Free Writing Prospectus dated May 22, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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.

n = the number of months remaining between (1) either of the following: (x) in the case of a voluntary prepayment, the last day of the month during which the prepayment is made, or (y) in any other case, the date on which Payee accelerates the unpaid principal balance of this Note and (2) the Yield Maintenance Period End Date.

As used herein, the “Yield Rate” means the yield calculated by interpolating the yields for the immediately shorter and longer term U.S. “Treasury constant maturities” (as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates (the “Fed Release”) under the heading “U.S. government securities”) closest to the remaining term of the Yield Maintenance Period Term, as follows (rounded to three decimal places):

z = “n” (as defined in the present value factor calculation above) divided by 12.

For purposes hereof, if the Yield Rate is calculated to be zero, the number 0.00001 shall be deemed to be the Yield Rate.

Notwithstanding any provision to the contrary, if “z” equals a term reported under the U.S. “Treasury constant maturities” subheading in the Fed Release, the yield for such term will be used, and interpolation will not be necessary. If publication of the Fed Release is discontinued by the Federal Reserve Board, Payee will determine the Yield Rate from another source selected by Payee. Any determination of the Yield Rate by Payee will be binding absent manifest error.

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	1
1	Loan	6, 9	1	Washington Square	9.98%	100.0%	MSBNA/JPMCB	MSMCH/JPMCB	NAP	NAP	9585 Southwest Washington Square Road
2	Loan	6	1	Discovery Business Center	9.98%	100.0%	BANA	BANA	NAP	NAP	32-49 Discovery, 6501-6591 Irvine Center Drive and 15201-15480 Laguna Canyon Road
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	9.98%		JPMCB	JPMCB	NAP	NAP	Various
3.01	Property		1	The Home Depot	0.8%	8.3%					18700 Meyers Road
3.02	Property		1	Westown Square	0.7%	7.2%					10604 Lorain Avenue
3.03	Property		1	Rodney Village Shopping Center	0.6%	6.5%					1678 South Governors Avenue
3.04	Property		1	Mattatuck Plaza	0.6%	5.9%					650 and 670 Wolcott Street
3.05	Property		1	Athens Town Center	0.6%	5.9%					601 US Highway 72 West
3.06	Property		1	Northeast Plaza	0.5%	5.5%					1018 Summit Avenue
3.07	Property		1	Hungarybrook Shopping Center	0.5%	5.1%					1282 Concord Avenue
3.08	Property		1	Plaza North Shopping Center	0.5%	5.1%					1800 Fort Harrison Road
3.09	Property		1	Henderson Marketplace	0.4%	4.3%					901 South Beckford Drive
3.10	Property		1	Ahoskie Commons	0.4%	4.3%					1400 East Memorial Drive
3.11	Property		1	Cummings Park Plaza	0.4%	4.1%					2220 North Church Street
3.12	Property		1	Glenwood Shopping Plaza	0.4%	3.9%					2002-2194 Glenwood Shopping Plaza
3.13	Property		1	Boulevard Plaza	0.4%	3.5%					1301 Ward Boulevard
3.14	Property		1	Summer Commons	0.3%	3.5%					5124 Summer Avenue
3.15	Property		1	Centre Plaza	0.3%	3.3%					1115 North Charles G. Seivers Boulevard
3.16	Property		1	Market at Riverdale Bend	0.3%	2.8%					7110 - 7136 Winchester Road
3.17	Property		1	Cordele Corners	0.3%	2.7%					1407-1411 East 16th Avenue
3.18	Property		1	Anniston Plaza	0.3%	2.7%					3230 McClellan Boulevard
3.19	Property		1	Meeting Square	0.3%	2.7%					125 West Broadway Boulevard
3.20	Property		1	Northland Plaza	0.3%	2.6%					120 West Northern Avenue
3.21	Property		1	Homosassa Square	0.2%	2.4%					4500 South Suncoast Boulevard
3.22	Property		1	Laurens Plaza	0.2%	2.4%					917 East Main Street
3.23	Property		1	Pelham Plaza	0.2%	2.2%					804 Pelham Road South
3.24	Property		1	Plank Plaza	0.2%	1.6%					5963 Plank Road
3.25	Property		1	Collins Plaza	0.1%	1.5%					1803 James L Redman Parkway
4	Loan	6	1	Ansonia Commercial Condominium	9.98%	100.0%	MSBNA	MSMCH	NAP	NAP	2109 Broadway
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	9.97%		JPMCB	JPMCB	NAP	NAP	Various
5.01	Property		1	740 West End Avenue	3.8%	38.4%					740 West End Avenue
5.02	Property		1	217 East 22nd Street	0.9%	8.7%					217 East 22nd Street
5.03	Property		1	106 East 7th Street	0.7%	6.7%					106 East 7th Street
5.04	Property		1	328 East 89th Street	0.7%	6.6%					328 East 89th Street
5.05	Property		1	327 East 89th Street	0.6%	6.4%					327 East 89th Street
5.06	Property		1	640 East 14th Street	0.6%	5.9%					640 East 14th Street
5.07	Property		1	239 East 33rd Street	0.5%	5.5%					239 East 33rd Street
5.08	Property		1	638 East 14th Street	0.4%	4.4%					638 East 14th Street
5.09	Property		1	426 East 77th Street	0.4%	4.0%					426 East 77th Street
5.10	Property		1	67 Saint Marks Place	0.4%	3.9%					67 Saint Marks Place
5.11	Property		1	326 East 89th Street	0.4%	3.7%					326 East 89th Street
5.12	Property		1	237 East 33rd Street	0.3%	3.5%					237 East 33rd Street
5.13	Property		1	324 East 89th Street	0.2%	2.4%					324 East 89th Street
6	Loan	6, 8	1	Marriott World Headquarters	9.95%	100.0%	BANA/MSBNA/JPMCB	BANA/MSMCH/JPMCB	NAP	NAP	7750 Wisconsin Avenue
7	Loan	12, 15, 23	1	10 West 66th Street Co-Op	7.1%	100.0%	BANA	BANA	NAP	NAP	10 West 66th Street

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	1
8	Loan	6, 7, 16	1	VISA Global HQ	6.7%	100.0%	BANA	BANA	NAP	NAP	300 Toni Stone Xing
9	Loan		1	Foothills Park Place Shopping Center	4.1%	100.0%	WFB	WFB	NAP	NAP	4802-5030 East Ray Road
10	Loan	11, 17, 22, 23, C	1	Alley Pond Owners Corp.	2.4%	100.0%	NCCB	NCB	NAP	NAP	224-01 Springfield Avenue, 78-05/78-19 Springfield Boulevard, 78-14 Cloverdale Boulevard, 229-01/229-11 Grand Central Parkway and 230-01/230-15 Grand Central Parkway
11	Loan	9	2	Southern 2-Pack	1.8%		BANA	BANA	NAP	NAP	Various
11.01	Property		1	Pine Needle Trails	1.0%	58.1%					1604-1680 Pine Needle Trail, 2804-2821 Pine Creek Trail, 2725-2751 Aenon Church Road, 6001 Sullivan Road
11.02	Property		1	Cottages at Remington Park	0.7%	41.9%					928 Remington Avenue
12	Loan	23	1	Marina's Edge	1.6%	100.0%	MSBNA	MSMCH	NAP	NAP	10-50 Davenport Avenue
13	Loan		1	1801 - 1815 Westchester Avenue	1.6%	100.0%	MSBNA	MSMCH	NAP	NAP	1801-1815 Westchester Avenue
14	Loan	5	1	128 MacDougal Street	1.4%	100.0%	MSBNA	MSMCH	NAP	NAP	128 MacDougal Street
15	Loan	11, 17, 22, 23, C	1	The Curtis Residence Ltd.	1.2%	100.0%	NCCB	NCB	NAP	NAP	123-25 82nd Avenue a/k/a 120-72/90 Queens Boulevard
16	Loan		1	StorQuest – Tempe	1.1%	100.0%	BANA	BANA	Group 1	NAP	1835 East Warner Road
17	Loan	11, 17, 22, 23, C	1	319 E. 50 St. Owners Corp.	1.0%	100.0%	NCCB	NCB	NAP	NAP	319 East 50th Street
18	Loan	23	1	250-255 Central Avenue	1.0%	100.0%	MSBNA	MSMCH	NAP	NAP	250-255 Central Avenue
19	Loan	11, 17, 22, 23, C	1	Hawthorne Gardens Owners Corp.	0.8%	100.0%	NCCB	NCB	NAP	NAP	133-159 Smith Street
20	Loan	11, 17, 22, 23, C	1	Windsor Terrace Apts., Inc.	0.8%	100.0%	NCCB	NCB	NAP	NAP	176 Seely Street a/k/a 166/176 Seeley Street
21	Loan	11, 17, 22, 23, C	1	16 Main Street Owners, Inc.	0.7%	100.0%	NCCB	NCB	NAP	NAP	16 Main Street
22	Loan	23	1	495 Odell Avenue	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	495 Odell Avenue
23	Loan	11, 17, 22, 23, C	1	2221 Palmer Avenue Corporation	0.7%	100.0%	NCB	NCB	NAP	NAP	2201 & 2221 Palmer Avenue
24	Loan		1	StorQuest – Tahoe Vista	0.7%	100.0%	BANA	BANA	Group 1	NAP	590 National Avenue
25	Loan	11, 17, 22, 23, C	1	3176 Decatur Avenue Owners, Inc.	0.7%	100.0%	NCCB	NCB	NAP	NAP	3176 Decatur Avenue
26	Loan	11, 17, 22, 23, C	1	12 Westchester Avenue Tenants Corp.	0.7%	100.0%	NCCB	NCB	NAP	NAP	12 Westchester Avenue
27	Loan	11, 17, 22, 23, C	1	333 East 53 Tenants Corp.	0.6%	100.0%	NCCB	NCB	NAP	NAP	333 East 53rd Street
28	Loan	11, 17, 22, 23, C	1	Cheltoncort Owners Corp.	0.6%	100.0%	NCCB	NCB	NAP	NAP	360 West 21st Street
29	Loan	11, 17, 22, 23, C	1	Denn Owners Corporation	0.5%	100.0%	NCB	NCB	NAP	NAP	2835 Webb Avenue
30	Loan	11, 17, 22, 23, C	1	585 McLean Owners, Inc.	0.5%	100.0%	NCCB	NCB	NAP	NAP	585 and 587 McLean Avenue
31	Loan	11, 17, 22, 23, C	1	Fairfield Tenant Corp.	0.4%	100.0%	NCCB	NCB	NAP	NAP	3206 Fairfield Avenue
32	Loan	11, 17, 22, 23, C	1	25 Chapel Corp.	0.3%	100.0%	NCCB	NCB	NAP	NAP	25 Chapel Place
33	Loan	11, 17, 22, 23, C	1	Woodcrest Gardens, Inc.	0.3%	100.0%	NCB	NCB	NAP	NAP	675 Route 6
34	Loan	11, 17, 22, 23, C	1	30 Bond Street Owners Corp.	0.2%	100.0%	NCCB	NCB	NAP	NAP	30 Bond Street

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)
														5	5, 6
1	Loan	6, 9	1	Washington Square	Portland	Washington	OR	97223	Retail	Super Regional Mall	1974, 2005	1995, 2008, 2018-2019	994,568	SF	341.86	49,000,000
2	Loan	6	1	Discovery Business Center	Irvine	Orange	CA	92618	Office	Suburban	2000-2007	2023	1,287,820	SF	116.48	49,000,000
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	Various	Various	Various	Various	Retail	Various	Various	Various	3,424,574	SF	46.72	49,000,000
3.01	Property		1	The Home Depot	Detroit	Wayne	MI	48235	Retail	Single Tenant	1998	2002	139,056	SF		4,091,194
3.02	Property		1	Westown Square	Cleveland	Cuyahoga	OH	44111	Retail	Anchored	1988	2013	176,761	SF		3,549,438
3.03	Property		1	Rodney Village Shopping Center	Dover	Kent	DE	19904	Retail	Anchored	1960	2004	213,468	SF		3,186,531
3.04	Property		1	Mattatuck Plaza	Waterbury	New Haven	CT	06705	Retail	Anchored	1978, 1979, 2003	2009	147,010	SF		2,908,456
3.05	Property		1	Athens Town Center	Athens	Limestone	AL	35611	Retail	Anchored	1988	NAP	209,124	SF		2,887,325
3.06	Property		1	Northeast Plaza	Greensboro	Guilford	NC	27405	Retail	Anchored	1959	2000	111,296	SF		2,680,300
3.07	Property		1	Hungarybrook Shopping Center	Henrico	Henrico	VA	23228	Retail	Anchored	1988	NAP	87,190	SF		2,483,994
3.08	Property		1	Plaza North Shopping Center	Terre Haute	Vigo	IN	47804	Retail	Anchored	1966	1997	261,418	SF		2,476,950
3.09	Property		1	Henderson Marketplace	Henderson	Vance	NC	27536	Retail	Anchored	1991	1994	89,100	SF		2,128,438
3.10	Property		1	Ahoskie Commons	Ahoskie	Hertford	NC	27910	Retail	Anchored	1987	NAP	193,653	SF		2,122,925
3.11	Property		1	Cummings Park Plaza	Burlington	Alamance	NC	27217	Retail	Anchored	1963	NAP	200,253	SF		2,006,244
3.12	Property		1	Glenwood Shopping Plaza	Oneida	Madison	NY	13421	Retail	Anchored	1989	NAP	218,861	SF		1,931,825
3.13	Property		1	Boulevard Plaza	Wilson	Wilson	NC	27893	Retail	Anchored	1988	NAP	108,568	SF		1,719,594
3.14	Property		1	Summer Commons	Memphis	Shelby	TN	38122	Retail	Anchored	1974	2008	139,785	SF		1,698,463
3.15	Property		1	Centre Plaza	Clinton	Anderson	TN	37716	Retail	Anchored	1989	NAP	101,642	SF		1,630,475
3.16	Property		1	Market at Riverdale Bend	Memphis	Shelby	TN	38125	Retail	Anchored	1998, 2003	NAP	157,695	SF		1,365,569
3.17	Property		1	Cordele Corners	Cordele	Crisp	GA	31015	Retail	Anchored	1986	NAP	120,868	SF		1,337,394
3.18	Property		1	Anniston Plaza	Anniston	Calhoun	AL	36201	Retail	Anchored	1965	NAP	129,565	SF		1,305,544
3.19	Property		1	Meeting Square	Jefferson City	Jefferson	TN	37760	Retail	Anchored	1984	NAP	94,345	SF		1,302,481
3.20	Property		1	Northland Plaza	Lima	Allen	OH	45801	Retail	Anchored	1960	2003	170,037	SF		1,283,800
3.21	Property		1	Homosassa Square	Homosassa Springs	Citrus	FL	34446	Retail	Anchored	1981	NAP	84,765	SF		1,167,731
3.22	Property		1	Laurens Plaza	Laurens	Laurens	SC	29360	Retail	Anchored	1989	NAP	97,946	SF		1,157,013
3.23	Property		1	Pelham Plaza	Jacksonville	Calhoun	AL	36265	Retail	Anchored	1974	NAP	72,430	SF		1,061,463
3.24	Property		1	Plank Plaza	Baton Rouge	East Baton Rouge	LA	70805	Retail	Anchored	1967	NAP	62,280	SF		784,306
3.25	Property		1	Collins Plaza	Plant City	Hillsborough	FL	33563	Retail	Anchored	1989	NAP	37,458	SF		732,550
4	Loan	6	1	Ansonia Commercial Condominium	New York	New York	NY	10023	Mixed Use	Office/Retail	1904	NAP	115,420	SF	462.66	49,000,000
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	New York	New York	NY	Various	Multifamily	Various	Various	Various	284	Units	175,803.83	49,000,000
5.01	Property		1	740 West End Avenue	New York	New York	NY	10025	Multifamily	High Rise	1915	NAP	103	Units		18,806,207
5.02	Property		1	217 East 22nd Street	New York	New York	NY	10010	Multifamily	Mid Rise	1920	NAP	35	Units		4,265,708
5.03	Property		1	106 East 7th Street	New York	New York	NY	10009	Multifamily	Mid Rise	1900	1985, 2024-2025	12	Units		3,264,194
5.04	Property		1	328 East 89th Street	New York	New York	NY	10128	Multifamily	Mid Rise	1920	NAP	10	Units		3,227,101
5.05	Property		1	327 East 89th Street	New York	New York	NY	10128	Multifamily	Mid Rise	1920	2022-2023	10	Units		3,152,914
5.06	Property		1	640 East 14th Street	New York	New York	NY	10009	Multifamily	Mid Rise	1920	NAP	20	Units		2,893,263
5.07	Property		1	239 East 33rd Street	New York	New York	NY	10016	Multifamily	Mid Rise	1925	NAP	19	Units		2,670,704
5.08	Property		1	638 East 14th Street	New York	New York	NY	10009	Multifamily	Mid Rise	1920	NAP	20	Units		2,151,400
5.09	Property		1	426 East 77th Street	New York	New York	NY	10075	Multifamily	Mid Rise	1910	NAP	15	Units		1,965,935
5.10	Property		1	67 Saint Marks Place	New York	New York	NY	10003	Multifamily	Mid Rise	1900	NAP	10	Units		1,891,749
5.11	Property		1	326 East 89th Street	New York	New York	NY	10128	Multifamily	Mid Rise	1920	NAP	10	Units		1,817,562
5.12	Property		1	237 East 33rd Street	New York	New York	NY	10016	Multifamily	Mid Rise	1926	1957	10	Units		1,706,283
5.13	Property		1	324 East 89th Street	New York	New York	NY	10128	Multifamily	Mid Rise	1920	NAP	10	Units		1,186,980
6	Loan	6, 8	1	Marriott World Headquarters	Bethesda	Montgomery	MD	20814	Office	CBD	2022	NAP	743,448	SF	337.94	49,000,000
7	Loan	12, 15, 23	1	10 West 66th Street Co-Op	New York	New York	NY	10023	Multifamily	Cooperative	1969	NAP	270	Units	129,629.63	35,000,000

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)
														5	5, 6
8	Loan	6, 7, 16	1	VISA Global HQ	San Francisco	San Francisco	CA	94158	Office	CBD	2023	NAP	320,658	SF	695.44	33,000,000
9	Loan		1	Foothills Park Place Shopping Center	Phoenix	Maricopa	AZ	85044	Retail	Shadow Anchored	1990	NAP	126,460	SF	158.15	20,000,000
10	Loan	11, 17, 22, 23, C	1	Alley Pond Owners Corp.	Bayside	Queens	NY	11364	Multifamily	Cooperative	1950	2005	549	Units	21,819.43	12,000,000
11	Loan	9	2	Southern 2-Pack	Various	Various	Various	Various	Multifamily	Garden	Various	NAP	70	Units	123,571.43	8,650,000
11.01	Property		1	Pine Needle Trails	Tallahassee	Leon	FL	32310	Multifamily	Garden	1974, 2020-2024	NAP	46	Units		5,025,000
11.02	Property		1	Cottages at Remington Park	Thomasville	Thomas	GA	31792	Multifamily	Garden	2024	NAP	24	Units		3,625,000
12	Loan	23	1	Marina's Edge	New Rochelle	Westchester	NY	10805	Multifamily	Cooperative	1951	NAP	211	Units	37,914.69	8,000,000
13	Loan		1	1801 - 1815 Westchester Avenue	Bronx	Bronx	NY	10472	Mixed Use	Retail/Industrial	1928	NAP	21,798	SF	361.01	7,875,000
14	Loan	5	1	128 MacDougal Street	New York	New York	NY	10012	Mixed Use	Multifamily/Retail	1893	1966	20	Units	355,000.00	7,100,000
15	Loan	11, 17, 22, 23, C	1	The Curtis Residence Ltd.	Kew Gardens	Queens	NY	11415	Multifamily	Cooperative	1951	2022	107	Units	56,057.94	6,000,000
16	Loan		1	StorQuest – Tempe	Tempe	Maricopa	AZ	85284	Self Storage	Self Storage	1997	NAP	52,540	SF	98.97	5,200,000
17	Loan	11, 17, 22, 23, C	1	319 E. 50 St. Owners Corp.	New York	New York	NY	10022	Multifamily	Cooperative	1931	2014	110	Units	43,181.82	4,750,000
18	Loan	23	1	250-255 Central Avenue	Lawrence	Nassau	NY	11559	Multifamily	Cooperative	1947	NAP	65	Units	72,307.69	4,700,000
19	Loan	11, 17, 22, 23, C	1	Hawthorne Gardens Owners Corp.	Freeport	Nassau	NY	11520	Multifamily	Cooperative	1953	2007	77	Units	49,313.77	3,800,000
20	Loan	11, 17, 22, 23, C	1	Windsor Terrace Apts., Inc.	Brooklyn	Kings	NY	11218	Multifamily	Cooperative	1938	2005	54	Units	70,198.62	3,800,000
21	Loan	11, 17, 22, 23, C	1	16 Main Street Owners, Inc.	East Rockaway	Nassau	NY	11518	Multifamily	Cooperative	1959	2016	72	Units	50,000.00	3,600,000
22	Loan	23	1	495 Odell Avenue	Yonkers	Westchester	NY	10703	Multifamily	Cooperative	1964	NAP	96	Units	36,387.06	3,500,000
23	Loan	11, 17, 22, 23, C	1	2221 Palmer Avenue Corporation	New Rochelle	Westchester	NY	10801	Multifamily	Cooperative	1966	2004, 2017	126	Units	27,710.31	3,500,000
24	Loan		1	StorQuest – Tahoe Vista	Tahoe Vista	Placer	CA	96148	Self Storage	Self Storage	1999	NAP	17,895	SF	190.00	3,400,000
25	Loan	11, 17, 22, 23, C	1	3176 Decatur Avenue Owners, Inc.	Bronx	Bronx	NY	10467	Multifamily	Cooperative	1960	2004	63	Units	50,752.63	3,200,000
26	Loan	11, 17, 22, 23, C	1	12 Westchester Avenue Tenants Corp.	White Plains	Westchester	NY	10601	Multifamily	Cooperative	1953	2005	75	Units	42,630.95	3,200,000
27	Loan	11, 17, 22, 23, C	1	333 East 53 Tenants Corp.	New York	New York	NY	10022	Multifamily	Cooperative	1930	2018	132	Units	23,806.10	3,150,000
28	Loan	11, 17, 22, 23, C	1	Cheltoncort Owners Corp.	New York	New York	NY	10011	Multifamily	Cooperative	1896	2015	50	Units	60,000.00	3,000,000
29	Loan	11, 17, 22, 23, C	1	Denn Owners Corporation	Bronx	Bronx	NY	10468	Multifamily	Cooperative	1957	1995	73	Units	35,616.44	2,600,000
30	Loan	11, 17, 22, 23, C	1	585 McLean Owners, Inc.	Yonkers	Westchester	NY	10704	Multifamily	Cooperative	1953	2004	41	Units	56,084.11	2,300,000
31	Loan	11, 17, 22, 23, C	1	Fairfield Tenant Corp.	Bronx	Bronx	NY	10463	Multifamily	Cooperative	1953	2010	55	Units	36,275.75	2,000,000
32	Loan	11, 17, 22, 23, C	1	25 Chapel Corp.	Great Neck	Nassau	NY	11021	Multifamily	Cooperative	1965	2000	40	Units	37,500.00	1,500,000
33	Loan	11, 17, 22, 23, C	1	Woodcrest Gardens, Inc.	Mahopac	Putnam	NY	10541	Multifamily	Cooperative	1963, 1976	2001	72	Units	19,411.73	1,400,000
34	Loan	11, 17, 22, 23, C	1	30 Bond Street Owners Corp.	New York	New York	NY	10012	Multifamily	Cooperative	1892	2016	6	Units	168,597.42	1,015,000

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type
							7	3
1	Loan	6, 9	1	Washington Square	49,000,000	49,000,000	5.57700%	0.025510%	5.551490%	NAP	230,890.38	NAP	2,770,684.56	Interest Only
2	Loan	6	1	Discovery Business Center	49,000,000	49,000,000	5.98700%	0.026760%	5.960240%	NAP	247,864.57	NAP	2,974,374.84	Interest Only
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	49,000,000	49,000,000	6.35000%	0.025510%	6.324490%	NAP	262,892.94	NAP	3,154,715.28	Interest Only
3.01	Property		1	The Home Depot	4,091,194	4,091,194
3.02	Property		1	Westown Square	3,549,438	3,549,438
3.03	Property		1	Rodney Village Shopping Center	3,186,531	3,186,531
3.04	Property		1	Mattatuck Plaza	2,908,456	2,908,456
3.05	Property		1	Athens Town Center	2,887,325	2,887,325
3.06	Property		1	Northeast Plaza	2,680,300	2,680,300
3.07	Property		1	Hungarybrook Shopping Center	2,483,994	2,483,994
3.08	Property		1	Plaza North Shopping Center	2,476,950	2,476,950
3.09	Property		1	Henderson Marketplace	2,128,438	2,128,438
3.10	Property		1	Ahoskie Commons	2,122,925	2,122,925
3.11	Property		1	Cummings Park Plaza	2,006,244	2,006,244
3.12	Property		1	Glenwood Shopping Plaza	1,931,825	1,931,825
3.13	Property		1	Boulevard Plaza	1,719,594	1,719,594
3.14	Property		1	Summer Commons	1,698,463	1,698,463
3.15	Property		1	Centre Plaza	1,630,475	1,630,475
3.16	Property		1	Market at Riverdale Bend	1,365,569	1,365,569
3.17	Property		1	Cordele Corners	1,337,394	1,337,394
3.18	Property		1	Anniston Plaza	1,305,544	1,305,544
3.19	Property		1	Meeting Square	1,302,481	1,302,481
3.20	Property		1	Northland Plaza	1,283,800	1,283,800
3.21	Property		1	Homosassa Square	1,167,731	1,167,731
3.22	Property		1	Laurens Plaza	1,157,013	1,157,013
3.23	Property		1	Pelham Plaza	1,061,463	1,061,463
3.24	Property		1	Plank Plaza	784,306	784,306
3.25	Property		1	Collins Plaza	732,550	732,550
4	Loan	6	1	Ansonia Commercial Condominium	49,000,000	49,000,000	5.96000%	0.026760%	5.933240%	NAP	246,746.76	NAP	2,960,961.12	Interest Only
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	48,929,722	37,284,876	5.38900%	0.025510%	5.363490%	297,663.41	NAP	3,571,960.92	NAP	Amortizing Balloon
5.01	Property		1	740 West End Avenue	18,779,235	14,309,941
5.02	Property		1	217 East 22nd Street	4,259,590	3,245,845
5.03	Property		1	106 East 7th Street	3,259,512	2,483,777
5.04	Property		1	328 East 89th Street	3,222,472	2,455,552
5.05	Property		1	327 East 89th Street	3,148,392	2,399,103
5.06	Property		1	640 East 14th Street	2,889,113	2,201,529
5.07	Property		1	239 East 33rd Street	2,666,874	2,032,181
5.08	Property		1	638 East 14th Street	2,148,315	1,637,035
5.09	Property		1	426 East 77th Street	1,963,115	1,495,911
5.10	Property		1	67 Saint Marks Place	1,889,035	1,439,462
5.11	Property		1	326 East 89th Street	1,814,956	1,383,012
5.12	Property		1	237 East 33rd Street	1,703,836	1,298,338
5.13	Property		1	324 East 89th Street	1,185,277	903,192
6	Loan	6, 8	1	Marriott World Headquarters	48,853,090	41,026,162	5.49100%	0.026760%	5.464240%	277,939.99	NAP	3,335,279.88	NAP	Amortizing Balloon
7	Loan	12, 15, 23	1	10 West 66th Street Co-Op	35,000,000	35,000,000	5.23500%	0.026760%	5.208240%	NAP	154,808.16	NAP	1,857,697.92	Interest Only

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-280318-02

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)
								8	9, 10
1	Loan	6, 9	1	Washington Square	4/6/2035	NAP	5	0	L(26),DorYM1(87),O(7)	50,385,345	10,332,954	40,052,391	12/31/2024	T-12	47,936,177
2	Loan	6	1	Discovery Business Center	2/1/2035	NAP	0	0	L(28),DorYM1(85),O(7)	38,495,596	11,113,619	27,381,978	11/30/2024	T-12	40,851,704
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	5/1/2035	NAP	0	0	L(25),YM1(89),O(6)	27,289,897	8,184,386	19,105,510	12/31/2024	T-12	26,853,255
3.01	Property		1	The Home Depot						1,462,286	58,491	1,403,795	12/31/2024	T-12	1,381,137
3.02	Property		1	Westown Square						2,546,515	837,740	1,708,775	12/31/2024	T-12	2,410,507
3.03	Property		1	Rodney Village Shopping Center						1,725,948	417,242	1,308,706	12/31/2024	T-12	1,847,172
3.04	Property		1	Mattatuck Plaza						1,965,718	823,862	1,141,856	12/31/2024	T-12	2,008,374
3.05	Property		1	Athens Town Center						1,450,027	328,534	1,121,493	12/31/2024	T-12	1,478,226
3.06	Property		1	Northeast Plaza						1,237,611	269,050	968,560	12/31/2024	T-12	1,084,415
3.07	Property		1	Hungarybrook Shopping Center						1,044,753	190,713	854,041	12/31/2024	T-12	1,035,052
3.08	Property		1	Plaza North Shopping Center						1,524,735	506,427	1,018,308	12/31/2024	T-12	1,870,188
3.09	Property		1	Henderson Marketplace						1,069,246	233,736	835,510	12/31/2024	T-12	1,069,717
3.10	Property		1	Ahoskie Commons						1,036,929	419,033	617,896	12/31/2024	T-12	992,872
3.11	Property		1	Cummings Park Plaza						957,494	267,744	689,750	12/31/2024	T-12	943,902
3.12	Property		1	Glenwood Shopping Plaza						1,741,473	796,479	944,994	12/31/2024	T-12	1,589,676
3.13	Property		1	Boulevard Plaza						892,272	237,930	654,342	12/31/2024	T-12	944,761
3.14	Property		1	Summer Commons						1,586,745	617,605	969,140	12/31/2024	T-12	1,582,257
3.15	Property		1	Centre Plaza						857,231	214,424	642,807	12/31/2024	T-12	866,260
3.16	Property		1	Market at Riverdale Bend						997,986	491,525	506,462	12/31/2024	T-12	882,970
3.17	Property		1	Cordele Corners						722,432	182,690	539,742	12/31/2024	T-12	696,536
3.18	Property		1	Anniston Plaza						661,620	147,438	514,182	12/31/2024	T-12	658,362
3.19	Property		1	Meeting Square						649,582	173,758	475,824	12/31/2024	T-12	601,359
3.20	Property		1	Northland Plaza						830,044	253,783	576,260	12/31/2024	T-12	815,175
3.21	Property		1	Homosassa Square						610,078	249,505	360,573	12/31/2024	T-12	549,059
3.22	Property		1	Laurens Plaza						515,893	153,617	362,275	12/31/2024	T-12	454,747
3.23	Property		1	Pelham Plaza						419,575	71,214	348,361	12/31/2024	T-12	340,836
3.24	Property		1	Plank Plaza						420,468	127,327	293,141	12/31/2024	T-12	407,552
3.25	Property		1	Collins Plaza						363,234	114,520	248,714	12/31/2024	T-12	342,144
4	Loan	6	1	Ansonia Commercial Condominium	4/1/2035	NAP	5	5	L(26),D(87),O(7)	9,358,154	4,177,237	5,180,917	12/31/2024	T-12	8,429,177
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	5/1/2035	NAP	3 (Once per trailing 366-day period)	0	L(25),YM1(89),O(6)	9,919,725	4,820,518	5,099,207	2/28/2025	T-12	9,782,814
5.01	Property		1	740 West End Avenue						4,298,984	2,090,383	2,208,601	2/28/2025	T-12	4,229,637
5.02	Property		1	217 East 22nd Street						1,132,923	513,861	619,062	2/28/2025	T-12	1,125,775
5.03	Property		1	106 East 7th Street						850	259,461	(258,612)	2/28/2025	T-12	5,846
5.04	Property		1	328 East 89th Street						483,106	117,765	365,341	2/28/2025	T-12	489,652
5.05	Property		1	327 East 89th Street						544,911	111,368	433,543	2/28/2025	T-12	544,009
5.06	Property		1	640 East 14th Street						666,654	347,679	318,976	2/28/2025	T-12	667,670
5.07	Property		1	239 East 33rd Street						639,327	270,814	368,513	2/28/2025	T-12	633,752
5.08	Property		1	638 East 14th Street						559,599	291,847	267,753	2/28/2025	T-12	560,452

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)
														11	12
1	Loan	6, 9	1	Washington Square	10,001,861	37,934,316	12/31/2023	T-12	49,977,230	9,169,354	40,807,876	12/31/2022	T-12	93.7%	52,293,715
2	Loan	6	1	Discovery Business Center	10,755,257	30,096,448	6/30/2024	T-12	42,233,129	10,034,380	32,198,749	6/30/2023	T-12	73.2%	37,218,226
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	8,203,090	18,650,166	12/31/2023	T-12	25,933,847	8,195,047	17,738,800	12/31/2022	T-12	87.9%	26,569,295
3.01	Property		1	The Home Depot	55,272	1,325,865	12/31/2023	T-12	1,336,246	53,450	1,282,796	12/31/2022	T-12	95.0%	1,251,715
3.02	Property		1	Westown Square	918,748	1,491,759	12/31/2023	T-12	2,353,848	902,563	1,451,285	12/31/2022	T-12	95.0%	2,396,462
3.03	Property		1	Rodney Village Shopping Center	377,060	1,470,112	12/31/2023	T-12	1,718,764	418,593	1,300,170	12/31/2022	T-12	94.0%	1,799,806
3.04	Property		1	Mattatuck Plaza	911,757	1,096,617	12/31/2023	T-12	2,033,438	961,602	1,071,836	12/31/2022	T-12	92.4%	1,921,219
3.05	Property		1	Athens Town Center	309,928	1,168,299	12/31/2023	T-12	1,421,908	285,358	1,136,550	12/31/2022	T-12	95.0%	1,533,523
3.06	Property		1	Northeast Plaza	265,611	818,805	12/31/2023	T-12	1,111,537	277,678	833,859	12/31/2022	T-12	95.0%	1,239,133
3.07	Property		1	Hungarybrook Shopping Center	189,038	846,013	12/31/2023	T-12	1,014,502	181,591	832,911	12/31/2022	T-12	95.0%	1,017,842
3.08	Property		1	Plaza North Shopping Center	577,928	1,292,260	12/31/2023	T-12	1,334,709	617,479	717,230	12/31/2022	T-12	80.4%	1,269,981
3.09	Property		1	Henderson Marketplace	215,236	854,481	12/31/2023	T-12	1,035,806	234,589	801,217	12/31/2022	T-12	95.0%	1,097,243
3.10	Property		1	Ahoskie Commons	378,410	614,461	12/31/2023	T-12	896,264	387,393	508,871	12/31/2022	T-12	95.0%	1,202,906
3.11	Property		1	Cummings Park Plaza	252,626	691,276	12/31/2023	T-12	923,337	264,293	659,044	12/31/2022	T-12	93.2%	915,198
3.12	Property		1	Glenwood Shopping Plaza	766,894	822,782	12/31/2023	T-12	1,636,045	787,625	848,419	12/31/2022	T-12	76.8%	1,569,741
3.13	Property		1	Boulevard Plaza	220,574	724,186	12/31/2023	T-12	962,371	237,679	724,691	12/31/2022	T-12	88.1%	855,333
3.14	Property		1	Summer Commons	595,397	986,861	12/31/2023	T-12	1,489,112	537,914	951,199	12/31/2022	T-12	64.1%	1,203,751
3.15	Property		1	Centre Plaza	187,364	678,896	12/31/2023	T-12	815,576	189,713	625,863	12/31/2022	T-12	88.9%	862,903
3.16	Property		1	Market at Riverdale Bend	480,330	402,640	12/31/2023	T-12	1,130,284	405,946	724,338	12/31/2022	T-12	95.0%	1,051,404
3.17	Property		1	Cordele Corners	181,275	515,261	12/31/2023	T-12	681,894	190,623	491,270	12/31/2022	T-12	85.1%	738,253
3.18	Property		1	Anniston Plaza	197,297	461,065	12/31/2023	T-12	662,866	178,246	484,619	12/31/2022	T-12	87.1%	669,090
3.19	Property		1	Meeting Square	157,121	444,239	12/31/2023	T-12	588,012	176,148	411,864	12/31/2022	T-12	95.0%	746,376
3.20	Property		1	Northland Plaza	266,993	548,182	12/31/2023	T-12	753,460	278,145	475,316	12/31/2022	T-12	55.7%	684,829
3.21	Property		1	Homosassa Square	237,881	311,177	12/31/2023	T-12	543,232	199,796	343,436	12/31/2022	T-12	95.0%	696,373
3.22	Property		1	Laurens Plaza	140,892	313,856	12/31/2023	T-12	507,870	143,315	364,556	12/31/2022	T-12	95.0%	639,677
3.23	Property		1	Pelham Plaza	72,771	268,066	12/31/2023	T-12	272,485	75,410	197,075	12/31/2022	T-12	79.4%	464,348
3.24	Property		1	Plank Plaza	125,289	282,262	12/31/2023	T-12	404,675	126,205	278,470	12/31/2022	T-12	95.0%	397,532
3.25	Property		1	Collins Plaza	121,396	220,747	12/31/2023	T-12	305,608	83,693	221,915	12/31/2022	T-12	90.0%	344,657
4	Loan	6	1	Ansonia Commercial Condominium	3,970,532	4,458,645	12/31/2023	T-12	10,139,484	3,858,721	6,280,763	12/31/2022	T-12	84.1%	10,459,366
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	5,227,867	4,554,947	12/31/2024	T-12	7,758,297	4,226,515	3,531,782	12/31/2023	T-12	93.5%	11,116,742
5.01	Property		1	740 West End Avenue	2,105,189	2,124,448	12/31/2024	T-12	3,536,445	2,095,063	1,441,382	12/31/2023	T-12	94.3%	4,611,274
5.02	Property		1	217 East 22nd Street	663,115	462,660	12/31/2024	T-12	1,035,218	276,428	758,790	12/31/2023	T-12	100.0%	1,162,657
5.03	Property		1	106 East 7th Street	290,428	(284,581)	12/31/2024	T-12	152,078	149,488	2,590	12/31/2023	T-12	64.2%	476,723
5.04	Property		1	328 East 89th Street	109,065	380,587	12/31/2024	T-12	198,768	127,169	71,599	12/31/2023	T-12	90.0%	507,138
5.05	Property		1	327 East 89th Street	107,600	436,409	12/31/2024	T-12	502,509	119,012	383,497	12/31/2023	T-12	100.0%	571,478
5.06	Property		1	640 East 14th Street	426,883	240,787	12/31/2024	T-12	589,388	255,684	333,704	12/31/2023	T-12	100.0%	702,503
5.07	Property		1	239 East 33rd Street	272,961	360,791	12/31/2024	T-12	348,554	265,542	83,012	12/31/2023	T-12	94.2%	641,801
5.08	Property		1	638 East 14th Street	358,332	202,120	12/31/2024	T-12	494,741	214,625	280,116	12/31/2023	T-12	100.0%	589,691

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type

1	Loan	6, 9	1	Washington Square	11,301,353	40,992,362	198,914	994,568	39,798,880	2.13	2.07	12.1%	11.7%	655,000,000	As Is
2	Loan	6	1	Discovery Business Center	11,068,361	26,149,865	391,101	1,287,820	24,470,944	2.87	2.69	17.4%	16.3%	342,700,000	As Is
3	Loan	6, 10, 13, 18, 19, 20, 21, A	25	Coastal Equities Portfolio	7,768,777	18,800,517	513,686	1,169,830	17,117,002	1.83	1.66	11.8%	10.7%	239,000,000	Hypothetical - As-If Funded
3.01	Property		1	The Home Depot	78,894	1,172,821	20,858	55,622	1,096,340					22,300,000	As Is
3.02	Property		1	Westown Square	794,326	1,602,135	26,514	70,704	1,504,917					15,600,000	As Is
3.03	Property		1	Rodney Village Shopping Center	372,977	1,426,829	32,020	85,387	1,309,421					14,000,000	As Is
3.04	Property		1	Mattatuck Plaza	796,603	1,124,616	22,052	58,804	1,043,761					13,700,000	As Is
3.05	Property		1	Athens Town Center	298,392	1,235,131	31,369	83,650	1,120,113					13,600,000	As Is
3.06	Property		1	Northeast Plaza	255,764	983,369	16,694	44,518	922,156					12,625,000	As Is
3.07	Property		1	Hungarybrook Shopping Center	177,928	839,914	13,079	34,876	791,960					11,700,000	As Is
3.08	Property		1	Plaza North Shopping Center	490,501	779,480	39,213	104,567	635,700					12,100,000	Market Value As-Is (Includes Surplus Land Lots 3A, 5A, 5B)
3.09	Property		1	Henderson Marketplace	222,700	874,543	13,365	35,640	825,538					10,025,000	As Is
3.10	Property		1	Ahoskie Commons	403,412	799,495	29,048	77,461	692,985					10,000,000	As Is
3.11	Property		1	Cummings Park Plaza	253,892	661,306	30,038	80,101	551,167					9,450,000	As Is
3.12	Property		1	Glenwood Shopping Plaza	758,337	811,404	32,829	87,544	691,031					9,100,000	As Is
3.13	Property		1	Boulevard Plaza	227,042	628,291	16,285	43,427	568,578					8,100,000	As Is
3.14	Property		1	Summer Commons	556,856	646,895	20,968	55,914	570,013					8,000,000	As Is
3.15	Property		1	Centre Plaza	185,340	677,564	15,246	40,657	621,660					7,175,000	As Is
3.16	Property		1	Market at Riverdale Bend	468,601	582,803	23,654	63,078	496,071					6,000,000	As Is
3.17	Property		1	Cordele Corners	178,193	560,059	18,130	48,347	493,582					6,300,000	As Is
3.18	Property		1	Anniston Plaza	144,065	525,025	19,435	51,826	453,764					6,150,000	Market Value As-Is - Including Surplus Land
3.19	Property		1	Meeting Square	162,267	584,109	14,152	37,738	532,219					5,775,000	As Is
3.20	Property		1	Northland Plaza	256,016	428,813	25,506	68,015	335,293					5,650,000	As Is
3.21	Property		1	Homosassa Square	233,224	463,149	12,715	33,906	416,529					5,500,000	As Is
3.22	Property		1	Laurens Plaza	152,059	487,618	14,692	39,178	433,747					5,450,000	As Is
3.23	Property		1	Pelham Plaza	70,614	393,734	10,865	28,972	353,897					5,000,000	As Is
3.24	Property		1	Plank Plaza	124,209	273,322	9,342	24,912	239,068					4,750,000	As Is
3.25	Property		1	Collins Plaza	106,565	238,092	5,619	14,983	217,490					3,450,000	As Is
4	Loan	6	1	Ansonia Commercial Condominium	4,587,889	5,871,477	17,516	641,388	5,212,574	1.82	1.62	11.0%	9.8%	115,000,000	As Is
5	Loan	6, 9, 14, 24, B	13	Adini Portfolio	4,862,038	6,254,703	84,317	0	6,170,386	1.72	1.69	12.5%	12.4%	135,000,000	As Portfolio
5.01	Property		1	740 West End Avenue	2,198,431	2,412,844	30,580	0	2,382,264					50,600,000	As Is
5.02	Property		1	217 East 22nd Street	503,845	658,813	10,391	0	648,422					11,500,000	As Is
5.03	Property		1	106 East 7th Street	222,394	254,329	3,563	0	250,766					8,700,000	As Is
5.04	Property		1	328 East 89th Street	127,777	379,361	2,969	0	376,392					8,650,000	As Is
5.05	Property		1	327 East 89th Street	122,472	449,006	2,969	0	446,037					8,400,000	As Is
5.06	Property		1	640 East 14th Street	343,062	359,441	5,938	0	353,504					7,700,000	As Is
5.07	Property		1	239 East 33rd Street	269,785	372,017	5,641	0	366,376					7,000,000	As Is
5.08	Property		1	638 East 14th Street	285,597	304,095	5,938	0	298,157					5,700,000	As Is

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type

8	Loan	6, 7, 16	1	VISA Global HQ	13,072,148	27,302,500	48,099	0	27,254,401	2.19	2.19	12.2%	12.2%	446,000,000	Prospective Value Upon Stabilization
9	Loan		1	Foothills Park Place Shopping Center	1,084,145	2,916,132	50,584	189,690	2,675,858	1.95	1.79	14.6%	13.4%	41,500,000	As Is
10	Loan	11, 17, 22, 23, C	1	Alley Pond Owners Corp.	7,164,133	8,759,275	137,500	0	8,621,775	9.96	9.81	73.1%	72.0%	176,500,000	As Is
11	Loan	9	2	Southern 2-Pack	254,564	813,826	17,500	0	796,326	1.32	1.30	9.4%	9.2%	12,450,000	As Is
11.01	Property		1	Pine Needle Trails	187,933	468,744	11,500	0	457,244					6,900,000	As Is
11.02	Property		1	Cottages at Remington Park	66,630	345,083	6,000	0	339,083					5,550,000	As Is
12	Loan	23	1	Marina's Edge	2,032,041	2,789,616	52,750	0	2,736,866	5.76	5.65	34.9%	34.2%	33,750,000	Gross Sellout Value
13	Loan		1	1801 - 1815 Westchester Avenue	320,878	822,274	3,770	37,232	781,273	1.38	1.31	10.4%	9.9%	13,500,000	As Is
14	Loan	5	1	128 MacDougal Street	442,401	597,127	5,270	2,700	589,157	1.31	1.30	8.4%	8.3%	11,400,000	As Is
15	Loan	11, 17, 22, 23, C	1	The Curtis Residence Ltd.	1,187,767	1,230,677	21,600	0	1,209,077	3.02	2.97	20.5%	20.2%	27,000,000	As Is
16	Loan		1	StorQuest – Tempe	259,385	569,021	6,305	0	562,716	1.68	1.66	10.9%	10.8%	9,430,000	As Is
17	Loan	11, 17, 22, 23, C	1	319 E. 50 St. Owners Corp.	2,498,758	1,719,104	19,800	0	1,699,304	5.58	5.51	36.2%	35.8%	64,100,000	As Is
18	Loan	23	1	250-255 Central Avenue	713,600	1,542,500	16,250	0	1,558,750	5.49	5.54	32.8%	33.2%	22,300,000	Gross Sellout Value
19	Loan	11, 17, 22, 23, C	1	Hawthorne Gardens Owners Corp.	731,553	1,678,084	16,500	0	1,661,584	6.43	6.36	44.2%	43.8%	19,300,000	As Is
20	Loan	11, 17, 22, 23, C	1	Windsor Terrace Apts., Inc.	642,653	1,231,936	20,400	0	1,211,536	4.33	4.26	32.5%	32.0%	38,650,000	As Is
21	Loan	11, 17, 22, 23, C	1	16 Main Street Owners, Inc.	663,841	1,066,869	21,900	0	1,044,969	4.81	4.71	29.6%	29.0%	19,450,000	As Is
22	Loan	23	1	495 Odell Avenue	1,205,108	1,076,347	24,808	2,671	1,048,869	4.42	4.30	30.8%	30.0%	16,500,000	Gross Sellout Value
23	Loan	11, 17, 22, 23, C	1	2221 Palmer Avenue Corporation	1,277,678	1,840,841	38,100	0	1,802,741	7.01	6.87	52.7%	51.6%	24,900,000	As Is
24	Loan		1	StorQuest – Tahoe Vista	208,399	413,148	1,790	0	411,359	1.90	1.89	12.2%	12.1%	6,970,000	As Is
25	Loan	11, 17, 22, 23, C	1	3176 Decatur Avenue Owners, Inc.	701,831	699,271	15,750	0	683,521	3.26	3.19	21.9%	21.4%	11,400,000	As Is
26	Loan	11, 17, 22, 23, C	1	12 Westchester Avenue Tenants Corp.	892,873	1,290,953	22,500	0	1,268,453	6.10	6.00	40.4%	39.7%	21,800,000	As Is
27	Loan	11, 17, 22, 23, C	1	333 East 53 Tenants Corp.	2,940,656	3,839,095	29,700	0	3,809,395	16.20	16.08	122.2%	121.2%	93,500,000	As Is
28	Loan	11, 17, 22, 23, C	1	Cheltoncort Owners Corp.	1,190,579	1,321,002	30,000	0	1,291,002	7.11	6.95	44.0%	43.0%	34,750,000	As Is
29	Loan	11, 17, 22, 23, C	1	Denn Owners Corporation	907,363	875,863	22,200	0	853,663	5.06	4.94	33.7%	32.8%	14,700,000	As Is
30	Loan	11, 17, 22, 23, C	1	585 McLean Owners, Inc.	498,099	428,575	10,800	0	417,775	2.61	2.55	18.6%	18.2%	7,120,000	As Is
31	Loan	11, 17, 22, 23, C	1	Fairfield Tenant Corp.	691,539	873,957	13,400	0	860,557	5.82	5.73	43.8%	43.1%	15,900,000	As Is
32	Loan	11, 17, 22, 23, C	1	25 Chapel Corp.	718,209	1,044,454	10,250	0	1,034,204	11.11	11.00	69.6%	68.9%	21,500,000	As Is
33	Loan	11, 17, 22, 23, C	1	Woodcrest Gardens, Inc.	746,655	980,449	21,600	0	958,849	9.36	9.15	70.2%	68.6%	12,800,000	As Is
34	Loan	11, 17, 22, 23, C	1	30 Bond Street Owners Corp.	224,681	953,384	2,400	0	950,984	11.86	11.83	94.2%	94.0%	19,800,000	As Is