Squire Villas
12	Loan	D	1	Maritime Hotel	1,493,884.20	Interest Only	No	Actual/360	60	59	60	59	0	0	12/4/2024	1
13	Loan	6, 9, 12, 17	10	Radius at Harbor Bay	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359	12/30/2024	1
13.01	Property		1	1420 Harbor Bay Parkway
13.02	Property		1	1351 Harbor Bay Parkway
13.03	Property		1	1451 Harbor Bay Parkway
13.04	Property		1	1640 South Loop Road
13.05	Property		1	1650 Harbor Bay Parkway
13.06	Property		1	1600 Harbor Bay Parkway
13.07	Property		1	1350 South Loop Road
13.08	Property		1	1321 Harbor Bay Parkway
13.09	Property		1	1501 Harbor Bay Parkway
13.10	Property		1	1411 Harbor Bay Parkway
14	Loan		1	SpringHill Suites Bloomington	1,900,529.64	Interest Only, Amortizing Balloon	No	Actual/360	12	12	60	60	360	360	1/24/2025	0
15	Loan	14	1	100 Ceramic Tile Drive	1,386,999.96	Interest Only	No	Actual/360	60	59	60	59	0	0	12/18/2024	1
16	Loan	26	1	Courtyard Fredericksburg Historic District	1,070,367.60	Interest Only	No	Actual/360	60	59	60	59	0	0	12/30/2024	1
17	Loan		1	US Storage Centers - Chatsworth	954,408.12	Interest Only	No	Actual/360	60	58	60	58	0	0	11/20/2024	2
18	Loan	22, 29, E	1	1114 Madison Avenue	1,072,947.96	Interest Only	No	Actual/360	60	59	60	59	0	0	12/11/2024	1
19	Loan		1	Silverado Self Storage	882,113.76	Interest Only	No	Actual/360	60	60	60	60	0	0	1/7/2025	0
20	Loan	15, 18	1	321 Starr Street	945,451.44	Interest Only	No	Actual/360	60	60	60	60	0	0	1/23/2025	0
21	Loan	8, 24	1	Zoe Lofts	819,389.52	Interest Only	No	Actual/360	60	59	60	59	0	0	1/3/2025	1
22	Loan		1	310 Greenwich Ave	785,865.24	Interest Only	No	Actual/360	60	59	60	59	0	0	12/23/2024	1
23	Loan		1	CLC Spaces Storage Little Rock	609,030.84	Interest Only	No	Actual/360	60	60	60	60	0	0	1/14/2025	0
24	Loan	F	1	Cedar Creek MHC	577,770.72	Interest Only	No	Actual/360	60	59	60	59	0	0	12/31/2024	1
25	Loan	G	1	Carriage House	448,600.20	Interest Only	No	Actual/360	60	58	60	58	0	0	11/22/2024	2
26	Loan	H	1	Riverside Estates	270,203.88	Interest Only	No	Actual/360	60	59	60	59	0	0	12/30/2024	1
27	Loan		1	US Storage Centers - Stanton	199,445.16	Interest Only	No	Actual/360	60	59	60	59	0	0	12/3/2024	1
28	Loan		1	US Storage Centers - Cerritos	192,795.00	Interest Only	No	Actual/360	60	58	60	58	0	0	11/20/2024	2
29	Loan		1	61 Thompson Street Apartments	210,133.80	Interest Only	No	Actual/360	60	54	60	54	0	0	7/31/2024	6
30	Loan		1	Baumgartner Road Self-Storage	219,608.28	Interest Only	No	Actual/360	60	59	60	59	0	0	12/30/2024	1
31	Loan		1	US Storage Centers - Irwindale	149,260.68	Interest Only	No	Actual/360	60	58	60	58	0	0	11/20/2024	2

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)
												11, 12
1	Loan	5, 9, 10, 11, 13 ,16, 20, 27, 28	1	The Spiral	9	2/9/2025	NAP	1/9/2030	NAP	0	0	L(25),D(28),O(7)	162,051,278	89,927,973
2	Loan	9, A	1	Gateway Center North	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(23),YM1(4),DorYM1(26),O(7)	35,451,392	9,908,655
3	Loan	9	1	The Plaza at Walnut Creek	11	3/11/2025	NAP	2/11/2030	NAP	0	0	L(24),D(29),O(7)	21,251,584	5,916,275
4	Loan	19	1	Storage Depot - Virginia Beach	1	2/1/2025	NAP	1/1/2030	NAP	0	4	L(25),D(28),O(7)	5,859,401	1,797,077
5	Loan	12, 23	5	AHIP Hotel Portfolio	6	3/6/2025	NAP	2/6/2030	NAP	0	0	L(24),D(30),O(6)	21,634,146	15,049,037
5.01	Property		1	Residence Inn Neptune									5,020,419	3,223,752
5.02	Property		1	Hampton Inn & Suites Baltimore Arundel Mills									5,295,639	3,400,408
5.03	Property		1	Hilton Garden Inn Milford									4,490,720	3,531,099
5.04	Property		1	Fairfield Inn & Suites Titusville Kennedy Space Center									3,785,783	2,444,990
5.05	Property		1	Fairfield Inn & Suites Pittsburgh Airport Robinson Township									3,041,585	2,448,788
6	Loan	7, B	1	Green Caye Village	11	3/11/2025	NAP	2/11/2030	NAP	0	0	L(24),YM1(29),O(7)	7,278,345	4,124,846
7	Loan		1	Sheraton Imperial Raleigh Durham	1	3/1/2025	NAP	2/1/2030	NAP	0	0	L(24),D(29),O(7)	20,416,063	14,991,673
8	Loan	21, 25	1	Crowne Plaza North Augusta	1	1/1/2025	NAP	12/1/2029	NAP	0	0	L(26),D(28),O(6)	12,828,400	8,104,518
9	Loan	12	11	ExchangeRight Net Leased Portfolio #69	1	3/1/2025	NAP	2/1/2030	NAP	5	5	L(24),D(29),O(7)	NAV	NAV
9.01	Property		1	Kroger – Zionsville, IN									NAV	NAV
9.02	Property		1	Tractor Supply Company – Tucson, AZ									NAV	NAV
9.03	Property		1	Tractor Supply Company – Moncks Corner, SC									NAV	NAV
9.04	Property		1	Tractor Supply Company – Mansfield, OH									NAV	NAV
9.05	Property		1	Dollar Tree – Linden, MI									NAV	NAV
9.06	Property		1	Dollar Tree – Midland, MI									NAV	NAV
9.07	Property		1	Dollar Tree – Millbrook, AL									NAV	NAV
9.08	Property		1	Dollar General Plus – Farmington, NM									NAV	NAV
9.09	Property		1	Dollar Tree – Tuscaloosa, AL									NAV	NAV
9.10	Property		1	Dollar General Plus – Benton Harbor, MI									NAV	NAV
9.11	Property		1	Sherwin Williams – Kansas City, KS									NAV	NAV
10	Loan		1	Rockaway Hotel and Spa	1	2/1/2025	NAP	1/1/2030	NAP	5	5	L(25),D(31),O(4)	17,019,086	12,503,223
11	Loan	12, C	6	Wechsler Multifamily Portfolio	1	1/1/2025	NAP	12/1/2029	NAP	0	5	L(23),YM1(3),DorYM1(27),O(7)	4,287,904	1,505,142
11.01	Property		1	Hunter's Pond Apartments									1,138,188	390,613
11.02	Property		1	Woodwind Apartments									1,200,482	422,552
11.03	Property		1	Crossings At Bellbrook Villas									718,903	212,400
11.04	Property		1	Jefferson Place Villas									499,779	194,900
11.05	Property		1	Deer Creek Crossing									460,725	168,837
11.06	Property		1	Country Squire Villas									269,827	115,839
12	Loan	D	1	Maritime Hotel	1	2/1/2025	NAP	1/1/2030	NAP	0	4	L(25),YM1(28),O(7)	18,154,064	10,201,681
13	Loan	6, 9, 12, 17	10	Radius at Harbor Bay	11	2/11/2025	2/11/2025	1/11/2030	NAP	0	0	L(25),D(28),O(7)	26,278,366	8,248,974
13.01	Property		1	1420 Harbor Bay Parkway									3,531,144	1,396,737
13.02	Property		1	1351 Harbor Bay Parkway									3,768,563	894,368
13.03	Property		1	1451 Harbor Bay Parkway									3,225,446	722,947
13.04	Property		1	1640 South Loop Road									3,757,964	923,973
13.05	Property		1	1650 Harbor Bay Parkway									2,148,459	1,270,668
13.06	Property		1	1600 Harbor Bay Parkway									2,724,116	1,230,116
13.07	Property		1	1350 South Loop Road									3,074,854	412,534
13.08	Property		1	1321 Harbor Bay Parkway									1,991,465	514,913
13.09	Property		1	1501 Harbor Bay Parkway									934,722	579,935
13.10	Property		1	1411 Harbor Bay Parkway									1,121,633	302,784
14	Loan		1	SpringHill Suites Bloomington	5	3/5/2025	3/5/2026	2/5/2030	NAP	0	0	L(24),D(30),O(6)	7,668,645	4,122,283
15	Loan	14	1	100 Ceramic Tile Drive	1	2/1/2025	NAP	1/1/2030	NAP	5	5	L(25),D(28),O(7)	NAV	NAV
16	Loan	26	1	Courtyard Fredericksburg Historic District	1	2/1/2025	NAP	1/1/2030	NAP	5	4	L(25),D(28),O(7)	5,919,869	3,769,556
17	Loan		1	US Storage Centers - Chatsworth	1	1/1/2025	NAP	12/1/2029	NAP	5	4	L(26),D(27),O(7)	2,360,945	598,166
18	Loan	22, 29, E	1	1114 Madison Avenue	1	2/1/2025	NAP	1/1/2030	NAP	0	0	L(25),YM1(29),O(6)	1,995,364	707,246
19	Loan		1	Silverado Self Storage	1	3/1/2025	NAP	2/1/2030	NAP	5	5	L(24),D(29),O(7)	1,671,174	384,908
20	Loan	15, 18	1	321 Starr Street	1	3/1/2025	NAP	2/1/2030	NAP	0	0	L(24),D(33),O(3)	1,754,385	387,415
21	Loan	8, 24	1	Zoe Lofts	11	2/11/2025	NAP	1/11/2030	NAP	0	0	L(25),D(31),O(4)	2,274,952	1,029,098
22	Loan		1	310 Greenwich Ave	1	2/1/2025	NAP	1/1/2030	NAP	0	5	L(25),D(31),O(4)	2,071,304	227,176
23	Loan		1	CLC Spaces Storage Little Rock	11	3/11/2025	NAP	2/11/2030	NAP	0	0	L(24),D(32),O(4)	1,220,827	336,784
24	Loan	F	1	Cedar Creek MHC	1	2/1/2025	NAP	1/1/2030	NAP	5	4	L(25),YM1(28),O(7)	1,189,815	385,294
25	Loan	G	1	Carriage House	1	1/1/2025	NAP	12/1/2029	NAP	0	0	L(25),YM1(29),O(6)	1,598,638	630,141
26	Loan	H	1	Riverside Estates	1	2/1/2025	NAP	1/1/2030	NAP	0	5	L(23),YM1(32),O(5)	533,314	226,001
27	Loan		1	US Storage Centers - Stanton	1	2/1/2025	NAP	1/1/2030	NAP	5	4	L(25),D(28),O(7)	1,843,677	402,753
28	Loan		1	US Storage Centers - Cerritos	1	1/1/2025	NAP	12/1/2029	NAP	5	4	L(26),D(27),O(7)	1,728,652	395,931
29	Loan		1	61 Thompson Street Apartments	1	9/1/2024	NAP	8/1/2029	NAP	5	4	L(30),D(23),O(7)	NAV	NAV
30	Loan		1	Baumgartner Road Self-Storage	1	2/1/2025	NAP	1/1/2030	NAP	5	5	L(25),D(31),O(4)	503,977	179,356
31	Loan		1	US Storage Centers - Irwindale	1	1/1/2025	NAP	12/1/2029	NAP	5	4	L(26),D(27),O(7)	1,241,969	247,303

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)

1	Loan	5, 9, 10, 11, 13 ,16, 20, 27, 28	1	The Spiral	72,123,305	11/30/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
2	Loan	9, A	1	Gateway Center North	25,542,737	8/31/2024	T-12	34,848,697	9,860,190	24,988,506	12/31/2023	T-12	34,479,241	9,936,749	24,542,492
3	Loan	9	1	The Plaza at Walnut Creek	15,335,309	9/19/2024	T-9 Annualized	19,454,413	6,332,815	13,121,598	12/31/2023	T-12	15,486,413	5,610,838	9,875,575
4	Loan	19	1	Storage Depot - Virginia Beach	4,062,324	10/31/2024	T-12	5,716,229	1,643,057	4,073,172	12/31/2023	T-12	5,413,117	1,374,471	4,038,646
5	Loan	12, 23	5	AHIP Hotel Portfolio	6,585,109	10/31/2024	T-12	18,287,330	13,353,823	4,933,508	12/31/2023	T-12	20,046,299	13,546,133	6,500,166
5.01	Property		1	Residence Inn Neptune	1,796,667	10/31/2024	T-12	2,757,814	2,075,957	681,857	12/31/2023	T-12	4,616,610	2,864,467	1,752,142
5.02	Property		1	Hampton Inn & Suites Baltimore Arundel Mills	1,895,231	10/31/2024	T-12	4,537,462	3,091,241	1,446,221	12/31/2023	T-12	4,561,984	2,903,465	1,658,520
5.03	Property		1	Hilton Garden Inn Milford	959,621	10/31/2024	T-12	4,519,509	3,438,101	1,081,408	12/31/2023	T-12	4,729,899	3,446,598	1,283,301
5.04	Property		1	Fairfield Inn & Suites Titusville Kennedy Space Center	1,340,792	10/31/2024	T-12	3,510,751	2,399,310	1,111,441	12/31/2023	T-12	3,385,686	2,169,078	1,216,608
5.05	Property		1	Fairfield Inn & Suites Pittsburgh Airport Robinson Township	592,797	10/31/2024	T-12	2,961,794	2,349,213	612,581	12/31/2023	T-12	2,752,119	2,162,525	589,594
6	Loan	7, B	1	Green Caye Village	3,153,499	10/31/2024	T-12	6,924,960	3,641,692	3,283,268	12/31/2023	T-12	6,496,846	3,336,642	3,160,204
7	Loan		1	Sheraton Imperial Raleigh Durham	5,424,390	11/30/2024	T-12	18,049,458	13,743,417	4,306,041	12/31/2023	T-12	11,663,086	9,316,711	2,346,375
8	Loan	21, 25	1	Crowne Plaza North Augusta	4,723,882	10/31/2024	T-12	11,426,122	7,613,771	3,812,351	12/31/2023	T-12	9,020,242	6,473,968	2,546,274
9	Loan	12	11	ExchangeRight Net Leased Portfolio #69	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.01	Property		1	Kroger – Zionsville, IN	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.02	Property		1	Tractor Supply Company – Tucson, AZ	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.03	Property		1	Tractor Supply Company – Moncks Corner, SC	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.04	Property		1	Tractor Supply Company – Mansfield, OH	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.05	Property		1	Dollar Tree – Linden, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.06	Property		1	Dollar Tree – Midland, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.07	Property		1	Dollar Tree – Millbrook, AL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.08	Property		1	Dollar General Plus – Farmington, NM	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.09	Property		1	Dollar Tree – Tuscaloosa, AL	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.10	Property		1	Dollar General Plus – Benton Harbor, MI	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9.11	Property		1	Sherwin Williams – Kansas City, KS	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
10	Loan		1	Rockaway Hotel and Spa	4,515,863	10/31/2024	T-12	16,900,850	12,382,473	4,518,377	12/31/2023	T-12	15,747,263	12,500,359	3,246,904
11	Loan	12, C	6	Wechsler Multifamily Portfolio	2,782,762	8/31/2024	T-12	3,985,851	1,539,963	2,445,889	12/31/2023	T-12	NAV	NAV	NAV
11.01	Property		1	Hunter's Pond Apartments	747,575	8/31/2024	T-12	1,032,631	412,332	620,299	12/31/2023	T-12	NAV	NAV	NAV
11.02	Property		1	Woodwind Apartments	777,930	8/31/2024	T-12	1,127,544	451,381	676,163	12/31/2023	T-12	NAV	NAV	NAV
11.03	Property		1	Crossings At Bellbrook Villas	506,503	8/31/2024	T-12	667,812	214,631	453,181	12/31/2023	T-12	NAV	NAV	NAV
11.04	Property		1	Jefferson Place Villas	304,879	8/31/2024	T-12	468,863	198,013	270,850	12/31/2023	T-12	NAV	NAV	NAV
11.05	Property		1	Deer Creek Crossing	291,888	8/31/2024	T-12	442,669	158,625	284,044	12/31/2023	T-12	NAV	NAV	NAV
11.06	Property		1	Country Squire Villas	153,987	8/31/2024	T-12	246,332	104,980	141,352	12/31/2023	T-12	NAV	NAV	NAV
12	Loan	D	1	Maritime Hotel	7,952,383	10/31/2024	T-12	17,640,745	11,490,001	6,150,744	12/31/2023	T-12	17,189,713	10,616,965	6,572,748
13	Loan	6, 9, 12, 17	10	Radius at Harbor Bay	18,029,392	9/30/2024	T-12	20,168,014	8,005,660	12,162,354	12/31/2023	T-12	16,774,483	6,553,693	10,220,790
13.01	Property		1	1420 Harbor Bay Parkway	2,134,406	9/30/2024	T-12	3,408,148	1,388,430	2,019,718	12/31/2023	T-12	3,796,855	1,221,250	2,575,604
13.02	Property		1	1351 Harbor Bay Parkway	2,874,196	9/30/2024	T-12	3,705,963	998,863	2,707,099	12/31/2023	T-12	3,571,444	926,541	2,644,903
13.03	Property		1	1451 Harbor Bay Parkway	2,502,499	9/30/2024	T-12	2,624,949	818,254	1,806,694	12/31/2023	T-12	3,054,256	1,090,965	1,963,291
13.04	Property		1	1640 South Loop Road	2,833,991	9/30/2024	T-12	2,068,113	793,697	1,274,415	12/31/2023	T-12	122,576	298,418	(175,842)
13.05	Property		1	1650 Harbor Bay Parkway	877,791	9/30/2024	T-12	2,171,107	1,176,095	995,012	12/31/2023	T-12	1,859,711	895,396	964,315
13.06	Property		1	1600 Harbor Bay Parkway	1,494,000	9/30/2024	T-12	2,127,441	1,153,514	973,926	12/31/2023	T-12	1,576,253	929,791	646,462
13.07	Property		1	1350 South Loop Road	2,662,320	9/30/2024	T-12	857,647	338,062	519,585	12/31/2023	T-12	(131,844)	314,933	(446,776)
13.08	Property		1	1321 Harbor Bay Parkway	1,476,552	9/30/2024	T-12	2,003,460	588,306	1,415,154	12/31/2023	T-12	1,859,815	561,529	1,298,285
13.09	Property		1	1501 Harbor Bay Parkway	354,787	9/30/2024	T-12	73,170	422,554	(349,384)	12/31/2023	T-12	NAV	NAV	NAV
13.10	Property		1	1411 Harbor Bay Parkway	818,849	9/30/2024	T-12	1,128,017	327,883	800,134	12/31/2023	T-12	1,065,417	314,869	750,548
14	Loan		1	SpringHill Suites Bloomington	3,546,362	11/30/2024	T-12	7,189,975	3,865,404	3,324,571	12/31/2023	T-12	6,288,067	3,615,750	2,672,317
15	Loan	14	1	100 Ceramic Tile Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
16	Loan	26	1	Courtyard Fredericksburg Historic District	2,150,313	11/30/2024	T-12	5,907,498	3,641,918	2,265,580	12/31/2023	T-12	5,739,500	3,476,648	2,262,852
17	Loan		1	US Storage Centers - Chatsworth	1,762,780	9/30/2024	T-12	2,385,078	573,669	1,811,409	12/31/2023	T-12	2,334,503	552,929	1,781,574
18	Loan	22, 29, E	1	1114 Madison Avenue	1,288,118	8/31/2024	T-12	1,915,475	672,231	1,243,245	12/31/2023	T-12	1,742,086	623,702	1,118,384
19	Loan		1	Silverado Self Storage	1,286,266	9/30/2024	T-12	1,646,033	417,222	1,228,811	12/31/2023	T-12	1,525,379	399,197	1,126,182
20	Loan	15, 18	1	321 Starr Street	1,366,971	11/30/2024	T-12	1,542,446	307,790	1,234,657	12/31/2023	T-12	1,492,310	511,811	980,499
21	Loan	8, 24	1	Zoe Lofts	1,245,854	10/31/2024	T-12	1,873,827	1,060,953	812,874	12/31/2023	T-12	1,798,974	877,114	921,860
22	Loan		1	310 Greenwich Ave	1,844,128	9/30/2024	T-12	2,026,750	224,679	1,802,071	12/31/2023	T-12	1,985,112	237,817	1,747,295
23	Loan		1	CLC Spaces Storage Little Rock	884,043	9/30/2024	T-12	1,150,697	343,296	807,177	12/31/2023	T-12	1,065,765	280,232	785,373
24	Loan	F	1	Cedar Creek MHC	804,521	10/31/2024	T-12	834,867	327,654	507,213	12/31/2023	T-12	NAV	NAV	NAV
25	Loan	G	1	Carriage House	968,497	8/31/2024	T-12	1,525,768	646,156	879,612	12/31/2023	T-12	1,496,869	591,229	905,640
26	Loan	H	1	Riverside Estates	307,313	11/30/2024	T-12	472,215	231,061	241,154	12/31/2023	T-12	379,143	156,349	222,794
27	Loan		1	US Storage Centers - Stanton	1,440,924	9/30/2024	T-12	1,866,756	407,813	1,458,944	12/31/2023	T-12	1,725,773	394,251	1,331,521
28	Loan		1	US Storage Centers - Cerritos	1,332,721	9/30/2024	T-12	1,691,004	382,604	1,308,400	12/31/2023	T-12	1,607,646	372,565	1,235,081
29	Loan		1	61 Thompson Street Apartments	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
30	Loan		1	Baumgartner Road Self-Storage	324,621	10/31/2024	T-12	485,689	236,516	249,173	12/31/2023	T-12	479,939	173,806	306,133
31	Loan		1	US Storage Centers - Irwindale	994,666	9/30/2024	T-12	1,187,757	244,622	943,135	12/31/2023	T-12	1,137,298	244,901	892,397

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-280318-01

(1)	MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; JPMCB—JPMorgan Chase Bank, National Association.

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at mortgaged properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties which are not in occupancy or are in free rent periods.

(3)	The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC^® license fee rate and, with respect to any non-serviced Mortgage Loan, pari passu loan primary servicing fee rate, in each case applicable to the related Mortgage Loan.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at mortgaged properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective mortgaged properties.

(5)	With respect to Mortgage Loan No. 1, The Spiral, the mortgage loan is part of a whole loan that was co-originated by JPMCB, BANA, Goldman Sachs Bank USA and WFB.

(6)	With respect to Mortgage Loan No. 13, Radius at Harbor Bay, the mortgage loan is part of a whole loan that was co-originated by WFB and German American Capital Corporation.

(7)	With respect to Mortgage Loan No. 6, Green Caye Village, the Number of Units includes 270 multifamily units, 157 MHC pads, 289 RV pads, and 178 self-storage/parking units.

(8)	With respect to Mortgage Loan No. 21, Zoe Lofts, the Number of Units and Percent Leased represent the multifamily component of the Zoe Lofts Property. The Zoe Lofts Property also includes 14,410 SF of ground floor retail (23.2% of UW base rent), which is 100.0% leased and 73.6% occupied.

(9)	With respect to Mortgage Loan No. 1, The Spiral, Mortgage Loan No. 2, Gateway Center North, Mortgage Loan No. 3, The Plaza at Walnut Creek, and Mortgage Loan No. 13, Radius at Harbor Bay, such Mortgage Loans are each part of a Whole Loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan”, and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.

(10)	With respect to Mortgage Loan No. 1, The Spiral, the Mortgage Rate represents the Weighted Average Interest Rate of component A and component B of The Spiral Whole Loan applicable to the Notes A-5-1, A-5-2, A-6-1, A-6-2, A-7, A-8-1, A-8-2, A-9, A-10, A-11 and A-12 (the “Spiral Senior Companion Notes”), weighted on the basis of the respective principal balances of the Spiral Senior Companion Notes. Component A has an interest rate of 5.469840% per annum and component B has an interest rate of 5.761070% per annum. The Mortgage Rate does not represent the weighted average interest rate of component A or component B applicable to the Notes A-1, A-2, A-3 and A-4 (the “Spiral Senior SASB Notes”) or component C, component D, component E and component F applicable to the junior Notes B-1, B-2, B-3, and B-4. See defined term “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Definitions” in the prospectus.

(11)	With respect to Mortgage Loan No. 1, The Spiral, defeasance of The Spiral Whole Loan is permitted at any time after the date that is the earliest to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 9, 2028. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BANK5 2025-5YR13 securitization trust in February 2025. The actual defeasance lockout period may be longer.

(12)	With respect to Mortgage Loan No. 5, AHIP Hotel Portfolio, Mortgage Loan No. 9, ExchangeRight Net Leased Portfolio #69, Mortgage Loan No. 11, Wechsler Multifamily Portfolio, and Mortgage Loan No. 13, Radius at Harbor Bay, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.

(13)	With respect to Mortgage Loan No. 1, The Spiral, Pfizer Inc., the Largest Tenant at the Mortgaged Property, as sublandlord, has subleased (the “Pfizer Sublease”) the entire 20th floor, containing 50,554 SF of rentable area to The Segal Company (Eastern States), Inc. The term of the Pfizer Sublease is scheduled to expire on July 30, 2042, or as earlier terminated as of February 28, 2035 and has subrent currently equal to $93.00 PSF. The term of the prime lease is scheduled to expire on August 31, 2042.

(14)	With respect to Mortgage Loan No. 15, 100 Ceramic Tile Drive, prior to origination, the Mortgaged Property was 100% leased to Unix Packaging, LLC (“Unix”). Unix is 15% owned by the borrower sponsor of the Mortgage Loan, and in addition, the founder and chief executive officer of Unix owns an 18.3% interest in the borrower. In connection with the origination of the Mortgage Loan, the borrower entered into a master lease (the “100 Ceramic Tile Drive Master Lease”) with an affiliate of the borrower (the “100 Ceramic Tile Drive Master Tenant”), and the Unix lease was converted into a sublease between the 100 Ceramic Tile Drive Master Tenant, as sub-landlord, and Unix as sub-tenant. The 100 Ceramic Tile Drive Master Lease is coterminous with the Unix lease, and provides for annual fixed rent in an amount that is $5,000 less than the annual fixed rent under the Unix lease. The non-recourse carveout guarantor of the Mortgage Loan has executed a lease guaranty of the 100 Ceramic Tile Drive Master Lease.

(15)	With respect to Mortgage Loan No. 20, 321 Starr Street, the related Mortgaged Property currently benefits from a 25-year tax abatement under the Industrial and Commercial Abatement Program, which commenced in the 2020/2021 tax year and will continue through the 2044/2045 tax year. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus for additional information.

(16)	With respect to Mortgage Loan No. 1, The Spiral, Appraised Value of $4,600,000,000 represents the appraisal’s concluded “As Stabilized” value as of December 1, 2026, which assumes The Spiral Property has no further free rent and tenant improvements and leasing commissions owed in connection with leases executed to date, among other assumptions. The appraisal’s concluded “As Is” value as of November 20, 2024 for The Spiral Property is $4,175,000,000 which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Spiral Whole Loan of 68.3% and 68.3%, respectively, and a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Spiral Senior Notes of 49.7% and 49.7%, respectively.

(17)	With respect to Mortgage Loan No. 13, Radius at Harbor Bay, the appraisal provided “hypothetical as-stabilized” or “hypothetical as-complete/stabilized” values for eight of the ten Radius at Harbor Bay Properties and "as-is" values for the other two. Of those eight properties, six “hypothetical as-stabilized” or “hypothetical as-complete/stabilized” values were used because the property conversions from office to life science use has been completed, property occupancy has stabilized and all outstanding TI/LC reserves of $20,860,736 have been reserved for up-front. For the remaining two non-stabilized properties and the two properties that had been already stabilized, as-is values were used. The aggregate portfolio value on this combined basis was $316,270,000 (excludes portfolio premium) as of October 21, 2024 and October 23, 2024. The aggregate as-is appraised value of the Radius at Harbor Bay Properties is $295,030,000 (excludes portfolio premium) as of October 23, 2024, which equates to a Cut-Off Date LTV Ratio and LTV Ratio at Maturity of 71.8% and 67.4%. respectively.

(18)	With respect to Mortgage Loan No. 20, 321 Starr Street, the Other Than “As-Is” Appraised Value represents the “As Is (Including ICAP Tax Benefit)” value as of November 25, 2024, which reflects the Mortgaged Property benefitting from the ICAP program. The appraisal’s concluded “As Is” value (without accounting for the ICAP tax benefits) as of

	November 25, 2024 for the Mortgaged Property is $18,800,000 which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Mortgage Loan of 66.5% and 66.5%, respectively.

(19)	With respect to Mortgage Loan No. 4, Storage Depot - Virginia Beach, there was a fire at the mortgaged property on August 19, 2024, which affected 39 units (25 drive up and 14 indoor units). After origination, the borrower deposited approximately $429,649 (which represents the property insurance proceeds) to a reserve for the reconstruction of the units, which the borrower expects to be completed by April 2025. Most recent occupancy adjusted for the units affected by the fire is 90.5%.

(20)	With respect to Mortgage Loan No. 1, The Spiral, the Whole Loan is secured by the borrower’s fee interest as well as an overlapping sub-leasehold interest with New York City Industrial Development Agency as the primary ground lessee. In connection with the development of The Spiral Property, the borrower entered into a payment in lieu of taxes (“PILOT”) arrangement with the New York City Industrial Development Agency (“NYCIDA”), pursuant to which the borrower leases the entire The Spiral Property to the NYCIDA and the NYCIDA subleases The Spiral Property back to the borrower. The PILOT commenced in the 2022/23 tax year and expires in the 2041/42 tax year. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus for additional information.

(21)	With respect to Mortgage Loan No. 8, Crowne Plaza North Augusta, the Mortgage Loan is secured by the borrower’s fee interest and the borrower’s overlapping subleasehold interest with respect to a portion of the Crowne Plaza North Augusta Property.

(22)	With respect to Mortgage Loan No. 18, 1114 Madison Avenue, the Mortgage Loan is secured by condominium interests in all commercial units in a fractured, mixed-use condominium which is controlled by the owner of the residential unit that is not part of the Mortgaged Property. The related borrower has 9.824% of the common interest and is permitted the right to appoint two members of a seven-member board, but does not have blocking rights with respect to decisions which are made by the board or condominium. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information.

(23)	With respect to Mortgage Loan No. 5, AHIP Hotel Portfolio, upon the earlier of (x) the date that is 12 months prior to the expiration date of any franchise agreement and (y) the termination of any franchise agreement, (a) all excess cash flow is required to be deposited into the FF&E reserve for replacements and repairs required by any property improvement plan required by the franchisor in connection with the borrowers’ satisfaction of certain franchisor renewal or replacement conditions set forth in the Mortgage Loan documents and (b) in the event such excess cash flow deposited in accordance with the foregoing clause (a) is less than $185,000 on such payment date, the borrowers are required to pay an amount such that, together with all excess cash flow deposited, the total amount deposited on the applicable payment date is $185,000. The franchise agreements for the Residence Inn Neptune Property and the Fairfield Inn & Suites Titusville Property are scheduled to expire on March 1, 2027 (or March 1, 2037 if the 10-year renewal option is exercised), and July 23, 2028, respectively.

(24)	With respect to Mortgage Loan No. 21, Zoe Lofts, the Initial Other Escrow Amount ($) is required to be deposited in the form of cash or a letter of credit in the amount of $1,033,992 within 60 days of loan closing. Failure to do so will be an event of default under the loan documents.

(25)	With respect to Mortgage Loan No. 8, Crowne Plaza North Augusta, on the due date occurring in May of each year during the term of the Mortgage Loan, the borrower is required to deposit in the Seasonality Reserve Account an amount (the “Seasonality Reserve Annual Deposit”) such that the amount on deposit in the reserve after making such deposit is at least equal to 125% of the aggregate shortfall in net cash flow after debt service payment for each month for the immediately preceding period that spans June through April, as determined by the lender in April of each year; provided the amount on deposit after making such Seasonality Reserve Annual Deposit may in no event be less than $390,000.

(26)	With respect to Mortgage Loan No. 16, Courtyard Fredericksburg Historic District, in July 2024, a 98-room hotel affiliated with Marriott International, Inc., known as The Publisher, opened as a competitive hotel to the mortgaged property. Initially, The Publisher’s room rates were lower than those at the mortgaged property, however those room rates have been adjusted to now approximately 20% higher than those at the mortgaged property. The mortgage loan

	includes a $1,000,000 performance holdback, which funds are eligible for release once a year at the end of the related 12 month period ending in June 2025, June 2026, June 2027, June 2028 or June 2029, upon the related trailing twelve month debt yield achieving 11.65%.

(27)	With respect to Mortgage Loan No. 1, The Spiral, the borrower is permitted to obtain mezzanine financing from a mezzanine lender acceptable to the lender, provided that certain conditions are met including, without limitation, the following: (a) the mezzanine financing does not exceed $142,500,000, (b) the aggregate LTV (based on The Spiral Whole Loan and the mezzanine financing) does not exceed 62.0%, (c) the actual combined DSCR must be not less than 1.35x, and (d) the actual combined debt yield must be not less than 8.1%.

(28)	With respect to Mortgage Loan No. 1, The Spiral, there is no separate non-recourse carveout guarantor, and the borrower is the sole indemnitor under the related environmental indemnity agreement. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” in the prospectus for additional information.

(29)	With respect to Mortgage Loan No. 18, 1114 Madison Avenue, the sole non-recourse carveout guarantor, Saul Tawil, controls only one of the three borrowers who own the Mortgaged Property as tenants-in-common.

A.	With respect to Mortgage Loan No. 2, Gateway Center North, “Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) the excess, if any, of (A) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled monthly payments of principal and interest payable in respect of the principal amount of the Loan being prepaid; provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (B) the principal amount of the Loan being prepaid. Lender’s calculation of the Yield Maintenance Premium, and all component calculations (including, without limitation, the Treasury Note Rate), shall be conclusive and binding on Borrower absent manifest error. “Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to (x) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Prepayment Commencement Date (or if two or more such securities have maturity dates equally close to the Open Prepayment Commencement Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth (5th) Business Day preceding the prepayment date, divided by (y) twelve (12)."

B.	With respect to Mortgage Loan No. 6, Green Caye Village, “Yield Maintenance Premium” shall mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the open period start date (assuming the outstanding principal balance of the Loan is due on the open period start date), from the open period start date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the open period start date (or if two or more such securities have maturity dates equally close to the open period start date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error. “Applicable Percentage” shall mean, as applicable, (i) in connection with any prepayment made pursuant to Section 2.7(d) hereof and provided that no Event of Default then exists, 1%, or (ii) in connection with any other prepayment of the Debt, 3%. 2.7(d) prepayments prior to open period start date. Subject to Section 2.7(c), on and after the Permitted Prepayment Date, through but not including the open period start date, Borrower may, at its option and upon at least fifteen (15) days’ (and no greater than ninety (90) days’) prior notice to Lender (which notice

	shall specify the proposed prepayment date), prepay the Debt in whole (but not in part), on any date, provided that such prepayment shall be accompanied by (i) the Yield Maintenance Premium, (ii) Interest Shortfall, (iii) the outstanding principal balance, (iv) all accrued and unpaid interest and (v) other amounts payable under the Loan Documents. Borrower shall have the right to rescind, revoke or modify its notice of prepayment given in accordance with this Section 2.7 at any time prior to the open period start date provided that Borrower pays Lender’s actual, out-of-pocket costs and expenses incurred as a result of Lender’s receipt of such notice.

C.	With respect to Mortgage Loan No. 11, Wechsler Multifamily Portfolio, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the permitted prepayment date determined by discounting such payments at the discount rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the interest rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

D.	With respect to Mortgage Loan No. 12, Maritime Hotel, "Yield Maintenance" shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the mortgage loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the mortgage loan through and including the open prepayment date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the interest rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, "Reinvestment Yield" means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading "U.S. government securities" and the sub-heading "Treasury constant maturities" for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the open prepayment date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The "Prepayment Calculation Date" shall mean, as applicable, the payment date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender's calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

E.	With respect to Mortgage Loan No. 18, 1114 Madison Avenue, “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the mortgage loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the mortgage loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the note to be made with respect to the portion of the mortgage loan under the note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding payment date in the event such payment is not made on a payment date), over (ii) the principal amount being prepaid.

F.	With respect to Mortgage Loan No. 24, Cedar Creek MHC, “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the maturity date each equal to the amount of interest which would be due on the principal amount of the

	Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.

G.	With respect to Mortgage Loan No. 25, Carriage House, “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the mortgage loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the mortgage loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the note to be made with respect to the portion of the mortgage loan under the note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the mortgage loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding payment date in the event such payment is not made on a payment date), over (ii) the principal amount being prepaid.

H.	With respect to Mortgage Loan No. 26, Riverside Estates, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the mortgage loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the permitted prepayment date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.