Banc of America Merrill Lynch Commercial Mortgage FWP Free writing prospectus

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

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.

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-1

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

9.14

Property

Seabranch

0.2%

3.2%

5545 South Kanner Highway

Stuart

Martin

34997

Manufactured Housing

Manufactured Housing/RV Park

1958

9.15

Property

Royal Palms

0.2%

3.1%

560 West Pleasant Avenue

Tulare

93274

Manufactured Housing

Manufactured Housing/RV Park

1968

9.16

Property

Sandbar

0.2%

3.1%

40703 Stewart Road

Dade City

Pasco

33525

Manufactured Housing

Manufactured Housing/RV Park

1954

9.17

Property

San Tan Vista

0.2%

3.0%

654 East Ranch Road

San Tan Valley

Pinal

85140

Manufactured Housing

1966

9.18

Property

Lake Ridge

0.2%

2.9%

451 East Burleigh Boulevard

Tavares

Lake

32778

Manufactured Housing

1961

9.19

Property

Cliftwood

0.2%

2.7%

7101 West Anthony Road

Ocala

Marion

34479

Manufactured Housing

Manufactured Housing/RV Park

1973

9.2

Property

Zephyr Palms

0.1%

2.3%

35120 State Road 54

Zephyrhills

Pasco

33541

Manufactured Housing

RV Park

1982

9.21

Property

Bamboo

0.1%

2.0%

2430 Charles Road

Hallandale Beach

Broward

33009

Manufactured Housing

1960

Loan

Artisan Circle

5.7%

100.0%

JPMCB

NAP

816 Foch Road & 2973 Crockett Street

Fort Worth

Tarrant

76107

Mixed Use

Retail/Office

2008

Loan

Fifth Third Center

3.1%

100.0%

WFB

NAP

600 Superior Avenue East

Cleveland

Cuyahoga

44114

Office

CBD

1991

Loan

7, 18, E

Holiday City MHC

3.1%

100.0%

MSBNA

MSMCH

NAP

553 Corbin Street

Jacksonville

Onslow

28546

Manufactured Housing

1985

Loan

6, 7, 19

Oklahoma Industrial Portfolio

3.1%

BANA

NAP

Various

Industrial

Various

13.01

Property

1700 South Eastern Avenue

0.4%

13.2%

1700 South Eastern Avenue

Oklahoma City

Oklahoma

73129

Industrial

Warehouse

1992, 2003, 2013, 2019

13.02

Property

3300 North Banner Road

0.4%

11.8%

3300 North Banner Road

El Reno

Canadian

73036

Industrial

Flex

2019

13.03

Property

6701 South Eastern Avenue

0.3%

10.5%

6701 South Eastern Avenue

Oklahoma City

Oklahoma

73149

Industrial

Flex

2009

13.04

Property

401 North Sara Road

0.3%

9.3%

401 North Sara Road

Yukon

Canadian

73099

Industrial

Warehouse/Distribution

2016

13.05

Property

3280 Davinion Road

0.2%

6.8%

3280 Davinion Road

El Reno

Canadian

73036

Industrial

Warehouse/Distribution

2018

13.06

Property

4700 North Bryant Avenue

0.2%

6.5%

4700 North Bryant Avenue

Oklahoma City

Oklahoma

73121

Industrial

Warehouse

1977

13.07

Property

5204 West I-40 Service Road

0.2%

6.2%

5204 West I 40 Service Road

Oklahoma City

Oklahoma

73128

Industrial

Flex

1978, 1982, 2013

13.08

Property

7408-7424 Southwest 69th Street

0.2%

6.0%

7408-7424 Southwest 69th Street

Oklahoma City

Oklahoma

73169

Industrial

Flex

2020

13.09

Property

3105 Davinion Road

0.2%

5.8%

3105 Davinion Road

El Reno

Canadian

73036

Industrial

Warehouse/Distribution

2018

13.1

Property

3380 Davinion Road

0.2%

5.4%

3380 Davinion Road

El Reno

Canadian

73036

Industrial

Warehouse/Distribution

2018

13.11

Property

3205 Davinion Road

0.2%

5.4%

3205 Davinion Road

El Reno

Canadian

73036

Industrial

Warehouse/Distribution

2018

13.12

Property

9111 West 96th Street South

0.1%

3.5%

9111 West 96th Street South

Sapulpa

Creek

74066

Industrial

Warehouse

2014

13.13

Property

5311 Southwest 11th Street

0.1%

3.5%

5311 Southwest 11th Street

Oklahoma City

Oklahoma

73128

Industrial

Warehouse/Distribution

1980, 2016

13.14

Property

5055 South Eastern Avenue

0.1%

2.3%

5055 South Eastern Avenue

Oklahoma City

Oklahoma

73129

Industrial

Warehouse/Distribution

1997

13.15

Property

5302 Southwest 11th Street

0.1%

2.1%

5302 Southwest 11th Street

Oklahoma City

Oklahoma

73128

Industrial

Flex

1981

13.16

Property

5230 Southwest 11th Street

0.1%

1.8%

5230 Southwest 11th Street

Oklahoma City

Oklahoma

73128

Industrial

Warehouse/Distribution

1998, 2002

Loan

6, 7, F

ARX Portfolio

2.6%

MSBNA

MSMCH

NAP

Various

Manufactured Housing

Various

14.01

Property

Birchwood

1.0%

39.8%

1946 Wyoming Road

Pittston

Luzerne

18643

Manufactured Housing

1972

14.02

Property

Driftwood

0.5%

19.8%

South Route 5

Millsboro

Sussex

19966

Manufactured Housing

1975

14.03

Property

Freemansburg

0.4%

17.0%

5200 Freemansburg Avenue

Easton

Northampton

18045

Manufactured Housing

1971

14.04

Property

Barton Court

0.3%

13.1%

Barton Court Drive

Bartonsville

Monroe

18321

Manufactured Housing

1980

14.05

Property

Malaga

0.3%

10.3%

260 Marshall Mill Road

Malaga

Gloucester

08328

Manufactured Housing

1987

Loan

Helena Skyway

2.3%

100.0%

WFB

NAP

2005-2080 Cromwell Dixon Lane and 2790 Washington Street

Helena

Lewis and Clark

59602

Retail

Anchored

2007

Loan

Ventura Apartments

1.6%

100.0%

BANA

NAP

4505 Wooddale Avenue

Memphis

Shelby

38118

Multifamily

Garden

1975

Loan

833-837 Maple Street

1.5%

100.0%

MSBNA

MSMCH

NAP

833-837 Maple Street

Brooklyn

Kings

11203

Multifamily

Mid Rise

2024

Loan

6, G

Saratoga MHC Portfolio

1.4%

MSBNA

MSMCH

NAP

Various

Manufactured Housing

Various

18.01

Property

Oakhill

0.4%

27.6%

1331 Oakhill Street

Lakeland

Polk

33815

Manufactured Housing

1970

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

0.3%

24.0%

460 Ridgewood Avenue and 240 7th Street

Holly Hill

Volusia

32117

Manufactured Housing

1970

18.03

Property

Los Robles

0.3%

18.4%

63 Sherwood Forest Lane

Rockdale

Milam

76567

Manufactured Housing

1969

18.04

Property

Fairview

0.2%

15.3%

3413 Whichard Road

Greenville

Pitt

27834

Manufactured Housing

1971

18.05

Property

Silver City RV Park

0.2%

14.8%

1615 South Mojave Road

Las Vegas

Clark

89104

Manufactured Housing

1955

Loan

5, 6, 7, H

Ignite Portfolio

1.3%

MSBNA

MSMCH

NAP

Various

Manufactured Housing

Various

19.01

Property

Candlewood

0.4%

30.8%

808 North Prairie View Road

Mahomet

Champaign

61853

Manufactured Housing

1970

19.02

Property

Auburn Crossing

0.3%

23.0%

1112 West 7th Street

Auburn

De Kalb

46706

Manufactured Housing

1965

19.03

Property

Fawn Creek

0.1%

10.7%

1900 IA-64

Anamosa

Jones

52205

Manufactured Housing

1969

19.04

Property

Harborton Estates

0.1%

8.4%

503 Caravan Court

Middletown

Dauphin

17057

Manufactured Housing

1960

19.05

Property

Fawn Brook

0.1%

5.6%

26 Harvard Avenue

Maquoketa

Jackson

52060

Manufactured Housing

1988

19.06

Property

Fox Meadows

0.1%

4.7%

1304 South 16th Street

Murray

Calloway

42071

Manufactured Housing

1985

19.07

Property

South Town

0.1%

4.6%

510 East 2nd Street

Wilton

Muscatine

52778

Manufactured Housing

1975

19.08

Property

Rabbit River

0.1%

4.3%

3471 Homer Drive

Wayland

Allegan

49348

Manufactured Housing

1972

19.09

Property

Westview Estates

0.1%

4.1%

4012 Venice Road

Sandusky

Erie

44870

Manufactured Housing

1971

19.1

Property

Country Meadows

0.0%

2.3%

1249 M-222

Martin

Allegan

49070

Manufactured Housing

1970

19.11

Property

Lake View

0.0%

1.4%

2609 South Frederick Avenue

Oelwein

Fayette

50662

Manufactured Housing

1965

Loan

21, I

Two Towne Square

1.2%

100.0%

JPMCB

NAP

2 Towne Square

Southfield

Oakland

48076

Office

CBD

2001

Loan

Greens at Fort Mill

1.0%

100.0%

MSBNA

MSMCH

NAP

114 East Elliott Street

Fort Mill

York

29715

Multifamily

Mid Rise

2014

Loan

Division Street Apartments

0.9%

100.0%

BANA

NAP

6518, 6512 and 6410-6476 Southeast Division Street

Portland

Multnomah

97206

Multifamily

Garden

1968-2016

Loan

Commerce Station RV Park

0.9%

100.0%

BANA

NAP

5473 Mount Olive Road

Commerce

Jackson

30529

Manufactured Housing

RV Park

1970

Loan

CityLine Lumpkin 400

0.8%

100.0%

BANA

NAP

210 Ethan Allen Drive

Dahlonega

Lumpkin

30533

Self Storage

2006

Loan

GK Retail Portfolio

0.7%

BANA

NAP

Various

Retail

Unanchored

Various

25.01

Property

Canton Plaza

0.3%

46.3%

220 and 302 North Canton Center Road

Canton

Wayne

48187

Retail

Unanchored

2009

25.02

Property

Lansing Plaza

0.2%

30.4%

3201 East Grand River Avenue

Lansing

Ingham

48912

Retail

Unanchored

2007

25.03

Property

Okemos Plaza

0.2%

23.4%

4901 Okemos Road

Okemos

Ingham

48864

Retail

Unanchored

1984

Loan

Greenlaw MHC

0.6%

100.0%

MSBNA

MSMCH

NAP

2600 East 4th Avenue

Flagstaff

Coconino

86004

Manufactured Housing

Manufactured Housing/RV Park

1965

Loan

Anna Crossing MHC

0.5%

100.0%

MSBNA

MSMCH

NAP

1015 North Powell Pkwy

Anna

Collin

75409

Manufactured Housing

1975

A-1-2

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-3

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-4

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-5

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-6

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($)	Underwritten Net Cash Flow ($)
1	Loan	5, 8, 9, A	1	Queens Center	9/30/2024	T-12	99,301,114	46,818,839	52,482,275	12/31/2023	T-12	102,751,752	47,275,208	55,476,544	12/31/2022	T-12	95.8%	100,774,128	47,153,562	53,620,566	119,490	968,757	52,532,319
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.1%	25,498,875	6,590,351	18,908,524	331,912	0	18,576,612
2.01	Property		1	Carroll	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	74.5%	2,017,528	347,094	1,670,434	29,598	0	1,640,836
2.02	Property		1	Enterprise - Rucker Blvd	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.7%	1,816,864	337,730	1,479,134	25,125	0	1,454,009
2.03	Property		1	West Memphis	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	74.3%	1,562,942	340,123	1,222,819	17,702	0	1,205,117
2.04	Property		1	Belpre	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	66.0%	1,133,227	330,263	802,964	18,381	0	784,584
2.05	Property		1	Marietta	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.2%	963,019	215,194	747,825	14,529	0	733,296
2.06	Property		1	Enterprise - Geneva Hwy	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	63.6%	901,982	192,303	709,679	19,173	0	690,506
2.07	Property		1	Parkersburg - Garfield Ave	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	85.5%	1,289,124	343,806	945,318	13,322	0	931,996
2.08	Property		1	Bridgeport	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	88.0%	966,908	202,429	764,479	10,129	0	754,350
2.09	Property		1	Enterprise - Salem Rd	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.1%	763,042	153,353	609,689	10,062	0	599,627
2.10	Property		1	Elizabethton	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	60.8%	552,972	149,461	403,511	6,550	0	396,961
2.11	Property		1	Cedar Lake	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	61.9%	589,672	287,500	302,172	9,891	0	292,282
2.12	Property		1	Kannapolis	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	89.6%	553,880	151,488	402,392	5,582	0	396,811
2.13	Property		1	Johnson City - South Roan	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	91.4%	603,974	171,449	432,525	4,654	0	427,871
2.14	Property		1	Cincinnati	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	78.3%	543,278	228,318	314,960	6,228	0	308,732
2.15	Property		1	Mooresville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.3%	478,822	125,782	353,041	6,510	0	346,530
2.16	Property		1	Bloomington	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	87.1%	422,306	105,772	316,535	4,631	0	311,904
2.17	Property		1	Newton	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.3%	400,985	128,173	272,812	5,673	0	267,139
2.18	Property		1	Proctorville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	83.2%	462,875	74,756	388,119	6,347	0	381,771
2.19	Property		1	Kingsport - Brookside School	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.7%	364,726	114,379	250,348	3,963	0	246,385
2.2	Property		1	Bristol	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.5%	484,022	112,149	371,873	4,755	0	367,117
2.21	Property		1	Hurricane	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	91.9%	529,098	110,047	419,051	4,206	0	414,845
2.22	Property		1	Blountville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	73.0%	448,995	132,653	316,342	4,175	0	312,166
2.23	Property		1	Little Rock	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	56.2%	350,305	100,598	249,707	6,091	0	243,616
2.24	Property		1	Cedar Lake - Wicker Ave	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	57.6%	413,010	233,831	179,179	8,850	0	170,329
2.25	Property		1	Clarksville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.2%	453,320	134,896	318,423	7,602	0	310,822
2.26	Property		1	Parkersburg	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.2%	559,426	96,446	462,981	7,356	0	455,625
2.27	Property		1	Piney Flats	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	77.7%	385,641	87,859	297,782	3,814	0	293,967
2.28	Property		1	Cross Lanes	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	87.8%	395,489	98,640	296,850	3,528	0	293,322
2.29	Property		1	Shelby	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	65.5%	389,142	198,206	190,935	5,835	0	185,101
2.30	Property		1	Batesville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	73.7%	382,575	107,878	274,697	4,850	0	269,848
2.31	Property		1	Greeneville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	78.9%	310,319	64,489	245,829	2,610	0	243,219
2.32	Property		1	Cleveland - N. Washington	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	79.9%	325,329	111,129	214,200	3,115	0	211,085
2.33	Property		1	Morgantown - Lower Aarons	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	85.2%	391,840	71,335	320,505	4,344	0	316,161
2.34	Property		1	Morgantown - Canyon Rd	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.8%	408,459	101,004	307,455	4,594	0	302,862
2.35	Property		1	Asheville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	86.5%	250,383	54,749	195,634	1,630	0	194,004
2.36	Property		1	Splendora - Old Hwy 59N	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.8%	242,253	67,275	174,979	3,143	0	171,835
2.37	Property		1	Nitro - 1st Ave S	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	76.8%	263,947	65,288	198,659	2,597	0	196,062
2.38	Property		1	Elkview	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	77.9%	316,468	96,025	220,443	3,932	0	216,511
2.39	Property		1	Nitro - 4131 1st St	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	84.0%	278,014	71,902	206,112	3,477	0	202,635
2.40	Property		1	Splendora - US-59	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	53.7%	193,260	66,553	126,707	2,887	0	123,820
2.41	Property		1	Conroe - Hwy 105E	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	56.9%	144,950	56,317	88,633	2,185	0	86,447
2.42	Property		1	Coolville	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	79.4%	169,609	31,200	138,409	2,671	0	135,738
2.43	Property		1	Little Hocking	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.9%	156,146	29,335	126,811	2,686	0	124,125
2.44	Property		1	Ravenswood	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	83.6%	163,806	30,641	133,165	1,609	0	131,557
2.45	Property		1	Racine	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	58.6%	119,704	29,003	90,702	2,651	0	88,051
2.46	Property		1	Cedar Lake - 127th Pl.	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	68.1%	111,056	56,890	54,165	1,700	0	52,466
2.47	Property		1	Conroe - Woodland Forest	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.3%	88,912	22,610	66,302	1,376	0	64,926
2.48	Property		1	Nitro - 11th St	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	72.1%	112,368	25,188	87,180	1,342	0	85,838
2.49	Property		1	Conroe - Bryant Rd	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	66.7%	77,125	35,409	41,716	1,241	0	40,475
2.50	Property		1	Cleveland - CR388	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	55.3%	67,588	33,965	33,623	1,457	0	32,166
2.51	Property		1	Nitro - 503 Main Ave	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.9%	75,439	38,197	37,242	833	0	36,409
2.52	Property		1	Nitro - 1202 Main Ave	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.3%	52,748	19,272	33,476	722	0	32,754
3	Loan		1	Elevate on Main	7/31/2024	T-12	7,366,332	2,557,231	4,809,101	12/31/2023	T-12	6,667,718	2,350,260	4,317,458	12/31/2022	T-12	95.2%	8,199,889	2,664,761	5,535,128	100,000	0	5,435,128
4	Loan	5, B	1	Gateway Center North	8/31/2024	T-12	34,848,697	9,860,190	24,988,506	12/31/2023	T-12	34,479,241	9,936,749	24,542,492	12/31/2022	T-12	94.7%	35,640,597	10,159,122	25,481,475	71,801	478,672	24,931,003
5	Loan		1	Polsinelli Headquarters	9/30/2024	T-12	11,159,256	2,955,140	8,204,116	12/31/2023	T-12	10,785,024	2,797,107	7,987,917	12/31/2022	T-12	95.0%	11,251,551	3,127,447	8,124,104	63,449	253,798	7,806,857
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	7/31/2024	T-12	679,696,998	407,293,663	272,403,335	12/31/2023	T-12	627,505,587	370,835,572	256,670,015	12/31/2022	T-12	92.7%	746,062,620	386,983,682	359,078,938	1,441,494	21,622,410	336,015,034
6.01	Property		1	30 Rockefeller Plaza	7/31/2024	T-12	266,605,086	138,486,714	128,118,373	12/31/2023	T-12	250,681,979	108,403,722	142,278,257	12/31/2022	T-12	90.6%	300,687,726	137,759,844	162,927,882	325,548	4,883,214	157,719,120
6.02	Property		1	45 Rockefeller Plaza	7/31/2024	T-12	96,073,063	61,160,117	34,912,946	12/31/2023	T-12	82,793,005	58,792,245	24,000,760	12/31/2022	T-12	91.6%	114,668,917	60,355,656	54,313,260	259,945	3,899,178	50,154,137
6.03	Property		1	10 Rockefeller Plaza	7/31/2024	T-12	45,458,782	28,808,863	16,649,919	12/31/2023	T-12	37,439,575	26,144,900	11,294,675	12/31/2022	T-12	100.0%	49,064,911	26,756,306	22,308,605	128,264	1,923,954	20,256,388
6.04	Property		1	1230 Avenue Of The Americas	7/31/2024	T-12	58,338,849	35,081,923	23,256,925	12/31/2023	T-12	56,173,910	37,053,201	19,120,710	12/31/2022	T-12	99.8%	64,296,661	33,657,594	30,639,067	147,984	2,219,760	28,271,323
6.05	Property		1	50 Rockefeller Plaza	7/31/2024	T-12	36,893,555	22,727,691	14,165,865	12/31/2023	T-12	20,884,318	22,131,253	(1,246,934)	12/31/2022	T-12	97.5%	44,264,339	22,548,776	21,715,563	101,735	1,526,031	20,087,797
6.06	Property		1	1 Rockefeller Plaza	7/31/2024	T-12	43,659,864	30,580,350	13,079,514	12/31/2023	T-12	49,310,487	30,383,515	18,926,972	12/31/2022	T-12	92.2%	41,660,128	27,689,210	13,970,917	122,662	1,839,924	12,008,332
6.07	Property		1	600 Fifth Avenue	7/31/2024	T-12	43,359,726	26,714,078	16,645,648	12/31/2023	T-12	39,929,880	26,130,944	13,798,936	12/31/2022	T-12	90.1%	37,198,477	22,641,313	14,557,163	87,358	1,310,364	13,159,442
6.08	Property		1	620 Fifth Avenue	7/31/2024	T-12	17,755,128	10,180,241	7,574,887	12/31/2023	T-12	16,121,155	8,625,171	7,495,984	12/31/2022	T-12	99.5%	19,243,268	10,386,788	8,856,480	24,830	372,456	8,459,193
6.09	Property		1	610 Fifth Avenue	7/31/2024	T-12	16,305,296	9,505,243	6,800,053	12/31/2023	T-12	15,004,229	8,550,129	6,454,101	12/31/2022	T-12	95.9%	19,110,216	9,050,107	10,060,108	26,853	402,795	9,630,460
6.1	Property		1	1270 Avenue Of The Americas	7/31/2024	T-12	31,175,857	23,500,292	7,675,564	12/31/2023	T-12	33,921,931	24,330,905	9,591,026	12/31/2022	T-12	76.6%	31,472,343	22,648,946	8,823,398	104,304	1,564,554	7,154,540
6.11	Property		1	30 Rock Condos	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6.12	Property		1	The Little Nell	NAV	NAP	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
6.13	Property		1	Radio City Music Hall	7/31/2024	T-12	20,988,471	19,893,209	1,095,262	12/31/2023	T-12	22,558,687	19,703,099	2,855,588	12/31/2022	T-12	100.0%	21,136,049	13,028,796	8,107,253	109,650	1,644,750	6,352,853
6.14	Property		1	1240 Avenue Of The Americas	7/31/2024	T-12	1,630,374	232,363	1,398,010	12/31/2023	T-12	1,262,512	179,305	1,083,206	12/31/2022	T-12	100.0%	1,707,268	136,191	1,571,077	1,152	17,283	1,552,642
6.15	Property		1	1258 Avenue Of The Americas	7/31/2024	T-12	1,452,948	422,579	1,030,369	12/31/2023	T-12	1,423,917	407,183	1,016,734	12/31/2022	T-12	100.0%	1,552,318	324,154	1,228,165	1,210	18,147	1,208,808
7	Loan		1	Renaissance Newport Beach	9/30/2024	T-12	33,635,077	24,275,653	9,359,424	12/31/2023	T-12	31,388,294	23,061,479	8,326,815	12/31/2022	T-12	74.8%	35,254,004	25,138,591	10,115,413	1,762,700	0	8,352,713
8	Loan	5, 16, C	1	Bay Plaza Community Center	6/30/2024	T-12	32,188,080	9,157,596	23,030,484	12/31/2023	T-12	31,351,881	9,203,234	22,148,647	12/31/2022	T-12	91.6%	39,831,349	11,772,713	28,058,636	85,322	1,177,896	26,795,419
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	8/31/2024	T-12	20,664,491	11,260,087	9,404,404	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	77.3%	22,893,651	11,323,701	11,569,951	200,120	0	11,369,831
9.01	Property		1	River Run	8/31/2024	T-12	1,910,457	1,030,860	879,597	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	94.6%	2,314,897	917,866	1,397,031	13,350	0	1,383,681
9.02	Property		1	Las Quintas	8/31/2024	T-12	1,778,144	945,747	832,397	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	69.6%	1,977,379	1,097,992	879,387	22,650	0	856,737
9.03	Property		1	Del Pueblo	8/31/2024	T-12	1,789,854	1,026,110	763,744	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	50.0%	1,860,814	1,105,805	755,009	23,950	0	731,059
9.04	Property		1	River Grove	8/31/2024	T-12	1,350,200	665,051	685,150	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	1,527,895	620,250	907,644	8,650	0	898,994
9.05	Property		1	Indian Skies	8/31/2024	T-12	1,213,280	640,667	572,614	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	66.8%	1,353,464	624,043	729,421	14,400	0	715,021
9.06	Property		1	Quail Run	8/31/2024	T-12	1,224,432	678,107	546,325	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	65.9%	1,377,486	674,765	702,721	16,794	0	685,927
9.07	Property		1	Kastaway Key	8/31/2024	T-12	944,403	459,522	484,881	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	83.1%	1,164,176	511,634	652,542	8,750	0	643,792
9.08	Property		1	Landing Resort	8/31/2024	T-12	1,168,937	638,532	530,405	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	59.1%	1,248,887	651,650	597,237	13,500	0	583,737
9.09	Property		1	Ridgecrest	8/31/2024	T-12	883,087	375,680	507,406	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	81.5%	964,410	379,496	584,914	6,550	0	578,364
9.1	Property		1	Olive Hill	8/31/2024	T-12	1,381,635	915,310	466,325	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	1,474,622	962,180	512,442	6,400	0	506,042
9	Property		1	Wildwood Acres	8/31/2024	T-12	562,244	202,830	359,414	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	80.2%	642,928	186,763	456,165	6,550	0	449,615
9.12	Property		1	Orange Grove	8/31/2024	T-12	886,892	529,201	357,691	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	55.7%	893,804	503,845	389,959	6,400	0	383,559
9.13	Property		1	Elmwood	8/31/2024	T-12	690,334	347,108	343,226	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	87.6%	745,459	328,705	416,754	5,100	0	411,654

A-1-7

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.03	Property		1	Los Robles	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.04	Property		1	Fairview	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.05	Property		1	Silver City RV Park	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19	Loan	5, 6, 7, H	11	Ignite Portfolio	5/31/2024	T-12	10,618,714	2,657,298	7,961,416	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	77.0%	11,818,966	3,358,592	8,460,374	128,110	0	8,332,264
19.01	Property		1	Candlewood	5/31/2024	T-12	2,681,514	405,110	2,276,404	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	70.1%	2,942,328	597,746	2,344,582	32,550	0	2,312,032
19.02	Property		1	Auburn Crossing	5/31/2024	T-12	2,752,938	761,710	1,991,228	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	75.0%	3,139,904	1,017,753	2,122,151	33,450	0	2,088,701
19.03	Property		1	Fawn Creek	5/31/2024	T-12	958,549	205,251	753,298	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	86.6%	1,072,732	186,106	886,626	12,712	0	873,914
19.04	Property		1	Harborton Estates	5/31/2024	T-12	983,331	336,066	647,265	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	75.6%	1,083,274	423,869	659,405	9,300	0	650,105
19.05	Property		1	Fawn Brook	5/31/2024	T-12	555,438	99,930	455,508	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	87.6%	611,627	145,468	466,159	6,812	0	459,347
19.06	Property		1	Fox Meadows	5/31/2024	T-12	667,331	217,514	449,817	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	76.3%	721,360	252,183	469,177	9,048	0	460,129
19.07	Property		1	South Town	5/31/2024	T-12	518,657	125,265	393,392	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	90.9%	577,466	143,013	434,454	6,250	0	428,204
19.08	Property		1	Rabbit River	5/31/2024	T-12	468,801	191,753	277,048	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	80.1%	543,299	202,050	341,249	5,100	0	336,149
19.09	Property		1	Westview Estates	5/31/2024	T-12	528,812	156,287	372,525	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	84.3%	548,107	200,063	348,044	5,900	0	342,144
19.1	Property		1	Country Meadows	5/31/2024	T-12	280,313	61,862	218,451	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	74.7%	333,961	82,645	251,317	4,288	0	247,029
19.11	Property		1	Lake View	5/31/2024	T-12	223,031	96,551	126,480	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%	244,909	107,697	137,211	2,700	0	134,511
20	Loan	21, I	1	Two Towne Square	9/30/2024	T-12	4,688,595	2,361,928	2,326,667	12/31/2023	T-12	4,423,997	2,223,730	2,200,266	12/31/2022	T-12	83.5%	4,137,762	2,419,918	1,717,844	36,345	161,382	1,520,117
21	Loan		1	Greens at Fort Mill	9/30/2024	T-12	1,377,276	649,605	727,670	12/31/2023	T-12	1,180,365	658,696	521,669	12/31/2022	T-12	91.2%	1,342,257	612,153	730,104	16,646	0	713,459
22	Loan		1	Division Street Apartments	9/30/2024	T-12	951,260	349,739	601,521	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	94.3%	1,048,971	367,044	681,927	14,750	0	667,177
23	Loan	22	1	Commerce Station RV Park	9/30/2024	T-12	1,496,138	546,539	949,599	12/31/2023	T-12	1,316,055	511,384	804,671	12/31/2022	T-12	82.9%	1,700,881	675,594	1,025,287	8,900	0	1,016,387
24	Loan		1	CityLine Lumpkin 400	8/31/2024	T-12	862,961	241,958	621,003	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	81.8%	902,201	219,150	683,051	8,851	0	674,200
25	Loan	6	3	GK Retail Portfolio	8/31/2024	T-12	827,046	425,705	401,341	12/31/2023	T-12	972,924	366,405	606,519	12/31/2022	T-12	94.3%	1,181,663	451,006	730,657	7,782	48,644	674,231
25.01	Property		1	Canton Plaza	8/31/2024	T-12	433,353	176,933	256,420	12/31/2023	T-12	489,874	151,692	338,182	12/31/2022	T-12	95.0%	516,722	189,066	327,656	3,506	21,916	302,234
25.02	Property		1	Lansing Plaza	8/31/2024	T-12	237,271	119,612	117,659	12/31/2023	T-12	315,609	102,854	212,755	12/31/2022	T-12	95.0%	343,570	124,252	219,318	1,657	10,356	207,305
25.03	Property		1	Okemos Plaza	8/31/2024	T-12	156,421	129,159	27,262	12/31/2023	T-12	167,441	111,859	55,582	12/31/2022	T-12	92.6%	321,371	137,688	183,683	2,619	16,372	164,692
26	Loan	J	1	Greenlaw MHC	8/31/2024	T-12	475,262	113,126	362,135	12/31/2023	T-12	388,491	124,072	264,419	12/31/2022	T-12	95.0%	557,852	121,074	436,778	3,550	0	433,228
27	Loan	K	1	Anna Crossing MHC	8/31/2024	T-12	470,305	124,984	345,321	12/31/2023	T-12	421,240	114,965	306,275	12/31/2022	T-12	95.0%	504,554	129,015	375,539	5,800	0	369,739

A-1-8

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID
Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Underwritten NOI DSCR (x)

Underwritten NCF DSCR (x)

Underwritten NOI Debt Yield (%)

Underwritten NCF Debt Yield (%)

Appraised Value ($)

Appraised Value Type

Appraisal Date

Cut-off Date LTV Ratio (%)

LTV Ratio at Maturity / ARD (%)

Leased Occupancy (%)

Occupancy Date

Single Tenant (Y/N)

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Loan

5, 8, 9, A

Queens Center

1.88

1.84

10.2%

10.0%

1,060,000,000

As Is

9/19/2024

49.5%

95.4%

10/7/2024

Primark

54,832

13.3%

Loan

5, 6, 7, 10, 11

Mini Mall Self Storage

1.74

1.71

10.5%

10.3%

244,000,000

As Portfolio

8/10/2024

73.8%

75.8%

10/7/2024

2.01

Property

Carroll

21,200,000

As Is

8/6/2024

77.3%

10/7/2024

NAP

2.02

Property

Enterprise - Rucker Blvd

18,900,000

As Is

8/9/2024

81.1%

10/7/2024

NAP

2.03

Property

West Memphis

16,900,000

As Is

8/5/2024

76.9%

10/7/2024

NAP

2.04

Property

Belpre

9,300,000

As Is

8/6/2024

75.1%

10/7/2024

NAP

2.05

Property

Marietta

9,950,000

As Is

8/6/2024

74.1%

10/7/2024

NAP

2.06

Property

Enterprise - Geneva Hwy

8,350,000

As Is

8/9/2024

75.4%

10/7/2024

NAP

2.07

Property

Parkersburg - Garfield Ave

7,775,000

As Is

8/9/2024

89.9%

10/7/2024

NAP

2.08

Property

Bridgeport

6,875,000

As Is

8/10/2024

87.2%

10/7/2024

NAP

2.09

Property

Enterprise - Salem Rd

6,800,000

As Is

8/9/2024

85.4%

10/7/2024

NAP

2.10

Property

Elizabethton

7,600,000

As Is

8/5/2024

66.0%

10/7/2024

NAP

2.11

Property

Cedar Lake

6,850,000

As Is

8/5/2024

56.1%

10/7/2024

NAP

2.12

Property

Kannapolis

5,250,000

As Is

8/5/2024

85.0%

10/7/2024

NAP

2.13

Property

Johnson City - South Roan

5,000,000

As Is

8/5/2024

91.9%

10/7/2024

NAP

2.14

Property

Cincinnati

5,000,000

As Is

8/6/2024

73.4%

10/7/2024

NAP

2.15

Property

Mooresville

4,800,000

As Is

8/5/2024

75.4%

10/7/2024

NAP

2.16

Property

Bloomington

4,350,000

As Is

8/6/2024

72.9%

10/7/2024

NAP

2.17

Property

Newton

4,600,000

As Is

8/5/2024

69.8%

10/7/2024

NAP

2.18

Property

Proctorville

4,100,000

As Is

8/6/2024

84.5%

10/7/2024

NAP

2.19

Property

Kingsport - Brookside School

4,550,000

As Is

8/5/2024

75.3%

10/7/2024

NAP

2.2

Property

Bristol

3,775,000

As Is

8/10/2024

82.4%

10/7/2024

NAP

2.21

Property

Hurricane

3,750,000

As Is

8/9/2024

92.5%

10/7/2024

NAP

2.22

Property

Blountville

4,000,000

As Is

8/5/2024

73.6%

10/7/2024

NAP

2.23

Property

Little Rock

4,050,000

As Is

8/4/2024

54.5%

10/7/2024

NAP

2.24

Property

Cedar Lake - Wicker Ave

7,000,000

As Is

8/4/2024

50.3%

10/7/2024

NAP

2.25

Property

Clarksville

3,750,000

As Is

8/4/2024

70.6%

10/7/2024

NAP

2.26

Property

Parkersburg

3,475,000

As Is

8/10/2024

76.5%

10/7/2024

NAP

2.27

Property

Piney Flats

3,150,000

As Is

8/5/2024

77.2%

10/7/2024

NAP

2.28

Property

Cross Lanes

3,050,000

As Is

8/9/2024

89.1%

10/7/2024

NAP

2.29

Property

Shelby

3,750,000

As Is

8/5/2024

70.6%

10/7/2024

NAP

2.30

Property

Batesville

3,000,000

As Is

8/5/2024

75.8%

10/7/2024

NAP

2.31

Property

Greeneville

2,900,000

As Is

8/5/2024

82.2%

10/7/2024

NAP

2.32

Property

Cleveland - N. Washington

2,700,000

As Is

8/10/2024

81.0%

10/7/2024

NAP

2.33

Property

Morgantown - Lower Aarons

2,550,000

As Is

8/10/2024

82.8%

10/7/2024

NAP

2.34

Property

Morgantown - Canyon Rd

2,500,000

As Is

8/10/2024

80.0%

10/7/2024

NAP

2.35

Property

Asheville

2,550,000

As Is

8/5/2024

84.4%

10/7/2024

NAP

2.36

Property

Splendora - Old Hwy 59N

2,200,000

As Is

8/10/2024

61.8%

10/7/2024

NAP

2.37

Property

Nitro - 1st Ave S

1,875,000

As Is

8/9/2024

75.6%

10/7/2024

NAP

2.38

Property

Elkview

1,800,000

As Is

8/9/2024

77.9%

10/7/2024

NAP

2.39

Property

Nitro - 4131 1st St

1,725,000

As Is

8/9/2024

86.5%

10/7/2024

NAP

2.40

Property

Splendora - US-59

1,500,000

As Is

8/10/2024

49.3%

10/7/2024

NAP

2.41

Property

Conroe - Hwy 105E

1,500,000

As Is

8/10/2024

56.8%

10/7/2024

NAP

2.42

Property

Coolville

1,300,000

As Is

8/6/2024

79.0%

10/7/2024

NAP

2.43

Property

Little Hocking

1,200,000

As Is

8/6/2024

78.9%

10/7/2024

NAP

2.44

Property

Ravenswood

1,150,000

As Is

8/9/2024

85.5%

10/7/2024

NAP

2.45

Property

Racine

1,200,000

As Is

8/6/2024

58.9%

10/7/2024

NAP

2.46

Property

Cedar Lake - 127th Pl.

1,350,000

As Is

8/5/2024

60.7%

10/7/2024

NAP

2.47

Property

Conroe - Woodland Forest

850,000

As Is

8/10/2024

62.3%

10/7/2024

NAP

2.48

Property

Nitro - 11th St

700,000

As Is

8/9/2024

70.9%

10/7/2024

NAP

2.49

Property

Conroe - Bryant Rd

600,000

As Is

8/10/2024

58.7%

10/7/2024

NAP

2.50

Property

Cleveland - CR388

500,000

As Is

8/10/2024

65.7%

10/7/2024

NAP

2.51

Property

Nitro - 503 Main Ave

400,000

As Is

8/9/2024

82.6%

10/7/2024

NAP

2.52

Property

Nitro - 1202 Main Ave

350,000

As Is

8/9/2024

72.0%

10/7/2024

NAP

Loan

Elevate on Main

1.37

1.35

7.6%

7.5%

106,000,000

As Is

8/26/2024

68.4%

97.0%

10/15/2024

NAP

Loan

5, B

Gateway Center North

1.23

1.20

8.5%

8.3%

443,000,000

As Is

9/6/2024

67.7%

96.3%

9/3/2024

JCPenney (Ground Lease)

122,473

20.4%

Loan

Polsinelli Headquarters

1.44

1.39

12.5%

12.0%

113,700,000

As Is

9/3/2024

57.2%

54.7%

100.0%

10/23/2024

Polsinelli PC

234,877

92.5%

Loan

5, 6, 7, 12, 13, 14, 15

Rockefeller Center

3.38

3.17

18.2%

17.1%

6,100,000,000

As Is

7/31/2024

32.3%

92.6%

7/1/2024

6.01

Property

30 Rockefeller Plaza

2,602,679,711

As Is

7/31/2024

89.9%

7/1/2024

Deloitte LLP

506,091

31.1%

6.02

Property

45 Rockefeller Plaza

860,000,000

As Is

7/31/2024

91.4%

7/1/2024

Baker & Hostetler LLP

153,592

11.8%

6.03

Property

10 Rockefeller Plaza

466,000,000

As Is

7/31/2024

100.0%

7/1/2024

Christie's

259,712

54.0%

6.04

Property

1230 Avenue Of The Americas

455,000,000

As Is

7/31/2024

99.5%

7/1/2024

Simon & Schuster, Inc.

300,120

40.6%

6.05

Property

50 Rockefeller Plaza

330,000,000

As Is

7/31/2024

95.1%

7/1/2024

Katten Muchin Rosenman LLP

143,899

28.3%

6.06

Property

1 Rockefeller Plaza

245,000,000

As Is

7/31/2024

91.5%

7/1/2024

Atalaya Capital Management LP

25,976

4.2%

6.07

Property

600 Fifth Avenue

240,000,000

As Is

7/31/2024

90.0%

7/1/2024

Lazard Group LLC

84,335

19.3%

6.08

Property

620 Fifth Avenue

225,000,000

As Is

7/31/2024

99.2%

7/1/2024

NBC

50,570

40.7%

6.09

Property

610 Fifth Avenue

185,000,000

As Is

7/31/2024

89.8%

7/1/2024

Catterton Latin America Management L.L.C.

18,313

13.6%

6.1

Property

1270 Avenue Of The Americas

152,000,000

As Is

7/31/2024

77.4%

7/1/2024

1270 Office Suites LLC

37,157

7.1%

6.11

Property

30 Rock Condos

100,000,000

As Is

7/31/2024

NAP

6.12

Property

The Little Nell

100,000,000

As Is

7/31/2024

100.0%

7/1/2024

Yes

Little Nell Big Apple

160,019

100.0%

6.13

Property

Radio City Music Hall

82,000,000

As Is

7/31/2024

100.0%

7/1/2024

Yes

Radio City Productions LLC

548,250

100.0%

6.14

Property

1240 Avenue Of The Americas

26,606,122

As Is

7/31/2024

100.0%

7/1/2024

Rock Center Townhouse F & B, LLC

3,651

63.4%

6.15

Property

1258 Avenue Of The Americas

20,714,166

As Is

7/31/2024

100.0%

7/1/2024

Yes

Warby Parker Retail Inc

6,049

100.0%

Loan

Renaissance Newport Beach

2.46

2.03

17.1%

14.2%

119,200,000

As Is

9/13/2024

49.5%

74.8%

9/30/2024

NAP

Loan

5, 16, C

Bay Plaza Community Center

1.61

1.54

10.0%

9.6%

470,000,000

As Is

7/25/2024

59.6%

89.7%

6/1/2024

Stop & Shop

67,333

11.8%

Loan

5, 6, 7, D

Sunbelt MHC Portfolio

1.61

1.58

9.3%

9.1%

248,170,000

As Is

Various

50.4%

71.2%

8/31/2024

9.01

Property

River Run

26,760,000

As Is

7/20/2024

95.1%

8/31/2024

NAP

9.02

Property

Las Quintas

23,100,000

As Is

7/25/2024

71.1%

8/31/2024

NAP

9.03

Property

Del Pueblo

20,300,000

As Is

7/25/2024

41.1%

8/31/2024

NAP

9.04

Property

River Grove

18,700,000

As Is

7/29/2024

99.4%

8/31/2024

NAP

9.05

Property

Indian Skies

13,475,000

As Is

7/22/2024

64.6%

8/31/2024

NAP

9.06

Property

Quail Run

15,200,000

As Is

7/19/2024

65.9%

8/31/2024

NAP

9.07

Property

Kastaway Key

16,300,000

As Is

7/29/2024

85.1%

8/31/2024

NAP

9.08

Property

Landing Resort

10,700,000

As Is

7/29/2024

54.4%

8/31/2024

NAP

9.09

Property

Ridgecrest

12,600,000

As Is

7/26/2024

80.2%

8/31/2024

NAP

9.1

Property

Olive Hill

12,010,000

As Is

7/25/2024

98.4%

8/31/2024

NAP

Property

Wildwood Acres

7,800,000

As Is

7/29/2024

83.2%

8/31/2024

NAP

9.12

Property

Orange Grove

7,600,000

As Is

8/7/2024

42.2%

8/31/2024

NAP

9.13

Property

Elmwood

8,400,000

As Is

7/26/2024

89.2%

8/31/2024

NAP

A-1-9

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA
9.14	Property		1	Seabranch					6,600,000	As Is	7/29/2024			89.0%	8/31/2024	NAP	NAP	NAP	NAP
9.15	Property		1	Royal Palms					8,350,000	As Is	7/29/2024			90.6%	8/31/2024	NAP	NAP	NAP	NAP
9.16	Property		1	Sandbar					7,000,000	As Is	7/29/2024			50.6%	8/31/2024	NAP	NAP	NAP	NAP
9.17	Property		1	San Tan Vista					7,975,000	As Is	7/22/2024			100.0%	8/31/2024	NAP	NAP	NAP	NAP
9.18	Property		1	Lake Ridge					7,600,000	As Is	7/26/2024			95.8%	8/31/2024	NAP	NAP	NAP	NAP
9.19	Property		1	Cliftwood					5,400,000	As Is	7/26/2024			88.6%	8/31/2024	NAP	NAP	NAP	NAP
9.2	Property		1	Zephyr Palms					7,100,000	As Is	7/29/2024			64.7%	8/31/2024	NAP	NAP	NAP	NAP
9.21	Property		1	Bamboo					5,200,000	As Is	7/30/2024			89.1%	8/31/2024	NAP	NAP	NAP	NAP
10	Loan	17	1	Artisan Circle	1.64	1.63	12.1%	12.0%	92,700,000	As Is	10/16/2024	53.9%	53.9%	83.4%	11/1/2024	No	LA Fitness	44,531	15.7%
11	Loan		1	Fifth Third Center	2.41	2.16	17.7%	15.9%	62,700,000	As Is	10/21/2024	43.9%	43.9%	70.3%	11/5/2024	No	McDonald Hopkins, LLC	59,190	11.5%
12	Loan	7, 18, E	1	Holiday City MHC	1.33	1.31	8.3%	8.2%	44,900,000	As Is	8/12/2024	61.2%	61.2%	85.9%	9/1/2024	NAP	NAP	NAP	NAP
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	1.59	1.51	11.5%	11.0%	45,800,000	As Portfolio	8/27/2024	59.0%	59.0%	100.0%	12/1/2024
13.01	Property		1	1700 South Eastern Avenue					8,200,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	Ace Transfer & Storage, Co.	100,820	100.0%
13.02	Property		1	3300 North Banner Road					4,700,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	AAA Person-to-Person Listing, Co.	28,466	100.0%
13.03	Property		1	6701 South Eastern Avenue					4,400,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	Sunstate Equipment Co. LLC	40,000	100.0%
13.04	Property		1	401 North Sara Road					3,600,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	MHC Truck Leasing, LLC	11,600	100.0%
13.05	Property		1	3280 Davinion Road					2,800,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	RelaDyne, Inc.	11,600	100.0%
13.06	Property		1	4700 North Bryant Avenue					2,700,000	As Is	8/20/2024			100.0%	12/1/2024	Yes	White’s Welding, LLC	35,040	100.0%
13.07	Property		1	5204 West I-40 Service Road					2,300,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	American Truck Training	24,000	100.0%
13.08	Property		1	7408-7424 Southwest 69th Street					2,370,000	As Is	8/27/2024			100.0%	12/1/2024	Yes	Gravity Power & Rental, LLC	11,610	100.0%
13.09	Property		1	3105 Davinion Road					2,700,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	Vault Pressure Control, LLC	11,600	100.0%
13.1	Property		1	3380 Davinion Road					2,800,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	DTE Enterprises, LLC	11,600	100.0%
13.11	Property		1	3205 Davinion Road					2,800,000	As Is	8/24/2024			100.0%	12/1/2024	Yes	CTE Properties, LLC	11,600	100.0%
13.12	Property		1	9111 West 96th Street South					2,150,000	As Is	8/16/2024			100.0%	12/1/2024	Yes	Ace Transfer & Storage, Co.	20,550	100.0%
13.13	Property		1	5311 Southwest 11th Street					1,400,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	R&D Truck and Trailer Repairs, Inc.	11,250	100.0%
13.14	Property		1	5055 South Eastern Avenue					890,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	Sunstate Equipment Co. LLC	5,400	100.0%
13.15	Property		1	5302 Southwest 11th Street					710,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	Eden’s Garden Supply, LLC	6,000	100.0%
13.16	Property		1	5230 Southwest 11th Street					720,000	As Is	8/22/2024			100.0%	12/1/2024	Yes	Flow Control Services, LLC	6,000	100.0%
14	Loan	6, 7, F	5	ARX Portfolio	1.32	1.30	8.1%	8.0%	35,900,000	As Is	Various	64.1%	64.1%	80.4%	9/30/2024
14.01	Property		1	Birchwood					14,300,000	As Is	9/10/2024			70.5%	9/30/2024	NAP	NAP	NAP	NAP
14.02	Property		1	Driftwood					7,100,000	As Is	9/18/2024			97.2%	9/30/2024	NAP	NAP	NAP	NAP
14.03	Property		1	Freemansburg					6,100,000	As Is	9/10/2024			89.5%	9/30/2024	NAP	NAP	NAP	NAP
14.04	Property		1	Barton Court					4,700,000	As Is	9/10/2024			85.0%	9/30/2024	NAP	NAP	NAP	NAP
14.05	Property		1	Malaga					3,700,000	As Is	9/19/2024			80.9%	9/30/2024	NAP	NAP	NAP	NAP
15	Loan		1	Helena Skyway	1.58	1.47	9.8%	9.1%	29,100,000	As Is	9/18/2024	69.8%	69.8%	100.0%	9/27/2024	No	Hobby Lobby	55,000	33.7%
16	Loan		1	Ventura Apartments	1.38	1.34	10.0%	9.7%	21,500,000	As Is	7/10/2024	63.5%	63.5%	94.6%	7/24/2024	NAP	NAP	NAP	NAP
17	Loan	20	1	833-837 Maple Street	1.36	1.35	8.2%	8.2%	21,000,000	As Is	8/8/2024	64.3%	64.3%	93.9%	11/5/2024	NAP	NAP	NAP	NAP
18	Loan	6, G	5	Saratoga MHC Portfolio	1.33	1.31	8.2%	8.0%	19,600,000	As Is	Various	64.4%	64.4%	77.0%	9/9/2024
18.01	Property		1	Oakhill					5,400,000	As Is	9/3/2024			86.1%	9/9/2024	NAP	NAP	NAP	NAP
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa					4,700,000	As Is	9/3/2024			73.1%	9/9/2024	NAP	NAP	NAP	NAP
18.03	Property		1	Los Robles					3,600,000	As Is	9/10/2024			69.7%	9/9/2024	NAP	NAP	NAP	NAP
18.04	Property		1	Fairview					3,000,000	As Is	9/12/2024			78.1%	9/9/2024	NAP	NAP	NAP	NAP
18.05	Property		1	Silver City RV Park					2,900,000	As Is	9/9/2024			100.0%	9/9/2024	NAP	NAP	NAP	NAP
19	Loan	5, 6, 7, H	11	Ignite Portfolio	1.46	1.44	9.0%	8.9%	145,900,000	As Is	Various	64.5%	64.5%	78.0%	Various
19.01	Property		1	Candlewood					44,900,000	As Is	6/7/2024			71.3%	6/15/2024	NAP	NAP	NAP	NAP
19.02	Property		1	Auburn Crossing					33,600,000	As Is	6/11/2024			75.2%	6/15/2024	NAP	NAP	NAP	NAP
19.03	Property		1	Fawn Creek					15,600,000	As Is	6/13/2024			87.7%	6/15/2024	NAP	NAP	NAP	NAP
19.04	Property		1	Harborton Estates					12,300,000	As Is	6/3/2024			76.3%	6/15/2024	NAP	NAP	NAP	NAP
19.05	Property		1	Fawn Brook					8,200,000	As Is	6/13/2024			88.5%	6/15/2024	NAP	NAP	NAP	NAP
19.06	Property		1	Fox Meadows					6,900,000	As Is	6/10/2024			74.7%	6/16/2024	NAP	NAP	NAP	NAP
19.07	Property		1	South Town					6,700,000	As Is	6/13/2024			93.4%	6/15/2024	NAP	NAP	NAP	NAP
19.08	Property		1	Rabbit River					6,300,000	As Is	6/3/2024			80.4%	6/15/2024	NAP	NAP	NAP	NAP
19.09	Property		1	Westview Estates					6,000,000	As Is	6/11/2024			84.5%	6/15/2024	NAP	NAP	NAP	NAP
19.1	Property		1	Country Meadows					3,400,000	As Is	6/3/2024			75.0%	6/15/2024	NAP	NAP	NAP	NAP
19.11	Property		1	Lake View					2,000,000	As Is	6/13/2024			96.3%	6/15/2024	NAP	NAP	NAP	NAP
20	Loan	21, I	1	Two Towne Square	2.04	1.81	16.4%	14.5%	23,124,501	Hypothetical As If TIs and LCs are Funded	11/1/2024	45.4%	45.4%	80.5%	11/11/2024	No	TD Bank	34,575	19.0%
21	Loan		1	Greens at Fort Mill	1.29	1.27	8.1%	7.9%	13,900,000	As Is	10/4/2024	64.7%	64.7%	92.2%	10/24/2024	NAP	NAP	NAP	NAP
22	Loan		1	Division Street Apartments	1.28	1.25	8.2%	8.0%	11,800,000	As Is	8/8/2024	70.3%	70.3%	96.6%	11/4/2024	NAP	NAP	NAP	NAP
23	Loan	22	1	Commerce Station RV Park	1.86	1.84	12.7%	12.6%	13,475,000	As Is	10/2/2024	60.0%	60.0%	86.9%	10/31/2024	NAP	NAP	NAP	NAP
24	Loan		1	CityLine Lumpkin 400	1.50	1.48	9.4%	9.2%	11,200,000	As Is	9/11/2024	65.2%	65.2%	78.4%	8/31/2024	NAP	NAP	NAP	NAP
25	Loan	6	3	GK Retail Portfolio	1.53	1.41	12.2%	11.2%	10,700,000	As Is	9/4/2024	56.1%	56.1%	96.1%	9/1/2024
25.01	Property		1	Canton Plaza					4,950,000	As Is	9/4/2024			100.0%	9/1/2024	No	Bastion Enterprises, LLC	4,400	25.1%
25.02	Property		1	Lansing Plaza					3,250,000	As Is	9/4/2024			100.0%	9/1/2024	No	My Wireless National, LLC	3,500	42.3%
25.03	Property		1	Okemos Plaza					2,500,000	As Is	9/4/2024			88.5%	9/1/2024	No	PSP Stores, LLC	8,500	64.9%
26	Loan	J	1	Greenlaw MHC	1.32	1.31	8.1%	8.0%	7,900,000	As Is	7/10/2024	68.5%	68.5%	97.0%	10/31/2024	NAP	NAP	NAP	NAP
27	Loan	K	1	Anna Crossing MHC	1.36	1.33	8.3%	8.2%	10,400,000	As Is	8/1/2024	43.3%	43.3%	100.0%	10/4/2024	NAP	NAP	NAP	NAP

A-1-10

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

Loan

5, 8, 9, A

Queens Center

1/31/2035

ZARA

36,463

8.8%

11/30/2033

H&M

19,694

4.8%

Loan

5, 6, 7, 10, 11

Mini Mall Self Storage

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.2

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

Loan

Elevate on Main

NAP

Loan

5, B

Gateway Center North

8/31/2034

ShopRite

89,774

14.9%

10/31/2034

Burlington Coat Factory

73,864

12.3%

Loan

Polsinelli Headquarters

10/31/2033

Firm Foundation Group, LLC

5,276

2.1%

6/30/2029

Compass Missouri, LLC

5,197

2.0%

Loan

5, 6, 7, 12, 13, 14, 15

Rockefeller Center

6.01

Property

30 Rockefeller Plaza

9/30/2028

Lazard Group LLC

359,283

22.1%

10/31/2033

Haynes and Boone, LLP

123,418

7.6%

6.02

Property

45 Rockefeller Plaza

2/28/2027

Tishman Speyer Properties, L.P.

118,967

9.2%

3/31/2039

Equinox Rockefeller Center, Inc.

84,952

6.5%

6.03

Property

10 Rockefeller Plaza

3/31/2050

JPMorgan Chase Bank, National Association

105,980

22.0%

8/31/2037

NBC

25,808

5.4%

6.04

Property

1230 Avenue Of The Americas

11/30/2034

JPMorgan Chase Bank, National Association

174,273

23.6%

8/31/2037

Christie's

113,500

15.3%

6.05

Property

50 Rockefeller Plaza

7/31/2032

Citrin Cooperman & Company, LLP

110,742

21.8%

6/30/2037

Applied Underwriters, Inc

36,740

7.2%

6.06

Property

1 Rockefeller Plaza

1/31/2033 (22,043 SF), 6/30/2025 (3,393 SF)

NYC Tourism & Conventions, Inc.

22,994

3.7%

4/30/2046 (22,994 SF), 7/31/2029 (327 SF)

6th Floor Studio

22,013

3.6%

6.07

Property

600 Fifth Avenue

10/31/2033

EHE Holdings, Inc.

66,343

15.2%

2/29/2040

Rock CW, L.L.C.

33,172

7.6%

6.08

Property

620 Fifth Avenue

4/30/2031

Davis Selected Advisers - NY, Inc.

18,412

14.8%

11/30/2031

Truist Bank

12,043

9.7%

6.09

Property

610 Fifth Avenue

7/31/2034

The Johnson Company, Inc

17,839

13.3%

3/31/2027

GFO Advisory Services, LLC

10,368

7.7%

6.1

Property

1270 Avenue Of The Americas

1/31/2034

Chapman And Cutler LLP

30,571

5.9%

4/30/2030

Palladium Capital Management IV & V, LLC

19,097

3.7%

6.11

Property

30 Rock Condos

NAP

6.12

Property

The Little Nell

2/16/2122

NAP

6.13

Property

Radio City Music Hall

8/31/2038

NAP

6.14

Property

1240 Avenue Of The Americas

1/31/2036

Magnolia Rock Center LLC

2,110

36.6%

9/30/2026

NAP

6.15

Property

1258 Avenue Of The Americas

1/31/2029

NAP

Loan

Renaissance Newport Beach

NAP

Loan

5, 16, C

Bay Plaza Community Center

10/31/2033

AMC

55,700

9.8%

6/30/2029

UFT

45,008

7.9%

Loan

5, 6, 7, D

Sunbelt MHC Portfolio

9.01

Property

River Run

NAP

9.02

Property

Las Quintas

NAP

9.03

Property

Del Pueblo

NAP

9.04

Property

River Grove

NAP

9.05

Property

Indian Skies

NAP

9.06

Property

Quail Run

NAP

9.07

Property

Kastaway Key

NAP

9.08

Property

Landing Resort

NAP

9.09

Property

Ridgecrest

NAP

9.1

Property

Olive Hill

NAP

Property

Wildwood Acres

NAP

9.12

Property

Orange Grove

NAP

9.13

Property

Elmwood

NAP

A-1-11

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

Third Largest Tenant

Third Largest Tenant SF

Third Largest Tenant % of NRA

9.14

Property

Seabranch

NAP

9.15

Property

Royal Palms

NAP

9.16

Property

Sandbar

NAP

9.17

Property

San Tan Vista

NAP

9.18

Property

Lake Ridge

NAP

9.19

Property

Cliftwood

NAP

9.2

Property

Zephyr Palms

NAP

9.21

Property

Bamboo

NAP

Loan

Artisan Circle

9/30/2025

Movie Tavern

34,260

12.1%

6/30/2030

PMG Worldwide

33,606

11.9%

Loan

Fifth Third Center

1/31/2035

Fifth Third Bank, N.A.

42,416

8.3%

10/31/2029 (37,661 SF), 10/31/2027 (4,755 SF)

HWH Architects Engineers Planners Inc.

29,125

5.7%

Loan

7, 18, E

Holiday City MHC

NAP

Loan

6, 7, 19

Oklahoma Industrial Portfolio

13.01

Property

1700 South Eastern Avenue

3/31/2032

NAP

13.02

Property

3300 North Banner Road

3/31/2028

NAP

13.03

Property

6701 South Eastern Avenue

2/28/2029

NAP

13.04

Property

401 North Sara Road

7/31/2028

NAP

13.05

Property

3280 Davinion Road

12/31/2028

NAP

13.06

Property

4700 North Bryant Avenue

1/31/2026

NAP

13.07

Property

5204 West I-40 Service Road

8/31/2027

NAP

13.08

Property

7408-7424 Southwest 69th Street

8/31/2027

NAP

13.09

Property

3105 Davinion Road

1/31/2025

NAP

13.1

Property

3380 Davinion Road

6/30/2025

NAP

13.11

Property

3205 Davinion Road

4/30/2026

NAP

13.12

Property

9111 West 96th Street South

12/31/2029

NAP

13.13

Property

5311 Southwest 11th Street

7/31/2030

NAP

13.14

Property

5055 South Eastern Avenue

6/30/2027

NAP

13.15

Property

5302 Southwest 11th Street

10/31/2027

NAP

13.16

Property

5230 Southwest 11th Street

10/31/2027

NAP

Loan

6, 7, F

ARX Portfolio

14.01

Property

Birchwood

NAP

14.02

Property

Driftwood

NAP

14.03

Property

Freemansburg

NAP

14.04

Property

Barton Court

NAP

14.05

Property

Malaga

NAP

Loan

Helena Skyway

10/31/2030

TJ Maxx

23,841

14.6%

10/31/2028

Sierra Trading Post

20,000

12.3%

Loan

Ventura Apartments

NAP

Loan

833-837 Maple Street

NAP

Loan

6, G

Saratoga MHC Portfolio

18.01

Property

Oakhill

NAP

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

NAP

18.03

Property

Los Robles

NAP

18.04

Property

Fairview

NAP

18.05

Property

Silver City RV Park

NAP

Loan

5, 6, 7, H

Ignite Portfolio

19.01

Property

Candlewood

NAP

19.02

Property

Auburn Crossing

NAP

19.03

Property

Fawn Creek

NAP

19.04

Property

Harborton Estates

NAP

19.05

Property

Fawn Brook

NAP

19.06

Property

Fox Meadows

NAP

19.07

Property

South Town

NAP

19.08

Property

Rabbit River

NAP

19.09

Property

Westview Estates

NAP

19.1

Property

Country Meadows

NAP

19.11

Property

Lake View

NAP

Loan

21, I

Two Towne Square

12/31/2031

Atwell

25,702

14.1%

46538

Nemak

14,344

7.9%

Loan

Greens at Fort Mill

NAP

Loan

Division Street Apartments

NAP

Loan

Commerce Station RV Park

NAP

Loan

CityLine Lumpkin 400

NAP

Loan

GK Retail Portfolio

25.01

Property

Canton Plaza

8/31/2025

Keller & Stein Florist, Inc

3,000

17.1%

10/31/2028

Aki3, Inc.

2,640

15.1%

25.02

Property

Lansing Plaza

9/30/2026

New You Dental MGMT- Lansing, LLC

2,922

35.3%

4/30/2031

Lansing Eats, LLC

1,862

22.5%

25.03

Property

Okemos Plaza

10/31/2027

Segge 6, INC

1,580

12.1%

5/31/2025

Khloe & Ethan, LLC

1,517

11.6%

Loan

Greenlaw MHC

NAP

Loan

Anna Crossing MHC

NAP

A-1-12

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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

A-1-13

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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
9.14	Property		1	Seabranch	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.15	Property		1	Royal Palms	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.16	Property		1	Sandbar	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.17	Property		1	San Tan Vista	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.18	Property		1	Lake Ridge	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.19	Property		1	Cliftwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.2	Property		1	Zephyr Palms	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.21	Property		1	Bamboo	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10	Loan	17	1	Artisan Circle	2/28/2027	Common Desk	13,063	4.6%	10/31/2027	Collectiv Academy	12,398
11	Loan		1	Fifth Third Center	8/31/2028	Roetzel & Andress (fka Brouse Mcdowell LPA)	28,608	5.6%	4/30/2030	Nurenberg, Paris, Heller & Maccarthy Co.	19,235
12	Loan	7, 18, E	1	Holiday City MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio
13.01	Property		1	1700 South Eastern Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.02	Property		1	3300 North Banner Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.03	Property		1	6701 South Eastern Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.04	Property		1	401 North Sara Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.05	Property		1	3280 Davinion Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.06	Property		1	4700 North Bryant Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.07	Property		1	5204 West I-40 Service Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.08	Property		1	7408-7424 Southwest 69th Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.09	Property		1	3105 Davinion Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.1	Property		1	3380 Davinion Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.11	Property		1	3205 Davinion Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.12	Property		1	9111 West 96th Street South	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.13	Property		1	5311 Southwest 11th Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.14	Property		1	5055 South Eastern Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.15	Property		1	5302 Southwest 11th Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.16	Property		1	5230 Southwest 11th Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14	Loan	6, 7, F	5	ARX Portfolio
14.01	Property		1	Birchwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.02	Property		1	Driftwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.03	Property		1	Freemansburg	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.04	Property		1	Barton Court	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.05	Property		1	Malaga	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15	Loan		1	Helena Skyway	11/30/2034	ULTA	10,085	6.2%	5/31/2033	Shoe Department	9,600
16	Loan		1	Ventura Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17	Loan	20	1	833-837 Maple Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18	Loan	6, G	5	Saratoga MHC Portfolio
18.01	Property		1	Oakhill	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.03	Property		1	Los Robles	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.04	Property		1	Fairview	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.05	Property		1	Silver City RV Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19	Loan	5, 6, 7, H	11	Ignite Portfolio
19.01	Property		1	Candlewood	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.02	Property		1	Auburn Crossing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.03	Property		1	Fawn Creek	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.04	Property		1	Harborton Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.05	Property		1	Fawn Brook	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.06	Property		1	Fox Meadows	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.07	Property		1	South Town	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.08	Property		1	Rabbit River	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.09	Property		1	Westview Estates	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.1	Property		1	Country Meadows	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.11	Property		1	Lake View	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20	Loan	21, I	1	Two Towne Square	49125	Telemus Capital Partners	14,063	7.7%	2,395 SF expiring 6/30/2025; 11,668 SF expiring 1/31/2026	Goodman Acker, P.C.	11,190
21	Loan		1	Greens at Fort Mill	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22	Loan		1	Division Street Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23	Loan	22	1	Commerce Station RV Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24	Loan		1	CityLine Lumpkin 400	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25	Loan	6	3	GK Retail Portfolio
25.01	Property		1	Canton Plaza	4/30/2028	Kung Coffee Canton, LLC	1,800	10.3%	7/31/2026	Hawk Delights, LLC	1,700
25.02	Property		1	Lansing Plaza	12/31/2028	NAP	NAP	NAP	NAP	NAP	NAP
25.03	Property		1	Okemos Plaza	5/31/2029	NAP	NAP	NAP	NAP	NAP	NAP
26	Loan	J	1	Greenlaw MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27	Loan	K	1	Anna Crossing MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-14

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Loan

5, 8, 9, A

Queens Center

2.5%

9/30/2032

10/18/2024

NAP

10/22/2024

NAP

Fee/Leasehold

Loan

5, 6, 7, 10, 11

Mini Mall Self Storage

2.01

Property

Carroll

NAP

8/23/2024

NAP

8/26/2024

NAP

Fee

2.02

Property

Enterprise - Rucker Blvd

NAP

8/28/2024

NAP

8/26/2024

NAP

Fee

2.03

Property

West Memphis

NAP

8/21/2024

NAP

8/21/2024

NAP

Fee

2.04

Property

Belpre

NAP

8/20/2024

NAP

Various

NAP

Various

Fee

2.05

Property

Marietta

NAP

8/20/2024

NAP

Various

NAP

Yes - AE

Fee

2.06

Property

Enterprise - Geneva Hwy

NAP

8/23/2024

NAP

8/23/2024

NAP

Fee

2.07

Property

Parkersburg - Garfield Ave

NAP

8/26/2024

NAP

8/30/2024

NAP

Yes - AE

Fee

2.08

Property

Bridgeport

NAP

8/21/2024

NAP

8/26/2024

NAP

Fee

2.09

Property

Enterprise - Salem Rd

NAP

8/22/2024

NAP

8/23/2024

NAP

Fee

2.10

Property

Elizabethton

NAP

8/21/2024

NAP

8/23/2024

NAP

Yes - AE

Fee

2.11

Property

Cedar Lake

NAP

Various

NAP

Various

NAP

Fee

2.12

Property

Kannapolis

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.13

Property

Johnson City - South Roan

NAP

8/20/2024

NAP

8/26/2024

NAP

Fee

2.14

Property

Cincinnati

NAP

8/21/2024

NAP

8/28/2024

NAP

Fee

2.15

Property

Mooresville

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.16

Property

Bloomington

NAP

8/21/2024

NAP

8/20/2024

NAP

Fee

2.17

Property

Newton

NAP

8/21/2024

NAP

8/26/2024

NAP

Fee

2.18

Property

Proctorville

NAP

8/20/2024

NAP

8/26/2024

NAP

Fee

2.19

Property

Kingsport - Brookside School

NAP

8/26/2024

NAP

8/26/2024

NAP

Yes - A

Fee

2.2

Property

Bristol

NAP

8/26/2024

NAP

8/30/2024

NAP

Fee

2.21

Property

Hurricane

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.22

Property

Blountville

NAP

8/22/2024

NAP

8/26/2024

NAP

Fee

2.23

Property

Little Rock

NAP

8/21/2024

NAP

8/21/2024

NAP

Yes - AE

Fee

2.24

Property

Cedar Lake - Wicker Ave

NAP

8/23/2024

NAP

8/26/2024

NAP

Fee

2.25

Property

Clarksville

NAP

8/22/2024

NAP

Various

NAP

Fee

2.26

Property

Parkersburg

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.27

Property

Piney Flats

NAP

8/22/2024

NAP

8/20/2024

NAP

Fee

2.28

Property

Cross Lanes

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.29

Property

Shelby

NAP

Various

NAP

Various

NAP

Fee

2.30

Property

Batesville

NAP

8/23/2024

NAP

8/23/2024

NAP

Fee

2.31

Property

Greeneville

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.32

Property

Cleveland - N. Washington

NAP

8/21/2024

NAP

8/26/2024

NAP

Fee

2.33

Property

Morgantown - Lower Aarons

NAP

8/21/2024

NAP

8/21/2024

NAP

Yes - A

Fee

2.34

Property

Morgantown - Canyon Rd

NAP

8/21/2024

NAP

8/26/2024

NAP

Fee

2.35

Property

Asheville

NAP

8/22/2024

NAP

8/26/2024

NAP

Fee

2.36

Property

Splendora - Old Hwy 59N

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.37

Property

Nitro - 1st Ave S

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.38

Property

Elkview

NAP

Various

NAP

8/26/2024

NAP

Yes - AE

Fee

2.39

Property

Nitro - 4131 1st St

NAP

8/22/2024

NAP

8/26/2024

NAP

Fee

2.40

Property

Splendora - US-59

NAP

8/26/2024

NAP

8/22/2024

NAP

Fee

2.41

Property

Conroe - Hwy 105E

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.42

Property

Coolville

NAP

8/20/2024

NAP

8/26/2024

NAP

Fee

2.43

Property

Little Hocking

NAP

8/26/2024

NAP

8/23/2024

NAP

Fee

2.44

Property

Ravenswood

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.45

Property

Racine

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.46

Property

Cedar Lake - 127th Pl.

NAP

8/23/2024

NAP

8/26/2024

NAP

Fee

2.47

Property

Conroe - Woodland Forest

NAP

8/21/2024

NAP

8/26/2024

NAP

Fee

2.48

Property

Nitro - 11th St

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

2.49

Property

Conroe - Bryant Rd

NAP

8/22/2024

NAP

8/26/2024

NAP

Fee

2.50

Property

Cleveland - CR388

NAP

8/22/2024

NAP

8/26/2024

NAP

Fee

2.51

Property

Nitro - 503 Main Ave

NAP

8/26/2024

NAP

8/26/2024

NAP

Various

Fee

2.52

Property

Nitro - 1202 Main Ave

NAP

8/26/2024

NAP

8/26/2024

NAP

Fee

Loan

Elevate on Main

NAP

9/4/2024

NAP

8/30/2024

NAP

Fee

Loan

5, B

Gateway Center North

5.5%

8/31/2029

9/19/2024

NAP

9/11/2024

NAP

Fee

Loan

Polsinelli Headquarters

1.4%

8/17/2027

9/19/2024

NAP

9/19/2024

NAP

Leasehold

Loan

5, 6, 7, 12, 13, 14, 15

Rockefeller Center

6.01

Property

30 Rockefeller Plaza

5.7%

7/31/2031 (73,579 SF), 10/31/2034 (11,049 SF), 9/30/2031 (4,133 SF), 9/30/2032 (2,023 SF), 12/31/2024 (1,130 SF), 2/29/2032 (825 SF), 9/30/2030 (304 SF)

9/6/2024

NAP

9/6/2024

NAP

Fee

6.02

Property

45 Rockefeller Plaza

4.3%

12/31/2025

9/6/2024

NAP

9/6/2024

NAP

Fee

6.03

Property

10 Rockefeller Plaza

0.6%

12/31/2040

9/6/2024

NAP

9/6/2024

NAP

Fee

6.04

Property

1230 Avenue Of The Americas

2.5%

6/30/2035

9/6/2024

NAP

9/6/2024

NAP

Fee

6.05

Property

50 Rockefeller Plaza

4.6%

1/12/2033

9/6/2024

NAP

9/6/2024

NAP

Fee

6.06

Property

1 Rockefeller Plaza

3.3%

10/31/2035

9/6/2024

NAP

9/6/2024

NAP

Fee

6.07

Property

600 Fifth Avenue

4.1%

2/28/2025

9/6/2024

NAP

9/6/2024

NAP

Fee

6.08

Property

620 Fifth Avenue

5.8%

12/31/2027

9/6/2024

NAP

9/6/2024

NAP

Fee

6.09

Property

610 Fifth Avenue

5.4%

6/30/2029

9/6/2024

NAP

9/6/2024

NAP

Fee

6.1

Property

1270 Avenue Of The Americas

3.5%

3/31/2025

9/6/2024

NAP

9/6/2024

NAP

Fee

6.11

Property

30 Rock Condos

NAP

9/6/2024

NAP

9/6/2024

NAP

Fee

6.12

Property

The Little Nell

NAP

9/6/2024

NAP

9/6/2024

NAP

Fee

6.13

Property

Radio City Music Hall

NAP

9/6/2024

NAP

9/9/2024

NAP

Fee

6.14

Property

1240 Avenue Of The Americas

NAP

9/6/2024

NAP

9/6/2024

NAP

Fee

6.15

Property

1258 Avenue Of The Americas

NAP

9/6/2024

NAP

9/6/2024

NAP

Fee

Loan

Renaissance Newport Beach

NAP

9/25/2024

NAP

9/17/2024

13%

Fee

Loan

5, 16, C

Bay Plaza Community Center

6.6%

9/25/2044

7/31/2024

NAP

7/31/2024

NAP

Fee

Loan

5, 6, 7, D

Sunbelt MHC Portfolio

9.01

Property

River Run

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

9.02

Property

Las Quintas

NAP

7/31/2024

NAP

7/29/2024

8/31/2024

Fee

9.03

Property

Del Pueblo

NAP

7/31/2024

NAP

7/31/2024

8/31/2024

Fee

9.04

Property

River Grove

NAP

7/31/2024

NAP

7/27/2024

NAP

Yes - A

Fee

9.05

Property

Indian Skies

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.06

Property

Quail Run

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.07

Property

Kastaway Key

NAP

7/31/2024

NAP

7/27/2024

NAP

Yes - AE

Fee

9.08

Property

Landing Resort

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

9.09

Property

Ridgecrest

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

9.1

Property

Olive Hill

NAP

7/31/2024

NAP

7/31/2024

8/31/2024

Fee

Property

Wildwood Acres

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

9.12

Property

Orange Grove

NAP

7/31/2024

NAP

7/27/2024

NAP

Yes - AE

Fee

9.13

Property

Elmwood

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

A-1-15

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

9.14

Property

Seabranch

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

9.15

Property

Royal Palms

NAP

7/31/2024

NAP

7/27/2024

8/31/2024

Fee

9.16

Property

Sandbar

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.17

Property

San Tan Vista

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.18

Property

Lake Ridge

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.19

Property

Cliftwood

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.2

Property

Zephyr Palms

NAP

7/31/2024

NAP

7/27/2024

NAP

Fee

9.21

Property

Bamboo

NAP

7/31/2024

NAP

7/27/2024

NAP

Yes - AE

Fee

Loan

Artisan Circle

4.4%

10/31/2030

10/16/2024

NAP

10/15/2024

NAP

Fee

Loan

Fifth Third Center

3.7%

5/31/2028

10/24/2024

NAP

10/24/2024

NAP

Fee

Loan

7, 18, E

Holiday City MHC

NAP

8/7/2024

NAP

8/8/2024

NAP

Fee

Loan

6, 7, 19

Oklahoma Industrial Portfolio

13.01

Property

1700 South Eastern Avenue

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.02

Property

3300 North Banner Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Yes - A, X

Fee

13.03

Property

6701 South Eastern Avenue

NAP

9/13/2024

NAP

9/13/2024

NAP

Yes - AE, X

Fee

13.04

Property

401 North Sara Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.05

Property

3280 Davinion Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.06

Property

4700 North Bryant Avenue

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.07

Property

5204 West I-40 Service Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.08

Property

7408-7424 Southwest 69th Street

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.09

Property

3105 Davinion Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.1

Property

3380 Davinion Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.11

Property

3205 Davinion Road

NAP

9/13/2024

NAP

9/13/2024

NAP

Fee

13.12

Property

9111 West 96th Street South

NAP

9/16/2024

NAP

9/13/2024

NAP

Fee

13.13

Property

5311 Southwest 11th Street

NAP

9/16/2024

NAP

9/13/2024

NAP

Fee

13.14

Property

5055 South Eastern Avenue

NAP

9/13/2024

NAP

9/13/2024

NAP

Yes - AE, X

Fee

13.15

Property

5302 Southwest 11th Street

NAP

9/16/2024

NAP

9/13/2024

NAP

Fee

13.16

Property

5230 Southwest 11th Street

NAP

9/16/2024

NAP

9/13/2024

NAP

Fee

Loan

6, 7, F

ARX Portfolio

14.01

Property

Birchwood

NAP

9/10/2024

NAP

9/10/2024

NAP

Fee

14.02

Property

Driftwood

NAP

9/10/2024

NAP

9/10/2024

NAP

Fee

14.03

Property

Freemansburg

NAP

9/10/2024

NAP

9/10/2024

NAP

Fee

14.04

Property

Barton Court

NAP

9/10/2024

NAP

9/10/2024

NAP

Fee

14.05

Property

Malaga

NAP

9/10/2024

NAP

9/10/2024

NAP

Fee

Loan

Helena Skyway

5.9%

MTM

9/4/2024

NAP

9/4/2024

10%

Fee

Loan

Ventura Apartments

NAP

7/11/2024

NAP

7/11/2024

Fee

Loan

833-837 Maple Street

NAP

8/19/2024

NAP

8/8/2024

NAP

Fee

Loan

6, G

Saratoga MHC Portfolio

18.01

Property

Oakhill

NAP

9/11/2024

NAP

9/11/2024

NAP

Fee

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

NAP

9/11/2024

NAP

9/11/2024

NAP

Yes - A

Fee

18.03

Property

Los Robles

NAP

9/11/2024

NAP

9/11/2024

NAP

Fee

18.04

Property

Fairview

NAP

9/11/2024

NAP

9/11/2024

NAP

Yes - AE

Fee

18.05

Property

Silver City RV Park

NAP

9/11/2024

NAP

9/11/2024

NAP

Fee

Loan

5, 6, 7, H

Ignite Portfolio

19.01

Property

Candlewood

NAP

6/20/2024

NAP

6/20/2024

NAP

Fee

19.02

Property

Auburn Crossing

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.03

Property

Fawn Creek

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.04

Property

Harborton Estates

NAP

6/12/2024

NAP

6/12/2024

NAP

Leasehold

19.05

Property

Fawn Brook

NAP

6/20/2024

NAP

6/20/2024

NAP

Fee

19.06

Property

Fox Meadows

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.07

Property

South Town

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.08

Property

Rabbit River

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.09

Property

Westview Estates

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.1

Property

Country Meadows

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

19.11

Property

Lake View

NAP

6/20/2024

NAP

6/20/2024

NAP

Fee

Loan

21, I

Two Towne Square

6.2%

50,040

10/9/2024

NAP

10/17/2024

NAP

Fee

Loan

Greens at Fort Mill

NAP

10/10/2024

NAP

10/10/2024

NAP

Fee

Loan

Division Street Apartments

NAP

8/6/2024

NAP

8/6/2024

10%

Fee

Loan

Commerce Station RV Park

NAP

10/9/2024

NAP

10/9/2024

NAP

Fee

Loan

CityLine Lumpkin 400

NAP

9/11/2024

NAP

9/11/2024

NAP

Fee

Loan

GK Retail Portfolio

25.01

Property

Canton Plaza

9.7%

1/31/2030

9/13/2024

NAP

9/12/2024

NAP

Fee

25.02

Property

Lansing Plaza

NAP

9/16/2024

NAP

9/16/2024

NAP

Fee

25.03

Property

Okemos Plaza

NAP

9/18/2024

NAP

9/17/2024

NAP

Yes - AE

Fee

Loan

Greenlaw MHC

NAP

7/20/2024

NAP

7/22/2024

NAP

Fee

Loan

Anna Crossing MHC

NAP

8/7/2024

NAP

7/12/2024

NAP

Fee

A-1-16

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ground Lease Expiration Date	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)
1	Loan	5, 8, 9, A	1	Queens Center	5/31/2048	None	6/13/3530
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage
2.01	Property		1	Carroll	NAP	NAP	NAP
2.02	Property		1	Enterprise - Rucker Blvd	NAP	NAP	NAP
2.03	Property		1	West Memphis	NAP	NAP	NAP
2.04	Property		1	Belpre	NAP	NAP	NAP
2.05	Property		1	Marietta	NAP	NAP	NAP
2.06	Property		1	Enterprise - Geneva Hwy	NAP	NAP	NAP
2.07	Property		1	Parkersburg - Garfield Ave	NAP	NAP	NAP
2.08	Property		1	Bridgeport	NAP	NAP	NAP
2.09	Property		1	Enterprise - Salem Rd	NAP	NAP	NAP
2.10	Property		1	Elizabethton	NAP	NAP	NAP
2.11	Property		1	Cedar Lake	NAP	NAP	NAP
2.12	Property		1	Kannapolis	NAP	NAP	NAP
2.13	Property		1	Johnson City - South Roan	NAP	NAP	NAP
2.14	Property		1	Cincinnati	NAP	NAP	NAP
2.15	Property		1	Mooresville	NAP	NAP	NAP
2.16	Property		1	Bloomington	NAP	NAP	NAP
2.17	Property		1	Newton	NAP	NAP	NAP
2.18	Property		1	Proctorville	NAP	NAP	NAP
2.19	Property		1	Kingsport - Brookside School	NAP	NAP	NAP
2.2	Property		1	Bristol	NAP	NAP	NAP
2.21	Property		1	Hurricane	NAP	NAP	NAP
2.22	Property		1	Blountville	NAP	NAP	NAP
2.23	Property		1	Little Rock	NAP	NAP	NAP
2.24	Property		1	Cedar Lake - Wicker Ave	NAP	NAP	NAP
2.25	Property		1	Clarksville	NAP	NAP	NAP
2.26	Property		1	Parkersburg	NAP	NAP	NAP
2.27	Property		1	Piney Flats	NAP	NAP	NAP
2.28	Property		1	Cross Lanes	NAP	NAP	NAP
2.29	Property		1	Shelby	NAP	NAP	NAP
2.30	Property		1	Batesville	NAP	NAP	NAP
2.31	Property		1	Greeneville	NAP	NAP	NAP
2.32	Property		1	Cleveland - N. Washington	NAP	NAP	NAP
2.33	Property		1	Morgantown - Lower Aarons	NAP	NAP	NAP
2.34	Property		1	Morgantown - Canyon Rd	NAP	NAP	NAP
2.35	Property		1	Asheville	NAP	NAP	NAP
2.36	Property		1	Splendora - Old Hwy 59N	NAP	NAP	NAP
2.37	Property		1	Nitro - 1st Ave S	NAP	NAP	NAP
2.38	Property		1	Elkview	NAP	NAP	NAP
2.39	Property		1	Nitro - 4131 1st St	NAP	NAP	NAP
2.40	Property		1	Splendora - US-59	NAP	NAP	NAP
2.41	Property		1	Conroe - Hwy 105E	NAP	NAP	NAP
2.42	Property		1	Coolville	NAP	NAP	NAP
2.43	Property		1	Little Hocking	NAP	NAP	NAP
2.44	Property		1	Ravenswood	NAP	NAP	NAP
2.45	Property		1	Racine	NAP	NAP	NAP
2.46	Property		1	Cedar Lake - 127th Pl.	NAP	NAP	NAP
2.47	Property		1	Conroe - Woodland Forest	NAP	NAP	NAP
2.48	Property		1	Nitro - 11th St	NAP	NAP	NAP
2.49	Property		1	Conroe - Bryant Rd	NAP	NAP	NAP
2.50	Property		1	Cleveland - CR388	NAP	NAP	NAP
2.51	Property		1	Nitro - 503 Main Ave	NAP	NAP	NAP
2.52	Property		1	Nitro - 1202 Main Ave	NAP	NAP	NAP
3	Loan		1	Elevate on Main	NAP	NAP	NAP
4	Loan	5, B	1	Gateway Center North	NAP	NAP	NAP
5	Loan		1	Polsinelli Headquarters	Office: 12/1/2037; Parking: 6/14/2040	None	Office: Sum of monthly bond payments; Parking: $1.00
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center
6.01	Property		1	30 Rockefeller Plaza	NAP	NAP	NAP
6.02	Property		1	45 Rockefeller Plaza	NAP	NAP	NAP
6.03	Property		1	10 Rockefeller Plaza	NAP	NAP	NAP
6.04	Property		1	1230 Avenue Of The Americas	NAP	NAP	NAP
6.05	Property		1	50 Rockefeller Plaza	NAP	NAP	NAP
6.06	Property		1	1 Rockefeller Plaza	NAP	NAP	NAP
6.07	Property		1	600 Fifth Avenue	NAP	NAP	NAP
6.08	Property		1	620 Fifth Avenue	NAP	NAP	NAP
6.09	Property		1	610 Fifth Avenue	NAP	NAP	NAP
6.1	Property		1	1270 Avenue Of The Americas	NAP	NAP	NAP
6.11	Property		1	30 Rock Condos	NAP	NAP	NAP
6.12	Property		1	The Little Nell	NAP	NAP	NAP
6.13	Property		1	Radio City Music Hall	NAP	NAP	NAP
6.14	Property		1	1240 Avenue Of The Americas	NAP	NAP	NAP
6.15	Property		1	1258 Avenue Of The Americas	NAP	NAP	NAP
7	Loan		1	Renaissance Newport Beach	NAP	NAP	NAP
8	Loan	5, 16, C	1	Bay Plaza Community Center	NAP	NAP	NAP
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio
9.01	Property		1	River Run	NAP	NAP	NAP
9.02	Property		1	Las Quintas	NAP	NAP	NAP
9.03	Property		1	Del Pueblo	NAP	NAP	NAP
9.04	Property		1	River Grove	NAP	NAP	NAP
9.05	Property		1	Indian Skies	NAP	NAP	NAP
9.06	Property		1	Quail Run	NAP	NAP	NAP
9.07	Property		1	Kastaway Key	NAP	NAP	NAP
9.08	Property		1	Landing Resort	NAP	NAP	NAP
9.09	Property		1	Ridgecrest	NAP	NAP	NAP
9.1	Property		1	Olive Hill	NAP	NAP	NAP
9	Property		1	Wildwood Acres	NAP	NAP	NAP
9.12	Property		1	Orange Grove	NAP	NAP	NAP
9.13	Property		1	Elmwood	NAP	NAP	NAP

A-1-17

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ground Lease Expiration Date	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)
9.14	Property		1	Seabranch	NAP	NAP	NAP
9.15	Property		1	Royal Palms	NAP	NAP	NAP
9.16	Property		1	Sandbar	NAP	NAP	NAP
9.17	Property		1	San Tan Vista	NAP	NAP	NAP
9.18	Property		1	Lake Ridge	NAP	NAP	NAP
9.19	Property		1	Cliftwood	NAP	NAP	NAP
9.2	Property		1	Zephyr Palms	NAP	NAP	NAP
9.21	Property		1	Bamboo	NAP	NAP	NAP
10	Loan	17	1	Artisan Circle	NAP	NAP	NAP
11	Loan		1	Fifth Third Center	NAP	NAP	NAP
12	Loan	7, 18, E	1	Holiday City MHC	NAP	NAP	NAP
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio
13.01	Property		1	1700 South Eastern Avenue	NAP	NAP	NAP
13.02	Property		1	3300 North Banner Road	NAP	NAP	NAP
13.03	Property		1	6701 South Eastern Avenue	NAP	NAP	NAP
13.04	Property		1	401 North Sara Road	NAP	NAP	NAP
13.05	Property		1	3280 Davinion Road	NAP	NAP	NAP
13.06	Property		1	4700 North Bryant Avenue	NAP	NAP	NAP
13.07	Property		1	5204 West I-40 Service Road	NAP	NAP	NAP
13.08	Property		1	7408-7424 Southwest 69th Street	NAP	NAP	NAP
13.09	Property		1	3105 Davinion Road	NAP	NAP	NAP
13.1	Property		1	3380 Davinion Road	NAP	NAP	NAP
13.11	Property		1	3205 Davinion Road	NAP	NAP	NAP
13.12	Property		1	9111 West 96th Street South	NAP	NAP	NAP
13.13	Property		1	5311 Southwest 11th Street	NAP	NAP	NAP
13.14	Property		1	5055 South Eastern Avenue	NAP	NAP	NAP
13.15	Property		1	5302 Southwest 11th Street	NAP	NAP	NAP
13.16	Property		1	5230 Southwest 11th Street	NAP	NAP	NAP
14	Loan	6, 7, F	5	ARX Portfolio
14.01	Property		1	Birchwood	NAP	NAP	NAP
14.02	Property		1	Driftwood	NAP	NAP	NAP
14.03	Property		1	Freemansburg	NAP	NAP	NAP
14.04	Property		1	Barton Court	NAP	NAP	NAP
14.05	Property		1	Malaga	NAP	NAP	NAP
15	Loan		1	Helena Skyway	NAP	NAP	NAP
16	Loan		1	Ventura Apartments	NAP	NAP	NAP
17	Loan	20	1	833-837 Maple Street	NAP	NAP	NAP
18	Loan	6, G	5	Saratoga MHC Portfolio
18.01	Property		1	Oakhill	NAP	NAP	NAP
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa	NAP	NAP	NAP
18.03	Property		1	Los Robles	NAP	NAP	NAP
18.04	Property		1	Fairview	NAP	NAP	NAP
18.05	Property		1	Silver City RV Park	NAP	NAP	NAP
19	Loan	5, 6, 7, H	11	Ignite Portfolio
19.01	Property		1	Candlewood	NAP	NAP	NAP
19.02	Property		1	Auburn Crossing	NAP	NAP	NAP
19.03	Property		1	Fawn Creek	NAP	NAP	NAP
19.04	Property		1	Harborton Estates	9/30/2050	The Ground Lease may be extended at the lesse's option under the same terms of the existing ground lease, except (i) the term shall be extended for 99 years from the effectve date of the extension and (ii) rent shall continue as is through the current expiration date and therafter, at fair market rent either mutually agreed to by the parties or as approved by the Court of Common Pleas, Dauphin County, Pennsylvania Orphan's Court Division based on the proofs of the parties.	11/7/1901
19.05	Property		1	Fawn Brook	NAP	NAP	NAP
19.06	Property		1	Fox Meadows	NAP	NAP	NAP
19.07	Property		1	South Town	NAP	NAP	NAP
19.08	Property		1	Rabbit River	NAP	NAP	NAP
19.09	Property		1	Westview Estates	NAP	NAP	NAP
19.1	Property		1	Country Meadows	NAP	NAP	NAP
19.11	Property		1	Lake View	NAP	NAP	NAP
20	Loan	21, I	1	Two Towne Square	NAP	NAP	NAP
21	Loan		1	Greens at Fort Mill	NAP	NAP	NAP
22	Loan		1	Division Street Apartments	NAP	NAP	NAP
23	Loan	22	1	Commerce Station RV Park	NAP	NAP	NAP
24	Loan		1	CityLine Lumpkin 400	NAP	NAP	NAP
25	Loan	6	3	GK Retail Portfolio
25.01	Property		1	Canton Plaza	NAP	NAP	NAP
25.02	Property		1	Lansing Plaza	NAP	NAP	NAP
25.03	Property		1	Okemos Plaza	NAP	NAP	NAP
26	Loan	J	1	Greenlaw MHC	NAP	NAP	NAP
27	Loan	K	1	Anna Crossing MHC	NAP	NAP	NAP

A-1-18

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)
1	Loan	5, 8, 9, A	1	Queens Center	Yes	0	Springing	0	Springing	0	Springing	206,017	0	Springing	641,476
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage		261,988	119,946	0	Springing	0	27,659	0	0	0	0
2.01	Property		1	Carroll	NAP
2.02	Property		1	Enterprise - Rucker Blvd	NAP
2.03	Property		1	West Memphis	NAP
2.04	Property		1	Belpre	NAP
2.05	Property		1	Marietta	NAP
2.06	Property		1	Enterprise - Geneva Hwy	NAP
2.07	Property		1	Parkersburg - Garfield Ave	NAP
2.08	Property		1	Bridgeport	NAP
2.09	Property		1	Enterprise - Salem Rd	NAP
2.10	Property		1	Elizabethton	NAP
2.11	Property		1	Cedar Lake	NAP
2.12	Property		1	Kannapolis	NAP
2.13	Property		1	Johnson City - South Roan	NAP
2.14	Property		1	Cincinnati	NAP
2.15	Property		1	Mooresville	NAP
2.16	Property		1	Bloomington	NAP
2.17	Property		1	Newton	NAP
2.18	Property		1	Proctorville	NAP
2.19	Property		1	Kingsport - Brookside School	NAP
2.2	Property		1	Bristol	NAP
2.21	Property		1	Hurricane	NAP
2.22	Property		1	Blountville	NAP
2.23	Property		1	Little Rock	NAP
2.24	Property		1	Cedar Lake - Wicker Ave	NAP
2.25	Property		1	Clarksville	NAP
2.26	Property		1	Parkersburg	NAP
2.27	Property		1	Piney Flats	NAP
2.28	Property		1	Cross Lanes	NAP
2.29	Property		1	Shelby	NAP
2.30	Property		1	Batesville	NAP
2.31	Property		1	Greeneville	NAP
2.32	Property		1	Cleveland - N. Washington	NAP
2.33	Property		1	Morgantown - Lower Aarons	NAP
2.34	Property		1	Morgantown - Canyon Rd	NAP
2.35	Property		1	Asheville	NAP
2.36	Property		1	Splendora - Old Hwy 59N	NAP
2.37	Property		1	Nitro - 1st Ave S	NAP
2.38	Property		1	Elkview	NAP
2.39	Property		1	Nitro - 4131 1st St	NAP
2.40	Property		1	Splendora - US-59	NAP
2.41	Property		1	Conroe - Hwy 105E	NAP
2.42	Property		1	Coolville	NAP
2.43	Property		1	Little Hocking	NAP
2.44	Property		1	Ravenswood	NAP
2.45	Property		1	Racine	NAP
2.46	Property		1	Cedar Lake - 127th Pl.	NAP
2.47	Property		1	Conroe - Woodland Forest	NAP
2.48	Property		1	Nitro - 11th St	NAP
2.49	Property		1	Conroe - Bryant Rd	NAP
2.50	Property		1	Cleveland - CR388	NAP
2.51	Property		1	Nitro - 503 Main Ave	NAP
2.52	Property		1	Nitro - 1202 Main Ave	NAP
3	Loan		1	Elevate on Main	NAP	48,250	48,250	0	Springing	0	8,333	500,000	0	0	0
4	Loan	5, B	1	Gateway Center North	NAP	0	Springing	0	Springing	0	Springing	143,599	0	Springing	957,344
5	Loan		1	Polsinelli Headquarters	No	0	Springing	0	Springing	0	5,287	0	0	0	0
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center		0	Springing	0	Springing	0	Springing	2,162,241	0	1,801,868	$85.00 per rentable square foot of the applicable Lease Sweep Premises
6.01	Property		1	30 Rockefeller Plaza	NAP
6.02	Property		1	45 Rockefeller Plaza	NAP
6.03	Property		1	10 Rockefeller Plaza	NAP
6.04	Property		1	1230 Avenue Of The Americas	NAP
6.05	Property		1	50 Rockefeller Plaza	NAP
6.06	Property		1	1 Rockefeller Plaza	NAP
6.07	Property		1	600 Fifth Avenue	NAP
6.08	Property		1	620 Fifth Avenue	NAP
6.09	Property		1	610 Fifth Avenue	NAP
6.1	Property		1	1270 Avenue Of The Americas	NAP
6.11	Property		1	30 Rock Condos	NAP
6.12	Property		1	The Little Nell	NAP
6.13	Property		1	Radio City Music Hall	NAP
6.14	Property		1	1240 Avenue Of The Americas	NAP
6.15	Property		1	1258 Avenue Of The Americas	NAP
7	Loan		1	Renaissance Newport Beach	NAP	260,617	130,309	150,471	15,047	0	Springing	0	0	0	0
8	Loan	5, 16, C	1	Bay Plaza Community Center	NAP	0	Springing	0	Springing	7,110	7,110	170,644	1,000,000	Springing	1,000,000
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio		1,290,508	143,390	271,467	90,489	0	16,707	0	0	0	0
9.01	Property		1	River Run	NAP
9.02	Property		1	Las Quintas	NAP
9.03	Property		1	Del Pueblo	NAP
9.04	Property		1	River Grove	NAP
9.05	Property		1	Indian Skies	NAP
9.06	Property		1	Quail Run	NAP
9.07	Property		1	Kastaway Key	NAP
9.08	Property		1	Landing Resort	NAP
9.09	Property		1	Ridgecrest	NAP
9.1	Property		1	Olive Hill	NAP
9	Property		1	Wildwood Acres	NAP
9.12	Property		1	Orange Grove	NAP
9.13	Property		1	Elmwood	NAP

A-1-19

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)
9.14	Property		1	Seabranch	NAP
9.15	Property		1	Royal Palms	NAP
9.16	Property		1	Sandbar	NAP
9.17	Property		1	San Tan Vista	NAP
9.18	Property		1	Lake Ridge	NAP
9.19	Property		1	Cliftwood	NAP
9.2	Property		1	Zephyr Palms	NAP
9.21	Property		1	Bamboo	NAP
10	Loan	17	1	Artisan Circle	NAP	0	116,283	197,374	Springing	3,729	3,729	0	7,000,000	0	NAP
11	Loan		1	Fifth Third Center	NAP	756,220	151,244	0	Springing	0	9,219	0	3,000,000	57,730	0
12	Loan	7, 18, E	1	Holiday City MHC	NAP	47,755	11,939	133,237	13,324	0	3,379	0	0	0	0
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio		381,047	35,472	71,090	Springing	0	2,893	0	0	10,125	0
13.01	Property		1	1700 South Eastern Avenue	NAP
13.02	Property		1	3300 North Banner Road	NAP
13.03	Property		1	6701 South Eastern Avenue	NAP
13.04	Property		1	401 North Sara Road	NAP
13.05	Property		1	3280 Davinion Road	NAP
13.06	Property		1	4700 North Bryant Avenue	NAP
13.07	Property		1	5204 West I-40 Service Road	NAP
13.08	Property		1	7408-7424 Southwest 69th Street	NAP
13.09	Property		1	3105 Davinion Road	NAP
13.1	Property		1	3380 Davinion Road	NAP
13.11	Property		1	3205 Davinion Road	NAP
13.12	Property		1	9111 West 96th Street South	NAP
13.13	Property		1	5311 Southwest 11th Street	NAP
13.14	Property		1	5055 South Eastern Avenue	NAP
13.15	Property		1	5302 Southwest 11th Street	NAP
13.16	Property		1	5230 Southwest 11th Street	NAP
14	Loan	6, 7, F	5	ARX Portfolio		0	13,962	0	Springing	0	1,846	0	0	0	0
14.01	Property		1	Birchwood	NAP
14.02	Property		1	Driftwood	NAP
14.03	Property		1	Freemansburg	NAP
14.04	Property		1	Barton Court	NAP
14.05	Property		1	Malaga	NAP
15	Loan		1	Helena Skyway	NAP	186,787	31,132	80,872	7,352	0	2,717	97,812	0	$20,376.00 monthly; Springing	0
16	Loan		1	Ventura Apartments	NAP	10,370	5,263	95,220	9,618	0	3,458	0	0	0	0
17	Loan	20	1	833-837 Maple Street	NAP	22,583	7,528	13,128	Springing	0	688	0	0	0	0
18	Loan	6, G	5	Saratoga MHC Portfolio		47,178	11,795	90,661	12,564	0	1,529	0	0	0	0
18.01	Property		1	Oakhill	NAP
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa	NAP
18.03	Property		1	Los Robles	NAP
18.04	Property		1	Fairview	NAP
18.05	Property		1	Silver City RV Park	NAP
19	Loan	5, 6, 7, H	11	Ignite Portfolio		114,328	38,109	151,444	18,930	0	10,371	0	0	0	0
19.01	Property		1	Candlewood	NAP
19.02	Property		1	Auburn Crossing	NAP
19.03	Property		1	Fawn Creek	NAP
19.04	Property		1	Harborton Estates	No
19.05	Property		1	Fawn Brook	NAP
19.06	Property		1	Fox Meadows	NAP
19.07	Property		1	South Town	NAP
19.08	Property		1	Rabbit River	NAP
19.09	Property		1	Westview Estates	NAP
19.1	Property		1	Country Meadows	NAP
19.11	Property		1	Lake View	NAP
20	Loan	21, I	1	Two Towne Square	NAP	255,745	51,473	0	Springing	3,029	3,029	0	1,000,000	22,716	0
21	Loan		1	Greens at Fort Mill	NAP	0	26,375	0	Springing	0	1,387	16,646	0	0	0
22	Loan		1	Division Street Apartments	NAP	111,396	9,283	0	2,400	0	1,229	0	0	0	0
23	Loan	22	1	Commerce Station RV Park	NAP	3,230	1,615	22,688	1,891	0	742	0	0	0	0
24	Loan		1	CityLine Lumpkin 400	NAP	3,547	3,547	4,653	1,551	0	738	0	0	0	0
25	Loan	6	3	GK Retail Portfolio		78,883	15,777	10,845	2,711	151,084	649	0	325,000	4,053	0
25.01	Property		1	Canton Plaza	NAP
25.02	Property		1	Lansing Plaza	NAP
25.03	Property		1	Okemos Plaza	NAP
26	Loan	J	1	Greenlaw MHC	NAP	2,570	1,285	21,760	1,978	0	296	0	0	0	0
27	Loan	K	1	Anna Crossing MHC	NAP	28,687	2,869	1,235	617	0	483	0	0	0	0

A-1-20

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
1	Loan	5, 8, 9, A	1	Queens Center	0	0	0	0	12,211,534	0	Outstanding TI/LC Reserve ($11,562,092); Gap Rent Reserve ($649,442)	0	0	NAP
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	0	0	0	240,160	0	0	NAP	0	0	NAP
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.2	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3	Loan		1	Elevate on Main	0	0	0	25,990	0	0	NAP	0	0	NAP
4	Loan	5, B	1	Gateway Center North	0	0	0	0	3,084,213	0	Landlord Obligation Reserve ($1,353,710), Gap Rent Reserve ($1,730,503)	0	0	NAP
5	Loan		1	Polsinelli Headquarters	0	0	0	0	1,340,000	0	Polsinelli Refurbishment Reserve ($1,000,000); Office Lease Rent Reserve ($340,000)	0	0	NAP
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	0	0	0	0	246,794,668	Springing	Specified Tenant Reserves ($246,794,668), Condominium Common Charges Account (Springing)	0	0	NAP
6.01	Property		1	30 Rockefeller Plaza
6.02	Property		1	45 Rockefeller Plaza
6.03	Property		1	10 Rockefeller Plaza
6.04	Property		1	1230 Avenue Of The Americas
6.05	Property		1	50 Rockefeller Plaza
6.06	Property		1	1 Rockefeller Plaza
6.07	Property		1	600 Fifth Avenue
6.08	Property		1	620 Fifth Avenue
6.09	Property		1	610 Fifth Avenue
6.1	Property		1	1270 Avenue Of The Americas
6.11	Property		1	30 Rock Condos
6.12	Property		1	The Little Nell
6.13	Property		1	Radio City Music Hall
6.14	Property		1	1240 Avenue Of The Americas
6.15	Property		1	1258 Avenue Of The Americas
7	Loan		1	Renaissance Newport Beach	0	0	0	0	0	Springing	PIP Reserve	0	0	NAP
8	Loan	5, 16, C	1	Bay Plaza Community Center	0	0	0	0	1,941,930	0	Outstanding TI/LC Reserve	0	0	NAP
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	0	0	0	51,953	0	Springing	DSCR Resizing Escrow	0	0	NAP
9.01	Property		1	River Run
9.02	Property		1	Las Quintas
9.03	Property		1	Del Pueblo
9.04	Property		1	River Grove
9.05	Property		1	Indian Skies
9.06	Property		1	Quail Run
9.07	Property		1	Kastaway Key
9.08	Property		1	Landing Resort
9.09	Property		1	Ridgecrest
9.1	Property		1	Olive Hill
9	Property		1	Wildwood Acres
9.12	Property		1	Orange Grove
9.13	Property		1	Elmwood

A-1-21

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description
9.14	Property		1	Seabranch
9.15	Property		1	Royal Palms
9.16	Property		1	Sandbar
9.17	Property		1	San Tan Vista
9.18	Property		1	Lake Ridge
9.19	Property		1	Cliftwood
9.2	Property		1	Zephyr Palms
9.21	Property		1	Bamboo
10	Loan	17	1	Artisan Circle	0	0	0	36,570	3,276,272	Springing	Free Rent Reserve ($794,282); Outstanding TI Reserve ($2,481,990); Condominium Assessments Reserve (Springing)	0	0	NAP
11	Loan		1	Fifth Third Center	0	0	0	0	1,285,565	0	Rent Concession Reserve Funds ($258,579); Existing TI/LC Reserve Funds ($1,026,986)	0	0	NAP
12	Loan	7, 18, E	1	Holiday City MHC	0	0	0	863	0	0	NAP	0	0	NAP
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	0	0	0	93,450	0	0	NAP	0	0	NAP
13.01	Property		1	1700 South Eastern Avenue
13.02	Property		1	3300 North Banner Road
13.03	Property		1	6701 South Eastern Avenue
13.04	Property		1	401 North Sara Road
13.05	Property		1	3280 Davinion Road
13.06	Property		1	4700 North Bryant Avenue
13.07	Property		1	5204 West I-40 Service Road
13.08	Property		1	7408-7424 Southwest 69th Street
13.09	Property		1	3105 Davinion Road
13.1	Property		1	3380 Davinion Road
13.11	Property		1	3205 Davinion Road
13.12	Property		1	9111 West 96th Street South
13.13	Property		1	5311 Southwest 11th Street
13.14	Property		1	5055 South Eastern Avenue
13.15	Property		1	5302 Southwest 11th Street
13.16	Property		1	5230 Southwest 11th Street
14	Loan	6, 7, F	5	ARX Portfolio	0	0	0	0	219,661	0	Environmental Reserve ($155,000); Birchwood Lien Reserve ($64,661)	0	0	NAP
14.01	Property		1	Birchwood
14.02	Property		1	Driftwood
14.03	Property		1	Freemansburg
14.04	Property		1	Barton Court
14.05	Property		1	Malaga
15	Loan		1	Helena Skyway	0	0	0	30,636	514,600	0	Existing TI/LC Reserve ($450,545); Rent Concession Reserve ($64,055),	0	0	NAP
16	Loan		1	Ventura Apartments	0	0	0	159,313	0	0	NAP	0	0	NAP
17	Loan	20	1	833-837 Maple Street	0	0	0	0	740,215	0	Unabated Real Estate Tax Reserve Funds ($241,669); Prepaid Rent Reserve Funds ($44,986); Earnout Reserve Funds ($453,560)	0	0	NAP
18	Loan	6, G	5	Saratoga MHC Portfolio	0	0	0	22,742	0	0	NAP	0	0	NAP
18.01	Property		1	Oakhill
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa
18.03	Property		1	Los Robles
18.04	Property		1	Fairview
18.05	Property		1	Silver City RV Park
19	Loan	5, 6, 7, H	11	Ignite Portfolio	0	0	0	271,347	124,509	0	JB Water Litigation Reserve: ($86,009); Water Supply Repairs Reserve: ($38,500)	0	0	NAP
19.01	Property		1	Candlewood
19.02	Property		1	Auburn Crossing
19.03	Property		1	Fawn Creek
19.04	Property		1	Harborton Estates
19.05	Property		1	Fawn Brook
19.06	Property		1	Fox Meadows
19.07	Property		1	South Town
19.08	Property		1	Rabbit River
19.09	Property		1	Westview Estates
19.1	Property		1	Country Meadows
19.11	Property		1	Lake View
20	Loan	21, I	1	Two Towne Square	0	0	0	0	1,524,755	0	Free Rent Reserve ($200,255); Outstanding TI Reserve ($1,324,500)	0	0	NAP
21	Loan		1	Greens at Fort Mill	0	0	0	0	0	0	NAP	0	0	NAP
22	Loan		1	Division Street Apartments	0	0	0	0	0	0	NAP	0	0	NAP
23	Loan	22	1	Commerce Station RV Park	0	0	0	0	0	0	NAP	0	0	NAP
24	Loan		1	CityLine Lumpkin 400	0	0	0	0	0	0	NAP	0	0	NAP
25	Loan	6	3	GK Retail Portfolio	0	0	0	67,500	0	Springing	Pet Supplies Plus Leasing Reserve	0	0	NAP
25.01	Property		1	Canton Plaza
25.02	Property		1	Lansing Plaza
25.03	Property		1	Okemos Plaza
26	Loan	J	1	Greenlaw MHC	0	0	0	9,075	0	0	NAP	0	0	NAP
27	Loan	K	1	Anna Crossing MHC	0	0	0	17,500	0	0	NAP	0	0	NAP

A-1-22

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Lockbox Type	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)	Pari Passu (Y/N)	Pari Passu in Trust Controlling (Y/N)	Trust Pari Passu Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate
1	Loan	5, 8, 9, A	1	Queens Center	Hard	Springing	Yes	No	Yes	No	85,000,000	440,000,000	1,996,347.22	2,382,005.21	NAP	NAP
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	Springing	Springing	Yes	No	Yes	No	83,250,000	96,750,000	488,016.41	907,937.50	NAP	NAP
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.2	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3	Loan		1	Elevate on Main	Springing	Springing	Yes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4	Loan	5, B	1	Gateway Center North	Hard	Springing	Yes	No	Yes	No	65,000,000	235,000,000	1,355,522.97	1,730,454.86	NAP	NAP
5	Loan		1	Polsinelli Headquarters	Hard	Springing	Yes	Yes	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	Hard	Springing	Yes	Yes	Yes	No	60,000,000	1,908,500,000	8,575,669.80	8,845,274.30	1,531,500,000	7.29912823832844%
6.01	Property		1	30 Rockefeller Plaza
6.02	Property		1	45 Rockefeller Plaza
6.03	Property		1	10 Rockefeller Plaza
6.04	Property		1	1230 Avenue Of The Americas
6.05	Property		1	50 Rockefeller Plaza
6.06	Property		1	1 Rockefeller Plaza
6.07	Property		1	600 Fifth Avenue
6.08	Property		1	620 Fifth Avenue
6.09	Property		1	610 Fifth Avenue
6.1	Property		1	1270 Avenue Of The Americas
6.11	Property		1	30 Rock Condos
6.12	Property		1	The Little Nell
6.13	Property		1	Radio City Music Hall
6.14	Property		1	1240 Avenue Of The Americas
6.15	Property		1	1258 Avenue Of The Americas
7	Loan		1	Renaissance Newport Beach	Soft	Springing	Yes	No	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8	Loan	5, 16, C	1	Bay Plaza Community Center	Hard	Springing	Yes	Yes	Yes	No	51,000,000	229,000,000	1,186,055.67	1,450,199.07	NAP	NAP
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	Springing	Springing	Yes	No	Yes	No	50,000,000	75,000,000	360,374.13	600,623.55	NAP	NAP
9.01	Property		1	River Run
9.02	Property		1	Las Quintas
9.03	Property		1	Del Pueblo
9.04	Property		1	River Grove
9.05	Property		1	Indian Skies
9.06	Property		1	Quail Run
9.07	Property		1	Kastaway Key
9.08	Property		1	Landing Resort
9.09	Property		1	Ridgecrest
9.1	Property		1	Olive Hill
9	Property		1	Wildwood Acres
9.12	Property		1	Orange Grove
9.13	Property		1	Elmwood

A-1-23

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Lockbox Type

Cash Management

Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)

Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

9.14

Property

Seabranch

9.15

Property

Royal Palms

9.16

Property

Sandbar

9.17

Property

San Tan Vista

9.18

Property

Lake Ridge

9.19

Property

Cliftwood

9.2

Property

Zephyr Palms

9.21

Property

Bamboo

Loan

Artisan Circle

Hard

Springing

Yes

NAP

Loan

Fifth Third Center

Soft

Springing

Yes

NAP

Loan

7, 18, E

Holiday City MHC

Springing

Yes

NAP

Loan

6, 7, 19

Oklahoma Industrial Portfolio

Hard

Springing

Yes

NAP

13.01

Property

1700 South Eastern Avenue

13.02

Property

3300 North Banner Road

13.03

Property

6701 South Eastern Avenue

13.04

Property

401 North Sara Road

13.05

Property

3280 Davinion Road

13.06

Property

4700 North Bryant Avenue

13.07

Property

5204 West I-40 Service Road

13.08

Property

7408-7424 Southwest 69th Street

13.09

Property

3105 Davinion Road

13.1

Property

3380 Davinion Road

13.11

Property

3205 Davinion Road

13.12

Property

9111 West 96th Street South

13.13

Property

5311 Southwest 11th Street

13.14

Property

5055 South Eastern Avenue

13.15

Property

5302 Southwest 11th Street

13.16

Property

5230 Southwest 11th Street

Loan

6, 7, F

ARX Portfolio

Springing

Yes

NAP

14.01

Property

Birchwood

14.02

Property

Driftwood

14.03

Property

Freemansburg

14.04

Property

Barton Court

14.05

Property

Malaga

Loan

Helena Skyway

Hard

Springing

Yes

NAP

Loan

Ventura Apartments

Springing

Yes

NAP

Loan

833-837 Maple Street

Springing

Yes

NAP

Loan

6, G

Saratoga MHC Portfolio

Springing

Yes

NAP

18.01

Property

Oakhill

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

18.03

Property

Los Robles

18.04

Property

Fairview

18.05

Property

Silver City RV Park

Loan

5, 6, 7, H

Ignite Portfolio

Springing

Yes

11,100,000

83,000,000

426,374.08

483,395.19

NAP

19.01

Property

Candlewood

19.02

Property

Auburn Crossing

19.03

Property

Fawn Creek

19.04

Property

Harborton Estates

19.05

Property

Fawn Brook

19.06

Property

Fox Meadows

19.07

Property

South Town

19.08

Property

Rabbit River

19.09

Property

Westview Estates

19.1

Property

Country Meadows

19.11

Property

Lake View

Loan

21, I

Two Towne Square

Hard

Springing

Yes

NAP

Loan

Greens at Fort Mill

Springing

Yes

NAP

Loan

Division Street Apartments

Springing

Yes

NAP

Loan

Commerce Station RV Park

Soft

Springing

Yes

NAP

Loan

CityLine Lumpkin 400

Springing

Yes

NAP

Loan

GK Retail Portfolio

Hard

Springing

Yes

NAP

25.01

Property

Canton Plaza

25.02

Property

Lansing Plaza

25.03

Property

Okemos Plaza

Loan

Greenlaw MHC

Springing

Yes

NAP

Loan

Anna Crossing MHC

Springing

Yes

NAP

A-1-24

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)	Whole Loan Underwritten NOI Debt Yield (%)	Mezzanine Debt Cut-off Date Balance($)	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)	Total Debt Monthly Debt Service ($)	Total Debt Cut-off Date LTV Ratio (%)	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type
1	Loan	5, 8, 9, A	1	Queens Center	525,000,000	2,382,005.21	49.5%	1.84	10.2%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	180,000,000	907,938	73.8%	1.71	10.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.2	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3	Loan		1	Elevate on Main	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
4	Loan	5, B	1	Gateway Center North	300,000,000	1,730,454.86	67.7%	1.20	8.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
5	Loan		1	Polsinelli Headquarters	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	3,500,000,000	18,160,787	57.4%	1.54	10.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	Yes	Mezzanine
6.01	Property		1	30 Rockefeller Plaza
6.02	Property		1	45 Rockefeller Plaza
6.03	Property		1	10 Rockefeller Plaza
6.04	Property		1	1230 Avenue Of The Americas
6.05	Property		1	50 Rockefeller Plaza
6.06	Property		1	1 Rockefeller Plaza
6.07	Property		1	600 Fifth Avenue
6.08	Property		1	620 Fifth Avenue
6.09	Property		1	610 Fifth Avenue
6.1	Property		1	1270 Avenue Of The Americas
6.11	Property		1	30 Rock Condos
6.12	Property		1	The Little Nell
6.13	Property		1	Radio City Music Hall
6.14	Property		1	1240 Avenue Of The Americas
6.15	Property		1	1258 Avenue Of The Americas
7	Loan		1	Renaissance Newport Beach	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
8	Loan	5, 16, C	1	Bay Plaza Community Center	280,000,000	1,450,199	59.6%	1.54	10.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	Yes	Mezzanine
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	125,000,000	600,624	50.4%	1.58	9.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP	No	NAP
9.01	Property		1	River Run
9.02	Property		1	Las Quintas
9.03	Property		1	Del Pueblo
9.04	Property		1	River Grove
9.05	Property		1	Indian Skies
9.06	Property		1	Quail Run
9.07	Property		1	Kastaway Key
9.08	Property		1	Landing Resort
9.09	Property		1	Ridgecrest
9.1	Property		1	Olive Hill
9	Property		1	Wildwood Acres
9.12	Property		1	Orange Grove
9.13	Property		1	Elmwood

A-1-25

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

9.14

Property

Seabranch

9.15

Property

Royal Palms

9.16

Property

Sandbar

9.17

Property

San Tan Vista

9.18

Property

Lake Ridge

9.19

Property

Cliftwood

9.2

Property

Zephyr Palms

9.21

Property

Bamboo

Loan

Artisan Circle

NAP

Loan

Fifth Third Center

NAP

Loan

7, 18, E

Holiday City MHC

NAP

Loan

6, 7, 19

Oklahoma Industrial Portfolio

NAP

13.01

Property

1700 South Eastern Avenue

13.02

Property

3300 North Banner Road

13.03

Property

6701 South Eastern Avenue

13.04

Property

401 North Sara Road

13.05

Property

3280 Davinion Road

13.06

Property

4700 North Bryant Avenue

13.07

Property

5204 West I-40 Service Road

13.08

Property

7408-7424 Southwest 69th Street

13.09

Property

3105 Davinion Road

13.1

Property

3380 Davinion Road

13.11

Property

3205 Davinion Road

13.12

Property

9111 West 96th Street South

13.13

Property

5311 Southwest 11th Street

13.14

Property

5055 South Eastern Avenue

13.15

Property

5302 Southwest 11th Street

13.16

Property

5230 Southwest 11th Street

Loan

6, 7, F

ARX Portfolio

NAP

14.01

Property

Birchwood

14.02

Property

Driftwood

14.03

Property

Freemansburg

14.04

Property

Barton Court

14.05

Property

Malaga

Loan

Helena Skyway

NAP

Loan

Ventura Apartments

NAP

Loan

833-837 Maple Street

NAP

Loan

6, G

Saratoga MHC Portfolio

NAP

18.01

Property

Oakhill

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

18.03

Property

Los Robles

18.04

Property

Fairview

18.05

Property

Silver City RV Park

Loan

5, 6, 7, H

Ignite Portfolio

94,100,000

483,395

64.5%

1.44

9.0%

NAP

19.01

Property

Candlewood

19.02

Property

Auburn Crossing

19.03

Property

Fawn Creek

19.04

Property

Harborton Estates

19.05

Property

Fawn Brook

19.06

Property

Fox Meadows

19.07

Property

South Town

19.08

Property

Rabbit River

19.09

Property

Westview Estates

19.1

Property

Country Meadows

19.11

Property

Lake View

Loan

21, I

Two Towne Square

NAP

Loan

Greens at Fort Mill

NAP

Loan

Division Street Apartments

NAP

Loan

Commerce Station RV Park

NAP

Loan

CityLine Lumpkin 400

NAP

Loan

GK Retail Portfolio

NAP

25.01

Property

Canton Plaza

25.02

Property

Lansing Plaza

25.03

Property

Okemos Plaza

Loan

Greenlaw MHC

NAP

Loan

Anna Crossing MHC

NAP

A-1-26

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)
1	Loan	5, 8, 9, A	1	Queens Center	The Macerich Partnership, L.P.	The Macerich Partnership, L.P.	No	No	Refinance		525,000,000
2	Loan	5, 6, 7, 10, 11	52	Mini Mall Self Storage	Mini Mall U.S. Storage Properties Master LP	Mini Mall U.S. Storage Properties Master LP	No	No	Refinance		180,000,000
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.2	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3	Loan		1	Elevate on Main	Vikram Raya and Ravindra Gupta	Vikram Raya and Ravindra Gupta	No	No	Refinance		72,500,000
4	Loan	5, B	1	Gateway Center North	The Related Companies, L.P.	The Related Companies, L.P.	No	No	Refinance		300,000,000
5	Loan		1	Polsinelli Headquarters	Platform Ventures, LLC and United States Beef Corporation	Platform Ventures, LLC and United States Beef Corporation	No	Yes	Refinance		65,000,000
6	Loan	5, 6, 7, 12, 13, 14, 15	15	Rockefeller Center	Tishman Speyer Properties, L.P. and Henry Crown and Company S LLC	Tishman Speyer Crown Equities LLC	No	No	Refinance		3,500,000,000
6.01	Property		1	30 Rockefeller Plaza
6.02	Property		1	45 Rockefeller Plaza
6.03	Property		1	10 Rockefeller Plaza
6.04	Property		1	1230 Avenue Of The Americas
6.05	Property		1	50 Rockefeller Plaza
6.06	Property		1	1 Rockefeller Plaza
6.07	Property		1	600 Fifth Avenue
6.08	Property		1	620 Fifth Avenue
6.09	Property		1	610 Fifth Avenue
6.1	Property		1	1270 Avenue Of The Americas
6.11	Property		1	30 Rock Condos
6.12	Property		1	The Little Nell
6.13	Property		1	Radio City Music Hall
6.14	Property		1	1240 Avenue Of The Americas
6.15	Property		1	1258 Avenue Of The Americas
7	Loan		1	Renaissance Newport Beach	WJ Irvine LLC	WJ Irvine LLC	No	No	Refinance		59,000,000
8	Loan	5, 16, C	1	Bay Plaza Community Center	Prestige Properties & Development	Sami Shalem and Irving Pergament	No	No	Refinance		280,000,000
9	Loan	5, 6, 7, D	21	Sunbelt MHC Portfolio	Cobblestone Real Estate LLC	Cobblestone MHC Fund II LP	No	No	Refinance		125,000,000
9.01	Property		1	River Run
9.02	Property		1	Las Quintas
9.03	Property		1	Del Pueblo
9.04	Property		1	River Grove
9.05	Property		1	Indian Skies
9.06	Property		1	Quail Run
9.07	Property		1	Kastaway Key
9.08	Property		1	Landing Resort
9.09	Property		1	Ridgecrest
9.1	Property		1	Olive Hill
9	Property		1	Wildwood Acres
9.12	Property		1	Orange Grove
9.13	Property		1	Elmwood

A-1-27

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)
9.14	Property		1	Seabranch
9.15	Property		1	Royal Palms
9.16	Property		1	Sandbar
9.17	Property		1	San Tan Vista
9.18	Property		1	Lake Ridge
9.19	Property		1	Cliftwood
9.2	Property		1	Zephyr Palms
9.21	Property		1	Bamboo
10	Loan	17	1	Artisan Circle	Younger Partners Investments	Moody Younger and Jennifer Kathleen Permenter	No	No	Refinance		50,000,000
11	Loan		1	Fifth Third Center	PFP Holding Company VI, LLC	PFP Holding Company VI, LLC	No	No	Recapitalization		27,500,000
12	Loan	7, 18, E	1	Holiday City MHC	AM Partners LLC	John O. Fairey, Jr. and Tim J. Manson IV	No	No	Acquisition		27,500,000
13	Loan	6, 7, 19	16	Oklahoma Industrial Portfolio	Randy W. Timms	Randy W. Timms	No	No	Recapitalization		27,000,000
13.01	Property		1	1700 South Eastern Avenue
13.02	Property		1	3300 North Banner Road
13.03	Property		1	6701 South Eastern Avenue
13.04	Property		1	401 North Sara Road
13.05	Property		1	3280 Davinion Road
13.06	Property		1	4700 North Bryant Avenue
13.07	Property		1	5204 West I-40 Service Road
13.08	Property		1	7408-7424 Southwest 69th Street
13.09	Property		1	3105 Davinion Road
13.1	Property		1	3380 Davinion Road
13.11	Property		1	3205 Davinion Road
13.12	Property		1	9111 West 96th Street South
13.13	Property		1	5311 Southwest 11th Street
13.14	Property		1	5055 South Eastern Avenue
13.15	Property		1	5302 Southwest 11th Street
13.16	Property		1	5230 Southwest 11th Street
14	Loan	6, 7, F	5	ARX Portfolio	ARX Communities	Arx Fund I, L.P. and Nathan Jameson	No	No	Refinance		23,000,000
14.01	Property		1	Birchwood
14.02	Property		1	Driftwood
14.03	Property		1	Freemansburg
14.04	Property		1	Barton Court
14.05	Property		1	Malaga
15	Loan		1	Helena Skyway	Patrick Wood	Patrick Wood	No	No	Refinance		20,300,000
16	Loan		1	Ventura Apartments	Raven Capital Group	Yehuda Dershowitz, Chaim Rosenwasser and David Yshua	No	No	Refinance
17	Loan	20	1	833-837 Maple Street	Chaim Wurzberger	Chaim Wurzberger	No	No	Refinance
18	Loan	6, G	5	Saratoga MHC Portfolio	Saratoga Group	Samuel Lee Hales	No	No	Refinance
18.01	Property		1	Oakhill
18.02	Property		1	Holly Hill Ashland and Holly Hill Iowa
18.03	Property		1	Los Robles
18.04	Property		1	Fairview
18.05	Property		1	Silver City RV Park
19	Loan	5, 6, 7, H	11	Ignite Portfolio	Alexander Cabot	Alexander Cabot	No	No	Refinance
19.01	Property		1	Candlewood
19.02	Property		1	Auburn Crossing
19.03	Property		1	Fawn Creek
19.04	Property		1	Harborton Estates
19.05	Property		1	Fawn Brook
19.06	Property		1	Fox Meadows
19.07	Property		1	South Town
19.08	Property		1	Rabbit River
19.09	Property		1	Westview Estates
19.1	Property		1	Country Meadows
19.11	Property		1	Lake View
20	Loan	21, I	1	Two Towne Square	REDICO	REDICO Properties LLC	No	No	Refinance
21	Loan		1	Greens at Fort Mill	Deborah Kaplan Brooks and Michael Cohan	Deborah Kaplan Brooks and Michael Cohan	No	No	Refinance
22	Loan		1	Division Street Apartments	Arie van Gemeren and BBT Real Assets LLC	Arie van Gemeren and BBT Real Assets LLC	No	No	Refinance
23	Loan	22	1	Commerce Station RV Park	Douglas C. Davidson, Mahlon M Stead III, Mahlon M. Stead, Jr., Brandon Crim and Lawrence Todd Baldree	Douglas C. Davidson, Mahlon M Stead III, Mahlon M. Stead, Jr., Brandon Crim and Lawrence Todd Baldree	No	No	Refinance
24	Loan		1	CityLine Lumpkin 400	Werner Haase	Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri	No	No	Acquisition
25	Loan	6	3	GK Retail Portfolio	Ronald S. Thompson and Jeffrey Kashat	Jeffrey Kashat, Vicki M. Sylvestre and Kim T. Zoski	No	No	Refinance
25.01	Property		1	Canton Plaza
25.02	Property		1	Lansing Plaza
25.03	Property		1	Okemos Plaza
26	Loan	J	1	Greenlaw MHC	The Churchlight Communities (TCC)	Jay Yang and Michael Mirski	No	No	Refinance
27	Loan	K	1	Anna Crossing MHC	Comfort Communities	Jennifer Purcell and Blake Comfort	No	No	Acquisition

A-1-28

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Sources: Principal's New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Loan

5, 8, 9, A

Queens Center

91,238,851

616,238,851

601,802,949

2,224,368

12,211,534

616,238,851

NAP

Loan

5, 6, 7, 10, 11

Mini Mall Self Storage

180,000,000

150,772,564

9,036,922

502,148

19,688,366

180,000,000

NAP

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.2

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

Loan

Elevate on Main

72,500,000

65,650,837

5,380,897

74,240

1,394,025

72,500,000

NAP

Loan

5, B

Gateway Center North

6,527,983

306,527,983

301,105,790

2,337,979

3,084,213

306,527,983

NAP

Loan

Polsinelli Headquarters

4,773,617

69,773,617

67,850,432

583,184

1,340,000

69,773,617

NAP

Loan

5, 6, 7, 12, 13, 14, 15

Rockefeller Center

3,500,000,000

2,926,402,997

89,694,962

246,794,668

160,315,156

76,792,216

3,500,000,000

NAP

6.01

Property

30 Rockefeller Plaza

NAP

6.02

Property

45 Rockefeller Plaza

NAP

6.03

Property

10 Rockefeller Plaza

NAP

6.04

Property

1230 Avenue Of The Americas

NAP

6.05

Property

50 Rockefeller Plaza

NAP

6.06

Property

1 Rockefeller Plaza

NAP

6.07

Property

600 Fifth Avenue

NAP

6.08

Property

620 Fifth Avenue

NAP

6.09

Property

610 Fifth Avenue

NAP

6.1

Property

1270 Avenue Of The Americas

NAP

6.11

Property

30 Rock Condos

NAP

6.12

Property

The Little Nell

NAP

NAV

6.13

Property

Radio City Music Hall

NAP

6.14

Property

1240 Avenue Of The Americas

NAP

6.15

Property

1258 Avenue Of The Americas

NAP

Loan

Renaissance Newport Beach

62,504

59,062,504

55,928,541

2,722,874

411,088

59,062,504

12/31/2049

188.91

141.36

74.8%

188.91

141.36

Loan

5, 16, C

Bay Plaza Community Center

280,000,000

265,439,060

1,456,753

2,949,040

10,155,147

280,000,000

NAP

Loan

5, 6, 7, D

Sunbelt MHC Portfolio

125,000,000

113,707,753

4,506,390

1,613,928

5,171,930

125,000,000

NAP

9.01

Property

River Run

NAP

9.02

Property

Las Quintas

NAP

9.03

Property

Del Pueblo

NAP

9.04

Property

River Grove

NAP

9.05

Property

Indian Skies

NAP

9.06

Property

Quail Run

NAP

9.07

Property

Kastaway Key

NAP

9.08

Property

Landing Resort

NAP

9.09

Property

Ridgecrest

NAP

9.1

Property

Olive Hill

NAP

Property

Wildwood Acres

NAP

9.12

Property

Orange Grove

NAP

9.13

Property

Elmwood

NAP

A-1-29

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Sources: Principal's New Cash Contribution ($)

Sources: Subordinate Debt ($)

Sources: Other Sources ($)

Sources: Total Sources ($)

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

9.14

Property

Seabranch

NAP

9.15

Property

Royal Palms

NAP

9.16

Property

Sandbar

NAP

9.17

Property

San Tan Vista

NAP

9.18

Property

Lake Ridge

NAP

9.19

Property

Cliftwood

NAP

9.2

Property

Zephyr Palms

NAP

9.21

Property

Bamboo

NAP

Loan

Artisan Circle

319,155

50,319,155

36,496,429

3,308,781

10,513,945

50,319,155

NAP

Loan

Fifth Third Center

27,500,000

505,575

5,041,785

21,952,640

27,500,000

NAP

Loan

7, 18, E

Holiday City MHC

15,823,232

43,323,232

39,900,000

3,241,378

181,854

43,323,232

NAP

Loan

6, 7, 19

Oklahoma Industrial Portfolio

27,000,000

206,218

1,186,056

545,587

25,062,139

27,000,000

NAP

13.01

Property

1700 South Eastern Avenue

NAP

13.02

Property

3300 North Banner Road

NAP

13.03

Property

6701 South Eastern Avenue

NAP

13.04

Property

401 North Sara Road

NAP

13.05

Property

3280 Davinion Road

NAP

13.06

Property

4700 North Bryant Avenue

NAP

13.07

Property

5204 West I-40 Service Road

NAP

13.08

Property

7408-7424 Southwest 69th Street

NAP

13.09

Property

3105 Davinion Road

NAP

13.1

Property

3380 Davinion Road

NAP

13.11

Property

3205 Davinion Road

NAP

13.12

Property

9111 West 96th Street South

NAP

13.13

Property

5311 Southwest 11th Street

NAP

13.14

Property

5055 South Eastern Avenue

NAP

13.15

Property

5302 Southwest 11th Street

NAP

13.16

Property

5230 Southwest 11th Street

NAP

Loan

6, 7, F

ARX Portfolio

23,000,000

11,452,133

1,350,546

219,661

9,977,660

23,000,000

NAP

14.01

Property

Birchwood

NAP

14.02

Property

Driftwood

NAP

14.03

Property

Freemansburg

NAP

14.04

Property

Barton Court

NAP

14.05

Property

Malaga

NAP

Loan

Helena Skyway

561,844

20,861,844

18,795,866

1,253,083

812,895

20,861,844

NAP

Loan

Ventura Apartments

NAP

Loan

833-837 Maple Street

NAP

Loan

6, G

Saratoga MHC Portfolio

NAP

18.01

Property

Oakhill

NAP

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

NAP

18.03

Property

Los Robles

NAP

18.04

Property

Fairview

NAP

18.05

Property

Silver City RV Park

NAP

Loan

5, 6, 7, H

Ignite Portfolio

NAP

19.01

Property

Candlewood

NAP

19.02

Property

Auburn Crossing

NAP

19.03

Property

Fawn Creek

NAP

19.04

Property

Harborton Estates

NAP

19.05

Property

Fawn Brook

NAP

19.06

Property

Fox Meadows

NAP

19.07

Property

South Town

NAP

19.08

Property

Rabbit River

NAP

19.09

Property

Westview Estates

NAP

19.1

Property

Country Meadows

NAP

19.11

Property

Lake View

NAP

Loan

21, I

Two Towne Square

NAP

Loan

Greens at Fort Mill

NAP

Loan

Division Street Apartments

NAP

Loan

Commerce Station RV Park

NAP

Loan

CityLine Lumpkin 400

NAP

Loan

GK Retail Portfolio

NAP

25.01

Property

Canton Plaza

NAP

25.02

Property

Lansing Plaza

NAP

25.03

Property

Okemos Plaza

NAP

Loan

Greenlaw MHC

NAP

Loan

Anna Crossing MHC

NAP

A-1-30

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

Loan

5, 8, 9, A

Queens Center

NAP

Loan

5, 6, 7, 10, 11

Mini Mall Self Storage

NAP

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.2

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

Loan

Elevate on Main

NAP

Loan

5, B

Gateway Center North

NAP

Loan

Polsinelli Headquarters

NAP

Loan

5, 6, 7, 12, 13, 14, 15

Rockefeller Center

NAP

6.01

Property

30 Rockefeller Plaza

NAP

6.02

Property

45 Rockefeller Plaza

NAP

6.03

Property

10 Rockefeller Plaza

NAP

6.04

Property

1230 Avenue Of The Americas

NAP

6.05

Property

50 Rockefeller Plaza

NAP

6.06

Property

1 Rockefeller Plaza

NAP

6.07

Property

600 Fifth Avenue

NAP

6.08

Property

620 Fifth Avenue

NAP

6.09

Property

610 Fifth Avenue

NAP

6.1

Property

1270 Avenue Of The Americas

NAP

6.11

Property

30 Rock Condos

NAP

6.12

Property

The Little Nell

NAV

6.13

Property

Radio City Music Hall

NAP

6.14

Property

1240 Avenue Of The Americas

NAP

6.15

Property

1258 Avenue Of The Americas

NAP

Loan

Renaissance Newport Beach

74.8%

191.34

140.41

73.4%

185.57

127.96

69.0%

Loan

5, 16, C

Bay Plaza Community Center

NAP

Loan

5, 6, 7, D

Sunbelt MHC Portfolio

NAP

9.01

Property

River Run

NAP

9.02

Property

Las Quintas

NAP

9.03

Property

Del Pueblo

NAP

9.04

Property

River Grove

NAP

9.05

Property

Indian Skies

NAP

9.06

Property

Quail Run

NAP

9.07

Property

Kastaway Key

NAP

9.08

Property

Landing Resort

NAP

9.09

Property

Ridgecrest

NAP

9.1

Property

Olive Hill

NAP

Property

Wildwood Acres

NAP

9.12

Property

Orange Grove

NAP

9.13

Property

Elmwood

NAP

A-1-31

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

9.14

Property

Seabranch

NAP

9.15

Property

Royal Palms

NAP

9.16

Property

Sandbar

NAP

9.17

Property

San Tan Vista

NAP

9.18

Property

Lake Ridge

NAP

9.19

Property

Cliftwood

NAP

9.2

Property

Zephyr Palms

NAP

9.21

Property

Bamboo

NAP

Loan

Artisan Circle

NAP

Loan

Fifth Third Center

NAP

Loan

7, 18, E

Holiday City MHC

NAP

Loan

6, 7, 19

Oklahoma Industrial Portfolio

NAP

13.01

Property

1700 South Eastern Avenue

NAP

13.02

Property

3300 North Banner Road

NAP

13.03

Property

6701 South Eastern Avenue

NAP

13.04

Property

401 North Sara Road

NAP

13.05

Property

3280 Davinion Road

NAP

13.06

Property

4700 North Bryant Avenue

NAP

13.07

Property

5204 West I-40 Service Road

NAP

13.08

Property

7408-7424 Southwest 69th Street

NAP

13.09

Property

3105 Davinion Road

NAP

13.1

Property

3380 Davinion Road

NAP

13.11

Property

3205 Davinion Road

NAP

13.12

Property

9111 West 96th Street South

NAP

13.13

Property

5311 Southwest 11th Street

NAP

13.14

Property

5055 South Eastern Avenue

NAP

13.15

Property

5302 Southwest 11th Street

NAP

13.16

Property

5230 Southwest 11th Street

NAP

Loan

6, 7, F

ARX Portfolio

NAP

14.01

Property

Birchwood

NAP

14.02

Property

Driftwood

NAP

14.03

Property

Freemansburg

NAP

14.04

Property

Barton Court

NAP

14.05

Property

Malaga

NAP

Loan

Helena Skyway

NAP

Loan

Ventura Apartments

NAP

Loan

833-837 Maple Street

NAP

Loan

6, G

Saratoga MHC Portfolio

NAP

18.01

Property

Oakhill

NAP

18.02

Property

Holly Hill Ashland and Holly Hill Iowa

NAP

18.03

Property

Los Robles

NAP

18.04

Property

Fairview

NAP

18.05

Property

Silver City RV Park

NAP

Loan

5, 6, 7, H

Ignite Portfolio

NAP

19.01

Property

Candlewood

NAP

19.02

Property

Auburn Crossing

NAP

19.03

Property

Fawn Creek

NAP

19.04

Property

Harborton Estates

NAP

19.05

Property

Fawn Brook

NAP

19.06

Property

Fox Meadows

NAP

19.07

Property

South Town

NAP

19.08

Property

Rabbit River

NAP

19.09

Property

Westview Estates

NAP

19.1

Property

Country Meadows

NAP

19.11

Property

Lake View

NAP

Loan

21, I

Two Towne Square

NAP

Loan

Greens at Fort Mill

NAP

Loan

Division Street Apartments

NAP

Loan

Commerce Station RV Park

NAP

Loan

CityLine Lumpkin 400

NAP

Loan

GK Retail Portfolio

NAP

25.01

Property

Canton Plaza

NAP

25.02

Property

Lansing Plaza

NAP

25.03

Property

Okemos Plaza

NAP

Loan

Greenlaw MHC

NAP

Loan

Anna Crossing MHC

NAP

A-1-32

BANK5 2024-5YR12

Footnotes to Annex A-1

(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”).

A-1-33

	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

A-1-34

	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).

A-1-35

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

A-1-36

	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

A-1-37

	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.

A-1-38

Banc of America Merrill Lynch Commercial Mortgage FWPFree writing prospectus