The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-259741) 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 toll free 1-866-718-1649 or by email to prospectus@ms.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley“), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo”), J.P. Morgan Securities LLC (together with its affiliates, “J.P. Morgan”), BofA Securities, Inc. (together with its affiliates, “BofA Securities”), Academy Securities, Inc. (together with its affiliates, “Academy”), Drexel Hamilton, LLC (together with its affiliates, “Drexel”) and Siebert Williams Shank & Co., LLC (together with its affiliates, “SWS”, and collectively with Morgan Stanley, Wells Fargo, J.P. Morgan, BofA Securities, Academy and Drexel, the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, "tax structure" is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

THE COMMUNICATION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) OF THE FINANCIAL PROMOTION ORDER OR, (IV) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12B OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL"), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO. LLC, WELLS FARGO SECURITIES, LLC, J.P. MORGAN SECURITIES LLC, BOFA SECURITIES, INC., ACADEMY SECURITIES, INC., DREXEL HAMILTON, LLC AND SIEBERT WILLIAMS SHANK & CO., LLC HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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 this material having been sent via Bloomberg or another email system.

(A) a fraction whose numerator is the amount so paid and whose denominator is the outstanding principal balance of the Component that is being repaid before giving effect to such payment, times

(B) the amount by which (1) the sum of the respective present values, computed as of the date of prepayment, of the remaining scheduled payments of principal and interest with respect to the Component that is being repaid, including the balloon payment on the scheduled Maturity Date (assuming no prepayments or acceleration of the Loan), determined by discounting such payments to the date on which such prepayment is made at the Treasury Constant Yield, exceeds (2) the outstanding principal balance of the Component being repaid on such date immediately prior to such prepayment;

(A) provided that the Yield Maintenance Premium shall not be less than 1% of the amount prepaid. The calculation of the Yield Maintenance Premium shall be made by Lender and shall, absent manifest error, be final, conclusive and binding upon all parties. All Yield Maintenance Premiums payable with respect to Component A and Component B shall be allocated to the Notes comprising Note A on a pro rata and pari passu basis, and all Yield Maintenance Premiums payable with respect to Component C, Component D, Component E, Component F, Component G and Component HRR shall be allocated to the Notes comprising Note B on a pro rata and pari passu basis

“Component” shall mean, individually, any one of Component A, Component B, Component C, Component D, Component E, Component F, Component G and Component HRR, as described in Section 2.1.5 here

2.1.5 Components of the Loan. For the purpose of computing interest payable from time to time on the principal amount of the Loan and certain other computations set forth herein, the principal balance of the Loan shall be divided into Component A, Component B, Component C, Component D, Component E, Component F, Component G and Component HRR. Component A and Component B shall be evidenced by the Notes comprising Note A collectively, and Component C, Component D, Component E, Component F, Component G and Component HRR shall be as follows:

“Maturity Date” shall mean November 6, 2029, or such other date on which the final payment of principal of the Note becomes due and payable as therein or herein provided, whether at such stated maturity date, by declaration of acceleration, or otherwise

“Treasury Constant Yield” means the arithmetic mean of the rates published as “Treasury Constant Maturities” as of 5:00 p.m., New York time, for the five Business Days preceding the date on which acceleration has been declared, or, as applicable, the date on which a prepayment subject to a Yield Maintenance Premium pursuant to this Agreement is made, as shown on the USD screen of Reuters (or such other page as may replace that page on that service, or such other page or replacement therefor on any successor service), or if such service is not available, the Bloomberg Service (or any successor service), or if neither Reuters nor the Bloomberg Service is available, under Section 504 in the weekly statistical release designated H.15(519) (or any successor publication) published by the Board of Governors of the Federal Reserve System, for “On the Run” U.S. Treasury obligations corresponding to the Open Prepayment Date. If no such maturity shall so exactly correspond, yields for the two most closely corresponding published maturities shall be calculated pursuant to the foregoing sentence and the Treasury Constant Yield shall be interpolated or extrapolated (as applicable) from such yields on a straight-line basis (rounding, in the case of relevant periods, to the nearest month.

“Payment Date” shall mean, with respect to any Note, the ninth (9th) day of each calendar month during the term of the Loan, until and including the Maturity Date. The parties hereto acknowledge that the first Payment Date shall be November 9, 2024.

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %⁽³⁾	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)
1	Loan	5, 9, 10, 11, A	1	Bay Plaza Community Center	9.7%	1988, 2013	2023	568,813	SF	492.25	77,000,000	77,000,000	77,000,000	6.13000%	0.01795%	6.11205%	NAP	398,804.75	NAP	4,785,657.00
2	Loan	5, B	1	Gateway Center North	9.7%	2014	NAP	601,212	SF	498.99	77,000,000	77,000,000	77,000,000	6.82700%	0.01920%	6.80780%	NAP	444,150.08	NAP	5,329,800.96
3	Loan	12	1	Metro 3610	9.5%	1984	2022	304	Units	248,355.26	75,500,000	75,500,000	75,500,000	6.18100%	0.01795%	6.16305%	NAP	394,289.14	NAP	4,731,469.68
4	Loan	5, 8, C	1	Queens Center	9.4%	1973	2004	412,033	SF	1,274.17	75,000,000	75,000,000	75,000,000	5.37000%	0.01795%	5.35205%	NAP	340,286.46	NAP	4,083,437.52
5	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	9.4%	Various	NAP	3,932	Pads	31,790.44	75,000,000	75,000,000	75,000,000	5.68700%	0.02670%	5.66030%	NAP	360,374.13	NAP	4,324,489.56
5.01	Property		1	River Run	1.1%	1970	NAP	267	Pads		8,690,400	8,690,400	8,690,400
5.02	Property		1	Las Quintas	0.7%	1997	NAP	453	Pads		5,908,800	5,908,800	5,908,800
5.03	Property		1	Del Pueblo	0.7%	2001	NAP	479	Pads		5,236,200	5,236,200	5,236,200
5.04	Property		1	River Grove	0.6%	1982	NAP	173	Pads		5,163,600	5,163,600	5,163,600
5.05	Property		1	Indian Skies	0.6%	1950	NAP	288	Pads		4,857,600	4,857,600	4,857,600
5.06	Property		1	Quail Run	0.6%	1989	NAP	311	Pads		4,765,800	4,765,800	4,765,800
5.07	Property		1	Kastaway Key	0.6%	1947	NAP	175	Pads		4,374,600	4,374,600	4,374,600
5.08	Property		1	Landing Resort	0.5%	1990	NAP	270	Pads		4,162,200	4,162,200	4,162,200
5.09	Property		1	Ridgecrest	0.5%	1950	NAP	131	Pads		3,705,000	3,705,000	3,705,000
5.10	Property		1	Olive Hill	0.4%	1968	NAP	128	Pads		3,076,800	3,076,800	3,076,800
5.11	Property		1	Wildwood Acres	0.4%	2015	NAP	131	Pads		2,916,000	2,916,000	2,916,000
5.12	Property		1	Orange Grove	0.4%	1964	NAP	128	Pads		2,834,400	2,834,400	2,834,400
5.13	Property		1	Elmwood	0.3%	1949	NAP	102	Pads		2,604,000	2,604,000	2,604,000
5.14	Property		1	Seabranch	0.3%	1958	NAP	91	Pads		2,373,000	2,373,000	2,373,000
5.15	Property		1	Royal Palms	0.3%	1968	NAP	96	Pads		2,339,400	2,339,400	2,339,400
5.16	Property		1	Sandbar	0.3%	1954	NAP	239	Pads		2,304,000	2,304,000	2,304,000
5.17	Property		1	San Tan Vista	0.3%	1966	NAP	67	Pads		2,283,600	2,283,600	2,283,600
5.18	Property		1	Lake Ridge	0.3%	1961	NAP	96	Pads		2,190,600	2,190,600	2,190,600
5.19	Property		1	Cliftwood	0.3%	1973	NAP	105	Pads		2,011,200	2,011,200	2,011,200
5.20	Property		1	Zephyr Palms	0.2%	1982	NAP	156	Pads		1,706,400	1,706,400	1,706,400
5.21	Property		1	Bamboo	0.2%	1960	NAP	46	Pads		1,496,400	1,496,400	1,496,400
6	Loan	5, 6, 7, 8, 13, 14, 15, E	24	Atrium Hotel Portfolio 24 Pack	6.3%	Various	Various	6,106	Rooms	76,121.85	50,000,000	50,000,000	50,000,000	5.53252%	0.01720%	5.51532%	NAP	233,723.51	NAP	2,804,682.12
6.01	Property		1	Rogers (Bentonville) Embassy Suites	0.6%	2003	2015-2018	400	Rooms		4,911,168	4,911,168	4,911,168
6.02	Property		1	Frisco Embassy Suites	0.5%	2005	2015, 2017	330	Rooms		3,760,812	3,760,812	3,760,812
6.03	Property		1	Hilton Long Beach	0.4%	1992	2016, 2017	399	Rooms		3,536,650	3,536,650	3,536,650
6.04	Property		1	San Marcos Embassy Suites	0.4%	2008	2023-2024	283	Rooms		3,085,076	3,085,076	3,085,076
6.05	Property		1	Loveland Embassy Suites	0.4%	2009	NAP	263	Rooms		3,076,548	3,076,548	3,076,548
6.06	Property		1	Albuquerque Embassy Suites	0.3%	2005	2022-2023	261	Rooms		2,782,944	2,782,944	2,782,944
6.07	Property		1	Branson Chateau Hotel	0.3%	1997	NAP	301	Rooms		2,528,985	2,528,985	2,528,985
6.08	Property		1	Lincoln Embassy Suites	0.3%	2000	2023-2024	252	Rooms		2,423,452	2,423,452	2,423,452
6.09	Property		1	Richardson Renaissance	0.3%	2001	2018	335	Rooms		2,331,980	2,331,980	2,331,980
6.10	Property		1	Charleston Embassy Suites	0.3%	1997	2019	253	Rooms		2,292,132	2,292,132	2,292,132
6.11	Property		1	Nashville South Embassy Suites	0.3%	2001	2015-2016	250	Rooms		2,230,964	2,230,964	2,230,964
6.12	Property		1	La Vista Embassy Suites	0.3%	2008	NAP	257	Rooms		2,194,213	2,194,213	2,194,213
6.13	Property		1	St. Charles Embassy Suites	0.2%	2005	2017-2018	296	Rooms		1,834,518	1,834,518	1,834,518
6.14	Property		1	Hot Springs Embassy Suites	0.2%	2003	NAP	246	Rooms		1,657,919	1,657,919	1,657,919
6.15	Property		1	East Peoria Embassy Suites	0.2%	2008	NAP	226	Rooms		1,530,457	1,530,457	1,530,457
6.16	Property		1	Tucson University Marriott	0.2%	1996	2017	250	Rooms		1,479,036	1,479,036	1,479,036
6.17	Property		1	Embassy Suites Lexington UK Coldstream	0.2%	1999	NAP	230	Rooms		1,427,056	1,427,056	1,427,056
6.18	Property		1	Normal Marriott Hotel	0.2%	2009	2019	228	Rooms		1,373,807	1,373,807	1,373,807
6.19	Property		1	Oklahoma City Courtyard by Marriott	0.1%	2004	2014, 2019	225	Rooms		1,167,005	1,167,005	1,167,005
6.20	Property		1	North Charleston Residence Inn	0.1%	2004	2019-2020	150	Rooms		1,098,680	1,098,680	1,098,680
6.21	Property		1	Oklahoma City Residence Inn	0.1%	2007	NAP	151	Rooms		1,021,269	1,021,269	1,021,269
6.22	Property		1	La Vista Courtyard by Marriott	0.1%	2009	2019	246	Rooms		919,289	919,289	919,289
6.23	Property		1	Springfield Residence Inn	0.1%	2004	2019	136	Rooms		764,975	764,975	764,975
6.24	Property		1	Fort Smith Courtyard by Marriott	0.1%	2007	NAP	138	Rooms		571,066	571,066	571,066
7	Loan	F	1	Wareham Crossing	6.1%	2007	NAP	534,774	SF	90.88	48,600,000	48,600,000	48,600,000	6.42100%	0.01920%	6.40180%	NAP	263,662.31	NAP	3,163,947.72
8	Loan		1	609 West Randolph Street	4.0%	2022	NAP	94,985	SF	336.90	32,000,000	32,000,000	32,000,000	7.23500%	0.03795%	7.19705%	NAP	195,612.96	NAP	2,347,355.52
9	Loan		1	MoCo Portfolio	3.3%	1984-1987	NAP	381,106	SF	68.22	26,000,000	26,000,000	26,000,000	7.25000%	0.01920%	7.23080%	NAP	159,265.05	NAP	1,911,180.60
10	Loan	5, 16, 17, G	1	Colony Square	3.1%	1972, 1974, 2020, 2021	2000	1,085,612	SF	239.50	25,000,000	25,000,000	25,000,000	7.37500%	0.01795%	7.35705%	NAP	155,779.80	NAP	1,869,357.60
11	Loan	5, H	1	Atlanta Decorative Arts Center	3.0%	1961	1981	419,711	SF	142.96	24,000,000	24,000,000	24,000,000	6.52000%	0.01795%	6.50205%	NAP	132,211.11	NAP	1,586,533.32
12	Loan	18	1	4265 San Felipe	2.9%	1984	2021	209,780	SF	111.55	23,400,000	23,400,000	23,400,000	7.40000%	0.04795%	7.35205%	NAP	146,304.17	NAP	1,755,650.04
13	Loan		1	Woodscreek Commons	2.6%	2003	NAP	209,815	SF	97.71	20,500,000	20,500,000	20,500,000	6.38200%	0.01920%	6.36280%	NAP	110,540.08	NAP	1,326,480.96
14	Loan		1	390 Wythe Avenue	2.5%	1900	2010	69	Units	289,855.07	20,000,000	20,000,000	20,000,000	6.85000%	0.01920%	6.83080%	NAP	115,752.31	NAP	1,389,027.72
15	Loan	19	1	Miramar Metroplex	2.4%	1992	2013	195,038	SF	97.16	18,950,000	18,950,000	18,950,000	6.81800%	0.01920%	6.79880%	NAP	109,162.97	NAP	1,309,955.64
16	Loan	7	1	Kenhorst Plaza	2.1%	1990	NAP	161,424	SF	102.22	16,500,000	16,500,000	16,500,000	7.04000%	0.01920%	7.02080%	NAP	98,144.44	NAP	1,177,733.28
17	Loan	20, 21, 22, I	1	1-3 West 125th Street	1.7%	1901	2009	30,955	SF	445.81	13,800,000	13,800,000	13,800,000	6.99900%	0.01795%	6.98105%	NAP	81,606.40	NAP	979,276.80
18	Loan		1	Kent Supreme Self Storage	1.4%	2019	NAP	76,660	SF	150.01	11,500,000	11,500,000	11,500,000	5.86000%	0.01920%	5.84080%	NAP	56,938.31	NAP	683,259.72
19	Loan		1	HPI Self Storage - Holiday FL	1.1%	2021	NAP	90,755	SF	93.66	8,500,000	8,500,000	8,500,000	6.09000%	0.01920%	6.07080%	NAP	43,736.63	NAP	524,839.56
20	Loan		1	LA Fitness - Linden, NJ	1.0%	2023	NAP	41,000	SF	193.90	7,950,000	7,950,000	7,950,000	7.73000%	0.01920%	7.71080%	NAP	51,922.52	NAP	623,070.24
21	Loan		1	Springfield Valley Apartments	1.0%	1970	NAP	60	Units	130,000.00	7,800,000	7,800,000	7,800,000	6.48200%	0.01920%	6.46280%	NAP	42,718.18	NAP	512,618.16
22	Loan	6	2	Mendenhall Gardens and High Point Apartments	0.9%	Various	NAP	146	Units	51,369.86	7,500,000	7,500,000	7,500,000	6.45000%	0.01795%	6.43205%	NAP	40,872.40	NAP	490,468.80
22.01	Property		1	Mendenhall Gardens	0.5%	1962	NAP	82	Units		4,196,429	4,196,429	4,196,429
22.02	Property		1	High Point Apartments	0.4%	1965	NAP	64	Units		3,303,571	3,303,571	3,303,571
23	Loan		1	180 1st Avenue	0.9%	1900	2022	14	Units	507,142.86	7,100,000	7,100,000	7,100,000	6.78000%	0.01920%	6.76080%	NAP	40,672.15	NAP	488,065.80
24	Loan	J	1	Osprey Cove MHC	0.9%	2017	NAP	110	Pads	64,227.27	7,065,000	7,065,000	7,065,000	6.23000%	0.01920%	6.21080%	NAP	37,188.56	NAP	446,262.72
25	Loan		1	Cityscape Arts	0.9%	2020	NAP	56	Units	125,000.00	7,000,000	7,000,000	7,000,000	5.60000%	0.01920%	5.58080%	NAP	33,120.37	NAP	397,444.44
26	Loan	23	1	1302 Kings Highway	0.8%	1925	1996	18,250	SF	350.68	6,400,000	6,400,000	6,400,000	6.41000%	0.01920%	6.39080%	NAP	34,661.48	NAP	415,937.76
27	Loan		1	Lake Eustis MHP	0.7%	1947	NAP	113	Pads	49,712.39	5,617,500	5,617,500	5,617,500	6.37000%	0.01920%	6.35080%	NAP	30,233.72	NAP	362,804.64
28	Loan		1	Winchester Self Storage	0.7%	2021	NAP	63,400	SF	84.38	5,350,000	5,350,000	5,350,000	5.94000%	0.01920%	5.92080%	NAP	26,850.31	NAP	322,203.72
29	Loan	K	1	Carousel Ranch MHC	0.5%	1960, 1963	NAP	90	Pads	48,055.56	4,325,000	4,325,000	4,325,000	6.01700%	0.08670%	5.93030%	NAP	21,987.47	NAP	263,849.64
30	Loan	24	1	109-111 Lexington Avenue	0.4%	1910	NAP	4,100	SF	865.85	3,550,000	3,550,000	3,550,000	7.38000%	0.01920%	7.36080%	NAP	22,135.73	NAP	265,628.76
31	Loan		1	Riverwest Business Park	0.4%	2004	NAP	51,370	SF	63.27	3,250,000	3,250,000	3,250,000	5.98000%	0.01920%	5.96080%	NAP	16,420.78	NAP	197,049.36
32	Loan	L	1	Ponderosa	0.3%	1968	NAP	93	Pads	29,333.33	2,728,000	2,728,000	2,728,000	6.73000%	0.01920%	6.71080%	NAP	15,512.03	NAP	186,144.36
33	Loan	M	1	Bo Mar	0.2%	1961	NAP	33	Pads	45,333.33	1,496,000	1,496,000	1,496,000	6.51000%	0.01920%	6.49080%	NAP	8,228.52	NAP	98,742.24

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period to Late Charge (Days)
1	Loan	5, 9, 10, 11, A	1	Bay Plaza Community Center	9.7%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/17/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	0
2	Loan	5, B	1	Gateway Center North	9.7%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	6	12/6/2024	NAP	11/6/2029	NAP	5
3	Loan	12	1	Metro 3610	9.5%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/11/2024	0	10	12/10/2024	NAP	11/10/2029	NAP	0
4	Loan	5, 8, C	1	Queens Center	9.4%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/28/2024	0	6	12/6/2024	NAP	11/6/2029	NAP	5
5	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	9.4%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/19/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	0
5.01	Property		1	River Run	1.1%
5.02	Property		1	Las Quintas	0.7%
5.03	Property		1	Del Pueblo	0.7%
5.04	Property		1	River Grove	0.6%
5.05	Property		1	Indian Skies	0.6%
5.06	Property		1	Quail Run	0.6%
5.07	Property		1	Kastaway Key	0.6%
5.08	Property		1	Landing Resort	0.5%
5.09	Property		1	Ridgecrest	0.5%
5.10	Property		1	Olive Hill	0.4%
5.11	Property		1	Wildwood Acres	0.4%
5.12	Property		1	Orange Grove	0.4%
5.13	Property		1	Elmwood	0.3%
5.14	Property		1	Seabranch	0.3%
5.15	Property		1	Royal Palms	0.3%
5.16	Property		1	Sandbar	0.3%
5.17	Property		1	San Tan Vista	0.3%
5.18	Property		1	Lake Ridge	0.3%
5.19	Property		1	Cliftwood	0.3%
5.20	Property		1	Zephyr Palms	0.2%
5.21	Property		1	Bamboo	0.2%
6	Loan	5, 6, 7, 8, 13, 14, 15, E	24	Atrium Hotel Portfolio 24 Pack	6.3%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/7/2024	0	6	12/6/2024	NAP	11/6/2029	NAP	0
6.01	Property		1	Rogers (Bentonville) Embassy Suites	0.6%
6.02	Property		1	Frisco Embassy Suites	0.5%
6.03	Property		1	Hilton Long Beach	0.4%
6.04	Property		1	San Marcos Embassy Suites	0.4%
6.05	Property		1	Loveland Embassy Suites	0.4%
6.06	Property		1	Albuquerque Embassy Suites	0.3%
6.07	Property		1	Branson Chateau Hotel	0.3%
6.08	Property		1	Lincoln Embassy Suites	0.3%
6.09	Property		1	Richardson Renaissance	0.3%
6.10	Property		1	Charleston Embassy Suites	0.3%
6.11	Property		1	Nashville South Embassy Suites	0.3%
6.12	Property		1	La Vista Embassy Suites	0.3%
6.13	Property		1	St. Charles Embassy Suites	0.2%
6.14	Property		1	Hot Springs Embassy Suites	0.2%
6.15	Property		1	East Peoria Embassy Suites	0.2%
6.16	Property		1	Tucson University Marriott	0.2%
6.17	Property		1	Embassy Suites Lexington UK Coldstream	0.2%
6.18	Property		1	Normal Marriott Hotel	0.2%
6.19	Property		1	Oklahoma City Courtyard by Marriott	0.1%
6.20	Property		1	North Charleston Residence Inn	0.1%
6.21	Property		1	Oklahoma City Residence Inn	0.1%
6.22	Property		1	La Vista Courtyard by Marriott	0.1%
6.23	Property		1	Springfield Residence Inn	0.1%
6.24	Property		1	Fort Smith Courtyard by Marriott	0.1%
7	Loan	F	1	Wareham Crossing	6.1%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/4/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
8	Loan		1	609 West Randolph Street	4.0%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/25/2024	0	5	12/5/2024	NAP	11/5/2029	NAP	0
9	Loan		1	MoCo Portfolio	3.3%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	6	12/6/2024	NAP	11/6/2029	NAP	0
10	Loan	5, 16, 17, G	1	Colony Square	3.1%	Interest Only	No	Actual/360	60	59	60	59	0	0	10/2/2024	1	6	11/6/2024	NAP	10/6/2029	NAP	0
11	Loan	5, H	1	Atlanta Decorative Arts Center	3.0%	Interest Only	No	Actual/360	60	59	60	59	0	0	10/4/2024	1	9	11/9/2024	NAP	10/9/2029	NAP	0
12	Loan	18	1	4265 San Felipe	2.9%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/30/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	0
13	Loan		1	Woodscreek Commons	2.6%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	11	12/11/2024	NAP	11/11/2029	NAP	0
14	Loan		1	390 Wythe Avenue	2.5%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/18/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
15	Loan	19	1	Miramar Metroplex	2.4%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	3
16	Loan	7	1	Kenhorst Plaza	2.1%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
17	Loan	20, 21, 22, I	1	1-3 West 125th Street	1.7%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	0
18	Loan		1	Kent Supreme Self Storage	1.4%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/17/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
19	Loan		1	HPI Self Storage - Holiday FL	1.1%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/18/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
20	Loan		1	LA Fitness - Linden, NJ	1.0%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/27/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
21	Loan		1	Springfield Valley Apartments	1.0%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/18/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
22	Loan	6	2	Mendenhall Gardens and High Point Apartments	0.9%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/30/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	0
22.01	Property		1	Mendenhall Gardens	0.5%
22.02	Property		1	High Point Apartments	0.4%
23	Loan		1	180 1st Avenue	0.9%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/22/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
24	Loan	J	1	Osprey Cove MHC	0.9%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/17/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
25	Loan		1	Cityscape Arts	0.9%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/13/2024	1	11	11/11/2024	NAP	10/11/2029	NAP	0
26	Loan	23	1	1302 Kings Highway	0.8%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/23/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
27	Loan		1	Lake Eustis MHP	0.7%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/26/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
28	Loan		1	Winchester Self Storage	0.7%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/11/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
29	Loan	K	1	Carousel Ranch MHC	0.5%	Interest Only	No	Actual/360	60	59	60	59	0	0	10/1/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
30	Loan	24	1	109-111 Lexington Avenue	0.4%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/18/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	5
31	Loan		1	Riverwest Business Park	0.4%	Interest Only	No	Actual/360	60	59	60	59	0	0	9/10/2024	1	1	11/1/2024	NAP	10/1/2029	NAP	5
32	Loan	L	1	Ponderosa	0.3%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/18/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	0
33	Loan	M	1	Bo Mar	0.2%	Interest Only	No	Actual/360	60	60	60	60	0	0	10/17/2024	0	1	12/1/2024	NAP	11/1/2029	NAP	0

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	Grace Period to Default (Days)	Prepayment Provisions (No. of Payments)	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)
1	Loan	5, 9, 10, 11, A	1	Bay Plaza Community Center	9.7%	0	L(24),YM1(29),O(7)	32,153,664	8,699,508	23,454,156	6/30/2024	T-12	32,188,080	9,157,596	23,030,484	12/31/2023	T-12	31,351,881	9,203,234	22,148,647
2	Loan	5, B	1	Gateway Center North	9.7%	0	L(23),YM1(1),DorYM1(29),O(7)	35,451,392	9,908,655	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	12	1	Metro 3610	9.5%	0	L(24),D(30),O(6)	7,987,785	1,816,847	6,170,938	9/30/2024	T-12	7,557,928	1,817,387	5,740,541	12/31/2023	T-12	NAV	NAV	NAV
4	Loan	5, 8, C	1	Queens Center	9.4%	0	L(24),DorYM1(29),O(7)	96,970,236	47,239,932	49,730,304	9/30/2024	T-12	99,301,114	46,818,839	52,482,275	12/31/2023	T-12	102,751,752	47,275,208	55,476,544
5	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	9.4%	5	YM1(53),O(7)	21,982,648	11,838,277	10,144,371	8/31/2024	T-12	20,664,491	11,260,087	9,404,404	12/31/2023	T-12	NAV	NAV	NAV
5.01	Property		1	River Run	1.1%			2,072,280	953,555	1,118,725	8/31/2024	T-12	1,910,457	1,030,860	879,597	12/31/2023	T-12	NAV	NAV	NAV
5.02	Property		1	Las Quintas	0.7%			1,942,091	1,122,978	819,114	8/31/2024	T-12	1,778,144	945,747	832,397	12/31/2023	T-12	NAV	NAV	NAV
5.03	Property		1	Del Pueblo	0.7%			1,820,400	1,124,184	696,217	8/31/2024	T-12	1,789,854	1,026,110	763,744	12/31/2023	T-12	NAV	NAV	NAV
5.04	Property		1	River Grove	0.6%			1,426,087	697,569	728,518	8/31/2024	T-12	1,350,200	665,051	685,150	12/31/2023	T-12	NAV	NAV	NAV
5.05	Property		1	Indian Skies	0.6%			1,324,706	664,706	660,000	8/31/2024	T-12	1,213,280	640,667	572,614	12/31/2023	T-12	NAV	NAV	NAV
5.06	Property		1	Quail Run	0.6%			1,334,020	692,768	641,252	8/31/2024	T-12	1,224,432	678,107	546,325	12/31/2023	T-12	NAV	NAV	NAV
5.07	Property		1	Kastaway Key	0.6%			1,087,233	518,279	568,954	8/31/2024	T-12	944,403	459,522	484,881	12/31/2023	T-12	NAV	NAV	NAV
5.08	Property		1	Landing Resort	0.5%			1,215,024	629,344	585,680	8/31/2024	T-12	1,168,937	638,532	530,405	12/31/2023	T-12	NAV	NAV	NAV
5.09	Property		1	Ridgecrest	0.5%			918,711	408,721	509,990	8/31/2024	T-12	883,087	375,680	507,406	12/31/2023	T-12	NAV	NAV	NAV
5.10	Property		1	Olive Hill	0.4%			1,417,971	993,514	424,458	8/31/2024	T-12	1,381,635	915,310	466,325	12/31/2023	T-12	NAV	NAV	NAV
5.11	Property		1	Wildwood Acres	0.4%			608,843	207,900	400,943	8/31/2024	T-12	562,244	202,830	359,414	12/31/2023	T-12	NAV	NAV	NAV
5.12	Property		1	Orange Grove	0.4%			869,224	563,727	305,497	8/31/2024	T-12	886,892	529,201	357,691	12/31/2023	T-12	NAV	NAV	NAV
5.13	Property		1	Elmwood	0.3%			744,014	343,881	400,134	8/31/2024	T-12	690,334	347,108	343,226	12/31/2023	T-12	NAV	NAV	NAV
5.14	Property		1	Seabranch	0.3%			819,244	440,198	379,046	8/31/2024	T-12	748,691	440,949	307,742	12/31/2023	T-12	NAV	NAV	NAV
5.15	Property		1	Royal Palms	0.3%			752,150	533,090	219,060	8/31/2024	T-12	730,493	504,934	225,560	12/31/2023	T-12	NAV	NAV	NAV
5.16	Property		1	Sandbar	0.3%			879,936	554,518	325,418	8/31/2024	T-12	839,010	499,172	339,838	12/31/2023	T-12	NAV	NAV	NAV
5.17	Property		1	San Tan Vista	0.3%			446,212	105,512	340,700	8/31/2024	T-12	408,149	108,315	299,834	12/31/2023	T-12	NAV	NAV	NAV
5.18	Property		1	Lake Ridge	0.3%			624,189	334,476	289,712	8/31/2024	T-12	567,677	315,809	251,869	12/31/2023	T-12	NAV	NAV	NAV
5.19	Property		1	Cliftwood	0.3%			582,064	296,363	285,702	8/31/2024	T-12	521,297	299,949	221,348	12/31/2023	T-12	NAV	NAV	NAV
5.20	Property		1	Zephyr Palms	0.2%			700,984	457,846	243,137	8/31/2024	T-12	685,785	440,821	244,963	12/31/2023	T-12	NAV	NAV	NAV
5.21	Property		1	Bamboo	0.2%			397,264	195,149	202,115	8/31/2024	T-12	379,488	195,413	184,076	12/31/2023	T-12	NAV	NAV	NAV
6	Loan	5, 6, 7, 8, 13, 14, 15, E	24	Atrium Hotel Portfolio 24 Pack	6.3%	0	YM1(24),DorYM1(29),O(7)	380,097,056	259,589,891	120,507,166	8/31/2024	T-12	365,891,863	252,422,183	113,469,681	12/31/2023	T-12	326,379,817	225,387,138	100,992,678
6.01	Property		1	Rogers (Bentonville) Embassy Suites	0.6%			30,748,522	17,352,106	13,396,416	8/31/2024	T-12	28,071,690	15,937,075	12,134,614	12/31/2023	T-12	26,041,560	14,361,354	11,680,206
6.02	Property		1	Frisco Embassy Suites	0.5%			25,060,603	15,917,021	9,143,581	8/31/2024	T-12	23,421,041	16,198,038	7,223,003	12/31/2023	T-12	19,826,490	14,807,051	5,019,438
6.03	Property		1	Hilton Long Beach	0.4%			33,535,892	25,188,834	8,347,058	8/31/2024	T-12	33,499,607	25,027,568	8,472,039	12/31/2023	T-12	27,827,873	21,986,755	5,841,118
6.04	Property		1	San Marcos Embassy Suites	0.4%			21,855,879	14,296,282	7,559,597	8/31/2024	T-12	21,085,957	13,875,623	7,210,334	12/31/2023	T-12	18,830,319	12,527,477	6,302,842
6.05	Property		1	Loveland Embassy Suites	0.4%			22,086,703	14,704,501	7,382,202	8/31/2024	T-12	20,543,052	14,391,851	6,151,201	12/31/2023	T-12	17,380,417	12,350,952	5,029,465
6.06	Property		1	Albuquerque Embassy Suites	0.3%			20,055,242	13,542,201	6,513,041	8/31/2024	T-12	16,885,278	12,129,020	4,756,258	12/31/2023	T-12	16,603,918	11,627,302	4,976,615
6.07	Property		1	Branson Chateau Hotel	0.3%			21,589,992	14,868,125	6,721,867	8/31/2024	T-12	21,444,155	14,745,192	6,698,963	12/31/2023	T-12	19,598,567	12,976,559	6,622,008
6.08	Property		1	Lincoln Embassy Suites	0.3%			12,659,936	9,245,533	3,414,403	8/31/2024	T-12	14,439,553	9,440,579	4,998,974	12/31/2023	T-12	13,741,581	8,867,230	4,874,351
6.09	Property		1	Richardson Renaissance	0.3%			19,025,832	13,283,910	5,741,922	8/31/2024	T-12	17,928,421	12,475,030	5,453,391	12/31/2023	T-12	13,333,036	9,825,974	3,507,062
6.10	Property		1	Charleston Embassy Suites	0.3%			16,448,104	10,812,540	5,635,563	8/31/2024	T-12	15,434,074	10,136,584	5,297,491	12/31/2023	T-12	13,779,547	9,233,645	4,545,901
6.11	Property		1	Nashville South Embassy Suites	0.3%			16,145,854	10,765,838	5,380,016	8/31/2024	T-12	15,538,099	10,212,692	5,325,407	12/31/2023	T-12	13,947,743	9,330,696	4,617,048
6.12	Property		1	La Vista Embassy Suites	0.3%			18,055,897	13,166,607	4,889,290	8/31/2024	T-12	17,536,958	12,591,239	4,945,719	12/31/2023	T-12	16,461,054	11,273,393	5,187,661
6.13	Property		1	St. Charles Embassy Suites	0.2%			16,210,347	12,105,241	4,105,106	8/31/2024	T-12	15,858,101	11,625,978	4,232,123	12/31/2023	T-12	14,662,170	10,204,861	4,457,309
6.14	Property		1	Hot Springs Embassy Suites	0.2%			11,753,669	7,923,828	3,829,841	8/31/2024	T-12	11,554,866	8,103,549	3,451,317	12/31/2023	T-12	10,505,409	7,452,792	3,052,617
6.15	Property		1	East Peoria Embassy Suites	0.2%			14,257,346	10,207,885	4,049,461	8/31/2024	T-12	14,270,606	10,107,651	4,162,955	12/31/2023	T-12	11,779,114	8,275,841	3,503,273
6.16	Property		1	Tucson University Marriott	0.2%			13,979,064	10,326,339	3,652,725	8/31/2024	T-12	14,315,598	10,350,875	3,964,723	12/31/2023	T-12	13,029,808	9,104,596	3,925,212
6.17	Property		1	Embassy Suites Lexington UK Coldstream	0.2%			12,377,993	8,949,759	3,428,233	8/31/2024	T-12	11,893,566	8,719,466	3,174,099	12/31/2023	T-12	10,773,034	7,711,590	3,061,444
6.18	Property		1	Normal Marriott Hotel	0.2%			12,471,489	9,607,436	2,864,053	8/31/2024	T-12	12,337,230	9,690,237	2,646,992	12/31/2023	T-12	10,906,050	8,856,728	2,049,323
6.19	Property		1	Oklahoma City Courtyard by Marriott	0.1%			9,994,045	6,705,556	3,288,489	8/31/2024	T-12	9,371,730	6,690,458	2,681,273	12/31/2023	T-12	8,519,605	6,227,059	2,292,546
6.20	Property		1	North Charleston Residence Inn	0.1%			6,894,592	4,261,319	2,633,273	8/31/2024	T-12	6,623,240	4,244,963	2,378,277	12/31/2023	T-12	6,948,786	4,176,037	2,772,748
6.21	Property		1	Oklahoma City Residence Inn	0.1%			6,952,366	4,149,774	2,802,592	8/31/2024	T-12	6,674,143	4,030,954	2,643,189	12/31/2023	T-12	6,072,360	3,681,225	2,391,135
6.22	Property		1	La Vista Courtyard by Marriott	0.1%			7,516,524	5,055,194	2,461,330	8/31/2024	T-12	6,905,035	4,837,342	2,067,694	12/31/2023	T-12	6,502,803	4,282,547	2,220,256
6.23	Property		1	Springfield Residence Inn	0.1%			5,615,208	3,726,346	1,888,862	8/31/2024	T-12	5,493,217	3,645,285	1,847,931	12/31/2023	T-12	4,696,416	3,059,011	1,637,405
6.24	Property		1	Fort Smith Courtyard by Marriott	0.1%			4,805,957	3,427,713	1,378,244	8/31/2024	T-12	4,766,647	3,214,935	1,551,713	12/31/2023	T-12	4,612,159	3,186,465	1,425,693
7	Loan	F	1	Wareham Crossing	6.1%	5	L(24),DorYM1(32),O(4)	8,577,511	2,312,544	6,264,967	6/30/2024	T-12	8,478,566	2,222,262	6,256,304	12/31/2023	T-12	8,629,605	2,552,436	6,077,169
8	Loan		1	609 West Randolph Street	4.0%	0	L(24),D(30),O(6)	3,791,747	1,184,999	2,606,748	7/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
9	Loan		1	MoCo Portfolio	3.3%	0	L(24),D(29),O(7)	6,577,515	3,635,485	2,942,030	5/31/2024	T-12	6,328,973	3,577,811	2,751,161	12/31/2023	T-12	6,882,975	3,582,539	3,300,436
10	Loan	5, 16, 17, G	1	Colony Square	3.1%	0	L(25),DorYM1(28),O(7)	47,695,391	18,506,436	29,188,955	7/31/2024	T-12	47,689,824	17,977,232	29,712,592	12/31/2023	T-12	42,233,801	18,192,479	24,041,323
11	Loan	5, H	1	Atlanta Decorative Arts Center	3.0%	0	YM0.5(25),DorYM0.5(28),O(7)	12,467,293	4,596,782	7,870,511	8/31/2024	T-12	12,380,357	4,510,635	7,869,722	12/31/2023	T-12	12,104,183	4,345,548	7,758,635
12	Loan	18	1	4265 San Felipe	2.9%	0	L(25),D(29),O(6)	4,129,406	2,390,617	1,738,789	7/31/2024	T-7 Annualized	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
13	Loan		1	Woodscreek Commons	2.6%	0	L(24),D(29),O(7)	3,480,369	837,485	2,642,884	8/31/2024	T-12	3,362,395	822,751	2,539,643	12/31/2023	T-12	2,917,766	825,393	2,092,373
14	Loan		1	390 Wythe Avenue	2.5%	4	L(25),D(28),O(7)	3,136,587	715,490	2,421,097	6/30/2024	T-12	3,075,910	804,327	2,271,583	12/31/2023	T-12	2,938,442	759,276	2,179,166
15	Loan	19	1	Miramar Metroplex	2.4%	3	L(24),D(29),O(7)	3,401,607	841,568	2,560,039	8/31/2024	T-12	2,981,105	783,048	2,198,057	12/31/2023	T-12	2,914,986	774,496	2,140,490
16	Loan	7	1	Kenhorst Plaza	2.1%	5	L(24),D(29),O(7)	2,402,157	811,844	1,590,313	5/31/2024	T-12	2,467,642	823,901	1,643,742	12/31/2023	T-12	2,384,802	742,979	1,641,823
17	Loan	20, 21, 22, I	1	1-3 West 125th Street	1.7%	0	L(25),YM1(29),O(6)	1,604,043	371,324	1,232,719	12/31/2023	T-12	1,575,205	326,822	1,248,383	12/31/2022	T-12	1,393,280	291,432	1,101,848
18	Loan		1	Kent Supreme Self Storage	1.4%	4	L(25),D(28),O(7)	1,468,801	497,603	971,198	7/31/2024	T-12	1,465,628	494,417	971,211	12/31/2023	T-12	1,338,916	479,115	859,801
19	Loan		1	HPI Self Storage - Holiday FL	1.1%	5	L(25),D(28),O(7)	1,367,413	574,191	793,222	6/30/2024	T-12	1,181,554	564,339	617,214	12/31/2023	T-12	834,774	535,190	299,584
20	Loan		1	LA Fitness - Linden, NJ	1.0%	5	L(25),D(28),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
21	Loan		1	Springfield Valley Apartments	1.0%	4	L(24),D(29),O(7)	1,027,633	476,219	551,414	8/31/2024	T-12	964,081	420,970	543,111	12/31/2023	T-12	939,126	401,363	537,764
22	Loan	6	2	Mendenhall Gardens and High Point Apartments	0.9%	0	L(25),D(29),O(6)	1,676,585	664,626	1,011,959	6/30/2024	T-12	1,596,046	607,230	988,816	12/31/2023	T-12	1,571,693	699,615	872,078
22.01	Property		1	Mendenhall Gardens	0.5%			938,089	371,874	566,215	6/30/2024	T-12	893,026	339,760	553,266	12/31/2023	T-12	879,400	391,451	487,948
22.02	Property		1	High Point Apartments	0.4%			738,496	292,752	445,744	6/30/2024	T-12	703,020	267,470	435,550	12/31/2023	T-12	692,293	308,164	384,130
23	Loan		1	180 1st Avenue	0.9%	5	L(24),D(31),O(5)	794,685	166,234	628,452	8/31/2024	T-12	836,629	263,182	573,447	12/31/2023	T-12	NAV	NAV	NAV
24	Loan	J	1	Osprey Cove MHC	0.9%	5	L(23),YM1(30),O(7)	860,667	396,309	464,358	7/31/2024	T-12	813,987	353,703	460,284	12/31/2023	T-12	764,170	251,307	512,863
25	Loan		1	Cityscape Arts	0.9%	0	L(25),D(31),O(4)	1,309,665	699,445	610,220	7/31/2024	T-12	1,263,795	640,661	623,134	12/31/2023	T-12	1,252,635	673,500	579,135
26	Loan	23	1	1302 Kings Highway	0.8%	5	L(24),D(32),O(4)	1,173,371	226,640	946,731	7/31/2024	T-12	1,050,197	221,967	828,230	12/31/2023	T-12	1,067,230	236,014	831,216
27	Loan		1	Lake Eustis MHP	0.7%	5	L(25),D(30),O(5)	769,107	250,451	518,655	7/31/2024	T-12	727,308	261,947	465,361	12/31/2023	T-12	588,414	243,517	344,897
28	Loan		1	Winchester Self Storage	0.7%	5	L(24),D(31),O(5)	736,931	165,441	571,490	8/31/2024	T-12	724,758	165,769	558,988	12/31/2023	T-12	435,878	159,018	276,860
29	Loan	K	1	Carousel Ranch MHC	0.5%	5	L(24),YM1(31),O(5)	639,339	336,034	303,306	8/31/2024	T-12	549,888	319,972	229,915	12/31/2023	T-12	479,501	280,070	199,430
30	Loan	24	1	109-111 Lexington Avenue	0.4%	4	L(24),D(29),O(7)	280,500	73,632	206,868	4/30/2024	T-12	247,438	77,900	169,538	12/31/2023	T-12	316,334	75,412	240,922
31	Loan		1	Riverwest Business Park	0.4%	4	L(25),D(31),O(4)	441,276	78,084	363,192	6/30/2024	T-12	396,997	84,206	312,791	12/31/2023	T-12	NAV	NAV	NAV
32	Loan	L	1	Ponderosa	0.3%	5	L(23),YM1(30),O(7)	371,032	126,013	245,019	8/31/2024	T-12	343,137	116,752	226,385	12/31/2023	T-12	244,685	94,372	150,313
33	Loan	M	1	Bo Mar	0.2%	5	L(23),YM1(30),O(7)	190,930	63,744	127,187	8/31/2024	T-12	183,293	74,265	109,028	12/31/2023	T-12	158,496	101,359	57,137

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)
1	Loan	5, 9, 10, 11, A	1	Bay Plaza Community Center	9.7%	12/31/2022	T-12	91.6%	39,831,349	11,772,713	28,058,636	85,322	1,177,896	26,795,419	1.61	1.54	10.0%	9.6%	470,000,000
2	Loan	5, B	1	Gateway Center North	9.7%	12/31/2022	T-12	94.7%	35,640,597	10,159,122	25,481,475	71,801	478,672	24,931,003	1.23	1.20	8.5%	8.3%	443,000,000
3	Loan	12	1	Metro 3610	9.5%	NAV	NAV	95.0%	8,272,392	2,183,612	6,088,780	60,800	0	6,027,980	1.29	1.27	8.1%	8.0%	111,200,000
4	Loan	5, 8, C	1	Queens Center	9.4%	12/31/2022	T-12	95.8%	100,774,128	47,153,562	53,620,566	119,490	968,757	52,532,319	1.88	1.84	10.2%	10.0%	1,060,000,000
5	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	9.4%	NAV	NAV	77.3%	22,893,651	11,323,701	11,569,951	200,120	0	11,369,831	1.61	1.58	9.3%	9.1%	248,170,000
5.01	Property		1	River Run	1.1%	NAV	NAV	94.6%	2,314,897	917,866	1,397,031	13,350	0	1,383,681					26,760,000
5.02	Property		1	Las Quintas	0.7%	NAV	NAV	69.6%	1,977,379	1,097,992	879,387	22,650	0	856,737					23,100,000
5.03	Property		1	Del Pueblo	0.7%	NAV	NAV	50.0%	1,860,814	1,105,805	755,009	23,950	0	731,059					20,300,000
5.04	Property		1	River Grove	0.6%	NAV	NAV	95.0%	1,527,895	620,250	907,644	8,650	0	898,994					18,700,000
5.05	Property		1	Indian Skies	0.6%	NAV	NAV	66.8%	1,353,464	624,043	729,421	14,400	0	715,021					13,475,000
5.06	Property		1	Quail Run	0.6%	NAV	NAV	65.9%	1,377,486	674,765	702,721	16,794	0	685,927					15,200,000
5.07	Property		1	Kastaway Key	0.6%	NAV	NAV	83.1%	1,164,176	511,634	652,542	8,750	0	643,792					16,300,000
5.08	Property		1	Landing Resort	0.5%	NAV	NAV	59.1%	1,248,887	651,650	597,237	13,500	0	583,737					10,700,000
5.09	Property		1	Ridgecrest	0.5%	NAV	NAV	81.5%	964,410	379,496	584,914	6,550	0	578,364					12,600,000
5.10	Property		1	Olive Hill	0.4%	NAV	NAV	95.0%	1,474,622	962,180	512,442	6,400	0	506,042					12,010,000
5.11	Property		1	Wildwood Acres	0.4%	NAV	NAV	80.2%	642,928	186,763	456,165	6,550	0	449,615					7,800,000
5.12	Property		1	Orange Grove	0.4%	NAV	NAV	55.7%	893,804	503,845	389,959	6,400	0	383,559					7,600,000
5.13	Property		1	Elmwood	0.3%	NAV	NAV	87.6%	745,459	328,705	416,754	5,100	0	411,654					8,400,000
5.14	Property		1	Seabranch	0.3%	NAV	NAV	87.2%	780,057	421,966	358,091	4,550	0	353,541					6,600,000
5.15	Property		1	Royal Palms	0.3%	NAV	NAV	90.8%	800,124	448,693	351,431	6,432	0	344,999					8,350,000
5.16	Property		1	Sandbar	0.3%	NAV	NAV	56.9%	887,495	534,716	352,779	11,950	0	340,829					7,000,000
5.17	Property		1	San Tan Vista	0.3%	NAV	NAV	95.0%	470,343	103,103	367,241	3,350	0	363,891					7,975,000
5.18	Property		1	Lake Ridge	0.3%	NAV	NAV	94.9%	668,617	324,105	344,512	4,800	0	339,712					7,600,000
5.19	Property		1	Cliftwood	0.3%	NAV	NAV	86.9%	604,404	292,424	311,980	5,250	0	306,730					5,400,000
5.20	Property		1	Zephyr Palms	0.2%	NAV	NAV	67.3%	713,120	438,437	274,683	7,800	0	266,883					7,100,000
5.21	Property		1	Bamboo	0.2%	NAV	NAV	89.0%	423,269	195,262	228,007	2,944	0	225,063					5,200,000
6	Loan	5, 6, 7, 8, 13, 14, 15, E	24	Atrium Hotel Portfolio 24 Pack	6.3%	12/31/2022	T-12	71.9%	381,876,673	257,838,705	124,037,968	15,215,922	0	108,822,046	4.76	4.17	26.7%	23.4%	1,448,000,000
6.01	Property		1	Rogers (Bentonville) Embassy Suites	0.6%	12/31/2022	T-12	73.8%	30,748,522	17,119,076	13,629,446	1,223,770	0	12,405,676					129,000,000
6.02	Property		1	Frisco Embassy Suites	0.5%	12/31/2022	T-12	69.9%	25,060,603	15,891,313	9,169,290	997,023	0	8,172,267					109,100,000
6.03	Property		1	Hilton Long Beach	0.4%	12/31/2022	T-12	83.0%	33,535,892	25,120,761	8,415,130	1,336,436	0	7,078,695					118,100,000
6.04	Property		1	San Marcos Embassy Suites	0.4%	12/31/2022	T-12	73.3%	21,855,879	14,183,931	7,671,947	872,477	0	6,799,470					74,800,000
6.05	Property		1	Loveland Embassy Suites	0.4%	12/31/2022	T-12	74.4%	22,086,703	14,666,573	7,420,131	882,235	0	6,537,895					80,700,000
6.06	Property		1	Albuquerque Embassy Suites	0.3%	12/31/2022	T-12	83.2%	20,055,242	13,340,241	6,715,001	802,210	0	5,912,792					79,900,000
6.07	Property		1	Branson Chateau Hotel	0.3%	12/31/2022	T-12	59.2%	21,589,992	14,826,699	6,763,294	862,789	0	5,900,504					70,200,000
6.08	Property		1	Lincoln Embassy Suites	0.3%	12/31/2022	T-12	63.1%	14,439,553	9,440,579	4,998,974	577,582	0	4,421,392					71,200,000
6.09	Property		1	Richardson Renaissance	0.3%	12/31/2022	T-12	62.4%	19,025,832	13,193,725	5,832,107	733,308	0	5,098,799					70,200,000
6.10	Property		1	Charleston Embassy Suites	0.3%	12/31/2022	T-12	80.4%	16,448,104	10,739,428	5,708,676	656,043	0	5,052,634					68,100,000
6.11	Property		1	Nashville South Embassy Suites	0.3%	12/31/2022	T-12	70.1%	16,145,854	10,763,413	5,382,440	645,834	0	4,736,606					58,600,000
6.12	Property		1	La Vista Embassy Suites	0.3%	12/31/2022	T-12	63.3%	18,055,897	12,819,177	5,236,719	722,236	0	4,514,484					66,100,000
6.13	Property		1	St. Charles Embassy Suites	0.2%	12/31/2022	T-12	78.9%	16,210,347	11,869,905	4,340,442	648,414	0	3,692,028					48,900,000
6.14	Property		1	Hot Springs Embassy Suites	0.2%	12/31/2022	T-12	67.3%	11,753,669	7,874,899	3,878,770	470,147	0	3,408,623					37,900,000
6.15	Property		1	East Peoria Embassy Suites	0.2%	12/31/2022	T-12	74.0%	14,257,346	10,013,969	4,243,376	562,420	0	3,680,957					40,200,000
6.16	Property		1	Tucson University Marriott	0.2%	12/31/2022	T-12	71.5%	13,979,064	10,305,951	3,673,113	557,872	0	3,115,241					42,900,000
6.17	Property		1	Embassy Suites Lexington UK Coldstream	0.2%	12/31/2022	T-12	66.2%	12,377,993	9,092,094	3,285,899	495,120	0	2,790,779					43,400,000
6.18	Property		1	Normal Marriott Hotel	0.2%	12/31/2022	T-12	69.0%	12,471,489	9,442,395	3,029,094	498,860	0	2,530,234					27,700,000
6.19	Property		1	Oklahoma City Courtyard by Marriott	0.1%	12/31/2022	T-12	72.9%	9,994,045	6,656,401	3,337,645	399,762	0	2,937,883					31,700,000
6.20	Property		1	North Charleston Residence Inn	0.1%	12/31/2022	T-12	81.0%	6,894,592	4,260,073	2,634,519	275,784	0	2,358,736					27,700,000
6.21	Property		1	Oklahoma City Residence Inn	0.1%	12/31/2022	T-12	83.2%	6,952,366	4,115,350	2,837,017	278,095	0	2,558,922					24,900,000
6.22	Property		1	La Vista Courtyard by Marriott	0.1%	12/31/2022	T-12	59.2%	7,516,524	5,017,075	2,499,449	300,661	0	2,198,788					24,400,000
6.23	Property		1	Springfield Residence Inn	0.1%	12/31/2022	T-12	79.5%	5,615,208	3,678,255	1,936,952	224,608	0	1,712,344					20,500,000
6.24	Property		1	Fort Smith Courtyard by Marriott	0.1%	12/31/2022	T-12	75.4%	4,805,957	3,407,423	1,398,535	192,238	0	1,206,296					15,000,000
7	Loan	F	1	Wareham Crossing	6.1%	12/31/2022	T-12	91.0%	8,844,021	2,446,366	6,397,655	144,389	459,565	5,793,701	2.02	1.83	13.2%	11.9%	73,300,000
8	Loan		1	609 West Randolph Street	4.0%	NAV	NAV	93.0%	5,370,279	1,941,713	3,428,566	18,997	166,224	3,243,345	1.46	1.38	10.7%	10.1%	53,000,000
9	Loan		1	MoCo Portfolio	3.3%	12/31/2022	T-12	79.1%	8,090,924	3,841,068	4,249,856	76,221	393,406	3,780,229	2.22	1.98	16.3%	14.5%	40,000,000
10	Loan	5, 16, 17, G	1	Colony Square	3.1%	12/31/2022	T-12	83.3%	49,913,938	19,331,831	30,582,107	229,823	1,085,612	29,266,672	1.57	1.51	11.8%	11.3%	516,000,000
11	Loan	5, H	1	Atlanta Decorative Arts Center	3.0%	12/31/2022	T-12	88.4%	13,182,996	4,678,487	8,504,509	305,779	391,608	7,807,122	2.14	1.97	14.2%	13.0%	96,000,000
12	Loan	18	1	4265 San Felipe	2.9%	NAV	NAV	84.4%	5,321,835	2,377,329	2,944,506	41,956	97,280	2,805,270	1.68	1.60	12.6%	12.0%	36,100,000
13	Loan		1	Woodscreek Commons	2.6%	12/31/2022	T-12	95.0%	3,454,961	915,110	2,539,852	66,000	209,815	2,264,037	1.91	1.71	12.4%	11.0%	33,000,000
14	Loan		1	390 Wythe Avenue	2.5%	12/31/2022	T-12	95.0%	3,106,666	1,257,839	1,848,827	17,250	0	1,831,577	1.33	1.32	9.2%	9.2%	32,600,000
15	Loan	19	1	Miramar Metroplex	2.4%	12/31/2022	T-12	82.7%	3,566,411	914,801	2,651,609	39,008	199,496	2,413,105	2.02	1.84	14.0%	12.7%	40,200,000
16	Loan	7	1	Kenhorst Plaza	2.1%	12/31/2022	T-12	95.0%	2,516,119	870,189	1,645,930	23,886	80,712	1,541,332	1.40	1.31	10.0%	9.3%	24,300,000
17	Loan	20, 21, 22, I	1	1-3 West 125th Street	1.7%	12/31/2021	T-12	95.0%	1,616,286	360,524	1,255,761	4,643	38,694	1,212,424	1.28	1.24	9.1%	8.8%	21,050,000
18	Loan		1	Kent Supreme Self Storage	1.4%	12/31/2022	T-12	87.6%	1,496,807	470,043	1,026,763	6,330	0	1,020,433	1.50	1.49	8.9%	8.9%	18,000,000
19	Loan		1	HPI Self Storage - Holiday FL	1.1%	12/31/2022	T-12	100.0%	1,420,602	601,432	819,170	9,076	0	810,095	1.56	1.54	9.6%	9.5%	18,650,000
20	Loan		1	LA Fitness - Linden, NJ	1.0%	NAV	NAV	95.0%	922,131	27,664	894,467	6,150	27,810	860,507	1.44	1.38	11.3%	10.8%	14,400,000
21	Loan		1	Springfield Valley Apartments	1.0%	12/31/2022	T-12	93.4%	1,051,447	371,758	679,689	15,000	0	664,689	1.33	1.30	8.7%	8.5%	11,200,000
22	Loan	6	2	Mendenhall Gardens and High Point Apartments	0.9%	12/31/2022	T-12	92.9%	1,773,822	707,062	1,066,760	36,500	0	1,030,260	2.17	2.10	14.2%	13.7%	16,800,000
22.01	Property		1	Mendenhall Gardens	0.5%	12/31/2022	T-12	91.8%	993,091	404,278	588,813	20,500	0	568,313					9,400,000
22.02	Property		1	High Point Apartments	0.4%	12/31/2022	T-12	94.3%	780,731	302,784	477,947	16,000	0	461,947					7,400,000
23	Loan		1	180 1st Avenue	0.9%	NAV	NAV	95.0%	909,224	252,291	656,933	3,920	14,000	639,013	1.35	1.31	9.3%	9.0%	10,900,000
24	Loan	J	1	Osprey Cove MHC	0.9%	12/31/2022	T-12	95.0%	895,237	300,806	594,431	5,500	0	588,931	1.33	1.32	8.4%	8.3%	12,600,000
25	Loan		1	Cityscape Arts	0.9%	12/31/2022	T-12	88.9%	1,277,374	647,209	630,165	18,112	6,857	605,196	1.59	1.52	9.0%	8.6%	14,700,000
26	Loan	23	1	1302 Kings Highway	0.8%	12/31/2022	T-12	95.0%	875,828	281,193	594,635	3,285	49,264	542,086	1.43	1.30	9.3%	8.5%	10,100,000
27	Loan		1	Lake Eustis MHP	0.7%	12/31/2022	T-12	82.7%	871,287	306,528	564,759	6,050	0	558,709	1.56	1.54	10.1%	9.9%	9,600,000
28	Loan		1	Winchester Self Storage	0.7%	12/31/2022	T-12	78.2%	736,931	171,855	565,076	6,340	0	558,736	1.75	1.73	10.6%	10.4%	10,690,000
29	Loan	K	1	Carousel Ranch MHC	0.5%	12/31/2022	T-12	82.5%	738,782	370,292	368,490	5,080	0	363,410	1.40	1.38	8.5%	8.4%	8,900,000
30	Loan	24	1	109-111 Lexington Avenue	0.4%	12/31/2022	T-12	95.0%	416,100	91,843	324,257	4,538	0	319,719	1.22	1.20	9.1%	9.0%	5,100,000
31	Loan		1	Riverwest Business Park	0.4%	NAV	NAV	95.0%	516,935	126,439	390,496	7,706	25,686	357,104	1.98	1.81	12.0%	11.0%	5,210,000
32	Loan	L	1	Ponderosa	0.3%	12/31/2022	T-9	84.9%	375,759	123,890	251,869	4,650	0	247,219	1.35	1.33	9.2%	9.1%	4,400,000
33	Loan	M	1	Bo Mar	0.2%	12/31/2022	T-12	92.6%	195,464	63,054	132,410	1,850	0	130,560	1.34	1.32	8.9%	8.7%	2,600,000

Loan ID Number	Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	Ground Lease Expiration Date	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)
1	Loan	5, 9, 10, 11, A	1	Bay Plaza Community Center	9.7%	NAP	NAP	NAP	NAP	0	Springing	0	Springing	7,110	7,110
2	Loan	5, B	1	Gateway Center North	9.7%	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing
3	Loan	12	1	Metro 3610	9.5%	NAP	NAP	NAP	NAP	100	102,079	0	Springing	0	7,600
4	Loan	5, 8, C	1	Queens Center	9.4%	5/31/2048	None	595,510	Yes	0	Springing	0	Springing	0	Springing
5	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	9.4%					1,290,508	143,390	271,467	90,489	0	16,707
5.01	Property		1	River Run	1.1%	NAP	NAP	NAP	NAP
5.02	Property		1	Las Quintas	0.7%	NAP	NAP	NAP	NAP
5.03	Property		1	Del Pueblo	0.7%	NAP	NAP	NAP	NAP
5.04	Property		1	River Grove	0.6%	NAP	NAP	NAP	NAP
5.05	Property		1	Indian Skies	0.6%	NAP	NAP	NAP	NAP
5.06	Property		1	Quail Run	0.6%	NAP	NAP	NAP	NAP
5.07	Property		1	Kastaway Key	0.6%	NAP	NAP	NAP	NAP
5.08	Property		1	Landing Resort	0.5%	NAP	NAP	NAP	NAP
5.09	Property		1	Ridgecrest	0.5%	NAP	NAP	NAP	NAP
5.10	Property		1	Olive Hill	0.4%	NAP	NAP	NAP	NAP
5.11	Property		1	Wildwood Acres	0.4%	NAP	NAP	NAP	NAP
5.12	Property		1	Orange Grove	0.4%	NAP	NAP	NAP	NAP
5.13	Property		1	Elmwood	0.3%	NAP	NAP	NAP	NAP
5.14	Property		1	Seabranch	0.3%	NAP	NAP	NAP	NAP
5.15	Property		1	Royal Palms	0.3%	NAP	NAP	NAP	NAP
5.16	Property		1	Sandbar	0.3%	NAP	NAP	NAP	NAP
5.17	Property		1	San Tan Vista	0.3%	NAP	NAP	NAP	NAP
5.18	Property		1	Lake Ridge	0.3%	NAP	NAP	NAP	NAP
5.19	Property		1	Cliftwood	0.3%	NAP	NAP	NAP	NAP
5.20	Property		1	Zephyr Palms	0.2%	NAP	NAP	NAP	NAP
5.21	Property		1	Bamboo	0.2%	NAP	NAP	NAP	NAP
6	Loan	5, 6, 7, 8, 13, 14, 15, E	24	Atrium Hotel Portfolio 24 Pack	6.3%					0	Springing	0	Springing	40,000,000	4% of Gross Income from Operations for the calendar month that is two calendar months prior to the calendar month of the Payment Date, plus $1,000,000.00 for the payment date on and after November 2026.
6.01	Property		1	Rogers (Bentonville) Embassy Suites	0.6%	NAP	NAP	NAP	NAP
6.02	Property		1	Frisco Embassy Suites	0.5%	NAP	NAP	NAP	NAP
6.03	Property		1	Hilton Long Beach	0.4%	NAP	NAP	NAP	NAP
6.04	Property		1	San Marcos Embassy Suites	0.4%	NAP	NAP	NAP	NAP
6.05	Property		1	Loveland Embassy Suites	0.4%	4/9/2064	None	1.5% of Adjusted Room Revenue	No
6.06	Property		1	Albuquerque Embassy Suites	0.3%	NAP	NAP	NAP	NAP
6.07	Property		1	Branson Chateau Hotel	0.3%	NAP	NAP	NAP	NAP
6.08	Property		1	Lincoln Embassy Suites	0.3%	NAP	NAP	NAP	NAP
6.09	Property		1	Richardson Renaissance	0.3%	NAP	NAP	NAP	NAP
6.10	Property		1	Charleston Embassy Suites	0.3%	NAP	NAP	NAP	NAP
6.11	Property		1	Nashville South Embassy Suites	0.3%	NAP	NAP	NAP	NAP
6.12	Property		1	La Vista Embassy Suites	0.3%	NAP	NAP	NAP	NAP
6.13	Property		1	St. Charles Embassy Suites	0.2%	4/30/2058	4, 10-year extension options	$100.00 plus 0.75% of Adjusted Room Revenue	No
6.14	Property		1	Hot Springs Embassy Suites	0.2%	NAP	NAP	NAP	NAP
6.15	Property		1	East Peoria Embassy Suites	0.2%	9/1/2027	None	180,000	No
6.16	Property		1	Tucson University Marriott	0.2%	6/30/2094	None	153,782	No
6.17	Property		1	Embassy Suites Lexington UK Coldstream	0.2%	12/1/2092	None	200,712	Yes
6.18	Property		1	Normal Marriott Hotel	0.2%	NAP	NAP	NAP	NAP
6.19	Property		1	Oklahoma City Courtyard by Marriott	0.1%	NAP	NAP	NAP	NAP
6.20	Property		1	North Charleston Residence Inn	0.1%	5/31/2058	None	80,000	No
6.21	Property		1	Oklahoma City Residence Inn	0.1%	NAP	NAP	NAP	NAP
6.22	Property		1	La Vista Courtyard by Marriott	0.1%	NAP	NAP	NAP	NAP
6.23	Property		1	Springfield Residence Inn	0.1%	NAP	NAP	NAP	NAP
6.24	Property		1	Fort Smith Courtyard by Marriott	0.1%	NAP	NAP	NAP	NAP
7	Loan	F	1	Wareham Crossing	6.1%	NAP	NAP	NAP	NAP	54,583	54,583	0	Springing	0	12,032
8	Loan		1	609 West Randolph Street	4.0%	NAP	NAP	NAP	NAP	161,356	53,785	0	Springing	0	1,583
9	Loan		1	MoCo Portfolio	3.3%	NAP	NAP	NAP	NAP	87,771	43,886	0	Springing	0	6,352
10	Loan	5, 16, 17, G	1	Colony Square	3.1%	NAP	NAP	NAP	NAP	0	375,955	0	Springing	0	19,152
11	Loan	5, H	1	Atlanta Decorative Arts Center	3.0%	NAP	NAP	NAP	NAP	0	Springing	0	Springing	0	0
12	Loan	18	1	4265 San Felipe	2.9%	NAP	NAP	NAP	NAP	404,775	42,863	18,476	Springing	3,496	3,496
13	Loan		1	Woodscreek Commons	2.6%	NAP	NAP	NAP	NAP	125,023	41,674	0	Springing	0	5,500
14	Loan		1	390 Wythe Avenue	2.5%	NAP	NAP	NAP	NAP	694	694	33,105	6,621	55,000	1,438
15	Loan	19	1	Miramar Metroplex	2.4%	NAP	NAP	NAP	NAP	45,568	22,784	0	Springing	200,000	3,251
16	Loan	7	1	Kenhorst Plaza	2.1%	NAP	NAP	NAP	NAP	174,940	34,988	0	Springing	0	1,991
17	Loan	20, 21, 22, I	1	1-3 West 125th Street	1.7%	NAP	NAP	NAP	NAP	126,872	14,391	40,251	Springing	387	387
18	Loan		1	Kent Supreme Self Storage	1.4%	NAP	NAP	NAP	NAP	14,018	14,018	0	Springing	18,990	Springing
19	Loan		1	HPI Self Storage - Holiday FL	1.1%	NAP	NAP	NAP	NAP	207,420	17,285	0	Springing	0	756
20	Loan		1	LA Fitness - Linden, NJ	1.0%	NAP	NAP	NAP	NAP	26,624	8,945	0	Springing	0	513
21	Loan		1	Springfield Valley Apartments	1.0%	NAP	NAP	NAP	NAP	59,487	12,811	5,317	2,658	27,750	1,250
22	Loan	6	2	Mendenhall Gardens and High Point Apartments	0.9%					13,362	13,362	57,483	Springing	200,000	4,684
22.01	Property		1	Mendenhall Gardens	0.5%	NAP	NAP	NAP	NAP
22.02	Property		1	High Point Apartments	0.4%	NAP	NAP	NAP	NAP
23	Loan		1	180 1st Avenue	0.9%	NAP	NAP	NAP	NAP	22,325	11,163	4,266	2,133	0	327
24	Loan	J	1	Osprey Cove MHC	0.9%	NAP	NAP	NAP	NAP	6,398	6,398	2,198	2,198	0	458
25	Loan		1	Cityscape Arts	0.9%	NAP	NAP	NAP	NAP	217,224	24,136	9,646	4,823	0	1,509
26	Loan	23	1	1302 Kings Highway	0.8%	NAP	NAP	NAP	NAP	49,053	16,351	1,994	1,994	0	274
27	Loan		1	Lake Eustis MHP	0.7%	NAP	NAP	NAP	NAP	48,858	4,072	8,904	2,968	6,000	Springing
28	Loan		1	Winchester Self Storage	0.7%	NAP	NAP	NAP	NAP	10,992	1,832	5,628	1,407	0	523
29	Loan	K	1	Carousel Ranch MHC	0.5%	NAP	NAP	NAP	NAP	0	2,378	0	1,397	0	408
30	Loan	24	1	109-111 Lexington Avenue	0.4%	NAP	NAP	NAP	NAP	7,623	3,812	15,086	1,886	0	378
31	Loan		1	Riverwest Business Park	0.4%	NAP	NAP	NAP	NAP	28,775	2,213	5,865	2,933	0	642
32	Loan	L	1	Ponderosa	0.3%	NAP	NAP	NAP	NAP	440	440	7,432	929	0	388
33	Loan	M	1	Bo Mar	0.2%	NAP	NAP	NAP	NAP	489	489	3,066	438	0	154

		FREE WRITING PROSPECTUS
		FILED  PUR SUANT TO RULE 433
		REGISTRATION FILE NO.: 333-259741-10

		COMPONENT		INITIAL PRINCIPAL AMOUNT
		A		$354,948,920.00
		B		$109,851,080.00
		C		$81,700,000.00
		D		$202,900,000.00
		E		$102,500,000.00
		F		$20,000,000.00
		G		$70,900,000.00
		HRR		$42,200,000.00
		Total:		$985,000,000.00