The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-261279) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@bofa.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): BofA Securities, Inc. (together with its affiliates, “BofA Securities, ”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), 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"), J.P. Morgan Securities LLC (together with its affiliates, “J.P. Morgan”), Academy Securities, Inc. (together with its affiliates, "Academy") or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Securities, Wells Fargo , J.P. Morgan, Citigroup and Academy 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 of any Underwriter 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 subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. 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. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

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 one or more Underwriters 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 agree that they (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 DISTRIBUTION 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) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) 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) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) 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 4.12 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 BOFA SECURITIES, INC., WELLS FARGO SECURITIES, LLC, MORGAN STANLEY & CO. LLC, J.P. MORGAN SECURITIES LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, 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.

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	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
1	Loan	5, 8, 9, A	1	Queens Center	9.7%	100.0%	MSBNA/JPMCB	MSMCH/JPMCB	NAP	NAP	90-15 Queens Boulevard	Elmhurst	Queens	NY	11373	Retail	Super Regional Mall	1973
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	9.5%		WFB/JPMCB	WFB/JPMCB	NAP	NAP	Various	Various	Various	Various	Various	Self Storage	Self Storage	Various
2.01	Property		1	Carroll	0.9%	9.0%					3900 Columbus-Lancaster Road	Carroll	Fairfield	OH	43112	Self Storage	Self Storage	1994-2005
2.02	Property		1	Enterprise - Rucker Blvd	0.8%	8.1%					2801 Rucker Boulevard	Enterprise	Coffee	AL	36330	Self Storage	Self Storage	2005
2.03	Property		1	West Memphis	0.7%	7.2%					701 AR-77	West Memphis	Crittenden	AR	72301	Self Storage	Self Storage	2004
2.04	Property		1	Belpre	0.4%	4.3%					138 Lee Street, 485 Lee Street and 1924 Washington Boulevard	Belpre	Washington	OH	45714	Self Storage	Self Storage	1989-2015
2.05	Property		1	Marietta	0.4%	4.3%					1306 Pike Street and 104 Ellsworth Avenue	Marietta	Washington	OH	45750	Self Storage	Self Storage	1980-2019
2.06	Property		1	Enterprise - Geneva Hwy	0.3%	3.7%					1232 Geneva Highway	Enterprise	Coffee	AL	36330	Self Storage	Self Storage	1997
2.07	Property		1	Parkersburg - Garfield Ave	0.3%	3.6%					2351 Garfield Avenue	Parkersburg	Wood	WV	26101	Self Storage	Self Storage	1982
2.08	Property		1	Bridgeport	0.3%	3.2%					61 Ocean Mines Road	Bridgeport	Harrison	WV	26330	Self Storage	Self Storage	2019
2.09	Property		1	Enterprise - Salem Rd	0.3%	3.1%					4021 Salem Road	Enterprise	Coffee	AL	36330	Self Storage	Self Storage	1964, 2016
2.10	Property		1	Elizabethton	0.2%	2.5%					480 TN-91	Elizabethton	Carter	TN	37643	Self Storage	Self Storage	2019
2.11	Property		1	Cedar Lake	0.2%	2.3%					10630 and 10706 West 133rd Street	Cedar Lake	Lake	IN	46303	Self Storage	Self Storage	1930-1999
2.12	Property		1	Kannapolis	0.2%	2.2%					2745 North Cannon Boulevard	Kannapolis	Rowan	NC	28083	Self Storage	Self Storage	1987
2.13	Property		1	Johnson City - South Roan	0.2%	2.2%					2501 South Roan Street	Johnson City	Washington	TN	37601	Self Storage	Self Storage	2004
2.14	Property		1	Cincinnati	0.2%	2.1%					1109 Alfred Street	Cincinnati	Hamilton	OH	45214	Self Storage	Self Storage	1901
2.15	Property		1	Mooresville	0.2%	2.1%					1242 South Old State Route 67	Mooresville	Morgan	IN	46158	Self Storage	Self Storage	1985
2.16	Property		1	Bloomington	0.2%	2.0%					4910 and 4990 North Lakeview Drive	Bloomington	Monroe	IN	46303	Self Storage	Self Storage	2000-2001
2.17	Property		1	Newton	0.2%	2.0%					3005 Nathan Street	Newton	Catawba	NC	28658	Self Storage	Self Storage	1983
2.18	Property		1	Proctorville	0.2%	1.9%					700 County Road 411	Proctorville	Lawrence	OH	45669	Self Storage	Self Storage	2019-2022
2.19	Property		1	Kingsport - Brookside School	0.2%	1.9%					149 Brookside School Lane	Kingsport	Sullivan	TN	37660	Self Storage	Self Storage	1956
2.2	Property		1	Bristol	0.2%	1.8%					818 Commonwealth Avenue	Bristol	Bristol	VA	24201	Self Storage	Self Storage	1999
2.21	Property		1	Hurricane	0.2%	1.8%					316 Putnam Village Drive	Hurricane	Putnam	WV	25526	Self Storage	Self Storage	2017
2.22	Property		1	Blountville	0.2%	1.7%					2851 TN-394	Blountville	Sullivan	TN	37617	Self Storage	Self Storage	2013
2.23	Property		1	Little Rock	0.2%	1.7%					19501 Arch Street Northwest	Little Rock	Saline	AR	72206	Self Storage	Self Storage	1994
2.24	Property		1	Cedar Lake - Wicker Ave	0.2%	1.7%					13077 West Wicker Avenue	Cedar Lake	Lake	IN	46303	Self Storage	Self Storage	2018-2022
2.25	Property		1	Clarksville	0.2%	1.7%					677 South Crawford Street and 1802 Freeway Lane	Clarksville	Johnson	AR	72830	Self Storage	Self Storage	2001
2.26	Property		1	Parkersburg	0.2%	1.6%					112 College Parkway and 5239 Emerson Avenue	Parkersburg	Wood	WV	26104	Self Storage	Self Storage	2002
2.27	Property		1	Piney Flats	0.1%	1.4%					6460 Bristol Highway	Piney Flats	Sullivan	TN	37686	Self Storage	Self Storage	2012
2.28	Property		1	Cross Lanes	0.1%	1.4%					5290 Big Tyler Road	Cross Lanes	Kanawha	WV	25313	Self Storage	Self Storage	2014
2.29	Property		1	Shelby	0.1%	1.4%					612 Smith Street and 516 East Dixon Boulevard	Shelby	Cleveland	NC	28150, 28152	Self Storage	Self Storage	1978, 1994
2.30	Property		1	Batesville	0.1%	1.4%					1009 Batesville Boulevard	Southside	Independence	AR	72501	Self Storage	Self Storage	2000
2.31	Property		1	Greeneville	0.1%	1.3%					1375 West Andrew Johnson Highway	Greeneville	Greene	TN	37745	Self Storage	Self Storage	2006
2.32	Property		1	Cleveland - N. Washington	0.1%	1.2%					201 North Washington	Cleveland	Liberty	TX	77327	Self Storage	Self Storage	2000
2.33	Property		1	Morgantown - Lower Aarons	0.1%	1.2%					482 Lower Aarons Creek Road	Morgantown	Monongalia	WV	26508	Self Storage	Self Storage	1998
2.34	Property		1	Morgantown - Canyon Rd	0.1%	1.2%					855 Canyon Road	Morgantown	Monongalia	WV	26508	Self Storage	Self Storage	2008
2.35	Property		1	Asheville	0.1%	1.1%					241 Old Weaverville Road	Asheville	Buncombe	NC	28804	Self Storage	Self Storage	2015
2.36	Property		1	Splendora - Old Hwy 59N	0.1%	0.9%					14098 Old Highway 59 North	Splendora	Montgomery	TX	77372	Self Storage	Self Storage	1992
2.37	Property		1	Nitro - 1st Ave S	0.1%	0.9%					901 1st Avenue South	Nitro	Kanawha	WV	25143	Self Storage	Self Storage	2008
2.38	Property		1	Elkview	0.1%	0.8%					5116 and 5149 Elk River Road	Elkview	Kanawha	WV	25071	Self Storage	Self Storage	1994, 1999
2.39	Property		1	Nitro - 4131 1st St	0.1%	0.8%					4131 1st Avenue	Nitro	Putnam	WV	25143	Self Storage	Self Storage	1982
2.40	Property		1	Splendora - US-59	0.1%	0.7%					13952 US-59 Business	Splendora	Montgomery	TX	77372	Self Storage	Self Storage	2006
2.41	Property		1	Conroe - Hwy 105E	0.1%	0.6%					16842 TX-105	Conroe	Montgomery	TX	77306	Self Storage	Self Storage	2001
2.42	Property		1	Coolville	0.1%	0.6%					792 State Route 7	Coolville	Athens	OH	45723	Self Storage	Self Storage	2014
2.43	Property		1	Little Hocking	0.1%	0.6%					21 Clifton Road	Little Hocking	Washington	OH	45742	Self Storage	Self Storage	2009
2.44	Property		1	Ravenswood	0.1%	0.5%					514 Washington Street	Ravenswood	Jackson	WV	26164	Self Storage	Self Storage	2021
2.45	Property		1	Racine	0.0%	0.5%					52691 OH-124	Racine	Meigs	OH	45771	Self Storage	Self Storage	1999
2.46	Property		1	Cedar Lake - 127th Pl.	0.0%	0.5%					11220 and 11221 127th Place	Cedar Lake	Lake	IN	46303	Self Storage	Self Storage	2004
2.47	Property		1	Conroe - Woodland Forest	0.0%	0.4%					18401 Woodland Forest Drive	Conroe	Montgomery	TX	77306	Self Storage	Self Storage	2001
2.48	Property		1	Nitro - 11th St	0.0%	0.3%					1101 11th Street	Nitro	Kanawha	WV	25143	Self Storage	Self Storage	1994
2.49	Property		1	Conroe - Bryant Rd	0.0%	0.2%					419 Bryant Road	Conroe	Montgomery	TX	77303	Self Storage	Self Storage	1995
2.50	Property		1	Cleveland - CR388	0.0%	0.2%					288 County Road 388	Cleveland	Liberty	TX	77328	Self Storage	Self Storage	1970
2.51	Property		1	Nitro - 503 Main Ave	0.0%	0.2%					503 Main Avenue	Nitro	Kanawha	WV	25143	Self Storage	Self Storage	1996
2.52	Property		1	Nitro - 1202 Main Ave	0.0%	0.2%					1202 Main Avenue	Nitro	Kanawha	WV	25143	Self Storage	Self Storage	1956
3	Loan		1	Elevate on Main	8.3%	100.0%	BANA	BANA	NAP	NAP	5504 Town Center Drive	Granger	St. Joseph	IN	46530	Multifamily	Garden	2000
4	Loan	5, B	1	Gateway Center North	7.4%	100.0%	BANA	BANA	NAP	NAP	501 Gateway Drive	Brooklyn	Kings	NY	11239	Retail	Anchored	2014
5	Loan		1	Polsinelli Headquarters	7.4%	100.0%	BANA	BANA	NAP	NAP	900 West 48th Place	Kansas City	Jackson	MO	64112	Office	CBD	2013
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	6.8%		BANA	BANA	NAP	NAP	Various	New York	New York	NY	Various	Various	Various	Various
6.01	Property		1	30 Rockefeller Plaza	2.9%	42.8%					30 Rockefeller Plaza	New York	New York	NY	10112	Mixed Use	Office/Retail	1932
6.02	Property		1	45 Rockefeller Plaza	1.0%	14.1%					45 Rockefeller Plaza	New York	New York	NY	10111	Mixed Use	Office/Retail	1934
6.03	Property		1	10 Rockefeller Plaza	0.5%	7.6%					10 Rockefeller Plaza	New York	New York	NY	10020	Mixed Use	Office/Retail	1939
6.04	Property		1	1230 Avenue Of The Americas	0.5%	7.5%					1230 Avenue Of The Americas	New York	New York	NY	10020	Office	CBD	1939
6.05	Property		1	50 Rockefeller Plaza	0.4%	5.4%					50 Rockefeller Plaza	New York	New York	NY	10020	Mixed Use	Office/Retail	1938
6.06	Property		1	1 Rockefeller Plaza	0.3%	4.0%					1 Rockefeller Plaza	New York	New York	NY	10020	Office	CBD	1936
6.07	Property		1	600 Fifth Avenue	0.3%	3.9%					600 Fifth Avenue	New York	New York	NY	10020	Mixed Use	Office/Retail	1952
6.08	Property		1	620 Fifth Avenue	0.3%	3.7%					620 Fifth Avenue	New York	New York	NY	10020	Mixed Use	Office/Retail	1936
6.09	Property		1	610 Fifth Avenue	0.2%	3.0%					610 Fifth Avenue	New York	New York	NY	10020	Mixed Use	Office/Retail	1932
6.1	Property		1	1270 Avenue Of The Americas	0.2%	2.5%					1270 Avenue Of The Americas	New York	New York	NY	10020	Office	CBD	1931
6.11	Property		1	30 Rock Condos	0.1%	1.6%					30 Rockefeller Plaza	New York	New York	NY	10112	Office	CBD	1932
6.12	Property		1	The Little Nell	0.1%	1.6%					10 Rockefeller Plaza	New York	New York	NY	10020	Hospitality	Full Service	1939
6.13	Property		1	Radio City Music Hall	0.1%	1.3%					1260 Avenue Of The Americas	New York	New York	NY	10020	Other	Theater	1932
6.14	Property		1	1240 Avenue Of The Americas	0.0%	0.4%					1240 Avenue Of The Americas	New York	New York	NY	10020	Retail	Anchored	1890
6.15	Property		1	1258 Avenue Of The Americas	0.0%	0.3%					1258 Avenue Of The Americas	New York	New York	NY	10020	Retail	Single Tenant	1933
7	Loan		1	Renaissance Newport Beach	6.7%	100.0%	BANA	BANA	NAP	NAP	4500 MacArthur Boulevard	Newport Beach	Orange	CA	92660	Hospitality	Full Service	1985
8	Loan	5, 16, C	1	Bay Plaza Community Center	5.8%	100.0%	JPMCB	JPMCB	NAP	NAP	2100 Bartow Avenue	Bronx	Bronx	NY	10475	Mixed Use	Retail/Office	1988, 2013
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	5.7%		MSBNA	MSMCH	NAP	NAP	Various	Various	Various	Various	Various	Manufactured Housing	Various	Various
9.01	Property		1	River Run	0.7%	11.6%					12 Sir Lancelot Drive	Exeter	Rockingham	NH	03833	Manufactured Housing	Manufactured Housing	1970
9.02	Property		1	Las Quintas	0.4%	7.9%					10442 North Frontage Road	Yuma	Yuma	AZ	85365	Manufactured Housing	RV Park	1997
9.03	Property		1	Del Pueblo	0.4%	7.0%					14794 South Avenue 3 East	Yuma	Yuma	AZ	85365	Manufactured Housing	Manufactured Housing/RV Park	2001
9.04	Property		1	River Grove	0.4%	6.9%					8440 U.S. Highway 1	Sebastian	Brevard	FL	32976	Manufactured Housing	Manufactured Housing	1982
9.05	Property		1	Indian Skies	0.4%	6.5%					1050 South Arizona Boulevard	Coolidge	Pinal	AZ	85128	Manufactured Housing	RV Park	1950
9.06	Property		1	Quail Run	0.4%	6.4%					14010 South Amado Boulevard	Arizona City	Pinal	AZ	85123	Manufactured Housing	RV Park	1989
9.07	Property		1	Kastaway Key	0.3%	5.8%					4918 14th Street West	Bradenton	Manatee	FL	34207	Manufactured Housing	Manufactured Housing/RV Park	1947
9.08	Property		1	Landing Resort	0.3%	5.5%					37400 Chancey Road	Zephyrhills	Pasco	FL	33541	Manufactured Housing	RV Park	1990
9.09	Property		1	Ridgecrest	0.3%	4.9%					170 North Yonge Street	Ormond Beach	Volusia	FL	32174	Manufactured Housing	Manufactured Housing/RV Park	1950
9.1	Property		1	Olive Hill	0.2%	4.1%					2921 Wyandotte Avenue	Oroville	Butte	CA	95966	Manufactured Housing	Manufactured Housing	1968
9	Property		1	Wildwood Acres	0.2%	3.9%					503 Shawn Avenue	Wildwood	Sumter	FL	34785	Manufactured Housing	Manufactured Housing	2015
9.12	Property		1	Orange Grove	0.2%	3.8%					647 and 661 Nuna Avenue	Fort Myers	Lee	FL	33905	Manufactured Housing	Manufactured Housing/RV Park	1964
9.13	Property		1	Elmwood	0.2%	3.5%					3300 South Nova Road	South Daytona	Volusia	FL	32129	Manufactured Housing	Manufactured Housing	1949

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method
1	Loan	5, 8, 9, A	1	Queens Center	2004	412,033	SF	1,274.17	85,000,000	85,000,000	85,000,000	5.37000%	0.01676%	5.35324%	NAP	385,657.99	NAP	4,627,895.88	Interest Only	No	Actual/360
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	Various	2,460,347	SF	73.16	83,250,000	83,250,000	83,250,000	5.97000%	0.01801%	5.95199%	NAP	419,921.09	NAP	5,039,053.08	Interest Only	No	Actual/360
2.01	Property		1	Carroll	NAP	219,400	SF		7,515,625	7,515,625	7,515,625
2.02	Property		1	Enterprise - Rucker Blvd	2019	186,240	SF		6,717,813	6,717,813	6,717,813
2.03	Property		1	West Memphis	2022	131,220	SF		6,003,250	6,003,250	6,003,250
2.04	Property		1	Belpre	NAP	136,250	SF		3,584,375	3,584,375	3,584,375
2.05	Property		1	Marietta	NAP	107,700	SF		3,538,125	3,538,125	3,538,125
2.06	Property		1	Enterprise - Geneva Hwy	2019	142,125	SF		3,045,563	3,045,563	3,045,563
2.07	Property		1	Parkersburg - Garfield Ave	1987, 1988, 1991, 1996, 2003, 2007	98,750	SF		3,006,250	3,006,250	3,006,250
2.08	Property		1	Bridgeport	2020, 2023	75,080	SF		2,659,375	2,659,375	2,659,375
2.09	Property		1	Enterprise - Salem Rd	NAP	74,585	SF		2,578,438	2,578,438	2,578,438
2.10	Property		1	Elizabethton	2023	48,550	SF		2,081,250	2,081,250	2,081,250
2.11	Property		1	Cedar Lake	NAP	73,317	SF		1,900,875	1,900,875	1,900,875
2.12	Property		1	Kannapolis	2018	41,375	SF		1,863,875	1,863,875	1,863,875
2.13	Property		1	Johnson City - South Roan	2009	34,500	SF		1,861,563	1,861,563	1,861,563
2.14	Property		1	Cincinnati	2001	46,165	SF		1,776,000	1,776,000	1,776,000
2.15	Property		1	Mooresville	2003	48,260	SF		1,706,625	1,706,625	1,706,625
2.16	Property		1	Bloomington	NAP	34,325	SF		1,634,938	1,634,938	1,634,938
2.17	Property		1	Newton	NAP	42,050	SF		1,632,625	1,632,625	1,632,625
2.18	Property		1	Proctorville	2022	47,050	SF		1,595,625	1,595,625	1,595,625
2.19	Property		1	Kingsport - Brookside School	2019	29,375	SF		1,549,375	1,549,375	1,549,375
2.2	Property		1	Bristol	NAP	35,250	SF		1,468,438	1,468,438	1,468,438
2.21	Property		1	Hurricane	2021	31,175	SF		1,456,875	1,456,875	1,456,875
2.22	Property		1	Blountville	NAP	30,950	SF		1,445,313	1,445,313	1,445,313
2.23	Property		1	Little Rock	2022	45,150	SF		1,438,375	1,438,375	1,438,375
2.24	Property		1	Cedar Lake - Wicker Ave	NAP	65,600	SF		1,433,750	1,433,750	1,433,750
2.25	Property		1	Clarksville	2011	56,350	SF		1,375,938	1,375,938	1,375,938
2.26	Property		1	Parkersburg	2018, 2019	54,525	SF		1,352,813	1,352,813	1,352,813
2.27	Property		1	Piney Flats	2014	28,275	SF		1,179,375	1,179,375	1,179,375
2.28	Property		1	Cross Lanes	NAP	26,150	SF		1,179,375	1,179,375	1,179,375
2.29	Property		1	Shelby	NAP	43,250	SF		1,156,250	1,156,250	1,156,250
2.30	Property		1	Batesville	2013	35,950	SF		1,156,250	1,156,250	1,156,250
2.31	Property		1	Greeneville	NAP	19,350	SF		1,063,750	1,063,750	1,063,750
2.32	Property		1	Cleveland - N. Washington	NAP	23,090	SF		994,375	994,375	994,375
2.33	Property		1	Morgantown - Lower Aarons	NAP	32,200	SF		994,375	994,375	994,375
2.34	Property		1	Morgantown - Canyon Rd	2014	34,050	SF		971,250	971,250	971,250
2.35	Property		1	Asheville	NAP	12,080	SF		925,000	925,000	925,000
2.36	Property		1	Splendora - Old Hwy 59N	NAP	23,300	SF		781,625	781,625	781,625
2.37	Property		1	Nitro - 1st Ave S	2010	19,250	SF		728,438	728,438	728,438
2.38	Property		1	Elkview	2009	29,150	SF		693,750	693,750	693,750
2.39	Property		1	Nitro - 4131 1st St	1991, 1999, 2004, 2008	25,775	SF		670,625	670,625	670,625
2.40	Property		1	Splendora - US-59	NAP	21,400	SF		555,000	555,000	555,000
2.41	Property		1	Conroe - Hwy 105E	2013	16,200	SF		531,875	531,875	531,875
2.42	Property		1	Coolville	NAP	19,800	SF		497,188	497,188	497,188
2.43	Property		1	Little Hocking	NAP	19,910	SF		462,500	462,500	462,500
2.44	Property		1	Ravenswood	NAP	11,925	SF		448,625	448,625	448,625
2.45	Property		1	Racine	NAP	19,650	SF		425,500	425,500	425,500
2.46	Property		1	Cedar Lake - 127th Pl.	NAP	12,600	SF		374,625	374,625	374,625
2.47	Property		1	Conroe - Woodland Forest	NAP	10,200	SF		300,625	300,625	300,625
2.48	Property		1	Nitro - 11th St	NAP	9,950	SF		272,875	272,875	272,875
2.49	Property		1	Conroe - Bryant Rd	NAP	9,200	SF		198,875	198,875	198,875
2.50	Property		1	Cleveland - CR388	1983	10,800	SF		173,438	173,438	173,438
2.51	Property		1	Nitro - 503 Main Ave	NAP	6,175	SF		154,938	154,938	154,938
2.52	Property		1	Nitro - 1202 Main Ave	2001	5,350	SF		136,438	136,438	136,438
3	Loan		1	Elevate on Main	2023	400	Units	181,250.00	72,500,000	72,500,000	72,500,000	5.49000%	0.01801%	5.47199%	NAP	336,294.27	NAP	4,035,531.24	Interest Only	No	Actual/360
4	Loan	5, B	1	Gateway Center North	NAP	601,212	SF	498.99	65,000,000	65,000,000	65,000,000	6.82700%	0.01801%	6.80899%	NAP	374,931.89	NAP	4,499,182.68	Interest Only	No	Actual/360
5	Loan		1	Polsinelli Headquarters	NAP	253,796	SF	256.11	65,000,000	65,000,000	62,196,905	7.82800%	0.01801%	7.80999%	469,176.38	NAP	5,630,116.56	NAP	Amortizing Balloon	No	Actual/360
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	Various	7,207,470	SF	273.12	60,000,000	60,000,000	60,000,000	5.39209%	0.01614%	5.37596%	NAP	269,604.50	NAP	3,235,254.00	Interest Only	No	30/360
6.01	Property		1	30 Rockefeller Plaza	2019-2024	1,627,738	SF		25,698,857	25,698,857	25,698,857
6.02	Property		1	45 Rockefeller Plaza	2019-2024	1,299,726	SF		8,458,286	8,458,286	8,458,286
6.03	Property		1	10 Rockefeller Plaza	2019-2024	481,299	SF		4,584,000	4,584,000	4,584,000
6.04	Property		1	1230 Avenue Of The Americas	2019-2024	739,920	SF		4,476,000	4,476,000	4,476,000
6.05	Property		1	50 Rockefeller Plaza	NAP	508,677	SF		3,245,143	3,245,143	3,245,143
6.06	Property		1	1 Rockefeller Plaza	2019-2024	613,308	SF		2,410,286	2,410,286	2,410,286
6.07	Property		1	600 Fifth Avenue	2019-2024	436,788	SF		2,360,571	2,360,571	2,360,571
6.08	Property		1	620 Fifth Avenue	2019-2024	124,152	SF		2,213,143	2,213,143	2,213,143
6.09	Property		1	610 Fifth Avenue	2019-2024	134,265	SF		1,818,857	1,818,857	1,818,857
6.1	Property		1	1270 Avenue Of The Americas	2019-2024	521,518	SF		1,494,857	1,494,857	1,494,857
6.11	Property		1	30 Rock Condos	2019-2024	NAP	NAP		984,000	984,000	984,000
6.12	Property		1	The Little Nell	NAP	160,019	SF		984,000	984,000	984,000
6.13	Property		1	Radio City Music Hall	2019-2024	548,250	SF		805,714	805,714	805,714
6.14	Property		1	1240 Avenue Of The Americas	2019-2024	5,761	SF		262,286	262,286	262,286
6.15	Property		1	1258 Avenue Of The Americas	2019-2024	6,049	SF		204,000	204,000	204,000
7	Loan		1	Renaissance Newport Beach	2018	444	Rooms	132,882.88	59,000,000	59,000,000	59,000,000	6.86500%	0.01801%	6.84699%	NAP	342,217.07	NAP	4,106,604.84	Interest Only	No	Actual/360
8	Loan	5, 16, C	1	Bay Plaza Community Center	2023	568,813	SF	492.25	51,000,000	51,000,000	51,000,000	6.13000%	0.01676%	6.11324%	NAP	264,143.40	NAP	3,169,720.80	Interest Only	No	Actual/360
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	NAP	3,932	Pads	31,790.44	50,000,000	50,000,000	50,000,000	5.68700%	0.02551%	5.66149%	NAP	240,249.42	NAP	2,882,993.04	Interest Only	No	Actual/360
9.01	Property		1	River Run	NAP	267	Pads		5,793,600	5,793,600	5,793,600
9.02	Property		1	Las Quintas	NAP	453	Pads		3,939,200	3,939,200	3,939,200
9.03	Property		1	Del Pueblo	NAP	479	Pads		3,490,800	3,490,800	3,490,800
9.04	Property		1	River Grove	NAP	173	Pads		3,442,400	3,442,400	3,442,400
9.05	Property		1	Indian Skies	NAP	288	Pads		3,238,400	3,238,400	3,238,400
9.06	Property		1	Quail Run	NAP	311	Pads		3,177,200	3,177,200	3,177,200
9.07	Property		1	Kastaway Key	NAP	175	Pads		2,916,400	2,916,400	2,916,400
9.08	Property		1	Landing Resort	NAP	270	Pads		2,774,800	2,774,800	2,774,800
9.09	Property		1	Ridgecrest	NAP	131	Pads		2,470,000	2,470,000	2,470,000
9.1	Property		1	Olive Hill	NAP	128	Pads		2,051,200	2,051,200	2,051,200
9	Property		1	Wildwood Acres	NAP	131	Pads		1,944,000	1,944,000	1,944,000
9.12	Property		1	Orange Grove	NAP	128	Pads		1,889,600	1,889,600	1,889,600
9.13	Property		1	Elmwood	NAP	102	Pads		1,736,000	1,736,000	1,736,000

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method
9.14	Property		1	Seabranch	NAP	91	Pads		1,582,000	1,582,000	1,582,000
9.15	Property		1	Royal Palms	NAP	96	Pads		1,559,600	1,559,600	1,559,600
9.16	Property		1	Sandbar	NAP	239	Pads		1,536,000	1,536,000	1,536,000
9.17	Property		1	San Tan Vista	NAP	67	Pads		1,522,400	1,522,400	1,522,400
9.18	Property		1	Lake Ridge	NAP	96	Pads		1,460,400	1,460,400	1,460,400
9.19	Property		1	Cliftwood	NAP	105	Pads		1,340,800	1,340,800	1,340,800
9.2	Property		1	Zephyr Palms	NAP	156	Pads		1,137,600	1,137,600	1,137,600
9.21	Property		1	Bamboo	NAP	46	Pads		997,600	997,600	997,600
10	Loan	17	1	Artisan Circle	NAP	282,744	SF	176.84	50,000,000	50,000,000	50,000,000	7.27100%	0.01676%	7.25424%	NAP	307,166.09	NAP	3,685,993.08	Interest Only	No	Actual/360
11	Loan		1	Fifth Third Center	2019-2021	513,152	SF	53.59	27,500,000	27,500,000	27,500,000	7.25700%	0.01801%	7.23899%	NAP	168,616.06	NAP	2,023,392.72	Interest Only	No	Actual/360
12	Loan	7, 18, E	1	Holiday City MHC	NAP	491	Pads	56,008.15	27,500,000	27,500,000	27,500,000	6.15000%	0.01801%	6.13199%	NAP	142,894.97	NAP	1,714,739.64	Interest Only	No	Actual/360
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	Various	347,136	SF	77.78	27,000,000	27,000,000	27,000,000	7.17000%	0.01801%	7.15199%	NAP	163,565.63	NAP	1,962,787.56	Interest Only	No	Actual/360
13.01	Property		1	1700 South Eastern Avenue	NAP	100,820	SF		3,570,737	3,570,737	3,570,737
13.02	Property		1	3300 North Banner Road	NAP	28,466	SF		3,191,102	3,191,102	3,191,102
13.03	Property		1	6701 South Eastern Avenue	NAP	40,000	SF		2,831,735	2,831,735	2,831,735
13.04	Property		1	401 North Sara Road	NAP	11,600	SF		2,498,887	2,498,887	2,498,887
13.05	Property		1	3280 Davinion Road	NAP	11,600	SF		1,846,585	1,846,585	1,846,585
13.06	Property		1	4700 North Bryant Avenue	1998	35,040	SF		1,742,743	1,742,743	1,742,743
13.07	Property		1	5204 West I-40 Service Road	NAP	24,000	SF		1,665,925	1,665,925	1,665,925
13.08	Property		1	7408-7424 Southwest 69th Street	NAP	11,610	SF		1,619,649	1,619,649	1,619,649
13.09	Property		1	3105 Davinion Road	NAP	11,600	SF		1,573,374	1,573,374	1,573,374
13.1	Property		1	3380 Davinion Road	NAP	11,600	SF		1,470,814	1,470,814	1,470,814
13.11	Property		1	3205 Davinion Road	NAP	11,600	SF		1,463,237	1,463,237	1,463,237
13.12	Property		1	9111 West 96th Street South	NAP	20,550	SF		954,369	954,369	954,369
13.13	Property		1	5311 Southwest 11th Street	NAP	11,250	SF		933,397	933,397	933,397
13.14	Property		1	5055 South Eastern Avenue	NAP	5,400	SF		607,812	607,812	607,812
13.15	Property		1	5302 Southwest 11th Street	NAP	6,000	SF		555,308	555,308	555,308
13.16	Property		1	5230 Southwest 11th Street	NAP	6,000	SF		474,326	474,326	474,326
14	Loan	6, 7, F	5	ARX Portfolio	NAP	443	Pads	51,918.74	23,000,000	23,000,000	23,000,000	6.08000%	0.01801%	6.06199%	NAP	118,151.85	NAP	1,417,822.20	Interest Only	No	Actual/360
14.01	Property		1	Birchwood	NAP	207	Pads		9,162,000	9,162,000	9,162,000
14.02	Property		1	Driftwood	NAP	72	Pads		4,549,000	4,549,000	4,549,000
14.03	Property		1	Freemansburg	NAP	57	Pads		3,908,000	3,908,000	3,908,000
14.04	Property		1	Barton Court	NAP	60	Pads		3,011,000	3,011,000	3,011,000
14.05	Property		1	Malaga	NAP	47	Pads		2,370,000	2,370,000	2,370,000
15	Loan		1	Helena Skyway	2010	163,003	SF	124.54	20,300,000	20,300,000	20,300,000	6.11400%	0.01801%	6.09599%	NAP	104,865.01	NAP	1,258,380.12	Interest Only	No	Actual/360
16	Loan		1	Ventura Apartments	2023	166	Units	82,228.92	13,650,000	13,650,000	13,650,000	7.11900%	0.07551%	7.04349%	NAP	82,103.33	NAP	985,239.96	Interest Only	No	Actual/360
17	Loan	20	1	833-837 Maple Street	NAP	33	Units	409,090.91	13,500,000	13,500,000	13,500,000	5.98000%	0.01801%	5.96199%	NAP	68,209.38	NAP	818,512.56	Interest Only	No	Actual/360
18	Loan	6, G	5	Saratoga MHC Portfolio	NAP	318	Pads	39,701.26	12,625,000	12,625,000	12,625,000	6.07000%	0.01801%	6.05199%	NAP	64,748.42	NAP	776,981.04	Interest Only	No	Actual/360
18.01	Property		1	Oakhill	NAP	79	Pads		3,478,316	3,478,316	3,478,316
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa	NAP	93	Pads		3,027,423	3,027,423	3,027,423
18.03	Property		1	Los Robles	NAP	76	Pads		2,318,878	2,318,878	2,318,878
18.04	Property		1	Fairview	NAP	64	Pads		1,932,398	1,932,398	1,932,398
18.05	Property		1	Silver City RV Park	NAP	6	Pads		1,867,985	1,867,985	1,867,985
19	Loan	5, 6, 7, H	11	Ignite Portfolio	NAP	2,489	Pads	37,806.35	11,100,000	11,100,000	11,100,000	6.08000%	0.02551%	6.05449%	NAP	57,021.11	NAP	684,253.32	Interest Only	No	Actual/360
19.01	Property		1	Candlewood	NAP	651	Pads		3,415,993	3,415,993	3,415,993
19.02	Property		1	Auburn Crossing	NAP	669	Pads		2,556,303	2,556,303	2,556,303
19.03	Property		1	Fawn Creek	NAP	227	Pads		1,186,792	1,186,792	1,186,792
19.04	Property		1	Harborton Estates	NAP	186	Pads		935,774	935,774	935,774
19.05	Property		1	Fawn Brook	NAP	131	Pads		623,888	623,888	623,888
19.06	Property		1	Fox Meadows	NAP	174	Pads		524,920	524,920	524,920
19.07	Property		1	South Town	NAP	121	Pads		509,704	509,704	509,704
19.08	Property		1	Rabbit River	NAP	102	Pads		479,270	479,270	479,270
19.09	Property		1	Westview Estates	NAP	110	Pads		456,504	456,504	456,504
19.1	Property		1	Country Meadows	NAP	64	Pads		258,685	258,685	258,685
19.11	Property		1	Lake View	NAP	54	Pads		152,168	152,168	152,168
20	Loan	21, I	1	Two Towne Square	NAP	181,727	SF	57.78	10,500,000	10,500,000	10,500,000	7.89800%	0.06551%	7.83249%	NAP	70,067.33	NAP	840,807.96	Interest Only	No	Actual/360
21	Loan		1	Greens at Fort Mill	2022	64	Units	140,625.00	9,000,000	9,000,000	9,000,000	6.18000%	0.01801%	6.16199%	NAP	46,993.75	NAP	563,925.00	Interest Only	No	Actual/360
22	Loan		1	Division Street Apartments	2020-2023	59	Units	140,677.97	8,300,000	8,300,000	8,300,000	6.35000%	0.01801%	6.33199%	NAP	44,530.84	NAP	534,370.08	Interest Only	No	Actual/360
23	Loan	22	1	Commerce Station RV Park	2023	178	Pads	45,421.35	8,085,000	8,085,000	8,085,000	6.73200%	0.04551%	6.68649%	NAP	45,986.81	NAP	551,841.72	Interest Only	No	Actual/360
24	Loan		1	CityLine Lumpkin 400	2021	87,941	SF	83.01	7,300,000	7,300,000	7,300,000	6.15400%	0.01801%	6.13599%	NAP	37,956.79	NAP	455,481.48	Interest Only	No	Actual/360
25	Loan	6	3	GK Retail Portfolio	Various	38,913	SF	154.19	6,000,000	6,000,000	6,000,000	7.85000%	0.01801%	7.83199%	NAP	39,795.14	NAP	477,541.68	Interest Only	No	Actual/360
25.01	Property		1	Canton Plaza	NAP	17,532	SF		2,775,701	2,775,701	2,775,701
25.02	Property		1	Lansing Plaza	NAP	8,284	SF		1,822,430	1,822,430	1,822,430
25.03	Property		1	Okemos Plaza	2009	13,097	SF		1,401,869	1,401,869	1,401,869
26	Loan	J	1	Greenlaw MHC	NAP	67	Pads	80,746.27	5,410,000	5,410,000	5,410,000	6.05200%	0.01801%	6.03399%	NAP	27,663.38	NAP	331,960.56	Interest Only	No	Actual/360
27	Loan	K	1	Anna Crossing MHC	NAP	100	Pads	45,000.00	4,500,000	4,500,000	4,500,000	6.07400%	0.08551%	5.98849%	NAP	23,093.85	NAP	277,126.20	Interest Only	No	Actual/360

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)
1	Loan	5, 8, 9, A	1	Queens Center	60	59	60	59	0	0	10/28/2024	1	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(25),DorYM1(28),O(7)	96,970,236	47,239,932	49,730,304
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	60	59	60	59	0	0	10/31/2024	1	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(25),D(28),O(7)	24,537,945	6,293,461	18,244,484
2.01	Property		1	Carroll																	1,963,678	333,858	1,629,820
2.02	Property		1	Enterprise - Rucker Blvd																	1,778,183	318,895	1,459,288
2.03	Property		1	West Memphis																	1,521,906	351,003	1,170,903
2.04	Property		1	Belpre																	987,824	206,123	781,701
2.05	Property		1	Marietta																	917,800	177,485	740,316
2.06	Property		1	Enterprise - Geneva Hwy																	858,824	178,890	679,933
2.07	Property		1	Parkersburg - Garfield Ave																	1,135,890	220,359	915,531
2.08	Property		1	Bridgeport																	835,651	176,673	658,978
2.09	Property		1	Enterprise - Salem Rd																	723,628	147,346	576,282
2.10	Property		1	Elizabethton																	518,932	154,355	364,577
2.11	Property		1	Cedar Lake																	632,855	277,617	355,237
2.12	Property		1	Kannapolis																	543,573	157,110	386,464
2.13	Property		1	Johnson City - South Roan																	584,900	164,062	420,838
2.14	Property		1	Cincinnati																	556,499	228,837	327,662
2.15	Property		1	Mooresville																	485,581	140,884	344,697
2.16	Property		1	Bloomington																	448,084	113,622	334,462
2.17	Property		1	Newton																	419,763	128,754	291,009
2.18	Property		1	Proctorville																	374,318	66,011	308,307
2.19	Property		1	Kingsport - Brookside School																	362,617	112,240	250,377
2.2	Property		1	Bristol																	461,479	97,701	363,778
2.21	Property		1	Hurricane																	439,641	100,290	339,351
2.22	Property		1	Blountville																	470,069	127,278	342,791
2.23	Property		1	Little Rock																	393,303	109,001	284,302
2.24	Property		1	Cedar Lake - Wicker Ave																	422,515	220,958	201,558
2.25	Property		1	Clarksville																	474,246	147,396	326,850
2.26	Property		1	Parkersburg																	518,579	88,850	429,730
2.27	Property		1	Piney Flats																	395,299	106,994	288,305
2.28	Property		1	Cross Lanes																	369,446	104,324	265,122
2.29	Property		1	Shelby																	371,278	203,106	168,172
2.30	Property		1	Batesville																	410,188	116,404	293,784
2.31	Property		1	Greeneville																	308,448	73,723	234,725
2.32	Property		1	Cleveland - N. Washington																	338,982	122,337	216,645
2.33	Property		1	Morgantown - Lower Aarons																	341,994	64,441	277,553
2.34	Property		1	Morgantown - Canyon Rd																	376,026	90,186	285,841
2.35	Property		1	Asheville																	218,435	54,433	164,002
2.36	Property		1	Splendora - Old Hwy 59N																	245,874	76,957	168,916
2.37	Property		1	Nitro - 1st Ave S																	280,595	70,707	209,888
2.38	Property		1	Elkview																	310,283	97,181	213,101
2.39	Property		1	Nitro - 4131 1st St																	231,474	61,742	169,733
2.40	Property		1	Splendora - US-59																	205,704	87,863	117,841
2.41	Property		1	Conroe - Hwy 105E																	161,791	60,287	101,503
2.42	Property		1	Coolville																	143,131	33,216	109,914
2.43	Property		1	Little Hocking																	137,714	23,487	114,226
2.44	Property		1	Ravenswood																	147,584	27,825	119,759
2.45	Property		1	Racine																	124,794	26,642	98,153
2.46	Property		1	Cedar Lake - 127th Pl.																	117,387	58,714	58,673
2.47	Property		1	Conroe - Woodland Forest																	94,618	25,595	69,023
2.48	Property		1	Nitro - 11th St																	109,161	28,919	80,242
2.49	Property		1	Conroe - Bryant Rd																	81,094	34,471	46,622
2.50	Property		1	Cleveland - CR388																	61,950	37,883	24,067
2.51	Property		1	Nitro - 503 Main Ave																	71,076	39,905	31,171
2.52	Property		1	Nitro - 1202 Main Ave																	53,283	20,522	32,761
3	Loan		1	Elevate on Main	60	58	60	58	0	0	9/10/2024	2	1	11/1/2024	NAP	10/1/2029	NAP	0	4	L(26),D(27),O(7)	7,740,126	2,648,609	5,091,517
4	Loan	5, B	1	Gateway Center North	60	59	60	59	0	0	10/22/2024	1	6	12/6/2024	NAP	11/6/2029	NAP	5	0	L(23),YM1(2),DorYM1(28),O(7)	35,451,392	9,908,655	25,542,737
5	Loan		1	Polsinelli Headquarters	0	0	60	60	360	360	11/8/2024	0	1	1/1/2025	1/1/2025	12/1/2029	NAP	10	5	L(24),D(29),O(7)	11,501,099	3,027,511	8,473,588
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	60	59	60	59	0	0	10/18/2024	1	9	12/9/2024	NAP	11/9/2029	NAP	0	0	L(25),D(28),O(7)	694,432,418	388,843,893	305,588,525
6.01	Property		1	30 Rockefeller Plaza																	270,891,676	131,596,781	139,294,894
6.02	Property		1	45 Rockefeller Plaza																	103,491,096	59,610,687	43,880,409
6.03	Property		1	10 Rockefeller Plaza																	54,538,417	26,359,050	28,179,368
6.04	Property		1	1230 Avenue Of The Americas																	57,002,139	34,208,749	22,793,391
6.05	Property		1	50 Rockefeller Plaza																	40,124,564	22,904,676	17,219,888
6.06	Property		1	1 Rockefeller Plaza																	35,809,006	28,723,104	7,085,902
6.07	Property		1	600 Fifth Avenue																	44,399,155	22,378,100	22,021,055
6.08	Property		1	620 Fifth Avenue																	18,337,497	10,274,947	8,062,550
6.09	Property		1	610 Fifth Avenue																	16,521,285	9,543,317	6,977,968
6.1	Property		1	1270 Avenue Of The Americas																	29,352,325	23,131,231	6,221,093
6.11	Property		1	30 Rock Condos																	NAV	NAV	NAV
6.12	Property		1	The Little Nell																	NAV	NAV	NAV
6.13	Property		1	Radio City Music Hall																	20,813,066	19,448,685	1,364,380
6.14	Property		1	1240 Avenue Of The Americas																	1,674,454	237,857	1,436,598
6.15	Property		1	1258 Avenue Of The Americas																	1,477,739	426,710	1,051,029
7	Loan		1	Renaissance Newport Beach	60	60	60	60	0	0	11/8/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	5	0	L(24),D(29),O(7)	35,317,194	25,544,944	9,772,250
8	Loan	5, 16, C	1	Bay Plaza Community Center	60	58	60	58	0	0	9/17/2024	2	1	11/1/2024	NAP	10/1/2029	NAP	0	0	L(24),YM1(29),O(7)	32,153,664	8,699,508	23,454,156
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	60	58	60	58	0	0	9/19/2024	2	1	11/1/2024	NAP	10/1/2029	NAP	0	5	YM1(53),O(7)	21,982,648	11,838,277	10,144,371
9.01	Property		1	River Run																	2,072,280	953,555	1,118,725
9.02	Property		1	Las Quintas																	1,942,091	1,122,978	819,114
9.03	Property		1	Del Pueblo																	1,820,400	1,124,184	696,217
9.04	Property		1	River Grove																	1,426,087	697,569	728,518
9.05	Property		1	Indian Skies																	1,324,706	664,706	660,000
9.06	Property		1	Quail Run																	1,334,020	692,768	641,252
9.07	Property		1	Kastaway Key																	1,087,233	518,279	568,954
9.08	Property		1	Landing Resort																	1,215,024	629,344	585,680
9.09	Property		1	Ridgecrest																	918,711	408,721	509,990
9.1	Property		1	Olive Hill																	1,417,971	993,514	424,458
9	Property		1	Wildwood Acres																	608,843	207,900	400,943
9.12	Property		1	Orange Grove																	869,224	563,727	305,497
9.13	Property		1	Elmwood																	744,014	343,881	400,134

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)
9.14	Property		1	Seabranch																	819,244	440,198	379,046
9.15	Property		1	Royal Palms																	752,150	533,090	219,060
9.16	Property		1	Sandbar																	879,936	554,518	325,418
9.17	Property		1	San Tan Vista																	446,212	105,512	340,700
9.18	Property		1	Lake Ridge																	624,189	334,476	289,712
9.19	Property		1	Cliftwood																	582,064	296,363	285,702
9.2	Property		1	Zephyr Palms																	700,984	457,846	243,137
9.21	Property		1	Bamboo																	397,264	195,149	202,115
10	Loan	17	1	Artisan Circle	60	60	60	60	0	0	11/8/2024	0	5	1/5/2025	NAP	12/5/2029	NAP	0	0	L(24),D(30),O(6)	9,984,695	4,204,612	5,780,083
11	Loan		1	Fifth Third Center	60	60	60	60	0	0	11/12/2024	0	11	1/11/2025	NAP	12/11/2029	NAP	0	0	L(24),D(29),O(7)	11,620,617	5,091,478	6,529,139
12	Loan	7, 18, E	1	Holiday City MHC	60	60	60	60	0	0	11/7/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	0	5	L(23),YM1(30),O(7)	3,565,440	1,483,048	2,082,392
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	60	60	60	60	0	0	11/8/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	0	0	L(24),D(29),O(7)	3,523,516	346,936	3,176,580
13.01	Property		1	1700 South Eastern Avenue																	514,294	82,798	431,496
13.02	Property		1	3300 North Banner Road																	431,811	38,167	393,644
13.03	Property		1	6701 South Eastern Avenue																	351,271	0	351,271
13.04	Property		1	401 North Sara Road																	336,464	35,464	301,000
13.05	Property		1	3280 Davinion Road																	154,400	15,888	138,512
13.06	Property		1	4700 North Bryant Avenue																	244,845	24,922	219,923
13.07	Property		1	5204 West I-40 Service Road																	227,930	24,298	203,632
13.08	Property		1	7408-7424 Southwest 69th Street																	185,901	28,501	157,400
13.09	Property		1	3105 Davinion Road																	218,901	17,401	201,500
13.1	Property		1	3380 Davinion Road																	208,819	18,117	190,702
13.11	Property		1	3205 Davinion Road																	204,754	17,514	187,240
13.12	Property		1	9111 West 96th Street South																	148,681	29,173	119,508
13.13	Property		1	5311 Southwest 11th Street																	86,772	4,633	82,139
13.14	Property		1	5055 South Eastern Avenue																	74,655	0	74,655
13.15	Property		1	5302 Southwest 11th Street																	69,000	5,042	63,958
13.16	Property		1	5230 Southwest 11th Street																	1/3/2078	9/26/1913	4/8/2064
14	Loan	6, 7, F	5	ARX Portfolio	60	59	60	59	0	0	10/30/2024	1	1	12/1/2024	NAP	11/1/2029	NAP	5	5	L(23),YM1(30),O(7)	2,611,551	767,832	1,843,719
14.01	Property		1	Birchwood																	991,018	357,362	633,657
14.02	Property		1	Driftwood																	472,934	69,681	403,253
14.03	Property		1	Freemansburg																	460,230	102,367	357,864
14.04	Property		1	Barton Court																	410,881	139,498	271,383
14.05	Property		1	Malaga																	276,488	98,925	177,563
15	Loan		1	Helena Skyway	60	59	60	59	0	0	10/21/2024	1	11	12/11/2024	NAP	11/11/2029	NAP	0	0	L(25),D(31),O(4)	2,282,176	766,108	1,516,068
16	Loan		1	Ventura Apartments	60	57	60	57	0	0	8/5/2024	3	1	10/1/2024	NAP	9/1/2029	NAP	5	4	L(27),D(26),O(7)	1,867,384	599,917	1,267,467
17	Loan	20	1	833-837 Maple Street	60	60	60	60	0	0	11/13/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	0	5	L(24),D(29),O(7)	NAV	NAV	NAV
18	Loan	6, G	5	Saratoga MHC Portfolio	60	60	60	60	0	0	11/12/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	5	5	L(23),YM1(30),O(7)	1,951,164	932,508	1,018,656
18.01	Property		1	Oakhill																	NAV	NAV	NAV
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa																	NAV	NAV	NAV
18.03	Property		1	Los Robles																	NAV	NAV	NAV
18.04	Property		1	Fairview																	NAV	NAV	NAV
18.05	Property		1	Silver City RV Park																	NAV	NAV	NAV
19	Loan	5, 6, 7, H	11	Ignite Portfolio	60	57	60	57	0	0	8/2/2024	3	1	10/1/2024	NAP	9/1/2029	NAP	0	5	L(23),YM1(30),O(7)	10,974,515	3,269,878	7,704,637
19.01	Property		1	Candlewood																	2,877,454	630,392	2,247,062
19.02	Property		1	Auburn Crossing																	2,863,176	917,730	1,945,446
19.03	Property		1	Fawn Creek																	969,861	180,115	789,746
19.04	Property		1	Harborton Estates																	1,003,989	424,755	579,234
19.05	Property		1	Fawn Brook																	559,030	144,695	414,335
19.06	Property		1	Fox Meadows																	635,210	240,321	394,890
19.07	Property		1	South Town																	515,829	134,942	380,887
19.08	Property		1	Rabbit River																	505,343	204,661	300,682
19.09	Property		1	Westview Estates																	533,362	209,391	323,971
19.1	Property		1	Country Meadows																	288,420	82,946	205,475
19.11	Property		1	Lake View																	222,840	99,932	122,908
20	Loan	21, I	1	Two Towne Square	60	60	60	60	0	0	11/13/2024	0	5	1/5/2025	NAP	12/5/2029	NAP	0	0	L(25),YM1(29),O(6)	3,963,433	2,425,436	1,537,997
21	Loan		1	Greens at Fort Mill	60	60	60	60	0	0	11/8/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	5	5	L(24),D(29),O(7)	1,371,816	656,788	715,028
22	Loan		1	Division Street Apartments	60	58	60	58	0	0	9/13/2024	2	1	11/1/2024	NAP	10/1/2029	NAP	5	4	L(26),D(27),O(7)	986,048	368,545	617,503
23	Loan	22	1	Commerce Station RV Park	60	60	60	60	0	0	11/12/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	5	4	L(24),D(29),O(7)	1,689,852	652,206	1,037,646
24	Loan		1	CityLine Lumpkin 400	60	59	60	59	0	0	10/23/2024	1	1	12/1/2024	NAP	11/1/2029	NAP	5	4	L(25),D(28),O(7)	906,365	256,916	649,449
25	Loan	6	3	GK Retail Portfolio	60	60	60	60	0	0	11/5/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	5	4	L(24),D(29),O(7)	1,008,919	441,776	567,142
25.01	Property		1	Canton Plaza																	460,614	187,240	273,375
25.02	Property		1	Lansing Plaza																	290,144	120,276	169,868
25.03	Property		1	Okemos Plaza																	258,160	134,261	123,899
26	Loan	J	1	Greenlaw MHC	60	60	60	60	0	0	11/9/2024	0	1	1/1/2025	NAP	12/1/2029	NAP	0	5	L(23),YM1(30),O(7)	518,550	102,599	415,951
27	Loan	K	1	Anna Crossing MHC	60	59	60	59	0	0	10/15/2024	1	1	12/1/2024	NAP	11/1/2029	NAP	5	5	L(23),YM1(32),O(5)	518,145	131,427	386,719

		FREE WRITING PROSPECTUS
		FILED  PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-261279-06

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA	Fourth Largest Tenant Lease Expiration Date	Fifth Largest Tenant	Fifth Largest Tenant SF
1	Loan	5, 8, 9, A	1	Queens Center	1/31/2035	Runway NY	16,053	3.9%	1,993 SF expiring 3/31/2025; 14,060 SF expiring 8/31/2025	American Eagle Outfitters	10,268
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage
2.01	Property		1	Carroll	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.02	Property		1	Enterprise - Rucker Blvd	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.03	Property		1	West Memphis	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.04	Property		1	Belpre	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.05	Property		1	Marietta	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.06	Property		1	Enterprise - Geneva Hwy	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.07	Property		1	Parkersburg - Garfield Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.08	Property		1	Bridgeport	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.09	Property		1	Enterprise - Salem Rd	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.10	Property		1	Elizabethton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.11	Property		1	Cedar Lake	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.12	Property		1	Kannapolis	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.13	Property		1	Johnson City - South Roan	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.14	Property		1	Cincinnati	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.15	Property		1	Mooresville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.16	Property		1	Bloomington	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.17	Property		1	Newton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.18	Property		1	Proctorville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.19	Property		1	Kingsport - Brookside School	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.2	Property		1	Bristol	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.21	Property		1	Hurricane	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.22	Property		1	Blountville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.23	Property		1	Little Rock	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.24	Property		1	Cedar Lake - Wicker Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.25	Property		1	Clarksville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.26	Property		1	Parkersburg	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.27	Property		1	Piney Flats	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.28	Property		1	Cross Lanes	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.29	Property		1	Shelby	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.30	Property		1	Batesville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.31	Property		1	Greeneville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.32	Property		1	Cleveland - N. Washington	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.33	Property		1	Morgantown - Lower Aarons	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.34	Property		1	Morgantown - Canyon Rd	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.35	Property		1	Asheville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.36	Property		1	Splendora - Old Hwy 59N	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.37	Property		1	Nitro - 1st Ave S	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.38	Property		1	Elkview	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.39	Property		1	Nitro - 4131 1st St	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.40	Property		1	Splendora - US-59	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.41	Property		1	Conroe - Hwy 105E	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.42	Property		1	Coolville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.43	Property		1	Little Hocking	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.44	Property		1	Ravenswood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.45	Property		1	Racine	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.46	Property		1	Cedar Lake - 127th Pl.	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.47	Property		1	Conroe - Woodland Forest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.48	Property		1	Nitro - 11th St	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.49	Property		1	Conroe - Bryant Rd	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.50	Property		1	Cleveland - CR388	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.51	Property		1	Nitro - 503 Main Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.52	Property		1	Nitro - 1202 Main Ave	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3	Loan		1	Elevate on Main	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	5, B	1	Gateway Center North	2/28/2030	P.C. Richard & Son	33,593	5.6%	1/31/2027	T.J.Maxx	32,960
5	Loan		1	Polsinelli Headquarters	9/30/2026	JJ's Bar & Grill, Inc.	4,888	1.9%	12/31/2029	The Monarch Bar, LLC	3,498
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center
6.01	Property		1	30 Rockefeller Plaza	5/31/2041 (70,225 SF), 5/31/2026 (38,193 SF), 12/31/2024 (15,000 SF)	Sheppard, Mullin, Richter & Hampton LLP	108,002	6.6%	7/31/2034	NBC	93,043
6.02	Property		1	45 Rockefeller Plaza	12/31/2033	Rockefeller & Co., Inc.	64,445	5.0%	5/31/2034	Goldberg Lindsay & Co., LLC	55,757
6.03	Property		1	10 Rockefeller Plaza	12/31/2038	NES Merchandising, Inc.	12,887	2.7%	5/31/2027	MB \| SB-4SB02	2,812
6.04	Property		1	1230 Avenue Of The Americas	3/31/2050	TSP Co Working (Studio)	110,670	15.0%	12/31/2040	Adams Street Partners, LLC	18,227
6.05	Property		1	50 Rockefeller Plaza	5/30/2033	Suffolk Construction Company Inc.	23,499	4.6%	9/30/2033	Urbn US Retail LLC	23,145
6.06	Property		1	1 Rockefeller Plaza	12/31/2024	Christie's Swing Space	21,991	3.6%	12/31/2024	Emery, Celli, Brinckerhoff, Abady, Ward & Maazel LLP	20,102
6.07	Property		1	600 Fifth Avenue	10/31/2043	Trepp, LLC	25,429	5.8%	11/30/2028	Ryan, Inc.	17,964
6.08	Property		1	620 Fifth Avenue	9/30/2028	Matte Projects	7,868	6.3%	6/30/2029	Cole Haan Company Store, LLC	7,229
6.09	Property		1	610 Fifth Avenue	11/30/2027	The Pinkerton Foundation	7,704	5.7%	7/31/2027	Matte Projects	7,199
6.1	Property		1	1270 Avenue Of The Americas	8/31/2036 (14,291 SF) and 8/31/2025 (4,806 SF)	Capvision Elite (US) Limited	18,102	3.5%	12/31/2024	Citizens Bank, N.A.	17,996
6.11	Property		1	30 Rock Condos	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.12	Property		1	The Little Nell	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.13	Property		1	Radio City Music Hall	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.14	Property		1	1240 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.15	Property		1	1258 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7	Loan		1	Renaissance Newport Beach	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	5, 16, C	1	Bay Plaza Community Center	7/31/2044	Raymour & Flanigan	43,000	7.6%	12/31/2029	NYC - ACS	37,500
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio
9.01	Property		1	River Run	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Las Quintas	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	Del Pueblo	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	River Grove	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Indian Skies	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	Quail Run	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.07	Property		1	Kastaway Key	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.08	Property		1	Landing Resort	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.09	Property		1	Ridgecrest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.1	Property		1	Olive Hill	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9	Property		1	Wildwood Acres	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.12	Property		1	Orange Grove	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.13	Property		1	Elmwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP

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

(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy, are in free rent periods or have subleased their space.

(3)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC^® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.

(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.

(5)	With respect to Mortgage Loan No. 1, Queens Center, Mortgage Loan No. 2, Mini Mall Self Storage, Mortgage Loan No. 4, Gateway Center North, Mortgage Loan No. 6, Rockefeller Center, Mortgage Loan No. 8, Bay Plaza Community Center, Mortgage Loan No. 9, Sunbelt MHC Portfolio, and Mortgage Loan No. 19, Ignite Portfolio, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” and “—Servicing of the Servicing Shift Mortgage Loans” in this prospectus.

(6)	With respect to Mortgage Loan No. 2, Mini Mall Self Storage, Loan No. 6, Rockefeller Center, Mortgage Loan No. 9, Sunbelt MHC Portfolio, Mortgage Loan No. 13, Oklahoma Industrial Portfolio, Mortgage Loan No. 14, ARX Portfolio, Mortgage Loan No. 18, Saratoga MHC Portfolio, Mortgage Loan No. 19, Ignite Portfolio, and Mortgage Loan No. 25, GK Retail Portfolio, such Mortgage Loans are secured by multiple mortgaged properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.

(7)	With respect to Mortgage Loan No. 2, Mini Mall Self Storage, Mortgage Loan No. 6, Rockefeller Center, Mortgage Loan No. 9, Sunbelt MHC Portfolio, Mortgage Loan No. 12, Holiday City MHC, Mortgage Loan No. 13, Oklahoma Industrial Portfolio, Mortgage Loan No. 14, ARX Portfolio, and Mortgage Loan No. 19, Ignite Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.

(8)	With respect to Mortgage Loan No. 1, Queens Center, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(9)	With respect to Mortgage Loan No. 1, Queens Center, Units/SF does not include 556,724 SF of space associated with Macy’s and JCPenney which are non-collateral anchor tenants. However, a portion of the Mortgaged Property to the west of 92nd Street and the parcel occupied by Macy’s together constitute a single tax lot (the “Shared Tax Lot”). The real estate taxes on the Shared Tax Lot are allocated between Macy’s and one of the two borrowers which owns the Mortgaged Property (the “Property Borrower”) under a reciprocal easement agreement (the “REA”).

	Under the REA, Macy's pays approximately 40% of the total property taxes assessed against the shared tax lot to the Property Borrower, who then makes the required tax payments to the applicable taxing authority. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness” in this prospectus for additional information.

(10)	With respect to Mortgage Loan No. 2, Mini Mall Self Storage, the appraised value represents the “As-Portfolio” Appraised Value for the Mini Mall Self Storage Portfolio of $244,000,000, which reflects a portfolio premium of 4.1%, as of August 10, 2024. The sum of the individual appraised values is $234,300,000, which equates to a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 76.8%.

(11)	With respect to Mortgage Loan No. 2, Mini Mall Self Storage, the Most Recent Period reflects Trailing 11 Months for 18 of the properties where a TTM was not available due to the borrower acquiring the assets in August and September 2023.

(12)	With respect to Mortgage Loan No. 6, Rockefeller Center, the borrower sponsors own approximately 56% of 30 Rockefeller Plaza property. NBC is a tenant in the portion of 30 Rockefeller Plaza that will serve as collateral for the Rockefeller Center Whole Loan and owns the remaining portion of 30 Rockefeller Plaza building which will not serve as collateral for the Rockefeller Center Whole Loan. All figures referencing 30 Rockefeller Plaza property are to the collateral for the Rockefeller Center Whole Loan.

(13)	With respect to Mortgage Loan No. 6, Rockefeller Center, with respect to The Little Nell property, the borrower sponsors have entered in a 99-year lease with respect to the 7th through 17th floors (160,019 SF) of 10 Rockefeller Plaza (which were previously utilized as office space) with Little Nell Big Apple, LLC, to convert such floors to hotel use. Little Nell Big Apple, LLC, is currently under a free rent period and the rent on the hotel lease will commence on the earlier of (i) the hotel opening date or (ii) March 1, 2026. All tenant and financial information related to The Little Nell property is included in the 10 Rockefeller Plaza property information.

(14)	With respect to Mortgage Loan No. 6, Rockefeller Center, the 30 Rock Condos property includes six floors (22, 23, 25, 26, 48 and 49) of 30 Rockefeller Plaza property. The condos were purchased from NBC in 2007. All tenant and financial information related to the 30 Rock Condos property is included in the 30 Rockefeller Plaza property information.

(15)	With respect to Mortgage Loan No. 6, Rockefeller Center, the Appraised Value represents the “as-is” value for the Mortgaged Properties of $6,100,000,000. The individual Rockefeller Center Properties have a combined appraised value of $6,090,000,000, which was rounded to $6,100,000,000 by the appraiser for the portfolio value.

(16)	With respect to Mortgage Loan No. 8, Bay Plaza Community Center, the Mortgaged Property is comprised of 384,769 SF of retail space and 184,044 SF of office space, constituting 67.6% and 32.4% of the net rentable area at the Mortgaged Property, respectively.

(17)	With respect to Mortgage Loan No. 10, Artisan Circle, the Mortgaged Property is comprised of 233,886 SF of retail space and 48,858 SF of office space, constituting 82.7% and 17.3% of the net rentable area at the Mortgaged Property, respectively.

(18)	With respect to Mortgage Loan No. 12, Holiday City MHC, the Mortgaged Property is comprised of 491 manufactured housing pads, representing approximately 77.9% of the underwritten base rent, and 64 apartment units, representing approximately 22.1% of the underwritten base rent.

(19)	With respect to Mortgage Loan No. 13, Oklahoma Industrial Portfolio , the Appraised Value represents the “as portfolio” value which includes a portfolio premium to the portfolio properties if sold together on a bulk basis. The sum of the “As Is” appraised values on a stand-alone basis is $45,240,000. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the aggregate stand-alone appraised “as-is” values are 59.7% and 59.7%, respectively. Individual appraisal dates for the Mortgaged Properties Properties range from August 16, 2024 to August 27, 2024.

(20)	With respect to Mortgage Loan No. 17, 833-837 Maple Street, the borrower is in the process of applying for a 421-a tax exemption, which has not been approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”. The appraisal for the 833-837 Maple Street Mortgaged Property calculates the net present value of such 421-a exemption to be $4,312,617. If such net present value were to be subtracted from the $21,000,000 appraised value of the 833-837 Maple Street Mortgaged Property, the appraised value would be $16,687,383, which would result in a Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD of 80.9%. Further, debt service coverage ratios and debt yields set forth in this prospectus for the Mortgage Loan have been calculated assuming the 421-a

	tax abatement will be approved. Without assuming the approval of the 421-a tax abatement, the Underwritten NCF DSCR would be 1.06x and the Underwritten NCF Debt Yield would be 6.4%. In addition, the Mortgage Loan was underwritten assuming that 10 units would be leased pursuant to the CityFHEPs program. However, there are 6 units for which the lender has not received the required CityFHEPs paperwork. If Underwritten NCF were calculated assuming that rents were paid under the Section 8 Program (rather than the CityFHEPs program), and that the 421-a tax exemption was not received, the Underwritten NCF DSCR and Underwritten NCF Debt Yield would be 1.03x and 6.2%, respectively.

(21)	With respect to Mortgage Loan No. 20, Two Towne Square, the appraised value represents the “Hypothetical As If TIs and LCs are Funded” Appraised Value, which reflects hypothetical condition that all reported outstanding tenant improvements and leasing commissions have been funded. The Appraised Value is inclusive of excess land value of $1.5MM. The “as is” Appraised Value is $20,300,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 45.4% and 45.4%, respectively. At origination, the related borrower deposited $1,324,500 for outstanding tenant improvements.

(22)	With respect to Mortgage Loan No. 23, Commerce Station RV Park, the Mortgaged Property is comprised of 178 rentable units which includes 165 RV sites, eleven cabins, one apartment unit, and one single family home.

A.	Yield Maintenance Premium” shall mean, with respect to any Note or Note component, an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which (x) the sum of the present values as of the prepayment date of all unpaid principal and interest payments on such Note or Note Component required hereunder to the Open Prepayment Date (including the balloon payment assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds (y) the outstanding principal balance of such Note or Note component as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of such Note or Note component as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean the arithmetic mean of the rates published as “Treasury Constant Maturities” as of 5:00 p.m., New York time, for the date on which a prepayment subject to Yield Maintenance Premium 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 Periodic Treasury 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). Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.

B.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) the excess, if any, of (A) the present value (determined using a discount rate equal to the Treasury Note Rate at such time) of all scheduled monthly payments of principal and interest payable in respect of the principal amount of the Loan being prepaid; provided that the Note shall be deemed, for purposes of this definition, to be due and payable on the Open Prepayment Commencement Date, over (B) the principal amount of the Loan being prepaid. Lender’s calculation of the Yield Maintenance Premium, and all component calculations (including, without limitation, the Treasury Note Rate), shall be conclusive and binding on Borrower absent manifest error. “Treasury Note Rate” shall mean, at the time of the prepayment, as applicable, the rate of interest per annum equal to (x) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Prepayment Commencement Date (or if two or more such securities have maturity dates equally close to the Open Prepayment Commencement Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth (5th) Business Day preceding the prepayment date, divided by (y) twelve (12).

C.	“Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. "Prepayment Rate” shall mean the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Determination Date has a remaining term to maturity closest to, but not exceeding, the remaining term to the Maturity Date as most recently published in “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select

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

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

F.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield

	Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Permitted Prepayment Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

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

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

I.	"Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1 %) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. "Prepayment Rate" shall mean the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the Prepayment Rate Determination Date has a remaining term to maturity closest to, but not exceeding, the remaining term to the Permitted Par

	Prepayment Date as most recently published in "Statistical Release H.15 (519), Selected Interest Rates," or any successor publication, published by the Board of Governors of the Federal Reserve System, or n the basis of such other publication or statistical guide as Lender may reasonably select.

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

K.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Third Most Recent NOI ($)	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 ($)	Underwritten Net Cash Flow ($)
9.14	Property		1	Seabranch	8/31/2024	T-12	748,691	440,949	307,742	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	87.2%	780,057	421,966	358,091	4,550	0	353,541
9.15	Property		1	Royal Palms	8/31/2024	T-12	730,493	504,934	225,560	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	90.8%	800,124	448,693	351,431	6,432	0	344,999
9.16	Property		1	Sandbar	8/31/2024	T-12	839,010	499,172	339,838	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	56.9%	887,495	534,716	352,779	11,950	0	340,829
9.17	Property		1	San Tan Vista	8/31/2024	T-12	408,149	108,315	299,834	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	470,343	103,103	367,241	3,350	0	363,891
9.18	Property		1	Lake Ridge	8/31/2024	T-12	567,677	315,809	251,869	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	94.9%	668,617	324,105	344,512	4,800	0	339,712
9.19	Property		1	Cliftwood	8/31/2024	T-12	521,297	299,949	221,348	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	86.9%	604,404	292,424	311,980	5,250	0	306,730
9.2	Property		1	Zephyr Palms	8/31/2024	T-12	685,785	440,821	244,963	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	67.3%	713,120	438,437	274,683	7,800	0	266,883
9.21	Property		1	Bamboo	8/31/2024	T-12	379,488	195,413	184,076	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	89.0%	423,269	195,262	228,007	2,944	0	225,063
10	Loan	17	1	Artisan Circle	5/31/2024	T-12	9,614,772	4,126,738	5,488,034	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	82.4%	10,567,740	4,529,118	6,038,622	44,532	0	5,994,090
11	Loan		1	Fifth Third Center	9/30/2024	T-12	10,244,742	5,348,270	4,896,472	9/30/2023	T-12	9,968,237	5,370,086	4,598,151	12/31/2022	T-12	69.3%	10,114,904	5,246,811	4,868,093	110,631	392,755	4,364,707
12	Loan	7, 18, E	1	Holiday City MHC	8/31/2024	T-12	3,335,928	1,427,139	1,908,789	12/31/2023	T-12	2,916,020	1,406,079	1,509,941	12/31/2022	T-12	87.0%	3,678,900	1,390,983	2,287,917	40,550	0	2,247,367
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	94.8%	4,110,612	993,785	3,116,827	34,714	114,377	2,967,736
13.01	Property		1	1700 South Eastern Avenue	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	606,468	186,894	419,575	10,082	33,219	376,274
13.02	Property		1	3300 North Banner Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	511,154	97,404	413,750	2,847	9,379	401,524
13.03	Property		1	6701 South Eastern Avenue	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	482,546	115,390	367,157	4,000	13,179	349,977
13.04	Property		1	401 North Sara Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	404,882	80,881	324,001	1,160	3,822	319,019
13.05	Property		1	3280 Davinion Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	268,447	51,466	216,981	1,160	3,822	211,999
13.06	Property		1	4700 North Bryant Avenue	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	296,734	70,773	225,961	3,504	11,545	210,911
13.07	Property		1	5204 West I-40 Service Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	260,511	64,759	195,752	2,400	7,908	185,444
13.08	Property		1	7408-7424 Southwest 69th Street	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	269,393	59,393	210,000	1,161	3,825	205,013
13.09	Property		1	3105 Davinion Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	0.0%	0	39,424	(39,424)	1,160	3,822	(44,406)
13.1	Property		1	3380 Davinion Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	218,267	45,441	172,826	1,160	3,822	167,844
13.11	Property		1	3205 Davinion Road	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	234,967	45,247	189,720	1,160	3,822	184,738
13.12	Property		1	9111 West 96th Street South	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	167,098	54,956	112,142	2,055	6,771	103,316
13.13	Property		1	5311 Southwest 11th Street	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	151,233	30,211	121,022	1,125	3,707	116,190
13.14	Property		1	5055 South Eastern Avenue	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	90,540	19,120	71,420	540	1,779	69,101
13.15	Property		1	5302 Southwest 11th Street	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	77,010	16,801	60,209	600	1,977	57,632
13.16	Property		1	5230 Southwest 11th Street	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	71,359	15,624	55,735	600	1,977	53,158
14	Loan	6, 7, F	5	ARX Portfolio	8/31/2024	T-12	2,501,051	931,248	1,569,802	12/31/2023	T-12	2,358,245	828,145	1,530,100	12/31/2022	T-12	79.0%	2,776,518	908,808	1,867,710	22,891	0	1,844,819
14.01	Property		1	Birchwood	8/31/2024	T-12	961,152	454,475	506,676	12/31/2023	T-12	925,352	352,559	572,794	12/31/2022	T-12	67.5%	1,038,898	403,915	634,983	10,350	0	624,633
14.02	Property		1	Driftwood	8/31/2024	T-12	436,033	100,889	335,144	12/31/2023	T-12	397,068	109,172	287,896	12/31/2022	T-12	95.0%	534,335	97,017	437,318	3,600	0	433,718
14.03	Property		1	Freemansburg	8/31/2024	T-12	434,953	111,766	323,187	12/31/2023	T-12	403,342	116,793	286,548	12/31/2022	T-12	87.4%	469,347	130,931	338,416	3,591	0	334,825
14.04	Property		1	Barton Court	8/31/2024	T-12	385,490	170,606	214,883	12/31/2023	T-12	351,868	152,195	199,673	12/31/2022	T-12	84.4%	426,774	162,615	264,160	3,000	0	261,160
14.05	Property		1	Malaga	8/31/2024	T-12	283,423	93,512	189,911	12/31/2023	T-12	280,615	97,426	183,189	12/31/2022	T-12	76.9%	307,163	114,331	192,832	2,350	0	190,482
15	Loan		1	Helena Skyway	7/31/2024	T-12	2,235,553	732,620	1,502,933	12/31/2023	T-12	2,134,163	599,551	1,534,612	12/31/2022	T-12	95.0%	2,799,252	808,422	1,990,830	32,601	113,406	1,844,823
16	Loan		1	Ventura Apartments	8/31/2024	T-12	1,515,560	644,411	871,149	12/31/2023	T-12	715,921	570,323	145,598	12/31/2022	T-12	93.2%	1,952,401	590,829	1,361,572	41,500	0	1,320,072
17	Loan	20	1	833-837 Maple Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	93.4%	1,243,512	132,810	1,110,702	8,250	0	1,102,452
18	Loan	6, G	5	Saratoga MHC Portfolio	8/31/2024	T-12	1,767,628	879,891	887,737	12/31/2023	T-12	1,503,959	750,585	753,374	12/31/2022	T-12	75.9%	1,986,854	953,945	1,032,909	18,350	0	1,014,559
18.01	Property		1	Oakhill	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV