IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES

The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool 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.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-261764) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Goldman Sachs & Co. LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., BMO Capital Markets Corp., Barclays Capital Inc., Academy Securities, Inc., CastleOak Securities, L.P., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or if you email a request to prospectus-ny@gs.com.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) the fact that there is no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another 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

1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	9.97%	100.0%	GACC, GSBI, BMO, JPMCB, MSBNA	GACC, GSMC, BMO	NAP
2	Loan	20	1	Cheyenne Mountain Resort	9.97%	100.0%	GSBI	GSMC	NAP
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	8.6%		CREFI	CREFI	NAP
3.01	Property		1	Sunshine MH and RV Community	2.7%	31.0%
3.02	Property		1	Bradenton Estates	0.8%	9.1%
3.03	Property		1	Arcadia Estates	0.7%	8.5%
3.04	Property		1	Mount Dora Estates	0.7%	8.3%
3.05	Property		1	Citrus River Village I	0.7%	8.1%
3.06	Property		1	Fort Pierce Estates	0.5%	5.9%
3.07	Property		1	Lakeside Gardens	0.4%	4.9%
3.08	Property		1	Titusville Estates	0.3%	3.4%
3.09	Property		1	Avon Park Village	0.3%	3.1%
3.10	Property		1	Oak Shores	0.3%	3.1%
3.11	Property		1	Holiday Haven	0.2%	2.5%
3.12	Property		1	Bonnet Lake Estates	0.2%	2.3%
3.13	Property		1	Cedar Circle	0.2%	2.3%
3.14	Property		1	98 Estates	0.2%	2.2%
3.15	Property		1	Friendly Park	0.2%	2.0%
3.16	Property		1	Fontana Cove	0.2%	2.0%
3.17	Property		1	Hudson Springs	0.1%	1.4%
4	Loan	9, 25	1	Hamburg Pavilion	7.2%	100.0%	CREFI	CREFI	NAP
5	Loan	9	1	Verde Apartments	6.4%	100.0%	CREFI	CREFI	NAP
6	Loan		1	Hotel Fort Des Moines	5.1%	100.0%	GSBI	GSMC	NAP
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	4.2%	100.0%	GSBI, DBRI, UBS AG	GACC	NAP
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	4.0%		GACC	GACC	NAP
8.01	Property		1	Larkspur Landing Marin County	0.2%	4.7%
8.02	Property		1	San Mateo Foster City	0.2%	4.1%
8.03	Property		1	Lincroft Red Bank	0.1%	3.7%
8.04	Property		1	Rye	0.1%	3.6%
8.05	Property		1	Los Angeles Torrance Palos Verdes	0.1%	3.5%
8.06	Property		1	San Jose Cupertino	0.1%	3.3%
8.07	Property		1	Boulder	0.1%	3.1%
8.08	Property		1	Palm Springs	0.1%	3.0%
8.09	Property		1	Los Angeles Hacienda Heights	0.1%	2.9%
8.10	Property		1	Seattle South Center	0.1%	2.8%
8.11	Property		1	West Palm Beach	0.1%	2.4%
8.12	Property		1	Norwalk	0.1%	2.4%
8.13	Property		1	Tampa Westshore	0.1%	2.4%
8.14	Property		1	Boston Andover	0.1%	2.3%
8.15	Property		1	Nashville Airport	0.1%	2.2%
8.16	Property		1	St. Petersburg Clearwater	0.1%	2.2%
8.17	Property		1	Raleigh Cary	0.1%	2.2%
8.18	Property		1	New Haven Wallingford	0.1%	2.2%
8.19	Property		1	Detroit Livonia	0.1%	2.0%
8.20	Property		1	Phoenix Mesa	0.1%	2.0%
8.21	Property		1	Phoenix North Metrocenter	0.1%	1.9%
8.22	Property		1	Annapolis	0.1%	1.9%
8.23	Property		1	Ft. Lauderdale Plantation	0.1%	1.9%
8.24	Property		1	Detroit Metro Airport	0.1%	1.9%
8.25	Property		1	St. Louis Creve Coeur	0.1%	1.8%
8.26	Property		1	Chicago Oakbrook Terrace	0.1%	1.8%
8.27	Property		1	Chicago Lincolnshire	0.1%	1.8%
8.28	Property		1	Chicago Waukegan Gurnee	0.1%	1.7%
8.29	Property		1	Birmingham Homewood	0.1%	1.7%
8.30	Property		1	Portland Beaverton	0.1%	1.7%
8.31	Property		1	Greenville Haywood Mall	0.1%	1.7%
8.32	Property		1	Denver Tech Center	0.1%	1.6%
8.33	Property		1	Bakersfield	0.1%	1.6%
8.34	Property		1	Charlottesville North	0.1%	1.6%
8.35	Property		1	Atlanta Airport South	0.1%	1.6%
8.36	Property		1	St. Louis Westport Plaza	0.1%	1.6%
8.37	Property		1	Atlanta Perimeter Center	0.1%	1.6%
8.38	Property		1	Kansas City Overland Park Metcalf	0.1%	1.5%
8.39	Property		1	San Antonio Downtown Market Square	0.1%	1.5%
8.40	Property		1	Silver Spring North	0.1%	1.5%
8.41	Property		1	Indianapolis Castleton	0.1%	1.4%
8.42	Property		1	Memphis Airport	0.1%	1.3%
8.43	Property		1	Chicago Highland Park	0.0%	1.2%
8.44	Property		1	Minneapolis St Paul Airport	0.0%	1.2%
8.45	Property		1	Dallas Plano Parkway	0.0%	1.0%
8.46	Property		1	Atlanta Duluth/Gwinnett Place	0.0%	0.9%
8.47	Property		1	Poughkeepsie	0.0%	0.9%
8.48	Property		1	Denver Stapleton	0.0%	0.8%
8.49	Property		1	Dallas Richardson at Spring Valley	0.0%	0.8%
8.50	Property		1	Charlotte South Park	0.0%	0.0%
8.51	Property		1	Fresno	0.0%	0.0%
8.52	Property		1	Philadelphia Devon	0.0%	0.0%
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	3.7%		WFB, CREFI, JPMCB	CREFI	NAP
9.01	Property		1	Carroll	0.3%	9.0%
9.02	Property		1	Enterprise - Rucker Blvd	0.3%	8.1%
9.03	Property		1	West Memphis	0.3%	7.2%
9.04	Property		1	Belpre	0.2%	4.3%
9.05	Property		1	Marietta	0.2%	4.3%
9.06	Property		1	Enterprise - Geneva Hwy	0.1%	3.7%
9.07	Property		1	Parkersburg - Garfield Ave	0.1%	3.6%
9.08	Property		1	Bridgeport	0.1%	3.2%

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

9.09	Property		1	Enterprise - Salem Rd	0.1%	3.1%
9.10	Property		1	Elizabethton	0.1%	2.5%
9.11	Property		1	Cedar Lake	0.1%	2.3%
9.12	Property		1	Kannapolis	0.1%	2.2%
9.13	Property		1	Johnson City - South Roan	0.1%	2.2%
9.14	Property		1	Cincinnati	0.1%	2.1%
9.15	Property		1	Mooresville	0.1%	2.1%
9.16	Property		1	Bloomington	0.1%	2.0%
9.17	Property		1	Newton	0.1%	2.0%
9.18	Property		1	Proctorville	0.1%	1.9%
9.19	Property		1	Kingsport - Brookside School	0.1%	1.9%
9.20	Property		1	Bristol	0.1%	1.8%
9.21	Property		1	Hurricane	0.1%	1.8%
9.22	Property		1	Blountville	0.1%	1.7%
9.23	Property		1	Little Rock	0.1%	1.7%
9.24	Property		1	Cedar Lake - Wicker Ave	0.1%	1.7%
9.25	Property		1	Clarksville	0.1%	1.7%
9.26	Property		1	Parkersburg	0.1%	1.6%
9.27	Property		1	Piney Flats	0.1%	1.4%
9.28	Property		1	Cross Lanes	0.1%	1.4%
9.29	Property		1	Shelby	0.1%	1.4%
9.30	Property		1	Batesville	0.1%	1.4%
9.31	Property		1	Greeneville	0.0%	1.3%
9.32	Property		1	Cleveland - N. Washington	0.0%	1.2%
9.33	Property		1	Morgantown - Lower Aarons	0.0%	1.2%
9.34	Property		1	Morgantown - Canyon Rd	0.0%	1.2%
9.35	Property		1	Asheville	0.0%	1.1%
9.36	Property		1	Splendora - Old Hwy 59N	0.0%	0.9%
9.37	Property		1	Nitro - 1st Ave S	0.0%	0.9%
9.38	Property		1	Elkview	0.0%	0.8%
9.39	Property		1	Nitro - 4131 1st St	0.0%	0.8%
9.40	Property		1	Splendora - US-59	0.0%	0.7%
9.41	Property		1	Conroe - Hwy 105E	0.0%	0.6%
9.42	Property		1	Coolville	0.0%	0.6%
9.43	Property		1	Little Hocking	0.0%	0.6%
9.44	Property		1	Ravenswood	0.0%	0.5%
9.45	Property		1	Racine	0.0%	0.5%
9.46	Property		1	Cedar Lake - 127th Pl.	0.0%	0.5%
9.47	Property		1	Conroe - Woodland Forest	0.0%	0.4%
9.48	Property		1	Nitro - 11th St	0.0%	0.3%
9.49	Property		1	Conroe - Bryant Rd	0.0%	0.2%
9.50	Property		1	Cleveland - CR388	0.0%	0.2%
9.51	Property		1	Nitro - 503 Main Ave	0.0%	0.2%
9.52	Property		1	Nitro - 1202 Main Ave	0.0%	0.2%
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	3.6%		GSBI	GSMC	NAP
10.01	Property		1	Briarwood	2.8%	78.3%
10.02	Property		1	Prospect	0.8%	21.7%
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	3.2%	100.0%	BMO	BMO	NAP
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	2.9%	100.0%	GSBI	GSMC	NAP
13	Loan	51	1	2785 Broadway	2.8%	100.0%	CREFI	CREFI	NAP
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	2.7%		GACC, GSBI	GACC	NAP
14.01	Property		1	Sentral Union Station	1.0%	38.1%
14.02	Property		1	Sentral Michigan Avenue	0.7%	25.3%
14.03	Property		1	Sentral SoBro	0.4%	15.2%
14.04	Property		1	Sentral Wynwood	0.3%	12.4%
14.05	Property		1	Sentral at Austin 1614	0.1%	5.0%
14.06	Property		1	Sentral at Austin 1630	0.1%	4.0%
15	Loan	61	1	Hilton Brentwood Nashville	2.4%	100.0%	CREFI	CREFI	NAP
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	2.3%	100.0%	BCREI	Barclays	NAP
17	Loan	68	1	Sawmill Apartments	2.1%	100.0%	CREFI	CREFI	NAP
18	Loan		1	Star Braeswood	1.9%	100.0%	BMO	BMO	NAP
19	Loan	69, 70	1	East Hialeah Marketplace	1.8%	100.0%	DBRI	GACC	NAP
20	Loan		1	Guardian Storage Superior	1.8%	100.0%	GSBI	GSMC	Group 1
21	Loan	71	1	Storage Etc Carson	1.7%	100.0%	GACC	GACC	NAP
22	Loan		1	Market Plaza	1.6%	100.0%	GSBI	GSMC	NAP
23	Loan	72, 73, 74	1	368 East 152nd Street	1.5%	100.0%	BMO	BMO	NAP
24	Loan	75, 76	1	Northside Station	1.4%	100.0%	BCREI	Barclays	NAP
25	Loan		1	Renaissance Meadowlands Hotel	1.4%	100.0%	GSBI	GSMC	NAP
26	Loan	77, 78	1	583-589 Knickerbocker	1.3%	100.0%	CREFI	CREFI	NAP
27	Loan		1	Guardian Storage Greeley	1.1%	100.0%	GSBI	GSMC	Group 1
28	Loan	79, 80	1	Space Station Storage	1.0%	100.0%	BCREI	Barclays	NAP
29	Loan	81, 82	1	2754 Creston Avenue	0.9%	100.0%	CREFI	CREFI	NAP
30	Loan	83	1	Andover Bay Apartments	0.9%	100.0%	DBRI	GACC	NAP
31	Loan	84, 85, 86	2	Creston & Prospect	0.6%		DBRI	GACC	NAP
31.01	Property		1	2267 Creston Avenue	0.3%	53.1%
31.02	Property		1	2427 Prospect Avenue	0.3%	46.9%

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Crossed Group	Address	City	County	State	Zip Code

1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	NAP	90-15 Queens Boulevard	Elmhurst	Queens	NY	11373
2	Loan	20	1	Cheyenne Mountain Resort	NAP	3225 Broadmoor Valley Road	Colorado Springs	El Paso	CO	80906
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	NAP	Various	Various	Various	FL	Various
3.01	Property		1	Sunshine MH and RV Community		303 State Road 70 East	Lake Placid	Highlands	FL	33852
3.02	Property		1	Bradenton Estates		1419 26th Avenue West	Bradenton	Manatee	FL	34205
3.03	Property		1	Arcadia Estates		45 Southwest Martin Luther King Jr Street	Arcadia	DeSoto	FL	34266
3.04	Property		1	Mount Dora Estates		12 East Main Street	Mount Dora	Lake	FL	32757
3.05	Property		1	Citrus River Village I		11240 North Northwood Drive	Inglis	Citrus	FL	34449
3.06	Property		1	Fort Pierce Estates		3221 South US Highway 1	Fort Pierce	Saint Lucie	FL	34982
3.07	Property		1	Lakeside Gardens		83 Lakeside Garden Circle	Lake Wales	Polk	FL	33859
3.08	Property		1	Titusville Estates		671 North Dixie Avenue	Titusville	Brevard	FL	32796
3.09	Property		1	Avon Park Village		102 North Florida Avenue	Avon Park	Highlands	FL	33825
3.10	Property		1	Oak Shores		7915 Elliott Road	Sebring	Highlands	FL	33876
3.11	Property		1	Holiday Haven		8227 and 8301 New York Avenue	Hudson	Pasco	FL	34667
3.12	Property		1	Bonnet Lake Estates		2159 East Camp North Comfort Lane	Avon Park	Highlands	FL	33825
3.13	Property		1	Cedar Circle		1910 Enterprise Avenue	New Smyrna Beach	Volusia	FL	32168
3.14	Property		1	98 Estates		925 Ponce De Leon Boulevard	Brooksville	Hernando	FL	34601
3.15	Property		1	Friendly Park		5553 Our Lane	Zephyrhills	Pasco	FL	33542
3.16	Property		1	Fontana Cove		1515 West Peachtree Street	Cocoa	Brevard	FL	32922
3.17	Property		1	Hudson Springs		14235 Pine Street	Hudson	Pasco	FL	34667
4	Loan	9, 25	1	Hamburg Pavilion	NAP	2308 Sir Barton Way	Lexington	Fayette	KY	40509
5	Loan	9	1	Verde Apartments	NAP	7900 Morely Street, 8601, 8700, 8751, 8915, 8955 Broadway Street, 8801, 8900 and 8950 Glencrest Street	Houston	Harris	TX	77061
6	Loan		1	Hotel Fort Des Moines	NAP	1000 Walnut Street	Des Moines	Polk	IA	50309
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	NAP	1100 Enterprise Way	Sunnyvale	Santa Clara	CA	94089
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	NAP	Various	Various	Various	Various	Various
8.01	Property		1	Larkspur Landing Marin County		2500 Larkspur Landing Circle	Larkspur	Marin	CA	94939
8.02	Property		1	San Mateo Foster City		550 Shell Boulevard	San Mateo	San Mateo	CA	94404
8.03	Property		1	Lincroft Red Bank		245 Half Mile Road	Red Bank	Monmouth	NJ	07701
8.04	Property		1	Rye		631 Midland Avenue	Rye	Westchester	NY	10580
8.05	Property		1	Los Angeles Torrance Palos Verdes		2633 Sepulveda Boulevard	Torrance	Los Angeles	CA	90505
8.06	Property		1	San Jose Cupertino		10605 North Wolfe Road	Cupertino	Santa Clara	CA	95014
8.07	Property		1	Boulder		4710 Pearl East Circle	Boulder	Boulder	CO	80301
8.08	Property		1	Palm Springs		1300 East Tahquitz Canyon Way	Palm Springs	Riverside	CA	92262
8.09	Property		1	Los Angeles Hacienda Heights		1905 South Azusa Avenue	Hacienda Heights	Los Angeles	CA	91745
8.10	Property		1	Seattle South Center		400 Andover Park West	Tukwila	King	WA	98188
8.11	Property		1	West Palm Beach		600 Northpoint Parkway	West Palm Beach	Palm Beach	FL	33407
8.12	Property		1	Norwalk		474 Main Avenue	Norwalk	Fairfield	CT	06851
8.13	Property		1	Tampa Westshore		3805 West Cypress Street	Tampa	Hillsborough	FL	33607
8.14	Property		1	Boston Andover		10 Campanelli Drive	Andover	Essex	MA	01810
8.15	Property		1	Nashville Airport		2508 Elm Hill Pike	Nashville	Davidson	TN	37214
8.16	Property		1	St. Petersburg Clearwater		3131 Executive Drive	Clearwater	Pinellas	FL	33762
8.17	Property		1	Raleigh Cary		102 Edinburgh Drive South	Cary	Wake	NC	27511
8.18	Property		1	New Haven Wallingford		600 Northrop Road	Wallingford	New Haven	CT	06492
8.19	Property		1	Detroit Livonia		17200 North Laurel Park Drive	Livonia	Wayne	MI	48152
8.20	Property		1	Phoenix Mesa		1221 South Westwood Avenue	Mesa	Maricopa	AZ	85210
8.21	Property		1	Phoenix North Metrocenter		9631 North Black Canyon Highway	Phoenix	Maricopa	AZ	85021
8.22	Property		1	Annapolis		2559 Riva Road	Annapolis	Anne Arundel	MD	21401
8.23	Property		1	Ft. Lauderdale Plantation		7780 Southwest 6th Street	Fort Lauderdale	Broward	FL	33324
8.24	Property		1	Detroit Metro Airport		30653 Flynn Drive	Romulus	Wayne	MI	48174
8.25	Property		1	St. Louis Creve Coeur		828 North New Ballas Road	St. Louis	St. Louis	MO	63146
8.26	Property		1	Chicago Oakbrook Terrace		6 Trans Am Plaza Drive	Oakbrook Terrace	DuPage	IL	60181
8.27	Property		1	Chicago Lincolnshire		505 Milwaukee Avenue	Lincolnshire	Lake	IL	60069
8.28	Property		1	Chicago Waukegan Gurnee		3800 Northpoint Boulevard	Waukegan	Lake	IL	60085
8.29	Property		1	Birmingham Homewood		500 Shades Creek Parkway	Birmingham	Jefferson	AL	35209
8.30	Property		1	Portland Beaverton		8500 Southwest Nimbus Drive	Beaverton	Washington	OR	97008
8.31	Property		1	Greenville Haywood Mall		70 Orchard Park Drive	Greenville	Greenville	SC	29615
8.32	Property		1	Denver Tech Center		6565 South Boston Street	Englewood	Arapahoe	CO	80111
8.33	Property		1	Bakersfield		3601 Marriott Drive	Bakersfield	Kern	CA	93308
8.34	Property		1	Charlottesville North		638 Hillsdale Drive	Charlottesville	Albemarle	VA	22901
8.35	Property		1	Atlanta Airport South		2050 Sullivan Road	Atlanta	Clayton	GA	30337
8.36	Property		1	St. Louis Westport Plaza		11888 Westline Industrial Drive	St. Louis	St. Louis	MO	63146
8.37	Property		1	Atlanta Perimeter Center		6250 Peachtree-Dunwoody Road	Atlanta	Fulton	GA	30328
8.38	Property		1	Kansas City Overland Park Metcalf		11301 Metcalf Avenue	Overland Park	Johnson	KS	66210
8.39	Property		1	San Antonio Downtown Market Square		600 Santa Rosa South	San Antonio	Bexar	TX	78204
8.40	Property		1	Silver Spring North		12521 Prosperity Drive	Silver Spring	Montgomery	MD	20904
8.41	Property		1	Indianapolis Castleton		8670 Allisonville Road	Indianapolis	Marion	IN	46250
8.42	Property		1	Memphis Airport		1780 Nonconnah Boulevard	Memphis	Shelby	TN	38132
8.43	Property		1	Chicago Highland Park		1505 Lake Cook Road	Highland Park	Lake	IL	60035
8.44	Property		1	Minneapolis St Paul Airport		1352 Northland Drive	Mendota Heights	Dakota	MN	55120
8.45	Property		1	Dallas Plano Parkway		4901 West Plano Parkway	Plano	Collin	TX	75093
8.46	Property		1	Atlanta Duluth/Gwinnett Place		3550 Venture Parkway	Duluth	Gwinnett	GA	30096
8.47	Property		1	Poughkeepsie		2641 South Road/Route 9	Poughkeepsie	Dutchess	NY	12601
8.48	Property		1	Denver Stapleton		7415 East 41st Avenue	Denver	Denver	CO	80216
8.49	Property		1	Dallas Richardson at Spring Valley		1000 South Sherman Street	Richardson	Dallas	TX	75081
8.50	Property		1	Charlotte South Park		6023 Park South Drive	Charlotte	Mecklenburg	NC	28210
8.51	Property		1	Fresno		140 East Shaw Avenue	Fresno	Fresno	CA	93710
8.52	Property		1	Philadelphia Devon		762 West Lancaster Avenue	Wayne	Chester	PA	19087
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	NAP	Various	Various	Various	Various	Various
9.01	Property		1	Carroll		3900 Columbus-Lancaster Road	Carroll	Fairfield	OH	43112
9.02	Property		1	Enterprise - Rucker Blvd		2801 Rucker Boulevard	Enterprise	Coffee	AL	36330
9.03	Property		1	West Memphis		701 AR-77	West Memphis	Crittenden	AR	72301
9.04	Property		1	Belpre		138 Lee Street, 485 Lee Street and 1924 Washington Boulevard	Belpre	Washington	OH	45714
9.05	Property		1	Marietta		1306 Pike Street and 104 Ellsworth Avenue	Marietta	Washington	OH	45750
9.06	Property		1	Enterprise - Geneva Hwy		1232 Geneva Highway	Enterprise	Coffee	AL	36330
9.07	Property		1	Parkersburg - Garfield Ave		2351 Garfield Avenue	Parkersburg	Wood	WV	26101
9.08	Property		1	Bridgeport		61 Ocean Mines Road	Bridgeport	Harrison	WV	26330

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Crossed Group	Address	City	County	State	Zip Code

9.09	Property		1	Enterprise - Salem Rd		4021 Salem Road	Enterprise	Coffee	AL	36330
9.10	Property		1	Elizabethton		480 TN-91	Elizabethton	Carter	TN	37643
9.11	Property		1	Cedar Lake		10630 and 10706 West 133rd Street	Cedar Lake	Lake	IN	46303
9.12	Property		1	Kannapolis		2745 North Cannon Boulevard	Kannapolis	Rowan	NC	28083
9.13	Property		1	Johnson City - South Roan		2501 South Roan Street	Johnson City	Washington	TN	37601
9.14	Property		1	Cincinnati		1109 Alfred Street	Cincinnati	Hamilton	OH	45214
9.15	Property		1	Mooresville		1242 South Old State Route 67	Mooresville	Morgan	IN	46158
9.16	Property		1	Bloomington		4910 and 4990 North Lakeview Drive	Bloomington	Monroe	IN	46303
9.17	Property		1	Newton		3005 Nathan Street	Newton	Catawba	NC	28658
9.18	Property		1	Proctorville		700 County Road 411	Proctorville	Lawrence	OH	45669
9.19	Property		1	Kingsport - Brookside School		149 Brookside School Lane	Kingsport	Sullivan	TN	37660
9.20	Property		1	Bristol		818 Commonwealth Avenue	Bristol	Bristol	VA	24201
9.21	Property		1	Hurricane		316 Putnam Village Drive	Hurricane	Putnam	WV	25526
9.22	Property		1	Blountville		2851 TN-394	Blountville	Sullivan	TN	37617
9.23	Property		1	Little Rock		19501 Arch Street Northwest	Little Rock	Saline	AR	72206
9.24	Property		1	Cedar Lake - Wicker Ave		13077 West Wicker Avenue	Cedar Lake	Lake	IN	46303
9.25	Property		1	Clarksville		677 South Crawford Street and 1802 Freeway Lane	Clarksville	Johnson	AR	72830
9.26	Property		1	Parkersburg		112 College Parkway and 5239 Emerson Avenue	Parkersburg	Wood	WV	26104
9.27	Property		1	Piney Flats		6460 Bristol Highway	Piney Flats	Sullivan	TN	37686
9.28	Property		1	Cross Lanes		5290 Big Tyler Road	Cross Lanes	Kanawha	WV	25313
9.29	Property		1	Shelby		612 Smith Street and 516 East Dixon Boulevard	Shelby	Cleveland	NC	28150 & 28512
9.30	Property		1	Batesville		1009 Batesville Boulevard	Southside	Independence	AR	72501
9.31	Property		1	Greeneville		1375 West Andrew Johnson Highway	Greeneville	Greene	TN	37745
9.32	Property		1	Cleveland - N. Washington		201 North Washington	Cleveland	Liberty	TX	77327
9.33	Property		1	Morgantown - Lower Aarons		482 Lower Aarons Creek Road	Morgantown	Monongalia	WV	26508
9.34	Property		1	Morgantown - Canyon Rd		855 Canyon Road	Morgantown	Monongalia	WV	26508
9.35	Property		1	Asheville		241 Old Weaverville Road	Asheville	Buncombe	NC	28804
9.36	Property		1	Splendora - Old Hwy 59N		14098 Old Highway 59 North	Splendora	Montgomery	TX	77372
9.37	Property		1	Nitro - 1st Ave S		901 1st Avenue South	Nitro	Kanawha	WV	25143
9.38	Property		1	Elkview		5116 and 5149 Elk River Road	Elkview	Kanawha	WV	25071
9.39	Property		1	Nitro - 4131 1st St		4131 1st Avenue	Nitro	Putnam	WV	25143
9.40	Property		1	Splendora - US-59		13952 US-59 Business	Splendora	Montgomery	TX	77372
9.41	Property		1	Conroe - Hwy 105E		16842 TX-105	Conroe	Montgomery	TX	77306
9.42	Property		1	Coolville		792 State Route 7	Coolville	Athens	OH	45723
9.43	Property		1	Little Hocking		21 Clifton Road	Little Hocking	Washington	OH	45742
9.44	Property		1	Ravenswood		514 Washington Street	Ravenswood	Jackson	WV	26164
9.45	Property		1	Racine		52691 OH-124	Racine	Meigs	OH	45771
9.46	Property		1	Cedar Lake - 127th Pl.		11220 and 11221 127th Place	Cedar Lake	Lake	IN	46303
9.47	Property		1	Conroe - Woodland Forest		18401 Woodland Forest Drive	Conroe	Montgomery	TX	77306
9.48	Property		1	Nitro - 11th St		1101 11th Street	Nitro	Kanawha	WV	25143
9.49	Property		1	Conroe - Bryant Rd		419 Bryant Road	Conroe	Montgomery	TX	77303
9.50	Property		1	Cleveland - CR388		288 County Road 388	Cleveland	Liberty	TX	77328
9.51	Property		1	Nitro - 503 Main Ave		503 Main Avenue	Nitro	Kanawha	WV	25143
9.52	Property		1	Nitro - 1202 Main Ave		1202 Main Avenue	Nitro	Kanawha	WV	25143
10	Loan	9, 40, 41, 42, 43	2	Black Spruce - Briarwood and Prospect	NAP	Various	Various	Various	NY	Various
10.01	Property		1	Briarwood		80-09, 81-09 134th Street and 80-08, 81-10 135th Street	Queens	Queens	NY	11435
10.02	Property		1	Prospect		Various	Brooklyn	New York	NY	11238
11	Loan	44, 45, 46, 47	1	2508 Foster Avenue	NAP	2508 Foster Avenue	Brooklyn	Kings	NY	11210
12	Loan	48, 49, 50	1	Residence Inn & Fairfield Inn Broomfield, CO	NAP	455 Zang Street	Broomfield	Broomfield	CO	80021
13	Loan	51	1	2785 Broadway	NAP	2785 Broadway	New York	New York	NY	10025
14	Loan	9, 52, 53, 54, 55, 56, 57, 58, 59, 60	6	ICONIQ Multifamily Portfolio	NAP	Various	Various	Various	Various	Various
14.01	Property		1	Sentral Union Station		1777 Wewatta Street	Denver	Denver	CO	80202
14.02	Property		1	Sentral Michigan Avenue		808 South Michigan Avenue	Chicago	Cook	IL	60605
14.03	Property		1	Sentral SoBro		516 Lea Avenue	Nashville	Davidson	TN	37203
14.04	Property		1	Sentral Wynwood		51 Northwest 26th Street	Miami	Miami-Dade	FL	33127
14.05	Property		1	Sentral at Austin 1614		1614 East 6th Street	Austin	Travis	TX	78702
14.06	Property		1	Sentral at Austin 1630		1630 East 6th Street	Austin	Travis	TX	78702
15	Loan	61	1	Hilton Brentwood Nashville	NAP	9000 Overlook Boulevard	Brentwood	Williamson	TN	37027
16	Loan	62, 63, 64, 65, 66, 67	1	The Commodore	NAP	100 Northampton Street	Easton	Northampton	PA	18042
17	Loan	68	1	Sawmill Apartments	NAP	3708 Lickridge Lane North Drive	Indianapolis	Marion	IN	46237
18	Loan		1	Star Braeswood	NAP	4055 South Braeswood Boulevard	Houston	Harris	TX	77025
19	Loan	69, 70	1	East Hialeah Marketplace	NAP	3400 Northwest 79th Street	Miami	Miami-Dade	FL	33147
20	Loan		1	Guardian Storage Superior	NAP	1555 South 76th Street	Superior	Boulder	CO	80027
21	Loan	71	1	Storage Etc Carson	NAP	20501 South Main Street	Carson	Los Angeles	CA	90745
22	Loan		1	Market Plaza	NAP	7001 Northwest Expressway	Oklahoma City	Oklahoma	OK	73132
23	Loan	72, 73, 74	1	368 East 152nd Street	NAP	368 East 152nd Street	Bronx	Bronx	NY	10455
24	Loan	75, 76	1	Northside Station	NAP	300-314 North College Street	Charlotte	Mecklenburg	NC	28202
25	Loan		1	Renaissance Meadowlands Hotel	NAP	801 Rutherford Avenue	Rutherford	Bergen	NJ	07070
26	Loan	77, 78	1	583-589 Knickerbocker	NAP	583-589 Knickerbocker Avenue	Brooklyn	Kings	NY	11221
27	Loan		1	Guardian Storage Greeley	NAP	2600 36th Avenue	Greeley	Weld	CO	80634
28	Loan	79, 80	1	Space Station Storage	NAP	515 Highway 17	Clarkesville	Habersham	GA	30523
29	Loan	81, 82	1	2754 Creston Avenue	NAP	2754 Creston Avenue	Bronx	Bronx	NY	10468
30	Loan	83	1	Andover Bay Apartments	NAP	7450 39th Place North	Saint Petersburg	Pinellas	FL	33709
31	Loan	84, 85, 86	2	Creston & Prospect	NAP	Various	Bronx	Bronx	NY	Various
31.01	Property		1	2267 Creston Avenue		2267 Creston Avenue	Bronx	Bronx	NY	10453
31.02	Property		1	2427 Prospect Avenue		2427 Prospect Avenue	Bronx	Bronx	NY	10458

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)

1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	Retail	Super Regional Mall	1973	2004	412,033	SF	1,274.17	75,000,000	75,000,000
2	Loan	20	1	Cheyenne Mountain Resort	Hospitality	Full Service	1985	2018-2024	316	Rooms	237,341.77	75,000,000	75,000,000
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	Manufactured Housing	Manufactured Housing	Various	NAP	1,286	Pads	50,544.32	65,000,000	65,000,000
3.01	Property		1	Sunshine MH and RV Community	Manufactured Housing	Manufactured Housing	1972	NAP	411	Pads		20,150,000	20,150,000
3.02	Property		1	Bradenton Estates	Manufactured Housing	Manufactured Housing	1950	NAP	85	Pads		5,900,000	5,900,000
3.03	Property		1	Arcadia Estates	Manufactured Housing	Manufactured Housing	1972	NAP	94	Pads		5,500,000	5,500,000
3.04	Property		1	Mount Dora Estates	Manufactured Housing	Manufactured Housing	1938-1945	NAP	139	Pads		5,400,000	5,400,000
3.05	Property		1	Citrus River Village I	Manufactured Housing	Manufactured Housing	1984	NAP	135	Pads		5,250,000	5,250,000
3.06	Property		1	Fort Pierce Estates	Manufactured Housing	Manufactured Housing	1970	NAP	54	Pads		3,850,000	3,850,000
3.07	Property		1	Lakeside Gardens	Manufactured Housing	Manufactured Housing	1973	NAP	54	Pads		3,200,000	3,200,000
3.08	Property		1	Titusville Estates	Manufactured Housing	Manufactured Housing	1963	NAP	35	Pads		2,200,000	2,200,000
3.09	Property		1	Avon Park Village	Manufactured Housing	Manufactured Housing	1946	NAP	43	Pads		2,000,000	2,000,000
3.10	Property		1	Oak Shores	Manufactured Housing	Manufactured Housing	1946	NAP	48	Pads		2,000,000	2,000,000
3.11	Property		1	Holiday Haven	Manufactured Housing	Manufactured Housing	1972	NAP	24	Pads		1,600,000	1,600,000
3.12	Property		1	Bonnet Lake Estates	Manufactured Housing	Manufactured Housing	1958	NAP	38	Pads		1,500,000	1,500,000
3.13	Property		1	Cedar Circle	Manufactured Housing	Manufactured Housing	1964	NAP	24	Pads		1,500,000	1,500,000
3.14	Property		1	98 Estates	Manufactured Housing	Manufactured Housing	1955	NAP	53	Pads		1,450,000	1,450,000
3.15	Property		1	Friendly Park	Manufactured Housing	Manufactured Housing	1971	NAP	21	Pads		1,300,000	1,300,000
3.16	Property		1	Fontana Cove	Manufactured Housing	Manufactured Housing	1956	NAP	17	Pads		1,300,000	1,300,000
3.17	Property		1	Hudson Springs	Manufactured Housing	Manufactured Housing	1985	NAP	11	Pads		900,000	900,000
4	Loan	9, 25	1	Hamburg Pavilion	Retail	Anchored	1997-2005	NAP	874,095	SF	108.11	54,500,000	54,500,000
5	Loan	9	1	Verde Apartments	Multifamily	Garden	1975	2024	2,245	Units	34,743.88	48,000,000	48,000,000
6	Loan		1	Hotel Fort Des Moines	Hospitality	Full Service	1919	2021	287	Rooms	134,146.34	38,500,000	38,500,000
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	Office	Suburban	2014	NAP	357,481	SF	405.62	31,500,000	31,500,000
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	Hospitality	Select Service	Various	Various	7,677	Rooms	28,657.03	30,000,000	30,000,000
8.01	Property		1	Larkspur Landing Marin County	Hospitality	Select Service	1987	2020	146	Rooms		1,400,295	1,400,295
8.02	Property		1	San Mateo Foster City	Hospitality	Select Service	1987	2023	147	Rooms		1,244,756	1,244,756
8.03	Property		1	Lincroft Red Bank	Hospitality	Select Service	1988	2020	146	Rooms		1,104,727	1,104,727
8.04	Property		1	Rye	Hospitality	Select Service	1988	2023	145	Rooms		1,073,264	1,073,264
8.05	Property		1	Los Angeles Torrance Palos Verdes	Hospitality	Select Service	1988	2020	149	Rooms		1,042,245	1,042,245
8.06	Property		1	San Jose Cupertino	Hospitality	Select Service	1988	2019	149	Rooms		995,716	995,716
8.07	Property		1	Boulder	Hospitality	Select Service	1987	2020	149	Rooms		933,235	933,235
8.08	Property		1	Palm Springs	Hospitality	Select Service	1988	2021	149	Rooms		886,263	886,263
8.09	Property		1	Los Angeles Hacienda Heights	Hospitality	Select Service	1990	2020	150	Rooms		855,687	855,687
8.10	Property		1	Seattle South Center	Hospitality	Select Service	1989	2020	149	Rooms		840,177	840,177
8.11	Property		1	West Palm Beach	Hospitality	Select Service	1986	2020	149	Rooms		715,657	715,657
8.12	Property		1	Norwalk	Hospitality	Select Service	1990	2021	145	Rooms		715,657	715,657
8.13	Property		1	Tampa Westshore	Hospitality	Select Service	1989	2020	145	Rooms		715,657	715,657
8.14	Property		1	Boston Andover	Hospitality	Select Service	1989	2023	146	Rooms		684,638	684,638
8.15	Property		1	Nashville Airport	Hospitality	Select Service	1988	2019	145	Rooms		669,129	669,129
8.16	Property		1	St. Petersburg Clearwater	Hospitality	Select Service	1988	2020	149	Rooms		653,176	653,176
8.17	Property		1	Raleigh Cary	Hospitality	Select Service	1988	2019	149	Rooms		653,176	653,176
8.18	Property		1	New Haven Wallingford	Hospitality	Select Service	1990	2023	149	Rooms		653,176	653,176
8.19	Property		1	Detroit Livonia	Hospitality	Select Service	1988	2023	149	Rooms		606,647	606,647
8.20	Property		1	Phoenix Mesa	Hospitality	Select Service	1985	2019	149	Rooms		606,647	606,647
8.21	Property		1	Phoenix North Metrocenter	Hospitality	Select Service	1987	2023	146	Rooms		575,628	575,628
8.22	Property		1	Annapolis	Hospitality	Select Service	1989	2021	149	Rooms		575,628	575,628
8.23	Property		1	Ft. Lauderdale Plantation	Hospitality	Select Service	1988	2023	149	Rooms		560,118	560,118
8.24	Property		1	Detroit Metro Airport	Hospitality	Select Service	1987	2023	146	Rooms		560,118	560,118
8.25	Property		1	St. Louis Creve Coeur	Hospitality	Select Service	1987	2024	154	Rooms		544,609	544,609
8.26	Property		1	Chicago Oakbrook Terrace	Hospitality	Select Service	1986	2020	147	Rooms		544,609	544,609
8.27	Property		1	Chicago Lincolnshire	Hospitality	Select Service	1987	2020	146	Rooms		529,099	529,099
8.28	Property		1	Chicago Waukegan Gurnee	Hospitality	Select Service	1986	2023	149	Rooms		513,589	513,589
8.29	Property		1	Birmingham Homewood	Hospitality	Select Service	1988	2020	140	Rooms		513,589	513,589
8.30	Property		1	Portland Beaverton	Hospitality	Select Service	1989	2023	149	Rooms		497,637	497,637
8.31	Property		1	Greenville Haywood Mall	Hospitality	Select Service	1988	2020	146	Rooms		497,637	497,637
8.32	Property		1	Denver Tech Center	Hospitality	Select Service	1987	2023	155	Rooms		482,127	482,127
8.33	Property		1	Bakersfield	Hospitality	Select Service	1988	2020	146	Rooms		482,127	482,127
8.34	Property		1	Charlottesville North	Hospitality	Select Service	1989	2024	150	Rooms		482,127	482,127
8.35	Property		1	Atlanta Airport South	Hospitality	Select Service	1986	2020	144	Rooms		482,127	482,127
8.36	Property		1	St. Louis Westport Plaza	Hospitality	Select Service	1987	2024	149	Rooms		466,617	466,617
8.37	Property		1	Atlanta Perimeter Center	Hospitality	Select Service	1987	2019	145	Rooms		466,617	466,617
8.38	Property		1	Kansas City Overland Park Metcalf	Hospitality	Select Service	1989	2024	149	Rooms		435,598	435,598
8.39	Property		1	San Antonio Downtown Market Square	Hospitality	Select Service	1990	2022	149	Rooms		435,598	435,598
8.40	Property		1	Silver Spring North	Hospitality	Select Service	1988	2021	146	Rooms		435,598	435,598
8.41	Property		1	Indianapolis Castleton	Hospitality	Select Service	1987	2020	146	Rooms		433,826	433,826
8.42	Property		1	Memphis Airport	Hospitality	Select Service	1987	2022	145	Rooms		389,069	389,069
8.43	Property		1	Chicago Highland Park	Hospitality	Select Service	1988	2020	149	Rooms		352,733	352,733
8.44	Property		1	Minneapolis St Paul Airport	Hospitality	Select Service	1987	2023	146	Rooms		352,733	352,733
8.45	Property		1	Dallas Plano Parkway	Hospitality	Select Service	1988	2022	149	Rooms		298,227	298,227
8.46	Property		1	Atlanta Duluth/Gwinnett Place	Hospitality	Select Service	1987	2024	146	Rooms		271,196	271,196
8.47	Property		1	Poughkeepsie	Hospitality	Select Service	1988	2020	149	Rooms		264,549	264,549
8.48	Property		1	Denver Stapleton	Hospitality	Select Service	1987	2023	146	Rooms		254,801	254,801
8.49	Property		1	Dallas Richardson at Spring Valley	Hospitality	Select Service	1988	2023	149	Rooms		252,142	252,142
8.50	Property		1	Charlotte South Park	Hospitality	Select Service	1988	2019	149	Rooms		0	0
8.51	Property		1	Fresno	Hospitality	Select Service	1990	2021	146	Rooms		0	0
8.52	Property		1	Philadelphia Devon	Hospitality	Select Service	1989	2019	149	Rooms		0	0
9	Loan	9, 35, 36, 37, 38, 39	52	Mini Mall Self Storage	Self Storage	Self Storage	Various	Various	2,460,347	SF	73.16	27,750,000	27,750,000
9.01	Property		1	Carroll	Self Storage	Self Storage	1994-2005	NAP	219,400	SF		2,505,208	2,505,208
9.02	Property		1	Enterprise - Rucker Blvd	Self Storage	Self Storage	2005	2019	186,240	SF		2,239,271	2,239,271
9.03	Property		1	West Memphis	Self Storage	Self Storage	2004	2022	131,220	SF		2,001,083	2,001,083
9.04	Property		1	Belpre	Self Storage	Self Storage	1989-2015	NAP	136,250	SF		1,194,792	1,194,792
9.05	Property		1	Marietta	Self Storage	Self Storage	1980-2019	NAP	107,700	SF		1,179,375	1,179,375
9.06	Property		1	Enterprise - Geneva Hwy	Self Storage	Self Storage	1997	2019	142,125	SF		1,015,188	1,015,188
9.07	Property		1	Parkersburg - Garfield Ave	Self Storage	Self Storage	1982	1987, 1988, 1991, 1996, 2003, 2007	98,750	SF		1,002,083	1,002,083
9.08	Property		1	Bridgeport	Self Storage	Self Storage	2019	2020, 2023	75,080	SF		886,458	886,458

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-261764-05

(1)	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.

(2)	The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.

(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.

(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).

(5)	Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.

(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.

(7)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.

(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

(9)	The Mortgage Loan is part of a whole loan structure. Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) calculations are based on the Mortgage Loan and any related Pari Passu Companion Loans, if applicable, but exclude any related Subordinate Companion Loans.

(10)	The lockout period will be at least 25 payment dates beginning with and including the first payment date on December 6, 2024. Defeasance of the Queens Center Whole Loan in full is permitted at any time after the earlier to occur of (i) November 6, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized ("Lockout Release Date"). In addition, on any business day from and after the Lockout Release Date, voluntary prepayment of the Queens Center Whole Loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs prior to May 6, 2029, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Queens Center Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 25 payments is based on the expected Benchmark 2024-V12 securitization closing date in December 2024. The actual lockout period may be longer.

(11)	The borrowers are permitted to obtain the free release (without prepayment or defeasance) of Out Parcels (as defined below) provided certain conditions are satisfied, including among others, (i) certification by the borrowers that the release will not materially and adversely affect the use, operations, economic value of, or the revenue produced by, (exclusive of the economic value or revenue loss attributable to the Out Parcel being released) the remaining improvements located on the Queens Center Property as a retail shopping center; (ii) the released Out Parcel constitutes a separate tax lot (or the owner of the released Out Parcel is contractually obligated to pay its share of taxes), (iii) compliance with all applicable laws, reciprocal easement agreements and material leases, and (iv) compliance with REMIC related conditions. “Out Parcels” means (A) certain real property that is, as of the date of any potential release, non-income producing and unimproved for tenant occupancy and the release of which does not have a material adverse effect on (i) the business, profits, operations or condition (financial) of the borrowers, (ii) the ability of the borrowers to repay the debt in accordance with the terms of the loan documents, or (iii) the ongoing operations of the remaining Queens Center Mortgaged Property; and (B) certain real property that is, as of the date of any potential release, non-income producing and improved by structures that (i) were vacant as of the origination date and (ii) have been vacant and non-income producing continuously since the origination date and for at least three years prior to the date of any potential release.

(12)	The current annual base rent for the ground lease is $595,510, which is required to increase every three years to the greater of (a) $325,000 (which was the initial annual base rent) or (b) the adjusted annual base rent based on the Consumer Price Index.

(13)	The Fourth Largest Tenant, Runway NY, leases 1,993 square feet that expires on March 31, 2025 and 14,060 square feet that expires on August 31, 2025.

(14)	The Largest Tenant, Primark, has the right to terminate its lease if its gross sales between December 2027 and November 2028 do not exceed $23,000,000, provided it gives notice within 90 days following November 30, 2028, with the payment of a termination fee.

(15)	The Second Largest Tenant, ZARA, has the right to terminate its lease, effective either (i) December 31, 2028 or (ii) May 31, 2031, in each case upon at least 270 days prior notice and payment of a termination fee.

(16)	The Third Largest Tenant, H&M, has the right to terminate its lease if its gross sales (i) between January 2028 and December 2028 do not exceed $16,000,000 or (ii) between January 2031 and December 2031 do not exceed $18,000,000, in each case, provided that it gives notice within 120 days following such period, with the payment of a termination fee.

(17)	Occupancy includes tenants that have executed leases that have not yet commenced paying rent and excludes non-collateral anchor tenants. The Queens Center Mortgaged Property was 97.4% physically occupied inclusive of such tenants as of October 7, 2024.

(18)	The Mortgage Loan is part of a Whole Loan that was co-originated by German American Capital Corporation, Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association, Bank of Montreal and Morgan Stanley Bank, N.A.

(19)	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—Real Estate and Other Tax Considerations” in this preliminary prospectus for additional information

(20)	The hotel (but not the Country Club) of the Cheyenne Mountain Resort Mortgaged Property is managed by DH2 Holdings, LLC, an affiliate of Hyatt.

(21)	The 1,286 units at the Sunshine MHC Portfolio Mortgaged Properties are comprised of 1,027 manufactured housing pads, 205 recreational vehicle (“RV”) pads, 8 commercial boat docks at the Oak Shores property, 43 apartments and three storage units.

(22)	Occupancy represents the occupancy of the manufactured housing component of the Sunshine MHC Portfolio Properties. The total occupancy of the Sunshine MHC Portfolio Properties inclusive of the RV pads, commercial boat docks, apartments and storage units is 71.8%

(23)	The increase from Most Recent NOI to Underwritten NOI is primarily attributable to increased rent rates at the Sunshine MHC Portfolio Mortgage Properties due to capital expenditures along with increased occupancy through the purchase and sales of park owned homes.

(24)	The borrowers may obtain the release of one or more of the individual Sunshine MHC Portfolio mortgaged properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".

(25)	At origination of the Hamburg Pavilion whole loan, the sole member of the borrower received an intercompany loan in the amount of $22,750,000 from an affiliated company, which is secured by a pledge by the parent entity of the sole member of the borrower of its 99.99% controlling equity interest in the sole member of the borrower (the “Intercompany Loan”). The loan documents for the Intercompany Loan provide that the Intercompany Loan matures on the earlier to occur of (i) the dissolution of the borrower under such loan and (ii) the fifth anniversary of the date of the Intercompany Loan, subject to two, 12-month extension options exercisable by the borrower thereunder not less than 30 days prior to the then-applicable maturity date. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness” in the Preliminary Prospectus.

(26)	The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and UBS AG, by and through its branch office at 1285 Avenue of Americas, New York, New York.

(27)	The assumption fee is 0.25% if transferee borrower is an affiliate of the guarantor.

(28)	If a lease sweep trigger event has occurred with respect to the Amazon lease or a qualified replacement tenant lease, the borrower is required to make a monthly deposit in amount equal to $643,031 and available cash with respect to any interest period, not to exceed an aggregate amount equal to $55.00 per square foot of the applicable tenant space (except such cap will not apply in the event of a lease sweep tenant insolvency proceeding).

(29)	The "As Portfolio" appraised value of $1,100,000,000 prepared as of September 1, 2024, is inclusive of an approximately 7.3% portfolio premium and reflects the values of the CBM Portfolio properties as a whole if sold in their entirety to a single buyer. The “as-is” appraised values of the individual properties in the aggregate total $1,025,200,000. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of the CBM senior loan based upon the individual “as-is” appraised values are 21.5% and 21.5%, respectively. The Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of the CBM whole loan based upon the individual “as-is” appraised values are 66.0% and 66.0%, respectively.

(30)	The Mortgage Loan documents permit the borrowers to obtain the release of certain individual Mortgaged Properties, provided that, certain conditions are met as outlined in the preliminary prospectus under "Description of the Mortgage Pool - Certain Terms of the Mortgage Loans - Partial Releases".

(31)	The Portfolio is comprised of a combination of fee interests in six hotels, leasehold interests in seven hotels, and fee and leasehold interests in 39 hotels (the “Portfolio”) whereby the land parcels are currently owned by the borrower C2 Land, L.P., and ground leased by it to the other borrower, CBM Two Hotels LP.

(32)	The whole loan has a subordinate B-Note with a principal balance of $457,000,000 with an interest rate of 7.93800%.

(33)	The CBM Portfolio mortgaged properties are managed by Courtyard Management LLC pursuant to a management agreement expiring December 31, 2025. Courtyard Management LLC has agreed not to exercise any of its rights not to renew the PMA for the first renewal term and that the PMA will renew for the first renewal period on January 1, 2026, which renewal period expires December 31, 2035.

(34)	The Interest Rate % represents the interest rate associated with Note A-2-2-1. Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) is calculated using 7.10787347368421%, which is the weighted average interest rate of Note A-1, A-2-1, and A-2-2-2. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), and Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) are calculated using 6.99543136363636 % which is the weighted average interest rate of Note A-1, Note A-2-1, Note A-2-2-1 and Note A-2-2-2.

(35)	The mortgage loan is part of a whole loan that was co-originated by Wells Fargo Bank, National Association, Citi Real Estate Funding Inc. and JPMorgan Chase Bank, National Association.

(36)	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%.

(37)	The Most Recent Period reflects Trailing 11 Months for 18 of the mortgage properties where a TTM was not available due to the borrower acquiring the assets in August and September 2023.

(38)	Defeasance of the Mini Mall Self Storage whole loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the Mini Mall Self Storage whole loan to be securitized and (b) December 6, 2027. The assumed defeasance lockout period of 25 payments is based on the closing date of this transaction in December 2024. The actual lockout period may be longer.

(39)	The borrowers may obtain the release of one or more of the individual Mini Mall Self Storage mortgaged properties as described in this preliminary prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases".

(40)	The “As Portfolio” appraised value of $130,333,000 includes an approximately 7.5% portfolio premium. The aggregate as-is appraised value without the portfolio premium is $121,240,000 as of September 19, 2024 to September 23, 2024, which results in a Cut-off Date LTV and Maturity Date LTV of 75.2% for the Black Spruce - Briarwood and Prospect Whole Loan.

(41)	The initial taxes reserve consists of $79,991 of a property tax reserve and $1,023,835.28 of a property tax reserve to be returned to the borrower to the extent the property taxes due with respect to the Briarwood Mortgaged Property for any fiscal year as reasonably determined by the lender do not exceed the underwritten tax amount in any fiscal year.

(42)	The related Mortgaged Properties have benefited from certain public subsidies, including tax benefits, and in connection with the same the Mortgaged Properties are subject to rent stabilization and certain affordable housing restrictions. With respect to the Briarwood Mortgaged Property (which is comprised of 4 buildings), the Mortgaged Property is subject to a 40-year Article XI partial property tax exemption (the “Article XI Exemption”), for a term that commenced in December 2022 and expires in December 2062. The Article XI Exemption is conditioned on (i) a payment-in-lieu of taxes (the “PILOT”) in an amount equal to 10% of the gross potential residential and commercial rental income at the Mortgaged Property (provided the PILOT steps down to 6.25% in December 2027) and (ii) certain affordable housing restrictions and rent regulations. The Prospect Mortgaged Property (excluding the multifamily units located at 872 Bergen Street) is subject to various 34-year J-51 property tax exemptions and abatements (the “J-51 Tax Benefits”) in connection with the rehabilitation of the related buildings in the late 1990s. The J-51 Tax Benefits provide for an exemption on property tax increases resulting from the related work in an amount equal to 100% in years 1-30 and then phasing out by 20% each year through year 34, as well as an abatement on existing taxes for 20 years (which has expired). The J-51 Tax Benefits for all the related buildings expire by 2034. In exchange for the J-51 Abatements, the related buildings are subject to rent stabilization. Additionally, certain other public subsidies were obtained in connection with the redevelopment of the Prospect Mortgaged Property, including federal low-income housing tax credits, for which there are no ongoing benefits but which require certain affordable housing restrictions and rent regulations.

(43)	The insurance reserve will be conditionally waived for so long as the borrowers provide the lender with evidence that insurance satisfying the requirements of the Black Spruce - Briarwood and Prospect Whole Loan documents has been obtained under one or more blanket insurance policies, and that there is no event of default under the loan agreement.

(44)	Historical financial information is not available because the mortgaged property was recently constructed in 2024.

(45)	The Appraised Value ($) includes the net present value of a 421-a tax exemption which the borrower is in the process of applying for. The appraiser attributed $8,565,923 of value to this, which amount is included in the "as is" appraised value. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus.

(46)	At origination, the lender held back $272,592 in a rent reserve fund. Provided that no event of default under the Mortgage Loan agreement then exists, the lender will be required to, on each payment date prior to the occurrence of the Rent Reserve Release Conditions (as defined below), apply $22,716 of rent reserve funds to the monthly debt service payment amount due on such payment date. Provided that no event of default under the Mortgage Loan agreement then exists, upon satisfaction of the Rent Reserve Release Conditions, the lender will be required to disburse any remaining rent reserve funds to the borrower, and the borrower will thereafter no longer have any obligation to make rent reserve fund replenishment deposits. “Rent Reserve Release Conditions” means that the lender has received satisfactory evidence that (i) the rent reserve debt service coverage ratio is equal to or greater than 1.25x, (ii) the occupancy rate of the Mortgaged Property is equal to or greater than 95% and (iii) the lender has determined that net cash flow is equal to or greater than $2,358,473. The borrower is required to replenish the rent reserve to the full initial deposit in the event that the funds in the rent reserve fall below $22,716 and the Rent Reserve Release Conditions have not been met. In addition, an amount equal to one year’s debt service is recourse to the borrower in the event the rent reserve fund is not replenished after 12 months.

(47)	The borrower is in the process of obtaining a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. All units in the 2508 Foster Avenue Property will be leased as “affordable units,” which may only be leased to a household whose income does not exceed 130% of the area median income. In addition, such affordable units are required to be rent stabilized. For years one through 25 of such exemption (i.e., year 2024/2025 through year 2049/2050), 100% of the projected assessed value of the 2508 Foster Avenue Property improvements on the tax lot would be exempt from real estate taxes. Taxes were underwritten to the appraisal’s year-one abated 2024/2025 taxes of $42,543. The appraisal’s estimated full tax liability for the 2024/2025 tax year without taking into account the tax exemption is $328,027. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this Preliminary Prospectus.

(48)	The Mortgaged Property is subject to two Franchise Agreements with Marriott International, Inc.

(49)	On the loan origination date, the borrower deposited $300,000 (the “Seasonality Initial Deposit”) into a seasonality reserve account (the “Seasonality Account”). In addition, at any point the balance in the Seasonality Account is less than $100,000, on each payment date that occurs in May through September of each calendar year while the Seasonality Account is required to be maintained, the borrower is required to remit to the lender, for deposit into the Seasonality Account, an amount equal to $40,000, or such lesser amount which, when combined with the then applicable balance of funds in the Seasonality Account, is equal to the Seasonality Initial Deposit.

(50)	The Monthly FF&E Expenditure Amount means (i) for the payment dates which occur in December 2024 through November 2025, a consistent monthly amount equal to the monthly amount required to be reserved pursuant to the franchise agreement, (ii) for the payment dates which occur in December 2025 through May 2026, a consistent monthly amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 2.5% of the operating income of the property for the previous twelve (12) month period, (iii) thereafter, a consistent monthly amount for the payment dates which occur in June through May of the following calendar year equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) one-twelfth (1/12th) of 4% of the operating income of the property for the previous twelve (12) month period.

(51)	The mortgaged property is comprised of 65 multifamily units accounting for 78.5% of underwritten EGI and 3,673 SF of residential space which accounts for 21.5% of underwritten EGI.

(52)	The Mortgage Loan is part of a Whole Loan that was co-originated by Goldman Sachs Bank USA and German American Capital Corporation.

(53)	The Mortgaged Property is comprised of 1,198 “Live Unfurnished” units (66.9% of total units) that function as unfurnished multifamily units with longer duration lease terms, 131 “Live Furnished” units (7.3% of total units) which function as furnished multifamily units with shorter duration lease terms, and 461 “Stay” units (25.8% of total units) which operate as furnished short-term rentals catering to transient visitors and corporate travelers. Occupancy is calculated as the in-place occupancy with respect to the “Live” units at the Mortgaged Property.

(54)	A Grace Period – Late Fee (Days) of five days is permitted.

(55)	Defeasance of the ICONIQ Multifamily Portfolio whole loan, in whole, but not in part, is permitted after the date that is earlier to occur of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) November 5, 2027. The assumed defeasance lockout period of 25 payments is based on the closing date of the BMARK 2024-V12 transaction in December 2024. The actual defeasance lockout period may be longer.

(56)	The Mortgage Loan documents permit the borrowers to obtain the release of any individual Mortgaged Property, provided that, certain conditions are met as outlined in the preliminary prospectus under "Description of the Mortgage Pool - Certain Terms of the Mortgage Loans - Partial Releases".

(57)	The mortgaged property, Sentral Union Station, is subject to a master lease as of June 1, 2024 between the borrowers and IRP Union Denver Apartments TRS SUB, LLC.

(58)	The whole loan has subordinate B-Notes with an aggregate principal balance of $225,000,000 and a weighted average interest rate of 6.36500%.

(59)	Historical financial information is not available as the Sentral SoBro property was acquired in 2022.

(60)	The Interest Rate % represents the interest rate associated with Note A-3-1. Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) is calculated using 5.89935035714286%, which is the weighted average interest rate of Note A-1, Note A-2, Note A-3-2, Note A-3-3, Note A-4, Note A-5 and Note A-6. Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), and Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) are calculated using 5.85137433333333% which is the weighted average interest rate of Note A-1, Note A-2, Note A-3-1, Note A-3-2, Note A-3-3, Note A-4, Note A-5 and Note A-6.

(61)	The borrower is required to deposit into a furniture, fixtures and equipment (“FF&E”) reserve, on a monthly basis, an amount equal to the greater of (i) the FF&E Payment, which is an amount equal to 1/12th of 4% of the greater of (x) the annual gross revenues for the hotel related operations at the Hilton Brentwood Nashville mortgaged property for the immediately preceding calendar year and (y) the projected annual gross revenues for the hotel related operations at the Hilton Brentwood Nashville mortgaged property for the calendar year in which such monthly payment occurs as set forth in the then-current approved annual budget; provided, that if, as of any applicable date of determination, no approved annual budget exists for the applicable calendar year, the amount of the FF&E Payment will be determined by lender in its reasonable discretion and (ii) the amount of the deposit (if any) then required by the hotel operator on account of FF&E under the hotel operating agreement (initially estimated to be approximately $28,962).

(62)	The Mortgaged Property has 38 multifamily units and 19,085 square feet of retail space. The multifamily units are 84.2% occupied as of October 1, 2024 and the retail portion is 100% occupied as of September 1, 2024. In total, the Mortgaged Property is comprised of 57,223 square feet.

(63)	The Appraised Value ($) of $25,800,000 represents the “Prospective Value Upon Stabilization”, which assumes a 95.0% stabilized occupancy at the Mortgaged Property for the residential units. The “As Is” appraised value is $25,400,000.

(64)	The Fourth Most Recent, Third Most Recent and Second Most Recent cash flows are not available as the borrower broke ground in 2021 to convert the Mortgaged Property into a multifamily and commercial development.

(65)	The Mortgaged Property is part of the Commodore Condominium Association, which consists of one commercial unit and one residential unit. The Mortgaged Property consists of both the Commercial Unit and the Residential Unit, which are comprised of 19,085 square feet of retail space and 38 multifamily units, respectively.

(66)	The borrower deposited $1,500,000 into the leasing holdback reserve at loan origination. Provided no event of default has occurred and is continuing, the leasing holdback reserve will be disbursed upon satisfaction of the following release conditions: (i) with respect to the six apartment units currently under construction/rehabilitation at the Mortgaged Property, the borrower provides to the lender (a) certificates of occupancy (which may be temporary certificates of occupancy) for each such apartment unit sufficient to legally permit physical and economic occupancy of such apartment unit(s) and (b) written evidence reasonably satisfactory to the lender that each such apartment has been leased to tenants at market rent, beyond any free rent and/or rent abatement period, (ii) the borrower will have delivered to the lender (a) a current rent roll, (b) current operating and financial statements and (c) other information required for the lender to determine that the debt yield is no less than 9.23%, (iii) the borrower will have provided to the lender (a) written evidence reasonably satisfactory to the lender that the tenant under each respective lease has taken possession of the respective leased premises, (b) a tenant estoppel certificate reasonably acceptable to the lender from each such tenant and (c) written evidence reasonably satisfactory to the lender that the tenant under each respective lease has commenced paying rent, provided that any free rent period for which funds have been reserved by the lender will not be a violation of this clause (c), (iv) the borrower will have delivered to the lender written evidence reasonably satisfactory to the lender that the Mortgaged Property has achieved an occupancy rate of at least 95% based upon (a) the total net rentable square footage of the improvements and (b) the total gross rental income from the Mortgaged Property in each case, with respect to available residential and commercial premises, (v) the debt service coverage ratio is equal to or greater than 1.31x, (vi) the borrower will have provided a written request for disbursement from the leasing holdback reserve and (vii) the borrower will have provided a written certificate by a responsible officer of the borrower certifying the borrower’s satisfaction of the release conditions.

(67)	Should the borrower fail to satisfy the leasing holdback release conditions by October 10, 2026, the lender will have the option, in the lender’s sole discretion, but not the obligation, to apply all or any portion of the leasing holdback reserve towards the debt and the borrower, at its sole cost and expense, will be responsible for payment of any yield maintenance premium in connection therewith.

(68)	The increase in Underwritten NOI of more than 10% over Most Recent NOI can be attributed to increased historical expenses as the borrower sponsor renovated the mortgaged property between 2022-2024. Expenses are expected to decline as the property has reached stabilized occupancy.

(69)	The borrower may obtain the free release of an unimproved non-income producing land parcel located at the mortgaged property.

(70)	There are two proposed ground leased buildings, ModWash Car Wash and Take 5 Oil Change, whose leases have commenced but construction has not yet begun; the tenant is responsible for the buildout with no allowance from the landlord.

(71)	The Mortgaged Property is comprised of 2,407 total units. Of the 2,407 total units, 1,883 are storage units and the remaining 524 are uncovered RV/boat parking units. Occupancy is calculated as the in-place occupancy with respect to the storage units.

(72)	Historical financial information is not available because the mortgaged property was recently constructed in 2024.

(73)	The Appraised Value ($) includes the net present value of a 421-a tax exemption which the borrower is in the process of applying for. The appraiser attributed $4,137,905 of value to this, which amount is included in the "as is" appraised value. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus.

(74)	The borrower is in the process of obtaining a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. All units in the 368 East 152nd Street Property will be leased as “affordable units,” which may only be leased to a household whose income does not exceed 130% of the area median income. In addition, such affordable units are required to be rent stabilized. For years one through 25 of such exemption (i.e., year 2024/2025 through year 2049/2050), 100% of the projected assessed value of the 368 East 152nd Street Property improvements on the tax lot would be exempt from real estate taxes. Taxes were underwritten to the appraisal’s unabated 2024/2025 taxes of $596. The appraisal’s estimated full tax liability for the 2024/2025 tax year without taking into account the tax exemption is $57,945. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this Preliminary Prospectus.

(75)	Upon the occurrence and during the continuance of one or more events of the major tenant trigger event, the borrower is required to deposit into the major tenant trigger avoidance reserve account (i) on each payment date, cash or a letter of credit equal to $39,904.67 or (ii) on the first payment date thereafter, cash or a letter of credit equal to $478,856, in each case to be held by the lender as additional collateral for the Northside Station Mortgage Loan and, upon such deposit, a major tenant trigger event will be deemed to have not occurred.

(76)	Upon the occurrence and during the continuance of a low DSCR period, the borrower is required to deposit into the DSCR sweep avoidance reserve account (i) on each payment date, cash or letter of credit equal to $16,533.75 or (ii) on the first payment date thereafter, cash or letter of credit equal to $198,405, in each case to be held by the lender as additional collateral for the Northside Station Mortgage Loan and, upon such deposit, a low DSCR period will be deemed to have not occurred.

(77)	Historical cash flows are unavailable prior to the T-6 Ann. as of November 20, 2024 as the borrower sponsor redeveloped and constructed new residential improvements at the mortgaged property since acquiring the mortgaged property in 2022. The property was in a lease-up period following its redevelopment and renovation in early 2024.

(78)	The increase in Underwritten NOI of more than 10% over Most Recent NOI can be attributed to the borrower sponsor redeveloping and constructing new residential improvements at the mortgaged property.

(79)	Although historical cash flows are available from 2021, such historical cash flows do not represent the current build-out of the Mortgaged Property (including the addition of 68 new self-storage units).

(80)	The Mortgaged Property has 87,905 square feet of self-storage space totaling 599 units and 16,150 square feet of commercial storage space totaling 10 units. As of August 31, 2024, the self storage space is 92.0% leased and the commercial storage space is 100% leased by square footage space.

(81)	Historical cash flows are not available as the mortgaged property was developed and leased up in 2024.

(82)	The mortgaged property has applied for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development and is required to reserve at least 30% of units for households earning up to 130% of area median income. The borrower has opted to reserve 21 of the 22 units at the mortgaged property for tenants earning no more than 130% of the area median income. The 421-a tax abatement provides a 100% tax exemption for the first 25 years, and an exemption for the percentage of affordable units for the remaining 10 years. The full unabated taxes for the mortgaged property for the 2024/2025 tax year are estimated to be $74,237 compared to the underwritten abated taxes of $2,615.

(83)	The increase in UW NOI ($) is primarily attributed to various underwritten rent steps and utility reimbursement steps.

(84)	Commencing on December 6, 2025, the borrower is required to deposit an amount of $395.84 each month as the capital expenditure reserve monthly deposit.

(85)	Historical financials beyond the T-3 Annualized as of August 31, 2024 are not available as the mortgaged properties were acquired by the sponsor in May 2023. The sponsor subsequentially renovated the mortgaged properties and leased up the properties in 2024, with the first tenant’s lease commencing on May 1, 2024.

(86)	All units except one, which is a Section 8 Voucher Unit, at the Mortgaged Properties are being leased to tenants eligible for services and benefits through NYC’s HASA Program, a government assistance (including rent assistance) program. The rents charged under any lease with a HASA eligible tenant are to be approved by HASA and are subject to the HRA’s Rent Payment Guidelines, which set maximum rental amounts for which subsidies can be used based on occupancy and unit size.

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

1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	47,239,932	49,730,304	9/30/2024	T-12	99,301,114	46,818,839	52,482,275	12/31/2023	T-12
2	Loan	20	1	Cheyenne Mountain Resort	28,659,207	11,483,536	8/31/2024	T-12	39,114,665	27,806,039	11,308,626	12/31/2023	T-12
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	2,749,009	5,670,125	9/30/2024	T-12	7,154,922	2,525,464	4,629,458	12/31/2023	T-12
3.01	Property		1	Sunshine MH and RV Community	847,880	1,884,621	9/30/2024	T-12	2,382,087	877,435	1,504,652	12/31/2023	T-12
3.02	Property		1	Bradenton Estates	176,386	581,588	9/30/2024	T-12	601,530	152,351	449,179	12/31/2023	T-12
3.03	Property		1	Arcadia Estates	199,109	443,873	9/30/2024	T-12	537,527	186,105	351,422	12/31/2023	T-12
3.04	Property		1	Mount Dora Estates	371,999	430,371	9/30/2024	T-12	555,144	310,835	244,308	12/31/2023	T-12
3.05	Property		1	Citrus River Village I	269,413	450,996	9/30/2024	T-12	696,316	216,780	479,536	12/31/2023	T-12
3.06	Property		1	Fort Pierce Estates	118,896	329,156	9/30/2024	T-12	374,578	116,735	257,843	12/31/2023	T-12
3.07	Property		1	Lakeside Gardens	174,006	232,015	9/30/2024	T-12	352,434	142,475	209,959	12/31/2023	T-12
3.08	Property		1	Titusville Estates	73,856	206,408	9/30/2024	T-12	234,810	66,310	168,500	12/31/2023	T-12
3.09	Property		1	Avon Park Village	93,544	142,463	9/30/2024	T-12	195,747	76,773	118,974	12/31/2023	T-12
3.10	Property		1	Oak Shores	87,444	145,118	9/30/2024	T-12	185,754	74,113	111,641	12/31/2023	T-12
3.11	Property		1	Holiday Haven	47,308	138,767	9/30/2024	T-12	150,092	41,267	108,825	12/31/2023	T-12
3.12	Property		1	Bonnet Lake Estates	78,608	113,072	9/30/2024	T-12	143,126	71,061	72,064	12/31/2023	T-12
3.13	Property		1	Cedar Circle	35,774	143,491	9/30/2024	T-12	155,641	28,227	127,414	12/31/2023	T-12
3.14	Property		1	98 Estates	72,636	113,331	9/30/2024	T-12	229,682	66,406	163,276	12/31/2023	T-12
3.15	Property		1	Friendly Park	32,304	112,917	9/30/2024	T-12	121,998	29,919	92,079	12/31/2023	T-12
3.16	Property		1	Fontana Cove	35,891	126,670	9/30/2024	T-12	134,569	33,243	101,326	12/31/2023	T-12
3.17	Property		1	Hudson Springs	33,954	75,268	9/30/2024	T-12	103,889	35,430	68,459	12/31/2023	T-12
4	Loan	9, 25	1	Hamburg Pavilion	3,559,597	12,599,510	8/31/2024	T-12	16,471,711	3,513,360	12,958,351	12/31/2023	T-12
5	Loan	9	1	Verde Apartments	12,445,186	6,878,314	10/31/2024	T-12	17,718,223	13,597,811	4,120,412	12/31/2023	T-12
6	Loan		1	Hotel Fort Des Moines	11,957,169	5,499,771	10/31/2024	T-12	15,871,504	11,385,061	4,486,443	12/31/2023	T-12
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	6,885,252	16,936,938	5/31/2024	T-12	23,927,769	6,281,296	17,646,474	12/31/2023	T-12
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	219,221,158	83,024,433	9/30/2024	T-12	295,777,867	213,174,252	82,603,615	12/31/2023	T-12
8.01	Property		1	Larkspur Landing Marin County	6,063,290	3,766,568	9/30/2024	T-12	10,479,885	6,117,913	4,361,973	12/31/2023	T-12
8.02	Property		1	San Mateo Foster City	4,953,053	3,053,912	9/30/2024	T-12	6,930,301	4,694,965	2,235,336	12/31/2023	T-12
8.03	Property		1	Lincroft Red Bank	5,523,487	3,930,535	9/30/2024	T-12	9,668,317	5,542,615	4,125,702	12/31/2023	T-12
8.04	Property		1	Rye	5,852,109	3,565,266	9/30/2024	T-12	9,464,353	5,882,592	3,581,761	12/31/2023	T-12
8.05	Property		1	Los Angeles Torrance Palos Verdes	5,562,255	3,244,367	9/30/2024	T-12	8,705,614	5,362,082	3,343,532	12/31/2023	T-12
8.06	Property		1	San Jose Cupertino	5,477,079	2,082,201	9/30/2024	T-12	5,994,724	4,770,827	1,223,896	12/31/2023	T-12
8.07	Property		1	Boulder	4,628,017	2,136,068	9/30/2024	T-12	6,854,612	4,554,758	2,299,854	12/31/2023	T-12
8.08	Property		1	Palm Springs	5,526,912	3,324,425	9/30/2024	T-12	9,182,003	5,346,023	3,835,981	12/31/2023	T-12
8.09	Property		1	Los Angeles Hacienda Heights	5,123,381	2,062,216	9/30/2024	T-12	7,196,283	4,843,359	2,352,924	12/31/2023	T-12
8.10	Property		1	Seattle South Center	5,562,007	2,296,885	9/30/2024	T-12	8,224,602	5,302,071	2,922,531	12/31/2023	T-12
8.11	Property		1	West Palm Beach	4,977,180	2,383,603	9/30/2024	T-12	8,179,364	5,405,194	2,774,170	12/31/2023	T-12
8.12	Property		1	Norwalk	5,914,047	2,685,747	9/30/2024	T-12	8,473,558	5,886,291	2,587,267	12/31/2023	T-12
8.13	Property		1	Tampa Westshore	5,036,046	1,871,410	9/30/2024	T-12	6,483,222	4,975,489	1,507,733	12/31/2023	T-12

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Underwritten Net Operating Income ($)

1	Loan	9, 10, 11, 12, 13, 14, 15, 16, 17, 18, 19	1	Queens Center	102,751,752	47,275,208	55,476,544	12/31/2022	T-12	95.8%	100,774,128	47,153,562	53,620,566
2	Loan	20	1	Cheyenne Mountain Resort	37,523,226	27,065,982	10,457,244	12/31/2022	T-12	64.1%	30,893,134	20,816,179	10,076,955
3	Loan	21, 22, 23, 24	17	Sunshine MHC Portfolio	2,665,639	865,976	1,799,663	12/31/2022	T-12	82.6%	9,018,161	2,849,580	6,168,580
3.01	Property		1	Sunshine MH and RV Community	563,455	210,784	352,671	12/31/2022	T-12	93.2%	2,761,924	945,151	1,816,774
3.02	Property		1	Bradenton Estates	140,336	51,318	89,018	12/31/2022	T-12	93.6%	851,911	187,565	664,346
3.03	Property		1	Arcadia Estates	NAV	NAV	NAV	NAV	NAV	91.6%	737,364	214,069	523,295
3.04	Property		1	Mount Dora Estates	NAV	NAV	NAV	NAV	NAV	57.7%	831,439	354,177	477,262
3.05	Property		1	Citrus River Village I	528,364	123,202	405,163	12/31/2022	T-12	89.6%	792,508	276,096	516,412
3.06	Property		1	Fort Pierce Estates	29,270	9,006	20,263	12/31/2022	T-12	91.1%	504,037	124,863	379,174
3.07	Property		1	Lakeside Gardens	228,329	77,394	150,935	12/31/2022	T-12	88.0%	455,696	157,098	298,598
3.08	Property		1	Titusville Estates	161,771	56,790	104,981	12/31/2022	T-12	87.2%	304,643	74,809	229,834
3.09	Property		1	Avon Park Village	158,116	66,113	92,003	12/31/2022	T-12	70.0%	263,985	92,691	171,294
3.10	Property		1	Oak Shores	168,994	59,791	109,204	12/31/2022	T-12	61.4%	260,124	90,849	169,274
3.11	Property		1	Holiday Haven	40,290	17,621	22,669	12/31/2022	T-12	96.0%	207,646	45,521	162,125
3.12	Property		1	Bonnet Lake Estates	93,219	45,364	47,855	12/31/2022	T-12	71.9%	206,486	80,337	126,149
3.13	Property		1	Cedar Circle	111,532	19,753	91,779	12/31/2022	T-12	87.7%	185,753	36,625	149,128
3.14	Property		1	98 Estates	183,654	45,911	137,743	12/31/2022	T-12	40.9%	198,970	65,134	133,836
3.15	Property		1	Friendly Park	84,974	24,483	60,492	12/31/2022	T-12	81.2%	154,155	34,697	119,457
3.16	Property		1	Fontana Cove	100,329	30,435	69,894	12/31/2022	T-12	100.0%	189,711	36,007	153,704
3.17	Property		1	Hudson Springs	73,005	28,013	44,992	12/31/2022	T-12	81.6%	111,810	33,892	77,918
4	Loan	9, 25	1	Hamburg Pavilion	15,950,498	3,384,690	12,565,808	12/31/2022	T-12	91.1%	16,816,178	4,067,428	12,748,750
5	Loan	9	1	Verde Apartments	15,203,338	12,540,633	2,662,705	12/31/2022	T-12	84.5%	20,585,466	12,879,901	7,705,565
6	Loan		1	Hotel Fort Des Moines	10,982,314	11,115,540	(133,226)	12/31/2022	T-12	56.1%	17,409,244	11,692,040	5,717,204
7	Loan	9, 26, 27, 28	1	Moffett Towers Building D	23,113,232	5,718,587	17,394,645	12/31/2022	T-12	96.5%	26,115,828	6,932,478	19,183,350
8	Loan	9, 29, 30, 31, 32, 33, 34	52	CBM Portfolio	272,090,044	196,482,199	75,607,845	12/31/2022	T-12	64.6%	305,415,449	219,802,121	85,613,328
8.01	Property		1	Larkspur Landing Marin County	10,390,411	5,542,193	4,848,218	12/31/2022	T-12	74.2%	9,908,210	5,930,977	3,977,233
8.02	Property		1	San Mateo Foster City	6,732,582	4,247,893	2,484,689	12/31/2022	T-12	62.8%	8,209,079	5,153,759	3,055,319
8.03	Property		1	Lincroft Red Bank	8,251,918	5,102,729	3,149,189	12/31/2022	T-12	78.1%	9,632,094	5,525,443	4,106,651
8.04	Property		1	Rye	7,268,402	4,942,759	2,325,643	12/31/2022	T-12	70.6%	9,377,332	5,937,968	3,439,364
8.05	Property		1	Los Angeles Torrance Palos Verdes	8,446,146	5,129,202	3,316,944	12/31/2022	T-12	85.1%	8,904,648	5,517,201	3,387,447
8.06	Property		1	San Jose Cupertino	6,155,376	4,565,552	1,589,824	12/31/2022	T-12	63.6%	7,753,348	5,519,589	2,233,759
8.07	Property		1	Boulder	6,641,507	4,238,865	2,402,642	12/31/2022	T-12	63.5%	6,804,319	4,609,003	2,195,316
8.08	Property		1	Palm Springs	8,913,734	5,008,327	3,905,407	12/31/2022	T-12	74.2%	8,795,915	5,549,494	3,246,421
8.09	Property		1	Los Angeles Hacienda Heights	6,288,349	4,308,879	1,979,470	12/31/2022	T-12	74.3%	7,157,558	5,075,937	2,081,621
8.10	Property		1	Seattle South Center	7,722,082	4,700,392	3,021,690	12/31/2022	T-12	79.3%	7,956,493	5,623,721	2,332,772
8.11	Property		1	West Palm Beach	8,356,352	5,308,493	3,047,859	12/31/2022	T-12	77.2%	7,260,009	4,999,391	2,260,617
8.12	Property		1	Norwalk	7,383,868	5,619,332	1,764,536	12/31/2022	T-12	79.4%	8,605,240	5,986,116	2,619,124
8.13	Property		1	Tampa Westshore	6,186,525	4,845,778	1,340,747	12/31/2022	T-12	76.8%	6,940,052	5,177,116	1,762,936

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Underwritten Net Operating Income ($)

9.09	Property		1	Enterprise - Salem Rd	NAV	NAV	NAV	NAV	NAV	81.1%	763,042	153,353	609,689
9.10	Property		1	Elizabethton	NAV	NAV	NAV	NAV	NAV	60.8%	552,972	149,461	403,511
9.11	Property		1	Cedar Lake	NAV	NAV	NAV	NAV	NAV	61.9%	589,672	287,500	302,172
9.12	Property		1	Kannapolis	NAV	NAV	NAV	NAV	NAV	89.6%	553,880	151,488	402,392
9.13	Property		1	Johnson City - South Roan	NAV	NAV	NAV	NAV	NAV	91.4%	603,974	171,449	432,525
9.14	Property		1	Cincinnati	NAV	NAV	NAV	NAV	NAV	78.3%	543,278	228,318	314,960
9.15	Property		1	Mooresville	NAV	NAV	NAV	NAV	NAV	70.3%	478,822	125,782	353,041
9.16	Property		1	Bloomington	NAV	NAV	NAV	NAV	NAV	87.1%	422,306	105,772	316,535
9.17	Property		1	Newton	NAV	NAV	NAV	NAV	NAV	75.3%	400,985	128,173	272,812
9.18	Property		1	Proctorville	NAV	NAV	NAV	NAV	NAV	83.2%	462,875	74,756	388,119
9.19	Property		1	Kingsport - Brookside School	NAV	NAV	NAV	NAV	NAV	67.7%	364,726	114,379	250,348
9.20	Property		1	Bristol	NAV	NAV	NAV	NAV	NAV	81.5%	484,022	112,149	371,873
9.21	Property		1	Hurricane	NAV	NAV	NAV	NAV	NAV	91.9%	529,098	110,047	419,051
9.22	Property		1	Blountville	NAV	NAV	NAV	NAV	NAV	73.0%	448,995	132,653	316,342
9.23	Property		1	Little Rock	NAV	NAV	NAV	NAV	NAV	56.2%	350,305	100,598	249,707
9.24	Property		1	Cedar Lake - Wicker Ave	NAV	NAV	NAV	NAV	NAV	57.6%	413,010	233,831	179,179
9.25	Property		1	Clarksville	NAV	NAV	NAV	NAV	NAV	70.2%	453,320	134,896	318,423
9.26	Property		1	Parkersburg	NAV	NAV	NAV	NAV	NAV	80.2%	559,426	96,446	462,981
9.27	Property		1	Piney Flats	NAV	NAV	NAV	NAV	NAV	77.7%	385,641	87,859	297,782
9.28	Property		1	Cross Lanes	NAV	NAV	NAV	NAV	NAV	87.8%	395,489	98,640	296,850
9.29	Property		1	Shelby	NAV	NAV	NAV	NAV	NAV	65.5%	389,142	198,206	190,935
9.30	Property		1	Batesville	NAV	NAV	NAV	NAV	NAV	73.7%	382,575	107,878	274,697
9.31	Property		1	Greeneville	NAV	NAV	NAV	NAV	NAV	78.9%	310,319	64,489	245,829
9.32	Property		1	Cleveland - N. Washington	NAV	NAV	NAV	NAV	NAV	79.9%	325,329	111,129	214,200
9.33	Property		1	Morgantown - Lower Aarons	NAV	NAV	NAV	NAV	NAV	85.2%	391,840	71,335	320,505
9.34	Property		1	Morgantown - Canyon Rd	NAV	NAV	NAV	NAV	NAV	80.8%	408,459	101,004	307,455
9.35	Property		1	Asheville	NAV	NAV	NAV	NAV	NAV	86.5%	250,383	54,749	195,634
9.36	Property		1	Splendora - Old Hwy 59N	NAV	NAV	NAV	NAV	NAV	67.8%	242,253	67,275	174,979
9.37	Property		1	Nitro - 1st Ave S	NAV	NAV	NAV	NAV	NAV	76.8%	263,947	65,288	198,659
9.38	Property		1	Elkview	NAV	NAV	NAV	NAV	NAV	77.9%	316,468	96,025	220,443
9.39	Property		1	Nitro - 4131 1st St	NAV	NAV	NAV	NAV	NAV	84.0%	278,014	71,902	206,112
9.40	Property		1	Splendora - US-59	NAV	NAV	NAV	NAV	NAV	53.7%	193,260	66,553	126,707
9.41	Property		1	Conroe - Hwy 105E	NAV	NAV	NAV	NAV	NAV	56.9%	144,950	56,317	88,633
9.42	Property		1	Coolville	NAV	NAV	NAV	NAV	NAV	79.4%	169,609	31,200	138,409
9.43	Property		1	Little Hocking	NAV	NAV	NAV	NAV	NAV	80.9%	156,146	29,335	126,811
9.44	Property		1	Ravenswood	NAV	NAV	NAV	NAV	NAV	83.6%	163,806	30,641	133,165
9.45	Property		1	Racine	NAV	NAV	NAV	NAV	NAV	58.6%	119,704	29,003	90,702
9.46	Property		1	Cedar Lake - 127th Pl.	NAV	NAV	NAV	NAV	NAV	68.1%	111,056	56,890	54,165